| Revenue | DKK 7,7M | +3% |
| EBITDA | DKK 6,2M | +0% |
| Net profit | DKK 5M | +23% |
| Total assets | DKK 21,9M | +15% |
| Equity | DKK 16,1M | +45% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3.895 | 3.881 | 5.392 | 6.178 | 7.165 | 6.927 | 6.581 | 6.290 | 7.962 | 9.371 | 8.226 | 7.448 | 7.665 |
| Staff expenses | -1.835 | -1.427 | -1.604 | -1.837 | -2.049 | -2.025 | -1.427 | -1.067 | -1.354 | -1.602 | -1.772 | -1.171 | -1.418 |
| EBITDA | 2.060 | 2.454 | 3.789 | 4.341 | 5.117 | 4.902 | 5.154 | 5.224 | 6.609 | 7.769 | 6.454 | 6.277 | 6.246 |
| Depreciation & amort. | 58 | 63 | 136 | 122 | 59 | -132 | -95 | -29 | -20 | -7 | -33 | -4 | -15 |
| EBIT | 2.002 | 2.391 | 3.653 | 4.218 | 5.058 | 4.770 | 5.059 | 5.195 | 6.588 | 7.761 | 6.421 | 6.273 | 6.232 |
| Net financials | 927 | 550 | -113 | -290 | 495 | -273 | -136 | -4 | -369 | 769 | -637 | -1.006 | 232 |
| Profit before tax | 2.929 | 2.941 | 3.540 | 3.928 | 5.553 | 4.497 | 4.923 | 5.191 | 6.219 | 8.531 | 5.784 | 5.267 | 6.463 |
| Tax | 737 | 744 | 869 | 923 | 1.224 | 994 | 1.087 | 1.147 | 1.370 | 1.879 | 1.285 | 1.168 | 1.424 |
| Net profit | 2.192 | 2.198 | 2.671 | 3.006 | 4.329 | 3.503 | 3.837 | 4.044 | 4.849 | 6.652 | 4.498 | 4.100 | 5.039 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.065 | 11.695 | 14.076 | 17.687 | 14.290 | 18.421 | 19.807 | 19.554 | 22.744 | 21.244 | 20.441 | 19.133 | 21.910 |
| Equity | 6.400 | 8.597 | 9.268 | 5.273 | 9.602 | 9.105 | 9.442 | 9.486 | 10.335 | 12.187 | 9.498 | 11.098 | 16.137 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34 | 49 | 152 | 0 | 0 | 0 |
| Short-term debt | 3.662 | 3.084 | 4.797 | 12.366 | 4.661 | 9.311 | 10.342 | 10.031 | 12.359 | 8.905 | 10.943 | 8.035 | 5.772 |
| Total debt | 3.662 | 3.084 | 4.797 | 12.366 | 4.661 | 9.311 | 10.342 | 10.065 | 12.408 | 9.057 | 10.943 | 8.035 | 5.772 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PI Management | Management | 1995 | — | — |
| Audit | 1995 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1995 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1995 | — | — | |
| Board of Directors | 2007 | — | — | |
| Board of Directors | 2007 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ICOM Composites Holding ApS | Company | 100.0% | 100.0% | 2025 |
PFAV HOLDING ApS | Company | 100.0% | 100.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Peder Irgens Hansen | Management | 0 companies |
| PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSAKTIESELSKAB | Audit | 0 companies |
| Vibeke Balslev Irgens Hansen | Chairman | 0 companies |
| Jørgen Fode | Board of Directors | 0 companies |
| Jens Irgens Hansen | Board of Directors | 0 companies |
| Lars Irgens Nørgaard | Board of Directors | 0 companies |
| Bjarne Lyngsø | Board of Directors | 0 companies |