| Revenue | DKK 34,3M | +2% |
| EBITDA | DKK 21,5M | -7% |
| Net profit | DKK 28K | -100% |
| Total assets | DKK 24,2M | -64% |
| Equity | DKK 13,1M | -74% |
| Employees | 14 | — |
| Item | 2012 | 2013 | 2014 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6.653 | 9.909 | 14.622 | 16.972 | 28.178 | 33.462 | 38.807 | 43.654 | 48.732 | 57.807 | 30.782 | 33.721 | 34.332 |
| Staff expenses | -2.498 | -3.966 | -5.040 | -8.198 | -3.173 | -4.218 | -4.899 | -3.693 | -5.560 | -5.659 | -8.866 | -10.607 | -12.835 |
| EBITDA | 4.155 | 5.943 | 9.582 | 8.774 | 11.550 | 10.757 | 10.140 | 15.842 | 20.448 | 19.847 | 21.916 | 23.092 | 21.497 |
| Depreciation & amort. | -1.210 | -1.130 | -1.457 | -2.043 | -1.310 | -897 | -1.379 | -1.652 | -1.778 | -3.338 | -756 | -876 | -14.037 |
| EBIT | 2.944 | 4.813 | 8.125 | 6.731 | 10.240 | 9.860 | 8.761 | 14.190 | 18.670 | 16.509 | 21.160 | 22.216 | 7.460 |
| Net financials | -75 | -1 | 14 | 11 | 42 | 265 | 100 | -257 | -353 | -240 | -113 | 257 | -3.682 |
| Profit before tax | 2.869 | 4.812 | 8.140 | 6.742 | 10.282 | 10.125 | 8.861 | 13.933 | 18.317 | 16.269 | 21.047 | 22.473 | 3.778 |
| Tax | 735 | 1.118 | 2.013 | 1.426 | 2.262 | 1.526 | 1.960 | 3.065 | 3.922 | 3.544 | 3.488 | 4.949 | 3.750 |
| Net profit | 2.135 | 3.693 | 6.127 | 5.316 | 8.020 | 8.600 | 6.901 | 10.868 | 14.395 | 12.725 | 17.559 | 17.524 | 28 |
| Item | 2012 | 2013 | 2014 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10.425 | 13.006 | 16.154 | 17.985 | 20.979 | 19.389 | 22.021 | 32.780 | 40.941 | 41.823 | 57.424 | 67.338 | 24.201 |
| Equity | 7.056 | 8.749 | 10.511 | 4.338 | 5.058 | 3.658 | 2.559 | 6.427 | 13.822 | 16.047 | 33.605 | 51.130 | 13.070 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 2.010 | 1.861 | 2.505 | 4.621 | 3.858 | 3.425 | 4.868 | 3.694 |
| Short-term debt | 2.416 | 3.478 | 5.120 | 13.490 | 15.878 | 13.329 | 17.129 | 23.388 | 22.052 | 21.787 | 19.891 | 11.064 | 7.104 |
| Total debt | 2.416 | 3.478 | 5.120 | 13.490 | 15.878 | 15.339 | 18.990 | 25.894 | 26.673 | 25.644 | 23.316 | 15.932 | 10.798 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
LH Management | Management | 2006 | — | — |
PA Management | Management | 2006 | — | — |
SR Management | Management | 2020 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2015 | — | — | |
| Chairman | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2025 | |
| Individual | 100.0% | 100.0% | 2015 | |
SimService Holding Aps | Company | 100.0% | 100.0% | 2015 |
| Individual | 50.0% | 50.0% | 2009 | |
| Individual | 50.0% | 50.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Lars Henrik Monby | Management | 0 companies |
| Peter Andreas Stakemann | Management | 0 companies |
| Steen Rasmussen Lenzing | Management | 0 companies |
| Richard Miller | Board of Directors | 0 companies |
| Philip Thomas Cole | Board of Directors | 0 companies |
| Oliver Robert Stewart Tucker | Chairman | 0 companies |