| Revenue | DKK 29,1M | +1% |
| EBITDA | DKK 4M | -28% |
| Net profit | DKK 3,2M | -38% |
| Total assets | DKK 89,5M | -3% |
| Equity | DKK 20,8M | +9% |
| Employees | 50 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 338 | 2.671 | 5.178 | 7.129 | 12.458 | 19.067 | 19.263 | 22.962 | 28.689 | 29.067 |
| Staff expenses | -130 | -1.395 | -3.706 | -5.878 | -8.214 | -13.540 | -15.258 | -20.382 | -23.182 | -25.095 |
| EBITDA | 208 | 1.276 | 1.472 | 1.251 | 4.244 | 5.527 | 4.005 | 2.580 | 5.507 | 3.972 |
| Depreciation & amort. | -0 | -0 | -0 | -53 | -258 | -626 | -1.290 | -1.573 | -1.584 | -2.351 |
| EBIT | 208 | 1.276 | 1.472 | 1.198 | 3.986 | 4.901 | 2.715 | 1.007 | 3.923 | 1.621 |
| Net financials | -172 | -265 | -86 | -86 | 936 | 1.504 | 1.459 | 2.292 | 2.068 | 1.939 |
| Profit before tax | 36 | 1.007 | 1.386 | 1.112 | 4.922 | 6.405 | 4.174 | 3.299 | 5.991 | 3.560 |
| Tax | 8 | 219 | 308 | 248 | 876 | 938 | 628 | 386 | 864 | 378 |
| Net profit | 28 | 788 | 1.078 | 864 | 4.046 | 5.467 | 3.546 | 2.913 | 5.127 | 3.182 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8.120 | 14.784 | 20.421 | 25.025 | 39.265 | 47.118 | 71.178 | 60.627 | 91.873 | 89.528 |
| Equity | 78 | 867 | 1.968 | 2.832 | 6.881 | 11.437 | 13.901 | 14.754 | 19.130 | 20.786 |
| Long-term debt | 0 | 215 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 8.042 | 13.698 | 18.295 | 22.035 | 32.055 | 35.114 | 56.710 | 45.306 | 72.176 | 67.605 |
| Total debt | 8.042 | 13.913 | 18.295 | 22.035 | 32.055 | 35.114 | 56.710 | 45.306 | 72.176 | 67.605 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PI Management | Management | 2015 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ENTERTAINMENT TRADING A/S | Company | 33.3% | 33.3% | 2015 |
SHIPX ApS | Company | 33.3% | 33.3% | 2015 |
TRIC Solutions ApS | Company | 20.0% | 20.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Per Imer | Management | 0 companies |
| Arne Hansen | Board of Directors | 0 companies |
| Mark Fjeldal Dalsgaard Nielsen | Chairman | 0 companies |
| Kristian Qvistgaard | Board of Directors | 0 companies |
| Jacob Risgaard Eriksen | Board of Directors | 0 companies |
| Michael Heidemann Gregersen | Board of Directors | 0 companies |