team-entreprise ApSActive
Key figures
2.040.625 kr.+12,4%
Gross profit 2025
+36,2%
Average annual growth 2019–2025
Key ratios
202532.808 kr.
EBITDA
11,6%
Equity ratio
0,8×
Current ratio
-10,7%
Return on equity
Balance sheet structure
Current assetsNon-current assetsLiabilities and provisionsEquity
Dividends
proposed2025
Proposed dividend for the financial year 40.000 kr.
History
202540.000 kr.
2024135.000 kr.
202318.004 kr.
2022114.400 kr.
2021113.000 kr.
202026.762 kr.
2019108.000 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 -35.077 kr.0 kr.
2023Taxable income -21.968 kr.0 kr.
2022Taxable income 390.152 kr.85.822 kr.
2021Taxable income 343.666 kr.75.592 kr.
2020Taxable income 39.594 kr.8.690 kr.
2019Taxable income 155.060 kr.34.100 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 statements2019–2025
| 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|---|---|
| Balance sheet — assets | |||||||
| Cash and cash equivalents | 265.534 | 309.675 | 583.733 | 393.581 | 267.110 | 212.546 | 204.953 |
| Total current assets | 376.034 | 459.668 | 764.904 | 1.100.488 | 646.750 | 528.821 | 409.515 |
| Total non-current assets | — | 61.135 | 31.135 | 30.498 | 30.498 | 288.214 | 318.937 |
| Total assets | 376.034 | 520.803 | 796.039 | 1.130.986 | 677.248 | 817.035 | 728.452 |
| Balance sheet — liabilities and equity | |||||||
| Current liabilities | 217.969 | 454.041 | 529.078 | 731.311 | 457.624 | 411.613 | 504.397 |
| Non-current liabilities | — | — | — | — | — | 160.636 | 123.380 |
| Total liabilities | 217.969 | 454.041 | 529.078 | 731.311 | 457.624 | 572.249 | 627.777 |
| Share capital | 40.000 | 40.000 | 40.000 | 40.000 | 40.000 | 40.000 | 40.000 |
| Retained earnings of previous periods | 10.065 | 0 | 113.961 | 245.275 | 161.620 | 53.895 | 4.784 |
| Profit for the year | 118.065 | 16.697 | 226.961 | 245.714 | -65.651 | 27.275 | -9.111 |
| Total equity | 158.065 | 66.762 | 266.961 | 399.675 | 219.624 | 228.895 | 84.784 |
| Income statement | |||||||
| Gross profit | 319.268 | 1.279.060 | 2.086.537 | 2.444.148 | 1.806.071 | 1.814.975 | 2.040.625 |
| Operating profit | 152.898 | 29.153 | 305.421 | 337.759 | -71.641 | 53.474 | 17.627 |
| EBITDA | — | 39.153 | 305.421 | — | — | 67.038 | 32.808 |
| Profit before income tax | 152.165 | 25.387 | 302.553 | 331.536 | -74.445 | 51.960 | 2.945 |
| Profit for the reporting year | 118.065 | 16.697 | 226.961 | 245.714 | -65.651 | 27.275 | -9.111 |
| Labour costs | 166.370 | 1.239.907 | 1.771.116 | 2.106.389 | 1.877.712 | 1.747.937 | 2.007.817 |
| Depreciation of non-current assets | — | 10.000 | 0 | — | — | 13.564 | 15.181 |
| Other indicators | |||||||
| Employees | 1 | 4 | 5 | 6 | 6 | 6 | 6 |
| Dividends | 108.000 | 26.762 | 113.000 | 114.400 | 18.004 | 135.000 | 40.000 |
A dash (—) means the report has not been filed or the line is not reported; 0 is a zero stated in the report.