| Revenue | DKK 28,7M | +11% |
| EBITDA | DKK 7,6M | +78% |
| Net profit | DKK 5,6M | +77% |
| Total assets | DKK 32,4M | +55% |
| Equity | DKK 6,6M | +58% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 21.698 | 23.888 | 25.843 | 28.687 |
| Staff expenses | -17.660 | -19.118 | -21.540 | -21.041 |
| EBITDA | 4.038 | 4.770 | 4.303 | 7.646 |
| Depreciation & amort. | -203 | -168 | -149 | 225 |
| EBIT | 3.835 | 4.603 | 4.154 | 7.421 |
| Net financials | -58 | 7 | 59 | -85 |
| Profit before tax | 3.776 | 4.609 | 4.213 | 7.336 |
| Tax | 958 | 1.167 | 1.054 | 1.753 |
| Net profit | 2.818 | 3.442 | 3.159 | 5.583 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 15.922 | 21.209 | 20.891 | 32.367 |
| Equity | 3.818 | 4.442 | 4.159 | 6.583 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 12.089 | 16.767 | 16.699 | 25.754 |
| Total debt | 12.089 | 16.767 | 16.699 | 25.754 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PB Management | Management | 1996 | — | — |
SN Management | Management | 2016 | — | — |
JR Audit | Audit | 2000 | — | — |
JH Management | Management | 2000 | — | — |
CK Chief Executive Officer | Chief Executive Officer | 2008 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 1996 | — | — | |
| Deputy Chairman | 2016 | — | — | |
| Board of Directors | 2006 | — | — | |
| Chairman | 2002 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2008 | — | — | |
| Board of Directors | 2008 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 1996 | — | — | |
| Board of Directors | 2002 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
emagine Consulting A/S | Company | 100.0% | 100.0% | 2016 |
KARUP INVEST ApS | Company | 90.0% | 90.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Preben Bang Henriksen | Management | 0 companies |
| Søren Nordal Rode | Management | 0 companies |
| Jan Robert Molin | Audit | 0 companies |
| Jan Høier Frantzen | Management | 0 companies |
| Claus Karup Rasmussen | Chief Executive Officer | 0 companies |
| Mogens Gaardboe Bertelsen | Chairman | 0 companies |
| Lars Christian Jørgensen | Deputy Chairman | 0 companies |
| Peter Maurice Youngs | Board of Directors | 0 companies |
| Charles David Priestley | Chairman | 0 companies |
| Per Christian Thyregod Karup | Board of Directors | 0 companies |
| Michael Gorm Madsen | Board of Directors | 0 companies |
| Jens Kyhnæb | Chairman | 0 companies |
| Benny Rhe Hansen | Board of Directors | 0 companies |
| Frank Visti Møbjerg | Chairman | 0 companies |
| Peter Juel Thykier | Board of Directors | 0 companies |
| Abdul Karim Peermohamed | Chairman | 0 companies |
| Lone Mai Henriksen | Board of Directors | 0 companies |
| Asim Shah | Board of Directors | 0 companies |
| Sandra Claire Kelly | Board of Directors | 0 companies |