| Revenue | DKK -114K | +9% |
| EBITDA | DKK -814K | -1% |
| Net profit | DKK 12,2M | -18% |
| Total assets | DKK 137,2M | +9% |
| Equity | DKK 134,7M | +10% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | -42 | 508 | -36 | -34 | -33 | -80 | -90 | -105 | -114 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -402 | -486 | -484 | -484 | -502 | -700 | -700 |
| EBITDA | -4 | -4 | -4 | -4 | -13 | -1.000 | 508 | -490 | -1.056 | -517 | -564 | -592 | -805 | -814 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -4 | -4 | -4 | -4 | -13 | -1.000 | 508 | -490 | -1.056 | -517 | -564 | -592 | -805 | -814 |
| Net financials | 0 | 0 | -2 | 6.786 | 1.297 | 66.062 | -6.404 | 8.421 | 4.069 | 24.176 | -463 | 12.669 | 19.417 | 14.932 |
| Profit before tax | -4 | -4 | -5 | 6.782 | 902 | 65.062 | -5.896 | 7.931 | 3.013 | 23.659 | -1.026 | 12.076 | 18.613 | 14.118 |
| Tax | -0 | -0 | -0 | -0 | 74 | 427 | -1.411 | 1.744 | -75 | 1.902 | -737 | 2.971 | 3.748 | 1.940 |
| Net profit | -4 | -4 | -5 | 6.782 | 827 | 64.635 | -4.485 | 6.186 | 3.088 | 21.757 | -289 | 9.105 | 14.865 | 12.178 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 130 | 131 | 125 | 7.129 | 7.784 | 82.584 | 67.886 | 74.081 | 77.234 | 100.526 | 98.653 | 109.410 | 125.508 | 137.218 |
| Equity | 107 | 102 | 97 | 6.879 | 7.706 | 72.341 | 67.856 | 74.042 | 77.130 | 98.887 | 98.598 | 107.703 | 122.568 | 134.746 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 23 | 28 | 28 | 251 | 78 | 8.053 | 30 | 39 | 104 | 1.639 | 55 | 1.707 | 2.940 | 2.472 |
| Total debt | 23 | 28 | 28 | 251 | 78 | 8.053 | 30 | 39 | 104 | 1.639 | 55 | 1.707 | 2.940 | 2.472 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2015 | |
| Individual | 15.0% | 15.0% | 2015 | |
| Individual | 15.0% | 15.0% | 2015 | |
| Individual | 15.0% | 15.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |