| Revenue | DKK -19K | +42% |
| EBITDA | DKK -19K | -42% |
| Net profit | DKK 1,3M | -38% |
| Total assets | DKK 18,2M | +34% |
| Equity | DKK 12,5M | +9% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -12 | -8 | -15 | -8 | -8 | -8 | -9 | -14 | -11 | -9 | -15 | -14 | -19 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -12 | -8 | -15 | -8 | -8 | -8 | -9 | -14 | -11 | -9 | -15 | -14 | -19 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -12 | -8 | -15 | -8 | -8 | -8 | -9 | -14 | -11 | -9 | -15 | -14 | -19 |
| Net financials | 0 | -244 | 117 | 659 | 799 | 1.442 | 1.427 | 2.536 | 1.488 | 972 | 1.018 | 2.478 | 980 |
| Profit before tax | -12 | -252 | 102 | 652 | 791 | 1.434 | 1.418 | 2.522 | 1.477 | 962 | 1.003 | 2.464 | 961 |
| Tax | -3 | -2 | -3 | -2 | -1 | 0 | -6 | 11 | 29 | 20 | 126 | 387 | -335 |
| Net profit | -9 | -250 | 105 | 654 | 792 | 1.434 | 1.424 | 2.511 | 1.448 | 942 | 877 | 2.077 | 1.296 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 595 | 341 | 493 | 1.235 | 2.204 | 3.843 | 5.366 | 7.938 | 9.266 | 10.472 | 10.558 | 13.609 | 18.196 |
| Equity | 548 | 298 | 403 | 1.057 | 1.799 | 3.182 | 4.556 | 6.907 | 8.299 | 9.041 | 9.717 | 11.501 | 12.532 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.919 |
| Short-term debt | 48 | 43 | 91 | 179 | 406 | 661 | 810 | 1.032 | 967 | 1.431 | 841 | 2.108 | 3.746 |
| Total debt | 48 | 43 | 91 | 179 | 406 | 661 | 810 | 1.032 | 967 | 1.431 | 841 | 2.108 | 5.665 |
| 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 |