| Revenue | DKK 7,8M | +17% |
| EBITDA | DKK 2,8M | +6% |
| Net profit | DKK 1,5M | +12% |
| Total assets | DKK 7M | +9% |
| Equity | DKK 3M | +14% |
| Employees | 9 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 6.285 | 3.621 | 4.211 | 6.684 | 7.834 |
| Staff expenses | -5.714 | -5.136 | -4.137 | -4.004 | -4.991 |
| EBITDA | 570 | -1.516 | 74 | 2.680 | 2.843 |
| Depreciation & amort. | -325 | -560 | -0 | -3 | -14 |
| EBIT | 246 | -2.076 | 74 | 2.677 | 2.829 |
| Net financials | 172 | 15 | 74 | -769 | -23 |
| Profit before tax | 417 | -2.060 | 148 | 1.908 | 2.805 |
| Tax | 55 | -92 | -0 | 531 | 1.265 |
| Net profit | 362 | -1.969 | 148 | 1.377 | 1.540 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 5.979 | 3.505 | 3.111 | 6.381 | 6.973 |
| Equity | 3.155 | 1.075 | 1.223 | 2.600 | 2.955 |
| Long-term debt | 418 | 0 | 0 | 0 | 0 |
| Short-term debt | 2.315 | 2.430 | 1.888 | 3.781 | 4.018 |
| Total debt | 2.733 | 2.430 | 1.888 | 3.781 | 4.018 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
MA Chief Executive Officer | Chief Executive Officer | 2022 |
| Former (1) | ||
PA Management | Management | 2011 – 2011 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
| Board of Directors | 2024 | |
| Former (7) | ||
| Board of Directors | 2011 – 2013 | |
| Chairman | 2011 – 2011 | |
| Board of Directors | 2011 – 2011 | |
| Board of Directors | 2016 – 2021 | |
| Board of Directors | 2013 – 2014 | |
| Chairman | 2022 – 2023 | |
| Board of Directors | 2011 – 2013 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2025 | |
| Company | 20–24.99% | 20–24.99% | 2025 | |
| Individual | 20–24.99% | 20–24.99% | 2025 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Martine Andersen | Chief Executive Officer | 0 companies |
| Morten Winther Schrøder | Board of Directors | 0 companies |
| Jørgen Herman Melchior | Chairman | 0 companies |
| Lone Annette Saul Stakemann | Board of Directors | 0 companies |
| Torben Ørnekær Coster | Board of Directors | 0 companies |
| Michael Schrøder | Board of Directors | 0 companies |
| Lukas Koehler Andersen | Board of Directors | 0 companies |
| Jimmi Hansen | Chairman | 0 companies |
| Tim Daniel Hansen | Board of Directors | 0 companies |