CVR 33167547Private limited company (ApS)Industriel design og produktdesign (741010)CharlottenlundFounded 28 Sep 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 GRAIN 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
2
CVR registry, 2021
Gross profit
-723.2K
DKK, annual report 2019
-2.7M on 2018
Result
-8.4M
DKK, annual report 2019
Equity
-19.5M
DKK, annual report 2019
GUNDORPH HOLDING ApSCVR 29211272, 33.3% to under 50% of capital and votes, until 29 Aug 2022
Morten Christiansen20% to under 25% of capital and votes, until 29 Aug 2022
and 2 moreZakkerey Anders Alexandar Larsenuntil 31 May 2021
Equity was negative at 31 Dec 2019: -19.5M DKK. Dandex estimate, computed 3 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 2921127233.3% to under 50% of capital and votes30 Apr 2015 to 29 Aug 2022
10% to under 15% of capital and votes19 Jul 2013 to 29 Aug 2022
CVR 3404813410% to under 15% of capital and votes19 Jul 2013 to 29 Aug 2022
CVR 3563247610% to under 15% of capital and votes1 Jul 2014 to 27 Apr 2016
CVR 3583478810% to under 15% of capital and votes3 May 2016 to 27 Mar 2019
20% to under 25% of capital and votes1 Jul 2014 to 29 Aug 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.
28 Sep 2010 to 3 Nov 2026.
| Metric | 2015 | 2016 | 2017 | 2018 | 2019 |
|---|---|---|---|---|---|
| Gross profit | 4,058 | 6,400 | 3,005 | 1,996 | -723 |
| Operating profit | -1,467 | +103 | -2,891 | -5,673 | -5,674 |
| Result for the year | -1,669 | -571 | -3,129 | -7,720 | -8,397 |
| Equity | -2,649 | -220 | -3,349 | -11,069 | -19,466 |
| Total assets | 16,796 | 23,118 | 19,409 | 13,605 | 5,326 |
| Employees (average) | Not reported | 9 | 9 | 9 | 7 |
| Credit metrics (Dandex calculations) | |||||
| Gross profit growth (vækst i bruttofortjeneste) | -7.3% | 57.7% | -53.1% | -33.6% | -136.2% |
| EBITDA | -1,084 | 807 | -2,574 | -5,579 | -5,602 |
| EBITDA / gross profit (EBITDA i procent af bruttofortjenesten) | -26.7% | 12.6% | -85.6% | -279.5% | n.m.note 1 |
| Employee growth (vækst i antal ansatte) | Not reportednote 2 | -10% | 0% | 12.5% | -22.2% |
| Net interest-bearing debt (NIBD, nettorentebærende gæld) | 9,089 | 9,998 | 13,221 | 16,359 | 16,904 |
| Gearing, NIBD / EBITDA | n.m.note 3 | 12.4x | n.m.note 3 | n.m.note 3 | n.m.note 3 |
| ROIC (afkast af investeret kapital) | -15.9%note 4 | 1%note 4 | -23%note 4 | -58.4%note 4 | -324.5%note 4 |
| Capex (investeringer i anlægsaktiver) | 885note 5 | 43note 5 | 83note 5 | 149note 5 | 88note 6 |
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 2019
1 Jan 2019 to 31 Dec 2019, published 1 Oct 2020
Annual report 2018
1 Jan 2018 to 31 Dec 2018, published 24 Jun 2019
Annual report 2017
1 Jan 2017 to 31 Dec 2017, published 19 Jun 2018
Annual report 2016
1 Jan 2016 to 31 Dec 2016, published 15 Jun 2017
Annual report 2015
1 Jan 2015 to 31 Dec 2015, published 3 Jun 2016
1 registered in CVR.
P-number 1016350024Strandvejen 257, 2920 Charlottenlund
