Forecast Consult A/S

A/SDissolvedAdvertising protection

CVR 26441889Bredgade 36B, 1260 København KKonsulentbistand vedrørende informationsteknologi· NACE 620200Est. 2002 · 24 years old1 employees

Overview

Forecast Consult A/S is a Danish A/S based in København K, operating in the Konsulentbistand vedrørende informationsteknologi sector. Incorporated in 2002, the company has 1 employee and reported a gross profit of DKK 1.1m in its latest annual filing.

Gross profit 2016

1.1M DKK

−32% vs 2015

EBITDA margin (of gross profit)

−33.8 %

−902% vs 2015

Net profit 2016

-0.3M DKK

-1018% vs 2015

Key ratios

See full ratios →

27.3 %

Average

Around the average of companies in the same industry

20122016

1.1×

Average

Around the average of companies in the same industry

20122016

-61.7 %

Very weak

Among the 20% lowest rated companies in the industry

20122016

EBITDA — year on year

DKK thousands

Key figures

Annual report 2016

Gross profit	1.1M DKK	-32%
EBITDA	-0.4M DKK	-902%
Net profit	-0.3M DKK	-1018%
Total assets	0.4M DKK	-56%
Equity	0.1M DKK	-69%
Employees	1	—

Contact

Address

Bredgade 36B, 1260 København K

Advertising protection

Active — opted out of marketing use

Risika for professionals

Risika provides regulated workflow tools for finance, procurement and compliance teams that need monitoring, alerts and an API.

Visit risika.com

Financial development

In its most recent annual report (2016), Forecast Consult A/S reported a gross profit of DKK 1.1m, a decrease of 32% on the year before. The figures on this page draw on 5 annual filings covering 2012 to 2016. The bottom line showed a net loss of DKK 266.6k, and the EBITDA margin stood at -33.8%.

At the end of 2016, equity financed 27.3% of the balance sheet, and current assets covered short-term debt 1.1 times.

Financials

Gross profit

DKK thousands

EBITDA

DKK thousands

Income statement

DKK thousands

Item	2016	2015	2014	2013	2012
Gross profit	1,090	1,602	1,490	1,396	348
Staff expenses	-1,458	-1,556	-1,644	-933	-409
EBITDA	-369	46	-154	463	-61
Depreciation & amort.	-0	-0	-0	-0	-0
EBIT	-369	46	-154	463	-61
Net financials	50	-2	-1	-1	0
Profit before tax	-319	44	-77	462	-61
Tax	-52	15	39	-0	-0
Net profit	-267	29	-116	462	-61

Get a credit rating – not just the numbers

Financial statements show the past. Risika gives you a score and a recommended credit limit, so you know what the numbers mean for your risk.

See the credit rating

Balance sheet

DKK thousands

Item	2016	2015	2014	2013	2012
Total assets	432	981	933	788	38
Equity	118	384	355	345	-117
Long-term debt	0	0	0	0	0
Short-term debt	314	596	578	443	155
Total debt	314	596	578	443	155

Financial ratios

5-year trend

EBITDA margin (of gross profit)

-33.8 %

20122016

Equity ratio

27.3 %

Average

Around the average of companies in the same industry

20122016

Return on equity

-226.3 %

Very weak

Among the 10% lowest rated companies in the industry

20122016

Net profit margin (of gross profit)

-24.5 %

20122016

Asset turnover (of gross profit)

2.52×

20122016

Debt / equity

2.67×

Weak

Among the 30% lowest rated companies in the industry

20122016

Sector performance

23 of 28 ratios graded

28 financial ratios from the latest filing, each graded against companies in the same industry.

Profitability

Return on equity (ROE)Very weak

Among the 10% lowest rated companies in the industry

Net profit as a percentage of equity — the return the owners earned on their invested capital this year.

Return on assets (ROA)Very weak

Among the 20% lowest rated companies in the industry

Net profit as a percentage of total assets — the return generated on the capital employed.

Return on net assets (RONA)Very weak

Among the 10% lowest rated companies in the industry

Profit relative to net assets (total assets minus total debt) — the ability to generate earnings from the net asset base alone.

Basic earning power (BEP)Very weak

Among the 20% lowest rated companies in the industry

EBIT relative to total assets — the company's earning power before the effects of tax and financial leverage.

Capacity ratioWeak

Among the 30% lowest rated companies in the industry

Shows how strongly fixed costs weigh on the gross result — a high ratio means fixed costs take only a small bite out of the earnings from basic operations.

Gross marginNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

The gross result as a share of revenue — how much of the revenue is left after variable costs to cover the company's fixed costs.

Operating marginNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

EBIT as a share of revenue — the share of revenue remaining as earnings once all operating costs are covered. A key measure of earning power.

Net profit marginNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

The profit for the year as a share of revenue — the company's ability to turn revenue into profit.

Liquidity

Current ratioAverage

Around the average of companies in the same industry

Current assets relative to short-term debt — the ability to settle short-term obligations with current assets alone. Around 150% is considered satisfactory from a credit perspective.

Quick ratioAverage

Around the average of companies in the same industry

Current assets excluding inventory relative to short-term debt — whether the most liquid assets alone can cover the short-term obligations. A value of 1 or above signals a healthy liquidity position.

Cash ratioAverage

Around the average of companies in the same industry

Cash relative to short-term debt — the ability to repay short-term obligations with cash alone.

Current assets to equityVery weak

Among the 20% lowest rated companies in the industry

Current assets relative to equity — an indicator of the balance-sheet structure and of the company's short- and long-term financing. The healthy level is highly industry-dependent.

Fixed assets to long-term capitalWeak

Among the 30% lowest rated companies in the industry

Fixed assets relative to long-term capital (equity plus long-term liabilities). Below 100% means the long-term capital finances more than just the fixed assets — a healthier liquidity position.

Cash conversion ratioStrong

Among the 30% highest rated companies in the industry

Cash flow relative to profit — the ability to convert reported profits into accessible cash.

Debt & solvency

Solidity ratioAverage

Around the average of companies in the same industry

Equity as a share of total assets — the ability to absorb losses. Around 40% is considered satisfactory from a credit perspective.

Debt ratioAverage

Around the average of companies in the same industry

Total debt relative to the balance-sheet total — the share of the assets financed by debt rather than equity.

Debt to equityWeak

Among the 30% lowest rated companies in the industry

Debt relative to equity — the company's leverage. A higher value means heavier reliance on debt financing.

Liabilities to equityVery weak

Among the 20% lowest rated companies in the industry

Total liabilities relative to equity — whether the company operates primarily on borrowed capital or on its own.

Income to debtVery weak

Among the 20% lowest rated companies in the industry

Profit relative to debt — the ability to create earnings while operating with debt.

EBITDA to debtVery weak

Among the 10% lowest rated companies in the industry

EBITDA relative to debt — how much operating earnings are available to service the debt.

Interest coverageVery weak

Among the 10% lowest rated companies in the industry

The ability to pay the interest on the company's debt out of its earnings.

Interest rate on debtStrong

Among the 30% highest rated companies in the industry

Financial expenses relative to total liabilities — the effective interest rate the company pays on its debt.

Interest marginVery weak

Among the 20% lowest rated companies in the industry

The return on assets minus the interest rate on debt. Positive means the company benefits from operating with debt; negative means the debt makes it worse off.

Efficiency & development

Equity to contributed capitalWeak

Among the 40% lowest rated companies in the industry

Total equity relative to the capital the owners contributed — how the equity has developed from its starting point.

One-year change in equityVery weak

Among the 20% lowest rated companies in the industry

The size of this year's increase or decrease in the company's equity.

One-year change in debtVery strong

Among the 20% highest rated companies in the industry

The size of this year's increase or decrease in the company's debt.

Asset turnoverNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

Revenue relative to total assets — the ability to generate revenue from the asset base.

