A/S Formula IT

A/SActive

CVR 43379941Jydekrogen 7, 2625 VallensbækWholesale of information and communication equipment· NACE 4650Est. 2022 · 4 years old6 employeeshttps://www.formulait.dk

Overview

A/S Formula IT is a Danish A/S based in Vallensbæk, operating in the Wholesale of information and communication equipment sector. Incorporated in 2022, the company has 6 employees and reported a gross profit of DKK 5.9m in its latest annual filing.

Gross profit 2025

5.9M DKK

+4% vs 2024

EBITDA margin (of gross profit)

31.3 %

0% vs 2024

Net profit 2025

1.4M DKK

0% vs 2024

Key ratios

See full ratios →

50.0 %

Strong

Among the 40% highest rated companies in the industry

20222025

2.0×

Strong

Among the 40% highest rated companies in the industry

20222025

14.0 %

Strong

Among the 30% highest rated companies in the industry

20222025

EBITDA — year on year

DKK thousands

Key figures

Annual report 2025

Gross profit	5.9M DKK	+4%
EBITDA	1.8M DKK	0%
Net profit	1.4M DKK	0%
Total assets	9.8M DKK	+14%
Equity	4.9M DKK	+39%
Employees	6	—

Contact

Address

Jydekrogen 7, 2625 Vallensbæk

Phone

+45 4422 2444

aa@formula.fo

Website

https://www.formulait.dk

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), A/S Formula IT reported a gross profit of DKK 5.9m, an increase of 4% 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 1.4m, and the EBITDA margin stood at 31.3%.

At the end of 2025, equity financed 50% of the balance sheet, and current assets covered short-term debt 2 times.

Financials

Gross profit

DKK thousands

EBITDA

DKK thousands

Income statement

DKK thousands

Item	2025	2024	2023	2022
Gross profit	5,853	5,607	5,036	1,320
Staff expenses	-4,020	-3,766	-3,119	-1,016
EBITDA	1,833	1,842	1,917	304
Depreciation & amort.	-48	-49	-4	-0
EBIT	1,785	1,793	1,913	304
Net financials	-3	-17	-41	-6
Profit before tax	1,781	1,776	1,873	298
Tax	399	401	423	79
Net profit	1,382	1,375	1,450	219

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	9,842	8,660	5,956	3,186
Equity	4,921	3,539	2,168	719
Long-term debt	0	0	0	0
Short-term debt	4,913	5,111	3,778	2,467
Total debt	4,913	5,111	3,778	2,467

Financial ratios

5-year trend

EBITDA margin (of gross profit)

31.3 %

20222025

Equity ratio

50.0 %

Strong

Among the 40% highest rated companies in the industry

20222025

Return on equity

28.1 %

Strong

Among the 40% highest rated companies in the industry

20222025

Net profit margin (of gross profit)

23.6 %

20222025

Asset turnover (of gross profit)

0.59×

20222025

Debt / equity

1.00×

Average

Around the average of companies in the same industry

20222025

Sector performance

23 of 28 ratios graded

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

Profitability

Return on equity (ROE)Strong

Among the 40% highest rated companies in the 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 30% 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)Strong

Among the 30% highest rated companies in the 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 30% 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 30% 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 40% 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 ratioStrong

Among the 30% highest rated companies in the 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 ratioStrong

Among the 30% highest rated companies in the industry

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

Current assets to equityAverage

Around the average of companies in the same 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 capitalAverage

Around the average of companies in the same 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 ratioAverage

Around the average of companies in the same 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 30% highest rated companies in the industry

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

EBITDA to debtStrong

Among the 30% 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 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 marginStrong

Among the 30% 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 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 equityVery strong

Among the 20% highest rated companies in the industry

The size of this year's increase or decrease in the company's equity.

One-year change in debtStrong

Among the 40% highest 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 2025
Filed via CVR / Virk · Period 2025-01-01 – 2025-12-31
View PDF
Annual report 2024
Filed via CVR / Virk · Period 2024-01-01 – 2024-12-31
View PDF
Annual report 2023
Filed via CVR / Virk · Period 2023-01-01 – 2023-12-31
View PDF
Annual report 2022
Filed via CVR / Virk · Period 2022-06-16 – 2022-12-31
View PDF

People & ownership

Management

Actively employed in the business

Name	Role	Member since
Current (2)
CH Claus Holdgaard Andersen Management	Management	2024
FM Fróði Magnussen Management	Management	2022

Board of directors

Non-executive oversight

Name	Role	Member since
Current (4)
TØ Thomas Østergaard Nielsen Board of Directors	Board of Directors	2024
GJ Gert Joensen Board of Directors	Board of Directors	2025
FM Fróði Magnussen Board of Directors	Board of Directors	2022
ET Eyoun Thorsvig Chairman	Chairman	2025

Former (1)


ÁA Árni Arge Chairman	Chairman	2022 – 2025

Shareholders

Active legal owners

Shareholder	Type	Ownership	Votes	Registered
P/F Formula	Individual	50–66.65%	50–66.65%	2022
Claus Holdgaard Andersen	Individual	15–19.99%	15–19.99%	2022
Thomas Østergaard Nielsen	Individual	15–19.99%	15–19.99%	2022

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 A/S Formula IT also hold positions in 1 other company.

Person	Role here	Other companies
Árni Arge	Chairman	1 company

Frequently asked questions

What is the CVR number of A/S Formula IT?

A/S Formula IT is registered with CVR / Virk under CVR 43379941.

What is the gross profit of A/S Formula IT?

A/S Formula IT reported a gross profit of DKK 5.9m in 2025.

How many employees does A/S Formula IT have?

A/S Formula IT employs 6 people as of the latest annual report.

Who is the chairman of A/S Formula IT?

Eyoun Thorsvig chairs the board of A/S Formula IT, in role since 2025.

Where is A/S Formula IT headquartered?

A/S Formula IT's registered address is Jydekrogen 7.