| Revenue | — | — |
| EBITDA | DKK 1,1M | +8% |
| Net profit | DKK 1,1M | +7% |
| Total assets | DKK 4,6M | +34% |
| Equity | DKK 4M | +31% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -8 | 11 | 23 | -3 | 0 | — | 90 | — | — | -7 | -9 | -10 | -16 | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -8 | 11 | 23 | -3 | 0 | -5 | 87 | -4 | 4 | -7 | -9 | -10 | -16 | 973 | 1.052 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -8 | 11 | 23 | -3 | 0 | -5 | 87 | -4 | 4 | -7 | -9 | -10 | -16 | 973 | 1.052 |
| Net financials | -0 | -0 | -0 | 0 | 0 | -0 | -0 | 0 | 9 | -23 | 1.336 | 1.068 | -259 | 1.033 | 1.103 |
| Profit before tax | -9 | 12 | 23 | -3 | 0 | -5 | 87 | -4 | 4 | -30 | 1.327 | 1.058 | -275 | 1.013 | 1.074 |
| Tax | -0 | -5 | -0 | -0 | -0 | 5 | -0 | -0 | -0 | -2 | 2 | -0 | 11 | 4 | -2 |
| Net profit | -9 | 17 | 23 | -3 | 0 | -10 | 87 | -4 | 4 | -28 | 1.325 | 1.058 | -286 | 1.009 | 1.076 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 36 | 36 | 36 | 36 | 42 | 42 | 104 | 62 | 366 | 1.718 | 2.665 | 2.226 | 3.443 | 4.607 |
| Equity | -55 | 72 | -49 | -52 | -52 | -61 | 25 | 21 | 25 | 309 | 1.635 | 2.580 | 2.180 | 3.071 | 4.025 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 326 | 396 |
| Short-term debt | 55 | -108 | 85 | 88 | 88 | 103 | 16 | 83 | 37 | 57 | 83 | 84 | 32 | 46 | 186 |
| Total debt | 55 | -108 | 85 | 88 | 88 | 103 | 16 | 83 | 37 | 57 | 83 | 84 | 46 | 372 | 582 |
| 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 |