| Revenue | DKK 2,3M | +6% |
| EBITDA | DKK -16K | -104% |
| Net profit | DKK 2,8M | +34% |
| Total assets | DKK 6M | +25% |
| Equity | DKK 4M | +37% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.508 | 182 | 126 | 862 | 686 | 215 | 600 | 767 | 53 | -344 | 579 | 2.126 | 2.206 | 2.330 |
| Staff expenses | -3.222 | -41 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -749 | -2.105 | -1.799 | -2.309 |
| EBITDA | 286 | 141 | 126 | 862 | 686 | 215 | 600 | 767 | 53 | -344 | -170 | 21 | 407 | -16 |
| Depreciation & amort. | 60 | 67 | 53 | 68 | 24 | 6 | -24 | -83 | -495 | -495 | -426 | -380 | -380 | -20 |
| EBIT | 225 | 74 | 73 | 793 | 662 | 209 | 575 | 685 | -442 | -840 | -596 | -359 | 27 | -36 |
| Net financials | -58 | -156 | -44 | -58 | 87 | 57 | -36 | -22 | 16 | -47 | 1.689 | 1.104 | 2.097 | 2.922 |
| Profit before tax | 167 | -81 | 29 | 735 | 749 | 267 | 540 | 662 | -426 | -887 | 1.093 | 745 | 2.124 | 2.886 |
| Tax | 60 | 8 | 10 | 181 | 177 | 60 | 127 | 161 | -97 | -177 | -133 | -72 | 2 | 53 |
| Net profit | 106 | -89 | 19 | 554 | 572 | 207 | 412 | 502 | -329 | -710 | 1.226 | 817 | 2.122 | 2.833 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.881 | 2.047 | 1.832 | 2.010 | 3.112 | 3.365 | 3.493 | 3.487 | 2.769 | 2.443 | 3.713 | 4.086 | 4.824 | 6.027 |
| Equity | 670 | 533 | 552 | 1.106 | 1.678 | 1.885 | 2.297 | 2.799 | 2.416 | 1.651 | 2.820 | 2.637 | 2.959 | 4.042 |
| Long-term debt | 68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.130 | 1.515 | 1.276 | 904 | 1.434 | 1.480 | 1.196 | 502 | 264 | 760 | 863 | 1.450 | 1.865 | 1.985 |
| Total debt | 2.198 | 1.515 | 1.276 | 904 | 1.434 | 1.480 | 1.196 | 502 | 264 | 760 | 863 | 1.450 | 1.865 | 1.985 |
| 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 |