| Revenue | — | — |
| EBITDA | DKK -343K | -263% |
| Net profit | DKK 8,4M | +298% |
| Total assets | DKK 45,6M | +55% |
| Equity | DKK 38,7M | +85% |
| Employees | 1 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | -390 | -252 | — | — | — | — |
| Staff expenses | -0 | -0 | -0 | -0 | -501 | -876 | -0 | -0 | -0 | -0 |
| EBITDA | -12 | -7 | -20 | -210 | -891 | -1.129 | -319 | -149 | -94 | -343 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -29 | -29 | -29 | -29 | -29 |
| EBIT | -12 | -7 | -20 | -210 | -891 | -1.158 | -348 | -179 | -124 | -372 |
| Net financials | 114 | 2.033 | 45.116 | -3.119 | -8.119 | -5.619 | -2.658 | 3.452 | -4.332 | 8.796 |
| Profit before tax | 102 | 2.026 | 45.096 | -3.329 | -9.010 | -6.777 | -3.007 | 3.273 | -4.456 | 8.424 |
| Tax | -0 | -58 | -33 | -0 | 280 | 41 | 450 | -0 | -204 | -0 |
| Net profit | 102 | 2.085 | 45.130 | -3.329 | -9.290 | -6.818 | -3.457 | 3.273 | -4.251 | 8.424 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.728 | 8.649 | 55.792 | 42.080 | 45.718 | 38.553 | 35.337 | 34.157 | 29.407 | 45.610 |
| Equity | 1.550 | 3.634 | 48.764 | 41.761 | 45.081 | 38.264 | 34.807 | 28.105 | 20.988 | 38.730 |
| Long-term debt | 0 | 0 | 5.000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 5.178 | 5.014 | 2.029 | 319 | 636 | 289 | 531 | 53 | 8.420 | 6.880 |
| Total debt | 5.178 | 5.014 | 7.029 | 319 | 636 | 289 | 531 | 53 | 8.420 | 6.880 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2014 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 25.0% | 25.0% | 2015 | |
| Individual | 25.0% | 25.0% | 2015 | |
| Individual | 20.0% | 20.0% | 2015 | |
| Individual | 20.0% | 20.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |