I-FACTOR ApS
APSDissolvedAdvertising protectionCVR 34089639Rosenvangen 1, 9520 SkørpingVirksomhedsrådgivning og anden rådgivning om driftsledelse· NACE 702200Est. 2011 · 14 years old1 employees
Loading company…
Overview
I-FACTOR ApS is a Danish APS based in Skørping, operating in the Virksomhedsrådgivning og anden rådgivning om driftsledelse sector. Incorporated in 2011, the company has 1 employee and reported a gross profit of -DKK 67.6k in its latest annual filing.
Gross profit 2021
-67.6K DKK
+168% vs 2020
EBITDA margin (of gross profit)
100.0 %
−162% vs 2020
Net profit 2021
-55.9K DKK
-125% vs 2020
Key ratios
See full ratios →Solidity ratioEquity ÷ Total assets × 100
-252.7 %
Very weakAmong the 10% lowest rated companies in the industry
20172021
Liquidity ratioCurrent assets ÷ Short-term debt
0.3×
AverageAround the average of companies in the same industry
20172021
Return on assets (ROA)Net profit ÷ Total assets × 100
-73.5 %
Very weakAmong the 10% lowest rated companies in the industry
20172021
EBITDA — year on year
DKK thousandsKey figures
Annual report 2021| Gross profit | -67.6K DKK | +168% |
| EBITDA | -67.6K DKK | -162% |
| Net profit | -55.9K DKK | -125% |
| Total assets | 76K DKK | +43% |
| Equity | -192.1K DKK | -41% |
| Employees | 1 | — |
Company information
Legal name
I-FACTOR ApS
CVR number
34089639
Legal form
Anpartsselskab
NACE code
Founded
22 December 2011 · 14 years
Share capital
DKK 80,000
Employees
1 (FTE)
VAT registered
No
Audit selected
No
Last report
2021-12-31
Financial year
January – December
Signatory rights
Selskabet tegnes af en direktør
Contact
Address
Rosenvangen 1, 9520 Skørping
Advertising protection
Active — opted out of marketing use
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 (2021), I-FACTOR ApS reported a gross profit of -DKK 67.6k. The figures on this page draw on 5 annual filings covering 2017 to 2021. The bottom line showed a net loss of DKK 55.9k.
At the end of 2021, current assets covered short-term debt 0.3 times.
Financials
Gross profit
DKK thousandsEBITDA
DKK thousandsIncome statement
DKK thousands| Item | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|
| Gross profit | -68 | -25 | -5 | -38 | 204 |
| Staff expenses | -0 | -1 | -1 | -36 | -325 |
| EBITDA | -68 | -26 | -4 | -74 | -120 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 |
| EBIT | -68 | -26 | -4 | -74 | -120 |
| Net financials | -4 | -6 | -5 | -6 | -3 |
| Profit before tax | -72 | -32 | -10 | -80 | -123 |
| Tax | -16 | -7 | 2 | -13 | -26 |
| Net profit | -56 | -25 | -11 | -67 | -97 |
Balance sheet
DKK thousands| Item | 2021 | 2020 | 2019 | 2018 | 2017 |
|---|---|---|---|---|---|
| Total assets | 76 | 53 | 60 | 41 | 70 |
| Equity | -192 | -136 | -111 | -100 | -33 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 268 | 189 | 171 | 141 | 104 |
| Total debt | 268 | 189 | 171 | 141 | 104 |
Financial ratios
5-year trendEBITDA margin (of gross profit)
<−999 %
20172021
Equity ratio
-252.7 %
Very weakAmong the 10% lowest rated companies in the industry
20172021
Return on equity
—
20172021
Net profit margin (of gross profit)
<−999 %
20172021
Asset turnover (of gross profit)
-0.89×
20172021
Debt / equity
—
20172021
Sector performance
15 of 28 ratios graded28 financial ratios from the latest filing, each graded against companies in the same industry.
Profitability
Return on assets (ROA)Very weak
Among the 10% lowest rated companies in the industry
Net profit as a percentage of total assets — the return generated on the capital employed.
