| Revenue | DKK 11,3M | -14% |
| EBITDA | DKK -1,3M | -259% |
| Net profit | DKK -1,4M | -1076% |
| Total assets | DKK 16,3M | -20% |
| Equity | DKK 5,6M | -20% |
| Employees | 13 | — |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 820 | 1.680 | 2.331 | 5.824 | 7.084 | 11.568 | 9.971 | 9.883 | 13.079 | 13.132 | 11.348 |
| Staff expenses | -386 | -2.385 | -4.984 | -4.006 | -4.703 | -6.697 | -7.611 | -8.055 | -9.819 | -12.310 | -12.655 |
| EBITDA | 434 | -704 | -2.653 | 1.818 | 2.380 | 4.871 | 2.361 | 1.828 | 3.259 | 822 | -1.306 |
| Depreciation & amort. | 10 | 11 | -0 | -0 | -0 | -0 | -31 | -57 | -414 | -418 | -435 |
| EBIT | 424 | -715 | -2.653 | 1.818 | 2.380 | 4.871 | 2.330 | 1.771 | 2.845 | 404 | -1.741 |
| Net financials | -8 | -84 | -42 | -131 | -148 | 66 | 79 | 51 | 64 | -203 | -103 |
| Profit before tax | 416 | -799 | -2.695 | 1.686 | 2.232 | 4.937 | 2.409 | 1.822 | 2.909 | 201 | -1.844 |
| Tax | 108 | -169 | -584 | 1.131 | 510 | 1.098 | 394 | 327 | 746 | 54 | -404 |
| Net profit | 308 | -631 | -2.110 | 1.294 | 1.723 | 3.839 | 2.015 | 1.495 | 2.163 | 147 | -1.440 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.814 | 4.421 | 6.676 | 6.844 | 5.624 | 12.305 | 11.609 | 17.941 | 22.898 | 20.250 | 16.283 |
| Equity | 388 | -443 | -2.553 | -1.260 | 463 | 3.327 | 5.342 | 6.837 | 8.383 | 7.030 | 5.590 |
| Long-term debt | 0 | 0 | 0 | 0 | 526 | 418 | 501 | 2.718 | 2.059 | 1.812 | 918 |
| Short-term debt | 1.409 | 4.864 | 9.229 | 8.103 | 4.635 | 8.559 | 5.729 | 8.155 | 12.299 | 11.245 | 9.052 |
| Total debt | 1.409 | 4.864 | 9.229 | 8.103 | 5.161 | 8.978 | 6.230 | 10.873 | 14.358 | 13.056 | 9.970 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SM Chief Executive Officer | Chief Executive Officer | 2018 | — | — |
MS Chief Executive Officer | Chief Executive Officer | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SPROUT HOLDING ApS | Company | 100.0% | 100.0% | 2014 |
| Person | Role here | Other companies |
|---|---|---|
| Sidsel Maria Lundtang Rasmussen | Chief Executive Officer | 0 companies |
| Michael Stausholm Christiansen | Chief Executive Officer | 0 companies |