CVR 20961287Public limited company (A/S)Maskinforarbejdning (256200)FredericiaFounded 25 May 1998
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 MARSØ 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
2
CVR registry, 2018
Gross profit
121.5K
DKK, annual report 2021
Result
+5.6K
DKK, annual report 2021
Equity
269.3K
DKK, annual report 2021
M.E. KROGH HOLDING ApSCVR 27421334, 100% of capital and votes, until 15 Mar 2023
Martin Kroghuntil 15 Mar 2023
No current owner is registered.
Holders of 5% or more, from the owner register. CVR records shares in bands, not exact figures.
CVR 27421334100% of capital and votes7 Nov 2007 to 15 Mar 2023
CVR lists no current officers for this company.
CVR records founders at incorporation. It does not record whether they are alive or still involved.
25 May 1998 to 4 Nov 2026.
| Metric | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Gross profit | 2,591 | 450 | 214 | -196 | 121 |
| Operating profit | -600 | +129 | +47 | -282 | +35 |
| Result for the year | -524 | +68 | +1 | -246 | +6 |
| Equity | 441 | 509 | 510 | 264 | 269 |
| Total assets | 2,561 | 2,552 | 2,486 | 2,111 | 1,895 |
| Employees (average) | 7 | 1 | 1 | 0 | 1 |
| Credit metrics (Dandex calculations) | |||||
| Gross profit growth (vækst i bruttofortjeneste) | -41.4% | n.m.note 1 | -52.4% | -193.2% | n.m.note 1 |
| EBITDA | -276 | 399 | 219 | -190 | 121 |
| EBITDA / gross profit (EBITDA i procent af bruttofortjenesten) | -10.6% | 88.7% | 102.6% | n.m.note 2 | 100% |
| Employee growth (vækst i antal ansatte) | -22.2% | -80% | 0% | -100% | 0% |
| Net interest-bearing debt (NIBD, nettorentebærende gæld) | 618 | 173 | 187 | 167 | 104 |
| Gearing, NIBD / EBITDA | n.m.note 3 | 0.4x | 0.9x | n.m.note 3 | 0.9x |
| ROIC (afkast af investeret kapital) | -27%note 4 | 16.8%note 5 | 5.3%note 5 | -39%note 4 | 6.7% |
| Capex (investeringer i anlægsaktiver) | 653note 6 | Not reportednote 7 | Not reportednote 7 | 0note 8 | Not reportednote 7 |
| NIBD incl. group and owner balances (NIBD inkl. koncern- og ejermellemværender) | 1,738 | 469 | 244 | 376 | 345 |
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. No cash flow statement filed (class A and B are exempt).
Annual report 2021
1 Jan 2021 to 31 Dec 2021, published 5 May 2022
Annual report 2020
1 Jan 2020 to 31 Dec 2020, published 9 Jun 2021
Annual report 2019
1 Jan 2019 to 31 Dec 2019, published 1 Sep 2020
Annual report 2018
1 Jan 2018 to 31 Dec 2018, published 3 Jun 2019
Annual report 2017
1 Jan 2017 to 31 Dec 2017, published 6 Jun 2018
1 registered in CVR.
P-number 1004610002Erritsø Møllebanke 11, 7000 Fredericia
