Entity details
2
Statement by Management on the annual report
3
Independent auditor's report
4
Management commentary
8
Consolidated income statement for 2024
30
Consolidated balance sheet at 31.12.2024
31
Consolidated statement of changes in equity for 2024
35
Consolidated cash flow statement for 2024
36
Notes to consolidated financial statements
38
Parent income statement for 2024
62
Parent balance sheet at 31.12.2024
63
Parent statement of changes in equity for 2024
65
Notes to parent financial statements
66
Accounting policies
73
Better Energy Holding A/S
Gammel Kongevej 60
1850 Frederiksberg C
Business Registration No.: 31865883
Registered office: Frederiksberg
Financial year: 01.01.2024 - 31.12.2024
Rasmus Lildholdt Kjær
Mark Augustenborg Ødum
Christian Madsen Motzfeldt
Mikkel Dau Jacobsen
Nancy Kabalt
Michael Vater
Lars Ørum Nielsen
Identification No (MNE)
Notes
2024DKK'000
2023DKK'000
Revenue
5
Changes in inventories of finished goods and work in progress
(
Own work capitalised
Costs of raw materials and consumables
(
(
Other external expenses
6
(
(
Gross profit/loss
(
Staff costs
7
(
(
Depreciation, amortisation and impairment losses
8
(
(
Writedowns of current assets exceeding normal writedowns
9
(
Operating profit/loss
(
Income from investments in associates
Income from investments in joint ventures
(
(
Other financial income
10
Impairment losses on financial assets
11
(
Other financial expenses
12
(
(
Profit/loss before tax
(
Tax on profit/loss for the year
13
(
(
Other taxes
(
Profit/loss from continuing operations
(
Profit/loss from discontinued operations
14
(
Profit/loss for the year
15
(
Unrecognised rental and lease commitments
32
Contingent liabilities
33
Assets charged and collateral
34
Transactions with related parties
35
Subsidiaries
36
Contributed capitalDKK'000
Translation reserve DKK'000
Reserve for fair value adjustments of hedging instrumentsDKK'000
Retained earningsDKK'000
Equity belonging to Parent's shareholdersDKK'000
Equity belonging to minority interestsDKK'000
TotalDKK'000
Equity beginning of year
Changes in accounting policies
0
(
(
(
Adjusted equity, beginning of year
708
5,147
1,539
1,224,383
1,231,777
2,619
1,234,396
Exchange rate adjustments
0
(
Value adjustments
0
(
Other entries on equity
0
(
(
(
Tax of entries on equity
0
(
(
(
Profit/loss for the year
0
(
(
(
Equity end of year
(
(
(
Dividend paid
(
Acquisition of treasury shares
(
(
Cash-flow from discontinued operations
Cash flows from financing activities
Increase/decrease in cash and cash equivalents
(
(
Cash and cash equivalents beginning of year
Currency translation adjustments of cash and cash equivalents
(
(
Cash and cash equivalents end of year
Cash and cash equivalents at year-end are composed of:
Cash
81,046
532,162
Cash and cash equivalents end of year
81,046
532,162
2024DKK'000
2023DKK'000
Denmark
61,574
2,039,576
Poland
13,581
415,225
Sweden
2,882
43,243
Other countries
0
3,066
Total revenue by geographical market
78,037
2,501,110
Divestment to joint ventures
18,826
2,439,889
Power sales from majority owned solar parks
10,654
15,021
Asset management
39,829
46,200
Other revenue
8,728
0
Total revenue by activity
78,037
2,501,110
2024DKK'000
2023DKK'000
Statutory audit services
1,911
1,670
Tax services
3,716
1,073
Other services
15,743
8,747
21,370
11,490
Remunerationof management2024DKK'000
Remunerationof management2023DKK'000
Executive Board
Board of Directors
17,963
22,217
2024DKK'000
2023DKK'000
Amortisation of intangible assets
0
5,563
Depreciation on property, plant and equipment
545
9,981
545
15,544
2024DKK'000
2023DKK'000
Other interest income
97,010
49,206
Exchange rate adjustments
1,882
22,245
Fair value adjustments
0
587
98,892
72,038
2024DKK'000
2023DKK'000
Other interest expenses
126,403
108,262
Exchange rate adjustments
0
6,581
126,403
114,843
2024DKK'000
2023DKK'000
Current tax
(9,127)
68,005
Change in deferred tax
120,347
(18,568)
Adjustment concerning previous years
13,821
(2,136)
125,041
47,301
2024DKK'000
2023DKK'000
Retained earnings
(
Minority interests' share of profit/loss
(
Completed development projectsDKK'000
Acquired patentsDKK'000
GoodwillDKK'000
Cost beginning of year
23,228
117
10,543
Exchange rate adjustments
0
(2)
0
Additions
539
0
0
Disposals
(23,767)
(115)
(10,543)
Cost end of year
0
0
0
Amortisation and impairment losses beginning of year
(2,917)
(110)
(10,543)
Reversal regarding disposals
2,917
110
10,543
Amortisation and impairment losses end of year
0
0
0
Carrying amount end of year
0
0
0
Land and buildingsDKK'000
Other fixtures and fittings, tools and equipmentDKK'000
Leasehold improvements DKK'000
Cost beginning of year
57,531
23,524
5,800
Disposals on divestments etc.
(43,120)
(49,856)
(6,213)
Additions
7,478
29,271
413
Disposals
0
(179)
0
Cost end of year
21,889
2,760
0
Depreciation and impairment losses beginning of year
(3,230)
(7,350)
(941)
Disposals on divestments etc
3,230
6,625
941
Depreciation for the year
0
(545)
0
Depreciation and impairment losses end of year
0
(1,270)
0
Carrying amount end of year
21,889
1,490
0
Associates
Registered in
Ownership %
Better Energy Energo P/S
Denmark
48.70
Sandvikenvej Infrastrukturselskab ApS*
Denmark
53.80
SN 2022 A/S (in bankruptcy)
Denmark
35.00
Joint ventures
Registered in
Ownership %
Better Energy Impact K/S
Denmark
50.00
Better Energy Impact Komplementar ApS
Denmark
50.00
Better Energy Impact II K/S
Denmark
50.00
Better Energy Impact II Komplementar ApS
Denmark
50.00
Andel Solcelleparker P/S
Denmark
50.00
Andel Komplementar ApS
Denmark
50.00
Investments in participating interests
Registered in
Ownership %
Adamant Renewables Holding B.V.
Netherlands
19.00
Changes during the year
2024DKK'000
2023DKK'000
Beginning of year
50,244
25,425
Recognised in the income statement
(25,130)
18,427
Recognised directly in equity
(9,917)
(6,473)
Adjustment concerning previous years
(15,197)
13,337
Other
0
(472)
End of year
0
50,244
Deferred tax has been recognised in the balance sheet as follows
2023DKK'000
Deferred tax assets
50,244
50,244
2024DKK'000
2023DKK'000
Writedowns for the year exceeding ordinary writedowns
403,399
0
Number
Nominal valueDKK'000
Shares
70,824,380
708
70,824,380
708
Due within 12 months2024DKK'000
Due within 12 months2023DKK'000
Due after more than 12 months2024DKK'000
Outstanding after 5 years2024DKK'000
Mortgage debt
2,028,494
6,001
62,745
37,963
Bank loans
400,480
401,723
0
0
Deferred income
0
0
417,873
429,121
2,428,974
407,724
480,618
467,084
2024DKK'000
2023DKK'000
Increase/decrease in inventories
(38,920)
(1,014,087)
Increase/decrease in receivables
(338,915)
(133,212)
Increase/decrease in trade payables etc.
409,188
490,527
31,353
(656,772)
DKK '000
2024
2023
Fair value of interest rate swaps (cash flow hedge)
931
1,973
Value at 31 December
931
1,973
The fair value is recognised as:
Other receivables
931
1,973
Value at 31 December
931
1,973
Changes in fair value
2024
Fair value beginning of the period
1.670
Value adjustment recognised in equity
(739 )
Fair value end of the period
931
2024DKK'000
2023DKK'000
Total liabilities under rental or lease agreements until maturity
443,010
337,660
Registered in
Corporate form
Ownership %
Better Energy Finnish Solar 298 OY
Finland
OY
100.00
Better Energy Finnish Solar 300 OY
Finland
OY
100.00
Better Energy Finnish Solar 302 OY
Finland
OY
100.00
Better Energy Finnish Solar 314 OY
Finland
OY
100.00
Better Energy Finnish Solar 316 OY
Finland
OY
100.00
Better Energy Finnish Solar 318 OY
Finland
OY
100.00
Better Energy Finnish Solar 320 OY (in bankruptcy)
Finland
OY
100.00
Better Energy Finnish Solar 322 OY
Finland
OY
100.00
Better Energy Finnish Solar 324 OY (in bankruptcy)
Finland
OY
100.00
Better Energy Finnish Solar 326 OY
Finland
OY
100.00
Better Energy Finnish Solar 328 OY
Finland
OY
100.00
Better Energy Finnish Solar 330 OY (in bankruptcy)
Finland
OY
100.00
Better Energy Finnish Solar 332 OY
Finland
OY
100.00
Better Energy Finnish Solar 346 OY
Finland
OY
100.00
Better Energy Finnish Solar 334 OY
Finland
OY
100.00
Better Energy Finnish Solar 336 OY
Finland
OY
100.00
Better Energy Finnish Solar 338 OY
Finland
OY
100.00
Better Energy Finnish Solar 340 OY
Finland
OY
100.00
Better Energy Finnish Solar 342 OY
Finland
OY
100.00
Better Energy Finnish Solar 344 OY
Finland
OY
100.00
EnergiJord A/S
Denmark
A/S
100.00
Better Energy Partnerships Holding A/S
Denmark
A/S
100.00
Better Energy Ukraine A/S
Denmark
A/S
100.00
Selskabet af 24.09.2018 P/S (in solvent liquidation)
Denmark
P/S
90.00
Better Energy Energo Komplementar ApS
Denmark
ApS
100.00
Better Energy Finnish Solar 299 OY
Finland
OY
100.00
Better Energy Ukraine LLC
Ukraine
LLC
100.00
Notes
2024DKK'000
2023DKK'000
Revenue
Other external expenses
(
(
Gross profit/loss
(
Staff costs
5
(
(
Operating profit/loss
(
(
Income from investments in group enterprises
(
Other financial income
6
Impairment losses on financial assets
7
(
Other financial expenses
8
(
(
Profit/loss before tax
(
Tax on profit/loss for the year
9
(
(
Profit/loss for the year
10
(
Notes
2024DKK'000
2023DKK'000
Contributed capital
Reserve for net revaluation according to equity method
Retained earnings
(
Equity
(
Other provisions
14
Provisions
Debt to other credit institutions
Deferred income
15
Non-current liabilities other than provisions
16
Current portion of non-current liabilities other than provisions
16
Trade payables
17
Payables to group enterprises
Payables to joint ventures
Tax payable
Joint taxation contribution payable
Other payables
Current liabilities other than provisions
Liabilities other than provisions
Equity and liabilities
Judgements regarding going concern
1
Unusual circumstances
2
Events after the balance sheet date
3
Uncertainty relating to recognition and measurement
4
Contingent liabilities
18
Assets charged and collateral
19
Transactions with related parties
20
Contributed capitalDKK'000
Reserve for net revaluation according to the equity methodDKK'000
Retained earningsDKK'000
TotalDKK'000
Equity beginning of year
Sale of treasury shares
0
0
(
(
Exchange rate adjustments
Other entries on equity
0
Transfer to reserves
0
(
Profit/loss for the year
0
(
(
(
Equity end of year
(
(
2024DKK'000
2023DKK'000
Wages and salaries
22,451
14,666
Pension costs
1,927
2,112
Other social security costs
75
33
24,453
16,811
Average number of full-time employees
Remunerationof Manage- ment2024DKK'000
Remunerationof Manage- ment2023DKK'000
Executive Board
Board of Directors
17,963
12,290
2024DKK'000
2023DKK'000
Financial income from group enterprises
154,457
171,454
Other interest income
14,721
1,938
Exchange rate adjustments
0
3,004
169,178
176,396
2024DKK'000
2023DKK'000
Financial expenses from group enterprises
20,589
0
Other interest expenses
160,065
118,291
Exchange rate adjustments
579
651
181,233
118,942
2024DKK'000
2023DKK'000
Current tax
(266)
9,360
Change in deferred tax
1,311
1,662
Adjustment concerning previous years
17
0
1,062
11,022
2024DKK'000
2023DKK'000
Retained earnings
(
(
2024DKK'000
2023DKK'000
Provisions
1,210
0
Liabilities other than provisions
1,775
361
Tax losses carried forward
8,641
0
Other taxable temporary differences
(23,337)
0
Other deductible temporary differences
11,711
0
Deferred tax
0
361
Changes during the year
2024DKK'000
2023DKK'000
Beginning of year
361
2,023
Recognised in the income statement
1,087
(1,662)
Adjustment of tax concerning previous years
(1,448)
0
End of year
0
361
Due within 12 months2024DKK'000
Due within 12 months2023DKK'000
Due after more than 12 months2024DKK'000
Outstanding after 5 years2024DKK'000
Debt to other credit institutions
1,887,649
400,000
0
0
Deferred income
9,829
0
432,794
315,426
1,897,478
400,000
432,794
315,426
Useful life
Buildings
50 years
Other fixtures and fittings, tools and equipment
3-8 years
Leasehold improvements
5 years