CVR 32894267Private limited company (ApS)Anden reklamevirksomhed (731190)København KFounded 11 May 2010
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 BRANDIATORS 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
23
CVR registry, 2022
Gross profit
14.4M
DKK, annual report 2021
Result
-236.6K
DKK, annual report 2021
Equity
1.4M
DKK, annual report 2021
WaveCrest Holding A/SCVR 41832630, 100% of capital and votes, until 22 May 2023
Sune Ernst Nielsenuntil 22 May 2023
No current owner is registered.
Holders of 5% or more, from the owner register. CVR records shares in bands, not exact figures.
CVR 36054085100% of capital and votesnotified 13 Mar 202330 Jul 2014 to 13 Mar 2023
CVR 41832630100% of capital and votes13 Mar 2023 to 22 May 2023
CVR lists no current officers for this company.
CVR records founders at incorporation. It does not record whether they are alive or still involved.
11 May 2010 to 7 Nov 2026.
Mar 2022, monthly: 23 employees, 13 FTE
Arrow keys move through the periods, Home and End go to the first and the latest, Escape returns to the latest.
| Period | Q3 2010 | Q4 2010 | 2011 | 2012 | 2013 | 2014 | Jan 2015 | Feb 2015 | Mar 2015 | Apr 2015 | May 2015 | Jun 2015 | Jul 2015 | Aug 2015 | Sep 2015 | Oct 2015 | Nov 2015 | Dec 2015 | Jan 2016 | Feb 2016 | Mar 2016 | Apr 2016 | May 2016 | Jun 2016 | Jul 2016 | Aug 2016 | Sep 2016 | Oct 2016 | Nov 2016 | Dec 2016 | Jan 2017 | Feb 2017 | Mar 2017 | Apr 2017 | May 2017 | Jun 2017 | Jul 2017 | Aug 2017 | Sep 2017 | Oct 2017 | Nov 2017 | Dec 2017 | Jan 2018 | Feb 2018 | Mar 2018 | Apr 2018 | May 2018 | Jun 2018 | Jul 2018 | Aug 2018 | Sep 2018 | Oct 2018 | Nov 2018 | Dec 2018 | Jan 2019 | Feb 2019 | Mar 2019 | Apr 2019 | May 2019 | Jun 2019 | Jul 2019 | Aug 2019 | Sep 2019 | Oct 2019 | Nov 2019 | Dec 2019 | Jan 2020 | Feb 2020 | Mar 2020 | Apr 2020 | May 2020 | Jun 2020 | Jul 2020 | Aug 2020 | Sep 2020 | Oct 2020 | Nov 2020 | Dec 2020 | Jan 2021 | Feb 2021 | Mar 2021 | Apr 2021 | May 2021 | Jun 2021 | Jul 2021 | Aug 2021 | Sep 2021 | Oct 2021 | Nov 2021 | Dec 2021 | Jan 2022 | Feb 2022 | Mar 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Employees | No count | No count | 21 | 32 | 135 | 116 | 117 | 121 | 128 | 134 | 133 | 130 | 105 | 116 | 115 | 116 | 121 | 139 | 134 | 99 | 102 | 73 | 75 | 65 | 45 | 44 | 52 | 62 | 60 | 61 | 49 | 49 | 50 | 48 | 56 | 59 | 52 | 62 | 62 | 66 | 76 | 75 | 72 | 58 | 49 | 59 | 64 | 53 | 50 | 56 | 58 | 55 | 47 | 47 | 52 | 43 | 48 | 51 | 43 | 42 | 33 | 31 | 42 | 38 | 37 | 60 | 66 | 60 | 50 | 47 | 27 | 27 | 37 | 33 | 38 | 38 | 47 | 55 | 51 | 41 | 17 | 40 | 37 | 36 | 25 | 24 | 25 | 28 | 26 | 33 | 34 | 26 | 23 |
| FTE | 3 | 7 | 7 | 9 | 40 | 49 | 61 | 65 | 59 | 68 | 65 | 67 | 54 | 64 | 56 | 67 | 65 | 79 | 65 | 55 | 58 | 33 | 37 | 31 | 24 | 26 | 32 | 32 | 28 | 30 | 24 | 25 | 27 | 27 | 28 | 32 | 29 | 36 | 35 | 40 | 40 | 38 | 38 | 31 | 24 | 32 | 37 | 30 | 28 | 29 | 28 | 30 | 26 | 27 | 30 | 25 | 25 | 27 | 23 | 24 | 23 | 23 | 25 | 24 | 27 | 30 | 39 | 31 | 27 | 26 | 26 | 26 | 26 | 25 | 26 | 23 | 25 | 24 | 29 | 18 | 15 | 21 | 18 | 17 | 14 | 13 | 14 | 15 | 15 | 17 | 18 | 13 | 13 |
| Series | Quarterly | Quarterly | Annual | Annual | Annual | Annual | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly |
The legal entity's own headcount as CVR records it, not the annual report's average, which may cover a group. Annual 2011 to 2014; quarterly Q3 2010 to Q4 2010; monthly Jan 2015 to Mar 2022.
CVR changed its monthly method in Oct 2019, so a step at that month need not be real.
