| Revenue | — | — |
| EBITDA | DKK -151K | +47% |
| Net profit | DKK 203K | -99% |
| Total assets | DKK 20,6M | -12% |
| Equity | DKK 20,5M | -12% |
| Employees | 1 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 74 | -40 | -276 | -179 | -206 | 23 | 31 | 186 | -67 | -28 | — | — |
| Staff expenses | -0 | -40 | -116 | -52 | -13 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 74 | -80 | -392 | -231 | -219 | 23 | 31 | 186 | -67 | -28 | -283 | -151 |
| Depreciation & amort. | -0 | -47 | -6 | -12 | -19 | -16 | -16 | -1 | -0 | -0 | -0 | -0 |
| EBIT | 74 | -127 | -397 | -243 | -238 | 7 | 14 | 185 | -67 | -28 | -283 | -151 |
| Net financials | -37 | 384 | 487 | 156 | 6.425 | 79 | 108 | 90 | 108 | 99 | 19.992 | 354 |
| Profit before tax | 37 | 257 | 89 | -87 | 6.187 | 86 | 122 | 274 | 41 | 72 | 19.708 | 203 |
| Tax | 9 | -28 | -89 | 118 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 27 | 285 | 179 | -205 | 6.187 | 86 | 122 | 274 | 41 | 72 | 19.708 | 203 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 505 | 610 | 1.717 | 1.619 | 7.140 | 7.228 | 7.331 | 6.426 | 6.354 | 5.115 | 23.350 | 20.578 |
| Equity | 107 | 292 | 370 | 62 | 6.249 | 6.227 | 6.238 | 6.400 | 6.326 | 4.998 | 23.307 | 20.510 |
| Long-term debt | 0 | 0 | 597 | 577 | 556 | 772 | 745 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 398 | 318 | 750 | 980 | 335 | 229 | 349 | 27 | 27 | 117 | 44 | 69 |
| Total debt | 398 | 318 | 1.347 | 1.557 | 891 | 1.001 | 1.093 | 27 | 27 | 117 | 44 | 69 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |