| Revenue | DKK 1,9M | +14% |
| EBITDA | DKK -4,1M | -351% |
| Net profit | DKK -4,8M | -1475% |
| Total assets | DKK 50,3M | -10% |
| Equity | DKK 4,4M | -53% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 685 | 709 | 1.384 | 1.375 | 2.097 | 2.367 | 2.715 | 3.884 | 2.337 | 1.893 | 2.029 | 1.885 | 1.643 | 1.876 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -869 | -5.858 | 313 | 6.158 | 3.910 | 2.367 | 2.715 | 721 | 4.337 | 1.893 | 4.029 | 1.885 | 1.643 | -4.124 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -869 | -5.858 | 313 | 6.158 | 3.910 | 2.367 | 2.715 | 721 | 4.337 | 1.893 | 4.029 | 1.885 | 1.643 | -4.124 |
| Net financials | -2.086 | -153 | -2.094 | -2.143 | -1.737 | -1.388 | -1.387 | -1.075 | -955 | -1.033 | -920 | -1.420 | -2.036 | -2.100 |
| Profit before tax | -2.955 | -6.011 | -1.781 | 4.015 | 2.174 | 979 | 1.329 | -354 | 3.382 | 861 | 3.109 | 464 | -394 | -6.224 |
| Tax | -739 | -1.520 | -374 | 1.109 | 477 | 249 | 285 | -85 | 750 | 171 | 680 | 104 | -86 | -1.376 |
| Net profit | -2.216 | -4.492 | -1.407 | 2.907 | 1.697 | 730 | 1.043 | -269 | 2.631 | 690 | 2.429 | 361 | -308 | -4.848 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 49.946 | 45.932 | 47.031 | 51.649 | 54.219 | 55.464 | 56.018 | 52.923 | 54.280 | 54.249 | 56.221 | 56.184 | 56.108 | 50.318 |
| Equity | -1.807 | -1.299 | -2.706 | 201 | 1.897 | 2.628 | 3.671 | 3.402 | 6.033 | 6.723 | 9.152 | 9.513 | 9.205 | 4.357 |
| Long-term debt | 43.730 | 5.078 | 5.402 | 11.130 | 29.181 | 38.600 | 37.415 | 34.758 | 33.627 | 44.136 | 42.591 | 42.946 | 43.098 | 42.076 |
| Short-term debt | 8.023 | 42.154 | 44.336 | 40.319 | 23.140 | 14.236 | 14.931 | 14.763 | 14.433 | 3.032 | 3.440 | 2.584 | 2.749 | 3.885 |
| Total debt | 51.754 | 47.231 | 49.737 | 51.449 | 52.321 | 52.836 | 52.347 | 49.521 | 48.060 | 47.168 | 46.031 | 45.530 | 45.847 | 45.961 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PI Management | Management | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ERHVERVSINVEST AF 15.12.1983 A/S | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Poul Ivan Kjær | Management | 0 companies |
| Karoly Laszlo Nemeth | Chairman | 0 companies |
| Birgitte Steenstrup Nemeth | Board of Directors | 0 companies |