| Revenue | DKK -131K | -106% |
| EBITDA | DKK -5,9M | +32% |
| Net profit | DKK -6,8M | +34% |
| Total assets | DKK 63,3M | -7% |
| Equity | DKK 4,7M | -59% |
| Employees | — | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2.616 | 4.090 | 3.641 | 3.610 | 3.771 | 2.050 | 2.170 | -131 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 2.960 | 8.435 | 5.241 | 6.910 | 5.871 | -8.750 | -8.630 | -5.900 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 2.960 | 8.435 | 5.241 | 6.910 | 5.871 | -8.750 | -8.630 | -5.900 |
| Net financials | -588 | -885 | -869 | -889 | 1.190 | -2.125 | -1.627 | -1.157 |
| Profit before tax | 2.372 | 7.550 | 4.371 | 6.020 | 4.961 | -10.875 | -10.257 | -7.057 |
| Tax | 528 | 1.669 | 966 | 1.324 | 1.136 | -2.339 | -39 | -283 |
| Net profit | 1.844 | 5.881 | 3.406 | 4.696 | 3.824 | -8.536 | -10.218 | -6.774 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 78.733 | 86.329 | 86.180 | 93.949 | 97.114 | 80.683 | 68.196 | 63.332 |
| Equity | 16.394 | 22.276 | 21.681 | 26.377 | 30.202 | 21.666 | 11.448 | 4.674 |
| Long-term debt | 61.023 | 61.104 | 61.180 | 62.068 | 40.027 | 57.181 | 50.885 | 21.397 |
| Short-term debt | 1.246 | 1.932 | 1.957 | 3.424 | 24.352 | 1.643 | 5.863 | 37.261 |
| Total debt | 62.269 | 63.036 | 63.137 | 65.492 | 64.379 | 58.824 | 56.748 | 58.658 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
FH Management | Management | 2025 | — | — |
OM Management | Management | 2021 | — | — |
PH Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
TE Management | Management | 2020 | — | — |
CS Management | Management | 2021 | — | — |
CS Management | Management | 2022 | — | — |
CS Management | Management | 2018 | — | — |
BB Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
MJ | Management | 2021 | — | — |
AN | Founder | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Hvalsø Holding A/S | Company | 50.0% | 50.0% | 2025 |
HVALSØ EJENDOMME A/S | Company | 50.0% | 50.0% | 2025 |
| Person | Role here | Other companies |
|---|---|---|
| Frederik Hvalsø | Management | 0 companies |
| Ole Meier Sørensen | Management | 0 companies |
| Peter Haahr Thomsen | Chief Executive Officer | 0 companies |
| Tine Elisabet Larsen | Management | 0 companies |
| Charlotte Sydow Bech Jensen | Management | 0 companies |
| Caspar Schultz | Management | 0 companies |
| Christian Schjødt-Eriksen | Management | 0 companies |
| Bjarke Bendix Cloos | Chief Executive Officer | 0 companies |
| Mathias Johannes Hölmich Rasmussen Eckéll | Management | 0 companies |
| AP Nordic Investment II S.A.R.L | Founder | 0 companies |
| Kent Hoeg Sørensen | Chairman | 0 companies |
| Søren Torben Hvalsø | Board of Directors | 0 companies |