| Revenue | DKK 292K | -42% |
| EBITDA | DKK 292K | +108% |
| Net profit | DKK 216K | +48% |
| Total assets | DKK 2,1M | +14% |
| Equity | DKK 1,8M | +14% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -39 | -74 | 500 | — | 659 | 673 | 1.140 | 1.022 | 638 | 306 | 396 | 504 | 292 |
| Staff expenses | -0 | -0 | -531 | -557 | -475 | -448 | -686 | -641 | -301 | -208 | -469 | -363 | -0 |
| EBITDA | -39 | -74 | -31 | 163 | 184 | 225 | 454 | 381 | 337 | 98 | -73 | 140 | 292 |
| Depreciation & amort. | -73 | -70 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -112 | -144 | -31 | 163 | 184 | 225 | 454 | 381 | 337 | 98 | -73 | 140 | 292 |
| Net financials | -24 | -18 | -2 | -2 | 3 | -2 | -5 | 15 | -1 | -13 | -8 | 5 | -13 |
| Profit before tax | -136 | -162 | -33 | 161 | 187 | 222 | 448 | 396 | 336 | 84 | -81 | 146 | 279 |
| Tax | -34 | 12 | -0 | -0 | 23 | 48 | 99 | 90 | 3 | 18 | -0 | -0 | 64 |
| Net profit | -102 | -174 | -33 | 161 | 164 | 174 | 349 | 305 | 333 | 66 | -81 | 146 | 216 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 331 | 125 | 176 | 355 | 511 | 890 | 1.528 | 1.851 | 2.385 | 2.786 | 1.647 | 1.851 | 2.117 |
| Equity | 166 | -8 | -42 | 119 | 283 | 457 | 807 | 1.112 | 1.445 | 1.511 | 1.430 | 1.576 | 1.792 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 165 | 134 | 217 | 236 | 227 | 432 | 721 | 739 | 940 | 1.275 | 217 | 275 | 326 |
| Total debt | 165 | 134 | 217 | 236 | 227 | 432 | 721 | 739 | 940 | 1.275 | 217 | 275 | 326 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HF Management | Management | 2003 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HF MARCORE ApS | Company | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Froholdt | Management | 0 companies |