| Revenue | DKK 706K | -191% |
| EBITDA | DKK -3,2M | +47% |
| Net profit | DKK -6,3M | +66% |
| Total assets | DKK 3,8M | -34% |
| Equity | DKK -1,8M | -284% |
| Employees | 8 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | -3.323 | -1.279 | -774 | 706 |
| Staff expenses | -2.373 | -5.324 | -5.228 | -3.901 |
| EBITDA | -5.696 | -6.603 | -6.002 | -3.195 |
| Depreciation & amort. | -2.550 | -5.100 | -12.878 | -2.736 |
| EBIT | -8.246 | -11.703 | -18.880 | -5.931 |
| Net financials | -7 | -299 | -388 | -379 |
| Profit before tax | -8.253 | -12.002 | -19.267 | -6.309 |
| Tax | 3.115 | -3.104 | -953 | -0 |
| Net profit | -11.368 | -8.898 | -18.315 | -6.309 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 24.191 | 23.205 | 5.806 | 3.830 |
| Equity | 19.724 | 18.075 | 960 | -1.770 |
| Long-term debt | 41 | 3.012 | 3.259 | 2.930 |
| Short-term debt | 1.577 | 1.145 | 1.587 | 2.671 |
| Total debt | 1.618 | 4.157 | 4.846 | 5.601 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — | |
| Board of Directors | 2024 | — | — | |
| Chairman | 2021 | — | — | |
| Chairman | 2023 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
AGENDA GROUP A/S | Company | 90.0% | 90.0% | 2024 |
EBBEFOS Holding A/S | Company | 15.0% | 15.0% | 2022 |
FONDEN SPRING NORDIC | Company | 5.0% | 5.0% | 2021 |
Impagt Invest Sjælland A/S | Company | 5.0% | 5.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |
| Andreas Nikolaj Høgsberg | Chairman | 0 companies |
| Morten Hovendahl | Board of Directors | 0 companies |
| Bettina Holst Sherain | Chairman | 0 companies |
| David Packness Meyer | Chairman | 0 companies |
| Søren Svanebjerg | Board of Directors | 0 companies |
| Anders Peter Hageskov | Board of Directors | 0 companies |
| Morten Ersbøll Ebbesen | Board of Directors | 0 companies |