| Revenue | DKK 20,7M | +8% |
| EBITDA | DKK 3,7M | +110% |
| Net profit | DKK 1,3M | +350% |
| Total assets | DKK 10,7M | +14% |
| Equity | DKK 3,9M | +53% |
| Employees | 39 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 352 | 5.523 | 4.114 | 4.456 | 7.163 | 10.795 | 14.719 | 19.198 | 20.686 |
| Staff expenses | -150 | -3.788 | -2.909 | -3.269 | -6.060 | -9.476 | -12.343 | -17.434 | -16.972 |
| EBITDA | 203 | 1.735 | 1.205 | 1.187 | 1.104 | 1.319 | 2.376 | 1.765 | 3.714 |
| Depreciation & amort. | -34 | -161 | -429 | -551 | -748 | -947 | -1.073 | -1.360 | -1.995 |
| EBIT | 168 | 1.574 | 776 | 636 | 355 | 372 | 1.302 | 405 | 1.718 |
| Net financials | -4 | -4 | -10 | -19 | -14 | -24 | -44 | 3 | 23 |
| Profit before tax | 165 | 1.570 | 766 | 618 | 341 | 348 | 1.259 | 407 | 1.741 |
| Tax | 40 | 354 | 176 | 141 | 85 | 86 | 291 | 109 | 399 |
| Net profit | 125 | 1.216 | 590 | 476 | 256 | 262 | 968 | 298 | 1.342 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 963 | 1.884 | 2.380 | 3.246 | 3.547 | 4.021 | 6.290 | 9.419 | 10.738 |
| Equity | 175 | 391 | 985 | 1.261 | 1.018 | 1.280 | 2.247 | 2.546 | 3.887 |
| Long-term debt | 0 | 0 | 12 | 107 | 109 | 174 | 152 | 13 | 0 |
| Short-term debt | 748 | 1.212 | 1.048 | 1.530 | 2.013 | 2.073 | 3.141 | 6.002 | 5.877 |
| Total debt | 748 | 1.212 | 1.061 | 1.637 | 2.122 | 2.247 | 3.293 | 6.014 | 5.877 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PI Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
MB Management | Management | 2018 | — | — |
LA Management | Management | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Jacob Barlach Holding ApS | Company | 50.0% | 50.0% | 2019 |
Per Løkken Holding ApS | Company | 50.0% | 50.0% | 2019 |
Mette Blanner Holding ApS | Company | 33.3% | 33.3% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Per Ingvar Løkken | Chief Executive Officer | 0 companies |
| Mette Blanner | Management | 0 companies |
| Lene Ane Lundqvist | Management | 0 companies |
| Claus Olsen | Board of Directors | 0 companies |
| Esben Rytter | Board of Directors | 0 companies |
| Jacob Martin Barlach | Chairman | 0 companies |