| Revenue | DKK 1,2M | -38% |
| EBITDA | DKK 201K | +1% |
| Net profit | DKK 160K | +0% |
| Total assets | DKK 1,6M | -9% |
| Equity | DKK 929K | +21% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 162 | 203 | 963 | 1.010 | 1.806 | 2.239 | 2.172 | 1.867 | 1.852 | 1.156 |
| Staff expenses | -60 | -142 | -431 | -722 | -786 | -1.091 | -1.665 | -1.007 | -1.276 | -608 |
| EBITDA | -133 | -198 | 137 | -175 | 560 | 465 | -303 | 420 | 199 | 201 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -133 | -198 | 137 | -175 | 560 | 465 | -303 | 420 | 199 | 201 |
| Net financials | -17 | -11 | 7 | -15 | -16 | -15 | -4 | 17 | 13 | 9 |
| Profit before tax | -149 | -209 | 155 | -190 | 544 | 450 | -307 | 437 | 212 | 210 |
| Tax | -32 | -46 | 35 | -41 | 122 | 105 | -68 | 96 | 51 | 50 |
| Net profit | -118 | -163 | 120 | -149 | 422 | 345 | -239 | 341 | 160 | 160 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 373 | 388 | 939 | 902 | 1.327 | 1.495 | 1.057 | 1.650 | 1.728 | 1.577 |
| Equity | -68 | -231 | -111 | -260 | 162 | 507 | 268 | 609 | 769 | 929 |
| Long-term debt | 339 | 339 | 175 | 118 | 21 | 21 | 0 | 0 | 0 | 0 |
| Short-term debt | 101 | 280 | 875 | 1.043 | 1.144 | 967 | 789 | 1.041 | 959 | 648 |
| Total debt | 440 | 619 | 1.050 | 1.162 | 1.165 | 988 | 789 | 1.041 | 959 | 648 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
EMBEE HOLDING APS | Company | 66.7% | 66.7% | 2020 |
| Individual | 25.0% | 25.0% | 2020 | |
| Individual | 25.0% | 25.0% | 2017 | |
| Individual | 33.3% | 33.3% | 2015 | |
| Individual | 10.0% | 10.0% | 2015 | |
| Individual | 10.0% | 10.0% | 2020 | |
| Individual | 10.0% | 10.0% | 2017 | |
Boes IVS | Company | 33.3% | 33.3% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Mats Erik Berger | Chairman | 0 companies |
| Fredrik Tixi Sköld | Chairman | 0 companies |
| Dag Fredrik Ramberg Nilsen | Board of Directors | 0 companies |
| Merethe Welta Aasheim | Board of Directors | 0 companies |
| Ilda Susanna Viljamaa | Board of Directors | 0 companies |
| Pia Berger | Chairman | 0 companies |
| Erik Ruhs | Board of Directors | 0 companies |
| Maria Louise Elisabeth Granström | Board of Directors | 0 companies |