CVR 37315338Private limited company (ApS)Forhandlere af sports- og campingudstyr (476410)HelsingørFounded 21 Dec 2015
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 Master Dive 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
1
CVR registry, 2022
Gross profit
-127.5K
DKK, annual report 2022
-265K on 2021
Result
-304.7K
DKK, annual report 2022
Equity
-424.5K
DKK, annual report 2022
Claes Søndergaard Jensen100% of capital and votes, until 28 Sep 2023
Claes Søndergaard Jensenuntil 25 Apr 2023
Equity was negative at 30 Jun 2022: -424.5K DKK. Dandex estimate, computed 31 Oct 2026.
No current owner is registered.
Holders of 5% or more, from the owner register. CVR records shares in bands, not exact figures.
100% of capital and votes21 Dec 2015 to 28 Sep 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.
| Metric | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|
| Gross profit | 388 | 48 | 348 | 137 | -128 |
| Operating profit | +96 | -37 | +153 | +8 | -273 |
| Result for the year | +50 | -55 | +98 | -27 | -305 |
| Equity | -136 | -191 | -93 | -120 | -425 |
| Total assets | 650 | 761 | 912 | 967 | 829 |
| Employees (average) | Not reported | 1 | 1 | 1 | 1 |
| Credit metrics (Dandex calculations) | |||||
| Gross profit growth (vækst i bruttofortjeneste) | 30.8% | -87.5% | 618.4% | -60.5% | -191% |
| EBITDA | 120 | -13 | 177 | 41 | -239 |
| EBITDA / gross profit (EBITDA i procent af bruttofortjenesten) | 31% | -25.9% | 50.8% | 29.8% | n.m.note 1 |
| Employee growth (vækst i antal ansatte) | Not reportednote 2 | Not reportednote 3 | 0% | 0% | 0% |
| Net interest-bearing debt (NIBD, nettorentebærende gæld) | -21 | 70 | 57 | 73 | 102 |
| Gearing, NIBD / EBITDA | Net cash | n.m.note 4 | 0.3x | 1.8x | n.m.note 4 |
| Capex (investeringer i anlægsaktiver) | 0note 5 | 0note 5 | 43note 5 | Not reportednote 6 | 0note 5 |
| NIBD incl. group and owner balances (NIBD inkl. koncern- og ejermellemværender) | 588 | 700 | 795 | 849 | 982 |
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 2022
1 Jul 2021 to 30 Jun 2022, published 30 Dec 2022
Annual report 2021
1 Jul 2020 to 30 Jun 2021, published 1 Nov 2021
Annual report 2020
1 Jul 2019 to 30 Jun 2020, published 20 Nov 2020
Annual report 2019
1 Jul 2018 to 30 Jun 2019, published 10 Dec 2019
Annual report 2018
1 Jul 2017 to 30 Jun 2018, published 1 Nov 2018
1 registered in CVR.
P-number 1020996281Nordhavnsvej 5, 3000 Helsingør
