| Revenue | DKK 660K | +1% |
| EBITDA | DKK 660K | +1% |
| Net profit | DKK 128K | +10% |
| Total assets | DKK 8,1M | -3% |
| Equity | DKK 852K | +18% |
| Employees | — | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 122 | 180 | 181 | 182 | 183 | 208 | 418 | 615 | 604 | 592 | 653 | 660 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 122 | 180 | 181 | 182 | 183 | 208 | 418 | 615 | 604 | 592 | 653 | 660 |
| Depreciation & amort. | 35 | -52 | -52 | -52 | -52 | -52 | -139 | -226 | -226 | -228 | -228 | -228 |
| EBIT | 87 | 127 | 128 | 129 | 130 | 155 | 279 | 389 | 378 | 364 | 425 | 432 |
| Net financials | -68 | -100 | -99 | -95 | -86 | -110 | -256 | -302 | -197 | -175 | -275 | -268 |
| Profit before tax | 19 | 27 | 29 | 34 | 44 | 45 | 23 | 87 | 180 | 189 | 149 | 164 |
| Tax | 7 | 5 | 6 | 7 | 10 | 10 | 5 | 19 | 40 | 42 | 33 | 36 |
| Net profit | 12 | 23 | 23 | 26 | 35 | 35 | 18 | 68 | 141 | 147 | 117 | 128 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.805 | 2.785 | 2.724 | 2.651 | 2.532 | 7.126 | 9.858 | 9.392 | 8.774 | 8.675 | 8.382 | 8.131 |
| Equity | 92 | 115 | 137 | 164 | 198 | 233 | 252 | 319 | 460 | 608 | 724 | 852 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 3.338 | 3.167 | 2.996 | 2.823 | 2.703 | 2.527 |
| Short-term debt | 2.702 | 2.653 | 2.562 | 2.456 | 2.295 | 6.847 | 6.173 | 5.772 | 5.139 | 5.038 | 4.719 | 4.488 |
| Total debt | 2.702 | 2.653 | 2.562 | 2.456 | 2.295 | 6.847 | 9.511 | 8.939 | 8.135 | 7.861 | 7.422 | 7.015 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CL Management | Management | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SIMAS HOLDING ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Lyng-Madsen | Management | 0 companies |