Skip to content
Riskpilot
← Back to search
Sign in
Get full access
Formulate AB
AB
Active
Org 5569396129
Klara Södra Kyrkogata 1, 111 52
Stockholm
Computer programming activities
·
NACE 6210
Est. 2013 · 12 years old
62 employees
Monitor
Share
Sweden
/
Companies
/
Computer programming activities
/
Formulate AB
Overview
Financials
People & ownership
Related companies
Loading company…
Financials
Revenue
SEK millions
0M
23M
45M
68M
91M
7M
2020
9M
2021
16M
2022
46M
2023
79M
2024
EBITDA
SEK millions
0M
-8M
-16M
-24M
-33M
-9M
2020
-15M
-67%
2021
-21M
-40%
2022
-23M
-10%
2023
-26M
-13%
2024
Income statement
SEK thousands
Item
2020
2021
2022
2023
2024
Revenue
6 581
8 920
15 893
45 738
78 565
Staff expenses
—
—
—
—
—
EBITDA
−9 392
−14 717
−21 148
−23 467
−26 311
Depreciation & amort.
−1 873
−3 486
−4 853
−4 862
−9 612
EBIT
−11 265
−18 203
−26 001
−28 329
−35 923
Net financials
−106
−96
−1 509
−794
−1 323
Profit before tax
−11 371
−18 299
−27 510
−29 123
−37 246
Tax
−0
−0
−0
−0
−0
Net profit
−11 371
−18 299
−27 510
−29 123
−37 246
Balance sheet
SEK thousands
Item
2020
2021
2022
2023
2024
Total assets
38 117
36 205
26 833
93 019
75 024
Equity
32 483
22 322
13 305
24 183
132
Long-term debt
707
217
0
22 652
39 350
Short-term debt
4 926
13 666
13 528
46 183
35 542
Total debt
5 633
13 883
13 528
68 835
74 892
Financial ratios
5-year trend
EBITDA margin
-33.5%
This company
15.8%
Market median
-312% vs market
2020
2024
Equity ratio
0.2%
This company
38.2%
Market median
-99% vs market
2020
2024
Return on equity
-28216.7%
This company
18.4%
Market median
-153452% vs market
2020
2024
Net profit margin
-47.4%
This company
8.1%
Market median
-685% vs market
2020
2024
Asset turnover
1.05×
This company
1.12×
Market median
+6% vs market
2020
2024
Debt / equity
567.36×
This company
0.62×
Market median
-91410% vs market
2020
2024
Annual reports & filings
Annual report 2024
Filed via Bolagsverket / SCB · Period 2024-01-01 – 2024-12-31
View
PDF
Annual report 2023
Filed via Bolagsverket / SCB · Period 2023-01-01 – 2023-12-31
View
PDF
Annual report 2022
Filed via Bolagsverket / SCB · Period 2022-01-01 – 2022-12-31
View
PDF
Annual report 2021
Filed via Bolagsverket / SCB · Period 2021-01-01 – 2021-12-31
View
PDF
Annual report 2020
Filed via Bolagsverket / SCB · Period 2020-01-01 – 2020-12-31
View
PDF
More on Formulate AB
Overview →
Headline figures, risk assessment and company summary
People & ownership →
Management, board and shareholder breakdown
Related companies →
Corporate hierarchy, parent and subsidiary network
