| Revenue | DKK 611K | +5% |
| EBITDA | DKK 611K | +5% |
| Net profit | DKK -93K | -105% |
| Total assets | DKK 7,1M | -21% |
| Equity | DKK 6,6M | -21% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10 | -38 | -392 | -615 | -17 | -11 | -12 | -13 | -14 | -17 | -23 | 67 | 581 | 611 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2 | 29 | 383 | 606 | -29 | -11 | -12 | -13 | -14 | -17 | -23 | 67 | 581 | 611 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -17 | -33 | -36 | -47 |
| EBIT | 2 | 29 | 383 | 606 | -29 | -11 | -12 | -13 | -14 | -17 | -41 | 34 | 545 | 564 |
| Net financials | -2 | -1 | -1 | -1 | -0 | 102 | 25 | 348 | 1.339 | 738 | 2.315 | 1.621 | 1.404 | -502 |
| Profit before tax | -0 | 28 | 382 | 605 | -29 | 91 | 13 | 335 | 1.325 | 721 | 2.274 | 1.655 | 1.949 | 63 |
| Tax | -2 | -2 | -3 | -2 | -0 | -5 | -2 | -4 | -4 | -13 | -15 | 9 | 142 | 156 |
| Net profit | 2 | 30 | 384 | 607 | -29 | 96 | 15 | 339 | 1.329 | 734 | 2.289 | 1.646 | 1.807 | -93 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 225 | 277 | 788 | 1.301 | 1.080 | 906 | 893 | 1.287 | 2.863 | 4.599 | 5.631 | 6.893 | 8.931 | 7.081 |
| Equity | 189 | 220 | 604 | 1.111 | 867 | 860 | 875 | 1.213 | 2.432 | 3.053 | 5.228 | 6.756 | 8.441 | 6.648 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 36 | 58 | 184 | 190 | 214 | 47 | 19 | 73 | 431 | 1.546 | 403 | 137 | 490 | 434 |
| Total debt | 36 | 58 | 184 | 190 | 214 | 47 | 19 | 73 | 431 | 1.546 | 403 | 137 | 490 | 434 |
| 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% | 2007 | |
| Individual | 50.0% | 50.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |