| Revenue | DKK -73K | +10% |
| EBITDA | DKK -73K | -10% |
| Net profit | DKK 13M | +28% |
| Total assets | DKK 88,2M | +22% |
| Equity | DKK 85,4M | +18% |
| Employees | — | — |
| Item | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | -471 | -84 | -441 | -143 | 564 | 799 | 877 | 2.925 | -28 | -54 | -66 | -73 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -954 | -471 | -84 | -441 | -143 | 564 | 799 | 877 | 2.925 | -28 | -54 | -66 | -73 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -394 | -457 | -565 | -594 | -87 | -87 | -87 | -87 |
| EBIT | -954 | -471 | -84 | -441 | -143 | 171 | 342 | 311 | 2.331 | -116 | -142 | -154 | -160 |
| Net financials | 635 | 289 | 1.107 | 174.748 | 23.363 | -5.306 | -1.940 | 11.132 | 3.417 | 13.863 | -13.582 | 13.163 | 16.775 |
| Profit before tax | -319 | -182 | 1.023 | 174.307 | 23.220 | -5.135 | -1.598 | 11.444 | 5.748 | 13.747 | -13.724 | 13.009 | 16.614 |
| Tax | -0 | -0 | -0 | -0 | -8.520 | -754 | -472 | 2.487 | 980 | 3.043 | -2.998 | 2.904 | 3.647 |
| Net profit | -319 | -182 | 1.023 | 174.307 | 31.740 | -4.381 | -1.126 | 8.957 | 4.769 | 10.704 | -10.725 | 10.105 | 12.968 |
| Item | 2013 | 2014 | 2015 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 7.346 | 7.253 | 8.276 | 175.991 | 153.900 | 131.605 | 111.531 | 119.077 | 90.380 | 86.609 | 75.887 | 72.492 | 88.203 |
| Equity | 2.720 | 2.538 | 3.562 | 175.869 | 127.609 | 63.227 | 62.102 | 71.059 | 75.827 | 86.531 | 75.806 | 72.411 | 85.379 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35 | 34 |
| Short-term debt | 4.626 | 4.715 | 4.715 | 123 | 26.291 | 68.377 | 49.429 | 48.019 | 14.553 | 78 | 81 | 46 | 2.791 |
| Total debt | 4.626 | 4.715 | 4.715 | 123 | 26.291 | 68.377 | 49.429 | 48.019 | 14.553 | 78 | 81 | 81 | 2.825 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
GM Management | Management | 2007 | — | — |
MK Management | Management | 2012 | — | — |
ET | Audit | 1991 | — | — |
HB Audit | Audit | 1991 | — | — |
SM Management | Management | 1991 | — | — |
PE Management | Management | 1991 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
FORCE INVEST ApS | Company | 100.0% | 100.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Gudrun Marianne Møller Nielsen | Management | 0 companies |
| Morten Kofoed Marker | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Hans Børge Nielsen | Audit | 0 companies |
| Svend Møller Nielsen | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |