CVR 13803447Public limited company (A/S)Prepress- og premedia-arbejde (181300)København ØFounded 28 Jun 1989
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 MEDIA-BUILDER 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 DandexEmployees
1
CVR registry, 2017
Revenue
371.9K
DKK, annual report 2017
-45.3% on 2016
Result
-37.2K
DKK, annual report 2017
Equity
47.3K
DKK, annual report 2017
Cyril Alstrup100% of capital and votes, until 23 Mar 2020
Cyril Alstrupuntil 21 Nov 2018
Equity of 47.3K DKK was below half the share capital of 501K DKK at 31 Dec 2017. Under the Companies Act (selskabsloven § 119) management must then account for the company's finances at a general meeting. Dandex estimate, computed 2 Nov 2026.
No current owner is registered.
Holders of 5% or more, from the owner register. CVR records shares in bands, not exact figures.
CVR 39884216100% of capital and votes1 May 2009 to 15 Apr 2015
100% of capital and votes16 Apr 2015 to 23 Mar 2020
CVR lists no current officers for this company.
CVR records founders at incorporation. It does not record whether they are alive or still involved.
28 Jun 1989 to 2 Nov 2026.
| Metric | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | Not reported | Not reported | Not reported | 680 | 372 |
| Gross profit | 690 | -130 | 698 | Not reported | Not reported |
| Operating profit | 0 | -772 | +331 | -238 | -59 |
| Result for the year | +1 | -478 | +251 | -190 | -37 |
| Equity | 502 | 24 | 275 | 84 | 47 |
| Total assets | 854 | 948 | 468 | 156 | 145 |
| Credit metrics (Dandex calculations) | |||||
| Revenue growth (omsætningsvækst) | Not reported | Not reported | Not reported | -35.4% | -45.3% |
| EBIT margin (overskudsgrad) | Not reported | Not reported | Not reported | -34.9% | -15.7% |
| EBITDA | 136 | -639 | 356 | -203 | -34 |
| EBITDA margin | Not reported | Not reported | Not reported | -29.9% | -9% |
| Net interest-bearing debt (NIBD, nettorentebærende gæld) | -410note 1 | -432note 1 | -142note 1 | -38note 1 | 0note 1 |
| Gearing, NIBD / EBITDA | Net cashnote 1 | n.m.note 2 | Net cashnote 1 | n.m.note 2 | n.m.note 2 |
| ROIC (afkast af investeret kapital) | 0.1%note 3 | n.m.note 4 | n.m.note 4 | -207%note 5 | -96.9%note 5 |
| Capex (investeringer i anlægsaktiver) | 43note 6 | Not reportednote 7 | 75note 6 | 0note 6 | 0note 6 |
| Capex % of sales (investeringer i procent af omsætningen) | Not reported | Not reported | Not reported | 0%note 6 | 0%note 6 |
| NIBD incl. group and owner balances (NIBD inkl. koncern- og ejermellemværender) | -211note 1 | 348note 1 | -142note 1 | -38note 1 | 0note 1 |
DKK thousands. Annual reports via XBRL.
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. No cash flow statement filed (class A and B are exempt).
Annual report 2017
1 Jan 2017 to 31 Dec 2017, published 31 May 2018
Annual report 2016
1 Jan 2016 to 31 Dec 2016, published 19 Jul 2017
Annual report 2015
1 Jan 2015 to 31 Dec 2015, published 16 Jun 2016
Annual report 2014
1 Jan 2014 to 31 Dec 2014, published 13 Apr 2015
Annual report 2013
1 Jan 2013 to 31 Dec 2013, published 9 Apr 2014
2 registered in CVR.
P-number 100561141526, 9999 Ukendt
P-number 1004236462Fruebjergvej 3, 2100 København Ø
