EXPANDIA MODULER A/SAktiv

CVR 35636153

Økonomiske nøgletal

43.749.441 kr.+27,7%
Bruttofortjeneste 2025
+23,5%
Gennemsnitlig vækst pr. år 2017–2025
020 mio.40 mio.60 mio.’17’18’19’20’21’22’23’24’25

Nøgletal

2025
Balancens sammensætning
OmsætningsaktiverAnlægsaktiverGæld og hensatte forpligtelserEgenkapital
0100 mio.200 mio.’17’18’19’20’21’22’23’24’25

Selskabsskat

indkomstår 2024
2024Skattepligtig indkomst 0 kr.Fratrukket underskud 2.783.441 kr.0 kr.
2023Skattepligtig indkomst -25.959.323 kr.0 kr.
2022Skattepligtig indkomst 0 kr.Fratrukket underskud 3.091.679 kr.0 kr.
2021Skattepligtig indkomst -280.473 kr.0 kr.
2020Skattepligtig indkomst -1.113.868 kr.0 kr.
2019Skattepligtig indkomst 0 kr.Fratrukket underskud 467.959 kr.0 kr.
Selskabsskat →

Kilde: Skattestyrelsens offentlige skattelister for selskaber. Beregnet skat for indkomståret; kan være lavere end 22 % af indkomsten, fx ved skat betalt i udlandet. sktst.dk

Regnskabstal2017–2025
201720182019202020212022202320242025
Balance — aktiver
Likvide beholdninger1.063.3631.828.7475.241.2397.664.0144.133.9124.733.2516.921.9625.850.4993.888.656
Omsætningsaktiver i alt6.562.54213.642.27713.983.43912.734.92716.447.23242.287.74316.984.23018.338.81416.214.961
Anlægsaktiver i alt33.003.98635.254.33041.255.73548.280.99166.879.726130.667.074117.185.384101.073.99990.426.526
Aktiver i alt39.566.52848.896.60755.239.17461.015.91883.326.958172.954.817134.169.614119.412.813106.641.487
Balance — passiver
Kortfristede gældsforpligtelser2.053.2367.836.9553.531.9846.398.2025.998.45917.970.93310.807.3008.901.34477.708.581
Langfristede gældsforpligtelser31.843.26136.344.80935.114.03236.264.33857.127.592131.762.954103.115.34891.013.731—
Gældsforpligtelser i alt33.896.49744.181.76438.646.01642.662.54063.126.051149.733.887113.922.64899.915.07577.708.581
Selskabskapital5.000.0005.000.0001.000.0001.000.0001.000.0001.000.0001.000.0001.000.0001.000.000
Overført resultat670.031-285.15715.593.15817.314.83418.752.54821.107.02618.775.59118.190.43219.463.888
Årets resultat-786.305-955.1881.878.3151.721.6751.437.7142.354.478-2.331.435-585.1591.530.994
Egenkapital i alt5.670.0314.714.84316.593.15818.314.83419.752.54822.107.02619.775.59119.190.43220.463.888
Resultatopgørelse
Bruttofortjeneste8.064.1588.434.28211.983.36713.369.98316.954.89327.503.65231.976.13134.259.05343.749.441
Resultat af primær drift-135.702-309.4892.044.9961.932.056—4.159.8601.830.5333.339.9794.415.559
EBITDA5.217.5245.085.1748.801.9049.695.639—22.836.48226.483.92428.000.52538.242.644
Resultat før skat——1.878.3151.760.2191.847.5293.020.023-2.973.964-749.2281.962.813
Årets resultat-786.305-955.1881.878.3151.721.6751.437.7142.354.478-2.331.435-585.1591.530.994
Personaleomkostninger2.846.6343.349.1083.181.4633.674.3443.683.5804.667.1705.492.2076.258.5283.240.488
Af- og nedskrivninger5.353.2265.394.6636.756.9087.763.58310.871.08918.676.62224.653.39124.660.54633.827.085
Andre nøgletal
Ansatte686556775

En streg (—) betyder, at der ikke er indsendt årsrapport, eller at posten ikke fremgår af den; 0 er et nul angivet i årsrapporten.

Om virksomheden

Årsrapport 2025

Description of key activities of the companyThe company's purpose is the construction and rental of temporary modules for use as office, school, daycare, housing, etc., as well as other related business.

Significant changes in the company's activities and financial mattersThere have been no significant changes in activities and financial matters. The gross profit for the year totals DKK 43.749thousand against DKK 43.459 last year. Management considers the net profit or loss for the year satisfactory. The financial year has been affected by a material error identified during the preparation of the 2025 financial statements: It has been identified that the Company has not accounted for assembly and disassembly costs and related income as a single combined transaction linked to the rental contracts. Assembly income and costs have partly been recognised upfront and partly over the contract period depending on invoicing, and disassembly costs have not been consistently matched with the rental period and accounted for together with the fixed asset. Management has reassessed the treatment and concluded that both assembly and disassembly form an integral part of the rental arrangement. The financial statements have been adjusted accordingly, and comparative figures have been restated. Impact on the financial statement including both adjustments due to error, and reclassefications: Financial Statement Level Line (´000) 2025 2024 Balance Sheet Operating Equipment under development - 1.091 Other operation Equipment 11.987 9.233 Trade Receivables 3.307 4.968 Work in progress - -1.091 Prepayments -2.937 -3.705 Equity 1.149 257 Deferred Tax 480 229 Income Tax Payable -156 -156 Trade Payabl

Uddrag af ledelsesberetningen i den seneste årsrapport.

EXPANDIA MODULER A/S — cvrprofil.dk