| Revenue | DKK 8,6M | +13% |
| EBITDA | DKK 1,4M | -32% |
| Net profit | DKK 1,4M | -12% |
| Total assets | DKK 9,5M | +228% |
| Equity | DKK 2,1M | +76% |
| Employees | 11 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | 206 | 1.484 | 2.643 | 4.866 | 5.434 | 7.586 | 8.574 |
| Staff expenses | -10 | -437 | -1.269 | -2.776 | -4.540 | -5.489 | -7.154 |
| EBITDA | 196 | 1.047 | 1.374 | 2.090 | 886 | 2.097 | 1.420 |
| Depreciation & amort. | -0 | -0 | -3 | -6 | -7 | -7 | -7 |
| EBIT | 196 | 1.047 | 1.371 | 2.084 | 879 | 2.091 | 1.413 |
| Net financials | -0 | -0 | -18 | -102 | -5 | -7 | 334 |
| Profit before tax | 196 | 1.047 | 1.353 | 1.982 | 874 | 2.084 | 1.747 |
| Tax | 43 | 235 | 307 | 444 | 202 | 468 | 318 |
| Net profit | 153 | 812 | 1.046 | 1.539 | 672 | 1.616 | 1.429 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 264 | 1.532 | 1.653 | 1.581 | 2.519 | 2.882 | 9.458 |
| Equity | 203 | 528 | 591 | 752 | 1.424 | 1.216 | 2.144 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 61 | 1.005 | 1.062 | 828 | 1.094 | 1.663 | 7.314 |
| Total debt | 61 | 1.005 | 1.062 | 828 | 1.094 | 1.663 | 7.314 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Management | Management | 2021 | — | — |
CL Management | Management | 2021 | — | — |
ML Founder | Founder | 2018 | — | — |
JS Management | Management | 2018 | — | — |
MW Chief Executive Officer | Chief Executive Officer | 2025 | — | — |
NH Management | Management | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
CBLM ApS | Company | 66.7% | 66.7% | 2025 |
CLR ApS | Company | 33.3% | 33.3% | 2025 |
PHAFNV ApS | Company | 33.3% | 33.3% | 2020 |
CMN Holding ApS | Company | 20.0% | 20.0% | 2021 |
SKS Holding Vodskov ApS | Company | 20.0% | 20.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Munch Nielsen | Management | 0 companies |
| Cecilie Lynge Rydahl | Management | 0 companies |
| Mikkel Lykkegaard | Founder | 0 companies |
| Joachim Stig Hyldal | Management | 0 companies |
| Martin Winther Larsen | Chief Executive Officer | 0 companies |
| Nicklas Hamann Michaelsen | Management | 0 companies |
| Ole Schou | Chairman | 0 companies |