| Revenue | DKK 372K | -7% |
| EBITDA | DKK 10K | -96% |
| Net profit | DKK -14K | -107% |
| Total assets | DKK 436K | +1% |
| Equity | DKK 255K | -5% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -132 | -94 | 29 | -12 | 73 | 92 | -18 | -51 | 400 | 372 |
| Staff expenses | -13 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -132 | -363 |
| EBITDA | -146 | -94 | 29 | -12 | 73 | 92 | -18 | -51 | 267 | 10 |
| Depreciation & amort. | -21 | -20 | -0 | -20 | -19 | -19 | -19 | -4 | -0 | -11 |
| EBIT | -167 | -114 | 29 | -32 | 54 | 74 | -36 | -55 | 267 | -1 |
| Net financials | -13 | 0 | -22 | -5 | -1 | -0 | -1 | -0 | -2 | -14 |
| Profit before tax | -113 | -114 | 6 | -37 | 53 | 74 | -37 | -55 | 265 | -15 |
| Tax | 34 | -21 | 1 | -68 | 12 | 17 | 5 | -12 | 56 | -1 |
| Net profit | -146 | -93 | 4 | 31 | 42 | 57 | -42 | -43 | 209 | -14 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 241 | 290 | 297 | 626 | 651 | 828 | 485 | 421 | 429 | 436 |
| Equity | 54 | 11 | 15 | 46 | 88 | 145 | 102 | 60 | 269 | 255 |
| Long-term debt | 88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 100 | 280 | 281 | 580 | 563 | 683 | 383 | 361 | 161 | 181 |
| Total debt | 188 | 280 | 281 | 580 | 563 | 683 | 383 | 361 | 161 | 181 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2014 | — | — |
FR Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 66.7% | 66.7% | 2024 | |
| Individual | 5.0% | 0.0% | 2014 | |
| Individual | 5.0% | 5.0% | 2016 | |
| Individual | 5.0% | 0.0% | 2014 | |
| Individual | 20.0% | 20.0% | 2014 | |
| Individual | 50.0% | 50.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Franck Rune Hedehøj | Chief Executive Officer | 0 companies |