| Revenue | DKK 3,6M | +53% |
| EBITDA | DKK -492K | +24% |
| Net profit | DKK 4,9M | +120% |
| Total assets | DKK 62,5M | +9% |
| Equity | DKK -3,6M | +10% |
| Employees | — | — |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -23 | 86 | 60 | -167 | -1.535 | 9 | -347 | -1.286 | -409 | 686 | 2.344 | 3.598 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -1.938 | -1.600 | -2.988 | -4.090 |
| EBITDA | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -23 | 86 | 60 | -167 | -1.535 | 9 | -347 | -1.286 | -2.347 | -914 | -644 | -492 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -375 | -374 | -0 | -0 | -0 | -0 | -0 |
| EBIT | — | — | — | — | — | — | — | — | — | — | — | — | — | — | -23 | 86 | 60 | -167 | -1.535 | -366 | -721 | -1.286 | -2.347 | -914 | -644 | -492 |
| Net financials | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.015 | 21.339 | 22.793 | 14.298 | 8.326 | -8.375 | 2.886 | -4.773 | -1.303 | -13.923 | -24.391 | 4.412 |
| Profit before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 9.992 | 21.425 | 22.853 | 14.131 | 6.791 | -8.741 | 2.165 | -6.059 | -3.650 | -17.914 | -25.035 | 3.920 |
| Tax | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -12 | -18 | 95 | -271 | -390 | -407 | 584 | 516 | -748 | -134 | -209 | -1.000 |
| Net profit | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 10.004 | 21.443 | 22.758 | 14.402 | 7.181 | -8.334 | 1.581 | -6.575 | -2.902 | -17.780 | -24.829 | 4.920 |
| Item | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.946 | 34.658 | 52.608 | 64.154 | 68.838 | 68.194 | 72.946 | 66.921 | 69.985 | 59.348 | 57.091 | 62.482 |
| Equity | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 9.849 | 32.317 | 52.374 | 57.755 | 62.492 | 50.520 | 53.126 | 45.093 | 38.910 | 19.121 | -4.063 | -3.641 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.097 | 2.341 | 234 | 6.399 | 6.346 | 5.190 | 4.814 | 4.271 | 11.430 | 17.045 | 12.786 | 49.210 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.097 | 2.341 | 234 | 6.399 | 6.346 | 5.190 | 4.814 | 4.271 | 11.430 | 17.045 | 12.786 | 49.210 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
KM Management | Management | 2025 | — | — |
JH Unofficial title | Unofficial title | 2000 | — | — |
CM Founder | Founder | 1998 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2014 | — | — | |
| Chairman | 2026 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2025 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|---|---|
| Kristian Munk Thybo | Management | 0 companies |
| Jørgen Hauschildt | Unofficial title | 0 companies |
| Connie Munk Andersen | Founder | 0 companies |
| Johan Blach Petersen | Board of Directors | 0 companies |
| Jeppe Opstrup | Chairman | 0 companies |
| Hans-Henrik Møller | Board of Directors | 0 companies |
| Kamilla Munk Thybo | Board of Directors | 0 companies |