| Revenue | DKK 263K | +3% |
| EBITDA | DKK 263K | +3% |
| Net profit | DKK 3,2M | +20% |
| Total assets | DKK 16,7M | +17% |
| Equity | DKK 16,5M | +21% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 275 | -0 | 184 | -192 | 374 | 119 | 146 | 135 | 99 | 107 | 253 | 242 | 255 | 263 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 275 | -0 | 184 | -192 | 374 | 119 | 146 | 135 | 99 | 107 | 253 | 242 | 255 | 263 |
| Depreciation & amort. | -65 | -886 | -10 | -83 | -70 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -12 | -21 |
| EBIT | 210 | -886 | 174 | -275 | 304 | 119 | 146 | 135 | 99 | 107 | 253 | 242 | 243 | 242 |
| Net financials | 847 | 455 | 573 | 383 | 576 | 1.182 | 1.267 | 1.030 | 157 | 386 | 1.048 | 1.879 | 2.491 | 3.137 |
| Profit before tax | 1.057 | -431 | 746 | 107 | 880 | 1.302 | 1.413 | 1.165 | 256 | 493 | 1.301 | 2.120 | 2.734 | 3.379 |
| Tax | 29 | -9 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 1 | 97 | 55 | 157 |
| Net profit | 1.028 | -423 | 746 | 107 | 880 | 1.302 | 1.413 | 1.165 | 256 | 493 | 1.300 | 2.023 | 2.679 | 3.222 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.726 | 6.924 | 9.893 | 8.764 | 6.195 | 7.034 | 8.147 | 8.959 | 9.109 | 9.398 | 10.517 | 11.277 | 14.264 | 16.706 |
| Equity | 2.827 | 2.308 | 3.055 | 3.162 | 3.941 | 5.139 | 6.447 | 7.412 | 7.557 | 7.937 | 9.123 | 11.029 | 13.708 | 16.531 |
| Long-term debt | 1.744 | 3.169 | 2.897 | 4.735 | 1.536 | 1.463 | 1.389 | 1.312 | 1.319 | 1.226 | 1.133 | 0 | 0 | 0 |
| Short-term debt | 1.145 | 1.447 | 3.942 | 867 | 718 | 432 | 312 | 234 | 232 | 234 | 261 | 248 | 556 | 175 |
| Total debt | 2.889 | 4.615 | 6.839 | 5.602 | 2.254 | 1.895 | 1.700 | 1.546 | 1.551 | 1.460 | 1.394 | 248 | 556 | 175 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |