| Revenue | DKK 4,5M | +57% |
| EBITDA | DKK -2M | +63% |
| Net profit | DKK -3,3M | +43% |
| Total assets | DKK 3M | -56% |
| Equity | DKK -14M | -30% |
| Employees | 6 | — |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Revenue | -143 | -1.026 | -385 | -853 | 1.438 | 2.855 | 4.486 |
| Staff expenses | -288 | -3.499 | -4.648 | -6.415 | -8.967 | -8.322 | -6.529 |
| EBITDA | -431 | -4.525 | -5.033 | -7.268 | -7.529 | -5.467 | -2.044 |
| Depreciation & amort. | -0 | -4 | -16 | -16 | -0 | -0 | -0 |
| EBIT | -431 | -4.529 | -5.049 | -7.284 | -7.529 | -5.467 | -2.044 |
| Net financials | -0 | -35 | -80 | -495 | -923 | -1.187 | -1.219 |
| Profit before tax | -431 | -4.564 | -5.129 | -7.779 | -8.453 | -6.654 | -3.263 |
| Tax | -84 | -762 | -837 | -778 | -893 | -881 | -0 |
| Net profit | -347 | -3.802 | -4.292 | -7.001 | -7.560 | -5.772 | -3.263 |
| Item | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|
| Total assets | 4.470 | 4.926 | 7.742 | 16.195 | 10.685 | 6.840 | 3.006 |
| Equity | 4.355 | 4.253 | 2.853 | 2.575 | -4.985 | -10.758 | -14.020 |
| Long-term debt | 0 | 150 | 3.773 | 12.634 | 12.985 | 13.573 | 8.445 |
| Short-term debt | 115 | 523 | 1.116 | 986 | 2.685 | 4.025 | 8.581 |
| Total debt | 115 | 672 | 4.889 | 13.620 | 15.671 | 17.597 | 17.026 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
MF Management | Management | 2025 | — | — |
SM Chief Executive Officer | Chief Executive Officer | 2020 | — | — |
SL Management | Management | 2018 | — | — |
NI Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 2019 | — | — | |
| Board of Directors | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Chairman | 2018 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Cerivo ApS | Company | 90.0% | 90.0% | 2025 |
| Individual | 10.0% | 10.0% | 2021 | |
Openli ApS | Company | 15.0% | 15.0% | 2020 |
PreSeed Ventures Tech Fund I K/S | Company | 10.0% | 10.0% | 2021 |
Uddannelses- og Forskningsstyrelsen | Company | 5.0% | 5.0% | 2019 |
PreSeed Ventures A/S | Company | 10.0% | 10.0% | 2021 |
Tornmark Holding ApS | Company | 25.0% | 25.0% | 2023 |
| Person | Role here | Other companies |
|---|---|---|
| Martin Folke Vasehus | Management | 0 companies |
| Stine Mangor Tornmark | Chief Executive Officer | 0 companies |
| Søren Laust Finnemann Viuff | Management | 0 companies |
| Niklas Ian Stephenson | Chief Executive Officer | 0 companies |
| Kasper Asbjørn Heine | Chairman | 0 companies |
| Jan Nicolaas Andriessen | Board of Directors | 0 companies |
| Alan Facey | Chairman | 0 companies |
| Anders Frejo Jørgensen | Board of Directors | 0 companies |
| Helle Lund Uth | Board of Directors | 0 companies |
| Jan Bülow | Chairman | 0 companies |