| Revenue | DKK 32,5M | +2% |
| EBITDA | DKK 4,8M | -25% |
| Net profit | DKK 2,1M | -33% |
| Total assets | DKK 29,9M | -34% |
| Equity | DKK 15,8M | +8% |
| Employees | 83 | — |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 19.567 | 22.712 | 28.542 | 31.768 | 32.475 |
| Staff expenses | -15.740 | -19.082 | -22.876 | -25.372 | -27.670 |
| EBITDA | 3.827 | 3.630 | 5.665 | 6.397 | 4.805 |
| Depreciation & amort. | -2.907 | -2.573 | -2.627 | -2.639 | -2.583 |
| EBIT | 920 | 1.057 | 3.038 | 3.757 | 2.221 |
| Net financials | 504 | 219 | 274 | 171 | 427 |
| Profit before tax | 1.424 | 1.276 | 3.312 | 3.928 | 2.648 |
| Tax | 273 | 234 | 685 | 832 | 559 |
| Net profit | 1.151 | 1.042 | 2.627 | 3.096 | 2.090 |
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total assets | 16.115 | 16.895 | 23.729 | 45.703 | 29.948 |
| Equity | 10.618 | 10.510 | 12.387 | 14.584 | 15.759 |
| Long-term debt | 0 | 0 | 0 | 3.586 | 3.007 |
| Short-term debt | 5.056 | 5.911 | 10.961 | 26.670 | 10.469 |
| Total debt | 5.056 | 5.911 | 10.961 | 30.256 | 13.476 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
CM Management | Management | 2014 |
KM Founder | Founder | 2013 |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 100% | 100% | 2020 | |
| Company | 50–66.65% | 50–66.65% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Chanette Mulvad Madsen | Management | 0 companies |
| Kristian Mulvad Madsen | Founder | 0 companies |