| Revenue | DKK 9M | +8% |
| EBITDA | DKK 737K | +1200% |
| Net profit | DKK 603K | +1583% |
| Total assets | DKK 2,6M | +5% |
| Equity | DKK 681K | +773% |
| Employees | 18 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.251 | 2.384 | 2.614 | 2.178 | 3.724 | 5.490 | 7.348 | 9.411 | 11.070 | 8.427 | 8.347 | 9.029 |
| Staff expenses | -2.544 | -2.261 | -2.509 | -1.994 | -3.264 | -5.326 | -6.486 | -8.594 | -9.778 | -10.671 | -8.290 | -8.293 |
| EBITDA | -293 | 122 | 105 | 183 | 460 | 163 | 862 | 817 | 1.292 | -2.243 | 57 | 737 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -6 | -14 | -14 | -8 | -8 |
| EBIT | -293 | 122 | 105 | 183 | 460 | 163 | 862 | 810 | 1.278 | -2.258 | 49 | 729 |
| Net financials | -2 | -1 | -55 | -17 | -18 | -0 | -14 | -47 | -68 | -9 | -86 | -147 |
| Profit before tax | -295 | 121 | 50 | 166 | 442 | 163 | 848 | 763 | 1.210 | -2.267 | -37 | 582 |
| Tax | -64 | 27 | 23 | 37 | 100 | 37 | 186 | 170 | 270 | -284 | 4 | -21 |
| Net profit | -230 | 94 | 27 | 129 | 342 | 126 | 661 | 593 | 940 | -1.982 | -41 | 603 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 562 | 687 | 565 | 552 | 1.267 | 2.044 | 4.267 | 4.824 | 4.841 | 3.054 | 2.501 | 2.623 |
| Equity | -150 | -56 | -30 | 99 | 441 | 567 | 1.229 | 1.822 | 2.387 | 119 | 78 | 681 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 547 | 565 | 523 | 543 |
| Short-term debt | 712 | 744 | 595 | 453 | 826 | 1.477 | 3.038 | 3.002 | 1.907 | 2.370 | 1.900 | 1.399 |
| Total debt | 712 | 744 | 595 | 453 | 826 | 1.477 | 3.038 | 3.002 | 2.454 | 2.935 | 2.423 | 1.941 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PI Management | Management | 2013 | — | — |
NT Audit | Audit | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2020 | — | — | |
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Board of Directors | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Benja Holding ApS | Company | 33.3% | 33.3% | 2015 |
Mingyur Holding ApS | Company | 33.3% | 33.3% | 2021 |
STIN94 HOLDING ApS | Company | 20.0% | 20.0% | 2021 |
| Individual | 50.0% | 50.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Peter Ingild Benjaminsen | Management | 0 companies |
| Niklas Tullberg Hoff | Audit | 0 companies |
| Per Benjaminsen | Board of Directors | 0 companies |
| Jesper Guldbeck Teller Bjerregaard | Board of Directors | 0 companies |
| Ken Torpe Christoffersen | Chairman | 0 companies |
| Jacquelline Lindberg | Board of Directors | 0 companies |
| Henrik Nigro Kristensen | Board of Directors | 0 companies |