With ApS

APSActiveAdvertising protection

CVR 42068527Bornholmsgade 4, 1266 København KComputer consultancy and computer facilities management activities· NACE 6220Est. 2021 · 5 years old— employees

Overview

With ApS is a Danish APS based in København K, operating in the Computer consultancy and computer facilities management activities sector. Incorporated in 2021, the company reported revenue of DKK 8.1k in its latest annual filing.

Revenue 2025

8.1K DKK

−18% vs 2024

EBITDA margin

50.5 %

−46% vs 2024

Net profit 2025

17K DKK

-45% vs 2024

Key ratios

See full ratios →

100.0 %

Very strong

Among the 10% highest rated companies in the industry

20222025

0.0×

20222025

4.7 %

Average

Around the average of companies in the same industry

20222025

EBITDA — year on year

DKK

Key figures

Annual report 2025

Revenue	8.1K DKK	-18%
EBITDA	4.1K DKK	-46%
Net profit	17K DKK	-45%
Total assets	361.7K DKK	+9%
Equity	361.7K DKK	+9%
Employees	—	—

Contact

Address

Bornholmsgade 4, 1266 København K

Phone

+45 2926 0015

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.

Visit risika.com

Financial development

In its most recent annual report (2025), With ApS reported revenue of DKK 8.1k, a decrease of 18% on the year before. The figures on this page draw on 4 annual filings covering 2022 to 2025. The bottom line showed a net profit of DKK 17.0k, and the EBITDA margin stood at 50.5%.

At the end of 2025, equity financed 100% of the balance sheet.

Financials

Revenue

DKK thousands

EBITDA

DKK

Income statement

DKK thousands

Item	2025	2024	2023	2022
Revenue	8	10	11	25
Staff expenses	-4	-2	-9	-0
EBITDA	4	8	1	8
Depreciation & amort.	-0	-0	-0	-0
EBIT	4	8	1	8
Net financials	17	31	5	-12
Profit before tax	21	39	7	-4
Tax	4	8	2	-0
Net profit	17	31	5	-4

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	2025	2024	2023	2022
Total assets	362	333	298	298
Equity	362	333	298	298
Long-term debt	0	0	0	0
Short-term debt	0	0	0	0
Total debt	0	0	0	0

Financial ratios

5-year trend

EBITDA margin

50.5 %

20222025

Equity ratio

100.0 %

Very strong

Among the 10% highest rated companies in the industry

20222025

Return on equity

4.7 %

Average

Around the average of companies in the same industry

20222025

Net profit margin

210.1 %

Very strong

Among the 10% highest rated companies in the industry

20222025

Asset turnover

0.02×

Weak

Among the 40% lowest rated companies in the industry

20222025

Debt / equity

0.00×

20222025

Sector performance

16 of 28 ratios graded

28 financial ratios from the latest filing, each graded against companies in the same industry.

Profitability

Gross marginVery strong

Among the 10% highest rated companies in the industry

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 marginVery strong

Among the 20% highest rated companies in the industry

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 marginVery strong

Among the 10% highest rated companies in the industry

The profit for the year as a share of revenue — the company's ability to turn revenue into profit.

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)Average

Around the average of companies in the same 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)Average

Around the average of companies in the same industry

EBIT relative to total assets — the company's earning power before the effects of tax and financial leverage.

Capacity ratioVery strong

Among the 20% 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.

Liquidity

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 capitalVery weak

Among the 20% 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 ratioVery weak

Among the 20% lowest rated companies in the industry

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

Current ratioNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

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 ratioNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

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 ratioNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

Cash relative to short-term debt — the ability to repay short-term obligations with cash alone.

Debt & solvency

Solidity ratioVery strong

Among the 10% 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.

Liabilities to equityVery strong

Among the 10% highest rated companies in the industry

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

Debt ratioNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

Total debt relative to the balance-sheet total — the share of the assets financed by debt rather than equity.

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.

Income to debtNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

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

EBITDA to debtNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

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

Interest coverageNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

The ability to pay the interest on the company's debt out of its earnings.

Interest rate on debtNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

Financial expenses relative to total liabilities — the effective interest rate the company pays on its debt.

Interest marginNot rated

Cannot be graded — the figures this ratio builds on are not available in the latest filing.

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

Asset turnoverWeak

Among the 40% lowest rated companies in the industry

Revenue relative to total assets — the ability to generate revenue from the asset base.

Equity to contributed capitalStrong

Among the 40% 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.

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 debtNot 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 debt.

Annual reports & filings

Annual report 2025
Filed via CVR / Virk · Period 2024-07-01 – 2025-06-30
View PDF
Annual report 2024
Filed via CVR / Virk · Period 2023-07-01 – 2024-06-30
View PDF
Annual report 2023
Filed via CVR / Virk · Period 2022-07-01 – 2023-06-30
View PDF
Annual report 2022
Filed via CVR / Virk · Period 2021-01-28 – 2022-06-30
View PDF

People & ownership

Management

Actively employed in the business

Name	Role	Member since
Current (1)
CW Christian With Andersen Management	Management	2021

Board of directors

Non-executive oversight

No data on file.

Shareholders

Active legal owners

Shareholder	Type	Ownership	Votes	Registered
Christian With Andersen	Individual	100%	100%	2021

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 With ApS also hold positions in 2 other companies.

Person	Role here	Other companies
Christian With Andersen	Management	2 companies

Frequently asked questions

What is the CVR number of With ApS?

With ApS is registered with CVR / Virk under CVR 42068527.

What is the revenue of With ApS?

With ApS reported revenue of DKK 8.1k in 2025.

Where is With ApS headquartered?

With ApS's registered address is Bornholmsgade 4, 4. mf.