| Revenue | DKK -285K | -32% |
| EBITDA | DKK -763K | +21% |
| Net profit | DKK 1,9M | -3% |
| Total assets | DKK 93M | +2% |
| Equity | DKK 80,5M | +2% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | -139 | -106 | -179 | -120 | -290 | -181 | -420 | -285 |
| Staff expenses | -0 | -306 | -308 | -310 | -302 | -308 | -383 | -402 | -350 | -247 | -427 | -544 | -551 |
| EBITDA | -0 | -379 | -319 | -327 | -1.384 | -446 | -489 | -582 | -470 | -537 | -608 | -965 | -763 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -39 | -78 | 36 |
| EBIT | -0 | -379 | -319 | -327 | -1.384 | -446 | -489 | -582 | -470 | -537 | -647 | -1.042 | -800 |
| Net financials | 2 | 2.365 | 20 | 4.451 | 2.694 | -1.282 | -4.262 | 456 | 1.802 | 3.103 | 4.488 | 2.902 | 2.417 |
| Profit before tax | 1 | 1.986 | -299 | 4.124 | 1.310 | -1.729 | -4.751 | -126 | 1.332 | 2.566 | 3.841 | 1.860 | 1.617 |
| Tax | -0 | 547 | -0 | -20 | 16 | -0 | -0 | -98 | -37 | -0 | -44 | -79 | -258 |
| Net profit | 2 | 1.439 | -299 | 4.144 | 1.294 | -1.729 | -4.751 | -28 | 1.369 | 2.566 | 3.885 | 1.939 | 1.876 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 129 | 132.087 | 84.583 | 90.326 | 88.929 | 124.396 | 80.983 | 85.400 | 87.031 | 89.928 | 91.132 | 91.577 | 92.964 |
| Equity | 79 | 80.088 | 79.789 | 88.861 | 87.655 | 85.126 | 77.545 | 75.358 | 76.227 | 77.793 | 79.178 | 78.617 | 80.493 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 50 | 51.999 | 4.794 | 1.465 | 1.274 | 39.269 | 3.437 | 10.042 | 10.804 | 12.135 | 11.954 | 12.959 | 12.471 |
| Total debt | 50 | 51.999 | 4.794 | 1.465 | 1.274 | 39.269 | 3.437 | 10.042 | 10.804 | 12.135 | 11.954 | 12.959 | 12.471 |
| 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 |