| Revenue | DKK 474K | -39% |
| EBITDA | DKK -165K | -201% |
| Net profit | DKK -133K | -925% |
| Total assets | DKK 551K | -73% |
| Equity | DKK -189K | -288% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 327 | 192 | 420 | 251 | 279 | 319 | 147 | 179 | 778 | 474 |
| Staff expenses | -280 | -86 | -76 | -259 | -100 | -125 | -21 | -338 | -616 | -638 |
| EBITDA | 47 | 106 | 345 | -7 | 179 | 194 | 126 | -159 | 163 | -165 |
| Depreciation & amort. | -64 | -64 | -53 | -53 | -53 | -53 | -50 | -50 | -53 | -28 |
| EBIT | -17 | 42 | 291 | -60 | 127 | 142 | 76 | -209 | 110 | -192 |
| Net financials | -0 | -10 | -105 | -72 | -66 | -76 | -60 | -128 | -87 | 1 |
| Profit before tax | -17 | 32 | 186 | -132 | 60 | 65 | 16 | -338 | 23 | -191 |
| Tax | -0 | 12 | 53 | -10 | 0 | 40 | -13 | -57 | 7 | -58 |
| Net profit | -17 | 20 | 133 | -122 | 60 | 25 | 29 | -281 | 16 | -133 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 174 | 1.545 | 1.994 | 1.997 | 1.780 | 1.871 | 1.720 | 1.757 | 2.009 | 551 |
| Equity | 63 | 83 | 217 | 94 | 154 | 180 | 209 | -72 | 100 | -189 |
| Long-term debt | 0 | 1.275 | 1.143 | 1.141 | 1.044 | 958 | 804 | 715 | 755 | 0 |
| Short-term debt | 112 | 187 | 614 | 752 | 571 | 702 | 695 | 1.114 | 1.147 | 740 |
| Total debt | 112 | 1.462 | 1.757 | 1.893 | 1.616 | 1.660 | 1.499 | 1.829 | 1.902 | 740 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2013 | — | — |
ML Management | Management | 2025 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 | |
| Individual | 100.0% | 100.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Michael Lund Jørgensen | Management | 0 companies |