43694499 2024-01-01 2024-12-31 43694499 2024-01-01 2024-12-31 1 43694499 2024-01-01 2024-12-31 1 43694499 2024-01-01 2024-12-31 2 43694499 2024-01-01 2024-12-31 3 43694499 2024-01-01 2024-12-31 1 43694499 2024-12-31 43694499 2023-12-31 fsa:ContributedCapitalMember 43694499 2023-12-31 fsa:RetainedEarningsMember 43694499 2023-12-31 43694499 2024-01-01 2024-12-31 fsa:RetainedEarningsMember 43694499 2024-12-31 fsa:ContributedCapitalMember 43694499 2024-12-31 fsa:RetainedEarningsMember 43694499 2022-12-08 2023-12-31 iso4217:DKK xbrli:pure The Board of Directors and the Executive Board have today considered and approved the annual report of Impact Two ApS for the financial year 01.01.2024 - 31.12.2024. 648000 -11925000 The annual report is presented in accordance with the Danish Financial Statements Act. 3006000 3898000 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. -2358000 -15823000 We believe that the management commentary contains a fair review of the affairs and conditions referred to therein. -61010000 -12623000 We recommend the annual report for adoption at the Annual General Meeting. 810000 1150000 Aars 10953000 16220000 Martin Donatien-Xavier Alexandre J -73511000 -43516000 Nina Kristine Hoffmann von Holten -2290000 -6787000 Martin Donatien-Xavier Alexandre J -71221000 -36729000 Oxana Marouchtchak -71221000 -36729000 To the shareholders of Impact Two ApS We have audited the financial statements of Impact Two ApS 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. 335476000 416486000 We 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. 335476000 416486000 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 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. 335476000 416486000 Our 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.Plan and perform the audit of the financial statements to obtain sufficient appropriate audit evidence regarding the consolidated financial information of the entities or business units as a basis for forming an opinion on the financial statements. We are responsible for the direction, supervision and review of the audit work performed. We remain solely responsible for our audit opinion.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. 23348000 9598000 Management 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. 0 479000 2792000 6308000 Aalborg 24000 9000 Jakob Olesen 26164000 16394000 mne34492 1107000 2675000 State Authorised Public Accountant 27271000 19069000 Primary activitiesImpact Two ApS' primary activities are investment in the Renewtech group. The group have activities in circular IT and refurbished IT enterprise hardware. 362747000 435555000 Development in activities and financesThe result is impacted by loss from investment in group enterprises which is impacted by impairment of goodwill of 40 mio. kr. in sub-group. 258795000 258795000 This 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.The accounting policies applied to these financial statements are consistent with those applied last year. -33023000 38198000 Consolidated financial statementsReferring to section 112(1) of the Danish Financial Statements Act, no consolidated financial statements have been prepared. 225772000 296993000 Non-comparabilityThe amounts for the current financial year and the previous financial year are not comparable. The previous financial year covered the period from 08.12.2022 to 31.12.2023, resulting in a 13-month period. This extended period affects the comparability of financial data. 23000 0 Recognition 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. 23000 0 Business combinationsNewly acquired or newly established enterprises are recognised in the financial statements from the time ​of acquiring or establishing such enterprises. Divested or wound-up enterprises are recognised in the consolidated income statement up to the time of their divestment or winding-up. ​​The purchase method is applied at the acquisition of new enterprises, under which identifiable assets and ​liabilities of these enterprises are measured at fair value at the acquisition date. Provisions for costs of restructuring of the enterprise acquired are only made in so far as such restructuring was decided by the ​enterprise acquired prior to acquisition. Allowance is made for the tax effect of restatements.Positive differences in amount (goodwill) between cost of the acquired share and fair value of the assets ​and liabilities taken over are recognised in intangible assets, and they are amortised systematically over ​the income statement based on an individual assessment of their useful lives. If the useful life cannot be ​estimated reliably, it is fixed at 10 years. Useful life is reassessed annually. 113008000 128489000 74000 88000 Foreign currency translationOn initial recognition, foreign currency transactions are translated applying the exchange rate at the transaction date. Receivables, payables and other monetary items denominated in foreign currencies that have not been settled at the balance sheet date are translated using the exchange rate at the balance sheet date. Exchange differences that arise between the rate at the transaction date and the rate in effect at the payment date, or the rate at the balance sheet date, are recognised in the income statement as financial income or financial expenses. Property, plant and equipment, intangible assets, inventories and other non-monetary assets that have been purchased in foreign currencies are translated using historical rates. When recognising foreign subsidiaries that are independent entities, the income statements are translated at average exchange rates for the months that do not significantly deviate from the rates at the transaction date. Balance sheet items are translated using the exchange rates at the balance sheet date. Goodwill is considered belonging to the independent foreign entity and is translated using the exchange rate at the balance sheet date. Exchange differences arising out of the translation of foreign subsidiaries’ equity at the beginning of the year at the balance sheet date exchange rates and out of the translation of income statements from average rates to the exchange rates at the balance sheet date are recognised directly in the translation reserve in equity. Exchange adjustments of outstanding accounts with independent foreign subsidiaries, which are considered part of the total investment in the subsidiary in question, are recognised directly in the translation reserve in equity. 113082000 128577000 Public grantsPublic grants are recognised when a final commitment has been received from the grantor and it is probable that the conditions of the grant will be fulfilled. Grants are recognised as income in the income statement as earned. 15000000 9000000 Gross profit or lossGross profit or loss comprises other operating income and external expenses. 1743000 483000 Other operating incomeOther operating income comprises income of a secondary nature as viewed in relation to the Entity’s primary activities. 6594000 0 Other external expensesOther external expenses include expenses relating to the Entity’s normal activities, including expenses for premises, stationery and office supplies, etc. 533000 502000 Staff costsStaff costs comprise salaries and wages, and social security contributions, pension contributions, etc . for entity staff. 23870000 9985000 Income from investments in group enterprisesIncome from investments in group enterprises comprises the pro rata share of the individual ​enterprises’ profit/loss after full elimination of intra-group profits or losses, and depreciation of goodwill. 136952000 138562000 362747000 435555000 Other financial incomeOther financial income comprises interest income, including interest income on receivables from group enterprises, net capital or exchange gains on transactions in foreign currencies, amortisation of financial assets, and tax relief under the Danish Tax Prepayment Scheme etc. 258795000 2 Other financial expensesOther financial expenses comprise interest expenses, including interest expenses on payables to group enterprises, net capital or exchange losses on transactions in foreign currencies, amortisation of financial liabilities, and tax surcharge under the Danish Tax Prepayment Scheme etc. 38198000 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.The Entity is jointly taxed with all Danish group enterprises. The current Danish income tax is allocated among the jointly taxed entities proportionally to their taxable income (full allocation with a refund concerning tax losses). Investments in group enterprisesInvestments in group enterprises are recognised and measured according to the equity method. This means that investments are measured at the pro rata share of the enterprises’ equity value plus unamortised goodwill and plus or minus unrealised intra-group profits or losses. Refer to the above section on business combinations for more details about the accounting policies used on acquisitions of investments in group enterprises.​​Upon distribution of profit or loss, net revaluation of investments in group enterprises is transferred to the reserve for net revaluation according to the equity method in equity.​​Goodwill is calculated as the difference between cost and fair value of the pro rata share of assets and liabilities acquired. Goodwill is amortised straight-line over its estimated useful life, which is fixed based on the experience gained by Management for each business area. For goodwill, useful life has been determined based on an assessment of whether the enterprises are strategically acquired enterprises with a strong market position and a long-term earnings profile and whether the amount of goodwill includes intangible resources of a temporary nature that cannot be separated and recognised as separate assets. Useful lives are reassessed annually. The amortisation periods used are 10 years. ​Investments in group enterprises are written down to the lower of recoverable amount and carrying amount.The accounting policies applied to material financial statement items of group enterprises are: ​​Revenue 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 is recognised net of VAT, duties and sales discounts and is measured at fair value of the consideration fixed.​​Inventories are measured at the lower of cost using the weighted average method and net realisable value. ​ Cost consists of purchase price plus delivery costs. Cost of manufactured goods and work in progress consists ​of costs of raw materials, consumables, direct labour costs and indirect production costs. ​The net realisable value of inventories is calculated as the estimated selling price less completion costs and ​costs incurred to execute sale. -71221000 ReceivablesReceivables are measured at amortised cost, usually equalling nominal value less writedowns for bad and doubtful debts. 258795000 Deferred taxDeferred tax is recognised on all temporary differences between the carrying amount and the tax-based value of assets and liabilities, for which the tax-based value is calculated based on the planned use of each asset. However, no deferred tax is recognised for amortisation of goodwill disallowed for tax purposes and temporary differences arising at the date of acquisition that do not result from a business combination and that do not have any effect on profit or loss or on taxable income. Deferred tax assets, including the tax base of tax loss carryforwards, are recognised in the balance sheet at their estimated realisable value, either as a set-off against deferred tax liabilities or as net tax assets. -33023000 Joint taxation contributions receivable or payableCurrent joint taxation contributions payable or joint taxation contributions receivable are recognised in the balance sheet, calculated as tax computed on the taxable income for the year, which has been adjusted for prepaid tax. For tax losses, joint taxation contributions receivable are only recognised if such losses are expected to be used under the joint taxation arrangement. PrepaymentsPrepayments comprise incurred costs relating to subsequent financial years. Prepayments are measured at cost. 1 Staff costs2024 DKK'0002022/23 DKK'000Wages and salaries2,7613,656Pension costs2452423,0063,898Average number of full-time employees22 CashCash comprises bank deposits. 2 Operating leasesLease payments on operating leases are recognised on a straight-line basis in the income statement over the term of the lease. 2 Other financial income 2024 DKK'0002022/23 DKK'000Financial income from group enterprises7621,065Other interest income48858101,150 Other financial liabilitiesOther financial liabilities are measured at amortised cost, which usually corresponds to nominal value. Debt to other credit insitutions At the time of borrowing, debt to other credit insitutions is measured at cost which corresponds to the proceeds received less transaction costs incurred. Debt is subsequently measured at amortised cost. This means that the difference between the proceeds at the time of borrowing and the nominal repayable amount of the loan is recognised in the income statement as a financial expense over the term of the loan applying the effective interest method. 3 Other financial expenses2024 DKK'0002022/23 DKK'000Financial expenses from group enterprises1234,948Other interest expenses10,29811,000Exchange rate adjustments01Other financial expenses53227110,95316,220 true 4 Financial assetsInvestments in group enterprises​DKK'000Cost beginning of year432,109Cost end of year432,109Impairment losses beginning of year(15,623)Amortisation of goodwill(31,675)Share of profit/loss for the year(29,335)Dividend(20,000)Impairment losses end of year(96,633)Carrying amount end of year335,476Goodwill​Goodwill is as of 31.12.2024 allocated to the business unit in Denmark DKK 253,404k, The Netherlands DKK 30,000k and Italy DKK 10,675k. ​ ​For goodwill related to the business unit in the Netherlands, indicators of impairment have been identified in the financial year due to financial performance and irregulates from previous Management. Based hereon the Danish ​Management have performed an impairment test. Based on the impairment test the Management has identified impairment of DKK 40,000k, which is recognized under Income from investments in group enterprises in the financial statement. ​ ​The recoverable amount of the CGU has been determined based on value -in-use calculations. These calculations use pre-tax cash flow projections based on financial budget and outlook approved by Management covering a three-year period and terminal value using estimated growth rates. ​ ​In the impairment test performed management has used the following key assumptions: Terminal growth rate of 3% and WACC of 14.6%. Sensitivity of WACC (pre-tax) shows that a change of +1.0% will lead to a change of the impairment of goodwill of DKK 2,360k. Investments in subsidiariesRegistered inCorporate formEquity​interest​%Renewtech ApSVesthimmerlandApS100.00 Grundlag for konklusion Konklusion 5 Non-current liabilities other than provisionsDue within 12 months 2024 DKK'000Due within 12 months 2022/23 DKK'000Due after more than 12 months 2024 DKK'000Outstanding after 5 years 2024 DKK'000Debt to other credit institutions15,0009,000113,0080Other payables00747415,0009,000113,08274 2025-07-09 6 Unrecognised rental and lease commitments2024 DKK'0002022/23 DKK'000Liabilities under rental or lease agreements until maturity in total100 2025-07-09 7 Contingent liabilitiesThe Entity participates in a Danish joint taxation arrangement where Impact One ApS serves as the administration company. According to the joint taxation provisions of the Danish Corporation Tax Act, the Entity is therefore liable for income taxes etc. for the jointly taxed entities, and for obligations, if any, relating to the withholding of tax on interest, royalties and dividend for the jointly taxed entities. The jointly taxed entities' total known net liability under the joint taxation arrangement is disclosed in the administration company's financial statements. true 8 Assets charged and collateralShares in Renewtech ApS are provided as security for bank commitment. ​A business charge has been pledged against bank engagement.​Self-indebted for DKK 25,312k against Renewtech ApS. 33963556 9 Non-arm’s length related party transactionsOnly related party transactions not conducted on an arm’s length basis are disclosed in the annual report.​ No such transactions have been conducted in the financial year. 2022-12-08 10 Group relationsName and registered office of the Parent preparing consolidated financial statements for the smallest group: Impact One ApS, Vesthimmerland 2023-12-31 Aalborg 9000 26, 4. sal Østre Havnepromenade Deloitte Statsautoriseret Revisionspartnerselskab Vesthimmerlands Aars 9600 Regnskabsklasse B Revisionspåtegning 2024-12-31 2024-01-01 12 Messevej Impact Two ApS 43694499 33963556 2300 København S Weidekampsgade 6 Deloitte Statsautoriseret Revisionspartnerselskab Årsrapport 2025-07-09 Bjarne Aarup Andersen