| Revenue | DKK -263K | +5793% |
| EBITDA | DKK -263K | +90% |
| Net profit | DKK 5,1M | +80% |
| Total assets | DKK 42,3M | +18% |
| Equity | DKK 21,4M | +16% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -11 | -6 | -6 | -7 | -8 | -7 | -2 | -4 | -40 | -5 | -5 | -4 | -263 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -11 | -6 | -6 | -7 | -8 | -7 | -2 | -4 | -40 | -1.171 | -1.628 | -2.638 | -263 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -11 | -6 | -6 | -7 | -8 | -7 | -2 | -4 | -40 | -1.171 | -1.628 | -2.638 | -263 |
| Net financials | 444 | 433 | 1.865 | 1.488 | 897 | 1.062 | 1.898 | 2.847 | 3.724 | 2.689 | 4.180 | 5.447 | 5.276 |
| Profit before tax | 432 | 427 | 1.859 | 1.481 | 890 | 1.055 | 1.897 | 2.843 | 3.684 | 1.517 | 2.552 | 2.810 | 5.013 |
| Tax | -1 | -2 | -2 | 4 | 10 | 13 | 26 | 14 | -3 | -1 | -37 | -15 | -58 |
| Net profit | 434 | 429 | 1.861 | 1.478 | 879 | 1.042 | 1.871 | 2.829 | 3.688 | 1.518 | 2.589 | 2.824 | 5.071 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 789 | 1.017 | 3.811 | 6.619 | 8.771 | 9.114 | 10.136 | 14.790 | 21.211 | 26.587 | 28.171 | 35.763 | 42.323 |
| Equity | 514 | 894 | 2.706 | 4.134 | 4.963 | 5.953 | 7.120 | 9.894 | 13.527 | 14.989 | 15.521 | 18.345 | 21.366 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 194 | 444 | 734 | 1.226 | 1.163 | 837 | 1.117 | 1.375 |
| Short-term debt | 275 | 123 | 1.105 | 2.485 | 3.808 | 2.967 | 2.572 | 4.161 | 6.458 | 10.435 | 11.812 | 16.301 | 19.582 |
| Total debt | 275 | 123 | 1.105 | 2.485 | 3.808 | 3.161 | 3.016 | 4.896 | 7.684 | 11.598 | 12.650 | 17.418 | 20.957 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |