| Revenue | DKK 1,7M | +6% |
| EBITDA | DKK 725K | +9% |
| Net profit | DKK 460K | -7% |
| Total assets | DKK 4,7M | -3% |
| Equity | DKK 4M | +13% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.069 | 1.058 | 679 | 1.135 | 1.044 | 1.014 | 961 | 596 | 1.631 | 1.876 | 1.903 | 1.309 | 1.566 | 1.663 |
| Staff expenses | -763 | -367 | -964 | -1.014 | -961 | -1.027 | -690 | -460 | -1.269 | -1.351 | -1.851 | -1.045 | -901 | -937 |
| EBITDA | 306 | 691 | -285 | 121 | 82 | -13 | 271 | 135 | 362 | 524 | 52 | 264 | 665 | 725 |
| Depreciation & amort. | -150 | -152 | -78 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -13 | -59 | -85 | -165 |
| EBIT | 156 | 539 | -364 | 121 | 82 | -13 | 271 | 135 | 362 | 524 | 39 | 205 | 581 | 561 |
| Net financials | -23 | 0 | -7 | -12 | -39 | -4 | -22 | -48 | -18 | 2 | 6 | 30 | 54 | 32 |
| Profit before tax | -137 | 539 | -371 | 109 | 43 | -17 | 249 | 87 | 344 | 527 | 45 | 235 | 635 | 593 |
| Tax | 22 | 146 | -28 | 27 | 11 | 1 | 56 | 29 | 78 | 117 | 16 | 57 | 142 | 134 |
| Net profit | -159 | 392 | -343 | 82 | 32 | -19 | 193 | 58 | 266 | 410 | 29 | 178 | 493 | 460 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.873 | 3.151 | 2.908 | 2.967 | 3.006 | 3.370 | 3.424 | 3.253 | 3.560 | 3.781 | 4.043 | 3.708 | 4.845 | 4.716 |
| Equity | 1.816 | 2.208 | 1.865 | 1.947 | 1.979 | 1.960 | 2.154 | 2.212 | 2.478 | 2.888 | 2.918 | 3.096 | 3.589 | 4.048 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 4.034 | 940 | 1.043 | 1.020 | 1.027 | 1.409 | 1.270 | 1.042 | 1.082 | 893 | 1.116 | 598 | 1.209 | 613 |
| Total debt | 4.034 | 940 | 1.043 | 1.020 | 1.027 | 1.409 | 1.270 | 1.042 | 1.082 | 893 | 1.116 | 598 | 1.209 | 613 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2007 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2007 | — | — | |
| Chairman | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Aaby Guld Holding ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Phuoc An Tram | Management | 0 companies |
| Phuoc Hung Tram | Board of Directors | 0 companies |
| Qui Phuong To | Chairman | 0 companies |