CVR 31076668Private limited company (ApS)Computerprogrammering (620100)Aarhus CFounded 3 Dec 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 MEDIAWORKERS ApS, 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
15
CVR registry, 2017
Gross profit
12.2M
DKK, annual report 2016
+36% on 2015
Result
-7.9K
DKK, annual report 2016
Equity
2.3M
DKK, annual report 2016
Kruso A/SCVR 25524365, 100% of capital and votes, until 31 Dec 2017
Henrik Sejer Gelineck Berguntil 31 Dec 2017
No current owner is registered.
Holders of 5% or more, from the owner register. CVR records shares in bands, not exact figures.
CVR 34488363100% of capital and votes1 May 2012 to 27 Apr 2017
CVR 25524365100% of capital and votes27 Apr 2017 to 31 Dec 2017
MEDIAWORKERS ApS holds no Danish company now.
Found by searching the CVR owner register (ejerregister) for MEDIAWORKERS ApS as owner: Danish companies it holds 5% or more of, and their holdings one level down. Foreign holdings are not in CVR.
CVR 3459710310% to under 15% of capital7 Jun 2013 to 30 Dec 2017
CVR 3460760510% to under 15% of capital and votes3 Oct 2014 to 24 Jun 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.
3 Dec 2007 to 1 Nov 2026.
| Metric | 2012 | 2013 | 2014 | 2015 | 2016 |
|---|---|---|---|---|---|
| Gross profit | 3,112 | 7,886 | 8,023 | 8,999 | 12,235 |
| Operating profit | +425 | +1,357 | +581 | -442 | -28 |
| Result for the year | +279 | +1,018 | +479 | -265 | -8 |
| Equity | 1,110 | 2,127 | 2,606 | 2,341 | 2,334 |
| Total assets | 2,496 | 5,092 | 5,610 | 4,652 | 6,043 |
| Employees (average) | Not reported | Not reported | Not reported | Not reported | 24 |
| Credit metrics (Dandex calculations) | |||||
| Gross profit growth (vækst i bruttofortjeneste) | 58.1% | 153.4% | 1.8% | 12.2% | 36% |
| EBITDA | 470 | 1,401 | 626 | -401 | 284 |
| EBITDA / gross profit (EBITDA i procent af bruttofortjenesten) | 15.1% | 17.8% | 7.8% | -4.5% | 2.3% |
| Employee growth (vækst i antal ansatte) | Not reportednote 1 | Not reportednote 1 | Not reportednote 1 | Not reportednote 1 | 41.2% |
| Net interest-bearing debt (NIBD, nettorentebærende gæld) | 132 | 264 | -178note 2 | -163note 2 | -614note 2 |
| Gearing, NIBD / EBITDA | 0.3x | 0.2x | Net cashnote 2 | n.m.note 3 | Net cashnote 2 |
| ROIC (afkast af investeret kapital) | 62.8%note 4 | 58.3%note 4 | 18.8%note 5 | -15%note 6 | -1.1%note 5 |
| Capex (investeringer i anlægsaktiver) | 108note 7 | 83note 7 | 0note 8 | 472note 7 | 1,869note 7 |
| NIBD incl. group and owner balances (NIBD inkl. koncern- og ejermellemværender) | 525 | -1,941 | -2,810note 2 | -1,354note 2 | -3,016note 2 |
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 2016
1 Jan 2016 to 31 Dec 2016, published 5 May 2017
Annual report 2015
1 Jan 2015 to 31 Dec 2015, published 25 May 2016
Annual report 2014
1 Jan 2014 to 31 Dec 2014, published 19 May 2015
Annual report 2013
1 Jan 2013 to 31 Dec 2013, published 13 May 2014
Annual report 2012
1 Jan 2012 to 31 Dec 2012, published 4 Apr 2013
1 registered in CVR.
P-number 1013819889Søndergade 4, 8000 Aarhus C
