| Revenue | DKK 1,6M | -25% |
| EBITDA | DKK 603K | -46% |
| Net profit | DKK 476K | -45% |
| Total assets | DKK 1,8M | -33% |
| Equity | DKK 650K | -53% |
| Employees | 0 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Revenue | -27 | -23 | -111 | -6 | 1.973 | 2.200 | 1.648 |
| Staff expenses | -2 | -1 | -0 | -0 | -890 | -1.086 | -1.046 |
| EBITDA | -29 | -23 | -111 | 42 | 1.083 | 1.113 | 603 |
| Depreciation & amort. | -0 | -275 | -24 | 24 | -2 | -6 | -6 |
| EBIT | -29 | -298 | -135 | 18 | 1.081 | 1.107 | 596 |
| Net financials | 10 | -10 | -75 | -26 | -12 | 13 | 15 |
| Profit before tax | -19 | -308 | -210 | -7 | 1.070 | 1.120 | 611 |
| Tax | -5 | 100 | -0 | -2 | 57 | 247 | 135 |
| Net profit | -14 | -408 | -210 | -5 | 1.013 | 873 | 476 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
|---|---|---|---|---|---|---|---|
| Total assets | 173 | 88 | 44 | 6 | 2.025 | 2.709 | 1.815 |
| Equity | 158 | -250 | 6 | 1 | 1.014 | 1.373 | 650 |
| Long-term debt | 0 | 328 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 15 | 10 | 38 | 5 | 1.008 | 1.335 | 1.164 |
| Total debt | 15 | 338 | 38 | 5 | 1.008 | 1.335 | 1.164 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
ND Management | Management | 2005 | — | — |
JW Management | Management | 2013 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2013 | — | — | |
| Board of Directors | 2013 | — | — | |
| Chairman | 2013 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
REOPS ApS | Company | 90.0% | 90.0% | 2014 |
TENSOR REOPS HOLDING ApS | Company | 90.0% | 90.0% | 2015 |
WEMAKETRAFFIC ApS | Company | 10.0% | 10.0% | 2014 |
TSG Holding ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Nikolaj David Trier | Management | 0 companies |
| Jeppe Wad | Management | 0 companies |
| Anders Christian Herbert | Chairman | 0 companies |
| David Ruben Karpantschof | Board of Directors | 0 companies |
| Jonas Sevel Karlberg | Chairman | 0 companies |