| Revenue | DKK -12K | -110% |
| EBITDA | DKK -2K | -102% |
| Net profit | DKK -34K | -238% |
| Total assets | DKK 6,2M | +0% |
| Equity | DKK 1,6M | -2% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -65 | 249 | 214 | 143 | 174 | 50 | 107 | -41 | -11 | 41 | 95 | 117 | -12 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -29 | 234 | 196 | 120 | 2.095 | 225 | 107 | -41 | -11 | 87 | 234 | 107 | -2 |
| Depreciation & amort. | -0 | 37 | -37 | -37 | -37 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -29 | 196 | 159 | 82 | 2.057 | 225 | 107 | -41 | -11 | 87 | 234 | 107 | -2 |
| Net financials | -40 | -73 | -71 | -72 | -73 | -74 | -75 | -76 | -77 | -78 | -79 | -76 | -78 |
| Profit before tax | -69 | 123 | 88 | 10 | 1.984 | 150 | 31 | -117 | -88 | 9 | 155 | 32 | -80 |
| Tax | 38 | 30 | 21 | 2 | 437 | 33 | 7 | -25 | -19 | 2 | 34 | 7 | -46 |
| Net profit | -106 | 93 | 67 | 8 | 1.547 | 117 | 24 | -92 | -69 | 7 | 121 | 25 | -34 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.765 | 3.958 | 3.970 | 3.887 | 5.897 | 6.019 | 5.934 | 5.707 | 5.816 | 5.988 | 6.045 | 6.178 | 6.151 |
| Equity | -26 | 67 | 134 | 142 | 1.690 | 1.807 | 1.651 | 1.559 | 1.490 | 1.497 | 1.618 | 1.643 | 1.609 |
| Long-term debt | 3.660 | 3.733 | 3.707 | 3.663 | 3.667 | 3.659 | 3.708 | 3.709 | 3.892 | 3.967 | 3.893 | 3.891 | 3.894 |
| Short-term debt | 131 | 158 | 129 | 82 | 128 | 109 | 123 | 11 | 25 | 113 | 90 | 193 | 243 |
| Total debt | 3.791 | 3.891 | 3.835 | 3.745 | 3.795 | 3.767 | 3.831 | 3.721 | 3.917 | 4.080 | 3.983 | 4.084 | 4.137 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Founder | Founder | 2012 | — | — |
EK Management | Management | 2012 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2012 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 10.0% | 10.0% | 2012 | |
ONLY RIGHTS ApS | Company | 10.0% | 10.0% | 2020 |
| Individual | 10.0% | 10.0% | 2017 | |
Siesta ApS | Company | 10.0% | 10.0% | 2023 |
G-PRODUCTIONS ApS | Company | 10.0% | 10.0% | 2012 |
BRAINSTEAM ApS | Company | 10.0% | 10.0% | 2012 |
| Individual | 10.0% | 10.0% | 2012 | |
LITOS ApS | Company | 10.0% | 10.0% | 2012 |
| Individual | 10.0% | 10.0% | 2012 | |
| Individual | 10.0% | 10.0% | 2012 | |
NEXUS KOMMUNIKATION A/S | Company | 10.0% | 10.0% | 2012 |
THE ONE AND ONLY COMPANY ApS | Company | 10.0% | 10.0% | 2012 |
| Individual | 10.0% | 10.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Aalbæk Jensen | Founder | 0 companies |
| Ebbe Kyrø | Management | 0 companies |
| Finn Gjerdrum | Board of Directors | 0 companies |
| Lise Palm | Board of Directors | 0 companies |
| Vivi Schou | Board of Directors | 0 companies |
| Ulrik Theophil Jørgensen | Board of Directors | 0 companies |
| Ole Geisler | Board of Directors | 0 companies |