CVR 26181992Public limited company (A/S)Detailhandel med motorkøretøjer (478100)Secondary industries: Udlejning af erhvervsejendomme (682040)Kongens LyngbyFounded 14 Aug 2001
Compiled by Dandex from the Danish Business Registry (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 AUTOMOBILE A/S, 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
74
CVR, Aug 2026
0 (0%) over 12 months
Revenue
1.1B
DKK, annual report 2025
+15.5% on 2024
Result
+18M
DKK, annual report 2025
Equity
145.2M
DKK, annual report 2025
Formula Holding 2017 A/SCVR 38326791, 100% of capital and votes, since 6 Jan 2017
Operating company
Dandex estimate: 74 employees registered in 2026Jesper Viskum Schaksince 1 Jul 2014
CVR 38326791100% of capital and votessince 6 Jan 2017
Holders of 5% or more, from the owner register. CVR records shares in bands, not exact figures.
CVR 19498794100% of capital and votesnotified 6 Jan 201727 Nov 2006 to 6 Jan 2017
Ultimate controller
Holds 33.3% to under 50% of capital and 90% to under 100% of votes in Laursen Family Holding ApS, since 19 Jul 2022
Holding company
CVR 43408828Private limited company (ApS)
Holds 25% to under 33.3% of capital and 66.7% to under 90% of votes in LAURSEN HOLDING AF 28. OKTOBER 2013 ApS, since 19 Jul 2022
Holding company
LAURSEN HOLDING AF 28. OKTOBER 2013 ApS
CVR 35525289Private limited company (ApS)
Holds 100% of capital and votes in BENJAMIN CAPITAL ApS, since 28 Oct 2013
Holding company
CVR 19498794Private limited company (ApS)
Holds 100% of capital and votes in Formula Holding 2017 A/S, since 6 Jan 2017
Holding company
CVR 38326791Public limited company (A/S)
Holds 100% of capital and votes in FORMULA AUTOMOBILE A/S, since 6 Jan 2017
This company
FORMULA AUTOMOBILE A/S
CVR 26181992
FORMULA AUTOMOBILE A/S holds no Danish company now.
Found by searching the CVR owner register (ejerregister) for FORMULA AUTOMOBILE A/S as owner: Danish companies it holds 5% or more of, and their holdings one level down. Foreign holdings are not in CVR.
CVR 33065477100% of capital and votes9 Jul 2010 to 19 Jan 2017
CVR 3552456850% to under 66.7% of capital and votes28 Oct 2013 to 19 Jan 2017
CVR 3719511150% to under 66.7% of capital and votes1 Nov 2015 to 19 Jan 2017
CVR 3228232650% to under 66.7% of capital and votes1 Oct 2015 to 19 Jan 2017
CVR 3719507350% to under 66.7% of capital and votes1 Nov 2015 to 19 Jan 2017
Decided by Dandex with fixed rules from CVR and the filed annual reports, and for the auditor's report, the business model and the revenue model a calibrated decision model reading the report's text and the purpose clause, not registered by the company. Each label links to its definition.
CVR records founders at incorporation. It does not record whether they are alive or still involved.
27 Nov 2006 to 15 Nov 2026.
14 Aug 2001 to 15 Nov 2026.
Aug 2026, monthly: 74 employees, 65 FTE
Arrow keys move through the periods, Home and End go to the first and the latest, Escape returns to the latest.
| Period | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | Q1 2010 | Q2 2010 | Q3 2010 | Q4 2010 | 2011 | 2012 | 2013 | 2014 | Jan 2015 | Feb 2015 | Mar 2015 | Apr 2015 | May 2015 | Jun 2015 | Jul 2015 | Aug 2015 | Sep 2015 | Oct 2015 | Nov 2015 | Dec 2015 | Jan 2016 | Feb 2016 | Mar 2016 | Apr 2016 | May 2016 | Jun 2016 | Jul 2016 | Aug 2016 | Sep 2016 | Oct 2016 | Nov 2016 | Dec 2016 | Jan 2017 | Feb 2017 | Mar 2017 | Apr 2017 | May 2017 | Jun 2017 | Jul 2017 | Aug 2017 | Sep 2017 | Oct 2017 | Nov 2017 | Dec 2017 | Jan 2018 | Feb 2018 | Mar 2018 | Apr 2018 | May 2018 | Jun 2018 | Jul 2018 | Aug 2018 | Sep 2018 | Oct 2018 | Nov 2018 | 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 | Jun 2020 | Jul 2020 | Aug 2020 | Sep 2020 | Oct 2020 | Nov 2020 | Dec 2020 | Jan 2021 | Feb 2021 | Mar 2021 | Apr 2021 | May 2021 | Jun 2021 | Jul 2021 | Aug 2021 | Sep 2021 | Oct 2021 | Nov 2021 | Dec 2021 | Jan 2022 | Feb 2022 | Mar 2022 | Apr 2022 | May 2022 | Jun 2022 | Jul 2022 | Aug 2022 | Sep 2022 | Oct 2022 | Nov 2022 | Dec 2022 | Jan 2023 | Feb 2023 | Mar 2023 | Apr 2023 | May 2023 | Jun 2023 | Jul 2023 | Aug 2023 | Sep 2023 | Oct 2023 | Nov 2023 | Dec 2023 | Jan 2024 | Feb 2024 | Mar 2024 | Apr 2024 | May 2024 | Jun 2024 | Jul 2024 | Aug 2024 | Sep 2024 | Oct 2024 | Nov 2024 | Dec 2024 | Jan 2025 | Feb 2025 | Mar 2025 | Apr 2025 | May 2025 | Jun 2025 | Jul 2025 | Aug 2025 | Sep 2025 | Oct 2025 | Nov 2025 | Dec 2025 | Jan 2026 | Feb 2026 | Mar 2026 | Apr 2026 | May 2026 | Jun 2026 | Jul 2026 | Aug 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Employees | 8 | 7 | 7 | 8 | 10 | 11 | 15 | 15 | 13 | No count | No count | No count | No count | 15 | 17 | 20 | 23 | 22 | 24 | 24 | 26 | 24 | 24 | 27 | 28 | 26 | 27 | 27 | 27 | 27 | 26 | 27 | 26 | 32 | 29 | 29 | 30 | 29 | 29 | 28 | 30 | 28 | 29 | 31 | 30 | 35 | 37 | 33 | 32 | 31 | 33 | 33 | 33 | 33 | 33 | 34 | 35 | 36 | 37 | 39 | 38 | 40 | 39 | 40 | 39 | 38 | 39 | 41 | 42 | 43 | 46 | 46 | 46 | 46 | 46 | 46 | 46 | 47 | 48 | 46 | 48 | 51 | 52 | 49 | 53 | 52 | 54 | 55 | 56 | 53 | 52 | 55 | 52 | 57 | 59 | 59 | 61 | 62 | 59 | 62 | 60 | 61 | 60 | 61 | 69 | 66 | 66 | 64 | 68 | 65 | 64 | 64 | 71 | 66 | 66 | 68 | 69 | 69 | 64 | 62 | 65 | 67 | 65 | 65 | 66 | 62 | 63 | 68 | 68 | 77 | 78 | 75 | 75 | 75 | 67 | 70 | 70 | 69 | 69 | 69 | 72 | 77 | 71 | 71 | 74 | 76 | 74 | 73 | 71 | 70 | 74 | 74 | 75 | 79 | 81 | 77 | 74 |
| FTE | 1 | 7 | 5 | 7 | 8 | 9 | 10 | 13 | 11 | 10 | 11 | 11 | 10 | 13 | 14 | 17 | 19 | 18 | 20 | 21 | 22 | 20 | 22 | 23 | 24 | 23 | 25 | 24 | 25 | 24 | 24 | 23 | 23 | 27 | 24 | 26 | 27 | 27 | 26 | 26 | 27 | 27 | 27 | 28 | 27 | 29 | 30 | 29 | 29 | 27 | 31 | 30 | 30 | 30 | 30 | 31 | 32 | 32 | 34 | 34 | 34 | 37 | 36 | 37 | 36 | 35 | 35 | 36 | 37 | 39 | 41 | 41 | 40 | 41 | 40 | 43 | 45 | 43 | 45 | 44 | 46 | 48 | 47 | 45 | 47 | 48 | 49 | 52 | 51 | 50 | 51 | 49 | 51 | 51 | 52 | 51 | 53 | 53 | 53 | 55 | 55 | 53 | 57 | 57 | 61 | 58 | 57 | 57 | 59 | 57 | 60 | 59 | 63 | 60 | 64 | 61 | 62 | 60 | 59 | 57 | 57 | 60 | 59 | 57 | 59 | 59 | 60 | 63 | 62 | 66 | 68 | 66 | 66 | 65 | 62 | 64 | 66 | 62 | 62 | 64 | 66 | 67 | 68 | 64 | 65 | 66 | 66 | 69 | 68 | 65 | 69 | 67 | 71 | 76 | 72 | 66 | 65 |
| Series | Annual | Annual | Annual | Annual | Annual | Annual | Annual | Annual | Annual | Quarterly | Quarterly | Quarterly | Quarterly | Annual | Annual | Annual | Annual | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | Monthly | 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. Annual 2001 to 2009 and 2011 to 2014; quarterly Q1 2010 to Q4 2010; monthly Jan 2015 to Aug 2026.
CVR changed its monthly method in Oct 2019, so a step at that month need not be real.
Latest Aug 2026, published 21 Oct 2026. Source: CVR employment series (Årsbeskæftigelse, Kvartalsbeskæftigelse, Månedsbeskæftigelse).
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | 872,222 | 756,280 | 877,769 | 955,914 | 1,103,677 |
| Operating profit | +17,753 | +12,473 | +17,415 | +16,329 | +27,224 |
| Result for the year | +12,801 | +9,684 | +11,781 | +9,477 | +18,018 |
| Equity | 96,222 | 105,906 | 117,687 | 127,164 | 145,182 |
| Total assets | 333,545 | 362,618 | 416,309 | 514,616 | 505,431 |
| Employees (average) | 51 | 57 | 59 | 62 | 64 |
| Credit metrics (Dandex calculations) | |||||
| Revenue growth (omsætningsvækst) | 29.8% | -13.3% | 16.1% | 8.9% | 15.5% |
| EBIT margin (overskudsgrad) | 2% | 1.7% | 2% | 1.7% | 2.5% |
| EBITDA | 21,344 | 15,616 | 20,151 | 19,083 | 30,320 |
| EBITDA margin (EBITDA-margin) | 2.5% | 2.1% | 2.3% | 2% | 2.8% |
| Employee growth (vækst i antal ansatte) | 8.5% | 11.8% | 3.5% | 5.1% | 3.2% |
| Net interest-bearing debt (NIBD, nettorentebærende gæld)Pro: Net interest-bearing debt (NIBD, nettorentebærende gæld) is in the Pro plan, see pricingInterest-bearing debt less cash and current securities; negative is net cash. | Pro: Net interest-bearing debt (NIBD, nettorentebærende gæld) is in the Pro plan, see pricingInterest-bearing debt less cash and current securities; negative is net cash. | ||||
| Gearing, NIBD / EBITDAPro: Gearing, NIBD / EBITDA is in the Pro plan, see pricingNet interest-bearing debt over EBITDA: the years of earnings the debt takes. | Pro: Gearing, NIBD / EBITDA is in the Pro plan, see pricingNet interest-bearing debt over EBITDA: the years of earnings the debt takes. | ||||
| Interest coverage (rentedækning)Pro: Interest coverage (rentedækning) is in the Pro plan, see pricingEBIT over finance expenses: how many times earnings cover the interest. | Pro: Interest coverage (rentedækning) is in the Pro plan, see pricingEBIT over finance expenses: how many times earnings cover the interest. | ||||
| Adjusted equity ratio (justeret soliditetsgrad)Pro: Adjusted equity ratio (justeret soliditetsgrad) is in the Pro plan, see pricingAdjusted equity as a share of total assets on the same basis. | Pro: Adjusted equity ratio (justeret soliditetsgrad) is in the Pro plan, see pricingAdjusted equity as a share of total assets on the same basis. | ||||
| ROIC (afkast af investeret kapital)Pro: ROIC (afkast af investeret kapital) is in the Pro plan, see pricingReturn on invested capital: EBIT after tax over equity plus net debt. | Pro: ROIC (afkast af investeret kapital) is in the Pro plan, see pricingReturn on invested capital: EBIT after tax over equity plus net debt. | ||||
| Capex (investeringer i anlægsaktiver) | 5,226note 1 | 3,148note 1 | 2,551note 1 | 5,662note 1 | 2,539note 1 |
| Capex % of sales (investeringer i procent af omsætningen)Pro: Capex % of sales (investeringer i procent af omsætningen) is in the Pro plan, see pricingCapex as a share of revenue. | Pro: Capex % of sales (investeringer i procent af omsætningen) is in the Pro plan, see pricingCapex as a share of revenue. | ||||
| FCFF / EBITDA (pengestrømskonvertering)Pro: FCFF / EBITDA (pengestrømskonvertering) is in the Pro plan, see pricingFree cash flow to the firm as a share of EBITDA. | Pro: FCFF / EBITDA (pengestrømskonvertering) is in the Pro plan, see pricingFree cash flow to the firm as a share of EBITDA. | ||||
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. Gearing and interest coverage are multiples. Rows marked Pro hold a value in the Pro plan. Definitions.
Annual report 2025
1 Jan 2025 to 31 Dec 2025, published 10 Jun 2026
Annual report 2024
1 Jan 2024 to 31 Dec 2024, published 3 Jul 2025
Annual report 2023
1 Jan 2023 to 31 Dec 2023, published 4 Jul 2024
Annual report 2022
1 Jan 2022 to 31 Dec 2022, published 3 Jul 2023
Annual report 2021
1 Jan 2021 to 31 Dec 2021, published 28 Jun 2022
Pro: Signals (signaler) are in the Pro plan, see pricingChanges worth a look, raised from the registry and new annual reports.
New leadership (nyt lederskab), New company (ny virksomhed), Ownership change (ejerskifte), Relocation (flytning), Growth surge (vækstspurt), Headcount decline (nedgang i ansatte), Restructuring (omstrukturering), Industry change (brancheskift), Board change (bestyrelsesændring), Dissolution (ophør), Distress warning (risikoadvarsel), Fund investment (fondsinvestering), Fund exit (fondsexit), Fund board seat (fondsbestyrelsespost).
The rows marked Pro on this page hold values in the Pro plan. For FORMULA AUTOMOBILE A/S, that is:
Have Pro? Sign in to see the values on this page.
Each registered value from the day it took effect, newest first.
From CVR, read 15 Nov 2026. Text such as the signing rule and purpose is shown as registered.
From CVR, read 15 Nov 2026. A change is counted each time the registry records a new value, so a corrected address or an audit firm under a new entity counts too.
26 registrations, newest first. As published by Erhvervsstyrelsen, in Danish, with people's street addresses cut to postcode and city.
Bestyrelse:
Fratrådte:
Jan Dal Lehrmann, den 13.05.2026.
Ny adresse: Lundtoftegårdsvej 10, 2800 Kongens Lyngby
Ny kommune: Lyngby-Taarbæk
Revision:
Fratrådte:
ERNST & YOUNG Godkendt Revisionspartnerselskab, den 18.06.2018.
Tiltrådte:
CVR-NR. 33771231 PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSPARTNERSELSKAB, Jens Chr. Skous Vej 1, 8000 Aarhus C, den 18.06.2018.
Revision:
Fratrådte:
null, den 01.07.2014.
Tiltrådte:
CVR-NR. 30700228 ERNST & YOUNG Godkendt Revisionspartnerselskab, Værkmestergade 25, 8000 Aarhus C, den 01.07.2014.
Bestyrelse:
Udtrådt af bestyrelsen:
Peter Heller Bøckel, den 01.07.2014.
Direktion:
Udtrådt af direktionen:
Peter Heller Bøckel, den 01.07.2014.
Indtrådt i direktionen:
Jesper Schak Viskum Andersen, den 01.07.2014.
Direktion:
Udtrådt af direktionen:
Jakob Thaysen, den 03.12.2012.
Indtrådt i direktionen:
Direktør Peter Heller Bøckel, den 03.12.2012.
Vedtægter ændret:
22.08.2012.
Kapitalforhøjelse:
kr. 100.000,00 indbetalt ved konvertering af gæld, kurs 10.000,00.
Kapitalen udgør herefter kr. 600.000,00.
Vedtægter ændret:
28.04.2011.
Bestyrelse:
Udtrådt af bestyrelsen:
Ole Carl Damgaard-Nielsen, den 30.04.2009.
Indtrådt i bestyrelsen:
Direktør Peter Heller Bøckel, den 30.04.2009.
Vedtægter ændret:
31.10.2007.
Selskabet tegnes af bestyrelsesformanden.
Bestyrelse:
Tiltrådt som formand:
Johnny Laursen, den 11.10.2007, Fratrådt som formand, men forbliver i bestyrelsen: Carsten Kultoft Lorentsen, den 11.10.2007.
Direktion:
Udtrådt af direktionen:
Johnny Laursen, den 11.10.2007.
Indtrådt i direktionen:
Direktør Jakob Thaysen, den 11.10.2007.
Vedtægter ændret:
12.06.2007.
Nyt navn:
FORMULA AUTOMOBILE A/S.
Binavn:
FERRARI.DK A/S (FORMULA AUTOMOBILE A/S).
Nyt binavn: FERRARI IMPORT DANMARK A/S (FORMULA AUTOMOBILE A/S).
Vedtægter ændret:
12.06.2007.
Vedtægter ændret:
15.12.2006.
Regnskabsår ændret til:
01.01 - 31.12.
Omlægningsperiode:
01.10.2006 - 31.12.2007.
Vedtægter ændret:
27.11.2006.
Selskabet tegnes af direktøren.
Revision:
Udtrådt af revisionen:
REVISIONSFIRMA CHR.MORTENSEN I/S, den 27.11.2006.
Indtrådt i revisionen:
KPMG C. Jespersen, 8100 Århus C, den 27.11.2006.
Bestyrelse:
Fratrådt som formand, men forbliver i bestyrelsen: Ole Carl Damgaard-Nielsen, den 27.11.2006.
Udtrådt af bestyrelsen:
Carsten Halle, den 27.11.2006, Grethe Svankjær Toftdal Damgaard-Nielsen, den 27.11.2006.
Indtrådt i bestyrelsen:
Advokat Carsten Kultoft Lorentsen (formand), den 27.11.2006, Direktør Johnny Laursen, den 27.11.2006, Direktør Jan Lehrmann, den 27.11.2006.
Direktion:
Udtrådt af direktionen:
Grethe Svankjær Toftdal Damgaard-Nielsen, den 27.11.2006.
Indtrådt i direktionen:
Direktør Johnny Laursen, den 27.11.2006.
Revision:
Udtrådt af revisionen:
CVR-NR. 24213714 DELOITTE STATSAUTORISERET REVISIONSAKTIESELSKAB, den 06.07.2004.
Indtrådt i revisionen:
REVISIONSFIRMA CHR.MORTENSEN I/S, Adelgade 15, 1304 København K, den 06.07.2004.
Vedtægter ændret:
01.10.2001.
Ny adresse:
Bjarkesvej 3, 3450 Allerød.
Ny kommune:
Allerød.
Bestyrelse:
Udtrådt af bestyrelsen:
Chresten Juhl Hansen, den 18.09.2001.
Indtrådt i bestyrelsen:
Grethe Svankjær Toftdahl, den 18.09.2001.
Binavn:
FERRARI.DK A/S (FERRARI IMPORT DANMARK A/S).
Stiftelsesdato:
14.08.2001.
Seneste vedtægtsdato:
14.08.2001.
Kapital:
kr. 500.000,00.
Indbetalingsmåde:
i værdier kr. 500.000,00 til kurs 191,40.
Stifter:
CVR-NR. 21174017 DAMGAARD-NIELSEN AUTOMOBILER A/S, Hvidovrevej 75-81, 2650 Hvidovre, den 14.08.2001.
Bestyrelse:
Direktør Ole Carl Damgaard-Nielsen (formand), den 14.08.2001, Advokat Carsten Halle, den 14.08.2001, Marketingschef Chresten Juhl Hansen, den 14.08.2001.
Direktion:
Grethe Svankjær Toftdahl, den 14.08.2001.
Selskabet tegnes af en direktør alene, af bestyrelsens formand alene eller af to bestyrelsesmedlemmer i forening.
Revision:
CVR-NR. 24213714 DELOITTE & TOUCHE STATSAUTORISERET REVISIONSAKTIESELSKAB, H.C. Andersens Boulevard 2, 1780 København V, den 14.08.2001.
Første regnskabsår:
01.10.2000 - 30.09.2001.
Regnskabsår:
01.10 - 30.09.
4 registered in CVR.
P-number 1008691475Lundtoftegårdsvej 10, 2800 Kongens Lyngby
P-number 1008607164Hvidovrevej 75, 2650 Hvidovre
P-number 1029305516Wittrupvej 1, 7120 Vejle Øst
P-number 1029305494Gladsaxevej 341, 2860 Søborg