CVR 25469836Private limited company (ApS)Andre IT- og computerserviceaktiviteter (629000)HellerupFounded 23 Jun 2000
Dandex has recorded no changes to this company since it began following the register.
Compiled by Dandex from the Central Business Register (CVR, datacvr.virk.dk), Erhvervsstyrelsen, and annual reports filed in XBRL. Values marked Dandex estimate are computed by Dandex from that data, not registered.
Dandex is Danish company data. Connect it once and ask about FORMULA UNO ApS, or any Danish company, from your assistant, the API or the command line. Answers come from the current record: owners and the ownership network, financials year by year, and the latest registered changes.
Set Up DandexEmployees
1
CVR registry, 2020
Gross profit
-16K
DKK, annual report 2025
Result
+2.9M
DKK, annual report 2025
Equity
17.7M
DKK, annual report 2025
Maria Høgh Heilmann100% of capital and votes, since 1 Jan 2014
Maria Høgh Heilmannsince 20 Dec 2014
100% of capital and votessince 1 Jan 2014
Holders of 5% or more, from the owner register. CVR records shares in bands, not exact figures.
1 Danish company.
CVR 3054855820% to under 25% of capital and votes
Found by searching the CVR owner register (ejerregister) for FORMULA UNO ApS as owner: Danish companies it holds 5% or more of, and their holdings one level down. Foreign holdings are not in CVR.
CVR 316269195% to under 10% of capital and votes15 Mar 2017 to 24 Jan 2020
CVR records founders at incorporation. It does not record whether they are alive or still involved.
May 2020, monthly: 1 employee, 0 FTE
Arrow keys move through the periods, Home and End go to the first and the latest, Escape returns to the latest.
| Period | Dec 2018 | Jan 2019 | Feb 2019 | Mar 2019 | Apr 2019 | May 2019 | Jun 2019 | Jul 2019 | Aug 2019 | Sep 2019 | Oct 2019 | Nov 2019 | Dec 2019 | Jan 2020 | Feb 2020 | Mar 2020 | Apr 2020 | May 2020 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Employees | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| FTE | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Series | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly |
The legal entity's own headcount as CVR records it, not the annual report's average, which may cover a group. Monthly Dec 2018 to May 2020.
CVR changed its monthly method in Oct 2019, so a step at that month need not be real.
Latest May 2020, published 17 Jul 2020. Source: CVR employment series (Årsbeskæftigelse, Kvartalsbeskæftigelse, Månedsbeskæftigelse).
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Gross profit | -49 | -15 | -22 | -29 | -16 |
| Operating profit | -49 | -15 | -22 | -29 | -16 |
| Result for the year | +3,218 | +1,560 | +1,463 | +2,250 | +2,942 |
| Equity | 9,951 | 11,453 | 12,798 | 14,926 | 17,733 |
| Total assets | 9,971 | 11,477 | 12,818 | 15,049 | 17,991 |
| Employees (average) | 0 | Not reported | Not reported | Not reported | 0 |
| Credit metrics (Dandex calculations) | |||||
| EBITDA | -49 | Not reportednote 1 | Not reportednote 1 | Not reportednote 1 | Not reportednote 1 |
| Employee growth (vækst i antal ansatte) | -100% | Not reportednote 2 | Not reportednote 2 | Not reportednote 2 | n.m.note 3 |
| Net interest-bearing debt (NIBD, nettorentebærende gæld) | -1,136note 4 | -3,056note 4 | -3,369note 4 | -3,804note 4 | -5,436note 4 |
| ROIC (afkast af investeret kapital) | -0.5%note 5 | -0.1%note 5 | -0.2%note 6 | -0.2%note 6 | -0.1%note 6 |
DKK thousands. Annual reports via XBRL. Employees are the annual report's average and may cover a group.
Credit metrics are Dandex calculations from the filed figures, not filed values; estimates are in grey with a note. Ratios are percentages and gearing a multiple. Definitions. Revenue-based rows are empty: the company reports gross profit only (bruttofortjeneste), which class B filers may. No cash flow statement filed (class A and B are exempt).
Annual report 2025
1 Jan 2025 to 31 Dec 2025, published 8 Apr 2026
Annual report 2024
1 Jan 2024 to 31 Dec 2024, published 30 Jun 2025
Annual report 2023
1 Jan 2023 to 31 Dec 2023, published 15 May 2024
Annual report 2022
1 Jan 2022 to 31 Dec 2022, published 13 Jun 2023
Annual report 2021
1 Jan 2021 to 31 Dec 2021, published 3 Jun 2022
Each registered value from the day it took effect, newest first.
From CVR, read 7 Nov 2026. Text such as the signing rule and purpose is shown as registered.
9 registrations, newest first. As published by Erhvervsstyrelsen, in Danish, with people's street addresses cut to postcode and city.
CVR-nummer:
25469836.
NAVN:
FORMULA UNO ApS.
Adresse: c/o David Heilmann, Stigaardsvej 22, 2900 Hellerup.
Kommune: Gentofte.
Revision:
Fratrådte:
AP STATSAUTORISEREDE REVISORER P/S, den 16.06.2015.
Tiltrådte:
CVR-NR. 34209936 GRANT THORNTON,STATSAUTORISERET REVISIONSPARTNERSELSKAB, Stockholmsgade 45, 2100 København Ø, den 16.06.2015.
Direktion:
Udtrådt af direktionen:
David Heilmann, den 20.12.2014.
Indtrådt i direktionen:
Maria Høgh Heilmann, den 20.12.2014.
Vedtægter ændret:
20.12.2014.
Kapitalforhøjelse:
kr. 1.000,00 indbetalt i værdier, kurs 57.564,50.
Kapitalen udgør herefter kr. 126.000,00.
Ny adresse:
c/o David Heilmann, Stigaardsvej 22, 2900 Hellerup.
Ny adresse:
c/o David Heilmann, Phistersvej 2E, 2900 Hellerup.
Ny kommune:
Gentofte.
Vedtægter ændret:
09.04.2010.
Nyt navn:
FORMULA UNO ApS.
Ny adresse:
c/o David Heilmann, Sortedam Dossering 73, 4., 2100 København Ø.
Stiftelsesdato:
23.06.2000.
Seneste vedtægtsdato:
23.06.2000.
Kapital:
kr. 125.000,00.
Indbetalingsmåde:
kontant kr. 125.000,00 til kurs 100,00.
Stifter:
David Heilmann, den 23.06.2000.
Direktion:
David Heilmann, den 23.06.2000.
Selskabet tegnes af direktøren.
Revision:
CVR-NR. 24252019 ALBERT PEDERSEN, STATSAUTORISEREDE REVISORER I/S, c/o Albert Pedersen, statsaut. rev, Nørre Farimagsgade 11, postboks 1034, 1007 København K, den 23.06.2000.
Første regnskabsår:
23.06.2000 - 31.12.2000.
Regnskabsår:
01.01 - 31.12.
1 registered in CVR.
P-number 1007739024Stigaardsvej 22, 2900 Hellerup