Basic earning power (BEP)Very weak
Among the 10% lowest 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.
Return on equity (ROE)Not rated
Cannot be graded — the figures this ratio builds on are not available in the latest filing.
Net profit as a percentage of equity — the return the owners earned on their invested capital this year.
Return on net assets (RONA)Not rated
Cannot be graded — the figures this ratio builds on are not available in the latest filing.
Profit relative to net assets (total assets minus total debt) — the ability to generate earnings from the net asset base alone.
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 ratioAverage
Around the average of companies in the same 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.
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.
Current assets to equityNot rated
Cannot be graded — the figures this ratio builds on are not available in the latest filing.
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 capitalNot rated
Cannot be graded — the figures this ratio builds on are not available in the latest filing.
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.
Debt & solvency
Solidity ratioVery weak
Among the 10% 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 ratioVery weak
Among the 10% 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.
Income to debtVery weak
Among the 10% lowest rated companies in the industry
Profit relative to debt — the ability to create earnings while operating with debt.
EBITDA to debtVery weak
Among the 10% lowest rated companies in the industry
EBITDA relative to debt — how much operating earnings are available to service the debt.
Interest coverageVery weak
Among the 10% lowest 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 marginVery weak
Among the 10% lowest 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.
Debt to equityNot rated
Cannot be graded — the figures this ratio builds on are not available in the latest filing.
Debt relative to equity — the company's leverage. A higher value means heavier reliance on debt financing.
Liabilities to equityNot rated
Cannot be graded — the figures this ratio builds on are not available in the latest filing.
Total liabilities relative to equity — whether the company operates primarily on borrowed capital or on its own.
Efficiency & development
Equity to contributed capitalVery weak
Among the 10% 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 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.
One-year change in equityNot rated
Cannot be graded — the figures this ratio builds on are not available in the latest filing.
The size of this year's increase or decrease in the company's equity.
Annual reports & filings
- Annual report 2021Filed via CVR / Virk · Period 2021-01-01 – 2021-12-31
- Annual report 2020Filed via CVR / Virk · Period 2020-01-01 – 2020-12-31
- Annual report 2019Filed via CVR / Virk · Period 2019-01-01 – 2019-12-31
- Annual report 2018Filed via CVR / Virk · Period 2018-01-01 – 2018-12-31
- Annual report 2017Filed via CVR / Virk · Period 2017-01-01 – 2017-12-31
People & ownership
Management
Actively employed in the business| Name | Role | Member since |
|---|
Former (1)
EN Management | Management | 2011 – 2023 |
Board of directors
Non-executive oversight| Name | Role | Member since |
|---|
Former (3)
EN Board of Directors | Board of Directors | 2011 – 2014 |
JP Board of Directors | Board of Directors | 2011 – 2014 |
PB Chairman | Chairman | 2011 – 2014 |
Shareholders
Active legal owners| Shareholder | Type | Ownership | Votes | Registered |
|---|---|---|---|---|
| Individual | 100% | 100% | 2019 | |
| Company | 100% | 100% | 2011 |
Beneficial ownership (UBO) data access is restricted in Denmark as of September 2025 per the EU 6th AML Directive. Learn more.
Related companies
Company hierarchy
EVA NAUTRUP ApS
I-FACTOR ApS Board network connections
Board members of I-FACTOR ApS also hold positions in 2 other companies.
| Person | Role here | Other companies |
|---|---|---|
| Jane Plesner Thomsen | Board of Directors | 1 company |
| Peter Berg Kjeldbjerg | Chairman | 1 company |
Frequently asked questions
What is the CVR number of I-FACTOR ApS?
I-FACTOR ApS is registered with CVR / Virk under CVR 34089639.
What is the gross profit of I-FACTOR ApS?
I-FACTOR ApS reported a gross profit of -DKK 67.6k in 2021.
How many employees does I-FACTOR ApS have?
I-FACTOR ApS employs 1 people as of the latest annual report.
Where is I-FACTOR ApS headquartered?
I-FACTOR ApS's registered address is Rosenvangen 1.