PATRICK ANDERSEN, 788 SØBORG ApSActive
Key figures
Key ratios
2025Balance sheet structure
Dividends
proposedProposed dividend for the financial year 1.056.000 kr. (297% of the profit for the year).
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 2024Source: 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 | 1.068 | 1.804.572 | 1.285.680 | 1.617.026 | 2.001.015 | 1.694.494 | 1.682.051 | 3.198.474 | 2.120.068 |
| Total current assets | 3.299 | 4.009.923 | 3.623.420 | 4.035.505 | 4.532.007 | 4.346.488 | 4.382.004 | 5.685.530 | 4.796.986 |
| Total non-current assets | 783 | 595.990 | 410.443 | 1.892.207 | 1.597.644 | 1.321.894 | 1.227.169 | 999.694 | 673.812 |
| Total assets | 4.082 | 4.605.913 | 4.033.863 | 5.927.712 | 6.129.651 | 5.668.382 | 5.609.173 | 6.685.224 | 5.470.798 |
| Balance sheet — liabilities and equity | |||||||||
| Current liabilities | 1.496 | 2.026.958 | 2.346.466 | 3.469.184 | 3.401.608 | 4.103.441 | 3.985.414 | 4.931.124 | 4.457.973 |
| Non-current liabilities | — | — | — | — | — | — | — | — | — |
| Total liabilities | 1.496 | 2.026.958 | 2.346.466 | 3.469.184 | 3.401.608 | 4.103.441 | 3.985.414 | 4.931.124 | 4.457.973 |
| Share capital | 300 | 300.000 | 300.000 | 300.000 | 300.000 | 300.000 | 300.000 | 300.000 | 300.000 |
| Retained earnings of previous periods | 2.266 | 2.269.501 | 1.387.397 | 2.084.416 | 2.337.403 | 1.189.173 | 1.256.493 | 1.412.845 | 712.825 |
| Profit for the year | 831 | 569.244 | 287.894 | 752.319 | 752.987 | 687.769 | 859.320 | 873.352 | 355.980 |
| Total equity | 2.566 | 2.569.501 | 1.687.397 | 2.384.416 | 2.637.403 | 1.489.173 | 1.556.493 | 1.712.845 | 1.012.825 |
| Income statement | |||||||||
| Gross profit | 4.582 | 5.051.841 | 4.390.901 | 5.141.796 | 5.547.944 | 5.609.194 | 6.246.557 | 6.160.072 | 5.463.992 |
| Operating profit | 1.215 | 889.044 | 539.126 | 1.156.869 | 1.175.822 | 1.108.695 | 1.339.759 | 1.382.966 | 752.809 |
| EBITDA | 1.501 | 1.133.449 | 762.698 | 1.468.005 | 1.674.353 | 1.533.486 | 1.776.326 | 1.839.231 | 1.207.078 |
| Profit before income tax | 1.066 | 730.575 | 369.194 | 964.499 | 965.579 | 881.765 | 1.101.706 | 1.124.035 | 461.662 |
| Profit for the reporting year | 831 | 569.244 | 287.894 | 752.319 | 752.987 | 687.769 | 859.320 | 873.352 | 355.980 |
| Labour costs | 3.067 | 3.918.392 | 3.628.203 | 3.656.636 | 3.873.591 | 4.075.708 | 4.470.231 | 4.320.841 | 4.256.914 |
| Depreciation of non-current assets | 286 | 244.405 | 223.572 | 311.136 | 498.531 | 424.791 | 436.567 | 456.265 | 454.269 |
| Other indicators | |||||||||
| Employees | 10 | 10 | 10 | 8 | 8 | 8 | 10 | 10 | 10 |
| Dividends | — | — | — | — | — | — | — | — | 1.056.000 |
A dash (—) means the report has not been filed or the line is not reported; 0 is a zero stated in the report.
About the company
Annual report 2025Selskabets formål er at drive detailhandel på franchisebasis med REMA 1000 Danmark A/S som franchisegiver. REMA 1000 kæden omfatter +400 franchisebutikker fordelt over hele Danmark, og konceptet er baseret på fælles indkøb og markedsføring af discountbutikker med over 2.000 forskellige varenumrer.
Excerpt from the management's review in the latest annual report.