| Revenue | DKK 3,6M | +52% |
| EBITDA | DKK 1,3M | +99% |
| Net profit | DKK 758K | +116% |
| Total assets | DKK 6,2M | +62% |
| Equity | DKK 51K | +107% |
| Employees | 6 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.015 | 3.367 | 3.449 | 3.603 | 3.383 | 3.748 | 5.294 | 2.781 | -1.834 | -222 | 480 | 2.361 | 3.584 |
| Staff expenses | -1.752 | -2.195 | -2.898 | -2.669 | -2.408 | -2.540 | -2.502 | -2.486 | -1.612 | -563 | -443 | -1.731 | -2.330 |
| EBITDA | 1.263 | 1.172 | 551 | 934 | 975 | 1.208 | 2.791 | 295 | -3.446 | -785 | 37 | 629 | 1.255 |
| Depreciation & amort. | -35 | -33 | -19 | -14 | -8 | -10 | -10 | -46 | -125 | -126 | -115 | -117 | -81 |
| EBIT | 1.228 | 1.139 | 532 | 921 | 967 | 1.197 | 2.781 | 249 | -3.570 | -911 | -78 | 512 | 1.174 |
| Net financials | -91 | -92 | -108 | 19 | 10 | -62 | -150 | 65 | -2.712 | -101 | 1 | -60 | -68 |
| Profit before tax | 1.137 | 1.047 | 424 | 939 | 976 | 1.135 | 2.631 | 322 | -6.282 | -1.011 | -77 | 452 | 1.106 |
| Tax | 293 | 274 | 106 | 223 | 215 | 239 | 422 | 74 | -787 | -222 | -21 | 101 | 348 |
| Net profit | 844 | 773 | 318 | 716 | 761 | 896 | 2.208 | 248 | -5.496 | -789 | -56 | 351 | 758 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.295 | 7.282 | 6.484 | 10.673 | 13.225 | 13.511 | 14.330 | 9.701 | 3.752 | 2.617 | 3.747 | 3.810 | 6.177 |
| Equity | 1.682 | 2.456 | 2.273 | 2.990 | 3.751 | 4.647 | 6.855 | 5.603 | 108 | -681 | -416 | -707 | 51 |
| Long-term debt | 0 | 0 | 0 | 0 | 1.000 | 0 | 0 | 0 | 2.896 | 2.463 | 2.052 | 1.433 | 1.457 |
| Short-term debt | 4.610 | 4.819 | 4.203 | 7.677 | 8.468 | 8.864 | 7.475 | 4.083 | 749 | 835 | 2.112 | 3.084 | 4.668 |
| Total debt | 4.610 | 4.819 | 4.203 | 7.677 | 9.468 | 8.864 | 7.475 | 4.083 | 3.645 | 3.298 | 4.164 | 4.517 | 6.126 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Deputy Chairman | 2014 | — | — | |
| Board of Directors | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2009 | |
| Individual | 10.0% | 10.0% | 2014 | |
| Individual | 5.0% | 5.0% | 2023 | |
| Individual | 0.0% | 0.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Svein Johansen | Board of Directors | 0 companies |
| Rolf Eirik Kjesteh | Deputy Chairman | 0 companies |
| Carl-Erik Anfindsen | Board of Directors | 0 companies |