| Revenue | DKK -1,5M | — |
| EBITDA | DKK -1,7M | — |
| Net profit | DKK -1,7M | -146753% |
| Total assets | DKK 973K | -86% |
| Equity | DKK -2,6M | -399% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 884 | 739 | 559 | 1.082 | 712 | 1.015 | 1.049 | -6 | -350 | 41 | 0 | — | -1.522 |
| Staff expenses | -379 | -428 | -693 | -730 | -613 | -745 | -720 | -152 | -34 | -26 | -0 | -0 | -0 |
| EBITDA | 506 | 311 | -134 | 352 | 99 | 270 | 329 | -867 | -384 | 15 | 0 | 0 | -1.651 |
| Depreciation & amort. | -15 | -13 | -8 | -12 | -10 | -0 | -6 | -6 | -6 | -0 | -0 | -0 | -0 |
| EBIT | 491 | 299 | -142 | 341 | 89 | 270 | 323 | -873 | -390 | 15 | 0 | 0 | -1.651 |
| Net financials | -25 | -24 | -15 | -27 | -8 | -16 | -16 | -15 | -6 | -5 | 0 | -1 | 0 |
| Profit before tax | 466 | 275 | -157 | 314 | 81 | 254 | 307 | -888 | -396 | 10 | 0 | -1 | -1.651 |
| Tax | 124 | 75 | 1 | 52 | 21 | 57 | 69 | 1 | -83 | -0 | -0 | -0 | -0 |
| Net profit | 343 | 200 | -158 | 262 | 60 | 197 | 239 | -888 | -313 | 10 | 0 | -1 | -1.651 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 420 | 559 | 577 | 812 | 725 | 798 | 1.239 | 281 | 346 | 357 | 210 | 6.781 | 973 |
| Equity | -138 | 62 | -96 | 166 | 226 | 423 | 662 | -227 | -540 | 357 | 210 | -531 | -2.646 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 558 | 497 | 673 | 646 | 499 | 375 | 577 | 508 | 886 | 0 | 0 | 7.312 | 3.618 |
| Total debt | 558 | 497 | 673 | 646 | 499 | 375 | 577 | 508 | 886 | 0 | 0 | 7.312 | 3.618 |
| 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% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |