CVR 26388031Public limited company (A/S)Fremstilling af spil og legetøj (324000)HillerødFounded 4 Jan 2002
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 Valefjoti 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
14
CVR registry, 2021
Gross profit
3.9M
DKK, annual report 2021
-7.6% on 2020
Result
-2.7M
DKK, annual report 2021
Equity
-1.3M
DKK, annual report 2021
Svend Erik Hansen66.7% to under 90% of capital and votes, until 13 Dec 2022
Berzerk ApSCVR 39227452, 66.7% to under 90% of capital and votes, until 13 Dec 2022
and 1 moreSvend Erik Hansenuntil 9 Dec 2021
Equity was negative at 30 Jun 2021: -1.3M DKK. Dandex estimate, computed 30 Oct 2026.
No current owner is registered.
Holders of 5% or more, from the owner register. CVR records shares in bands, not exact figures.
66.7% to under 90% of capital and votes12 Nov 2003 to 13 Dec 2022
CVR 2942541820% to under 25% of capital and votes25 Nov 2016 to 13 Dec 2022
CVR 3922745266.7% to under 90% of capital and votes8 Jan 2018 to 13 Dec 2022
CVR lists no current officers for this company.
CVR records founders at incorporation. It does not record whether they are alive or still involved.
4 Jan 2002 to 30 Oct 2026.
| Metric | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Gross profit | 238 | 2,382 | 3,363 | 4,225 | 3,904 |
| Operating profit | +17 | +501 | +655 | +503 | -2,624 |
| Result for the year | +16 | +360 | +500 | +249 | -2,742 |
| Equity | 335 | 695 | 1,170 | 1,419 | -1,322 |
| Total assets | 814 | 1,664 | 3,864 | 6,430 | 6,417 |
| Employees (average) | 1 | 5 | 7 | 9 | 14 |
| Credit metrics (Dandex calculations) | |||||
| Gross profit growth (vækst i bruttofortjeneste) | -56% | 900.2% | 44.2% | 25.6% | -7.6% |
| EBITDA | 20 | 527 | 731 | 604 | -2,295 |
| EBITDA / gross profit (EBITDA i procent af bruttofortjenesten) | 8.6% | 22.1% | 21.8% | 14.3% | -58.8% |
| Employee growth (vækst i antal ansatte) | 0% | 400% | 40% | 28.6% | 55.6% |
| Net interest-bearing debt (NIBD, nettorentebærende gæld) | 189 | 52 | 1,505 | 3,201 | 3,415 |
| Gearing, NIBD / EBITDA | 9.3x | 0.1x | 2.1x | 5.3x | n.m.note 1 |
| ROIC (afkast af investeret kapital) | 3.2%note 2 | 61.2% | 29.6% | 10.7% | -61%note 3 |
| Capex (investeringer i anlægsaktiver) | 78note 4 | 273note 4 | 113note 4 | 743note 4 | 553note 4 |
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 Jul 2020 to 30 Jun 2021, published 10 Nov 2021
Annual report 2020
1 Jul 2019 to 30 Jun 2020, published 1 Dec 2020
Annual report 2019
1 Jul 2018 to 30 Jun 2019, published 14 Nov 2019
Annual report 2018
1 Jul 2017 to 30 Jun 2018, published 16 Oct 2018
Annual report 2017
1 Jul 2016 to 30 Jun 2017, published 17 Nov 2017
1 registered in CVR.
P-number 1008852924Damvejen 5, 3400 Hillerød
