| Revenue | DKK -144 | -100% |
| EBITDA | DKK -16K | -101% |
| Net profit | DKK -23K | -101% |
| Total assets | DKK 5,6M | +0% |
| Equity | DKK 3,4M | +0% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 92 | 237 | 295 | 338 | 382 | 395 | 483 | 421 | 433 | 132 | 405 | 2.387 | -0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -6 | 84 | 55 | 257 | -54 | 242 | 229 | 305 | 402 | 404 | -123 | 289 | 2.348 | -16 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -47 | -47 | -47 | -47 | -20 | -20 |
| EBIT | -6 | 84 | 55 | 257 | -54 | 242 | 229 | 305 | 355 | 356 | -171 | 241 | 2.328 | -36 |
| Net financials | 0 | -16 | -26 | -22 | -26 | -24 | -21 | -36 | -11 | -20 | -12 | -12 | -14 | 12 |
| Profit before tax | -6 | 68 | 29 | 235 | -80 | 217 | 208 | 269 | 343 | 336 | -183 | 229 | 2.314 | -23 |
| Tax | -0 | 31 | 19 | 34 | -0 | 61 | 27 | 39 | 58 | 56 | -0 | 30 | 569 | -0 |
| Net profit | -6 | 37 | 10 | 200 | -80 | 157 | 181 | 230 | 286 | 280 | -183 | 199 | 1.745 | -23 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 369 | 4.777 | 4.530 | 5.587 | 4.597 | 4.579 | 4.721 | 4.925 | 5.265 | 5.112 | 4.780 | 4.724 | 5.666 | 5.642 |
| Equity | 115 | 716 | 726 | 926 | 728 | 922 | 1.140 | 1.406 | 1.729 | 2.046 | 1.900 | 2.136 | 3.393 | 3.385 |
| Long-term debt | 0 | 1.570 | 1.457 | 1.569 | 1.426 | 1.339 | 1.482 | 1.064 | 1.001 | 942 | 901 | 763 | 155 | 122 |
| Short-term debt | 254 | 2.491 | 2.347 | 3.091 | 2.277 | 2.142 | 1.913 | 2.258 | 2.329 | 1.907 | 1.750 | 1.587 | 2.017 | 2.028 |
| Total debt | 254 | 4.061 | 3.804 | 4.660 | 3.703 | 3.482 | 3.394 | 3.322 | 3.329 | 2.848 | 2.652 | 2.350 | 2.172 | 2.151 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2010 | — | — |
SW Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2013 | |
BUSINESS FACTORY HOLDING ApS | Company | 33.3% | 33.3% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Søren Westergaard Nielsen | Chief Executive Officer | 0 companies |