| Revenue | DKK 38M | +12% |
| EBITDA | DKK -5,5M | -9% |
| Net profit | DKK -8M | -24% |
| Total assets | DKK 34M | +8% |
| Equity | DKK -18,2M | -320% |
| Employees | 42 | — |
| Item | 2012 | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 722 | 1.602 | 3.678 | 5.260 | 5.898 | 6.892 | 7.032 | 16.943 | 28.097 | 27.393 | 33.841 | 37.956 |
| Staff expenses | -106 | -712 | -1.088 | -1.474 | -927 | -899 | -1.892 | -5.892 | -12.219 | -26.788 | -38.016 | -43.464 |
| EBITDA | 616 | 890 | 2.588 | 3.786 | 4.971 | 5.874 | 5.140 | 11.051 | 15.878 | -613 | -5.061 | -5.509 |
| Depreciation & amort. | 80 | -90 | -63 | -48 | -20 | -30 | -27 | -30 | -284 | -1.598 | -1.499 | -1.707 |
| EBIT | 536 | 801 | 2.525 | 3.738 | 4.952 | 5.844 | 5.113 | 11.021 | 15.594 | -2.211 | -6.560 | -7.216 |
| Net financials | -1 | -2 | 158 | 222 | 308 | 330 | 353 | -90 | -133 | -148 | 131 | -746 |
| Profit before tax | 535 | 798 | 2.683 | 3.960 | 5.260 | 6.174 | 5.465 | 10.931 | 15.461 | -2.359 | -6.429 | -7.962 |
| Tax | 136 | 206 | 596 | 833 | 1.101 | 1.294 | 1.130 | 2.442 | 3.418 | 4.081 | 16 | 24 |
| Net profit | 399 | 593 | 2.087 | 3.126 | 4.159 | 4.880 | 4.335 | 8.489 | 12.043 | -6.440 | -6.445 | -7.987 |
| Item | 2012 | 2013 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 1.216 | 5.847 | 7.808 | 11.283 | 12.303 | 12.897 | 23.296 | 32.452 | 30.257 | 31.490 | 34.028 |
| Equity | — | 753 | 4.961 | 7.088 | 9.246 | 10.126 | 10.461 | 14.950 | 19.435 | -1.950 | -4.342 | -18.232 |
| Long-term debt | 0 | 0 | 0 | 0 | 176 | 109 | 216 | 0 | 0 | 5.003 | 4.849 | 19.086 |
| Short-term debt | 0 | 462 | 886 | 721 | 1.847 | 2.068 | 2.219 | 8.346 | 12.916 | 27.204 | 30.983 | 33.174 |
| Total debt | 0 | 462 | 886 | 721 | 1.847 | 2.176 | 2.436 | 8.346 | 12.916 | 27.204 | 30.983 | 33.174 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MK Management | Management | 2022 | — | — |
CL Chief Executive Officer | Chief Executive Officer | 2024 | — | — |
KE Founder | Founder | 2010 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2025 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2026 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2022 | |
BIMSE ApS | Company | 33.3% | 33.3% | 2019 |
| Person | Role here | Other companies |
|---|---|---|
| Michael Krog | Management | 0 companies |
| Camilla Louise Harders | Chief Executive Officer | 0 companies |
| Kim Eriksen | Founder | 0 companies |
| Junko Ikeda Swain | Chairman | 0 companies |
| Martin John Vanderploeg | Board of Directors | 0 companies |
| Jill Elaine Klindt | Chairman | 0 companies |
| Brandon Eric Ziegler | Board of Directors | 0 companies |
| Julie Iskow | Board of Directors | 0 companies |
| Barbara Ann Larson | Board of Directors | 0 companies |