| Revenue | DKK 29,7M | -5% |
| EBITDA | DKK 8,4M | +15% |
| Net profit | DKK 6,3M | +16% |
| Total assets | DKK 16,7M | +25% |
| Equity | DKK 8,3M | +29% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Revenue | 25.267 | 24.926 | 31.395 | 29.714 |
| Staff expenses | -19.190 | -19.988 | -24.108 | -21.340 |
| EBITDA | 6.077 | 4.937 | 7.287 | 8.374 |
| Depreciation & amort. | -0 | -0 | -0 | -58 |
| EBIT | 6.077 | 4.937 | 7.287 | 8.316 |
| Net financials | 4 | 453 | -5 | -13 |
| Profit before tax | 6.082 | 5.390 | 7.282 | 8.302 |
| Tax | 1.525 | 1.351 | 1.806 | 1.962 |
| Net profit | 4.557 | 4.039 | 5.476 | 6.340 |
| Item | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|
| Total assets | 9.752 | 8.295 | 13.363 | 16.660 |
| Equity | 5.182 | 5.039 | 6.476 | 8.340 |
| Long-term debt | 0 | 0 | 0 | 0 |
| Short-term debt | 4.570 | 3.256 | 6.887 | 8.318 |
| Total debt | 4.570 | 3.256 | 6.887 | 8.318 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JH Chief Executive Officer | Chief Executive Officer | 2012 | — | — |
TE Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CORPORATE CAPITAL ApS | Company | 50.0% | 50.0% | 2016 |
E-J INVEST ApS | Company | 10.0% | 10.0% | 2015 |
MS Group ApS | Company | 100.0% | 100.0% | 2016 |
KERNER CONSULT ApS | Company | 33.3% | 33.3% | 2015 |
JENSEN CONSULTING ApS | Company | 50.0% | 50.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Johnnie Helge Bloch Jensen | Chief Executive Officer | 0 companies |
| Thomas Elling | Chief Executive Officer | 0 companies |
| Benjamin Kramarz | Chairman | 0 companies |
| Camilla Eberhard-Johansen | Board of Directors | 0 companies |
| Michael Lehmann Lyder Brun | Board of Directors | 0 companies |
| Dann Kerner Bloch Simonsen | Chairman | 0 companies |
| Olaf Fritjof Lind | Board of Directors | 0 companies |