| Revenue | DKK 236K | -12% |
| EBITDA | DKK -33K | -335% |
| Net profit | DKK -35K | -432% |
| Total assets | DKK 256K | -13% |
| Equity | DKK 147K | -19% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -573 | 681 | 646 | — | 477 | 356 | 380 | 288 | 225 | 246 | 270 | 268 | 236 |
| Staff expenses | -606 | -643 | -492 | -0 | -253 | -245 | -246 | -246 | -238 | -246 | -238 | -254 | -269 |
| EBITDA | 279 | 38 | 155 | 0 | 224 | 110 | 134 | 43 | -13 | 1 | 32 | 14 | -33 |
| Depreciation & amort. | -123 | -116 | -115 | -0 | -65 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 156 | -78 | 40 | 0 | 159 | 110 | 134 | 43 | -13 | 1 | 32 | 14 | -33 |
| Net financials | -50 | -47 | -41 | 0 | 0 | -12 | -6 | -6 | -4 | -3 | -2 | -0 | -2 |
| Profit before tax | 205 | -124 | -1 | 0 | 137 | 98 | 128 | 37 | -17 | -3 | 30 | 14 | -35 |
| Tax | -0 | -0 | -100 | -0 | 30 | 22 | 28 | 8 | -3 | -0 | 6 | 3 | -0 |
| Net profit | 205 | -124 | 99 | 0 | 107 | 77 | 99 | 29 | -13 | -3 | 24 | 11 | -35 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | -729 | 617 | 580 | 0 | 320 | 338 | 354 | 310 | 332 | 302 | 291 | 294 | 256 |
| Equity | 80 | -204 | -106 | 0 | 9 | 86 | 185 | 164 | 151 | 148 | 172 | 182 | 147 |
| Long-term debt | -394 | 320 | 260 | 0 | 82 | 41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | -415 | 501 | 426 | 0 | 228 | 211 | 168 | 146 | 181 | 153 | 119 | 111 | 108 |
| Total debt | -809 | 822 | 686 | 0 | 311 | 252 | 168 | 146 | 181 | 153 | 119 | 111 | 108 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2007 | — | — |
KE Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Kai Erik Pedersen | Management | 0 companies |