| Revenue | DKK 643K | -47% |
| EBITDA | DKK -51K | -109% |
| Net profit | DKK -50K | -112% |
| Total assets | DKK 2,1M | -10% |
| Equity | DKK 1,9M | -8% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 435 | 541 | 948 | 904 | 1.571 | 1.303 | 615 | 1.130 | 1.096 | 1.441 | 832 | 1.205 | 643 |
| Staff expenses | -236 | -247 | -272 | -265 | -642 | -458 | -395 | -740 | -773 | -1.006 | -827 | -522 | -576 |
| EBITDA | 71 | 81 | 527 | 495 | 797 | 551 | 52 | 382 | 78 | 311 | -54 | 600 | -51 |
| Depreciation & amort. | -16 | -0 | -0 | -351 | -200 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 55 | 81 | 527 | 144 | 597 | 551 | 52 | 382 | 78 | 311 | -54 | 600 | -51 |
| Net financials | -12 | -16 | -14 | 29 | -2 | -2 | -12 | -5 | -131 | 32 | 90 | -61 | 3 |
| Profit before tax | 43 | 65 | 513 | 173 | 596 | 549 | 40 | 377 | -53 | 343 | 37 | 539 | -48 |
| Tax | -0 | -0 | 12 | 39 | 121 | 259 | 9 | 83 | -2 | 64 | 8 | 119 | 1 |
| Net profit | 43 | 65 | 500 | 133 | 475 | 290 | 31 | 294 | -51 | 279 | 29 | 420 | -50 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.679 | 1.490 | 1.873 | 1.875 | 2.694 | 2.467 | 4.498 | 4.742 | 3.975 | 3.642 | 3.396 | 2.370 | 2.143 |
| Equity | 226 | 291 | 791 | 924 | 1.399 | 1.456 | 1.435 | 1.676 | 1.569 | 1.792 | 1.760 | 2.100 | 1.941 |
| Long-term debt | 406 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.047 | 1.199 | 1.082 | 950 | 1.295 | 1.011 | 3.063 | 3.066 | 2.406 | 1.850 | 1.636 | 270 | 92 |
| Total debt | 1.453 | 1.199 | 1.082 | 950 | 1.295 | 1.011 | 3.063 | 3.066 | 2.406 | 1.850 | 1.636 | 270 | 202 |
| 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 |