Riskpilot← Back to searchSign inGet full accessSIMULACRUM ApS
APSActiveCVR 31084083Nørrebrogade 200, 4. tvAll other professional, scientific and technical activities n.e.c. · NACE 7499Est. 2007— employees
Revenue 2025
DKK 84K
+58% vs 2024
EBITDA margin
100.0%
+58% vs 2024
Equity ratio
85.1%
Financial strength
Net profit 2025
DKK 1,6M
+118% vs 2024
| Revenue | DKK 84K | +58% |
| EBITDA | DKK 84K | +58% |
| Net profit | DKK 1,6M | +118% |
| Total assets | DKK 6,7M | +32% |
| Equity | DKK 5,7M | +34% |
| Employees | — | — |
Legal name
SIMULACRUM ApS
CVR number
31084083
Legal form
Anpartsselskab
NACE code
7499 · All other professional, scientific and technical activities n.e.c.
Founded
28. november 2007
Share capital
DKK 125.000
Employees
—
VAT registered
Yes
Audit selected
Yes
Last report
2025-06-30
Financial year
January – December
Signatory rights
Selskabet tegnes af direktøren.
Company purpose
Selskabets formål er at drive konsulentvirksomhed, at drive investeringsvirksomhed, at eje anparter i Zentropa Interaction ApS samt hertil knyttede aktiviteter.
Address
Nørrebrogade 200, 4. tv
Phone
+4522101876
Email
aa@workz.dk
Risika for professionals
Risika provides regulated workflow tools for finance, procurement and compliance teams that need monitoring, alerts and an API.
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 43 | 12 | 46 | 26 | 55 | — | 16 | -4 | -12 | 3 | 10 | 93 | 53 | 84 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 34 | 4 | 41 | 21 | 529 | 59 | 16 | -4 | -12 | 3 | 10 | 93 | 53 | 84 |
| Depreciation & amort. | 33 | 17 | 33 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 1 | -12 | 8 | 21 | 529 | 59 | 16 | -4 | -12 | 3 | 10 | 93 | 53 | 84 |
| Net financials | -169 | 262 | 324 | 184 | 478 | -279 | 1.064 | 97 | 251 | 279 | 1.531 | 820 | 732 | 1.532 |
| Profit before tax | -168 | 249 | 332 | 205 | 525 | -220 | 1.081 | 93 | 239 | 283 | 1.541 | 913 | 785 | 1.616 |
| Tax | 3 | 1 | 2 | 4 | 10 | 14 | 4 | -1 | -0 | 18 | -2 | 23 | 45 | 5 |
| Net profit | -171 | 249 | 329 | 202 | 516 | -234 | 1.077 | 95 | 239 | 265 | 1.543 | 890 | 740 | 1.611 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 223 | 582 | 939 | 1.104 | 1.254 | 901 | 2.102 | 2.477 | 2.027 | 2.249 | 4.097 | 5.055 | 5.051 | 6.654 |
| Equity | -107 | 142 | 471 | 673 | 876 | 586 | 1.560 | 1.549 | 1.680 | 1.834 | 2.981 | 3.589 | 4.211 | 5.662 |
| Long-term debt | 0 | 0 | 0 | 0 | 231 | 0 | 34 | 13 | 0 | 81 | 539 | 0 | 63 | 688 |
| Short-term debt | 330 | 440 | 468 | 431 | 147 | 315 | 508 | 915 | 347 | 334 | 577 | 1.466 | 777 | 305 |
| Total debt | 330 | 440 | 468 | 431 | 377 | 315 | 542 | 929 | 347 | 415 | 1.116 | 1.466 | 840 | 992 |
EBITDA margin
100.0%
This company
15.8%
Market median
+533% vs market
20122025
Equity ratio
85.1%
This company
38.2%
Market median
+123% vs market
20122025
Return on equity
28.5%
This company
18.4%
Market median
+55% vs market
20122025
Net profit margin
1927.2%
This company
8.1%
Market median
+23693% vs market
20122025
Asset turnover
0.01×
This company
1.12×
Market median
-99% vs market
20122025
Debt / equity
0.18×
This company
0.62×
Market median
+71% vs market
20122025
- Annual report 2025Filed via CVR / Virk · Period 2024-07-01 – 2025-06-30
- Annual report 2024Filed via CVR / Virk · Period 2023-07-01 – 2024-06-30
- Annual report 2023Filed via CVR / Virk · Period 2022-07-01 – 2023-06-30
- Annual report 2022Filed via CVR / Virk · Period 2021-07-01 – 2022-06-30
- Annual report 2021Filed via CVR / Virk · Period 2020-07-01 – 2021-06-30
- Annual report 2020Filed via CVR / Virk · Period 2019-07-01 – 2020-06-30
- Annual report 2019Filed via CVR / Virk · Period 2018-07-01 – 2019-06-30
- Annual report 2018Filed via CVR / Virk · Period 2017-07-01 – 2018-06-30
- Annual report 2017Filed via CVR / Virk · Period 2016-07-01 – 2017-06-30
- Annual report 2016Filed via CVR / Virk · Period 2015-07-01 – 2016-06-30
- Annual report 2015Filed via CVR / Virk · Period 2014-07-01 – 2015-06-30
- Annual report 2014Filed via CVR / Virk · Period 2013-07-01 – 2014-06-30
- Annual report 2013Filed via CVR / Virk · Period 2013-01-01 – 2013-06-30
- Annual report 2012Filed via CVR / Virk · Period 2012-01-01 – 2012-12-31
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PA Management | Management | 2007 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2007 |
Beneficial ownership (UBO) data access is restricted in Denmark as of September 2025 per the EU 6th AML Directive. Learn more.
SIMULACRUM ApS 
WORKZ A/SBoard members of SIMULACRUM ApS also hold positions in 0 other companies.
| Person | Role here | Other companies |
|---|---|---|
| Peter Andreas Stakemann | Management | 0 companies |