| Revenue | DKK -77K | +25% |
| EBITDA | DKK -157K | -157% |
| Net profit | DKK -126K | -202% |
| Total assets | DKK 2M | -7% |
| Equity | DKK 1,9M | -9% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -5 | 41 | -21 | -28 | -28 | — | -41 | -24 | -58 | -27 | -30 | -61 | -77 |
| Staff expenses | -0 | -0 | -71 | -61 | -90 | -0 | -74 | -83 | -0 | -95 | -110 | -0 | -80 |
| EBITDA | -5 | 41 | -92 | -89 | -118 | 0 | -115 | -107 | -58 | -122 | -140 | -61 | -157 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -5 | 41 | -92 | -89 | -118 | 0 | -115 | -107 | -58 | -122 | -140 | -61 | -157 |
| Net financials | -2 | 117 | 182 | 331 | 102 | 0 | -217 | 506 | -623 | 387 | -438 | 185 | 31 |
| Profit before tax | -7 | 157 | 90 | 242 | -16 | 0 | -332 | 399 | -682 | 265 | -578 | 124 | -126 |
| Tax | -2 | 40 | 84 | 58 | 7 | -0 | -74 | 90 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -5 | 118 | 6 | 184 | -23 | 0 | -258 | 310 | -682 | 265 | -578 | 124 | -126 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.596 | 7.163 | 6.937 | 6.684 | 6.415 | 0 | 3.029 | 3.295 | 2.528 | 2.686 | 2.099 | 2.149 | 2.002 |
| Equity | 7.556 | 7.124 | 6.817 | 6.506 | 6.321 | 0 | 2.951 | 3.206 | 2.469 | 2.677 | 2.042 | 2.107 | 1.920 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 40 | 40 | 120 | 178 | 95 | 0 | 78 | 89 | 58 | 8 | 57 | 42 | 82 |
| Total debt | 40 | 40 | 120 | 178 | 95 | 0 | 78 | 89 | 58 | 8 | 57 | 42 | 82 |
| 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% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |