| Revenue | DKK -8K | +10% |
| EBITDA | DKK -8K | -10% |
| Net profit | DKK -797K | -301% |
| Total assets | DKK 950K | -52% |
| Equity | DKK 941K | -49% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -7 | -6 | -6 | -5 | -5 | -5 | -5 | -5 | -5 | -13 | — | — | -7 | -8 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -7 | -6 | -6 | -5 | -5 | -5 | -5 | -5 | -5 | -13 | -4 | -6 | -7 | -8 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -7 | -6 | -6 | -5 | -5 | -5 | -5 | -5 | -5 | -13 | -4 | -6 | -7 | -8 |
| Net financials | 336 | 78 | 3 | 5 | 89 | 14 | 175 | 263 | -264 | 1.100 | -166 | 369 | 407 | -789 |
| Profit before tax | 334 | 71 | -3 | 0 | 84 | 9 | 170 | 258 | -269 | 1.087 | -170 | 364 | 400 | -796 |
| Tax | 2 | -0 | -3 | -1 | -1 | -1 | -1 | -0 | 1 | 0 | 6 | 5 | 2 | 1 |
| Net profit | 331 | 71 | -0 | 2 | 85 | 10 | 170 | 258 | -271 | 1.086 | -176 | 359 | 397 | -797 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 312 | 383 | 342 | 350 | 435 | 409 | 578 | 800 | 479 | 1.521 | 1.335 | 1.823 | 1.989 | 950 |
| Equity | 245 | 316 | 316 | 318 | 403 | 362 | 533 | 790 | 466 | 1.516 | 1.311 | 1.670 | 1.827 | 941 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 131 | 108 | 1 |
| Short-term debt | 68 | 68 | 26 | 32 | 33 | 46 | 46 | 9 | 13 | 5 | 24 | 23 | 53 | 9 |
| Total debt | 68 | 68 | 26 | 32 | 33 | 46 | 46 | 9 | 13 | 5 | 24 | 153 | 162 | 10 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |