| Revenue | DKK 1,8M | +8% |
| EBITDA | DKK 285K | +48% |
| Net profit | DKK 370K | +36% |
| Total assets | DKK 859K | +29% |
| Equity | DKK -559K | +40% |
| Employees | 4 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 2.497 | 2.312 | 1.411 | 1.709 | 1.843 |
| Staff expenses | -1.930 | -1.754 | -1.710 | -1.516 | -1.557 |
| EBITDA | 568 | 558 | -299 | 193 | 285 |
| Depreciation & amort. | -40 | -41 | -28 | -25 | -9 |
| EBIT | 528 | 517 | -327 | 168 | 276 |
| Net financials | -63 | -40 | -40 | -41 | -24 |
| Profit before tax | 465 | 478 | -366 | 127 | 251 |
| Tax | 104 | 109 | 332 | -145 | -118 |
| Net profit | 361 | 369 | -699 | 272 | 370 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 973 | 1.335 | 381 | 666 | 859 |
| Equity | -870 | -501 | -1.200 | -929 | -559 |
| Long-term debt | 450 | 518 | 652 | 764 | 184 |
| Short-term debt | 1.393 | 1.318 | 928 | 830 | 1.234 |
| Total debt | 1.843 | 1.836 | 1.581 | 1.595 | 1.418 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
PA Management | Management | 2007 – 2007 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2015 | |
| Individual | 50–66.65% | 50–66.65% | 2007 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |