| Revenue | DKK 1,2M | -20% |
| EBITDA | DKK 480K | +43% |
| Net profit | DKK -106K | +45% |
| Total assets | DKK 4,8M | -2% |
| Equity | DKK 174K | -38% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 636 | 587 | 649 | 549 | 257 | 0 | 126 | 585 | 1.046 | 1.309 | 1.575 | 1.206 | 1.470 | 1.175 |
| Staff expenses | -528 | -513 | -626 | -513 | -86 | -0 | -0 | -495 | -807 | -974 | -1.082 | -844 | -993 | -564 |
| EBITDA | 108 | 73 | 23 | 36 | 171 | 96 | 66 | 90 | 239 | 334 | 493 | 362 | 335 | 480 |
| Depreciation & amort. | 42 | -61 | -47 | -32 | -32 | -32 | -41 | -11 | -11 | -18 | -43 | -61 | -60 | -60 |
| EBIT | 66 | 12 | -24 | 3 | 139 | 63 | 25 | 78 | 228 | 316 | 451 | 301 | 275 | 420 |
| Net financials | -0 | -0 | -4 | -2 | 0 | -1 | -10 | -10 | -116 | -80 | -345 | -365 | -502 | -492 |
| Profit before tax | 66 | 12 | -29 | 1 | 139 | 63 | 15 | 68 | 112 | 236 | 106 | -64 | -227 | -72 |
| Tax | 14 | 3 | -7 | 3 | 20 | 17 | 44 | 16 | 27 | 27 | 29 | 24 | -35 | 34 |
| Net profit | 52 | 9 | -22 | -1 | 119 | 45 | -30 | 53 | 85 | 209 | 77 | -88 | -192 | -106 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 329 | 352 | 469 | 445 | 369 | 380 | 328 | 363 | 678 | 4.323 | 4.651 | 4.792 | 4.837 | 4.752 |
| Equity | 128 | 137 | 115 | 114 | 233 | 278 | 249 | 189 | 274 | 483 | 560 | 471 | 279 | 174 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 11 | 26 | 3.575 | 3.491 | 3.453 | 3.397 | 3.332 |
| Short-term debt | 201 | 215 | 354 | 331 | 136 | 102 | 49 | 163 | 378 | 264 | 600 | 868 | 1.160 | 1.247 |
| Total debt | 201 | 215 | 354 | 331 | 136 | 102 | 79 | 174 | 404 | 3.840 | 4.092 | 4.321 | 4.557 | 4.578 |
| 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% | 2019 | |
| Individual | 100.0% | 100.0% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |