UNIVERSAL PICTURES (DENMARK) ApS

APSIn liquidation

CVR 21849979Hauchsvej 13, 1825 Frederiksberg CMotion picture and video distribution activities· NACE 5913Est. 1999 · 27 years old— employees

Overview

UNIVERSAL PICTURES (DENMARK) ApS is a Danish APS based in Frederiksberg C, operating in the Motion picture and video distribution activities sector. Incorporated in 1999, the company reported a gross profit of DKK 7.8m in its latest annual filing.

Gross profit 2013

7.8M DKK

+65% vs 2012

EBITDA margin (of gross profit)

7.5 %

−43% vs 2012

Net profit 2013

0.3M DKK

-64% vs 2012

Key ratios

See full ratios →

65.4 %

Strong

Among the 40% highest rated companies in the industry

20122013

3.2×

Strong

Among the 30% highest rated companies in the industry

20122013

1.5 %

Average

Around the average of companies in the same industry

20122013

EBITDA — year on year

DKK thousands

Key figures

Annual report 2013

Gross profit	7.8M DKK	+65%
EBITDA	0.6M DKK	-43%
Net profit	0.3M DKK	-64%
Total assets	16.9M DKK	-46%
Equity	11.1M DKK	+2%
Employees	—	—

Financial development

In its most recent annual report (2013), UNIVERSAL PICTURES (DENMARK) ApS reported a gross profit of DKK 7.8m, an increase of 65% on the year before. The figures on this page draw on 2 annual filings covering 2012 to 2013. The bottom line showed a net profit of DKK 257.4k, and the EBITDA margin stood at 7.5%.

At the end of 2013, equity financed 65.4% of the balance sheet, and current assets covered short-term debt 3.2 times.

Financials

Gross profit

DKK thousands

EBITDA

DKK thousands

Income statement

DKK thousands

Item	2013	2012
Gross profit	7,820	4,743
Staff expenses	-7,232	-3,711
EBITDA	588	1,031
Depreciation & amort.	-3	-5
EBIT	585	1,026
Net financials	-49	-62
Profit before tax	536	964
Tax	279	256
Net profit	257	708

Get a credit rating – not just the numbers

Financial statements show the past. Risika gives you a score and a recommended credit limit, so you know what the numbers mean for your risk.

See the credit rating

Balance sheet

DKK thousands

Item	2013	2012
Total assets	16,928	31,485
Equity	11,063	10,806
Long-term debt	0	0
Short-term debt	5,253	10,898
Total debt	5,253	10,898

Financial ratios

5-year trend

EBITDA margin (of gross profit)

7.5 %

20122013

Equity ratio

65.4 %

Strong

Among the 40% highest rated companies in the industry

20122013

Return on equity

2.3 %

Average

Around the average of companies in the same industry

20122013

Net profit margin (of gross profit)

3.3 %

20122013

Asset turnover (of gross profit)

0.46×

20122013

Debt / equity

0.53×

Average

Around the average of companies in the same industry

20122013

Sector performance

23 of 28 ratios graded

28 financial ratios from the latest filing, each graded against companies in the same industry.

Profitability

Return on equity (ROE)Average

Around the average of companies in the same industry

Net profit as a percentage of equity — the return the owners earned on their invested capital this year.

Return on assets (ROA)Average

Around the average of companies in the same industry

Net profit as a percentage of total assets — the return generated on the capital employed.

Return on net assets (RONA)Average

Around the average of companies in the same industry

Profit relative to net assets (total assets minus total debt) — the ability to generate earnings from the net asset base alone.

Basic earning power (BEP)Average

Around the average of companies in the same industry

EBIT relative to total assets — the company's earning power before the effects of tax and financial leverage.

Capacity ratioAverage

Around the average of companies in the same industry

Shows how strongly fixed costs weigh on the gross result — a high ratio means fixed costs take only a small bite out of the earnings from basic operations.

Gross marginNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

The gross result as a share of revenue — how much of the revenue is left after variable costs to cover the company's fixed costs.

Operating marginNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

EBIT as a share of revenue — the share of revenue remaining as earnings once all operating costs are covered. A key measure of earning power.

Net profit marginNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

The profit for the year as a share of revenue — the company's ability to turn revenue into profit.

Liquidity

Current ratioStrong

Among the 30% highest rated companies in the industry

Current assets relative to short-term debt — the ability to settle short-term obligations with current assets alone. Around 150% is considered satisfactory from a credit perspective.

Quick ratioStrong

Among the 30% highest rated companies in the industry

Current assets excluding inventory relative to short-term debt — whether the most liquid assets alone can cover the short-term obligations. A value of 1 or above signals a healthy liquidity position.

Cash ratioVery weak

Among the 10% lowest rated companies in the industry

Cash relative to short-term debt — the ability to repay short-term obligations with cash alone.

Current assets to equityAverage

Around the average of companies in the same industry

Current assets relative to equity — an indicator of the balance-sheet structure and of the company's short- and long-term financing. The healthy level is highly industry-dependent.

Fixed assets to long-term capitalVery strong

Among the 10% highest rated companies in the industry

Fixed assets relative to long-term capital (equity plus long-term liabilities). Below 100% means the long-term capital finances more than just the fixed assets — a healthier liquidity position.

Cash conversion ratioVery strong

Among the 10% highest rated companies in the industry

Cash flow relative to profit — the ability to convert reported profits into accessible cash.