Latest Mar 2022, published 23 Aug 2022. Source: CVR employment series (Årsbeskæftigelse, Kvartalsbeskæftigelse, Månedsbeskæftigelse).
| Metric | 2017 | 2018 | 2019 | 2020 | 2021 |
|---|---|---|---|---|---|
| Gross profit | Not reported | Not reported | Not reported | Not reported | 14,418 |
| Operating profit | +823 | +1,526 | +865 | +976 | -138 |
| Result for the year | +576 | +816 | +537 | +324 | -237 |
| Equity | 5,351 | 5,966 | 4,295 | 4,619 | 1,382 |
| Total assets | 11,888 | 14,643 | 14,349 | 10,761 | 7,528 |
| Employees (average) | Not reported | 34 | 28 | 26 | 17 |
| Credit metrics (Dandex calculations) | |||||
| EBITDA | 1,020 | 1,760 | 1,128 | 1,266 | 212 |
| EBITDA / gross profit (EBITDA i procent af bruttofortjenesten) | Not reportednote 1 | Not reportednote 1 | Not reportednote 1 | Not reportednote 1 | 1.5% |
| Employee growth (vækst i antal ansatte) | Not reportednote 2 | 17.2% | -17.7% | -7.1% | Not reportednote 3 |
| Net interest-bearing debt (NIBD, nettorentebærende gæld) | 1,227 | 2,794 | 4,718 | -401 | 634 |
| Gearing, NIBD / EBITDA | 1.2x | 1.6x | 4.2x | Net cash | Not reportednote 3 |
| ROIC (afkast af investeret kapital) | 11.4% | 15% | 7.6% | 9% | Not reportednote 3 |
| Capex (investeringer i anlægsaktiver) | 208note 4 | 0note 4 | 529note 4 | 211note 4 | 0note 4 |
| NIBD incl. group and owner balances (NIBD inkl. koncern- og ejermellemværender) | 408 | 2,875 | 1,442 | -1,795 | 955 |
DKK thousands. Annual reports via XBRL. Employees are the annual report's average and may cover a group. Not every period is a full year: 2021 covers 18 months (1 Jul 2020 to 31 Dec 2021). Changes against it compare periods of different length.
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 31 Dec 2021, published 6 Jul 2022
Annual report 2020
1 Jul 2019 to 30 Jun 2020, published 21 Oct 2020
Annual report 2019
1 Jul 2018 to 30 Jun 2019, published 13 Dec 2019
Annual report 2018
1 Jul 2017 to 30 Jun 2018, published 31 Dec 2018
Annual report 2017
1 Jul 2016 to 30 Jun 2017, published 7 Dec 2017
Each registered value from the day it took effect, newest first.
Merger (Fusion), as the ceasing company (Ophørende selskab)
From CVR, read 7 Nov 2026. Text such as the signing rule and purpose is shown as registered.
11 registrations, newest first. As published by Erhvervsstyrelsen, in Danish, with people's street addresses cut to postcode and city.
Erhvervsstyrelsen har modtaget oplysning om, at der er truffet beslutning om nedenstående fusion. Kapitalejerne har i enighed besluttet, at der ikke skal udarbejdes en fusionsplan. Der er endvidere modtaget erklæring fra vurderingsmændene om, at kreditorerne i de deltagende selskaber må antages at være tilstrækkeligt sikrede efter fusionen.
Virksomheden er d. 22.05.2023 opløst ved fusion med CVR-nummer: 28481136 WaveCrest Denmark ApS.
Vedtægter ændret: 09.11.2020
Regnskabsår ændret til: 01.01 - 31.12
Omlægningsperiode: 01.07.2020 - 31.12.2021
Direktion:
Fratrådte:
Casper Loiborg, den 25.04.2019.
Ny adresse: Toldbodgade 18, st., 1253 København K
Ny kommune: København
Ny adresse:
Bregnerødvej 133A, st. th., 3460 Birkerød.
Ny kommune:
Rudersdal.
Bestyrelse:
Udtrådt af bestyrelsen:
Sune Ernst Nielsen, den 27.03.2014.
Revision:
Udtrådt af revisionen:
CVR-NR. 34884935 AP STATSAUTORISEREDE REVISORER P/S, den 27.03.2014.
Indtrådt i revisionen:
CVR-NR. 25160037 PIASTER REVISORERNE, STATSAUTORISERET REVISIONSAKTIESELSKAB, Abildgårdsparken 8A, 3460 Birkerød, den 27.03.2014.
Bestyrelse:
Indtrådt i bestyrelsen:
Sune Ernst Nielsen (formand), den 27.06.2013.
Direktion:
Indtrådt i direktionen:
Sune Ernst Nielsen, den 27.06.2013.
Ny adresse:
Hejrevang 4, 1., 3450 Allerød.
Ny kommune:
Allerød.
Revision:
Udtrådt af revisionen:
NIELSEN & CHRISTENSEN, STATSAUTORISERET REVISIONSPARTNERSELSKAB, den 21.07.2010.
Indtrådt i revisionen:
CVR-NR. 24252019 AP, STATSAUTORISEREDE REVISORER I/S, Nørre Farimagsgade 11, 1364 København K, den 21.07.2010.
Stiftelsesdato:
11.05.2010.
Seneste vedtægtsdato:
11.05.2010.
Kapital:
kr. 80.000,00.
Indbetalingsmåde:
kontant kr. 80.000,00 til kurs 104,68.
Stifter:
CVR-NR. 32894143 LOIBORG HOLDING ApS, Guldbergsgade 81A, st. tv., 2200 København N, den 11.05.2010.
Direktion:
Casper Loiborg, den 11.05.2010.
Selskabet tegnes af en direktør.
Revision:
NIELSEN & CHRISTENSEN, STATSAUTORISERET REVISIONSPARTNERSELSKAB, Kvæsthusgade 3, 1251 København K, den 11.05.2010.
Første regnskabsår:
11.05.2010 - 30.06.2011.
Regnskabsår:
01.07 - 30.06.
1 registered in CVR.
P-number 1016040203Toldbodgade 18, 1253 København K
