| Revenue | DKK -443K | -17% |
| EBITDA | DKK -1,1M | +16% |
| Net profit | DKK -1M | +56% |
| Total assets | DKK 16,1M | -6% |
| Equity | DKK 10,2M | -1% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -21 | 17 | -18 | 10 | -7 | 148 | -12 | -13 | -24 | -22 | -68 | -111 | -535 | -443 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -142 | -736 | -621 |
| EBITDA | -21 | 117 | -18 | 10 | -7 | 148 | -12 | -13 | -24 | -22 | -68 | -253 | -1.271 | -1.064 |
| Depreciation & amort. | -102 | -50 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -17 | -0 | -16 |
| EBIT | -123 | 67 | -18 | 10 | -7 | 148 | -12 | -13 | -24 | -22 | -68 | -270 | -1.271 | -1.080 |
| Net financials | 16 | 125 | 239 | -116 | -61 | 1.376 | 1.477 | 2.390 | 106 | -909 | -7.648 | -3.310 | -1.044 | 63 |
| Profit before tax | -106 | 195 | 221 | -107 | -68 | 1.524 | 1.465 | 2.377 | 82 | -930 | -7.717 | -3.581 | -2.315 | -1.017 |
| Tax | -19 | 61 | -3 | 4 | -4 | 7 | -13 | -9 | 4 | -10 | -40 | 10 | 5 | 1 |
| Net profit | -87 | -75 | 224 | -111 | -64 | 1.517 | 1.478 | 2.386 | 77 | -920 | -7.677 | -3.591 | -2.320 | -1.018 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.250 | 886 | 1.110 | 978 | 985 | 2.382 | 4.093 | 13.660 | 18.314 | 25.469 | 22.672 | 21.445 | 17.150 | 16.115 |
| Equity | -276 | 201 | 23 | -87 | -151 | 1.366 | 2.844 | 11.275 | 16.071 | 23.810 | 16.133 | 12.620 | 10.300 | 10.243 |
| Long-term debt | 0 | -1.051 | 1.051 | 1.051 | 1.051 | 943 | 744 | 1.031 | 97 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.525 | -35 | 36 | 14 | 85 | 73 | 506 | 1.354 | 2.146 | 1.659 | 3.875 | 2.983 | 82 | 30 |
| Total debt | 1.525 | -1.087 | 1.087 | 1.065 | 1.136 | 1.016 | 1.249 | 2.385 | 2.243 | 1.659 | 3.875 | 2.983 | 82 | 30 |
| 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 |