Entity details
2
Statement by Management
3
Independent auditor's report
4
Management commentary
7
Income statement for 2024/25
15
Balance sheet at 31.03.2025
16
Statement of changes in equity for 2024/25
18
Cash flow statement for 2024/25
19
Notes
20
Accounting policies
25
Hitachi Energy Denmark A/S
Borupsvang 3, st.
2750Ballerup
Business Registration No.: 39856638
Date of foundation: 12.09.2018
Registered office: Ballerup
Financial year: 01.04.2024- 31.03.2025
Claus Madsen
Claus Madsen
Cathrine Bech Aagaard
Camilla Sofia Jansson
Karen Jørgensen
Identification No (MNE)
Notes
2024/25DKK'000
2023/24DKK'000
Revenue
2
Costs of raw materials and consumables
(
(
Other external expenses
3
(
(
Gross profit/loss
Staff costs
4
(
(
Depreciation, amortisation and impairment losses
5
(
(
Operating profit/loss
Other financial income
6
Other financial expenses
(
(
Profit/loss before tax
Tax on profit/loss for the year
7
(
(
Profit/loss for the year
8
Notes
2024/25DKK'000
2023/24DKK'000
Contributed capital
13
Retained earnings
Equity
Deferred tax
14
Other provisions
15
Provisions
Prepayments received from customers
Contract work in progress
11
Trade payables
Payables to group enterprises
Joint taxation contribution payable
Other payables
Current liabilities other than provisions
Liabilities other than provisions
Equity and liabilities
Events after the balance sheet date
1
Unrecognised rental and lease commitments
17
Contingent liabilities
18
Assets charged and collateral
19
Related parties with controlling interest
20
Transactions with related parties
21
Contributed capitalDKK'000
Retained earningsDKK'000
TotalDKK'000
Equity beginning of year
Profit/loss for the year
0
Equity end of year
Notes
2024/25DKK'000
2023/24DKK'000
Operating profit/loss
8,404
40,379
Amortisation, depreciation and impairment losses
Working capital changes
16
(
(
Adjustment for items not effecting cash flow
(
Cash flow from ordinary operating activities
(
(
Financial income received
Financial expenses paid
(
(
Taxes refunded/(paid)
(
Cash flows from operating activities
(
Acquisition etc of property, plant and equipment
(
Acquisition of financial assets
(
(
Cash flows from investing activities
(
(
Free cash flows generated from operations and investments before financing
(
Cash increase of capital
Cash flows from financing activities
Increase/decrease in cash and cash equivalents
Cash and cash equivalents at year-end are composed of:
2024/25DKK'000
2023/24DKK'000
Denmark
880,840
1,501,234
Europe
466,710
5,450
Asia, Middle East & Africa
137,049
7,005
North & South America
42,328
13,056
Total revenue by geographical market
1,526,927
1,526,745
Power Grid Automation
112,269
169,586
Power Grid Integration
300,141
321,036
Power Grid High Voltage Products
322,363
285,560
Power Grid Transformers
786,990
747,192
Other
5,164
3,371
Total revenue by activity
1,526,927
1,526,745
2024/25DKK'000
2023/24DKK'000
Statutory audit services
300
245
300
245
2024/25DKK'000
2023/24DKK'000
Wages and salaries
63,686
48,823
Pension costs
4,931
4,332
Other social security costs
228
463
68,845
53,618
Average number of full-time employees
2024/25DKK'000
2023/24DKK'000
Depreciation of property, plant and equipment
410
417
410
417
2024/25DKK'000
2023/24DKK'000
Financial income from group enterprises
10,939
9,395
Exchange rate adjustments
593
0
11,532
9,395
2024/25DKK'000
2023/24DKK'000
Current tax
3,326
204
Change in deferred tax
1,823
10,579
Adjustment concerning previous years
30
0
5,179
10,783
2024/25DKK'000
2023/24DKK'000
Retained earnings
Other fixtures and fittings, tools and equipmentDKK'000
Cost beginning of year
3,365
Cost end of year
3,365
Depreciation and impairment losses beginning of year
(1,353)
Depreciation for the year
(410)
Depreciation and impairment losses end of year
(1,763)
Carrying amount end of year
1,602
Other receivablesDKK'000
Cost beginning of year
3,533
Additions
744
Cost end of year
4,277
Carrying amount end of year
4,277
2024/25DKK'000
2023/24DKK'000
Contract work in progress
1,756,695
1,838,507
Progress billings regarding contract work in progress
(1,591,376)
(1,517,406)
Transferred to liabilities other than provisions
221,939
198,864
387,258
519,965
Number
NominalvalueDKK'000
Share Capital
105,000
10,500
105,000
10,500
Changes during the year
2024/25DKK'000
2023/24DKK'000
Beginning of year
(9,572)
988
Recognised in the income statement
(1,823)
(10,560)
End of year
(11,395)
(9,572)
2024/25DKK'000
2023/24DKK'000
Increase/decrease in inventories
2,439
(4,084)
Increase/decrease in receivables
(91,205)
(114,884)
Increase/decrease in trade payables etc
74,439
(11,745)
(14,327)
(130,713)
2024/25DKK'000
2023/24DKK'000
Liabilities under rental or lease agreements until maturity in total
9,048
7,129
Other related partiesDKK'000
Sales of goods and service to group companies
25,261
Purchase of goods services from group companies
1,049,951
Payables
660,586
Receivables
606,360
of which cash pool
327,154
Useful life
Other fixtures and fittings, tools and equipment
3-10 years
Leasehold improvements
5 years