CVR 10028086Public limited company (A/S)Leasing af intellektuelle ejendomsrettigheder og lignende produkter, dog ikke ophavsretsbeskyttede værker (774000)BirkerødFounded 30 Nov 1985
Employees
12
CVR registry, Aug 2026
+1 (+9.1%) over 12 months
Gross profit
9.2M
DKK, annual report 2026
-1.3% on 2025
Result
+3M
DKK, annual report 2026
Equity
7.6M
DKK, annual report 2026
Dandex has recorded no changes to this company since it began following the register.
Compiled by Dandex from the Central Business Register (CVR, datacvr.virk.dk), Erhvervsstyrelsen, and annual reports filed in XBRL. Values marked Dandex estimate are computed by Dandex from that data, not registered.
Dandex is Danish company data. Connect it once and ask about MASTER INTERNATIONAL A/S, or any Danish company, from your assistant, the API or the command line. Answers come from the current record: owners and the ownership network, financials year by year, and the latest registered changes.
Set Up DandexNOCAMaster Holding ApSCVR 44491923, 66.7% to under 90% of capital and votes, since 6 Dec 2023
B-Six Holding ApSCVR 41339446, 15% to under 20% of capital and votes, since 4 May 2020
Jesper Broberg Nielsensince 1 Feb 2019
CVR 4133944615% to under 20% of capital and votessince 4 May 2020
CVR 4449192366.7% to under 90% of capital and votessince 6 Dec 2023
Holders of 5% or more, from the owner register. CVR records shares in bands, not exact figures.
CVR 2547054025% to under 33.3% of capital and votes22 Jul 2013 to 19 Feb 2018
CVR 2830002690% to under 100% of capital and votes22 Jul 2013 to 6 Dec 2023
CVR 3937369625% to under 33.3% of capital and votes20 Feb 2018 to 28 Feb 2019
Ultimate controller
CVR 28300026Private limited company (ApS)
Holds 66.7% to under 90% of capital and votes in NOCAMaster Holding ApS, since 6 Dec 2023
Holding company
CVR 44491923Private limited company (ApS)
Holds 66.7% to under 90% of capital and votes in MASTER INTERNATIONAL A/S, since 6 Dec 2023
This company
MASTER INTERNATIONAL A/S
CVR 10028086
1 Danish company.
SubsidiaryCVR 17510096100% of capital and votes
Found by searching the CVR owner register (ejerregister) for MASTER INTERNATIONAL A/S as owner: Danish companies it holds 5% or more of, and their holdings one level down. Foreign holdings are not in CVR.
15 Nov 2006 to 1 Nov 2026.
30 Nov 1985 to 1 Nov 2026.
| Metric | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Gross profit | 8,679 | 8,811 | 9,496 | 9,297 | 9,173 |
| Operating profit | +1,826 | +1,270 | +1,553 | +988 | +1,043 |
| Result for the year | +2,864 | +2,816 | +1,925 | +2,832 | +3,005 |
| Equity | 6,389 | 6,805 | 6,530 | 7,162 | 7,566 |
| Total assets | 9,358 | 9,800 | 8,854 | 9,246 | 9,938 |
| Employees (average) | 10 | 9 | 9 | 9 | 8 |
| Credit metrics (Dandex calculations) | |||||
| Gross profit growth (vækst i bruttofortjeneste) | 4.7% | 0.4% | 7.8% | -2.4% | -1.3% |
| EBITDA | 1,860 | 1,332 | 1,610 | 1,045 | 1,100 |
| EBITDA / gross profit (EBITDA i procent af bruttofortjenesten) | 21.4% | 15.1% | 17% | 11.2% | 12% |
| Employee growth (vækst i antal ansatte) | -9.1% | 0% | 0% | 0% | -11.1% |
| Net interest-bearing debt (NIBD, nettorentebærende gæld) | -3,340note 1 | -4,813note 1 | -4,720note 1 | -4,682note 1 | -3,632 |
| Gearing, NIBD / EBITDA | Net cashnote 1 | Net cashnote 1 | Net cashnote 1 | Net cashnote 1 | Net cash |
| ROIC (afkast af investeret kapital) | 40%note 1 | 37.8%note 1 | 63.7%note 1 | 35.8%note 1 | 25.3% |
| Capex (investeringer i anlægsaktiver) | 665 | 0note 2 | 0note 2 | 0note 2 | 156note 2 |
| FCFF / EBITDA (pengestrømskonvertering) | 123.1% | Not reported | Not reported | Not reported | Not reported |
DKK thousands. Annual reports via XBRL. Employees are the annual report's average and may cover a group.
Credit metrics are Dandex calculations from the filed figures, not filed values; estimates are in grey with a note. Ratios are percentages and gearing a multiple. Definitions. Revenue-based rows are empty: the company reports gross profit only (bruttofortjeneste), which class B filers may.
Annual report 2026
1 May 2025 to 30 Apr 2026, published 3 Aug 2026
Annual report 2025
1 May 2024 to 30 Apr 2025, published 11 Jul 2025
Annual report 2024
1 May 2023 to 30 Apr 2024, published 3 Jul 2024
Annual report 2023
1 May 2022 to 30 Apr 2023, published 20 Jul 2023
Annual report 2022
1 May 2021 to 30 Apr 2022, published 13 Sep 2022
3 registered in CVR.
P-number 100527955458, 9999 Ukendt
P-number 1002885325Julmosevej 10, 3460 Birkerød
P-number 1002885313Bregnerødvej 144, 3460 Birkerød
