| Revenue | DKK 764K | -32% |
| EBITDA | DKK 97K | +122% |
| Net profit | DKK 74K | +115% |
| Total assets | DKK 32K | -97% |
| Equity | DKK -236K | +24% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.057 | 2.027 | 2.151 | — | 1.967 | 1.874 | 1.718 | 1.581 | 1.765 | 1.746 | 1.086 | 1.211 | 1.127 | 764 |
| Staff expenses | -1.547 | -1.553 | -1.722 | -0 | -1.771 | -1.424 | -1.387 | -1.383 | -1.009 | -818 | -1.301 | -1.522 | -1.573 | -667 |
| EBITDA | 510 | 474 | 429 | 0 | 196 | 450 | 331 | 198 | 757 | 928 | -215 | -311 | -446 | 97 |
| Depreciation & amort. | -379 | -379 | -381 | -0 | -334 | -288 | -287 | -285 | -329 | -114 | -54 | -54 | -54 | -0 |
| EBIT | 131 | 95 | 48 | 0 | -138 | 162 | 44 | -87 | 428 | 813 | -270 | -366 | -500 | 97 |
| Net financials | -114 | -84 | 31 | 0 | -62 | -75 | -49 | -38 | -27 | -5 | -5 | -2 | -2 | -23 |
| Profit before tax | 17 | 10 | 79 | 0 | -200 | 87 | -5 | -126 | 401 | 809 | -275 | -368 | -503 | 74 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 17 | 10 | 79 | 0 | -200 | 87 | -5 | -126 | 401 | 809 | -275 | -368 | -503 | 74 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.544 | 3.905 | 3.586 | 0 | 2.583 | 2.444 | 1.815 | 1.563 | 1.663 | 1.650 | 1.753 | 1.177 | 1.080 | 32 |
| Equity | -184 | -174 | -95 | 0 | -330 | -242 | -247 | -373 | 28 | 837 | 561 | 193 | -310 | -236 |
| Long-term debt | 1.174 | 743 | 474 | 0 | 199 | 72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 3.553 | 3.335 | 3.206 | 0 | 2.714 | 2.615 | 2.062 | 1.936 | 1.636 | 814 | 1.192 | 984 | 1.390 | 268 |
| Total debt | 4.728 | 4.078 | 3.681 | 0 | 2.913 | 2.686 | 2.062 | 1.936 | 1.636 | 814 | 1.192 | 984 | 1.390 | 268 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2009 | |
| Individual | 50.0% | 50.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Jørgen Herman Melchior | Chairman | 0 companies |
| Lone Annette Saul Stakemann | Board of Directors | 0 companies |
| Leif Bjarne Torp | Board of Directors | 0 companies |
| Inger Sørensen Torp | Board of Directors | 0 companies |