| Revenue | DKK 11M | -12% |
| EBITDA | DKK 242K | -72% |
| Net profit | DKK 176K | -72% |
| Total assets | DKK 4,6M | -5% |
| Equity | DKK 1,6M | +12% |
| Employees | 16 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 904 | 802 | 616 | 520 | 126 | -5 | -5 | -5 | 0 | 4.714 | 9.717 | 9.708 | 12.553 | 11.017 |
| Staff expenses | -791 | -654 | -690 | -605 | -997 | -2 | -0 | -0 | -53 | -4.161 | -8.364 | -8.976 | -11.679 | -10.774 |
| EBITDA | 114 | 148 | -74 | -85 | -870 | -7 | -5 | -5 | -201 | 554 | 1.353 | 732 | 874 | 242 |
| Depreciation & amort. | -0 | -4 | -15 | -15 | -75 | -0 | -0 | -0 | -50 | -50 | -50 | -50 | -50 | -0 |
| EBIT | 114 | 144 | -89 | -100 | -945 | -7 | -5 | -5 | -251 | 503 | 1.303 | 682 | 823 | 242 |
| Net financials | -32 | -20 | -8 | -6 | -11 | -1 | 0 | 0 | -1 | -6 | -11 | 2 | 12 | 2 |
| Profit before tax | 82 | 124 | -97 | -106 | -956 | -8 | -5 | -5 | -252 | 497 | 1.292 | 684 | 835 | 244 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -480 | 110 | 288 | 22 | 211 | 59 |
| Net profit | 82 | 124 | -97 | -106 | -956 | -8 | -5 | -5 | 228 | 387 | 1.004 | 524 | 634 | 176 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.780 | 1.860 | 2.112 | 1.641 | 621 | 2 | 0 | 2 | 955 | 2.381 | 4.351 | 4.101 | 4.812 | 4.563 |
| Equity | -313 | -189 | -286 | -392 | -1.348 | -1.356 | -1.361 | -1.366 | -1.138 | -751 | 253 | 777 | 1.411 | 1.588 |
| Long-term debt | 404 | 404 | 404 | 404 | 404 | 32 | 31 | 1.351 | 2.051 | 2.351 | 2.351 | 2.351 | 2.101 | 2.101 |
| Short-term debt | 1.689 | 1.645 | 1.993 | 1.629 | 1.565 | 1.325 | 1.330 | 17 | 42 | 781 | 1.748 | 973 | 1.300 | 874 |
| Total debt | 2.093 | 2.049 | 2.398 | 2.033 | 1.969 | 1.357 | 1.361 | 1.367 | 2.093 | 3.132 | 4.099 | 3.324 | 3.400 | 2.975 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB | Audit | 1997 | — | — |
ST Management | Management | 1997 | — | — |
DK Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
PE Management | Management | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2011 | — | — | |
| Chairman | 1997 | — | — | |
| Chairman | 2020 | — | — | |
| Chairman | 1997 | — | — | |
| Board of Directors | 2026 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 1997 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
KERNER CONSULT ApS | Company | 100.0% | 100.0% | 2011 |
| Person | Role here | Other companies |
|---|---|---|
| Torben Bjerre-Poulsen | Audit | 0 companies |
| Søren Thrane | Management | 0 companies |
| Dann Kerner Bloch Simonsen | Chief Executive Officer | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |
| Johnnie Helge Bloch Jensen | Board of Directors | 0 companies |
| Ulf Svejgaard Poulsen | Chairman | 0 companies |
| Celia Chaalotte Siff Hamann | Chairman | 0 companies |
| Esben Bigaard | Chairman | 0 companies |
| Marc Bloch Simonsen | Board of Directors | 0 companies |
| Nicklas Sander Kenney Hamann | Board of Directors | 0 companies |
| Hans Christian Galst | Board of Directors | 0 companies |
| Marie-Louise Thrane | Board of Directors | 0 companies |