| Revenue | DKK 237,3M | -80% |
| EBITDA | DKK 16,4M | -75% |
| Net profit | DKK -4,3M | +85% |
| Total assets | DKK 198,6M | -82% |
| Equity | DKK 40,2M | -86% |
| Employees | 1 | — |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Revenue | 260.291 | 1.021.078 | 1.191.916 | 237.269 |
| Staff expenses | -0 | -0 | -0 | -0 |
| EBITDA | -4.743 | 44.175 | 65.226 | 16.393 |
| Depreciation & amort. | -5.908 | -27.984 | -32.872 | -6.525 |
| EBIT | -10.651 | 16.191 | 32.354 | 9.868 |
| Net financials | -4.837 | -30.038 | -48.036 | -9.146 |
| Profit before tax | -15.488 | -13.847 | -15.682 | 722 |
| Tax | 2.525 | 4.327 | 12.750 | 5.026 |
| Net profit | -18.013 | -18.174 | -28.432 | -4.305 |
| Item | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Total assets | 1.021.083 | 1.049.934 | 1.078.113 | 198.621 |
| Equity | 342.564 | 321.248 | 285.267 | 40.227 |
| Long-term debt | 400.919 | 394.004 | 420.289 | 74.571 |
| Short-term debt | 277.600 | 334.681 | 372.556 | 83.822 |
| Total debt | 678.519 | 728.685 | 792.845 | 158.393 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
SA Management | Management | 2023 | — | — |
AR Management | Management | 2021 | — | — |
TV Founder | Founder | 2021 | — | — |
JJ Management | Management | 2021 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2021 | — | — | |
| Chairman | 2021 | — | — | |
| Board of Directors | 2024 | — | — | |
| Board of Directors | 2023 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Force Holdco A/S | Company | 100.0% | 100.0% | 2021 |
| Person | Role here | Other companies |
|---|---|---|
| Stewart Andrew Alan Mitchell | Management | 0 companies |
| Alan Ramilton | Management | 0 companies |
| Triton V LuxCo 43 SARL | Founder | 0 companies |
| John Jørgen Funch | Management | 0 companies |
| Per Olof Martin Frankling | Board of Directors | 0 companies |
| Mike Winkel | Chairman | 0 companies |
| Sara Elisabeth Damberg | Board of Directors | 0 companies |
| Karin Ingrid Amanda Möllborg | Board of Directors | 0 companies |
| Helene Anna Rasmusson Egebøl | Board of Directors | 0 companies |
| Nils Henrik Tholander | Board of Directors | 0 companies |
| Wolfgang Müller | Board of Directors | 0 companies |