| Revenue | DKK 1,9M | +2% |
| EBITDA | DKK -151K | +52% |
| Net profit | DKK -336K | -892% |
| Total assets | DKK 5M | -9% |
| Equity | DKK 4,8M | -9% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.553 | 1.919 | 1.601 | 320 | 607 | 64 | 1.147 | 2.223 | 2.398 | 2.374 | 2.125 | 1.722 | 1.838 | 1.866 |
| Staff expenses | -1.337 | -1.734 | -1.844 | -1.679 | -2.075 | -221 | -1.464 | -2.117 | -2.707 | -1.744 | -1.613 | -1.799 | -2.154 | -2.017 |
| EBITDA | 1.216 | 185 | -243 | -1.359 | -1.468 | -157 | -317 | -263 | -309 | 631 | 511 | -76 | -316 | -151 |
| Depreciation & amort. | -2.124 | -74 | -76 | -34 | -19 | -15 | -8 | -9 | -11 | -12 | -39 | -52 | -50 | -23 |
| EBIT | -908 | 112 | -319 | -1.394 | -1.486 | -172 | -324 | -272 | -320 | 618 | 473 | -129 | -366 | -174 |
| Net financials | 129 | 1.189 | 1.450 | 1.380 | 176 | 182 | 111 | 1.381 | 444 | 981 | -318 | 726 | 320 | -253 |
| Profit before tax | -348 | 1.301 | 1.130 | -14 | -1.310 | 10 | -214 | 1.109 | 124 | 1.599 | 155 | 597 | -46 | -428 |
| Tax | 216 | 85 | -3 | 3 | -269 | 47 | 361 | -0 | -0 | 206 | 43 | 132 | -13 | -92 |
| Net profit | -564 | 1.216 | 1.134 | -17 | -1.041 | -36 | -575 | 1.109 | 124 | 1.394 | 112 | 466 | -34 | -336 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.634 | 4.237 | 5.416 | 5.291 | 4.369 | 3.906 | 3.397 | 4.323 | 4.418 | 5.787 | 5.388 | 5.897 | 5.530 | 5.046 |
| Equity | 3.449 | 4.165 | 5.200 | 5.084 | 3.941 | 3.802 | 2.821 | 3.823 | 3.836 | 5.117 | 5.115 | 5.463 | 5.307 | 4.836 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 184 | 72 | 215 | 207 | 428 | 104 | 575 | 500 | 582 | 670 | 271 | 435 | 223 | 210 |
| Total debt | 184 | 72 | 215 | 207 | 428 | 104 | 575 | 500 | 582 | 670 | 271 | 435 | 223 | 210 |
| 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% | 2019 | |
| Individual | 50.0% | 50.0% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |