| Revenue | DKK 17,4M | -24% |
| EBITDA | DKK 4,7M | -14% |
| Net profit | DKK 3,6M | -13% |
| Total assets | DKK 31,2M | +11% |
| Equity | DKK 13,9M | -4% |
| Employees | 15 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Revenue | 14.891 | 16.069 | 22.245 | 21.285 | 23.029 | 17.401 |
| Staff expenses | -13.503 | -13.962 | -14.634 | -13.611 | -17.521 | -12.684 |
| EBITDA | 1.388 | 2.108 | 7.611 | 7.674 | 5.508 | 4.717 |
| Depreciation & amort. | -0 | -0 | -42 | -51 | -51 | -8 |
| EBIT | 1.388 | 2.108 | 7.568 | 7.623 | 5.457 | 4.709 |
| Net financials | -53 | -47 | -95 | 38 | 22 | -7 |
| Profit before tax | 1.335 | 2.061 | 7.473 | 7.661 | 5.479 | 4.702 |
| Tax | 342 | 531 | 1.849 | 1.828 | 1.285 | 1.054 |
| Net profit | 993 | 1.530 | 5.624 | 5.833 | 4.194 | 3.648 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|---|
| Total assets | 5.726 | 7.913 | 20.715 | 26.974 | 28.078 | 31.157 |
| Equity | 976 | 2.507 | 8.130 | 12.713 | 14.407 | 13.861 |
| Long-term debt | 160 | 0 | 0 | 0 | 0 | 641 |
| Short-term debt | 4.590 | 5.407 | 12.559 | 14.256 | 13.671 | 16.592 |
| Total debt | 4.750 | 5.407 | 12.559 | 14.256 | 13.671 | 17.233 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JK Management | Management | 2017 | — | — |
LR Management | Management | 2010 | — | — |
CN Chief Executive Officer | Chief Executive Officer | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2017 | — | — | |
| Board of Directors | 2011 | — | — | |
| Chairman | 2010 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2011 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2010 | — | — | |
| Chairman | 2011 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
ERAGON ApS | Company | 33.3% | 33.3% | 2015 |
INVEST ApS | Company | 33.3% | 33.3% | 2015 |
KPS CONSULTING A/S | Company | 100.0% | 100.0% | 2017 |
| Person | Role here | Other companies |
|---|---|---|
| Jørgen Klüwer | Management | 0 companies |
| Lars Rossau | Management | 0 companies |
| Claus Nielsen | Chief Executive Officer | 0 companies |
| Leonardo Musso | Chairman | 0 companies |
| Anette Hornbæk | Board of Directors | 0 companies |
| Niels Lenander Jensen | Chairman | 0 companies |
| Christian Gangsted-Rasmussen | Board of Directors | 0 companies |
| Malene Skov Rossau | Board of Directors | 0 companies |
| Uwe Grünewald | Board of Directors | 0 companies |
| Hanne Brejl | Board of Directors | 0 companies |
| Klaus Juel Rasmussen | Chairman | 0 companies |