| Revenue | DKK 71K | -83% |
| EBITDA | DKK -316K | -191% |
| Net profit | DKK -318K | -192% |
| Total assets | DKK 516K | -42% |
| Equity | DKK 462K | -45% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 418 | 456 | 40 | 431 | -157 | -28 | 339 | 87 | 464 | 498 | 585 | 423 | 71 |
| Staff expenses | -286 | -398 | -268 | -309 | -17 | -64 | -157 | -38 | -0 | -0 | -0 | -77 | -387 |
| EBITDA | -82 | 58 | -229 | 122 | -174 | -92 | 182 | 49 | 464 | 498 | 585 | 346 | -316 |
| Depreciation & amort. | -0 | -0 | -378 | -1.510 | -2.593 | -1.510 | -290 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -82 | 58 | -606 | -1.389 | -2.768 | -1.603 | -108 | 49 | 464 | 498 | 585 | 346 | -316 |
| Net financials | -287 | -208 | -216 | -126 | -46 | -10 | -47 | -39 | -3 | -25 | -17 | -2 | -2 |
| Profit before tax | -368 | -151 | -822 | -1.514 | -2.814 | -1.613 | -154 | 10 | 461 | 473 | 568 | 344 | -318 |
| Tax | -55 | -34 | -275 | -220 | -116 | 583 | -0 | -0 | -0 | 13 | -0 | -0 | -0 |
| Net profit | -314 | -117 | -546 | -1.294 | -2.698 | -2.196 | -154 | 10 | 461 | 460 | 568 | 344 | -318 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.010 | 8.195 | 7.626 | 6.930 | 3.132 | 1.056 | 349 | 362 | 591 | 670 | 880 | 891 | 516 |
| Equity | -456 | 2.628 | 2.081 | 4.044 | 1.346 | -849 | -1.004 | -993 | -532 | -72 | 496 | 841 | 462 |
| Long-term debt | 400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.794 | 4.296 | 4.274 | 1.615 | 1.785 | 1.905 | 1.352 | 1.356 | 1.124 | 742 | 384 | 50 | 55 |
| Total debt | 6.194 | 4.296 | 4.274 | 1.615 | 1.785 | 1.905 | 1.352 | 1.356 | 1.124 | 742 | 384 | 50 | 55 |
| 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 | 5.0% | 5.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |