MAKERS WORKSHOP ApS

APSDissolved

CVR 34899819Skydebanegade 12, 1709 København VFremstilling af andre møbler· NACE 310900Est. 2013 · 13 years old— employees

Overview

MAKERS WORKSHOP ApS is a Danish APS based in København V, operating in the Fremstilling af andre møbler sector. Incorporated in 2013, the company reported a gross profit of DKK 123.3k in its latest annual filing.

Gross profit 2014

123.3K DKK

+25% vs 2013

EBITDA margin (of gross profit)

100.0 %

+25% vs 2013

Net profit 2014

91.4K DKK

+27% vs 2013

Key ratios

See full ratios →

81.5 %

Very strong

Among the 20% highest rated companies in the industry

20132014

2.1×

Strong

Among the 40% highest rated companies in the industry

20132014

34.5 %

Very strong

Among the 10% highest rated companies in the industry

20132014

EBITDA — year on year

DKK thousands

Key figures

Annual report 2014

Gross profit	123.3K DKK	+25%
EBITDA	123.3K DKK	+25%
Net profit	91.4K DKK	+27%
Total assets	264.7K DKK	+42%
Equity	215.7K DKK	+42%
Employees	—	—

Financial development

In its most recent annual report (2014), MAKERS WORKSHOP ApS reported a gross profit of DKK 123.3k, an increase of 25% on the year before. The figures on this page draw on 2 annual filings covering 2013 to 2014. The bottom line showed a net profit of DKK 91.4k, and the EBITDA margin stood at 100%.

At the end of 2014, equity financed 81.5% of the balance sheet, and current assets covered short-term debt 2.1 times.

Financials

Gross profit

DKK thousands

EBITDA

DKK thousands

Income statement

DKK thousands

Item	2014	2013
Gross profit	123	98
Staff expenses	-0	-0
EBITDA	123	98
Depreciation & amort.	-0	-0
EBIT	123	98
Net financials	-1	0
Profit before tax	122	98
Tax	31	26
Net profit	91	72

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	2014	2013
Total assets	265	186
Equity	216	152
Long-term debt	0	0
Short-term debt	49	34
Total debt	49	34

Financial ratios

5-year trend

EBITDA margin (of gross profit)

100.0 %

20132014

Equity ratio

81.5 %

Very strong

Among the 20% highest rated companies in the industry

20132014

Return on equity

42.4 %

Very strong

Among the 20% highest rated companies in the industry

20132014

Net profit margin (of gross profit)

74.2 %

20132014

Asset turnover (of gross profit)

0.47×

20132014

Debt / equity

0.23×

Very strong

Among the 20% highest rated companies in the industry

20132014

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)Very strong

Among the 20% highest rated companies in the industry

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

Return on assets (ROA)Very strong

Among the 10% highest rated companies in the industry

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

Return on net assets (RONA)Very strong

Among the 20% highest rated companies in the 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)Very strong

Among the 10% highest rated companies in the 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 ratioStrong

Among the 40% 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 strong

Among the 20% highest 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 strong

Among the 10% highest 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 capitalWeak

Among the 30% lowest 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 ratioAverage

Around the average of companies in the same industry

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

Debt & solvency

Solidity ratioVery strong

Among the 20% 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 ratioVery strong

Among the 20% 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 equityVery strong

Among the 20% highest 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 strong

Among the 20% highest rated companies in the industry

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

Income to debtVery strong

Among the 10% highest rated companies in the industry

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

EBITDA to debtVery strong

Among the 10% highest rated companies in the industry

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

Interest coverageVery strong

Among the 20% 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 marginVery strong

Among the 10% highest rated companies in the 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 capitalWeak

Among the 40% lowest 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 equityVery strong

Among the 20% highest rated companies in the industry

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

One-year change in debtVery weak

Among the 20% lowest 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 2014
Filed via CVR / Virk · Period 2014-01-01 – 2014-12-31
View PDF
Annual report 2013
Filed via CVR / Virk · Period 2013-01-07 – 2013-12-31
View PDF

People & ownership

Management

Actively employed in the business

Name	Role	Member since

Former (2)


NM Nikolaj Møller Jacobsen Management	Management	2013 – 2015
LS Lasse Schytter Management	Management	2013 – 2015

Board of directors

Non-executive oversight

No data on file.

Shareholders

Active legal owners

Shareholder	Type	Ownership	Votes	Registered
Nikolaj Møller Jacobsen	Individual	50–66.65%	50–66.65%	2013
Lasse Schytter	Individual	50–66.65%	50–66.65%	2013

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 MAKERS WORKSHOP ApS also hold positions in 3 other companies.

Person	Role here	Other companies
Lasse Schytter	Management	2 companies
Nikolaj Møller Jacobsen	Management	1 company

Frequently asked questions

What is the CVR number of MAKERS WORKSHOP ApS?

MAKERS WORKSHOP ApS is registered with CVR / Virk under CVR 34899819.

What is the gross profit of MAKERS WORKSHOP ApS?

MAKERS WORKSHOP ApS reported a gross profit of DKK 123.3k in 2014.

Where is MAKERS WORKSHOP ApS headquartered?

MAKERS WORKSHOP ApS's registered address is Skydebanegade 12, 3. th.