CVR 28656068Private limited company (ApS)Industriel design og produktdesign (741010)Secondary industries: Anden teknisk rådgivning (711290), Fremstilling af printplader o.l. (261200), Fremstilling af elektriske belysningsartikler (274000)København NVFounded 1 Jul 2006
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 FAKTOR-3-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
0
CVR, 2017
Gross profit
-89.3K
DKK, annual report 2015
-284.6K on 2014
Result
-1.3M
DKK, annual report 2015
Equity
-3.3M
DKK, annual report 2015
FRAMET ApSCVR 33576536, 50% to under 66.7% of capital and votes, until 11 Jun 2019
KIRSTEIN HARBOE HOLDING ApSCVR 31849373, 25% to under 33.3% of capital and votes, until 11 Jun 2019
and 1 moreRené Kirstein Harboeuntil 11 May 2017
Barbara Bentzenuntil 11 May 2017
No current owner is registered.
Holders of 5% or more, from the owner register. CVR records shares in bands, not exact figures.
CVR 3184937325% to under 33.3% of capital and votes6 Jul 2011 to 11 Jun 2019
CVR 3162190925% to under 33.3% of capital and votes6 Jul 2011 to 11 Jun 2019
CVR 3357653650% to under 66.7% of capital and votes6 Jul 2011 to 11 Jun 2019
CVR lists no current officers for this company.
CVR records founders at incorporation. It does not record whether they are alive or still involved.
1 Jul 2006 to 12 Nov 2026.
Sep 2017, monthly: 2 employees, 2 FTE
Arrow keys move through the periods, Home and End go to the first and the latest, Escape returns to the latest.
| Period | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Employees | 3 | 2 | 2 | No count | No count | No count | No count | 5 | 3 | 4 | 4 | 5 | 3 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 3 | 3 | 2 | 2 | 2 |
| FTE | 1 | 1 | 1 | 2 | 3 | 1 | 1 | 2 | 2 | 2 | 3 | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 4 | 4 | 3 | 3 | 2 | 2 | 2 |
| Series | 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 |
The legal entity's own headcount as CVR records it, not the annual report's average, which may cover a group. Annual 2007 to 2009 and 2011 to 2014; quarterly Q1 2010 to Q4 2010; monthly Jan 2015 to Sep 2017.
Latest Sep 2017, published 27 Nov 2017. Source: CVR employment series (Årsbeskæftigelse, Kvartalsbeskæftigelse, Månedsbeskæftigelse).
| Metric | 2011 | 2012 | 2013 | 2014 | 2015 |
|---|---|---|---|---|---|
| Gross profit | Not reported | 373 | 1,094 | 195 | -89 |
| Operating profit | Not reported | -382 | +156 | -1,101 | -1,412 |
| Result for the year | Not reported | -345 | +57 | -1,464 | -1,264 |
| Equity | Not reported | -598 | -541 | -2,005 | -3,269 |
| Total assets | Not reported | 931 | 1,039 | 1,065 | 705 |
| Credit metrics (Dandex calculations) | |||||
| Gross profit growth (vækst i bruttofortjeneste) | Not reported | 654.3% | 193% | -82.1% | -145.7% |
| EBITDA | Not reported | -317 | 221 | -906 | -1,400 |
| EBITDA / gross profit (EBITDA i procent af bruttofortjenesten)Pro: EBITDA / gross profit (EBITDA i procent af bruttofortjenesten) is in the Pro plan, see pricingEBITDA as a share of gross profit. | Pro: EBITDA / gross profit (EBITDA i procent af bruttofortjenesten) is in the Pro plan, see pricingEBITDA as a share of gross profit. | ||||
| 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) | Not reported | 0note 1 | 0note 1 | 0note 1 | 38note 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.
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. Revenue-based rows are empty: the company reports gross profit only (bruttofortjeneste), which class B filers may.
Annual report 2015
1 Jan 2015 to 31 Dec 2015, published 13 Jun 2016
Annual report 2014
1 Jan 2014 to 31 Dec 2014, published 2 Jul 2015
Annual report 2013
1 Jan 2013 to 31 Dec 2013, published 1 Jul 2014
Annual report 2012
1 Jan 2012 to 31 Dec 2012, published 21 Jun 2013
Annual report 2011
1 Jan 2011 to 31 Dec 2011, published 27 Jun 2012
No changes since Dandex began following this company. For announcements from before then, see Registrations.
