CVR 21162000Private limited company (ApS)Dyrkning af træer og andre skovbrugsaktiviteter (021000)VirumFounded 24 Sep 1998
Dandex has recorded no changes to this company since it began following the register.
Compiled by Dandex from the Central Business Register (CVR, datacvr.virk.dk), Erhvervsstyrelsen, and annual reports filed in XBRL. Values marked Dandex estimate are computed by Dandex from that data, not registered.
Dandex is Danish company data. Connect it once and ask about HILARIUS ApS, or any Danish company, from your assistant, the API or the command line. Answers come from the current record: owners and the ownership network, financials year by year, and the latest registered changes.
Set Up DandexEmployees
1
CVR registry, 2015
Gross profit
1.5M
DKK, annual report 2025
+57.1% on 2024
Result
-37.4M
DKK, annual report 2025
Equity
878.6M
DKK, annual report 2025
Jesper Hilarius Kalko100% of capital and votes, since 24 Sep 1998
Jesper Hilarius Kalkosince 24 Sep 1998
100% of capital and votessince 24 Sep 1998
Holders of 5% or more, from the owner register. CVR records shares in bands, not exact figures.
4 Danish companies, which own 9 more one level down.
SubsidiaryCVR 27258956100% of capital and votes
SubsidiaryCVR 41881496100% of capital and votes
SubsidiaryCVR 3885043166.7% to under 90% of capital and votes
Subsidiary or joint ventureCVR 3119110650% to under 66.7% of capital and votes
Subsidiary or joint ventureCVR 3986823750% to under 66.7% of capital and votes
Subsidiary or joint ventureCVR 4156404050% to under 66.7% of capital and votes
CVR 3073340133.3% to under 50% of capital and votes
CVR 4330078425% to under 33.3% of capital and votes
CVR 4250183225% to under 33.3% of capital and votes
Found by searching the CVR owner register (ejerregister) for HILARIUS ApS as owner: Danish companies it holds 5% or more of, and their holdings one level down. Foreign holdings are not in CVR.
CVR 25642236100% of capital and votes18 Sep 2000 to 1 Jul 2026
CVR 4456867533.3% to under 50% of capital and votes17 Jan 2024 to 3 Jul 2024
CVR 3775523033.3% to under 50% of capital and votes1 Jun 2016 to 30 Mar 2023
CVR 3908469425% to under 33.3% of capital and votes13 Nov 2017 to 25 Jun 2021
CVR 3106215250% to under 66.7% of capital and votes31 May 2015 to 31 Dec 2017
CVR records founders at incorporation. It does not record whether they are alive or still involved.
Dec 2015, monthly: 1 employee, 1 FTE
Arrow keys move through the periods, Home and End go to the first and the latest, Escape returns to the latest.
| Period | Jan 2015 | Feb 2015 | Mar 2015 | Apr 2015 | May 2015 | Jun 2015 | Jul 2015 | Aug 2015 | Sep 2015 | Oct 2015 | Nov 2015 | Dec 2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Employees | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| FTE | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Series | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly |
The legal entity's own headcount as CVR records it, not the annual report's average, which may cover a group. Monthly Jan 2015 to Dec 2015.
Latest Dec 2015, published 23 Feb 2016. Source: CVR employment series (Årsbeskæftigelse, Kvartalsbeskæftigelse, Månedsbeskæftigelse).
