WARRIOR ApS

APSBankrupt

CVR 26927412Krogsbøllevej 58, 5450 OtterupKonsulentbistand vedrørende informationsteknologi· NACE 620200Est. 2002 · 23 years old— employees

Overview

WARRIOR ApS is a Danish APS based in Otterup, operating in the Konsulentbistand vedrørende informationsteknologi sector. Incorporated in 2002, the company reported a gross profit of DKK 18.4k in its latest annual filing.

Gross profit 2013

0M DKK

−98% vs 2012

EBITDA margin (of gross profit)

100.0 %

−98% vs 2012

Net profit 2013

0M DKK

-99% vs 2012

Key ratios

See full ratios →

9.3 %

Weak

Among the 40% lowest rated companies in the industry

20122013

1.1×

Weak

Among the 40% lowest rated companies in the industry

20122013

0.5 %

Average

Around the average of companies in the same industry

20122013

EBITDA — year on year

DKK thousands

Key figures

Annual report 2013

Gross profit	0M DKK	-98%
EBITDA	0M DKK	-98%
Net profit	0M DKK	-99%
Total assets	1.6M DKK	+1%
Equity	0.1M DKK	+5%
Employees	—	—

Financial development

In its most recent annual report (2013), WARRIOR ApS reported a gross profit of DKK 18.4k, a decrease of 98% 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 7.3k, and the EBITDA margin stood at 100%.

At the end of 2013, equity financed 9.3% of the balance sheet, and current assets covered short-term debt 1.1 times.

Financials

Revenue

DKK thousands

EBITDA

DKK thousands

Income statement

DKK thousands

Item	2013	2012
Revenue	18	1,080
Staff expenses	-0	-0
EBITDA	18	960
Depreciation & amort.	-0	-0
EBIT	18	960
Net financials	-1	-0
Profit before tax	17	960
Tax	10	-4
Net profit	7	964

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	1,555	1,539
Equity	145	138
Long-term debt	0	0
Short-term debt	1,410	1,402
Total debt	1,410	1,402

Financial ratios

5-year trend

EBITDA margin

100.0 %

20122013

Equity ratio

9.3 %

Weak

Among the 40% lowest rated companies in the industry

20122013

Return on equity

5.0 %

Average

Around the average of companies in the same industry

20122013

Net profit margin

39.6 %

20122013

Asset turnover

0.01×

20122013

Debt / equity

9.73×

Very weak

Among the 10% lowest rated companies in the industry

20122013

Sector performance

22 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.

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.

Capacity ratioNot rated

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

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.

Liquidity

Current ratioWeak

Among the 40% lowest 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 ratioAverage

Around the average of companies in the same 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 ratioWeak

Among the 40% 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 equityVery weak

Among the 10% lowest rated companies in the 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 ratioWeak

Among the 40% lowest 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 ratioWeak

Among the 40% lowest 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 equityVery weak

Among the 10% lowest rated companies in the industry

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

Liabilities to equityVery weak

Among the 10% lowest rated companies in the 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 debtStrong

Among the 30% highest rated companies in the 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 capitalAverage

Around the average of companies in the same 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 debtAverage

Around the average of companies in the same 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 2012-05-01 – 2013-04-30
View PDF
Annual report 2012
Filed via CVR / Virk · Period 2011-05-01 – 2012-04-30
View PDF

People & ownership

Management

Actively employed in the business

Name	Role	Member since

Former (5)


JD John Damsgaard Larsen Management	Management	2014 – 2014
ÖB Özgür Benyamin Koyuncu Management	Management	2014 – 2014
TC Tommy Christensen Management	Management	2002 – 2010
BA Bjørn Andersen Chief Executive Officer	Chief Executive Officer	2010 – 2012
MM Mads Mose Onsberg Management	Management	2012 – 2014

Board of directors

Non-executive oversight

No data on file.

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 WARRIOR ApS also hold positions in 5 other companies.

Person	Role here	Other companies
Mads Mose Onsberg	Management	5 companies

Frequently asked questions

What is the CVR number of WARRIOR ApS?

WARRIOR ApS is registered with CVR / Virk under CVR 26927412.

What is the gross profit of WARRIOR ApS?

WARRIOR ApS reported a gross profit of DKK 18.4k in 2013.

Where is WARRIOR ApS headquartered?

WARRIOR ApS's registered address is Krogsbøllevej 58.