| Revenue | DKK 754K | -10% |
| EBITDA | DKK 754K | -10% |
| Net profit | DKK 11K | -16% |
| Total assets | DKK 11,1M | -2% |
| Equity | DKK 1,3M | +1% |
| Employees | — | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 384 | 676 | 590 | 839 | 754 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 384 | 676 | 590 | 839 | 754 |
| Depreciation & amort. | -115 | -119 | -156 | -169 | -180 |
| EBIT | 269 | 557 | 434 | 670 | 573 |
| Net financials | -129 | -174 | -264 | -652 | -559 |
| Profit before tax | 140 | 383 | 170 | 17 | 14 |
| Tax | 31 | 78 | 40 | 4 | 3 |
| Net profit | 109 | 305 | 130 | 13 | 11 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 5.715 | 8.671 | 10.629 | 11.303 | 11.106 |
| Equity | 870 | 1.175 | 1.305 | 1.318 | 1.330 |
| Long-term debt | 3.851 | 5.548 | 8.785 | 8.844 | 8.595 |
| Short-term debt | 970 | 1.852 | 411 | 1.009 | 1.046 |
| Total debt | 4.820 | 7.400 | 9.196 | 9.852 | 9.641 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
KM Management | Management | 2018 |
CM Founder | Founder | 2018 |
| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
| Board of Directors | 2025 | |
| Chairman | 2025 | |
| Former (1) | ||
| Board of Directors | 2023 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 66.67–89.99% | 66.67–89.99% | 2026 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2025 | |
| Company | 33.33–49.99% | 33.33–49.99% | 2022 | |
| Individual | 15–19.99% | 15% | 2018 |
| Person | Role here | Other companies |
|---|---|---|
| Kasper Maass Brix | Management | 0 companies |
| Christian Middelbo Outzen | Founder | 0 companies |
| Jonas Morild Brix | Board of Directors | 0 companies |
| Nikolaj Thorup Glyø | Board of Directors | 0 companies |
| Lars Christensen | Chairman | 0 companies |