425309802024-01-012024-12-31425309802024-01-012024-12-311425309802024-01-012024-12-311425309802024-01-012024-12-312425309802024-01-012024-12-313425309802024-01-012024-12-311425309802024-12-31425309802023-12-31fsa:ContributedCapitalMember425309802023-12-31fsa:RetainedEarningsMember425309802023-12-31425309802024-01-012024-12-31fsa:ContributedCapitalMember425309802024-01-012024-12-31fsa:RetainedEarningsMember425309802024-12-31fsa:ContributedCapitalMember425309802024-12-31fsa:RetainedEarningsMember425309802023-01-012023-12-31iso4217:DKKThe Board of Directors and the Executive Board have today considered and approved the annual report of Gl. Vraa A/S for the financial year 01.01.2024 - 31.12.2024.-198917-147188The annual report is presented in accordance with the Danish Financial Statements Act.2419326436In our opinion, the financial statements give a true and fair view of the Entity’s financial position at 31.12.2024 and of the results of its operations for the financial year 01.01.2024 - 31.12.2024.34284866261We believe that the management commentary contains a fair review of the affairs and conditions referred to therein.-517572-187013We recommend the annual report for adoption at the Annual General Meeting.00Copenhagen-517572-187013Michael Lind-517572-187013Johannus Gunnar Egholm HansenChairman146893125233111Michael Lind146893125233111Thomas Lund346767342482To the shareholders of Gl. Vraa A/S346767342482We have audited the financial statements of Gl. Vraa A/S for the financial year 01.01.2024 - 31.12.2024, which comprise the income statement, balance sheet, statement of changes in equity and ​notes, including a summary of significant accounting policies. The financial statements are prepared in accordance with the Danish Financial Statements Act. ​ ​In our opinion, the financial statements give a true and fair view of the Entity’s financial position at 31.12.2024 and of the results of its operations for the financial year 01.01.2024 - 31.12.2024 in accordance with the Danish Financial Statements Act.150360795575593We conducted our audit in accordance with International Standards on Auditing (ISAs) and additional requirements applicable in Denmark. Our responsibilities under those standards and requirements are further described in the "Auditor’s responsibilities for the audit of the financial statements" section of this auditor’s report. We are independent of the Entity in accordance with the International Ethics Standards Board for Accountants’ International Code of Ethics for Professional Accountants (IESBA Code) and the additional ethical requirements applicable in Denmark, and we have fulfilled our other ethical responsibilities in accordance with these requirements and the IESBA Code. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.15893762959669Management is responsible for the preparation of financial statements that give a true and fair view in accordance with the Danish Financial Statements Act, and for such internal control as Management determines is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, Management is responsible for assessing the Entity’s ability to continue as a going concern, for disclosing, as applicable, matters related to going concern, and for using the going concern basis of accounting in preparing the financial statements unless Management either intends to liquidate the Entity or to cease operations, or has no realistic alternative but to do so.20000Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are ​free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes ​our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted ​in accordance with ISAs and the additional requirements applicable in Denmark will always detect a material ​misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, ​individually or in the aggregate, they could reasonably be expected to influence the economic decisions of ​users taken on the basis of these financial statements.​​​​As part of an audit conducted in accordance with ISAs and the additional requirements applicable in Denmark, ​we exercise professional judgement and maintain professional scepticism throughout the audit. We also:Identify and assess the risks of material misstatement of the financial statements, whether due to ​fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence ​that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a ​material misstatement resulting from fraud is higher than for one resulting from error, as fraud may ​involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.​Obtain an understanding of internal control relevant to the audit in order to design audit procedures ​that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the ​effectiveness of the Entity’s internal control.​Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates ​and related disclosures made by Management. ​Conclude on the appropriateness of Management’s use of the going concern basis of accounting in ​preparing the financial statements, and, based on the audit evidence obtained, whether a material ​uncertainty exists related to events or conditions that may cast significant doubt on the Entity’s ability to continue as a going concern. If we conclude that a material uncertainty exists, we are required to ​draw attention in our auditor’s report to the related disclosures in the financial statements or, if such ​disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence ​obtained up to the date of our auditor’s report. However, future events or conditions may cause the ​Entity to cease to continue as a going concern.​Evaluate the overall presentation, structure and content of the financial statements, including the disclosures ​in the notes, and whether the financial statements represent the underlying transactions and ​events in a manner that gives a true and fair view.We communicate with those charged with governance regarding, among other matters, the planned scope ​and timing of the audit and significant audit findings, including any significant deficiencies in internal control ​that we identify during our audit.787015921632959669Management is responsible for the management commentary. Our opinion on the financial statements does not cover the management commentary, and we do not express any form of assurance conclusion thereon. In connection with our audit of the financial statements, our responsibility is to read the management commentary and, in doing so, consider whether the management commentary is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. Moreover, it is our responsibility to consider whether the management commentary provides the information required by relevant law and regulations.Based on the work we have performed, we conclude that the management commentary is in accordance with the financial statements and has been prepared in accordance with the requirements in the relevant law and regulations. We did not identify any material misstatement of the management commentary.567320681948072653693779149Copenhagen223014489354742Bjørn Winkler Jakobsen72191072222222mne32127-751572-234000State Authorised Public Accountant64675351988222Primary activitiesThe primary purpose of the company is to develop, construct and operate renewable energy plants and other related activities.06774674Development in activities and financesThe development of the combined 500 MW solar PV and energy storage project in Gl. Vraa in Aalborg Municipality continued as planned, and the planning process will continue throughout 2025, with an expectation of final permitting in 2026. Final grid connection agreement has been signed and security submitted with the Danish TSO, Energinet. The Company has in 2024 separated the contractual rights to develop land based wind to a sister company. The Company has received a letter of support from St. Jørgen Holding A/S. On this basis Mangement considers that it is appropriate to prepare the financial statements on a going concern basis.06774674Events after the balance sheet dateNo events have occurred after the balance sheet date to this date, which would influence the evaluation of this annual report.195000This annual report has been presented in accordance with the provisions of the Danish Financial Statements Act governing reporting class B enterprises with addition of a few provisions for reporting class C.52738591846Recognition and measurementAssets are recognised in the balance sheet when it is probable as a result of a prior event that future economic benefits will flow to the Entity, and the value of the asset can be measured reliably. Liabilities are recognised in the balance sheet when the Entity has a legal or constructive obligation as a result of a prior event, and it is probable that future economic benefits will flow out of the Entity, and the value of the liability can be measured reliably. On initial recognition, assets and liabilities are measured at cost. Measurement subsequent to initial recognition is effected as described below for each financial statement item. Anticipated risks and losses that arise before the time of presentation of the annual report and that confirm or invalidate affairs and conditions existing at the balance sheet date are considered at recognition and measurement. Income is recognised in the income statement when earned, whereas costs are recognised by the amounts attributable to this financial year.145622020Gross profit or lossGross profit or loss comprises external expenses.11994730RevenueRevenue from the sale of manufactured goods and goods for resale is recognised in the income statement when delivery is made and risk has passed to the buyer. Revenue from the sale of services is recognised in the income statement when delivery is made to the buyer. Revenue is recognised net of VAT, duties and sales discounts and is measured at fair value of the consideration fixed.15833913591846Other operating incomeOther operating income comprises income of a secondary nature as viewed in relation to the Entity’s primary activities, including profit from the sale of intangible assets and property, plant and equipment, and salary refunds.158339137366520Other external expensesOther external expenses include expenses relating to the Entity’s ordinary activities, including administrative and audit costs.223014489354742Other financial incomeOther financial expenses comprise including interest expenses on payables to group ​enterprises, net capital or exchange losses on securities, payables and transactions in foreign currencies, ​amortisation of financial liabilities,​and tax surcharge under the Danish Tax Prepayment Scheme etc.2222222-234000Other financial expensesOther financial expenses comprise including interest expenses on payables to group enterprises, net capital or exchange losses on securities, payables and transactions in foreign currencies, amortisation of financial liabilities, and tax surcharge under the Danish Tax Prepayment Scheme etc.Tax on profit/loss for the yearTax for the year, which consists of current tax for the year and changes in deferred tax, is recognised in the income statement by the portion attributable to the profit for the year and recognised directly in equity by the portion attributable to entries directly in equity.4996885Property, plant and equipmentLand and buildings, plant and machinery, and other fixtures and fittings, tools and equipment are measured at cost less accumulated depreciation and impairment losses. Land is not depreciated. Cost comprises the acquisition price, costs directly attributable to the acquisition and preparation costs of the asset until the time when it is ready to be put into operation. Cost includes usual costs to develop solar projects, including cost to advisors and payment for land leases. The basis of depreciation is cost less estimated residual value after the end of useful life. Assets under construction are not depreciated.Estimated useful lives and residual values are reassessed annually. Items of property, plant and equipment are written down to the lower of recoverable amount and carrying amount.0ReceivablesReceivables are measured at amortised cost, usually equalling nominal value, less writedowns for bad and doubtful debts.4996885Tax payable or receivableCurrent tax payable or receivable is recognised in the balance sheet, stated as tax computed on this year's taxable income, adjusted for prepaid tax.-517572PrepaymentsPrepayments comprise incurred costs relating to subsequent financial years. Prepayments are measured at cost.CashCash comprises cash in hand and bank deposits.7219107Other financial liabilitiesOther financial liabilities are measured at amortised cost, which usually corresponds to nominal value.-751572Grundlag for konklusionKonklusion1 Other financial income 2024 DKK2023 DKKOther interest income24,19326,43624,19326,4362025-06-202 Other financial expenses2024 DKK2023 DKKFinancial expenses from group enterprises301,49465,843Other interest expenses41,35435Exchange rate adjustments0383342,84866,2612025-06-203 Property, plant and equipmentProperty, plant and equipment in progress DKKCost beginning of year5,233,111Additions9,456,201Cost end of year14,689,312Carrying amount end of year14,689,312true4 Financial assetsOther receivables DKKCost beginning of year342,482Additions4,285Cost end of year346,767Carrying amount end of year346,767The Company has entered option agreements regarding lease of land for renewable energy projects.2023-01-015 EmployeesThe Entity has no employees other than the Executive Board. The Executive Officer has not received any ​​remuneration.2023-12-316 Contingent liabilitiesThe Company participates in a Danish joint taxation system. The Company is therefore liable under the Company Tax Act's rules on income taxes, etc., for the jointly taxed companies and also for any obligations to contain withholding tax on interest, royalties and dividends for these companies.33963556København S23006WeidekampsgadeDeloitte Statsautoriseret RevisionspartnerselskabCopenhagenCopenhagen1602Regnskabsklasse BRevisionspåtegning2024-12-312024-01-01441NyropsgadeGl. Vraa A/S42530980339635562300 København SWeidekampsgade 6Deloitte Statsautoriseret RevisionspartnerselskabÅrsrapport2025-06-24Johannus Gunnar Egholm Hansen