| Revenue | DKK -733K | -1234% |
| EBITDA | DKK -733K | -2448% |
| Net profit | DKK -1,3M | -116% |
| Total assets | DKK 4,9M | -16% |
| Equity | DKK -2M | -179% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1.255 | 1.076 | -16 | — | -20 | 137 | 254 | -164 | 658 | 396 | 59 | 65 | -733 |
| Staff expenses | -897 | -1.086 | -1 | -0 | -0 | -0 | -195 | -16 | -0 | -0 | -0 | -33 | -0 |
| EBITDA | 358 | -10 | -17 | -11 | -20 | 137 | 59 | -181 | 658 | 396 | 59 | 31 | -733 |
| Depreciation & amort. | -20 | -30 | -30 | -30 | -20 | -0 | -408 | -324 | -324 | -324 | -324 | -324 | -324 |
| EBIT | 338 | -40 | -47 | -41 | -40 | 137 | -349 | -505 | 334 | 71 | -265 | -293 | -1.057 |
| Net financials | 2 | -3 | 0 | -0 | 0 | -1 | -118 | -177 | -189 | -178 | -141 | -300 | -290 |
| Profit before tax | 340 | -43 | -47 | -41 | -40 | 136 | -467 | -682 | 144 | -106 | -407 | -593 | -1.347 |
| Tax | 86 | -10 | -0 | -0 | -0 | -3 | -85 | -33 | -0 | -0 | -0 | -0 | -64 |
| Net profit | 254 | -33 | -49 | -41 | -40 | 139 | -382 | -648 | 144 | -106 | -407 | -593 | -1.284 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 707 | 497 | 161 | 97 | 59 | 217 | 5.673 | 5.237 | 5.801 | 6.013 | 5.458 | 5.841 | 4.914 |
| Equity | 447 | 164 | 115 | 74 | 34 | 173 | 391 | 243 | 387 | 281 | -125 | -719 | -2.002 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 3.550 | 3.230 | 3.486 | 3.286 | 3.254 | 2.871 | 2.946 |
| Short-term debt | 252 | 333 | 46 | 23 | 25 | 44 | 1.732 | 1.763 | 1.927 | 2.445 | 2.329 | 3.689 | 3.970 |
| Total debt | 252 | 333 | 46 | 23 | 25 | 44 | 5.282 | 4.994 | 5.413 | 5.731 | 5.584 | 6.559 | 6.916 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HF Management | Management | 2018 | — | — |
NK Management | Management | 2013 | — | — |
EF Founder | Founder | 2004 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
HF MARCORE ApS | Company | 100.0% | 100.0% | 2016 |
ZIRCON ApS. | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Hans Froholdt | Management | 0 companies |
| Niels Kjær Jensen | Management | 0 companies |
| Erik Francis Aagaard Green | Founder | 0 companies |