| Revenue | DKK -8K | -26% |
| EBITDA | DKK -8K | +26% |
| Net profit | DKK 2,6M | -1% |
| Total assets | DKK 24M | +8% |
| Equity | DKK 23,5M | +12% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | — | -4 | -8 | -3 | -3 | -3 | -3 | -3 | -5 | -8 | -15 | -11 | -8 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -6 | 1.157 | -4 | -8 | -3 | -3 | -3 | -14 | -3 | -5 | -8 | -15 | -11 | -8 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6 | 1.157 | -4 | -8 | -3 | -3 | -3 | -14 | -3 | -5 | -8 | -15 | -11 | -8 |
| Net financials | -3.394 | 1.017 | 1.734 | -390 | 785 | 1.465 | 3.362 | 1.966 | 700 | 1.986 | 1.471 | 4.541 | 2.714 | 2.659 |
| Profit before tax | -3.401 | 1.003 | 1.730 | -398 | 782 | 1.462 | 3.359 | 1.952 | 696 | 1.981 | 1.463 | 4.525 | 2.703 | 2.650 |
| Tax | -45 | -36 | -31 | 2 | -9 | -9 | -6 | -0 | -14 | 51 | -22 | 32 | 52 | 15 |
| Net profit | -3.356 | 1.038 | 1.761 | -399 | 791 | 1.471 | 3.365 | 1.952 | 711 | 1.930 | 1.485 | 4.494 | 2.650 | 2.635 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.381 | 3.002 | 3.543 | 1.750 | 2.402 | 3.688 | 6.839 | 10.431 | 11.180 | 13.454 | 14.399 | 20.088 | 22.208 | 24.015 |
| Equity | — | 449 | 2.208 | 546 | 1.337 | 2.758 | 6.058 | 10.018 | 10.675 | 12.612 | 13.985 | 18.461 | 20.998 | 23.470 |
| Long-term debt | 1.440 | 1.131 | 1.079 | 934 | 0 | 490 | 279 | 109 | 153 | 449 | 346 | 1.612 | 649 | 523 |
| Short-term debt | 1.333 | 1.422 | 256 | 270 | 284 | 440 | 502 | 304 | 352 | 393 | 68 | 14 | 561 | 22 |
| Total debt | 2.772 | 2.553 | 1.335 | 1.204 | 1.065 | 930 | 781 | 413 | 505 | 842 | 414 | 1.626 | 1.210 | 546 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2009 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |