CVR 31073820Public limited company (A/S)Anden udgivervirksomhed (581900)SøborgFounded 29 Nov 2007
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 GRAPHIC SOURCE 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
0
CVR registry, 2011
Revenue
0
DKK, annual report 2016
Result
+4K
DKK, annual report 2016
Equity
861K
DKK, annual report 2016
F. E. BORDING A/SCVR 16229415, 100% of capital and votes, until 4 Sep 2017
Anders Hviid Schackuntil 4 Sep 2017
Equity of 861K DKK was below half the share capital of 2M DKK at 31 Dec 2016. 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 16229415100% of capital and votes1 Jan 2015 to 4 Sep 2017
CVR lists no current officers for this company.
CVR records founders at incorporation. It does not record whether they are alive or still involved.
29 Nov 2007 to 2 Nov 2026.
| Metric | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Revenue | 876 | 1,061 | 299 | 0 | 0 |
| Gross profit | 533 | Not reported | Not reported | Not reported | Not reported |
| Operating profit | +341 | +332 | -7 | -2 | +6 |
| Result for the year | +220 | +242 | -5 | -6 | +4 |
| Equity | 626 | 868 | 863 | 857 | 861 |
| Total assets | 999 | 1,006 | 864 | 881 | 861 |
| Credit metrics (Dandex calculations) | |||||
| Revenue growth (omsætningsvækst) | 32.9% | 21.1% | -71.8% | -100% | n.m.note 1 |
| EBIT margin (overskudsgrad) | 38.9% | 31.3% | -2.3% | n.m.note 2 | n.m.note 2 |
| EBITDA | 341note 3 | Not reportednote 4 | Not reportednote 4 | Not reportednote 4 | Not reportednote 4 |
| EBITDA margin | 38.9%note 3 | Not reportednote 4 | Not reportednote 4 | n.m.note 2 | n.m.note 2 |
| Net interest-bearing debt (NIBD, nettorentebærende gæld) | -1note 5 | 0note 5 | -653note 5 | -875note 5 | -9note 5 |
| Gearing, NIBD / EBITDA | Net cashnote 6 | Not reportednote 4 | Not reportednote 4 | Not reportednote 4 | Not reportednote 4 |
| ROIC (afkast af investeret kapital) | 50.3%note 5 | 33%note 5 | -1%note 7 | -1.6%note 7 | 1%note 5 |
| Capex (investeringer i anlægsaktiver) | 0note 8 | Not reportednote 9 | Not reportednote 9 | Not reportednote 9 | Not reportednote 9 |
| Capex % of sales (investeringer i procent af omsætningen) | 0%note 8 | Not reportednote 9 | Not reportednote 9 | n.m.note 2 | n.m.note 2 |
| NIBD incl. group and owner balances (NIBD inkl. koncern- og ejermellemværender) | 153note 5 | 66note 5 | -652note 5 | -875note 5 | -861note 5 |
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 2016
1 Jan 2016 to 31 Dec 2016, published 6 Jun 2017
Annual report 2015
1 Jan 2015 to 31 Dec 2015, published 15 Apr 2016
Annual report 2014
1 Jan 2014 to 31 Dec 2014, published 24 Apr 2015
Annual report 2013
1 Jan 2013 to 31 Dec 2013, published 5 May 2014
Annual report 2012
1 Jan 2012 to 31 Dec 2012, published 24 Apr 2013
1 registered in CVR.
P-number 1013812922Turbinevej 4, 2860 Søborg