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 FAKTOR-3-ApS, 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 12 Nov 2026. Text such as the signing rule and purpose is shown as registered.
15 registrations, newest first. As published by Erhvervsstyrelsen, in Danish, with people's street addresses cut to postcode and city.
Konkursbehandlingen afsluttet 11.06.2019, virksomheden opløst
Konkursdekret afsagt 11.05.2017 af Sø- og Handelsrettens Skifteretsafdeling
Bestyrelse:
Fratrådte:
René Kirstein Harboe, den 11.05.2017, Frank Leiberg Nissen, den 11.05.2017, Barbara Bentzen (formand), den 11.05.2017.
Direktion:
Fratrådte:
René Kirstein Harboe, den 11.05.2017, Barbara Bentzen, den 11.05.2017.
Revision:
Fratrådte:
inforevision statsautoriseret revisionsaktieselskab, den 11.05.2017.
Vedtægter ændret:
12.11.2012.
Selskabet tegnes af en direktør eller den samlede bestyrelse.
Bestyrelse:
Tiltrådt som formand:
Barbara Bentzen Ehlers, den 12.11.2012, Fratrådt som formand, men forbliver i bestyrelsen: Frank Leiberg Nissen, den 12.11.2012.
Ny adresse:
Hejrevej 39, 3., 2400 København NV.
Vedtægter ændret:
31.08.2011.
Kapitalforhøjelse:
kr. 125.000,00 indbetalt kontant, kurs 160,00.
Kapitalen udgør herefter kr. 250.000,00.
Bestyrelse:
Indtrådt i bestyrelsen:
Vognmand Frank Leiberg Nissen (formand), den 31.08.2011, Mette Hornbeck Corneliussen, den 31.08.2011, Barbara Bentzen Ehlers, den 31.08.2011, René Kirstein Harboe, den 31.08.2011.
Ny adresse:
Hejrevej 39, 1., 2400 København NV.
Ny adresse:
c/o Henning Larsen Architects, Vesterbrogade 76, 3., 1620 København V.
Vedtægter ændret:
01.09.2009.
Direktion:
Indtrådt i direktionen:
René Kirstein Harboe, den 01.09.2009.
Selskabet tegnes af 2 direktører i forening.
Ny adresse:
c/o Tegnestuefællesskabet Republikken, Vesterbrogade 76, 2., 1620 København V.
Vedtægter ændret:
16.01.2009.
Direktion:
Udtrådt af direktionen:
Peter Behrensdorff Poulsen, den 16.01.2009.
Selskabet tegnes af en direktør.
Revision:
Udtrådt af revisionen:
Alexandersen Revision, den 16.01.2009.
Indtrådt i revisionen:
CVR-NR. 20436034 IN-REVISION STATSAUTORISEREDE REVISORER A/S, Gersonsvej 7, 2900 Hellerup, den 16.01.2009.
Vedtægter ændret:
13.07.2006.
Nyt navn:
FAKTOR-3-ApS.
Ny adresse:
c/o Tegnestuefællesskabet Republikken, Vesterbrogade 24, b., 1620 København V.
Ny kommune:
København.
Direktion:
Udtrådt af direktionen:
Preben Bang Henriksen, den 13.07.2006.
Indtrådt i direktionen:
Barbara Bentzen Ehlers, den 13.07.2006, Peter Behrensdorff Poulsen, den 13.07.2006.
Selskabet tegnes af 2 direktører.
Revision:
Udtrådt af revisionen:
Aamann & Nørbak, Statsautoriserede revisorer, den 13.07.2006.
Indtrådt i revisionen:
Alexandersen Revision, 4600 Køge, den 13.07.2006.
Stiftelsesdato:
01.07.2006.
Seneste vedtægtsdato:
01.07.2006.
Kapital:
kr. 125.000,00.
Indbetalingsmåde:
kontant kr. 125.000,00 til kurs 100,00.
Stifter:
CVR-NR. 12602200 PREBEN BANG HENRIKSEN, AALBORG ApS, Slotspladsen 2, 9000 Aalborg, den 01.07.2006.
Direktion:
Advokat Preben Bang Henriksen, den 01.07.2006.
Selskabet tegnes af en direktør.
Revision:
Aamann & Nørbak, Statsautoriserede revisorer, 9200 Aalborg SV, den 01.07.2006.
Første regnskabsår:
01.07.2006 - 31.12.2007.
Regnskabsår:
01.01 - 31.12.
1 registered in CVR.
P-number 1012392571Hejrevej 39, 2400 København NV
