| Revenue | DKK 3,8M | +82% |
| EBITDA | DKK 3,6M | +89% |
| Net profit | DKK 2,9M | +25% |
| Total assets | DKK 24,8M | +69% |
| Equity | DKK 5,9M | +47% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 732 | 574 | 378 | 519 | 591 | 932 | -166 | 653 | 1.118 | 1.049 | 1.917 | 2.073 | 3.775 |
| Staff expenses | -50 | -50 | -55 | -56 | -57 | -158 | -165 | -158 | -158 | -158 | -158 | -158 | -158 |
| EBITDA | 682 | 491 | 323 | 463 | 535 | 774 | -330 | 495 | 960 | 891 | 1.759 | 1.915 | 3.617 |
| Depreciation & amort. | 60 | -0 | 20 | 60 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 622 | 491 | 303 | 403 | 535 | 774 | -330 | 495 | 960 | 891 | 1.759 | 1.915 | 3.617 |
| Net financials | -56 | -65 | -95 | -72 | -27 | -17 | 2 | -23 | -4 | 22 | 3 | 1.064 | 99 |
| Profit before tax | 566 | 425 | 208 | 331 | 508 | 757 | -329 | 472 | 956 | 913 | 1.762 | 2.979 | 3.716 |
| Tax | 143 | 108 | 56 | 79 | 113 | 169 | -62 | 113 | 218 | 209 | 398 | 668 | 835 |
| Net profit | 424 | 317 | 153 | 252 | 395 | 587 | -266 | 359 | 738 | 705 | 1.363 | 2.311 | 2.881 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.439 | 2.642 | 3.499 | 5.110 | 4.267 | 5.888 | 5.574 | 5.136 | 5.914 | 6.550 | 7.701 | 14.740 | 24.846 |
| Equity | 783 | 800 | 653 | 755 | 1.149 | 1.537 | 1.270 | 1.629 | 2.017 | 2.021 | 2.685 | 3.995 | 5.876 |
| Long-term debt | 0 | 0 | 137 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.656 | 1.842 | 2.697 | 4.345 | 3.114 | 4.348 | 4.287 | 3.504 | 3.894 | 4.525 | 5.013 | 10.740 | 18.965 |
| Total debt | 1.656 | 1.842 | 2.834 | 4.345 | 3.114 | 4.348 | 4.287 | 3.504 | 3.894 | 4.525 | 5.013 | 10.740 | 18.965 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LM Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SIMLA HOLDING ApS | Company | 100.0% | 100.0% | 2006 |
| Person | Role here | Other companies |
|---|---|---|
| Leo Marinus Sørensen | Management | 0 companies |