| Revenue | DKK -380K | +42% |
| EBITDA | DKK -546K | -26% |
| Net profit | DKK -571K | -12% |
| Total assets | DKK 2,4M | +8% |
| Equity | DKK -3,4M | -20% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 83 | 1.410 | 315 | 164 | 5 | -35 | 263 | -439 | -222 | 26 | 12 | -269 | -380 |
| Staff expenses | -534 | -515 | -603 | -702 | -761 | -578 | -673 | -574 | -417 | -278 | -165 | -165 | -165 |
| EBITDA | -451 | 894 | -289 | -538 | -756 | -637 | -410 | -1.013 | -639 | -252 | -152 | -433 | -546 |
| Depreciation & amort. | 16 | -60 | -101 | -103 | -105 | -121 | -207 | -272 | -265 | -253 | -237 | -78 | -19 |
| EBIT | -466 | 834 | -389 | -641 | -861 | -758 | -617 | -1.284 | -904 | -505 | -389 | -511 | -564 |
| Net financials | 0 | -6 | -7 | 4 | -72 | -29 | -77 | -120 | -0 | -21 | -130 | -145 | -167 |
| Profit before tax | -466 | 828 | 159 | -383 | -933 | -787 | -694 | -1.405 | -904 | -526 | -519 | -656 | -731 |
| Tax | -0 | -0 | 278 | 128 | -211 | -173 | 77 | -922 | -199 | -206 | -25 | -144 | -161 |
| Net profit | -466 | 828 | -119 | -510 | -722 | -614 | -771 | -482 | -705 | -320 | -493 | -512 | -571 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 711 | 917 | 748 | 1.296 | 1.551 | 1.524 | 1.828 | 2.620 | 2.824 | 2.937 | 2.696 | 2.235 | 2.425 |
| Equity | -454 | 373 | 255 | -255 | 1.023 | 409 | -362 | -844 | -1.549 | -1.869 | -2.363 | -2.875 | -3.445 |
| Long-term debt | 927 | 0 | 89 | 1.341 | 135 | 820 | 1.653 | 3.149 | 4.209 | 4.366 | 4.571 | 5.034 | 5.736 |
| Short-term debt | 238 | 544 | 404 | 210 | 393 | 296 | 537 | 315 | 164 | 440 | 488 | 75 | 135 |
| Total debt | 1.165 | 544 | 493 | 1.551 | 528 | 1.115 | 2.189 | 3.464 | 4.373 | 4.806 | 5.059 | 5.110 | 5.870 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 2000 | — | — |
DR Management | Management | 2000 | — | — |
LH Management | Management | 2000 | — | — |
HA Audit | Audit | 2000 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Chairman | 2011 | — | — | |
| Board of Directors | 2023 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PI CONSULT & INVEST ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Dorte Rømer Rasmussen | Management | 0 companies |
| Lars-Ole Hedegaard Hansen | Management | 0 companies |
| Harry Aamann | Audit | 0 companies |
| Dorthe Bohsen Ravn | Board of Directors | 0 companies |
| Per Eld Ibsen | Chairman | 0 companies |
| Rebekka Ravn Ibsen | Board of Directors | 0 companies |