| Revenue | DKK 44M | -20% |
| EBITDA | DKK -9,5M | -133% |
| Net profit | DKK -8,1M | -111% |
| Total assets | DKK 29,7M | -21% |
| Equity | DKK 10,2M | -44% |
| Employees | 29 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 18.966 | 16.611 | 11.577 | 19.897 | 25.237 | 27.702 | 30.047 | 24.072 | 23.591 | 44.871 | 48.820 | 54.634 | 54.812 | 44.015 |
| Staff expenses | -14.566 | -14.521 | -11.694 | -17.707 | -21.271 | -22.981 | -27.168 | -23.487 | -25.883 | -40.989 | -46.001 | -54.377 | -58.859 | -53.551 |
| EBITDA | 4.335 | 2.090 | -170 | 2.174 | 3.850 | 4.721 | 2.878 | 586 | -2.335 | 3.883 | 2.382 | 256 | -4.089 | -9.537 |
| Depreciation & amort. | -253 | -267 | -371 | -1.142 | -1.139 | -1.052 | -1.070 | -990 | -1.002 | -1.087 | -1.029 | -875 | -782 | -709 |
| EBIT | 4.082 | 1.823 | -541 | 1.033 | 2.710 | 3.669 | 1.808 | -404 | -3.337 | 2.796 | 1.354 | -619 | -4.871 | -10.246 |
| Net financials | 55 | 20 | -3 | 386 | 324 | 382 | 539 | 619 | 582 | 330 | 646 | 131 | 138 | 50 |
| Profit before tax | 4.137 | 1.843 | -544 | 1.419 | 3.035 | 4.051 | 2.347 | 215 | -2.755 | 3.126 | 2.000 | -487 | -4.733 | -10.196 |
| Tax | 1.063 | 475 | 51 | 296 | 976 | 1.096 | 469 | 288 | -596 | 1.745 | 582 | 30 | -901 | -2.102 |
| Net profit | 3.074 | 1.368 | -595 | 1.123 | 2.058 | 2.954 | 1.879 | -73 | -2.159 | 1.381 | 1.418 | -518 | -3.832 | -8.094 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 13.222 | 11.419 | 11.621 | 36.661 | 48.111 | 45.457 | 61.295 | 66.766 | 73.359 | 98.283 | 38.937 | 36.546 | 37.412 | 29.692 |
| Equity | 3.756 | 5.125 | 5.179 | 12.668 | 14.748 | 17.702 | 19.581 | 19.508 | 17.349 | 21.240 | 22.658 | 22.140 | 18.308 | 10.214 |
| Long-term debt | 22 | 22 | 0 | 0 | 0 | 0 | 6.009 | 4.928 | 4.535 | 2.962 | 1.611 | 1.249 | 838 | 0 |
| Short-term debt | 9.443 | 6.272 | 6.442 | 23.993 | 33.363 | 27.755 | 35.705 | 42.331 | 51.475 | 73.600 | 14.619 | 12.461 | 18.133 | 19.479 |
| Total debt | 9.465 | 6.294 | 6.442 | 23.993 | 33.363 | 27.755 | 41.714 | 47.259 | 56.010 | 76.562 | 16.230 | 13.710 | 18.971 | 19.479 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
BB Management | Management | 2007 | — | — |
CK Management | Management | 2001 | — | — |
MK Management | Management | 2019 | — | — |
PP Management | Management | 2018 | — | — |
TE Chief Executive Officer | Chief Executive Officer | 2003 | — | — |
HP Management | Management | 1998 | — | — |
SE Founder | Founder | 1997 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2017 | — | — | |
| Board of Directors | 1998 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2001 | — | — | |
| Board of Directors | 2018 | — | — | |
| Board of Directors | 2014 | — | — | |
| Board of Directors | 2017 | — | — | |
| Chairman | 2017 | — | — | |
| Chairman | 2014 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 2017 | — | — | |
| Board of Directors | 1997 | — | — | |
| Board of Directors | 2014 | — | — | |
| Chairman | 2016 | — | — | |
| Chairman | 2006 | — | — | |
| Board of Directors | 2019 | — | — | |
| Chairman | 1998 | — | — | |
| Board of Directors | 1998 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Spring Family ApS | Company | 100.0% | 100.0% | 2016 |
AGENCY SPRING HOLDING A/S | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Bent Brokjær | Management | 0 companies |
| Claus Krogh Madsen | Management | 0 companies |
| Mogens Kristensen | Management | 0 companies |
| Petter Pablo Sommerfelt-Venegas | Management | 0 companies |
| Tina Ebler | Chief Executive Officer | 0 companies |
| Hans Peter Bay Vetterli | Management | 0 companies |
| Steffen Ebdrup | Founder | 0 companies |
| Mads Heide Mikkelsen | Board of Directors | 0 companies |
| Michael Locht | Board of Directors | 0 companies |
| Jakob Bredning Sørensen | Board of Directors | 0 companies |
| Ilse Angelsø Hjortshøj | Board of Directors | 0 companies |
| Morten Eskildsen | Board of Directors | 0 companies |
| Heine Jørgensen | Board of Directors | 0 companies |
| Michael Kaltoft Paterson | Board of Directors | 0 companies |
| Albert Crilles Sebastian Funder | Chairman | 0 companies |
| Ole Jensen | Chairman | 0 companies |
| Lone Kragh | Board of Directors | 0 companies |
| Lars Bo Hansen | Board of Directors | 0 companies |
| Jesper Angelsø Hjortshøj | Board of Directors | 0 companies |
| Henrik Steen Jensen | Board of Directors | 0 companies |
| Peer Brændholt | Board of Directors | 0 companies |
| Jens Hjortshøj | Chairman | 0 companies |
| Michael Kjærgaard | Chairman | 0 companies |
| Peter Herlev Enevoldsen | Board of Directors | 0 companies |
| Jens Refslund | Chairman | 0 companies |
| Erik Maagaard | Board of Directors | 0 companies |