| Revenue | DKK -106K | -61% |
| EBITDA | DKK -266K | +63% |
| Net profit | DKK -234K | +61% |
| Total assets | DKK 164K | -65% |
| Equity | DKK -295K | -386% |
| Employees | 1 | — |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | -302 | -775 | -887 | -987 | -562 | -626 | -241 | -269 | -106 |
| Staff expenses | -160 | -382 | -1.136 | -1.553 | -1.160 | -964 | -1.015 | -458 | -160 |
| EBITDA | -462 | -1.157 | -2.024 | -2.540 | -1.723 | -1.590 | -1.256 | -727 | -266 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -462 | -1.157 | -2.024 | -2.540 | -1.723 | -1.590 | -1.256 | -727 | -266 |
| Net financials | -6 | -37 | -26 | -73 | -33 | -58 | -38 | -17 | -27 |
| Profit before tax | -468 | -1.195 | -2.050 | -2.612 | -1.756 | -1.649 | -1.294 | -744 | -292 |
| Tax | -0 | -1 | -457 | -329 | -455 | -216 | -187 | -140 | -58 |
| Net profit | -468 | -1.194 | -1.593 | -2.283 | -1.301 | -1.432 | -1.107 | -604 | -234 |
| Item | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Total assets | 69 | 710 | 559 | 1.146 | 1.190 | 628 | 797 | 468 | 164 |
| Equity | -418 | 84 | -184 | 829 | 840 | 165 | 543 | -61 | -295 |
| Long-term debt | 457 | 313 | 0 | 16 | 40 | 40 | 41 | 42 | 0 |
| Short-term debt | 30 | 312 | 743 | 301 | 310 | 424 | 213 | 487 | 459 |
| Total debt | 487 | 625 | 743 | 316 | 349 | 464 | 254 | 529 | 459 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TB Chief Executive Officer | Chief Executive Officer | 2022 | — | — |
ED Management | Management | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2018 | — | — | |
| Chairman | 2020 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2023 | — | — | |
| Chairman | 2020 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Spraino Holding ApS | Company | 100.0% | 100.0% | 2016 |
| Person | Role here | Other companies |
|---|---|---|
| Thor Buch Grønlykke | Chief Executive Officer | 0 companies |
| Eske Dyva | Management | 0 companies |
| Morten Johansen | Board of Directors | 0 companies |
| Lene Gerlach | Chairman | 0 companies |
| Carl Erik Jørgensen | Chairman | 0 companies |
| Lars Laurvig Haugaard | Chairman | 0 companies |
| Carsten Jerring Rønneby | Board of Directors | 0 companies |
| Peter Sørensen | Board of Directors | 0 companies |
| Peter Ladefoged | Chairman | 0 companies |