| Revenue | DKK 487K | +58% |
| EBITDA | DKK 156K | -53% |
| Net profit | DKK 1K | -99% |
| Total assets | DKK 7M | -6% |
| Equity | DKK 2M | -7% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 366 | 464 | 386 | 168 | 326 | 394 | 393 | 416 | 428 | 384 | 314 | 482 | 309 | 487 |
| Staff expenses | -42 | -12 | -0 | -12 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 295 | 476 | 386 | 362 | 471 | 607 | 435 | 226 | 213 | 1.597 | 183 | 1.089 | 334 | 156 |
| Depreciation & amort. | -0 | -3 | -5 | -5 | -5 | -5 | -3 | -0 | -2 | -8 | -8 | -8 | -8 | -6 |
| EBIT | 295 | 473 | 380 | 357 | 466 | 601 | 433 | 226 | 211 | 1.589 | 175 | 1.081 | 326 | 150 |
| Net financials | -89 | 234 | 625 | -74 | -47 | -69 | -73 | -58 | -17 | -33 | -33 | -42 | -82 | -148 |
| Profit before tax | 206 | 707 | 1.006 | 283 | 419 | 532 | 359 | 168 | 194 | 1.556 | 143 | 1.039 | 244 | 2 |
| Tax | 52 | 177 | 245 | 57 | 75 | 117 | 79 | 37 | 43 | 343 | 31 | 229 | 55 | 1 |
| Net profit | 155 | 530 | 760 | 226 | 344 | 415 | 280 | 130 | 151 | 1.213 | 111 | 810 | 189 | 1 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 5.338 | 5.065 | 5.760 | 6.055 | 6.038 | 6.105 | 6.050 | 5.871 | 5.768 | 6.912 | 6.723 | 7.485 | 7.493 | 7.049 |
| Equity | 804 | 334 | 1.094 | 1.320 | 1.265 | 1.280 | 1.160 | 1.050 | 991 | 1.904 | 1.715 | 2.225 | 2.114 | 1.966 |
| Long-term debt | 4.223 | 4.221 | 4.200 | 4.211 | 4.195 | 4.201 | 4.214 | 4.215 | 4.198 | 4.196 | 4.196 | 4.206 | 4.172 | 4.071 |
| Short-term debt | 312 | 438 | 232 | 251 | 292 | 292 | 336 | 305 | 325 | 290 | 319 | 426 | 575 | 455 |
| Total debt | 4.535 | 4.660 | 4.433 | 4.462 | 4.487 | 4.494 | 4.549 | 4.520 | 4.522 | 4.487 | 4.516 | 4.632 | 4.747 | 4.526 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
EØ Management | Management | 2009 | — | — |
PH Founder | Founder | 2009 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2009 | — | — | |
| Chairman | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
PENEWA A/S | Company | 33.3% | 33.3% | 2019 |
EJENDOMSSELSKABET ALBA ApS | Company | 33.3% | 33.3% | 2019 |
FARMER JONES A/S | Company | 33.3% | 33.3% | 2019 |
1ST AVENUE GROUP ApS | Company | 25.0% | 25.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Erling Østergaard | Management | 0 companies |
| Peter Halvorsen | Founder | 0 companies |
| Rasmus Juul Carlsson | Board of Directors | 0 companies |
| Jakob Warrer | Chairman | 0 companies |