| Revenue | DKK 21,9M | +2% |
| EBITDA | DKK 10,2M | +10% |
| Net profit | DKK 1,9M | +75% |
| Total assets | DKK 116,4M | -1% |
| Equity | DKK 24M | +8% |
| Employees | — | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | -427 | 7.283 | 22.355 | 21.538 | 21.886 |
| Staff expenses | -597 | -8.300 | -10.841 | -12.197 | -11.656 |
| EBITDA | -1.024 | -1.017 | 11.514 | 9.341 | 10.229 |
| Depreciation & amort. | -401 | -2.128 | -2.339 | -2.446 | -2.561 |
| EBIT | -1.424 | -3.144 | 9.175 | 6.895 | 7.668 |
| Net financials | 8 | -2.880 | -3.715 | -5.444 | -5.151 |
| Profit before tax | -1.417 | -6.025 | 5.460 | 1.451 | 2.517 |
| Tax | -375 | -1.579 | 1.315 | 379 | 644 |
| Net profit | -1.041 | -4.445 | 4.146 | 1.072 | 1.873 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 110.310 | 122.343 | 121.264 | 118.132 | 116.407 |
| Equity | 21.321 | 16.876 | 21.022 | 22.094 | 23.966 |
| Long-term debt | 10.000 | 94.716 | 91.504 | 85.035 | 81.272 |
| Short-term debt | 76.351 | 9.691 | 6.365 | 8.251 | 7.772 |
| Total debt | 86.351 | 104.407 | 97.868 | 93.286 | 89.044 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
PA Management | Management | 2017 – 2018 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2019 | |
| Board of Directors | 2019 | |
| Former (1) | ||
| Chairman | 2019 – 2019 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 2019 | |
| Individual | 25–33.32% | 25–33.32% | 2019 | |
| Individual | 25–33.32% | 25–33.32% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Johan Rolf Kukacka | Board of Directors | 0 companies |
| Poul Christian Bagger | Chairman | 0 companies |
| Bent Friis-Salling | Board of Directors | 0 companies |