FORMEL B AF 2003 ApS
APSActiveCVR 26984254Vesterbrogade 182, 1800 Frederiksberg CRestaurant activities· NACE 5611Est. 2003 · 23 years old29 employees
Loading company…
Overview
FORMEL B AF 2003 ApS is a Danish APS based in Frederiksberg C, operating in the Restaurant activities sector. Incorporated in 2003, the company has 29 employees and reported a gross profit of DKK 13.4m in its latest annual filing.
Gross profit 2025
13.4M DKK
−29% vs 2024
EBITDA margin (of gross profit)
16.4 %
−42% vs 2024
Net profit 2025
1.4M DKK
-46% vs 2024
Key ratios
See full ratios →Solidity ratioEquity ÷ Total assets × 100
43.0 %
StrongAmong the 40% highest rated companies in the industry
20212025
Liquidity ratioCurrent assets ÷ Short-term debt
1.7×
StrongAmong the 30% highest rated companies in the industry
20212025
Return on assets (ROA)Net profit ÷ Total assets × 100
8.5 %
StrongAmong the 40% highest rated companies in the industry
20212025
EBITDA — year on year
DKK thousandsKey figures
Annual report 2025| Gross profit | 13.4M DKK | -29% |
| EBITDA | 2.2M DKK | -42% |
| Net profit | 1.4M DKK | -46% |
| Total assets | 16M DKK | +47% |
| Equity | 6.9M DKK | +25% |
| Employees | 29 | — |
Company information
Legal name
FORMEL B AF 2003 ApS
CVR number
26984254
Legal form
Anpartsselskab
NACE code
5611 · Restaurant activities
Founded
30 January 2003 · 23 years
Share capital
DKK 125,000
Employees
29 (FTE)
VAT registered
Yes
Audit selected
Yes
Last report
2025-06-30
Financial year
January – December
Signatory rights
Selskabet tegnes af en direktør
Company purpose
Selskabets formål er at drive virksomhed som restaurationsvirksomhed og herved beslægtede funktioner
(no translation available)
Address
Vesterbrogade 182, 1800 Frederiksberg C
Risika for professionals
Risika provides regulated workflow tools for finance, procurement and compliance teams that need monitoring, alerts and an API.
Financial development
In its most recent annual report (2025), FORMEL B AF 2003 ApS reported a gross profit of DKK 13.4m, a decrease of 29% on the year before. The figures on this page draw on 5 annual filings covering 2021 to 2025. The bottom line showed a net profit of DKK 1.4m, and the EBITDA margin stood at 16.4%.
At the end of 2025, equity financed 43% of the balance sheet, and current assets covered short-term debt 1.7 times.
Financials
Gross profit
DKK millionsEBITDA
DKK thousandsIncome statement
DKK thousands| Item | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Gross profit | 13,440 | 18,925 | 17,778 | 11,756 | 8,863 |
| Staff expenses | -11,240 | -15,128 | -13,646 | -9,514 | -6,920 |
| EBITDA | 2,200 | 3,787 | 4,132 | 2,242 | 1,931 |
| Depreciation & amort. | -566 | -562 | -1,077 | -852 | -696 |
| EBIT | 1,634 | 3,225 | 3,055 | 1,390 | 1,234 |
| Net financials | 101 | -6 | -5 | -22 | -19 |
| Profit before tax | 1,735 | 3,219 | 3,050 | 1,367 | 1,216 |
| Tax | 382 | 710 | 673 | 307 | 275 |
| Net profit | 1,353 | 2,508 | 2,377 | 1,060 | 940 |
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.
Balance sheet
DKK thousands| Item | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Total assets | 15,969 | 10,854 | 12,146 | 10,234 | 9,959 |
| Equity | 6,859 | 5,507 | 5,498 | 3,621 | 4,561 |
| Long-term debt | 431 | 748 | 775 | 344 | 391 |
| Short-term debt | 8,643 | 4,515 | 5,755 | 6,050 | 4,751 |
| Total debt | 9,074 | 5,263 | 6,530 | 6,394 | 5,142 |
Financial ratios
5-year trendEBITDA margin (of gross profit)
16.4 %
20212025
Equity ratio
43.0 %
StrongAmong the 40% highest rated companies in the industry
20212025
Return on equity
19.7 %
AverageAround the average of companies in the same industry
20212025
Net profit margin (of gross profit)
10.1 %
20212025
Asset turnover (of gross profit)
0.84×
20212025
Debt / equity
1.33×
AverageAround the average of companies in the same industry
20212025
Sector performance
23 of 28 ratios graded28 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)Strong
Among the 40% 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)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)Strong
Among the 40% highest rated companies in the industry
EBIT relative to total assets — the company's earning power before the effects of tax and financial leverage.
Capacity ratioStrong
Among the 40% highest rated companies in the 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 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 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 equityWeak
Among the 40% 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 capitalStrong
Among the 30% 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 ratioStrong
Among the 30% 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 40% 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 debtStrong
Among the 40% highest rated companies in the industry
Profit relative to debt — the ability to create earnings while operating with debt.
EBITDA to debtStrong
Among the 40% 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 10% highest rated companies in the industry
The ability to pay the interest on the company's debt out of its earnings.
Interest rate on debtVery strong
Among the 20% highest rated companies in the industry
Financial expenses relative to total liabilities — the effective interest rate the company pays on its debt.
Interest marginStrong
Among the 40% 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 capitalVery strong
Among the 10% 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 equityStrong
Among the 40% 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 2025Filed via CVR / Virk · Period 2024-07-01 – 2025-06-30
- Annual report 2024Filed via CVR / Virk · Period 2023-07-01 – 2024-06-30
- Annual report 2023Filed via CVR / Virk · Period 2022-07-01 – 2023-06-30
- Annual report 2022Filed via CVR / Virk · Period 2021-07-01 – 2022-06-30
- Annual report 2021Filed via CVR / Virk · Period 2020-07-01 – 2021-06-30
People & ownership
Management
Actively employed in the business| Name | Role | Member since |
|---|---|---|
| Current (2) | ||
RA Management | Management | 2003 |
KA Management | Management | 2003 |
Board of directors
Non-executive oversightNo data on file.
Shareholders
Active legal owners| Shareholder | Type | Ownership | Votes | Registered |
|---|---|---|---|---|
| Company | 100% | 100% | 2014 |
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.
Related companies
Company hierarchy
FORMEL HOLDING ApS
FORMEL B AF 2003 ApS Board network connections
Board members of FORMEL B AF 2003 ApS also hold positions in 17 other companies.
| Person | Role here | Other companies |
|---|---|---|
| Kristian Arpe-Møller | Management | 9 companiesMany roles |
| Rune Amgild Jochumsen | Management | 8 companiesMany roles |
Frequently asked questions
What is the CVR number of FORMEL B AF 2003 ApS?
FORMEL B AF 2003 ApS is registered with CVR / Virk under CVR 26984254.
What is the gross profit of FORMEL B AF 2003 ApS?
FORMEL B AF 2003 ApS reported a gross profit of DKK 13.4m in 2025.
How many employees does FORMEL B AF 2003 ApS have?
FORMEL B AF 2003 ApS employs 29 people as of the latest annual report.
Where is FORMEL B AF 2003 ApS headquartered?
FORMEL B AF 2003 ApS's registered address is Vesterbrogade 182.