| Revenue | DKK 1,6M | -21% |
| EBITDA | DKK 544K | -49% |
| Net profit | DKK 388K | -49% |
| Total assets | DKK 6M | +51% |
| Equity | DKK 3,1M | +3% |
| Employees | 3 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 320 | 808 | 553 | 904 | 1.367 | 2.140 | 1.628 | 1.915 | 2.053 | 1.632 |
| Staff expenses | -253 | -612 | -487 | -726 | -746 | -813 | -803 | -840 | -991 | -1.088 |
| EBITDA | 66 | 196 | 66 | 178 | 621 | 1.327 | 825 | 1.075 | 1.062 | 544 |
| Depreciation & amort. | -0 | -0 | -0 | -5 | -5 | -5 | -69 | -88 | -84 | -84 |
| EBIT | 66 | 196 | 66 | 174 | 616 | 1.322 | 756 | 986 | 978 | 461 |
| Net financials | -2 | -1 | -1 | -1 | -0 | -2 | -6 | -7 | 2 | 37 |
| Profit before tax | 64 | 195 | 65 | 172 | 616 | 1.320 | 751 | 979 | 980 | 498 |
| Tax | 15 | 44 | 14 | 38 | 135 | 290 | 165 | 215 | 216 | 109 |
| Net profit | 49 | 151 | 51 | 134 | 480 | 1.030 | 585 | 764 | 765 | 388 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 240 | 407 | 405 | 507 | 1.305 | 2.726 | 2.817 | 3.688 | 3.955 | 5.979 |
| Equity | 99 | 251 | 198 | 227 | 599 | 1.429 | 1.901 | 2.365 | 3.012 | 3.100 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 141 | 156 | 206 | 280 | 705 | 1.160 | 714 | 1.199 | 781 | 2.674 |
| Total debt | 141 | 156 | 206 | 280 | 705 | 1.160 | 714 | 1.199 | 781 | 2.674 |
| 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% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |