| Revenue | DKK 2,1M | +50% |
| EBITDA | DKK 377K | +1005% |
| Net profit | DKK 185K | +1321% |
| Total assets | DKK 921K | +8% |
| Equity | DKK 368K | +101% |
| Employees | 3 | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 529 | 1.416 | 1.456 | 926 | 753 | 1.545 | 907 | 987 | 1.389 | 2.077 |
| Staff expenses | -359 | -1.228 | -829 | -820 | -725 | -1.116 | -1.274 | -817 | -1.355 | -1.700 |
| EBITDA | 170 | 187 | 628 | 106 | 28 | 429 | -366 | 171 | 34 | 377 |
| Depreciation & amort. | -11 | -222 | -424 | -0 | -0 | -0 | -0 | -68 | -21 | -176 |
| EBIT | 159 | -35 | 203 | 106 | 28 | 429 | -366 | 103 | 13 | 202 |
| Net financials | -0 | -48 | -28 | -15 | -15 | -10 | -2 | -0 | 1 | 1 |
| Profit before tax | 159 | -83 | 176 | 91 | 14 | 420 | -369 | 103 | 13 | 203 |
| Tax | 38 | -25 | 31 | 26 | 6 | 92 | -0 | 0 | 0 | 18 |
| Net profit | 121 | -58 | 144 | 65 | 8 | 327 | -369 | 103 | 13 | 185 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 627 | 1.668 | 1.345 | 677 | 643 | 1.012 | 433 | 535 | 856 | 921 |
| Equity | 171 | 113 | 257 | 322 | 330 | 657 | 67 | 170 | 183 | 368 |
| Long-term debt | 111 | 661 | 275 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 327 | 894 | 805 | 355 | 313 | 355 | 365 | 365 | 673 | 553 |
| Total debt | 438 | 1.556 | 1.080 | 355 | 313 | 355 | 365 | 365 | 673 | 553 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
| Individual | 50.0% | 50.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |