Riskpilot← Back to searchSign inGet full accessMASTER INTERNATIONAL A/S
A/SActiveCVR 10028086Bregnerødvej 144Leasing of intellectual property and similar products, except copyrighted works · NACE 7740Est. 198512 employees
Revenue 2025
DKK 9,3M
-2% vs 2024
EBITDA margin
11.2%
-35% vs 2024
Equity ratio
77.5%
Financial strength
Net profit 2025
DKK 2,8M
+47% vs 2024
| Revenue | DKK 9,3M | -2% |
| EBITDA | DKK 1M | -35% |
| Net profit | DKK 2,8M | +47% |
| Total assets | DKK 9,2M | +4% |
| Equity | DKK 7,2M | +10% |
| Employees | 12 | — |
Legal name
MASTER INTERNATIONAL A/S
CVR number
10028086
Legal form
Aktieselskab
NACE code
7740 · Leasing of intellectual property and similar products, except copyrighted works
Founded
30. november 1985
Share capital
DKK 500.000
Employees
12 (FTE)
VAT registered
Yes
Audit selected
Yes
Last report
2025-04-30
Financial year
January – December
Signatory rights
Selskabet tegnes af direktøren, formanden for bestyrelsen, af 3 medlemmer af bestyrelsen i forening
eller af den samlede bestyrelse.
Company purpose
Selskabets formål er salg, marketing og udvikling af koncepter og knowhow inden for måling/testning af medarbejdere samt uddannelses- og konsulentforløb relateret til dette og derigennem at generere indtægter navnlig fra betaling for anvendelsen af disse koncepter/knowhow enten gennem betaling direkte fra den anvendende virksomhed eller som royaltybetaling fra samarbejdspartneres anvendelse og salg til deres kunder.
Address
Bregnerødvej 144
Phone
+4570277080
Email
accounting@master-hr.com
Risika for professionals
Risika provides regulated workflow tools for finance, procurement and compliance teams that need monitoring, alerts and an API.
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 10.322 | 10.078 | 9.770 | 9.688 | 9.676 | 8.333 | 9.118 | 9.403 | 8.726 | 8.293 | 8.679 | 8.811 | 9.496 | 9.297 |
| Staff expenses | -9.976 | -10.471 | -8.502 | -8.313 | -9.085 | -8.763 | -7.578 | -7.917 | -7.520 | -6.920 | -6.819 | -7.479 | -7.886 | -8.252 |
| EBITDA | 346 | -393 | 1.268 | 1.375 | 591 | -430 | 1.540 | 1.486 | 1.206 | 1.373 | 1.860 | 1.332 | 1.610 | 1.045 |
| Depreciation & amort. | -156 | -91 | -126 | -117 | -109 | -92 | -73 | -36 | -85 | -40 | -34 | -62 | -57 | -57 |
| EBIT | 191 | -484 | 1.142 | 1.258 | 481 | -522 | 1.468 | 1.450 | 1.120 | 1.333 | 1.826 | 1.270 | 1.553 | 988 |
| Net financials | 572 | 977 | -167 | 8.353 | 2.698 | 1.048 | 298 | 949 | 1.476 | 1.749 | 1.410 | 1.816 | 705 | 2.111 |
| Profit before tax | 762 | 493 | 975 | 9.611 | 3.180 | 526 | 1.766 | 2.398 | 2.597 | 3.082 | 3.236 | 3.086 | 2.257 | 3.099 |
| Tax | 45 | -123 | 243 | 376 | 239 | -120 | 271 | 311 | 266 | 352 | 372 | 271 | 332 | 267 |
| Net profit | 717 | 616 | 732 | 9.235 | 2.941 | 646 | 1.495 | 2.088 | 2.331 | 2.730 | 2.864 | 2.816 | 1.925 | 2.832 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.105 | 5.679 | 6.818 | 13.399 | 12.620 | 10.205 | 9.719 | 9.201 | 8.533 | 7.474 | 9.358 | 9.800 | 8.854 | 9.246 |
| Equity | 1.303 | 1.148 | 1.560 | 9.796 | 9.535 | 7.781 | 7.476 | 7.164 | 4.995 | 5.525 | 6.389 | 6.805 | 6.530 | 7.162 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 448 | 0 | 0 | 226 | 0 | 0 |
| Short-term debt | 2.802 | 4.531 | 5.258 | 3.603 | 3.085 | 2.424 | 2.243 | 2.037 | 3.091 | 1.950 | 2.969 | 2.325 | 2.270 | 2.025 |
| Total debt | 2.802 | 4.531 | 5.258 | 3.603 | 3.085 | 2.424 | 2.243 | 2.037 | 3.539 | 1.950 | 2.969 | 2.551 | 2.270 | 2.025 |
EBITDA margin
11.2%
This company
15.8%
Market median
-29% vs market
20122025
Equity ratio
77.5%
This company
38.2%
Market median
+103% vs market
20122025
Return on equity
39.5%
This company
18.4%
Market median
+115% vs market
20122025
Net profit margin
30.5%
This company
8.1%
Market median
+277% vs market
20122025
Asset turnover
1.01×
This company
1.12×
Market median
+10% vs market
20122025
Debt / equity
0.29×
This company
0.62×
Market median
+53% vs market
20122025
- Annual report 2025Filed via CVR / Virk · Period 2024-05-01 – 2025-04-30
- Annual report 2024Filed via CVR / Virk · Period 2023-05-01 – 2024-04-30
- Annual report 2023Filed via CVR / Virk · Period 2022-05-01 – 2023-04-30
- Annual report 2022Filed via CVR / Virk · Period 2021-05-01 – 2022-04-30
- Annual report 2021Filed via CVR / Virk · Period 2020-05-01 – 2021-04-30
- Annual report 2020Filed via CVR / Virk · Period 2019-05-01 – 2020-04-30
- Annual report 2019Filed via CVR / Virk · Period 2018-05-01 – 2019-04-30
- Annual report 2018Filed via CVR / Virk · Period 2017-05-01 – 2018-04-30
- Annual report 2017Filed via CVR / Virk · Period 2016-05-01 – 2017-04-30
- Annual report 2016Filed via CVR / Virk · Period 2015-05-01 – 2016-04-30
- Annual report 2015Filed via CVR / Virk · Period 2014-05-01 – 2015-04-30
- Annual report 2014Filed via CVR / Virk · Period 2013-05-01 – 2014-04-30
- Annual report 2013Filed via CVR / Virk · Period 2012-05-01 – 2013-04-30
- Annual report 2012Filed via CVR / Virk · Period 2011-05-01 – 2012-04-30
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
TE Management | Management | 1999 | — | — |
PT Management | Management | 1985 | — | — |
NM Management | Management | 2000 | — | — |
JB Chief Executive Officer | Chief Executive Officer | 2019 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Chairman | 2019 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 1985 | — | — | |
| Board of Directors | 2016 | — | — | |
| Chairman | 2017 | — | — | |
| Board of Directors | 2006 | — | — | |
| Board of Directors | 2019 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
NOCAMaster Holding ApS | Company | 66.7% | 66.7% | 2023 |
B-Six Holding ApS | Company | 15.0% | 15.0% | 2023 |
NOCA HOLDING ApS | Company | 90.0% | 90.0% | 2019 |
BMH 1 Holding ApS | Company | 25.0% | 25.0% | 2018 |
BJARNE MØNSTER HOLDING ApS | Company | 25.0% | 25.0% | 2013 |
Beneficial ownership (UBO) data access is restricted in Denmark as of September 2025 per the EU 6th AML Directive. Learn more.
B-Six Holding ApS
MASTER INTERNATIONAL A/S Board members of MASTER INTERNATIONAL A/S also hold positions in 0 other companies.
| Person | Role here | Other companies |
|---|---|---|
| Thorkild Eriksen | Management | 0 companies |
| Peter Theill | Management | 0 companies |
| Norbert Mörtl | Management | 0 companies |
| Jesper Broberg Nielsen | Chief Executive Officer | 0 companies |
| Norbert Mörtl | Chairman | 0 companies |
| Vivian Linder Mønster | Board of Directors | 0 companies |
| Niels Ravn | Board of Directors | 0 companies |
| Peter Færch Linder | Board of Directors | 0 companies |
| Lars Rolf Gudbrandsson | Board of Directors | 0 companies |
| Bjarne Mønster | Chairman | 0 companies |
| Carina Mörtl | Board of Directors | 0 companies |
| Niels Jørgen Korsholm | Board of Directors | 0 companies |