CVR 30194969Private limited company (ApS)Aktiviteter efter produktion af film, videoer og TV-programmer (591200)København KFounded 9 Jan 2007
1 registered in CVR.
P-number 1012917283Esplanaden 14, 1263 København K
Source: the Central Business Register (CVR, datacvr.virk.dk), Erhvervsstyrelsen. Annual reports via XBRL. Values marked Dandex estimate are computed by Dandex from that data, not registered.
Connect Dandex to Claude, ChatGPT or Cursor to compare years, check credit and map the people around a company.
Employees
8
CVR registry, Jul 2026
-1 (-11.1%) over 12 months
Gross profit
7.3M
DKK, annual report 2025
+21.5% on 2024
Result
+334.3K
DKK, annual report 2025
Equity
1.5M
DKK, annual report 2025
THOMAS BAY HOLDING ApSCVR 28672756, 50% to under 66.7% of capital and votes, since 9 Jan 2007
ANDERS SCHRØDER HOLDING ApSCVR 28673477, 50% to under 66.7% of capital and votes, since 9 Jan 2007
Thomas Eggert Baysince 9 Jan 2007
Anders Schrødersince 9 Jan 2007
CVR 2867275650% to under 66.7% of capital and votessince 9 Jan 2007
CVR 2867347750% to under 66.7% of capital and votessince 9 Jan 2007
Holders of 5% or more, from the owner register. CVR records shares in bands, not exact figures.
FRAME.DK ApS holds no Danish company now.
Found by searching the CVR owner register (ejerregister) for FRAME.DK ApS as owner: Danish companies it holds 5% or more of, and their holdings one level down. Foreign holdings are not in CVR.
CVR 40664483100% of capital and votes15 Jul 2019 to 8 Jan 2021
CVR 3967433550% to under 66.7% of capital and votes1 Jul 2018 to 13 Oct 2020
CVR records founders at incorporation. It does not record whether they are alive or still involved.
9 Jan 2007 to 22 Oct 2026.
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Gross profit | 6,665 | 8,142 | 4,437 | 6,042 | 7,339 |
| Operating profit | +1,693 | +2,695 | -1,365 | +190 | +533 |
| Result for the year | +1,323 | +2,002 | -1,209 | +51 | +334 |
| Equity | 3,472 | 4,374 | 1,955 | 1,506 | 1,490 |
| Total assets | 6,017 | 6,179 | 3,231 | 2,067 | 3,099 |
| Employees (average) | 8 | 8 | 6 | 10 | 10 |
| Credit metrics (Dandex calculations) | |||||
| Gross profit growth (vækst i bruttofortjeneste) | 29.6% | 22.2% | -45.5% | 36.2% | 21.5% |
| EBITDA | 1,775 | 2,819 | -1,129 | 367 | 586 |
| EBITDA / gross profit (EBITDA i procent af bruttofortjenesten) | 26.6% | 34.6% | -25.4% | 6.1% | 8% |
| Employee growth (vækst i antal ansatte) | 14.3% | 0% | -25% | 11.1% | 0% |
| Net interest-bearing debt (NIBD, nettorentebærende gæld) | -2,299 | -4,069 | -468 | -17 | 751 |
| Gearing, NIBD / EBITDA | Net cash | Net cash | n.m.note 1 | Net cash | 1.3x |
| ROIC (afkast af investeret kapital) | 114.8% | 278.2% | -118.8%note 2 | 9.9%note 3 | 20.1% |
| Capex (investeringer i anlægsaktiver) | 61note 4 | 130note 4 | 283note 4 | 0note 5 | 0note 5 |
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 2025
1 Jan 2025 to 31 Dec 2025, published 6 Jul 2026
Annual report 2024
1 Jan 2024 to 31 Dec 2024, published 18 Jun 2025
Annual report 2023
1 Jan 2023 to 31 Dec 2023, published 22 Mar 2024
Annual report 2022
1 Jan 2022 to 31 Dec 2022, published 30 Mar 2023
Annual report 2021
1 Jan 2021 to 31 Dec 2021, published 24 Mar 2022
