| Revenue | DKK 1,2M | +25% |
| EBITDA | DKK -208K | -2132% |
| Net profit | DKK -224K | -870% |
| Total assets | DKK 110K | -53% |
| Equity | DKK -259K | -717% |
| Employees | 3 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 281 | 217 | 618 | — | 1.015 | 979 | 1.226 |
| Staff expenses | -0 | -0 | -237 | -307 | -695 | -988 | -1.434 |
| EBITDA | 2 | 56 | -52 | 33 | 9 | -9 | -208 |
| Depreciation & amort. | -14 | -37 | -0 | -0 | -0 | -11 | -11 |
| EBIT | -12 | 19 | -52 | 33 | 9 | -20 | -219 |
| Net financials | 0 | 0 | -0 | 0 | 0 | -3 | -5 |
| Profit before tax | -12 | 19 | -52 | 33 | 9 | -23 | -224 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| Net profit | -12 | 19 | -52 | 33 | 9 | -23 | -224 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 51 | 80 | 135 | 141 | 199 | 234 | 110 |
| Equity | 38 | 57 | 3 | 36 | 45 | -32 | -259 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 13 | 23 | 132 | 105 | 154 | 266 | 369 |
| Total debt | 13 | 23 | 132 | 105 | 154 | 266 | 369 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2018 | — | — |
KS Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Scheel Gülstorff Holding ApS | Company | 100.0% | 100.0% | 2021 |
| Individual | 100.0% | 100.0% | 2020 | |
| Individual | 100.0% | 100.0% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Kasper Scheel Olsen | Management | 0 companies |
| Carina Scheel Gülstorff | Chairman | 0 companies |