SPUTNIK PROP. ApSActive
Key figures
-29.686 kr.+26,3%
Gross profit 2025
Key ratios
202594,5%
Equity ratio
18×
Current ratio
-0,9%
Return on equity
Balance sheet structure
Current assetsNon-current assetsLiabilities and provisionsEquity
Dividends
proposed2025
Proposed dividend for the financial year 158.800 kr.
History
2025158.800 kr.
2024760.000 kr.
2023697.800 kr.
2022117.800 kr.
2021400.000 kr.
2020400.000 kr.
2019400.000 kr.
2018300.000 kr.
2017300.000 kr.
Proposed dividend for the financial year from the annual report's profit allocation (normally paid the following year after the annual general meeting).
Corporate tax
income year 20242024Taxable income 0 kr.Losses deducted 148.332 kr.0 kr.
2023Taxable income 0 kr.Losses deducted 43.910 kr.0 kr.
2022Taxable income -700.291 kr.0 kr.
2021Taxable income 250.515 kr.55.110 kr.
2020Taxable income 463.708 kr.102.014 kr.
2019Taxable income 781.112 kr.171.842 kr.
Corporate tax →
Source: the Danish Tax Agency's public company tax lists. Calculated tax for the income year; may be lower than 22% of income, e.g. when tax is paid abroad. sktst.dk
Financial statements2017–2025
| 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Balance sheet — assets | |||||||||
| Cash and cash equivalents | 670.460 | 309.463 | 611.234 | 563.544 | 111.837 | 211.701 | 53.251 | 279.659 | 79.339 |
| Total current assets | 766.558 | 470.206 | 617.620 | 571.583 | 191.958 | 3.905.842 | 3.574.226 | 2.779.843 | 2.561.056 |
| Total non-current assets | 5.241.016 | 4.737.915 | 4.989.770 | 4.948.842 | 4.843.639 | — | — | — | — |
| Total assets | 6.007.574 | 5.208.121 | 5.607.390 | 5.520.425 | 5.035.597 | 3.905.842 | 3.574.226 | 2.779.843 | 2.561.056 |
| Balance sheet — liabilities and equity | |||||||||
| Current liabilities | 657.020 | 188.284 | 288.828 | 256.218 | 99.234 | 73.540 | 102.858 | 27.419 | 140.945 |
| Non-current liabilities | — | — | — | — | — | — | — | — | — |
| Total liabilities | 657.020 | 188.284 | 288.828 | 256.218 | 99.234 | 73.540 | 102.858 | 27.419 | 140.945 |
| Share capital | 125.000 | 125.000 | 125.000 | 125.000 | 125.000 | 125.000 | 125.000 | 125.000 | 125.000 |
| Retained earnings of previous periods | 4.925.554 | 4.594.837 | 4.793.562 | 4.739.207 | 4.411.363 | 3.589.503 | 2.931.368 | 2.317.424 | 2.136.311 |
| Profit for the year | 1.694.123 | -30.717 | 598.725 | 345.645 | 72.156 | -704.057 | 39.665 | 146.056 | -22.313 |
| Total equity | 5.350.554 | 5.019.837 | 5.318.562 | 5.264.207 | 4.936.363 | 3.832.303 | 3.471.368 | 2.752.424 | 2.420.111 |
| Income statement | |||||||||
| Gross profit | 2.529.823 | 818.384 | 565.055 | 433.363 | -239.740 | 1.189 | -160.868 | -40.255 | -29.686 |
| Operating profit | 1.941.652 | 176.648 | 162.376 | 241.355 | -401.037 | -130.708 | -217.950 | -82.375 | -29.686 |
| EBITDA | 1.974.652 | 209.648 | 178.876 | 252.355 | -401.037 | — | — | — | — |
| Profit before income tax | 2.181.361 | -29.906 | 769.872 | 447.442 | 128.917 | -699.104 | 39.665 | 146.056 | -22.313 |
| Profit for the reporting year | 1.694.123 | -30.717 | 598.725 | 345.645 | 72.156 | -704.057 | 39.665 | 146.056 | -22.313 |
| Labour costs | 555.171 | 608.736 | 386.179 | 181.008 | 161.297 | 62.897 | 57.082 | 42.120 | 0 |
| Depreciation of non-current assets | 33.000 | 33.000 | 16.500 | 11.000 | 0 | — | — | — | — |
| Other indicators | |||||||||
| Employees | — | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Dividends | 300.000 | 300.000 | 400.000 | 400.000 | 400.000 | 117.800 | 697.800 | 760.000 | 158.800 |
A dash (—) means the report has not been filed or the line is not reported; 0 is a zero stated in the report.