| Revenue | DKK 742K | -21% |
| EBITDA | DKK -30K | -118% |
| Net profit | DKK -31K | -127% |
| Total assets | DKK 307K | -44% |
| Equity | DKK 103K | -23% |
| Employees | 2 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 691 | 679 | 806 | 841 | 1.086 | 1.216 | 1.272 | 852 | 446 | 812 | 1.213 | 1.047 | 940 | 742 |
| Staff expenses | -516 | -509 | -739 | -733 | -670 | -1.091 | -1.258 | -940 | -544 | -917 | -698 | -732 | -775 | -772 |
| EBITDA | 170 | 166 | 66 | 109 | 416 | 125 | 14 | -88 | -98 | -105 | 516 | 315 | 164 | -30 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 170 | 166 | 66 | 109 | 416 | 125 | 14 | -88 | -98 | -105 | 516 | 315 | 164 | -30 |
| Net financials | -4 | -4 | 4 | 2 | 4 | -1 | 4 | -1 | 2 | -7 | -13 | -378 | -13 | -1 |
| Profit before tax | 166 | 162 | 71 | 111 | 420 | 123 | 18 | -88 | -96 | -112 | 503 | -63 | 151 | -31 |
| Tax | 42 | 41 | 18 | 27 | 96 | 30 | 4 | -19 | -21 | -24 | 111 | 69 | 36 | -0 |
| Net profit | 125 | 121 | 53 | 83 | 324 | 93 | 14 | -69 | -75 | -88 | 392 | -132 | 114 | -31 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 507 | 409 | 494 | 532 | 758 | 580 | 640 | 478 | 668 | 765 | 808 | 514 | 546 | 307 |
| Equity | — | 152 | 155 | 239 | 193 | 287 | 301 | 232 | 157 | 69 | 351 | 20 | 134 | 103 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 71 | 71 | 0 |
| Short-term debt | 210 | 142 | 339 | 293 | 565 | 293 | 340 | 246 | 511 | 696 | 457 | 423 | 341 | 204 |
| Total debt | 210 | 142 | 339 | 293 | 565 | 293 | 340 | 246 | 511 | 696 | 457 | 494 | 412 | 204 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Management | Management | 2005 | — | — |
PH Chief Executive Officer | Chief Executive Officer | 2006 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2005 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VIRUM HOLDING ApS | Company | 100.0% | 100.0% | 2005 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Herman Melchior | Management | 0 companies |
| Per Hjortshøj | Chief Executive Officer | 0 companies |
| Peter Andreas Stakemann | Chairman | 0 companies |