Debt & solvency

Solidity ratioStrong

Among the 40% highest rated companies in the industry

Equity as a share of total assets — the ability to absorb losses. Around 40% is considered satisfactory from a credit perspective.

Debt ratioStrong

Among the 30% highest rated companies in the industry

Total debt relative to the balance-sheet total — the share of the assets financed by debt rather than equity.

Debt to equityAverage

Around the average of companies in the same industry

Debt relative to equity — the company's leverage. A higher value means heavier reliance on debt financing.

Liabilities to equityAverage

Around the average of companies in the same industry

Total liabilities relative to equity — whether the company operates primarily on borrowed capital or on its own.

Income to debtAverage

Around the average of companies in the same industry

Profit relative to debt — the ability to create earnings while operating with debt.

EBITDA to debtAverage

Around the average of companies in the same industry

EBITDA relative to debt — how much operating earnings are available to service the debt.

Interest coverageStrong

Among the 40% highest rated companies in the industry

The ability to pay the interest on the company's debt out of its earnings.

Interest rate on debtAverage

Around the average of companies in the same industry

Financial expenses relative to total liabilities — the effective interest rate the company pays on its debt.

Interest marginAverage

Around the average of companies in the same industry

The return on assets minus the interest rate on debt. Positive means the company benefits from operating with debt; negative means the debt makes it worse off.

Efficiency & development

Equity to contributed capitalVery strong

Among the 20% highest rated companies in the industry

Total equity relative to the capital the owners contributed — how the equity has developed from its starting point.

One-year change in equityAverage

Around the average of companies in the same industry

The size of this year's increase or decrease in the company's equity.

One-year change in debtVery strong

Among the 20% highest rated companies in the industry

The size of this year's increase or decrease in the company's debt.

Asset turnoverNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

Revenue relative to total assets — the ability to generate revenue from the asset base.

Inventory turnoverNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

Revenue relative to inventory — how many times a year the inventory is sold and replaced. A low value can indicate weak sales or excess inventory.

Annual reports & filings

Annual report 2013
Filed via CVR / Virk · Period 2013-01-01 – 2013-12-31
View PDF
Annual report 2012
Filed via CVR / Virk · Period 2012-01-01 – 2012-12-31
View PDF

People & ownership

Management

Actively employed in the business

Name	Role	Member since

Former (6)


MK Mads Kierkegaard Jørgensen Liquidator	Liquidator	2014 – 2015
DK Darren Kinnersly-Hill Management	Management	1999 – 2001
IP Ivor Peter Viljoen Chief Executive Officer	Chief Executive Officer	2006 – 2014
CT Carmelo Todaro Management	Management	2014 – 2014
NT Nils Tomas Crutze Management	Management	2001 – 2006
PA Peter Andreas Stakemann Management	Management	1999 – 1999

Board of directors

Non-executive oversight

Name	Role	Member since

Former (14)


AH Annemette Heller Board of Directors	Board of Directors	1999 – 1999
PJ Peter Jeremy Smith Board of Directors	Board of Directors	2001 – 2005
AF Anders Fredrik Tullgren Chairman	Chairman	2005 – 2007
CL Carl Lydon George Hosten Board of Directors	Board of Directors	2005 – 2012
RH Robert Henderson Chairman	Chairman	1999 – 2001
LE Linda Engvik-Hällsten Board of Directors	Board of Directors	2010 – 2014
AN Andrew Nigel Hall Chairman	Chairman	1999 – 2005
DK Darren Kinnersly-Hill Board of Directors	Board of Directors	1999 – 2001
HR Henrik Rasmussen Board of Directors	Board of Directors	2005 – 2014
IP Ivor Peter Viljoen Chairman	Chairman	2006 – 2014
KO Kennet Oxelgren Board of Directors	Board of Directors	1999 – 2001
NT Nils Tomas Crutze Board of Directors	Board of Directors	2001 – 2005
PA Peter Andreas Stakemann Board of Directors	Board of Directors	1999 – 1999
KM Kim Madsen Chairman	Chairman	1999 – 1999

Shareholders

Active legal owners

No shareholder data available.

Beneficial ownership (UBO) data access is restricted in Denmark as of September 2025 per the EU 6th AML Directive. Learn more.

One in three Danish companies experiences fraud

Sound familiar? See how to strengthen your defences and catch suspicious changes in ownership and management in time.

See the fraud module

Related companies

Company hierarchy

No registered parent or subsidiaries

Board network connections

Board members of UNIVERSAL PICTURES (DENMARK) ApS also hold positions in 22 other companies.

Person	Role here	Other companies
Kim Madsen	Chairman	12 companiesMany roles
Peter Andreas Stakemann	Management	9 companiesMany roles
Mads Kierkegaard Jørgensen	Liquidator	1 company

Frequently asked questions

What is the CVR number of UNIVERSAL PICTURES (DENMARK) ApS?

UNIVERSAL PICTURES (DENMARK) ApS is registered with CVR / Virk under CVR 21849979.

What is the gross profit of UNIVERSAL PICTURES (DENMARK) ApS?

UNIVERSAL PICTURES (DENMARK) ApS reported a gross profit of DKK 7.8m in 2013.

Where is UNIVERSAL PICTURES (DENMARK) ApS headquartered?

UNIVERSAL PICTURES (DENMARK) ApS's registered address is Hauchsvej 13.