| Revenue | DKK -45K | -117% |
| EBITDA | DKK -45K | -117% |
| Net profit | DKK -47K | +13% |
| Total assets | DKK 24K | -96% |
| Equity | DKK 9K | -99% |
| Employees | 1 | — |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|
| Revenue | -131 | 178 | 381 | 56 | 96 | 259 | -45 |
| Staff expenses | -1.056 | -262 | -329 | -141 | -0 | -0 | -0 |
| EBITDA | -1.187 | -84 | 53 | -85 | 96 | 259 | -45 |
| Depreciation & amort. | -94 | -8 | -7 | -0 | -0 | -0 | -0 |
| EBIT | -1.282 | -92 | 46 | -85 | 96 | 259 | -45 |
| Net financials | 8.632 | -602 | 60 | -108 | 306 | -313 | -1 |
| Profit before tax | 7.350 | -694 | 106 | -193 | 403 | -54 | -46 |
| Tax | -34 | -1 | -0 | -1 | -1 | -0 | 1 |
| Net profit | 7.384 | -693 | 106 | -193 | 404 | -54 | -47 |
| Item | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|---|---|
| Total assets | 709 | 85 | 213 | 380 | 674 | 624 | 24 |
| Equity | 611 | -82 | 24 | -168 | 660 | 606 | 9 |
| Long-term debt | 0 | 0 | 0 | 421 | 0 | 0 | 0 |
| Short-term debt | 99 | 167 | 189 | 127 | 14 | 18 | 16 |
| Total debt | 99 | 167 | 189 | 548 | 14 | 18 | 16 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
AJ Management | Management | 2001 | — | — |
SP | Audit | 2002 | — | — |
JS Chief Executive Officer | Chief Executive Officer | 2016 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2016 | — | — | |
| Chairman | 2016 | — | — | |
| Board of Directors | 2016 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Oscillar ApS | Company | 10.0% | 10.0% | 2017 |
QUERY ApS | Company | 25.0% | 25.0% | 2016 |
NATSORT ApS | Company | 10.0% | 10.0% | 2017 |
TRIER INVEST ApS | Company | 33.3% | 33.3% | 2015 |
TENSOR REOPS HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
ELIJAH HOLDING ApS | Company | 66.7% | 66.7% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| August Jes Jørgensen | Management | 0 companies |
| Søren Piilgaard Henschel | Audit | 0 companies |
| Jonas Sevel Karlberg | Chief Executive Officer | 0 companies |
| Nikolaj David Trier | Chairman | 0 companies |
| Christian Martin Schaldemose Bondorff | Chairman | 0 companies |
| David Ruben Karpantschof | Board of Directors | 0 companies |