| Revenue | DKK 4,5M | +102% |
| EBITDA | DKK -4,4M | +2% |
| Net profit | DKK -3,4M | +0% |
| Total assets | DKK 118M | +349% |
| Equity | DKK 99,8M | +561% |
| Employees | 30 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | -2 | 14 | 1.144 | 2.208 | 4.466 |
| Staff expenses | -119 | -1.304 | -3.010 | -6.664 | -8.831 |
| EBITDA | -121 | -1.289 | -1.866 | -4.456 | -4.366 |
| Depreciation & amort. | -0 | -0 | -11 | -26 | -49 |
| EBIT | -121 | -1.289 | -1.877 | -4.482 | -4.415 |
| Net financials | -12 | -192 | -201 | 28 | -76 |
| Profit before tax | -133 | -1.482 | -2.078 | -4.454 | -4.491 |
| Tax | -0 | -0 | -1.003 | -1.107 | -1.138 |
| Net profit | -133 | -1.482 | -1.075 | -3.347 | -3.353 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3.475 | 2.275 | 14.010 | 26.251 | 117.980 |
| Equity | -93 | -1.575 | 11.948 | 15.098 | 99.797 |
| Long-term debt | 0 | 3.685 | 0 | 0 | 0 |
| Short-term debt | 3.568 | 164 | 2.062 | 10.885 | 17.179 |
| Total debt | 3.568 | 3.850 | 2.062 | 10.885 | 17.179 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
CM Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
PR Management | Management | 2019 | — | — |
CM Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Chairman | 2024 | — | — | |
| Board of Directors | 2025 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2024 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NOON Ventures I K/S | Company | 33.3% | 33.3% | 2024 |
Rugbjerg Fermentor ApS | Company | 25.0% | 25.0% | 2022 |
| Individual | 10.0% | 10.0% | 2024 | |
CRUN ApS | Company | 5.0% | 5.0% | 2023 |
| Individual | 5.0% | 5.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Christian Munch | Chief Executive Officer | 0 companies |
| Peter Rugbjerg | Management | 0 companies |
| Christian Munck | Management | 0 companies |
| Ejner Bech Jensen | Board of Directors | 0 companies |
| Thomas Videbæk | Chairman | 0 companies |
| Christophe Heinz Schilling | Board of Directors | 0 companies |
| Niels Peder Nielsen | Chairman | 0 companies |
| Theis Martin Malmborg | Board of Directors | 0 companies |
| Romain Sautrau | Board of Directors | 0 companies |