| Revenue | DKK 1,4M | -56% |
| EBITDA | DKK 1,1M | -53% |
| Net profit | DKK -312K | -156% |
| Total assets | DKK 5,7M | -18% |
| Equity | DKK 4,8M | -6% |
| Employees | 2 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -242 | -330 | -402 | 50 | 4.185 | 684 | 3.782 | 7.006 | 3.844 | 3.200 | 1.421 |
| Staff expenses | -0 | -0 | -0 | -50 | -406 | -548 | -725 | -3.570 | -6.224 | -949 | -361 |
| EBITDA | -242 | -330 | -402 | 0 | 3.779 | 136 | 3.057 | 3.436 | -2.380 | 2.251 | 1.060 |
| Depreciation & amort. | -0 | -19 | -46 | -58 | -219 | -453 | -1.120 | -584 | -1.297 | -1.706 | -720 |
| EBIT | -242 | -349 | -448 | -58 | 3.560 | -317 | 1.937 | 2.852 | -3.677 | 545 | 340 |
| Net financials | 0 | -10 | -6 | -24 | -93 | -151 | -1.983 | -101 | -46 | 175 | -507 |
| Profit before tax | -242 | -359 | -454 | -82 | 3.467 | -468 | -46 | 2.751 | -3.723 | 720 | -167 |
| Tax | -0 | -0 | -0 | -201 | 709 | 162 | 359 | 623 | -822 | 165 | 145 |
| Net profit | -242 | -359 | -454 | 119 | 2.758 | -630 | -405 | 2.128 | -2.901 | 555 | -312 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 65 | 65 | 219 | 2.870 | 8.947 | 9.236 | 7.229 | 10.635 | 8.110 | 6.914 | 5.697 |
| Equity | -192 | 27 | -428 | -309 | 2.449 | 1.819 | 5.286 | 7.414 | 4.512 | 5.067 | 4.756 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 257 | 38 | 647 | 3.179 | 6.155 | 7.190 | 1.647 | 2.671 | 3.267 | 1.821 | 941 |
| Total debt | 257 | 38 | 647 | 3.179 | 6.155 | 7.190 | 1.647 | 2.671 | 3.267 | 1.821 | 941 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MS Management | Management | 2015 | — | — |
FB Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2024 | |
Slipgate Holding ApS | Company | 33.3% | 33.3% | 2020 |
| Individual | 100.0% | 100.0% | 2021 | |
Inter-3DR Holding ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Mike Secher Dalsgaard Nielsen | Management | 0 companies |
| Frederik Burciu Schreiber | Management | 0 companies |
| Todd Stephen Hollenshead | Board of Directors | 0 companies |
| Timothy Richard Willits | Board of Directors | 0 companies |