| Revenue | DKK 22,1M | -15% |
| EBITDA | DKK 6M | -40% |
| Net profit | DKK 1,6M | -68% |
| Total assets | DKK 74,9M | +4% |
| Equity | DKK 33,2M | -5% |
| Employees | 33 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15.049 | 13.838 | 15.286 | 16.419 | — | 18.616 | 20.169 | 19.258 | 20.153 | 20.392 | 39.816 | 35.457 | 26.165 | 22.114 |
| Staff expenses | -9.661 | -9.855 | -10.088 | -10.509 | -12.296 | -11.733 | -12.562 | -13.620 | -15.079 | -15.521 | -17.564 | -16.776 | -16.227 | -15.981 |
| EBITDA | 5.389 | 3.983 | 5.198 | 5.910 | 7.105 | 6.883 | 7.607 | 5.626 | 5.041 | 4.870 | 22.252 | 18.682 | 9.939 | 5.962 |
| Depreciation & amort. | -5.083 | -2.641 | -4.351 | -4.327 | -3.183 | -2.780 | -3.190 | -2.895 | -2.552 | -2.929 | -3.111 | -2.986 | -2.848 | -2.959 |
| EBIT | 306 | 1.341 | 848 | 1.583 | 3.922 | 4.104 | 4.417 | 2.731 | 2.489 | 1.942 | 19.141 | 15.696 | 7.090 | 3.003 |
| Net financials | -987 | -653 | -581 | -685 | -786 | -726 | -676 | -632 | -691 | -716 | -688 | -835 | -869 | -978 |
| Profit before tax | -681 | 689 | 267 | 899 | 3.136 | 3.378 | 3.741 | 2.099 | 1.797 | 1.225 | 18.453 | 14.860 | 6.222 | 2.025 |
| Tax | -141 | 196 | 344 | 204 | 708 | 762 | 852 | 484 | 416 | 211 | 4.078 | 3.291 | 1.269 | 463 |
| Net profit | -540 | 493 | -77 | 695 | 2.428 | 2.616 | 2.890 | 1.615 | 1.381 | 1.014 | 14.375 | 11.569 | 4.953 | 1.562 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 58.544 | 54.134 | 48.174 | 46.623 | 55.094 | 59.166 | 63.612 | 71.291 | 75.086 | 78.160 | 95.802 | 76.450 | 72.233 | 74.878 |
| Equity | 8.800 | 9.293 | 9.216 | 9.911 | 12.339 | 22.389 | 24.233 | 22.353 | 22.927 | 23.252 | 37.120 | 41.502 | 34.905 | 33.247 |
| Long-term debt | 154 | 0 | 0 | 0 | 0 | 3.966 | 7.529 | 6.483 | 10.936 | 13.332 | 10.964 | 8.394 | 5.751 | 3.415 |
| Short-term debt | 49.591 | 44.841 | 38.958 | 36.712 | 42.755 | 32.811 | 31.095 | 41.714 | 40.521 | 40.655 | 46.601 | 25.293 | 29.949 | 36.168 |
| Total debt | 49.744 | 44.841 | 38.958 | 36.712 | 42.755 | 36.777 | 38.625 | 48.198 | 51.457 | 53.987 | 57.565 | 33.688 | 35.700 | 39.584 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OH Management | Management | 1980 | — | — |
| Audit | 1980 | — | — | |
JG Management | Management | 2003 | — | — |
SM | Audit | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1993 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 1993 | — | — | |
| Board of Directors | 2026 | — | — | |
| Chairman | 2015 | — | — | |
| Board of Directors | 1980 | — | — | |
| Board of Directors | 1993 | — | — | |
| Board of Directors | 1980 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PI GROUP HOLDING ApS | Company | 100.0% | 100.0% | 2010 |
| Person | Role here | Other companies |
|---|---|---|
| Ove Holm Sørensen | Management | 0 companies |
| Anders Christian Worsøe Mogensen | Audit | 0 companies |
| Jesper Grøn Iversen | Management | 0 companies |
| Susanne Møller Andersen | Audit | 0 companies |
| Claus Grøn Iversen | Board of Directors | 0 companies |
| Morten Kolding Iversen | Chairman | 0 companies |
| Camilla Holm Aslerin | Board of Directors | 0 companies |
| Elsebeth Gylling Kjærsgaard | Board of Directors | 0 companies |
| Tonny Vangsgaard Gravesen | Chairman | 0 companies |
| Morten Overgaard | Board of Directors | 0 companies |
| Palle Grøn Iversen | Board of Directors | 0 companies |
| Lis Margrethe Sørensen | Board of Directors | 0 companies |