| Revenue | DKK 364K | -24% |
| EBITDA | DKK 90K | +107% |
| Net profit | DKK 6K | +101% |
| Total assets | DKK 1,9M | -10% |
| Equity | DKK 1,1M | +1% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 982 | 1.116 | 702 | 481 | 364 |
| Staff expenses | -60 | -35 | -8 | -0 | -0 |
| EBITDA | 754 | 448 | 110 | -1.373 | 90 |
| Depreciation & amort. | -582 | -393 | -239 | -66 | -61 |
| EBIT | 172 | 55 | -129 | -1.439 | 28 |
| Net financials | -150 | -153 | -128 | -67 | -20 |
| Profit before tax | 22 | -99 | -257 | -1.506 | 8 |
| Tax | 13 | -38 | -106 | -352 | 2 |
| Net profit | 9 | -61 | -151 | -1.155 | 6 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.794 | 5.124 | 4.203 | 2.176 | 1.949 |
| Equity | 2.443 | 2.382 | 2.231 | 1.076 | 1.082 |
| Long-term debt | 2.424 | 1.613 | 1.004 | 264 | 155 |
| Short-term debt | 928 | 1.129 | 968 | 835 | 713 |
| Total debt | 3.352 | 2.743 | 1.972 | 1.100 | 867 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
PA Management | Management | 2007 – 2007 |
| Name | Role | Member since |
|---|---|---|
| Former (2) | ||
| Board of Directors | 2013 – 2018 | |
| Chairman | 2013 – 2018 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Carsten Flarup Andersen | Board of Directors | 0 companies |
| Thomas Thor Spencer Andersen | Chairman | 0 companies |