| Revenue | DKK 287K | -81% |
| EBITDA | DKK 287K | -81% |
| Net profit | DKK -128K | -116% |
| Total assets | DKK 7,4M | -1% |
| Equity | DKK 976K | -12% |
| Employees | — | — |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -10 | -6 | -9 | -11 | 463 | -157 | -530 | 1.309 | 1.546 | 287 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -10 | -6 | -9 | -11 | 463 | -157 | -679 | 1.230 | 1.546 | 287 |
| Depreciation & amort. | 17 | -331 | -548 | -699 | -883 | -637 | -637 | -810 | -313 | -313 |
| EBIT | -26 | -336 | -556 | -710 | -419 | -794 | -1.316 | 420 | 1.232 | -26 |
| Net financials | 0 | 0 | 0 | 0 | -248 | -248 | -363 | -238 | -177 | -139 |
| Profit before tax | -26 | -87 | -468 | -398 | -667 | -1.042 | -1.679 | 182 | 1.056 | -165 |
| Tax | -51 | 125 | 59 | 156 | -147 | -229 | -369 | 40 | 232 | -36 |
| Net profit | 25 | -212 | -528 | -554 | -520 | -813 | -1.310 | 142 | 823 | -128 |
| Item | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.635 | 3.647 | 4.316 | 4.909 | 5.360 | 5.228 | 6.680 | 6.836 | 7.481 | 7.377 |
| Equity | 75 | -136 | -664 | -1.218 | -1.738 | -2.551 | 139 | 281 | 1.105 | 976 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 1.560 | 3.783 | 4.913 | 5.956 | 6.881 | 7.454 | 6.456 | 5.942 | 5.602 | 5.663 |
| Total debt | 1.560 | 3.783 | 4.913 | 5.956 | 6.881 | 7.454 | 6.456 | 5.942 | 5.602 | 5.663 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TF Management | Management | 2015 | — | — |
MS Management | Management | 2015 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
SPROUT HOLDING ApS | Company | 100.0% | 100.0% | 2015 |
| Person | Role here | Other companies |
|---|---|---|
| Tommy Frejlev Andersen | Management | 0 companies |
| Michael Stausholm Christiansen | Management | 0 companies |