| Revenue | DKK 1,6M | -7% |
| EBITDA | DKK 577K | -18% |
| Net profit | DKK 2M | +75% |
| Total assets | DKK 5,6M | +49% |
| Equity | DKK 5,4M | +52% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.230 | 366 | 341 | 404 | 290 | 1.344 | 1.020 | 1.339 | 1.353 | 1.239 | 1.809 | 1.154 | 1.671 | 1.554 |
| Staff expenses | -696 | -196 | -150 | -252 | -88 | -595 | -683 | -759 | -749 | -718 | -768 | -825 | -877 | -896 |
| EBITDA | 422 | 130 | 166 | 124 | 147 | 695 | 277 | 514 | 543 | 424 | 909 | 44 | 707 | 577 |
| Depreciation & amort. | -35 | -51 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 386 | 80 | 166 | 124 | 147 | 695 | 277 | 514 | 543 | 424 | 909 | 44 | 707 | 577 |
| Net financials | -2 | 1 | -2 | 0 | -0 | 0 | 0 | 2 | -0 | 40 | -131 | 371 | 577 | 1.545 |
| Profit before tax | 385 | 81 | 165 | 124 | 147 | 695 | 278 | 515 | 543 | 465 | 778 | 415 | 1.284 | 2.122 |
| Tax | 100 | 18 | 43 | 30 | 34 | 153 | 62 | 116 | 121 | 104 | 171 | 50 | 158 | 146 |
| Net profit | 284 | 62 | 122 | 94 | 112 | 542 | 215 | 399 | 423 | 361 | 607 | 364 | 1.126 | 1.976 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 632 | 431 | 544 | 416 | 514 | 1.065 | 1.130 | 1.506 | 1.984 | 2.023 | 2.637 | 2.745 | 3.765 | 5.625 |
| Equity | 434 | 400 | 424 | 418 | 430 | 868 | 978 | 1.240 | 1.552 | 1.799 | 2.292 | 2.539 | 3.543 | 5.384 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 198 | 31 | 121 | -2 | 84 | 197 | 152 | 267 | 433 | 223 | 345 | 206 | 222 | 241 |
| Total debt | 198 | 31 | 121 | -2 | 84 | 197 | 152 | 267 | 433 | 223 | 345 | 206 | 222 | 241 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2008 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |