| Revenue | DKK 9,9M | +50% |
| EBITDA | DKK 5,3M | +226% |
| Net profit | DKK 3,6M | +669% |
| Total assets | DKK 24,7M | +4% |
| Equity | DKK 11,1M | +48% |
| Employees | 8 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.114 | 7.569 | 7.277 | 7.611 | 7.732 | 6.636 | 8.455 | 6.500 | 7.349 | 12.489 | 12.133 | 7.464 | 6.611 | 9.905 |
| Staff expenses | -2.651 | -3.384 | -3.901 | -2.799 | -2.821 | -2.663 | -3.288 | -4.425 | -3.974 | -4.695 | -5.046 | -5.006 | -5.000 | -4.652 |
| EBITDA | 3.463 | 4.184 | 3.376 | 4.813 | 4.911 | 3.974 | 5.167 | 2.075 | 3.375 | 7.794 | 7.088 | 2.457 | 1.610 | 5.254 |
| Depreciation & amort. | 53 | -105 | 108 | -127 | -130 | -110 | -82 | -77 | -67 | -103 | -81 | -80 | -93 | -116 |
| EBIT | 3.410 | 4.079 | 3.268 | 4.686 | 4.781 | 3.863 | 5.086 | 1.999 | 3.308 | 7.691 | 7.006 | 2.377 | 1.517 | 5.137 |
| Net financials | -257 | -340 | -366 | -275 | -284 | -361 | -302 | -309 | -340 | -210 | -225 | -759 | -913 | -516 |
| Profit before tax | 3.153 | 3.739 | 2.902 | 4.410 | 4.497 | 3.503 | 4.784 | 1.690 | 2.968 | 7.481 | 6.781 | 1.618 | 604 | 4.621 |
| Tax | 790 | 946 | 720 | 1.035 | 992 | 777 | 1.156 | 377 | 660 | 1.647 | 1.493 | 364 | 136 | 1.021 |
| Net profit | 2.363 | 2.793 | 2.182 | 3.376 | 3.505 | 2.726 | 3.628 | 1.313 | 2.308 | 5.834 | 5.288 | 1.253 | 468 | 3.600 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 17.976 | 21.825 | 25.428 | 31.393 | 40.291 | 34.551 | 32.590 | 34.937 | 34.670 | 28.363 | 29.074 | 28.910 | 23.700 | 24.716 |
| Equity | 4.994 | 7.787 | 9.969 | 13.345 | 11.450 | 14.176 | 12.403 | 9.516 | 11.073 | 14.507 | 12.295 | 7.938 | 7.483 | 11.083 |
| Long-term debt | 2.879 | 2.811 | 1.239 | 1.163 | 1.090 | 1.014 | 0 | 21 | 354 | 456 | 0 | 0 | 0 | 0 |
| Short-term debt | 10.097 | 11.221 | 14.200 | 16.866 | 27.727 | 19.331 | 20.157 | 25.374 | 23.222 | 13.389 | 16.776 | 20.969 | 16.188 | 13.630 |
| Total debt | 12.976 | 14.031 | 15.439 | 18.030 | 28.817 | 20.344 | 20.157 | 25.395 | 23.576 | 13.845 | 16.776 | 20.969 | 16.188 | 13.630 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Founder | Founder | 2010 | — | — |
RN Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2010 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Toluca Holding ApS | Company | 33.3% | 33.3% | 2018 |
REMISEN SILKEBORG HOLDING ApS | Company | 33.3% | 33.3% | 2014 |
| Individual | 33.3% | 33.3% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Poulsen Automobile GMBH | Founder | 0 companies |
| Remi Nikolajsen | Management | 0 companies |
| Allan Dencker Andersen | Board of Directors | 0 companies |
| Kristian Rhiger Buchvard Poulsen | Chairman | 0 companies |