| Revenue | DKK -58K | -185% |
| EBITDA | DKK -58K | -185% |
| Net profit | DKK -46K | -187% |
| Total assets | DKK 122K | -28% |
| Equity | DKK 96K | -33% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -376 | 351 | 424 | 173 | 202 | 56 | -1 | -30 | 25 | 4 | -16 | 22 | 69 | -58 |
| Staff expenses | -0 | -0 | -391 | -355 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -376 | 351 | 33 | -181 | 202 | 56 | -1 | -30 | 25 | 4 | -16 | 22 | 69 | -58 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -376 | 351 | 33 | -181 | 202 | 56 | -1 | -30 | 25 | 4 | -16 | 22 | 69 | -58 |
| Net financials | -0 | 0 | -14 | -0 | -0 | -2 | -6 | -2 | -2 | -8 | -5 | -0 | -0 | 0 |
| Profit before tax | -376 | 351 | 19 | -182 | 202 | 54 | -7 | -32 | 23 | -4 | -21 | 22 | 69 | -58 |
| Tax | -93 | 88 | 9 | -0 | 44 | 12 | -1 | -7 | 5 | 3 | -5 | 10 | 15 | -12 |
| Net profit | -283 | 263 | -11 | -182 | 158 | 42 | -5 | -25 | 18 | -7 | -16 | 12 | 54 | -46 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 235 | 185 | 245 | 128 | 168 | 114 | 167 | 151 | 186 | 168 | 89 | 101 | 169 | 122 |
| Equity | -203 | 60 | 49 | -132 | 25 | 68 | 105 | 82 | 100 | 94 | 77 | 89 | 143 | 96 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 437 | 124 | 195 | 260 | 143 | 46 | 61 | 69 | 86 | 74 | 12 | 12 | 26 | 26 |
| Total debt | 437 | 124 | 195 | 260 | 143 | 46 | 61 | 69 | 86 | 74 | 12 | 12 | 26 | 26 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
NG Management | Management | 2012 | — | — |
JS Management | Management | 2012 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ALCHEMY HOLDING ApS | Company | 50.0% | 50.0% | 2012 |
EMC2 HOLDING ApS | Company | 50.0% | 50.0% | 2012 |
| Person | Role here | Other companies |
|---|---|---|
| Niels Grønager | Management | 0 companies |
| Jesper Snedker | Management | 0 companies |