| Revenue | DKK 40,5M | +121% |
| EBITDA | DKK -4,2M | +41% |
| Net profit | DKK -7,6M | +38% |
| Total assets | DKK 31,5M | -6% |
| Equity | DKK -3,2M | -177% |
| Employees | 41 | — |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | 359 | -163 | 115 | -124 | 241 | 757 | 2.173 | 5.421 | 12.128 | 13.476 | 9.420 | 18.324 | 40.505 |
| Staff expenses | -0 | -0 | -292 | -161 | -204 | -1.567 | -2.332 | -5.281 | -9.558 | -9.840 | -9.824 | -17.444 | -29.260 | -25.351 | -32.118 |
| EBITDA | — | — | 67 | 51 | -89 | -1.691 | -2.091 | -4.523 | -7.386 | -4.572 | -4.329 | -18.638 | -19.840 | -7.027 | -4.163 |
| Depreciation & amort. | -0 | -0 | 16 | -27 | -79 | -118 | -399 | -846 | -1.444 | -2.017 | -2.347 | -2.682 | 3.077 | 3.284 | 3.185 |
| EBIT | — | — | 51 | 24 | -168 | -1.810 | -2.490 | -5.369 | -8.830 | -6.589 | -6.676 | -21.320 | -22.917 | -10.311 | -7.348 |
| Net financials | 0 | 0 | 15 | -14 | -3 | -2 | -0 | -1 | -29 | -49 | -836 | -1.649 | -600 | -18 | -252 |
| Profit before tax | — | — | 66 | 10 | -98 | -1.015 | -2.490 | -5.371 | -8.858 | -6.637 | -7.512 | -22.583 | -23.517 | -10.329 | -7.600 |
| Tax | -0 | -0 | 17 | 2 | 36 | 398 | -543 | -104 | -708 | -537 | -457 | -774 | -963 | 1.847 | 2 |
| Net profit | — | — | 49 | 8 | -134 | -1.414 | -1.948 | -5.267 | -8.151 | -6.100 | -7.055 | -21.809 | -22.554 | -12.176 | -7.602 |
| Item | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 0 | 0 | 527 | 576 | 1.326 | 4.784 | 9.606 | 10.901 | 21.489 | 15.944 | 13.189 | 33.537 | 35.083 | 33.389 | 31.536 |
| Equity | — | — | 488 | 480 | 1.139 | 4.481 | 9.033 | 7.841 | 17.990 | 12.170 | 1.572 | 18.708 | 16.294 | 4.199 | -3.223 |
| Long-term debt | 0 | 0 | 0 | 0 | 103 | 0 | 0 | 0 | 0 | 294 | 901 | 785 | 0 | 0 | 0 |
| Short-term debt | 0 | 0 | 39 | -96 | 84 | 303 | 573 | 3.060 | 3.498 | 3.480 | 10.709 | 14.044 | 18.788 | 29.190 | 29.052 |
| Total debt | 0 | 0 | 39 | -96 | 187 | 303 | 573 | 3.060 | 3.498 | 3.774 | 11.610 | 14.829 | 18.788 | 29.190 | 34.759 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2026 | — | — |
JA Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2018 | — | — | |
| Chairman | 2025 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2010 | — | — | |
| Board of Directors | 2015 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2016 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2025 | — | — | |
| Board of Directors | 2010 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cerivo ApS | Company | 100.0% | 100.0% | 2025 |
Romarine ApS | Company | 25.0% | 25.0% | 2021 |
| Individual | 5.0% | 5.0% | 2014 | |
UP HOLDING 2007 ApS | Company | 5.0% | 5.0% | 2015 |
| Individual | 15.0% | 15.0% | 2017 | |
| Individual | 20.0% | 20.0% | 2016 | |
AKPK A/S | Company | 5.0% | 5.0% | 2021 |
Bladt Invest ApS | Company | 10.0% | 10.0% | 2022 |
| Individual | 5.0% | 5.0% | 2015 | |
ANKJER HOLDING ApS | Company | 15.0% | 15.0% | 2022 |
| Individual | 25.0% | 25.0% | 2018 | |
C.C. CONSULTING A/S | Company | 5.0% | 5.0% | 2015 |
A. NYBRO HOLDING ApS | Company | 5.0% | 5.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Folke Vasehus | Management | 0 companies |
| Jan Axel Jansson | Management | 0 companies |
| Thomas Nielsen | Board of Directors | 0 companies |
| Anders Christian Kristiansen | Board of Directors | 0 companies |
| Anders Brejner | Chairman | 0 companies |
| Kim Gunnar Bisgaard | Board of Directors | 0 companies |
| Lars Peter Carl August Christiansen | Board of Directors | 0 companies |
| Steen Marslew | Board of Directors | 0 companies |
| Iver Gaarsted | Board of Directors | 0 companies |
| Rolf Henrik Bladt | Board of Directors | 0 companies |
| Mads Peter Hansen | Board of Directors | 0 companies |
| Anders Nybro Munksgaard | Board of Directors | 0 companies |
| Diego Børresen Llado | Board of Directors | 0 companies |
| Merete Søby | Board of Directors | 0 companies |
| Rolf Erik Hall | Board of Directors | 0 companies |
| Flemming Breinholt | Board of Directors | 0 companies |
| Charlotte Dengsøe Munksgaard | Board of Directors | 0 companies |