| Revenue | DKK -403K | +642% |
| EBITDA | DKK -930K | -65% |
| Net profit | DKK -612K | -242% |
| Total assets | DKK 35,6M | -3% |
| Equity | DKK 27M | -2% |
| Employees | 3 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -41 | -481 | -325 | -54 | -403 |
| Staff expenses | -528 | -533 | -519 | -510 | -528 |
| EBITDA | -569 | -1.013 | -844 | -565 | -930 |
| Depreciation & amort. | -54 | -54 | -54 | -128 | -100 |
| EBIT | -623 | -1.067 | -898 | -693 | -1.031 |
| Net financials | 998 | -496 | 347 | 1.230 | 211 |
| Profit before tax | 375 | -1.563 | -552 | 537 | -819 |
| Tax | 0 | -322 | -131 | 106 | -207 |
| Net profit | 374 | -1.241 | -421 | 431 | -612 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 19.000 | 17.640 | 17.012 | 36.814 | 35.562 |
| Equity | 16.498 | 15.257 | 14.836 | 27.656 | 27.044 |
| Long-term debt | 0 | 0 | 0 | 6.130 | 6.130 |
| Short-term debt | 1.105 | 1.144 | 1.068 | 842 | 409 |
| Total debt | 1.105 | 1.144 | 1.068 | 6.972 | 6.539 |
| Name | Role | Member since |
|---|---|---|
| Current (1) | ||
PA Management | Management | 2015 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2016 | |
| Board of Directors | 2015 | |
| Board of Directors | 2015 | |
| Board of Directors | 2015 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Arne Madsen | Management | 0 companies |
| Anne Birgitte Stærmose Madsen | Board of Directors | 0 companies |
| Annemarie Madsen | Board of Directors | 0 companies |
| Anne-Kristine Stærmose Madsen | Board of Directors | 0 companies |
| Poul Johan Stærmose Madsen | Board of Directors | 0 companies |