| Revenue | DKK 881K | +93% |
| EBITDA | DKK -208K | +80% |
| Net profit | DKK 360K | +117% |
| Total assets | DKK 7,7M | +66% |
| Equity | DKK 1,6M | +5299% |
| Employees | 11 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -456 | -597 | -501 | 456 | 881 |
| Staff expenses | -976 | -781 | -1.531 | -1.521 | -1.088 |
| EBITDA | -1.432 | -1.378 | -2.032 | -1.065 | -208 |
| Depreciation & amort. | -627 | -922 | -1.164 | -952 | -1.348 |
| EBIT | -2.059 | -2.301 | -3.196 | -2.017 | -1.556 |
| Net financials | -84 | -137 | -181 | -140 | -639 |
| Profit before tax | -2.143 | -2.438 | -3.377 | -2.158 | -2.195 |
| Tax | -101 | -0 | -0 | -0 | -2.555 |
| Net profit | -2.042 | -2.438 | -3.377 | -2.158 | 360 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 2.255 | 6.384 | 3.935 | 4.613 | 7.655 |
| Equity | 192 | 3.454 | 77 | 30 | 1.615 |
| Long-term debt | 1.013 | 1.516 | 1.230 | 990 | 1.047 |
| Short-term debt | 1.051 | 1.414 | 2.628 | 3.592 | 4.993 |
| Total debt | 2.063 | 2.930 | 3.858 | 4.583 | 6.040 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
CM Management | Management | 2021 |
PM Chief Executive Officer | Chief Executive Officer | 2021 |
| Name | Role | Member since |
|---|---|---|
| Current (5) | ||
| Board of Directors | 2025 | |
| Board of Directors | 2025 | |
| Board of Directors | 2025 | |
| Board of Directors | 2023 | |
| Chairman | 2021 | |
| Former (8) | ||
| Board of Directors | 2017 – 2021 | |
| Board of Directors | 2013 – 2017 | |
| Board of Directors | 2019 – 2025 | |
| Board of Directors | 2021 – 2025 | |
| Chairman | 2009 – 2021 | |
| Board of Directors | 2009 – 2017 | |
| Board of Directors | 2019 – 2021 | |
| Board of Directors | 2018 – 2021 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50–66.65% | 50–66.65% | 2025 | |
| Company | 20–24.99% | 20–24.99% | 2025 | |
| Company | 20–24.99% | 20–24.99% | 2025 | |
| Company | 15–19.99% | 15–19.99% | 2019 | |
| Company | 5–9.99% | 5–9.99% | 2019 | |
| Company | 5–9.99% | 5–9.99% | 2021 | |
| Company | 50–66.65% | 50–66.65% | 2019 | |
| Company | 10–14.99% | 10–14.99% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Charlotte Møbjerg Ansel-Henry | Management | 0 companies |
| Pernille Møbjerg Knudsen | Chief Executive Officer | 0 companies |
| Jesper Bjørn Madsen | Board of Directors | 0 companies |
| Raksha Khetan | Board of Directors | 0 companies |
| Henrik Søndermark | Board of Directors | 0 companies |
| Martin Nordestgaard Knudsen | Board of Directors | 0 companies |
| Singh Nirmal Madan Mansingh | Board of Directors | 0 companies |
| Frederik Güldner Kolenda | Board of Directors | 0 companies |
| Christian Mariager | Board of Directors | 0 companies |
| Frank Visti Møbjerg | Chairman | 0 companies |
| Anthony Ruben Ansel-Henry | Board of Directors | 0 companies |
| Peter Michael Knud Oxholm Zigler | Board of Directors | 0 companies |
| Jens Christensen Kam | Board of Directors | 0 companies |
| Niels Erik Michel Normann | Board of Directors | 0 companies |
| Alexander Vilhelm Martensen-Larsen | Chairman | 0 companies |