| Revenue | DKK 2,7M | +10% |
| EBITDA | DKK 270K | -65% |
| Net profit | DKK 160K | -79% |
| Total assets | DKK 2,3M | +16% |
| Equity | DKK 254K | +171% |
| Employees | 8 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 278 | 536 | 583 | 1.024 | 1.073 | 1.053 | 1.136 | 2.146 | 2.451 | 2.690 |
| Staff expenses | -26 | -541 | -1.291 | -1.441 | -2.067 | -1.438 | -1.317 | -1.463 | -1.688 | -2.420 |
| EBITDA | 252 | -5 | -708 | -417 | -994 | -385 | -181 | 683 | 762 | 270 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 252 | -5 | -708 | -417 | -994 | -385 | -181 | 683 | 762 | 270 |
| Net financials | 0 | -1 | -0 | -2 | -13 | -33 | -50 | -69 | -74 | -62 |
| Profit before tax | 252 | -6 | -709 | -419 | -1.008 | -418 | -230 | 613 | 689 | 208 |
| Tax | 55 | -1 | -156 | -96 | -229 | 386 | -0 | -163 | -76 | 48 |
| Net profit | 196 | -5 | -553 | -323 | -779 | -804 | -230 | 776 | 765 | 160 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 315 | 344 | 915 | 614 | 611 | 270 | 89 | 1.145 | 1.975 | 2.283 |
| Equity | 246 | 242 | 689 | 366 | -413 | -1.217 | -1.447 | -671 | 93 | 254 |
| Long-term debt | 0 | 0 | 0 | 0 | 707 | 1.253 | 1.278 | 1.347 | 1.421 | 1.322 |
| Short-term debt | 69 | 103 | 227 | 248 | 318 | 234 | 258 | 469 | 460 | 707 |
| Total debt | 69 | 103 | 227 | 248 | 1.025 | 1.487 | 1.536 | 1.816 | 1.882 | 2.029 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
d'Hermilly Holding ApS | Company | 66.7% | 66.7% | 2017 |
PASCAL ANDREAS HOLDING ApS | Company | 20.0% | 20.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Pascal Andreas d' Hermilly | Management | 0 companies |
| Morten Ørsted | Chairman | 0 companies |
| Karin d'Hermilly | Board of Directors | 0 companies |