| Revenue | DKK 3K | -932% |
| EBITDA | DKK 3K | +932% |
| Net profit | DKK -29K | +47% |
| Total assets | DKK 137K | -59% |
| Equity | DKK -589K | -5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 299 | 262 | 60 | -39 | -1 | 34 | -113 | 235 | 49 | 108 | -80 | -0 | 3 |
| Staff expenses | -47 | -49 | -0 | -0 | -0 | -30 | -143 | -205 | -259 | -2 | -0 | -0 | -0 |
| EBITDA | 125 | 213 | 60 | -39 | -1 | 4 | -256 | 30 | -210 | 110 | -80 | -0 | 3 |
| Depreciation & amort. | -132 | -114 | -51 | -1 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -6 | 99 | 9 | -40 | -1 | 4 | -256 | 30 | -210 | 110 | -80 | -0 | 3 |
| Net financials | -48 | -58 | -48 | -6 | 0 | 2 | 5 | -4 | 0 | 31 | -173 | -54 | -32 |
| Profit before tax | -54 | 41 | -39 | -46 | -1 | 6 | -251 | 26 | -210 | 140 | -253 | -54 | -29 |
| Tax | -11 | 14 | -9 | -10 | 0 | 2 | -55 | 8 | -45 | 32 | 96 | -0 | -0 |
| Net profit | -43 | 27 | -31 | -36 | -1 | 4 | -197 | 18 | -166 | 108 | -349 | -54 | -29 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.096 | 940 | 295 | 277 | 446 | 384 | 503 | 940 | 1.016 | 1.011 | 699 | 329 | 137 |
| Equity | 115 | 142 | 111 | 75 | 75 | 79 | -118 | -100 | -266 | -157 | -506 | -560 | -589 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 982 | 798 | 184 | 202 | 371 | 306 | 621 | 1.040 | 1.281 | 1.168 | 1.205 | 890 | 726 |
| Total debt | 982 | 798 | 184 | 202 | 371 | 306 | 621 | 1.040 | 1.281 | 1.168 | 1.205 | 890 | 726 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PHILIP SANDBORG HOLDING ApS | Company | 66.7% | 66.7% | 2017 |
DL af 2011 ApS | Company | 50.0% | 50.0% | 2014 |
| Individual | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Philip Alexander Sandborg | Management | 0 companies |