Replica ApSActive
Key figures
528.474 kr.+19,4%
Gross profit 2025/26
+19,4%
Average annual growth 2024/25–2025/26
Key ratios
2025/26133.424 kr.
EBITDA
42,1%
Equity ratio
1,5×
Current ratio
59,1%
Return on equity
Balance sheet structure
Current assetsNon-current assetsLiabilities and provisionsEquity
Dividends
from the annual report2025/26
Proposed dividend for the financial year 70.000 kr. (65% of the profit for the year).
History
2025/2670.000 kr.
2024/250 kr.
Proposed dividend from the annual report's profit allocation (normally paid the following year). If there is no proposal, the dividend paid according to the statement of changes in equity is shown.
Financial statements2025–2026
| 2024/25 | 2025/26 | |
|---|---|---|
| Balance sheet — assets | ||
| Cash and cash equivalents | 143.650 | 191.356 |
| Total current assets | 206.643 | 384.155 |
| Total non-current assets | 69.000 | 46.000 |
| Total assets | 275.643 | 430.155 |
| Balance sheet — liabilities and equity | ||
| Current liabilities | 131.583 | 248.861 |
| Non-current liabilities | — | — |
| Total liabilities | 131.583 | 248.861 |
| Share capital | 50.000 | 50.000 |
| Retained earnings of previous periods | 94.060 | 61.294 |
| Profit for the year | -22.646 | 107.234 |
| Total equity | 144.060 | 181.294 |
| Income statement | ||
| Gross profit | 442.643 | 528.474 |
| Operating profit | -22.646 | 110.424 |
| EBITDA | 8.514 | 133.424 |
| Profit before income tax | -22.646 | 110.424 |
| Profit for the reporting year | -22.646 | 107.234 |
| Labour costs | 434.129 | 395.050 |
| Depreciation of non-current assets | 31.160 | 23.000 |
| Other indicators | ||
| Employees | — | — |
| Dividends | 0 | 70.000 |
A dash (—) means the report has not been filed or the line is not reported; 0 is a zero stated in the report.