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 1,074,589 | 2,556 | 6,655 | Not reported | Not reported |
| Gross profit | Not reported | Not reported | Not reported | 957 | 1,502 |
| Operating profit | +92,374 | +1,409 | -14,619 | -88,519 | -4,102 |
| Result for the year | +35,625 | +814,260 | +11,611 | -66,362 | -37,354 |
| Equity | 360,068 | 1,908,655 | 1,855,279 | 924,496 | 878,612 |
| Total assets | 753,810 | 1,958,406 | 1,873,389 | 1,388,331 | 1,748,694 |
| Employees (average) | 421 | 3 | 14 | 0 | 0 |
| Credit metrics (Dandex calculations) | |||||
| Revenue growth (omsætningsvækst) | 33.2% | -99.8% | 160.4% | Not reported | Not reported |
| EBIT margin (overskudsgrad) | 8.6% | 55.1% | -219.7% | Not reported | Not reported |
| EBITDA | 107,698 | 1,778 | -4,477 | -87,896 | -3,123 |
| EBITDA margin | 10% | 69.6% | -67.3% | Not reported | Not reported |
| Employee growth (vækst i antal ansatte) | 16.6% | -99.3% | 366.7% | n.m.note 1 | n.m.note 1 |
| Net interest-bearing debt (NIBD, nettorentebærende gæld) | -110,974 | -1,153,292 | -749,734 | -50,416 | 19,688 |
| Gearing, NIBD / EBITDA | Net cash | Net cash | n.m.note 2 | n.m.note 2 | n.m.note 2 |
| ROIC (afkast af investeret kapital) | 37.8% | 0.2%note 3 | -1% | -7.6%note 4 | -0.4%note 4 |
| Capex (investeringer i anlægsaktiver) | 85,058 | 22,537 | 37,091 | 50,770note 5 | 1,214note 5 |
| Capex % of sales (investeringer i procent af omsætningen) | 7.9% | 881.7% | 557.3% | Not reported | Not reported |
| FCFF / EBITDA (pengestrømskonvertering) | -59.3% | 78,249.4%note 3 | n.m.note 2 | Not reported | Not reported |
| NIBD incl. group and owner balances (NIBD inkl. koncern- og ejermellemværender) | -110,974 | -1,153,292 | -749,734 | 353,091 | 804,813 |
DKK thousands. Annual reports via XBRL. Employees are the annual report's average and may cover a group.
Credit metrics are Dandex calculations from the filed figures, not filed values; estimates are in grey with a note. Ratios are percentages and gearing a multiple. Definitions. Group figures (koncern).
Annual report 2025
1 Jan 2025 to 31 Dec 2025, published 1 Jul 2026
Annual report 2024
1 Jan 2024 to 31 Dec 2024, published 3 Jul 2025
Annual report 2023
1 Jan 2023 to 31 Dec 2023, published 4 Jul 2024
Annual report 2022
1 Jan 2022 to 31 Dec 2022, published 30 Jun 2023
Annual report 2021
1 Jan 2021 to 31 Dec 2021, published 30 Jun 2022
Each registered value from the day it took effect, newest first.
From CVR, read 4 Nov 2026. Text such as the signing rule and purpose is shown as registered.
8 registrations, newest first. As published by Erhvervsstyrelsen, in Danish, with people's street addresses cut to postcode and city.
Ny adresse: c/o Jesper Kalko, Furesøvej 5A, 2830 Virum
Ny adresse:
c/o Jesper Kalko, Langs Hegnet 58, 2800 Kongens Lyngby.
Vedtægter ændret:
18.12.2008.
Revision:
Udtrådt af revisionen:
Niels Henrik Grønvold, den 15.06.2007.
Indtrådt i revisionen:
CVR-NR. 24247724 HORWATH REVISORERNE STATSAUTORISERET REVISIONSINTERESSENTSKAB, Strandvejen 58, postboks 170, 2900 Hellerup, den 15.05.2007.
Vedtægter ændret:
17.01.2001.
Ny adresse:
c/o Jesper Kalko, Hjortekærskrænten 10, 2800 Lyngby.
Ny kommune:
Lyngby-Tårbæk.
Revision:
Udtrådt af revisionen:
PricewaterhouseCoopers, den 25.04.2000.
Indtrådt i revisionen:
Reg. revisor Niels Henrik Grønvold, 2500 Valby, den 26.04.2000.
Stiftelsesdato:
24.09.1998.
Seneste vedtægtsdato:
24.09.1998.
Kapital:
kr. 125.000,00.
Indbetalingsmåde:
kontant kr. 125.000,00 til kurs 400,00.
Stifter:
Direktør Jesper Hilarius Kalko, den 24.09.1998.
Direktion:
Direktør Jesper Hilarius Kalko, den 24.09.1998.
Selskabet tegnes af en direktør.
Revision:
PricewaterhouseCoopers, 2900 Hellerup, den 24.09.1998.
Første regnskabsår:
24.09.1998 - 31.12.1998.
Regnskabsår:
01.01 - 31.12.
1 registered in CVR.
P-number 1004886883Furesøvej 5, 2830 Virum
