CVR 21262102Public limited company (A/S)Reklamebureauer (731110)København NFounded 1 Jul 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 Rebilac 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, 2015
Revenue
2.3M
DKK, annual report 2017
+99.2% on 2016
Result
-1.5M
DKK, annual report 2017
Equity
-1.2M
DKK, annual report 2017
MANNOV A/SCVR 21842486, 100% of capital and votes, until 31 Jul 2018
Reinholdt Schultzuntil 31 Jul 2018
Equity was negative at 31 Dec 2017: -1.2M DKK. 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 2702542033.3% to under 50% of capital and votes1 Jan 2011 to 28 May 2015
CVR 2126210233.3% to under 50% of capital and votes12 May 2015 to 2 Dec 2016
CVR 21842486100% of capital and votes2 Dec 2016 to 31 Jul 2018
CVR 2425795950% to under 66.7% of capital and votes1 Jan 2011 to 2 Dec 2016
CVR 2702443220% to under 25% of capital and votes12 May 2015 to 29 Sep 2015
CVR lists no current officers for this company.
CVR records founders at incorporation. It does not record whether they are alive or still involved.
1 Feb 1999 to 2 Nov 2026. Showing 25 of 30. The list above has every one.
| Metric | 2013 | 2014 | 2015 | 2016 | 2017 |
|---|---|---|---|---|---|
| Revenue | 39,287 | 20,350 | 8,087 | 1,163 | 2,317 |
| Operating profit | +5,358 | +2,021 | +567 | -807 | -1,860 |
| Result for the year | +5,038 | +1,470 | +430 | -628 | -1,466 |
| Equity | 4,788 | 2,228 | 1,112 | 234 | -1,232 |
| Total assets | 8,580 | 5,366 | 1,423 | 525 | 672 |
| Employees (average) | 10 | 10 | 5 | 1 | 2 |
| Credit metrics (Dandex calculations) | |||||
| Revenue growth (omsætningsvækst) | 111.6% | -100% | -60.3% | -85.6% | 99.2% |
| EBIT margin (overskudsgrad) | 13.6% | 9.9% | 7% | -69.4% | -80.3% |
| EBITDA | 5,627 | 2,300 | 613 | -807 | Not reportednote 1 |
| EBITDA margin | 14.3% | 11.3% | 7.6% | -69.4% | Not reportednote 1 |
| Employee growth (vækst i antal ansatte) | 25% | 0% | -50% | -80% | 100% |
| Net interest-bearing debt (NIBD, nettorentebærende gæld) | -4note 2 | -9note 2 | Not reportednote 3 | Not reportednote 3 | Not reportednote 3 |
| Gearing, NIBD / EBITDA | Net cashnote 2 | Net cashnote 2 | Not reportednote 3 | Not reportednote 3 | Not reportednote 3 |
| ROIC (afkast af investeret kapital) | 138.9%note 4 | 0.1%note 4 | Not reportednote 3 | Not reportednote 3 | Not reportednote 3 |
| Capex (investeringer i anlægsaktiver) | 72note 5 | 106note 5 | 387note 5 | Not reportednote 6 | Not reportednote 6 |
| Capex % of sales (investeringer i procent af omsætningen) | 0.2%note 5 | 0.5%note 5 | 4.8%note 5 | Not reportednote 6 | Not reportednote 6 |
| NIBD incl. group and owner balances (NIBD inkl. koncern- og ejermellemværender) | -5,848note 2 | -783note 2 | Not reportednote 3 | Not reportednote 3 | Not reportednote 3 |
DKK thousands. Annual reports via XBRL. Employees are the annual report's average and may cover a group. 2013: The 2014 report shows 2013 in amounts a thousand times larger than the 2013 report does, so one of the two filings is tagged in the wrong unit, such as thousands as whole units. Check the PDF before comparing the two years. 2014: The 2014 report shows 2013 in amounts a thousand times larger than the 2013 report does, so one of the two filings is tagged in the wrong unit, such as thousands as whole units. Check the PDF before comparing the two years.
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 22 Jun 2018
Annual report 2016
1 Jan 2016 to 31 Dec 2016, published 20 Jun 2017
Annual report 2015
1 Jan 2015 to 31 Dec 2015, published 2 Jun 2016
Annual report 2014
1 Jan 2014 to 31 Dec 2014, published 29 May 2015
Annual report 2013
1 Jan 2013 to 31 Dec 2013, published 21 Jun 2014
4 registered in CVR.
P-number 10062672394, 9999 Ukendt
P-number 1002885532Ewaldsgade 3, 2200 København N
P-number 1004998037Kristen Bernikows Gade 1, 1105 København K
P-number 1009409382Kristen Bernikows Gade 1, 1105 København K