Inventory turnoverNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

Revenue relative to inventory — how many times a year the inventory is sold and replaced. A low value can indicate weak sales or excess inventory.

Annual reports & filings

Annual report 2016
Filed via CVR / Virk · Period 2016-01-01 – 2016-12-31
View PDF
Annual report 2015
Filed via CVR / Virk · Period 2015-01-01 – 2015-12-31
View PDF
Annual report 2014
Filed via CVR / Virk · Period 2014-01-01 – 2014-12-31
View PDF
Annual report 2013
Filed via CVR / Virk · Period 2013-01-01 – 2013-12-31
View PDF
Annual report 2012
Filed via CVR / Virk · Period 2012-01-01 – 2012-12-31
View PDF

People & ownership

Management

Actively employed in the business

Name	Role	Member since

Former (4)


DK Dennis Kayser Chief Executive Officer	Chief Executive Officer	2012 – 2017
MK Mogens Kayser Gjøe Chief Executive Officer	Chief Executive Officer	2002 – 2012
GF Gudmundur Fertram Sigurjonsson Management	Management	2002 – 2002
KM Kim Madsen Management	Management	2002 – 2002

Board of directors

Non-executive oversight

Name	Role	Member since

Former (13)


AH Annemette Heller Chairman	Chairman	2002 – 2002
DK Dennis Kayser Board of Directors	Board of Directors	2005 – 2014
JT Jon Thorsteinn Jonsson Chairman	Chairman	2002 – 2005
MK Mogens Kayser Gjøe Chairman	Chairman	2012 – 2017
NG Niels Gamsgaard Frederiksen Board of Directors	Board of Directors	2015 – 2017
GF Gudmundur Fertram Sigurjonsson Board of Directors	Board of Directors	2002 – 2005
JD Jens Duelund Højstrup Board of Directors	Board of Directors	2012 – 2014
AT Arni Thor Arnason Board of Directors	Board of Directors	2002 – 2005
NK Nikolaj Kayser Gjøe Board of Directors	Board of Directors	2005 – 2012
DL Danny Larsen Board of Directors	Board of Directors	2012 – 2017
KM Kim Madsen Board of Directors	Board of Directors	2002 – 2002
TH Troels Hessner-Sovinsky Board of Directors	Board of Directors	2012 – 2015
HG Helle Garde Carlsen Board of Directors	Board of Directors	2002 – 2002

Shareholders

Active legal owners

Shareholder	Type	Ownership	Votes	Registered
EMP CAPITAL ApS	Company	100%	100%	2004

Beneficial ownership (UBO) data access is restricted in Denmark as of September 2025 per the EU 6th AML Directive. Learn more.

One in three Danish companies experiences fraud

Sound familiar? See how to strengthen your defences and catch suspicious changes in ownership and management in time.

See the fraud module

Related companies

Company hierarchy

EMP CAPITAL ApS100%

Forecast Consult A/S (this company)

Board network connections

Board members of Forecast Consult A/S also hold positions in 21 other companies.

Person	Role here	Other companies
Kim Madsen	Management	12 companiesMany roles
Mogens Kayser Gjøe	Chief Executive Officer	3 companies
Dennis Kayser	Chief Executive Officer	2 companies
Danny Larsen	Board of Directors	2 companies
Gudmundur Fertram Sigurjonsson	Management	1 company
Troels Hessner-Sovinsky	Board of Directors	1 company

Frequently asked questions

What is the CVR number of Forecast Consult A/S?

Forecast Consult A/S is registered with CVR / Virk under CVR 26441889.

What is the gross profit of Forecast Consult A/S?

Forecast Consult A/S reported a gross profit of DKK 1.1m in 2016.

How many employees does Forecast Consult A/S have?

Forecast Consult A/S employs 1 people as of the latest annual report.

Where is Forecast Consult A/S headquartered?

Forecast Consult A/S's registered address is Bredgade 36B, 2. th.