| Revenue | DKK 31,5M | -29% |
| EBITDA | DKK -12,6M | -101% |
| Net profit | DKK -10,7M | -270% |
| Total assets | DKK 53,8M | +2% |
| Equity | DKK 24,3M | -31% |
| Employees | 49 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2.859 | 2.423 | 3.661 | 4.330 | — | 8.097 | 8.438 | 11.638 | 18.571 | 65.331 | 59.864 | 41.894 | 44.357 | 31.519 |
| Staff expenses | -1.586 | -1.913 | -1.746 | -2.093 | -3.210 | -4.257 | -8.228 | -12.236 | -18.664 | -23.697 | -31.052 | -42.909 | -50.615 | -44.097 |
| EBITDA | 1.272 | 510 | 1.915 | 2.237 | 2.986 | 3.840 | 210 | -598 | -93 | 41.634 | 28.813 | -1.015 | -6.258 | -12.577 |
| Depreciation & amort. | 198 | 198 | 152 | -73 | -69 | -69 | -79 | -187 | -318 | -4.236 | -4.621 | -4.653 | -1.329 | -1.487 |
| EBIT | 1.074 | 311 | 1.763 | 2.164 | 2.917 | 3.771 | 131 | -785 | -411 | 37.398 | 24.192 | -5.668 | -7.587 | -14.065 |
| Net financials | -11 | -48 | -34 | 17 | 47 | -42 | -166 | 72 | 375 | -212 | 540 | 1.005 | 1.524 | 1.374 |
| Profit before tax | 1.063 | 263 | 1.729 | 2.181 | 2.964 | 3.730 | -35 | -713 | -36 | 37.186 | 24.732 | -4.663 | -6.063 | -12.691 |
| Tax | 266 | 68 | 419 | 510 | 696 | 775 | -8 | -157 | -686 | 8.057 | 4.019 | -1.584 | -3.162 | -1.948 |
| Net profit | 798 | 195 | 1.309 | 1.672 | 2.269 | 2.955 | -27 | -555 | 650 | 29.129 | 20.712 | -3.079 | -2.901 | -10.743 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 3.710 | 2.957 | 2.921 | 3.157 | 5.765 | 5.284 | 3.456 | 10.132 | 26.858 | 48.999 | 51.361 | 49.646 | 52.659 | 53.766 |
| Equity | 671 | 320 | 1.434 | 1.797 | 2.394 | 3.080 | 1.053 | 497 | 1.148 | 30.277 | 40.989 | 37.910 | 35.009 | 24.266 |
| Long-term debt | 37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.207 | 8.516 | 4.912 | 0 | 0 | 0 |
| Short-term debt | 2.963 | 2.593 | 1.464 | 1.337 | 3.349 | 2.204 | 2.403 | 9.629 | 22.090 | 7.651 | 4.383 | 11.736 | 17.651 | 29.501 |
| Total debt | 3.000 | 2.593 | 1.464 | 1.337 | 3.349 | 2.204 | 2.403 | 9.629 | 23.297 | 16.167 | 9.295 | 11.736 | 17.651 | 29.501 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MR Management | Management | 2023 | — | — |
HM Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
ML Management | Management | 2023 | — | — |
PR Management | Management | 2017 | — | — |
JA Chief Executive Officer | Chief Executive Officer | 2023 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2021 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2022 | — | — | |
| Board of Directors | 2021 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Reeslev Holding ApS | Company | 5.0% | 5.0% | 2017 |
Cryos Holding ApS | Company | 90.0% | 90.0% | 2017 |
Cryos Group ApS | Company | 90.0% | 90.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Mikael Rubenius | Management | 0 companies |
| Helle Margrethe Myrthue | Chief Executive Officer | 0 companies |
| Martin Lassen | Management | 0 companies |
| Peter Reeslev | Management | 0 companies |
| Jakob Axel Nielsen | Chief Executive Officer | 0 companies |
| Carsten Mikkelsen | Chairman | 0 companies |
| Ole Christian Schou | Chairman | 0 companies |
| Kirsten Harting | Board of Directors | 0 companies |
| Line Ramm Sandberg | Board of Directors | 0 companies |
| Claus Hansen | Chairman | 0 companies |
| Ole Christian Liep Sohn | Chairman | 0 companies |
| Søren Eckhardt | Chairman | 0 companies |
| Jesper Daugaard Nielsen | Board of Directors | 0 companies |