| Revenue | DKK 660K | -23% |
| EBITDA | DKK 660K | -23% |
| Net profit | DKK 711K | -69% |
| Total assets | DKK 9,1M | -2% |
| Equity | DKK 4,9M | +2% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 229 | 173 | 199 | 303 | 414 | 617 | 741 | 791 | 821 | 1.318 | 1.789 | 856 | 660 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 115 | 88 | 199 | 303 | 414 | 617 | 741 | 791 | 821 | 1.318 | 1.789 | 856 | 660 |
| Depreciation & amort. | -0 | -0 | -0 | -46 | -46 | -46 | -46 | -0 | -0 | -0 | -121 | -161 | -161 |
| EBIT | 115 | 88 | 199 | 257 | 368 | 571 | 696 | 791 | 821 | 1.318 | 1.668 | 695 | 499 |
| Net financials | 0 | -2 | -3 | -1 | -1 | -2 | -3 | -5 | -27 | 8 | -228 | 1.765 | 281 |
| Profit before tax | 0 | -2 | 196 | 256 | 367 | 569 | 692 | 786 | 794 | 1.326 | 1.440 | 2.460 | 780 |
| Tax | -57 | -43 | 50 | 64 | 88 | 121 | 155 | 177 | 183 | 293 | 319 | 128 | 69 |
| Net profit | 172 | 128 | 146 | 192 | 279 | 448 | 537 | 609 | 611 | 1.033 | 1.122 | 2.332 | 711 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 314 | 322 | 347 | 457 | 676 | 872 | 1.034 | 1.388 | 1.375 | 2.238 | 8.094 | 9.258 | 9.083 |
| Equity | 252 | 280 | 325 | 417 | 595 | 744 | 881 | 1.089 | 1.101 | 2.020 | 3.028 | 4.760 | 4.871 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.432 | 4.160 | 3.883 |
| Short-term debt | 62 | 43 | 22 | 34 | 72 | 121 | 149 | 299 | 274 | 217 | 634 | 339 | 328 |
| Total debt | 62 | 43 | 22 | 34 | 80 | 128 | 154 | 299 | 274 | 217 | 5.066 | 4.498 | 4.212 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2011 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2015 | |
| Individual | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |