| Revenue | DKK 2,7M | -1120% |
| EBITDA | DKK 2M | +341% |
| Net profit | DKK 1,6M | +305% |
| Total assets | DKK 7,3M | +9% |
| Equity | DKK 2,1M | +316% |
| Employees | 1 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 7.353 | 6.098 | 4.484 | 8.862 | 7.349 | 6.128 | 6.219 | 6.145 | 6.207 | 6.885 | 16.025 | 195 | -264 | 2.688 |
| Staff expenses | -4.788 | -5.403 | -5.570 | -4.597 | -5.047 | -5.092 | -4.883 | -4.875 | -4.711 | -5.357 | -6.570 | -1.263 | -345 | -467 |
| EBITDA | 2.565 | 695 | -1.635 | 3.706 | 1.657 | 393 | 778 | 752 | 916 | 759 | 8.281 | -1.720 | -834 | 2.013 |
| Depreciation & amort. | 183 | -187 | -296 | -159 | -187 | -166 | -172 | -139 | -176 | -147 | -322 | -92 | -92 | -112 |
| EBIT | 2.382 | 509 | -1.931 | 3.548 | 1.470 | 228 | 606 | 614 | 741 | 611 | 7.959 | -1.812 | -926 | 1.901 |
| Net financials | -482 | -499 | -449 | -347 | -204 | -206 | -165 | -215 | -187 | -125 | -130 | -48 | -55 | -76 |
| Profit before tax | 1.900 | 9 | -2.380 | 3.200 | 1.266 | 22 | 442 | 398 | 553 | 486 | 7.830 | -1.860 | -981 | 1.825 |
| Tax | 153 | -0 | -0 | -270 | 254 | -17 | 117 | 104 | 138 | 125 | 1.744 | -376 | -192 | 209 |
| Net profit | 1.747 | 9 | -2.380 | 3.470 | 1.011 | 39 | 324 | 294 | 415 | 361 | 6.085 | -1.484 | -789 | 1.616 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 19.405 | 17.940 | 15.537 | 20.522 | 18.495 | 17.822 | 18.099 | 17.862 | 17.801 | 18.879 | 26.873 | 7.011 | 6.684 | 7.257 |
| Equity | 3.756 | 3.266 | 885 | 4.355 | 3.867 | 2.905 | 3.230 | 3.424 | 3.839 | 4.199 | 10.285 | 1.300 | 511 | 2.128 |
| Long-term debt | 3.477 | 3.594 | 3.397 | 3.210 | 3.170 | 3.081 | 3.037 | 2.992 | 2.710 | 3.291 | 2.965 | 2.650 | 2.326 | 2.001 |
| Short-term debt | 11.159 | 10.068 | 10.241 | 12.327 | 10.854 | 11.248 | 11.240 | 10.851 | 10.672 | 10.795 | 13.044 | 2.460 | 3.234 | 2.296 |
| Total debt | 14.636 | 13.661 | 13.639 | 15.537 | 14.024 | 14.329 | 14.277 | 13.843 | 13.382 | 14.086 | 16.010 | 5.111 | 5.560 | 4.297 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AÖ Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
TP Audit | Audit | 1982 | — | — |
BV Management | Management | 1982 | — | — |
JA Management | Management | 2002 | — | — |
HS Audit | Audit | 1999 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
HL Management | Management | 2000 | — | — |
LN Management | Management | 1982 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1998 | — | — | |
| Board of Directors | 2009 | — | — | |
| Board of Directors | 1998 | — | — | |
| Chairman | 2018 | — | — | |
| Board of Directors | 2008 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 1982 | — | — | |
| Board of Directors | 2018 | — | — | |
JH | Chairman | 1982 | — | — |
| Board of Directors | 1982 | — | — | |
| Chairman | 2001 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
VIRAWAVE HOLDING ApS | Company | 100.0% | 100.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Adnan Özari | Chief Executive Officer | 0 companies |
| Torben Peter Juncker | Audit | 0 companies |
| Bjarne Vestergaard | Management | 0 companies |
| John Aaby Jensen | Management | 0 companies |
| Henrik Søeborg | Audit | 0 companies |
| Marianne Skovholm | Chief Executive Officer | 0 companies |
| Henrik Langer Tesch | Management | 0 companies |
| Lars Neerskov | Management | 0 companies |
| Ole Steen Christensen | Chairman | 0 companies |
| Kim Breide Ulrich | Board of Directors | 0 companies |
| Michael Hofman Laursen | Board of Directors | 0 companies |
| Christian Lund | Chairman | 0 companies |
| Peter Henrik Mathiasen | Board of Directors | 0 companies |
| Ole Damsbo | Board of Directors | 0 companies |
| Lars Boe Knudsen | Board of Directors | 0 companies |
| Jakob Mark Thorsen | Board of Directors | 0 companies |
| Hans Jakob Skadegaard | Board of Directors | 0 companies |
| Jørgen Henning Olsen | Board of Directors | 0 companies |
| Ole Jørgensen | Board of Directors | 0 companies |
| Hans Nicolai Andersen | Board of Directors | 0 companies |
| Jan Horn | Chairman | 0 companies |
| Christian Sessingø | Board of Directors | 0 companies |
| Per Hugo Thomsen | Chairman | 0 companies |