Copenhagen Atomics A/SAktiv
Økonomiske nøgletal
Nøgletal
2025Balancens sammensætning
Regnskabstal2017–2025
| 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Balance — aktiver | |||||||||
| Likvide beholdninger | 108.776 | 20.009 | 142.933 | 19.252.438 | 15.747.267 | 115.425.337 | 78.357.923 | 71.080.545 | 81.848.156 |
| Omsætningsaktiver i alt | 134.191 | 75.908 | 212.402 | 21.105.061 | 21.006.186 | 125.116.004 | 90.013.495 | 82.893.900 | 94.429.297 |
| Anlægsaktiver i alt | — | 522.147 | 457.028 | 5.085.138 | 23.106.755 | 53.321.881 | 104.464.597 | 157.449.120 | 200.092.784 |
| Aktiver i alt | 134.191 | 598.055 | 669.430 | 26.190.199 | 44.112.941 | 178.437.885 | 194.478.092 | 240.343.020 | 294.522.081 |
| Balance — passiver | |||||||||
| Kortfristede gældsforpligtelser | — | 100.000 | 580.602 | 3.097.161 | 6.549.026 | 12.301.082 | 14.669.675 | 52.399.204 | 93.618.064 |
| Langfristede gældsforpligtelser | — | — | — | 17.573.248 | 3.955.248 | 0 | — | — | 0 |
| Gældsforpligtelser i alt | — | 100.000 | 580.602 | 20.670.409 | 10.504.274 | 12.301.082 | 14.669.675 | 52.399.204 | 93.618.064 |
| Selskabskapital | 343.835 | 623.399 | 663.999 | 706.498 | 937.074 | 1.362.818 | 1.394.660 | 1.406.457 | 1.424.300 |
| Overført resultat | -208.684 | -741.194 | -1.551.021 | 932.007 | 13.095.072 | 120.667.592 | 103.908.316 | 72.690.344 | 59.370.814 |
| Årets resultat | -123.500 | -532.510 | -809.827 | -385.150 | -2.847.207 | -7.340.203 | -20.783.685 | -21.882.564 | -35.037.469 |
| Egenkapital i alt | 134.191 | 498.055 | 88.828 | 5.176.651 | 31.612.596 | 163.339.122 | 178.218.477 | 187.943.816 | 200.904.017 |
| Resultatopgørelse | |||||||||
| Omsætning | 0 | 0 | 547.525 | — | — | — | — | — | — |
| Bruttofortjeneste | — | — | — | -369.031 | -2.342.359 | -6.137.847 | -12.830.052 | -17.393.968 | 1.079.168 |
| Resultat af primær drift | -123.500 | -554.075 | -917.340 | -1.155.115 | -4.987.740 | -12.264.389 | -29.480.714 | -32.345.362 | -37.133.407 |
| EBITDA | -123.500 | — | -866.559 | -1.043.183 | -4.827.256 | -12.058.666 | -28.640.514 | -30.515.998 | -35.186.097 |
| Resultat før skat | -123.500 | -554.075 | -931.678 | -1.169.268 | -5.154.925 | -12.038.593 | -27.491.412 | -28.972.504 | -40.537.469 |
| Årets resultat | -123.500 | -532.510 | -809.827 | -385.150 | -2.847.207 | -7.340.203 | -20.783.685 | -21.882.564 | -35.037.469 |
| Personaleomkostninger | 0 | 32.399 | — | 674.152 | 2.484.897 | 5.920.819 | 15.810.462 | 13.122.030 | 36.265.265 |
| Af- og nedskrivninger | 0 | — | 50.781 | 111.932 | 160.484 | 205.723 | 840.200 | 1.829.364 | 1.947.310 |
| Andre nøgletal | |||||||||
| Ansatte | — | — | — | 3 | 20 | 32 | 49 | 58 | 47 |
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 2025Business reviewThe company developes technologies and processes for Thorium energy including related services such as waste burners and molten salt chemistry. The company also promotes the international awareness of Thorium energy and related technologies.
Financial review The company's income statement for the year ended 31. december 2025 shows a loss of DKK 35.037.469, and the balance sheet at 31 December 2025 shows equity of DKK 200.904.017.Management has high expectations for Thorium energy, and development is progressing as expected. Efforts are continuously being made to raise capital for further development.
Uddrag af ledelsesberetningen i den seneste årsrapport.