Riskpilot← Back to searchSign inGet full accessMASTERPLAN PICTURES ApS
APSActiveCVR 35386149Wildersgade 32, 2.Motion picture, video and television programme production activities · NACE 5911Est. 20131 employeeswww.masterplanpictures.com
Revenue 2025
DKK 6K
+294% vs 2024
EBITDA margin
100.0%
+294% vs 2024
Equity ratio
17.8%
Financial strength
Net profit 2025
DKK 4K
+232% vs 2024
| Revenue | DKK 6K | +294% |
| EBITDA | DKK 6K | +294% |
| Net profit | DKK 4K | +232% |
| Total assets | DKK 616K | +7% |
| Equity | DKK 110K | +4% |
| Employees | 1 | — |
Legal name
MASTERPLAN PICTURES ApS
CVR number
35386149
Legal form
Anpartsselskab
NACE code
5911 · Motion picture, video and television programme production activities
Founded
26. juni 2013
Share capital
DKK 80.000
Employees
1 (FTE)
VAT registered
Yes
Audit selected
No
Last report
2025-09-30
Financial year
January – December
Signatory rights
Selskabet tegnes af direktionen.
Company purpose
Selskabets formål er at drive virksomhed indenfor medieproduktioner samt anden hermed beslægtet virksomhed.
Address
Wildersgade 32, 2.
Email
info@masterplanpictures.com
Website
www.masterplanpictures.com
Risika for professionals
Risika provides regulated workflow tools for finance, procurement and compliance teams that need monitoring, alerts and an API.
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | — | — | 811 | 668 | 221 | 76 | 3 | 63 | 1 | 2 | 2 | 6 |
| Staff expenses | -390 | -179 | -753 | -580 | -272 | -72 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -33 | 10 | 58 | 88 | -51 | 4 | 3 | 63 | 1 | 2 | 2 | 6 |
| Depreciation & amort. | -0 | -0 | -10 | -18 | -18 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | -33 | 10 | 49 | 71 | -69 | 4 | 3 | 63 | 1 | 2 | 2 | 6 |
| Net financials | -0 | -0 | -0 | -5 | -15 | -3 | -3 | -1 | -1 | -0 | -0 | -0 |
| Profit before tax | -34 | 10 | 48 | 65 | -84 | 1 | 0 | 62 | 0 | 2 | 2 | 6 |
| Tax | 12 | 4 | 13 | 17 | 1 | -0 | -0 | -0 | -0 | 1 | 0 | 2 |
| Net profit | -45 | 6 | 36 | 49 | -84 | 1 | 0 | 62 | 0 | 0 | 1 | 4 |
| Item | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 170 | 1.550 | 760 | 697 | 851 | 628 | 533 | 561 | 368 | 346 | 578 | 616 |
| Equity | 35 | 40 | 76 | 125 | 40 | 42 | 42 | 104 | 104 | 104 | 106 | 110 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 135 | 1.510 | 684 | 572 | 811 | 586 | 491 | 458 | 264 | 242 | 472 | 506 |
| Total debt | 135 | 1.510 | 684 | 572 | 811 | 586 | 491 | 458 | 264 | 242 | 472 | 506 |
EBITDA margin
100.0%
This company
15.8%
Market median
+533% vs market
20142025
Equity ratio
17.8%
This company
38.2%
Market median
-53% vs market
20142025
Return on equity
3.7%
This company
18.4%
Market median
-80% vs market
20142025
Net profit margin
66.2%
This company
8.1%
Market median
+717% vs market
20142025
Asset turnover
0.01×
This company
1.12×
Market median
-99% vs market
20142025
Debt / equity
4.62×
This company
0.62×
Market median
-645% vs market
20142025
- Annual report 2025Filed via CVR / Virk · Period 2024-10-01 – 2025-09-30
- Annual report 2024Filed via CVR / Virk · Period 2023-10-01 – 2024-09-30
- Annual report 2023Filed via CVR / Virk · Period 2022-10-01 – 2023-09-30
- Annual report 2022Filed via CVR / Virk · Period 2021-10-01 – 2022-09-30
- Annual report 2021Filed via CVR / Virk · Period 2020-10-01 – 2021-09-30
- Annual report 2020Filed via CVR / Virk · Period 2019-10-01 – 2020-09-30
- Annual report 2019Filed via CVR / Virk · Period 2018-10-01 – 2019-09-30
- Annual report 2018Filed via CVR / Virk · Period 2017-10-01 – 2018-09-30
- Annual report 2017Filed via CVR / Virk · Period 2016-10-01 – 2017-09-30
- Annual report 2016Filed via CVR / Virk · Period 2015-10-01 – 2016-09-30
- Annual report 2015Filed via CVR / Virk · Period 2014-10-01 – 2015-09-30
- Annual report 2014Filed via CVR / Virk · Period 2013-06-26 – 2014-09-30
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
JW Founder | Founder | 2013 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2017 |
Beneficial ownership (UBO) data access is restricted in Denmark as of September 2025 per the EU 6th AML Directive. Learn more.
MASTERPLAN PICTURES ApS 
Paloma Productions ApSBoard members of MASTERPLAN PICTURES ApS also hold positions in 0 other companies.
| Person | Role here | Other companies |
|---|---|---|
| Julie Waltersdorph Hansen | Founder | 0 companies |