| Revenue | DKK 32,4M | +0% |
| EBITDA | DKK 20,8M | -12% |
| Net profit | DKK 18,1M | -17% |
| Total assets | DKK 65,9M | -47% |
| Equity | DKK 57,7M | -3% |
| Employees | 11 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 26.180 | 21.903 | 8.559 | 7.988 | 5.171 | 11.923 | 9.890 | 22.167 | 404.012 | 391.020 | 352.078 | 32.530 | 32.389 |
| Staff expenses | -35.713 | -14.630 | -5.019 | -4.725 | -5.347 | -6.059 | -5.805 | -6.154 | -7.159 | -8.180 | -8.864 | -8.928 | -11.552 |
| EBITDA | -9.533 | 7.233 | 3.540 | 3.263 | -176 | 5.864 | 4.085 | 16.013 | 22.665 | 12.913 | 12.882 | 23.602 | 20.837 |
| Depreciation & amort. | -2.081 | -917 | -700 | -700 | -0 | -5 | -6 | -6 | -9 | -16 | -259 | -83 | -71 |
| EBIT | -11.614 | 6.316 | 2.840 | 2.563 | -176 | 5.859 | 4.079 | 16.007 | 22.656 | 12.897 | 12.623 | 23.519 | 20.766 |
| Net financials | -4.784 | -84 | 5.730 | 5.084 | 5.334 | 6.332 | 5.184 | 5.643 | 6.689 | 4.920 | 3.759 | 4.703 | 2.799 |
| Profit before tax | -16.398 | 6.232 | 8.570 | 7.647 | 5.158 | 12.191 | 9.263 | 21.650 | 29.345 | 17.817 | 16.382 | 28.222 | 23.565 |
| Tax | -3.435 | 2.506 | 1.560 | -1.653 | 1.360 | 197 | 2.029 | 4.776 | 6.564 | 4.909 | 3.160 | 6.465 | 5.450 |
| Net profit | -12.963 | 3.726 | 7.010 | 9.300 | 3.798 | 11.994 | 7.234 | 16.874 | 22.781 | 12.908 | 13.222 | 21.757 | 18.115 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 194.540 | 126.053 | 132.213 | 113.197 | 133.322 | 126.106 | 140.226 | 161.826 | 167.140 | 172.044 | 78.733 | 123.757 | 65.879 |
| Equity | -948 | 90.678 | 97.688 | 106.988 | 110.786 | 122.780 | 110.014 | 53.888 | 59.669 | 49.577 | 47.799 | 59.556 | 57.671 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 195.270 | 35.375 | 34.212 | 5.554 | 21.997 | 2.778 | 29.337 | 106.340 | 106.644 | 121.725 | 30.163 | 62.178 | 6.947 |
| Total debt | 195.270 | 35.375 | 34.212 | 5.554 | 21.997 | 2.778 | 29.337 | 106.340 | 106.644 | 121.725 | 30.163 | 62.178 | 6.947 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LS Chief Executive Officer | Chief Executive Officer | 2013 | — | — |
KF Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
TJ Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
PA Management | Management | 2000 | — | — |
MB Management | Management | 2000 | — | — |
CB Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2007 | — | — | |
| Chairman | 2000 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2021 | — | — | |
| Deputy Chairman | 2020 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2000 | — | — | |
| Chairman | 2010 | — | — | |
| Deputy Chairman | 2018 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 2013 | — | — | |
| Deputy Chairman | 2015 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SMC PI Holding A/S | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Simper | Chief Executive Officer | 0 companies |
| Klaus Frøkjær | Chief Executive Officer | 0 companies |
| Thomas Jöhncke | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Michael Børre Lassen | Management | 0 companies |
| Christine Bruus Jelved | Chief Executive Officer | 0 companies |
| Jan Henrik Christiansen | Board of Directors | 0 companies |
| Annemette Heller | Board of Directors | 0 companies |
| Ulrik Drejsig Petersen | Chairman | 0 companies |
| Michael Ebeling | Board of Directors | 0 companies |
| Jens Jørgen Jessen Bjerrisgaard | Chairman | 0 companies |
| Ulrik Tofte Jensen | Board of Directors | 0 companies |
| Johnny Berntsen | Chairman | 0 companies |
| Kurt Henrik Tofte Jensen | Board of Directors | 0 companies |
| Claus Bjerring Christiansen | Board of Directors | 0 companies |
| Tina Majgård Moltke-Leth | Deputy Chairman | 0 companies |
| Nikolaj Holtet Hoff | Board of Directors | 0 companies |
| Kim Madsen | Chairman | 0 companies |
| Erik Danquard Jensen | Chairman | 0 companies |
| Henning Siersbæk | Deputy Chairman | 0 companies |
| Jes Erik Nielsen | Board of Directors | 0 companies |
| Mads Henrik Ryder | Board of Directors | 0 companies |
| Kim Skovgaard Rasmussen | Deputy Chairman | 0 companies |