| Revenue | DKK 855K | -9% |
| EBITDA | DKK 64K | -77% |
| Net profit | DKK 17K | +118% |
| Total assets | DKK 1M | -14% |
| Equity | DKK 381K | +5% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -47 | -19 | 90 | 58 | 62 | 152 | 347 | 648 | 1.022 | 1.527 | 1.011 | 1.201 | 938 | 855 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -249 | -465 | -508 | -776 | -798 | -792 | -662 | -764 |
| EBITDA | -47 | -19 | 93 | 58 | 62 | 152 | 99 | 183 | 514 | 751 | 213 | 409 | 276 | 64 |
| Depreciation & amort. | -14 | -0 | -0 | -0 | -0 | -0 | -5 | -19 | -150 | -166 | -166 | -93 | -369 | -15 |
| EBIT | -61 | -19 | 93 | 58 | 62 | 152 | 93 | 164 | 364 | 585 | 48 | 317 | -93 | 49 |
| Net financials | -12 | 19 | -27 | 22 | 258 | -8 | 5 | -19 | 13 | 193 | 5 | -6 | -17 | -15 |
| Profit before tax | -73 | 0 | 66 | 80 | 320 | 145 | 98 | 144 | 377 | 779 | 52 | 311 | -110 | 34 |
| Tax | -18 | -0 | 19 | 17 | 12 | 33 | 24 | 36 | 88 | 179 | 19 | 75 | -17 | 17 |
| Net profit | -55 | 0 | 46 | 62 | 308 | 112 | 75 | 109 | 290 | 599 | 33 | 236 | -93 | 17 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 100 | 476 | 455 | 78 | 746 | 1.119 | 701 | 1.014 | 1.442 | 1.846 | 982 | 988 | 1.184 | 1.022 |
| Equity | -113 | -113 | -67 | -5 | 303 | 416 | 490 | 599 | 889 | 1.188 | 221 | 457 | 364 | 381 |
| Long-term debt | 0 | 0 | 0 | 21 | 8 | 0 | 0 | 0 | 0 | 118 | 0 | 81 | 7 | 0 |
| Short-term debt | 213 | 589 | 521 | 82 | 443 | 704 | 209 | 414 | 547 | 540 | 761 | 531 | 813 | 641 |
| Total debt | 213 | 589 | 521 | 82 | 443 | 704 | 209 | 414 | 547 | 658 | 761 | 531 | 821 | 641 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LV Management | Management | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SIMOLAC ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Valentin Peters | Management | 0 companies |