| Revenue | DKK 896K | +458% |
| EBITDA | DKK 72K | +113% |
| Net profit | DKK 73K | +113% |
| Total assets | DKK 4,2M | -7% |
| Equity | DKK 4,1M | +0% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 160 | 1.364 | 2.130 | 1.969 | 1.668 | 1.179 | 207 | 354 | 2.041 | 3.535 | 2.999 | 161 | 896 |
| Staff expenses | -41 | -971 | -1.372 | -1.378 | -1.280 | -1.065 | -418 | -427 | -575 | -868 | -1.103 | -718 | -824 |
| EBITDA | 119 | 393 | 757 | 591 | 388 | 114 | -211 | -73 | 1.466 | 2.667 | 1.896 | -557 | 72 |
| Depreciation & amort. | -0 | -4 | -7 | -7 | -6 | -11 | -11 | -12 | -7 | -0 | -0 | -0 | -0 |
| EBIT | 119 | 389 | 751 | 584 | 382 | 103 | -222 | -85 | 1.460 | 2.667 | 1.896 | -557 | 72 |
| Net financials | 39 | -0 | -4 | -2 | -1 | -2 | -2 | 0 | -2 | -28 | -36 | -15 | 0 |
| Profit before tax | 158 | 389 | 747 | 582 | 381 | 101 | -224 | -85 | 1.458 | 2.639 | 1.859 | -572 | 73 |
| Tax | 30 | 96 | 184 | 137 | 84 | 23 | -0 | -0 | 256 | 585 | 413 | -0 | -0 |
| Net profit | 128 | 292 | 563 | 445 | 297 | 78 | -224 | -85 | 1.202 | 2.054 | 1.447 | -572 | 73 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 324 | 1.141 | 1.308 | 1.556 | 1.611 | 1.131 | 373 | 235 | 2.561 | 3.999 | 5.413 | 4.491 | 4.175 |
| Equity | 217 | 419 | 782 | 1.027 | 924 | 553 | 278 | 139 | 1.341 | 3.339 | 4.728 | 4.097 | 4.109 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 80 | 678 | 526 | 529 | 687 | 578 | 95 | 96 | 1.220 | 660 | 685 | 394 | 66 |
| Total debt | 80 | 678 | 526 | 529 | 687 | 578 | 95 | 96 | 1.220 | 660 | 685 | 394 | 66 |
| 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% | 2017 | |
| Individual | 33.3% | 33.3% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |