| Revenue | DKK 1,3M | -28% |
| EBITDA | DKK -1,1M | -518% |
| Net profit | DKK -787K | -180% |
| Total assets | DKK 4,8M | +6% |
| Equity | DKK 383K | -67% |
| Employees | 9 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 377 | 983 | 1.084 | 1.753 | 1.257 |
| Staff expenses | -759 | -690 | -927 | -1.498 | -2.324 |
| EBITDA | -382 | 293 | 157 | 255 | -1.067 |
| Depreciation & amort. | -44 | -39 | -34 | -30 | -23 |
| EBIT | -426 | 254 | 123 | 225 | -1.089 |
| Net financials | -21 | -25 | 32 | 830 | 84 |
| Profit before tax | -447 | 229 | 155 | 1.055 | -1.005 |
| Tax | -97 | 14 | 70 | 70 | -218 |
| Net profit | -350 | 215 | 84 | 985 | -787 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 1.229 | 1.826 | 3.060 | 4.536 | 4.786 |
| Equity | -114 | 101 | 185 | 1.170 | 383 |
| Long-term debt | 0 | 0 | 1.692 | 2.257 | 2.350 |
| Short-term debt | 1.343 | 1.725 | 1.180 | 1.106 | 2.053 |
| Total debt | 1.343 | 1.725 | 2.872 | 3.363 | 4.403 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
PA Management | Management | 2011 – 2011 |
| Name | Role | Member since |
|---|---|---|
| Former (6) | ||
| Chairman | 2011 – 2011 | |
| Board of Directors | 2011 – 2011 | |
| Chairman | 2011 – 2011 | |
| Board of Directors | 2011 – 2011 | |
| Board of Directors | 2011 – 2011 | |
| Board of Directors | 2011 – 2011 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100% | 100% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Hans Rohde | Chairman | 0 companies |
| Skat Nicolaj Holten-Andersen | Board of Directors | 0 companies |
| Carsten Bergshoeff | Chairman | 0 companies |
| Lise Bjerno | Board of Directors | 0 companies |
| Lene Lisbjerg Davidsen | Board of Directors | 0 companies |
| Peter Stevnhoved Olsen | Board of Directors | 0 companies |