| Revenue | DKK 244K | -15% |
| EBITDA | DKK -77K | -56% |
| Net profit | DKK -64K | -14% |
| Total assets | DKK 141K | -59% |
| Equity | DKK -24K | -159% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -38 | 62 | 51 | 210 | 403 | 262 | 366 | 482 | 351 | 286 | 244 |
| Staff expenses | -0 | -0 | -0 | -66 | -295 | -280 | -345 | -436 | -314 | -335 | -321 |
| EBITDA | -38 | 62 | 51 | 144 | 108 | -18 | 21 | 46 | 38 | -49 | -77 |
| Depreciation & amort. | 34 | -17 | -8 | -17 | -13 | -13 | -5 | -11 | -13 | -21 | -5 |
| EBIT | -72 | 45 | 44 | 127 | 95 | -31 | 15 | 35 | 24 | -70 | -82 |
| Net financials | -16 | -16 | -13 | -8 | -1 | -1 | -2 | -3 | -4 | -2 | -2 |
| Profit before tax | -77 | 29 | 31 | 119 | 94 | -32 | 13 | 33 | 20 | -72 | -84 |
| Tax | 5 | 7 | 8 | 28 | 21 | -7 | 3 | 7 | 4 | -16 | -20 |
| Net profit | -82 | 22 | 23 | 91 | 74 | -25 | 10 | 25 | 15 | -57 | -64 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 190 | 267 | 157 | 217 | 318 | 396 | 296 | 399 | 434 | 346 | 141 |
| Equity | -138 | -116 | -93 | -2 | 72 | 46 | 56 | 82 | 97 | 41 | -24 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 328 | 383 | 249 | 219 | 246 | 350 | 240 | 317 | 337 | 305 | 165 |
| Total debt | 328 | 383 | 249 | 219 | 246 | 350 | 240 | 317 | 337 | 305 | 165 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AF Management | Management | 2011 | — | — |
PM Unofficial title | Unofficial title | 2023 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PAUGAN HOLDING ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Allan Frydendahl Paugan | Management | 0 companies |
| Preben Meldgaard | Unofficial title | 0 companies |