| Revenue | DKK 7,7M | -5% |
| EBITDA | DKK 2,2M | -17% |
| Net profit | DKK 1,5M | -24% |
| Total assets | DKK 6,2M | -4% |
| Equity | DKK 3,8M | -12% |
| Employees | 13 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 999 | 1.621 | 1.764 | 4.230 | 4.688 | 5.822 | 7.425 | 7.263 | 6.207 | 7.070 | 8.594 | 8.055 | 7.688 |
| Staff expenses | -422 | -945 | -1.002 | -1.231 | -2.487 | -3.490 | -4.684 | -5.442 | -5.559 | -6.137 | -5.615 | -5.443 | -5.526 |
| EBITDA | 60 | 33 | 184 | 2.191 | 474 | 1.005 | 941 | 38 | 647 | 933 | 2.761 | 2.612 | 2.162 |
| Depreciation & amort. | -24 | -33 | -54 | -95 | -350 | -489 | -465 | -444 | -282 | -314 | -187 | -109 | -225 |
| EBIT | 36 | -0 | 131 | 2.096 | 124 | 516 | 476 | -406 | 365 | 618 | 2.574 | 2.503 | 1.938 |
| Net financials | -4 | -34 | -13 | -2 | -24 | -45 | -9 | -4 | -15 | -15 | 19 | 65 | -4 |
| Profit before tax | 32 | -34 | 118 | 2.093 | 100 | 471 | 467 | -410 | 350 | 603 | 2.593 | 2.568 | 1.933 |
| Tax | 10 | -0 | 28 | 483 | 25 | 117 | 124 | -0 | 45 | 197 | 595 | 605 | 447 |
| Net profit | 23 | -33 | 90 | 1.611 | 75 | 354 | 344 | -410 | 305 | 406 | 1.998 | 1.963 | 1.486 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 641 | 741 | 604 | 604 | 2.753 | 3.239 | 3.253 | 2.903 | 4.780 | 4.657 | 7.127 | 6.470 | 6.207 |
| Equity | 103 | 69 | 159 | 159 | 1.766 | 2.068 | 2.358 | 1.892 | 2.141 | 2.447 | 4.346 | 4.308 | 3.794 |
| Long-term debt | 0 | 0 | 0 | 0 | 46 | 25 | 3 | 0 | 1.667 | 1.267 | 467 | 67 | 0 |
| Short-term debt | 538 | 671 | 441 | 441 | 924 | 1.145 | 893 | 1.010 | 972 | 943 | 2.315 | 2.089 | 2.384 |
| Total debt | 538 | 671 | 441 | 441 | 971 | 1.170 | 896 | 1.010 | 2.639 | 2.209 | 2.781 | 2.156 | 2.384 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AU2LAK HOLDING ApS | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Phillip Alexander Knøfler | Management | 0 companies |