| Revenue | DKK 14,6M | +110% |
| EBITDA | DKK 324K | +125% |
| Net profit | DKK 222K | +183% |
| Total assets | DKK 3,8M | +193% |
| Equity | DKK 395K | +128% |
| Employees | 3 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 77 | 228 | 1.036 | 6.951 | 14.616 |
| Staff expenses | -247 | -206 | -965 | -1.597 | -1.669 |
| EBITDA | -170 | 22 | 72 | 144 | 324 |
| Depreciation & amort. | -0 | -0 | -0 | -3 | -39 |
| EBIT | -170 | 22 | 72 | 140 | 285 |
| Net financials | 0 | 0 | -7 | -30 | 0 |
| Profit before tax | -170 | 22 | 65 | 111 | 285 |
| Tax | -42 | 6 | 18 | 33 | 63 |
| Net profit | -127 | 15 | 47 | 78 | 222 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Total assets | 78 | 451 | 403 | 1.286 | 3.769 |
| Equity | 32 | 48 | 95 | 173 | 395 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 46 | 404 | 309 | 1.100 | 3.363 |
| Total debt | 46 | 404 | 309 | 1.100 | 3.363 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CF Chief Executive Officer | Chief Executive Officer | 2015 | — | — |
KR Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
SV Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2012 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
emagine Consulting A/S | Company | 100.0% | 100.0% | 2017 |
297 HOLDING ApS | Company | 25.0% | 25.0% | 2013 |
WISEUP HOLDING ApS | Company | 20.0% | 20.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Claus Flinck | Chief Executive Officer | 0 companies |
| Kim Reidar Lantz | Chief Executive Officer | 0 companies |
| Svend-Erik Vagn Jensen | Chief Executive Officer | 0 companies |
| Lars Christian Jørgensen | Board of Directors | 0 companies |
| Søren Nordal Rode | Chairman | 0 companies |
| Jens Kyhnæb | Board of Directors | 0 companies |
| Thomas Vater | Board of Directors | 0 companies |