| Revenue | DKK 8K | -341% |
| EBITDA | DKK 8K | +341% |
| Net profit | DKK -32K | -206% |
| Total assets | DKK 328K | -11% |
| Equity | DKK 326K | -9% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 20 | 80 | 80 | 95 | 0 | 75 | 75 | -4 | 13 | -5 | -3 | 8 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -9 | -1 | 11 | 47 | 36 | 90 | -3 | 67 | 64 | -4 | 13 | -5 | -3 | 8 |
| Depreciation & amort. | -0 | -0 | -7 | -27 | -27 | -30 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -9 | -1 | 4 | 20 | 9 | 60 | -3 | 67 | 64 | -4 | 13 | -5 | -3 | 8 |
| Net financials | 18 | 22 | 3 | 3 | -3 | -5 | 2 | 2 | 100 | 27 | -43 | 52 | -10 | -49 |
| Profit before tax | 10 | 21 | 7 | 22 | 5 | 55 | -0 | 68 | 164 | 23 | -30 | 47 | -13 | -41 |
| Tax | -1 | -0 | 1 | 2 | 1 | 12 | -1 | 12 | 13 | -7 | -7 | 0 | -3 | -9 |
| Net profit | 11 | 22 | 6 | 20 | 4 | 43 | 0 | 56 | 151 | 30 | -23 | 47 | -10 | -32 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 103 | 112 | 229 | 234 | 177 | 182 | 165 | 240 | 349 | 352 | 331 | 378 | 367 | 328 |
| Equity | 62 | 84 | 90 | 110 | 115 | 158 | 158 | 214 | 315 | 345 | 321 | 368 | 358 | 326 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 41 | 28 | 139 | 121 | 60 | 24 | 7 | 26 | 34 | 7 | 10 | 10 | 9 | 3 |
| Total debt | 41 | 28 | 139 | 121 | 60 | 24 | 7 | 26 | 34 | 7 | 10 | 10 | 9 | 3 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GP Audit | Audit | 2002 | — | — |
BS Management | Management | 2002 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ANDURIL ApS | Company | 100.0% | 100.0% | 2002 |
| Person | Role here | Other companies |
|---|---|---|
| Gregers Paulsen | Audit | 0 companies |
| Brian Steffensen | Management | 0 companies |