CVR 41835974Public limited company (A/S)Computerkonsulentbistand og forvaltning af computerfaciliteter (622000)HorsensFounded 11 Nov 2020
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 WorkModel 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
1
CVR registry, 2023
Gross profit
-338.2K
DKK, annual report 2024
-559.5K on 2023
Result
-5.2M
DKK, annual report 2024
Equity
82.1K
DKK, annual report 2024
MICROSOLUTIONS HOLDING ApSCVR 27676049, 100% of capital and votes, until 25 Nov 2025
Claus Brønd Larsenuntil 28 Nov 2024
Equity of 82.1K DKK was below half the share capital of 400K DKK at 30 Jun 2024. Under the Companies Act (selskabsloven § 119) management must then account for the company's finances at a general meeting. Dandex estimate, computed 4 Nov 2026.
No current owner is registered.
Holders of 5% or more, from the owner register. CVR records shares in bands, not exact figures.
CVR 27676049100% of capital and votes11 Nov 2020 to 25 Nov 2025
CVR lists no current officers for this company.
CVR records founders at incorporation. It does not record whether they are alive or still involved.
11 Nov 2020 to 4 Nov 2026.
Jul 2023, 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 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Employees | 7 | 6 | 6 | 6 | 6 | 6 | 6 | 5 | 5 | 5 | 5 | 5 | 5 | 6 | 6 | 6 | 6 | 6 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 1 |
| FTE | 6 | 6 | 6 | 5 | 6 | 5 | 5 | 4 | 5 | 5 | 5 | 5 | 4 | 5 | 5 | 4 | 5 | 5 | 4 | 4 | 4 | 4 | 3 | 4 | 3 | 2 | 3 | 3 | 3 | 3 | 3 | 0 |
| Series | 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. Monthly Dec 2020 to Jul 2023.
Latest Jul 2023, published 21 Sep 2023. Source: CVR employment series (Årsbeskæftigelse, Kvartalsbeskæftigelse, Månedsbeskæftigelse).
| Metric | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|
| Gross profit | 236 | 476 | 221 | -338 |
| Operating profit | -277 | -459 | -542 | -5,730 |
| Result for the year | -27 | -331 | -517 | -5,243 |
| Equity | 2,725 | 2,395 | 1,878 | 82 |
| Total assets | 3,731 | 4,734 | 6,120 | 107 |
| Employees (average) | 3 | 5 | 3 | 0 |
| Credit metrics (Dandex calculations) | ||||
| Gross profit growth (vækst i bruttofortjeneste) | Not reportednote 1 | Not reportednote 2 | -71.9% | -252.8% |
| EBITDA | -269 | -439 | -522 | -343 |
| EBITDA / gross profit (EBITDA i procent af bruttofortjenesten) | -113.9% | -92.1% | -235.9% | n.m.note 3 |
| Employee growth (vækst i antal ansatte) | Not reportednote 1 | Not reportednote 2 | -40% | Not reportednote 4 |
| Net interest-bearing debt (NIBD, nettorentebærende gæld) | 122 | 41 | -141 | -9note 5 |
| ROIC (afkast af investeret kapital) | Not reportednote 2 | -13.6%note 6 | -20.3%note 6 | -493.8%note 7 |
| Capex (investeringer i anlægsaktiver) | 2,965note 8 | 1,190note 8 | 1,280note 8 | 0note 9 |
| NIBD incl. group and owner balances (NIBD inkl. koncern- og ejermellemværender) | 122 | 1,257 | 3,260 | -88note 5 |
DKK thousands. Annual reports via XBRL. Employees are the annual report's average and may cover a group. Not every period is a full year: 2021 covers 8 months (11 Nov 2020 to 30 Jun 2021). Changes against it compare periods of different length.
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).
Each registered value from the day it took effect, newest first.
From CVR, read 4 Nov 2026. Text such as the signing rule and purpose is shown as registered.
5 registrations, newest first. As published by Erhvervsstyrelsen, in Danish, with people's street addresses cut to postcode and city.
Likvidation sluttet, og virksomheden opløst
Likvidatorer:
Fratrådte:
Lars Wind-Johannesen, den 25.11.2025.
Revision:
Fratrådte:
PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSPARTNERSELSKAB, den 25.11.2025.
Likvidation vedtaget 28.11.2024
Likvidatorer:
Tiltrådte:
Lars Wind-Johannesen, 8700 Horsens, den 28.11.2024.
Bestyrelse:
Fratrådte:
Claus Brønd Larsen, den 28.11.2024, Dan Elgaard Rasmussen, den 28.11.2024.
Direktion:
Fratrådte:
Claus Brønd Larsen, den 28.11.2024.
Virksomheden tegnes af en likvidator
Virksomhedens kreditorer opfordres til at anmelde deres krav til likvidator. Krav skal anmeldes senest tre måneder fra dags dato.
Bestyrelse:
Fratrådte:
Poul Erik Andersen, (formand), den 11.03.2024.
Vedtægter ændret: 16.11.2020
Første regnskabsår: 11.11.2020 - 30.06.2021
Regnskabsår ændret til: 01.07 - 30.06
Stiftelsesdato: 11.11.2020.
Seneste vedtægtsdato: 11.11.2020.
Kapital:
kr. 400.000,00.
Kapitalklasser: Nej
Indbetalingsmåde: Indbetalt kontant kr. 400.000,00 til kurs 100,00, fuldt indbetalt.
Stiftere:
Kate Elizabeth Andersen, den 11.11.2020, Rasmus Sajdik Andreasen, den 11.11.2020, Claus Brønd Larsen, den 11.11.2020, Claus Haagen Petersen, den 11.11.2020, Dan Elgaard Rasmussen, den 11.11.2020.
Bestyrelse:
Poul Erik Andersen, (formand), den 11.11.2020, Claus Brønd Larsen, den 11.11.2020, Dan Elgaard Rasmussen, den 11.11.2020.
Direktion:
Claus Brønd Larsen, den 11.11.2020.
Selskabet tegnes af direktøren i forening med et medlem af bestyrelsen.
Revision:
CVR-NR. 33771231 PRICEWATERHOUSECOOPERS STATSAUTORISERET REVISIONSPARTNERSELSKAB, Herredsvej 32, 7100 Vejle, den 11.11.2020.
Første regnskabsår:
11.11.2020 - 31.12.2021.
Regnskabsår:
01.01 - 31.12.
Formål:
Selskabets formål er IT-service og udvikling samt dermed beslægtet virksomhed.
2 registered in CVR.
P-number 1026456572Emil Møllers Gade 41, 8700 Horsens
P-number 1027081548Ringager 4, 2605 Brøndby
