S 386 CASILO ApSActive
Key figures
19.585.790 kr.+62,2%
Gross profit 2025
+10,2%
Average annual growth 2017–2025
Key ratios
202510.491.464 kr.
EBITDA
17,5%
Equity ratio
0,0×
Current ratio
-6,8%
Return on equity
Balance sheet structure
Current assetsNon-current assetsLiabilities and provisionsEquity
Dividends
proposed2021
No dividend was proposed for the financial year.
History
20210 kr.
2020226.000 kr.
2019221.200 kr.
2018211.600 kr.
20170 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 -315 kr.0 kr.
2023Taxable income 0 kr.Losses deducted 265.730 kr.0 kr.
2022Taxable income -148.471 kr.0 kr.
2021Taxable income -64.162 kr.0 kr.
2020Taxable income 0 kr.Losses deducted 86.235 kr.0 kr.
2019Taxable income -89.851 kr.0 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 | — | — | 379.229 | 0 | — | — | — | — | — |
| Total current assets | — | — | — | — | — | — | 1.655.995 | 1.045.369 | 165.404 |
| Total non-current assets | 92.770.587 | 87.355.585 | 86.163.220 | 84.462.629 | 81.527.650 | 80.396.514 | 78.356.390 | 76.073.921 | 67.710.854 |
| Total assets | 93.784.627 | 88.853.686 | 86.826.221 | 85.240.284 | 83.673.506 | 81.339.331 | 80.012.385 | 77.119.290 | 67.876.258 |
| Balance sheet — liabilities and equity | |||||||||
| Current liabilities | 18.320.166 | 9.182.359 | 11.208.928 | 13.537.645 | 12.580.530 | 14.182.981 | 11.585.937 | 14.605.490 | 23.838.903 |
| Non-current liabilities | 54.930.529 | 55.441.402 | 51.642.885 | 46.810.529 | 47.266.227 | 47.194.640 | 49.733.090 | 48.195.631 | 30.757.209 |
| Total liabilities | 73.250.695 | 64.623.761 | 62.851.813 | 60.348.174 | 59.846.757 | 61.377.621 | 61.319.027 | 62.801.121 | 54.596.112 |
| Share capital | 135.420 | 135.420 | 135.420 | 135.420 | 135.420 | 135.420 | 135.420 | 135.420 | 135.420 |
| Retained earnings of previous periods | 17.664.310 | 20.309.999 | 20.027.489 | 20.678.001 | 20.013.902 | 16.989.929 | 15.993.459 | 12.574.999 | 11.760.695 |
| Profit for the year | -1.075.169 | 2.857.289 | -61.310 | 876.512 | -664.100 | -3.023.973 | -996.470 | -3.418.460 | -814.306 |
| Total equity | 17.799.730 | 20.657.019 | 20.384.109 | 21.039.421 | 20.149.322 | 17.125.349 | 16.128.879 | 12.710.419 | 11.896.115 |
| Income statement | |||||||||
| Gross profit | 8.986.650 | 19.430.448 | 14.201.828 | 16.361.465 | 12.075.087 | 8.633.913 | 13.145.833 | 12.073.985 | 19.585.790 |
| Operating profit | 959.397 | 6.408.760 | 2.529.329 | 3.654.980 | 1.453.594 | -1.611.246 | 1.741.765 | -1.044.097 | 1.660.167 |
| EBITDA | 3.048.081 | 10.358.526 | 6.481.192 | 7.799.878 | 5.093.819 | 2.063.437 | 5.938.054 | 3.730.781 | 10.491.464 |
| Profit before income tax | -1.473.721 | 3.695.993 | -43.917 | 1.138.902 | -839.362 | -3.865.039 | -1.268.352 | -4.375.189 | -1.038.025 |
| Profit for the reporting year | -1.075.169 | 2.857.289 | -61.310 | 876.512 | -664.100 | -3.023.973 | -996.470 | -3.418.460 | -814.306 |
| Labour costs | 5.899.278 | 8.791.280 | 7.714.289 | 8.550.877 | 6.981.268 | 6.570.476 | 7.207.779 | 7.288.751 | 9.094.326 |
| Depreciation of non-current assets | 2.088.684 | 3.949.766 | 3.951.863 | 4.144.898 | 3.640.225 | 3.674.683 | 4.196.289 | 4.774.878 | 8.831.297 |
| Other indicators | |||||||||
| Employees | 5 | 6 | 6 | 12 | 12 | 9 | 9 | 9 | 10 |
| Dividends | 0 | 211.600 | 221.200 | 226.000 | 0 | — | — | — | — |
A dash (—) means the report has not been filed or the line is not reported; 0 is a zero stated in the report.