| Revenue | DKK 1,6M | -9% |
| EBITDA | DKK 275K | -29% |
| Net profit | DKK 147K | -46% |
| Total assets | DKK 3,2M | -13% |
| Equity | DKK 2M | +8% |
| Employees | 7 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.151 | 2.191 | 2.168 | 2.048 | 1.790 | 1.704 | — | 645 | 1.706 | 1.819 | 1.719 | 1.565 |
| Staff expenses | -0 | -0 | -0 | -1.826 | -1.502 | -1.453 | -0 | -961 | -1.025 | -1.314 | -1.331 | -1.289 |
| EBITDA | 625 | 284 | 681 | 222 | 288 | 251 | — | -316 | 681 | 506 | 387 | 275 |
| Depreciation & amort. | -195 | -167 | -165 | -173 | -167 | -70 | -0 | -82 | -56 | -42 | -71 | -78 |
| EBIT | 430 | 117 | 517 | 49 | 120 | 181 | — | -398 | 626 | 463 | 317 | 197 |
| Net financials | -0 | -8 | -17 | -6 | -8 | -6 | 0 | -13 | -26 | -7 | 27 | 11 |
| Profit before tax | 430 | 110 | 500 | 42 | 112 | 175 | — | -411 | 600 | 456 | 344 | 208 |
| Tax | 104 | 22 | 105 | 18 | 55 | 49 | -0 | 1 | 52 | 93 | 71 | 61 |
| Net profit | 325 | 88 | 394 | 25 | 57 | 125 | — | -412 | 548 | 363 | 272 | 147 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.048 | 1.332 | 2.238 | 2.544 | 2.243 | 3.142 | 0 | 3.209 | 3.500 | 3.947 | 3.648 | 3.183 |
| Equity | 405 | 493 | 887 | 912 | 969 | 1.094 | — | 663 | 1.211 | 1.574 | 1.846 | 1.993 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.640 | 839 | 1.351 | 1.632 | 1.275 | 2.048 | 0 | 2.547 | 2.290 | 2.373 | 1.802 | 1.190 |
| Total debt | 1.640 | 839 | 1.351 | 1.632 | 1.275 | 2.048 | 0 | 2.547 | 2.290 | 2.373 | 1.802 | 1.190 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2013 | |
BUSINESS FACTORY HOLDING ApS | Company | 33.3% | 33.3% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |