43112309 2024-01-01 2024-12-31 43112309 2024-12-31 43112309 2023-01-01 2023-12-31 43112309 2023-12-31 43112309 2024-01-01 2024-12-31 1 43112309 2024-01-01 2024-12-31 43112309 2024-01-01 2024-12-31 1 iso4217:DKK xbrli:pure 2024-01-01 2024-12-31 2025-06-30 2025-06-30 2025-06-30 København K inforevision statsautoriseret revisionsaktieselskab 2860 Søborg DDG Mid ApS Buddingevej 312 Nørre Søgade 13, 1.th. 1370 Søborg 43112309 2023-01-01 2023-12-31 The purpose of the company is to be a holding company and thus to invest in and hold shares in other companies and all activities which, in the opinion of the management, are related thereto. The results of the company's activities in the financial year amounted to a loss of DKK -1.753.296. The equity at the balance sheet date amounted to DKK 19.016.175. The company has experienced extra unexpected integration cost of app. DKK 0.5 million which have had a negative effect on the reported EBITDA for 2024. Regarding financing and going concern we refer to note 1. Today The Executive Board have considered and adopted the annual report for 1 January 2024 - 31 December 2024 for DDG Mid ApS. The annual report is prepared in accordance with the Danish Financial Statements Act. In my opinion, the financial statements give a true and fair view of the company's financial position at 31 December 2024 and of the results of its operations for the financial year 1 January 2024 - 31 December 2024. I believe that the Management's review contains a fair review of the affairs and conditions referred to therein. I recommend that the annual report be adopted at the Annual General Meeting. To the shareholder of DDG Mid ApS We have performed an extended review of the financial statements of DDG Mid ApS for the financial year 1 January 2024 - 31 December 2024, which comprise a summary of significant accounting policies, income statement, balance sheet, statement of changes in equity and notes. The financial statements are prepared under the Danish Financial Statements Act. Based on our work performed, in our opinion, the financial statements give a true and fair view of the company's financial position as at 31 December 2024 and of the results of the company's operations for the financial year 1 January 2024 - 31 December 2024 in accordance with the Danish Financial Statements Act. We conducted our extended review in accordance with the Danish Business Authority's Assurance Standard for Small Enterprises and FSR – Danish Auditors' standard on extended review of financial statements prepared in accordance with the Danish Financial Statements Act. Our responsibilities under those standards and requirements are further described in the "Practitioner's responsibilities for the extended review of the financial statements” section of our report. We are independent of the company 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 evidence we have obtained is sufficient and appropriate to provide a basis for our conclusion. Management 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 company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting in preparing the financial statements unless Management either intends to liquidate the company or to cease operations, or has no realistic alternative but to do so. Our responsibility is to express a conclusion on the financial statements. This requires that we plan and perform procedures in order to obtain limited assurance for our conclusion on the financial statements and in addition perform specifically required supplementary procedures to obtain further assurance for our conclusion. An extended review comprises procedures that primarily consist of making inquiries of Management and others within the Company, as appropriate, analytical procedures and the specifically required supplementary procedures as well as evaluation of the evidence obtained. The procedures performed in an extended review are less than those performed in an audit, and accordingly, we do not express an audit opinion on the financial statements. Management is responsible for the Management's review. Our opinion on the financial statements does not cover the Management's review, and we do not express any form of assurance conclusion thereon. In connection with our extended review of the financial statements, our responsibility is to read the Management's review and, in doing so, consider whether the Management's review is materially inconsistent with the financial statements or our knowledge obtained during the extended review, or otherwise appears to be materially misstated. Moreover, it is our responsibility to consider whether the Management's review provides the information required under the Danish Financial Statements Act. Based on the work we have performed, we conclude that the Management's review is in accordance with the financial statements and has been prepared in accordance with the requirements of the Danish Financial Statements Act. We did not identify any material misstatement in the Management's review. The annual report has been prepared in accordance with Danish financial statement legislation as well as generally accepted accounting principles. The annual report has been prepared in accordance with the provisions of the Danish Financial Statements Act governing Reporting class B.Some provisions from reporting class C has been adopted. Consolidated financial statements has not been prepared in accordance with the Danish Financial Statement Act section 110. The financial statements have been prepared based on historical cost.The income is recognised in the income statement as earned. Furthermore, value adjustments of financial assets and liabilities measured at fair value or amortised cost are recognised. Moreover, all expenses incurred to achieve the earnings for the year are recognised in the income statement, including depreciation, amortisation, impairment losses and provisions as well as reversals due to changed accounting estimates of amounts that have previously been recognised in the income statement.Assets are recognised in the balance sheet when it is probable that future economic benefits attributable to the asset will flow to the company, and the value of the asset can be measured reliably. Liabilities are recognised in the balance sheet when it is probable that future economic benefits will flow out of the company, and the value of the liability can be measured reliably.Assets and liabilities are initially measured at cost. Subsequently, assets and liabilities are measured as described for each item below.Certain financial assets and liabilities are measured at amortised cost, which involves the recognition of a constant effective interest rate over the maturity period. Amortised cost is calculated as original cost less any repayments and with addition/deduction of the cumulative amortisation of any difference between cost and the nominal amount. In this way, capital losses and gains are allocated over the maturity period.Recognition and measurement take into account predictable losses and risks occurring before the presentation of the annual report which confirm or invalidate affairs and conditions existing at the balance sheet date.The functional currency is Danish Kroner. All other currencies are considered foreign currencies. During the year, transactions in foreign currencies have been translated applying the exchange rate at the transaction date. If currency positions are considered hedge of future cash flows, the value adjustments are recognised directly in equity.Receivables and debt denominated in foreign currencies have been recognised at the exchange rate of the balance sheet date.Realised and unrealised exchange gains and losses have been recognised in the income statement under other financial income and expenses. Gross profit/loss includes "Revenue""Cost of sales""External expenses". As income recognition criterion, the production criterion is applied so that revenue comprises the invoiced revenue for the year reduced by prepayments and with addition for work in progress measured at market value. Revenue is measured at fair value excl. VAT and less granted discounts. Cost of sales comprise expenses incurred to earn revenue for the year including management fees. External expenses comprises Selling costsCost of premisesAdministrative expenses. Staff costs include wages and salaries including holiday pay and pensions and other social security costs etc. to the company's employees. Income from investments in group enterprises comprises the pro rata share of the group enterprises’ profit/loss adjusted for internal profits and losses less amortisation of goodwill on consolidation for the year. Financial income is recognised with amounts concerning the financial year. Financial income comprise interest. Financial expenses is recognised with amounts concerning the the financial year. Financial expenses comprise interest, realised and unrealised exchange losses, amortisation of debt to mortgage credit institutions as well as interest surcharge under the Danish Tax Prepayment Scheme. Tax on profit or loss for the year represents 22% of the book profit or loss adjusted for non-taxable and non-deductible items. Tax on profit or loss for the year consists of the anticipated tax portion of the taxable income for the year adjusted for the changes for the year in deferred tax. Changes in deferred taxes due to adjustments of tax rates is recognised in the income statement. Tax on profit or loss for the year is recognised in the income statement by the portion attributable to the profit or loss for the year and recognised directly in equity by the portion attributable to entries directly in equity. The company is subject to the Danish Tax Prepayment Scheme. Interest reimbursement and interest surcharge have been recognised in financial income and expenses. The balance sheet has been presented in account form. Property, plant and equipment are measured at cost less accumulate depreciation. The basis of depreciation is cost less estimated residual value after the end of useful life. Cost comprises the acquisition price as well as costs directly related to the acquisition until the time when the asset is ready to be put into operation. The cost price for an asset is divided into separate components, that are depreciated separately, if the useful life of the individual components is significantly different. Depreciation is initiated when the assets are ready to be taken into operation. Assets are depreciated on a straight-line basis over their estimated useful lives with following residual values:Category Period Residual value Fixtures, fittings, tools and equipment 5 years 0% Minor purchases with useful lives below one year have been recognised as an expense in the income statement in external expenses.Profit/loss on sale or retirement has been included in the income statement under gross profit or loss and other operating expenses.The carrying amounts of property, plant and equipment are reviewed annually for indication of impairment for losses, apart from what is expressed by usual depreciation. If this applies, impairment for loss is made of each asset or group of assets, respectively, to lower recoverable amount. As recoverable amount, the higher of expected net selling price and net present value is applied. The net present value is calculated as the present value of the expected cash flows from the use of the asset or the group of assets.Impairment for loss for the year is recognised in the income statement as amortisation, depreciation and impairment for loss of property, plant and equipment and intangible assets. Investments in group enterprises have been recognised according to the equity method. This means that investments are measured at the pro rata share of the group enterprises' net asset value adjusted for internal dividends and profit or losses.Distributable reserves in group enterprises which are distributed as dividends to the parent at the balance sheet date are included in the value of investments.Group enterprises with negative net asset values are measured at zero, and any receivable from such enterprises is written down by the Parent's share of the negative net asset value to the extend deemed irrecoverable. If the negative net asset value exceeds the amount receivable, the remaining amount is recognised in provisions to the extent the Parent has a legal or constructive obligation to cover the relevant enterprise's liabilities.Acquisition of group enterprises are recognised at cost. The difference between the cost price and the net asset value of the acquired company, which appears at the time of establishing the consolidation, is as far as possible allocated to the assets and liabilities whose value is higher or lower than the carrying amount. A remaining positive difference is treated as goodwill and included in the value of investments.A negative difference, reflecting an expected cost or an unfavourable development, are recognised as income in the income statement in the year of acquisition.Goodwill is amortised in the income statement over 7 years. The amortisation period is based on an assessment of the market position, earnings profile, and expectations of customers loyality, which within reasonable limits is based on historical data/registrations. Amortisations are recognised in the income statement with other value adjustments in the item income from investments in group enterprises. The total net revaluation of investments in group enterprises is allocated through the profit or loss distribution to "Reserve for net revaluation according to the equity method" under equity. The reserve is reduced by dividend distributions to the Parent and is adjusted by changes in equity in the group enterprises. Deposits recognised as fixed assets are measured at amortised cost, which usually corresponds to nominal amount. Receivables are measured in the balance sheet at the lower of amortised cost and net realisable value, which corresponds to nominal value less provisions for bad debts. Provisions for bad debts are determined on the basis of an individual assessment of each receivable. Prepayments comprise costs incurred relating to subsequent financial years. Increases of the share capital is recognised directly into equity less related transaction cost. Deferred tax is measured using the balance sheet liability method. Provision has been made for deferred tax by 22% on all temporary differences between carrying amount and tax-based value of assets and liabilities. Deferred tax is also measures with respect of the planned use of the asset and the settlement of the liability. The tax value of the tax losses to be carried forward are included in the calculation of deferred taxes if it is probable that the losses can be used. Deferred tax assets are measured at net realisable value.The company is jointly taxed with other Danish group enterprises with DDG Mid ApS as Management company. The tax effect of the joint taxation is allocated among the group enterprises in ratio to their taxable income according to the rules on full allocation with a refund for tax losses of the Danish Corporation Tax Act. Joint tax contributions between the jointly taxed companies which have not been settled at the balance sheet date are classified as joint tax contributions in receivables or liabilities other than provisions. Financial debts are recognised initially at the proceeds received net of transaction expenses incurred, which are directly related with the loan. In subsequent years, financial debts are measured at amortised cost equal to the capitalised value using the effective interest rate. The difference between the proceeds and the nominal value is recognised in the income statement over the loan period. Short-term debts are measured at amortised cost, substantially corresponding to nominal value. 3041894 1568461 2633510 1557681 17525 6757 390859 4023 -2029244 -2952330 1885107 916337 1921313 951825 -1674591 -2983795 78705 54911 -1753296 -3038706 -1753296 -3038706 38454 23944 38454 23944 16686471 18715714 31609953 31863453 29520 18870 48325944 50598037 48364398 50621981 144063 1138834 600000 0 36900 120636 780963 1259470 2722 848239 783685 2107709 49148083 52729690 40000 40000 18976175 20729471 19016175 20769471 3174 27757 3174 27757 22458266 28656147 22458266 28656147 6274667 2291667 12928 29542 546689 450724 84918 0 130442 27154 620824 477228 7670468 3276315 30128734 31932462 49148083 52729690 STATEMENT OF CHANGES IN EQUITY Contributed capital Retained earnings Total DKK DKK DKK Equity at 1 January 2023 40,000 10,224,427 10,264,427 Group contribution 13,543,750 13,543,750 Distributed profit/loss for the year -3,038,706 -3,038,706 Equity at 1 January 2024 40,000 20,729,471 20,769,471 Distributed profit/loss for the year -1,753,296 -1,753,296 Equity at 31 December 2024 40,000 18,976,175 19,016,175 FINANCING AND GOING CONCERN In Q1 2025, management identified that financing covenants were not met. The bank has been informed of this, and constructive discussions are taking place regarding the adjustment of the terms. As refinancing has been a discussion topic between the bank and management over the last few years, there are no indications at this moment that this will lead to termination of the financing or that the going concern assumption is affected. On this basis management has judged it prudent to prepare the annual financial statements under the going concern assumption. 2426234 1482925 104000 0 16525 10516 86751 64240 2 2 STAFF COSTS 2024 2023 DKK DKK Wages and salaries 2,426,234 1,482,925 Pensions 104,000 0 Other social security costs 16,525 10,516 Other staff cost 86,751 64,240 Total 2,633,510 1,557,681 Average number of full-time employees 2 2 DEPRECIATION, AMORTISATION AND IMPAIRMENT LOSSES OF PROPERTY, PLANT AND EQUIPMENT AND INTANGIBLE ASSETS 2024 2023 DKK DKK Depreciation of property, plant and equipment 17,525 6,757 Total 17,525 6,757 1884625 916181 482 156 FINANCE INCOME 2024 2023 DKK DKK Financial income from group enterprises 1,884,625 916,181 Other financial income 482 156 Total 1,885,107 916,337 1921313 951825 FINANCE EXPENSES 2024 2023 DKK DKK Other financial expenses 1,921,313 951,825 Total 1,921,313 951,825 TAX EXPENSE Joint tax contribution Deferred tax Tax on profit/loss for the year 2023 DKK DKK DKK DKK Payables at 1 January 2024 27,154 27,757 Tax on profit/loss for the year 103,288 -24,583 78,705 54,911 Payables at 31 December 2024 130,442 3,174 Tax on profit/loss for the year recognised in the income statement 78,705 54,911 Recognition in balance sheet: Provisions 3,174 Short-term payables 130,442 Total 130,442 3,174 PROPERTY, PLANT AND EQUIPMENT Fixtures, fittings, tools and equipment Total 2023 DKK DKK DKK Cost at 1 January 2024 33,145 33,145 10,999 Additions for the year 32,035 32,035 22,146 Cost at 31 December 2024 65,180 65,180 33,145 Depreciation and impairment losses at 1 January 2024 -9,201 -9,201 -2,444 Depreciation for the year -17,525 -17,525 -6,757 Depreciation and impairment losses at 31 December 2024 -26,726 -26,726 -9,201 Carrying amount at 31 December 2024 38,454 38,454 23,944 INVESTMENTS Investments in group enterprises Receivables from group enterprises Deposits Total 2023 DKK DKK DKK DKK DKK Cost at 1 January 2024 23,903,201 31,863,453 18,870 55,785,524 24,334,111 Additions for the year 0 4,046,500 10,650 4,057,150 31,451,413 Disposals for the year 0 -4,300,000 0 -4,300,000 0 Cost at 31 December 2024 23,903,201 31,609,953 29,520 55,542,674 55,785,524 Amortisation and impairment losses at 1 January 2024 -5,187,487 0 0 -5,187,487 -2,309,157 Amortisation for the year -110,493 -110,493 -110,493 Value adjustments for the year -1,918,750 0 0 -1,918,750 -2,767,837 Amortisation and impairment losses at 31 December 2024 -7,216,730 0 0 -7,216,730 -5,187,487 Carrying amount at 31 December 2024 16,686,471 31,609,953 29,520 48,325,944 50,598,037 INVESTMENTS IN GROUP ENTERPRISES According to annual report DDG Mid ApS share Equity interest Contributed capital Profit/loss for the year Equity Share of profit/loss for the year Share of equity DKK DKK DKK DKK HoldCo Ø ApS 60% 42,000 -406,815 7,151,106 -244,089 4,290,664 HoldCo R ApS 85% 40,000 -616,851 730,374 -524,323 620,818 HoldCo H ApS 75% 40,000 302,470 6,948,921 226,853 5,211,691 HoldCo A ApS 65% 40,000 -2,118,756 9,374,927 -1,377,191 6,093,704 Total -1,918,751 16,216,876 Goodwill 773,451 Amortisations -110,493 -303,856 Total -2,029,244 16,686,471 Recognition in balance sheet: Investments in group enterprises 16,686,471 Total 16,686,471 LONG-TERM LIABILITIES 31‑12‑2024 31‑12‑2023 DKK DKK Liabilities in total: Debt to credit institutions 28,732,933 30,947,814 Total 28,732,933 30,947,814 Current portion of non-current liabilities: Debt to credit institutions 6,274,667 2,291,667 Total 6,274,667 2,291,667 ASSETS CHARGED AND COLLATERAL 2024 Nominal value of the debt Booked value of assets deposited as security DKK DKK Unlisted shares in group enterprises deposited as security for engagement with credit institution 29,081,666 16,686,471 Unlisted shares in group enterprises deposited as security for other group enterprises’ engagement with credit institution 114,000 16,686,471 CONTINGENT LIABILITIES DDG Mid ApS are jointly taxed with other group companies and are severally liable for tax on the jointly taxed incomes etc. of the group. Moreover, the group companies are jointly and severally liable for Danish withholding taxes by way of tax on interest, dividend tax and tax on royalty payments. Any subsequent adjustments of corporation taxes and withholding taxes may increase the company's liability. Grundlag for konklusion Konklusion Regnskabsklasse B Årsrapport Erklæring om udvidet gennemgang Frans Maarten van Berckel Direktør Frans Maarten van Berckel mne33745 Simon Høgenhav inforevision statsautoriseret revisionsaktieselskab 19263096 19263096