28314388 2024-01-01 2024-12-31 28314388 2024-01-01 2024-12-31 1 28314388 2024-01-01 2024-12-31 2 28314388 2024-01-01 2024-12-31 1 28314388 2024-12-31 28314388 2024-01-01 2024-12-31 101 28314388 2023-01-01 2023-12-31 28314388 2023-01-01 2023-12-31 1 28314388 2023-12-31 28314388 2023-01-01 2023-12-31 101 28314388 2022-01-01 2022-12-31 28314388 2022-01-01 2022-12-31 1 28314388 2022-12-31 28314388 2022-01-01 2022-12-31 101 28314388 2021-01-01 2021-12-31 28314388 2021-01-01 2021-12-31 1 28314388 2021-12-31 28314388 2021-01-01 2021-12-31 101 28314388 2020-01-01 2020-12-31 28314388 2020-01-01 2020-12-31 1 28314388 2020-12-31 28314388 2020-01-01 2020-12-31 101 28314388 2023-12-31 fsa:ContributedCapitalMember 28314388 2024-01-01 2024-12-31 fsa:ContributedCapitalMember 28314388 2024-12-31 fsa:ContributedCapitalMember 28314388 2023-12-31 fsa:RetainedEarningsMember 28314388 2024-01-01 2024-12-31 fsa:RetainedEarningsMember 28314388 2024-12-31 fsa:RetainedEarningsMember 28314388 2024-01-01 2024-12-31 1 28314388 2024-01-01 2024-12-31 1 28314388 2024-01-01 2024-12-31 2 28314388 2024-01-01 2024-12-31 3 iso4217:DKK xbrli:pure Petrus Thomas Adrianus van der Zande 1 of 21 Management's statement The Executive Board and the Board of Directors have today considered and adopted the Annual Report of Thermo Electron A/S for the financial year 1 January - 31 December 2024. The Annual Report is prepared in accordance with the Danish Financial Statements Act. In our opinion the Financial Statements give a true and fair view of the financial position at 31 December 2024 of the Company and of the results of the Company operations for 2024. In our opinion, Management's Review includes a true and fair account of the matters addressed in the Review. We recommend that the Annual Report be adopted at the Annual General Meeting. Allerød Jakob Rindom Manager Petrus Thomas Adrianus van der Zande Chairman Jakob Rindom Sara Maria Carrella Independent auditor's report To the shareholders of Thermo Electron A/S Opinion In our opinion, the Financial Statements give a true and fair view of the financial position of the Company at 31 December 2024 and of the results of the Company's operations for the financial year 1 January - 31 December 2024 in accordance with the Danish Financial Statements Act. We have audited the Financial Statements of Thermo Electron A/S for the financial year 1 January - 31 December 2024, which comprise income statement, balance sheet, statement of changes in equity and notes, including a summary of significant accounting policies ("the Financial Statements"). Basis for Opinion We conducted our audit in accordance with International Standards on Auditing (ISAs) and the 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 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 audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion. Statement on the Management's Review Management is responsible for the Management's review. Our opinion on the Financial Statements does not cover Management's Review, 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 Management's Review and, in doing so, consider whether Management's Review is materially inconsistent with the Financial Statements or our knowledge obtained during the audit, or otherwise appears to be materially misstated. Moreover, it is our responsibility to consider whether Management's Review provides the information required under the Danish Financial Statements Act. Based on the work we have performed, in our view, 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 Management's Review. Management's responsibility for the Financial Statements 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. Auditor's responsibilities for the audit of the Financial Statements 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 Company'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 Company'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 Company to cease to continue as a going concern. •Evaluate the overall presentation, structure and contents of the Financial Statements, including thedisclosures, and whether the Financial Statements represent the underlying transactions andevents 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. Hellerup Morten Jørgensen State Authorised Public Accountant mne32806 Mads Blichfeldt Fjord State Authorised Public Accountant mne46065 Thermo Electron A/S Gydevang 33 DK 3450 Allerød Allerød PricewaterhouseCoopers Statsautoriseret Revisionspartnerselskab Strandvejen 44 DK 2900 Hellerup Financial Highlights Seen over a 5-year period, the development of the Company is described by the following financial highlights: 7683000 4790000 3850000 Profit/loss of financial income and expenses Profit/loss of financial income and expenses Profit/loss of financial income and expenses Profit/loss of financial income and expenses Profit/loss of financial income and expenses 2144000 1241000 -79000 -23000 -143000 5926000 3713000 2886000 145837000 103636000 103273000 241000 104000 -348000 21000 21000 48663000 42736000 39023000 39 39 42 42 42 Return on assets Return on assets Return on assets Return on assets Return on assets 0.0500 0.053 0.053 0.046 0.037 0.379 0.352 0.334 0.412 0.378 0.217 0.146 0.1300 0.091 0.077 Management's Review Follow up on the result for the year and outlook for 2025 The result for the year is as expected and is considered to be satisfactory. The company's profit levels are expected to be between 10M to 20M profit after tax. Development in the year The income statement of the Company for 2024 shows a profit of DKK 13.712.193, and at 31 December 2024 the balance sheet of the Company shows positive equity of DKK 70.044.050. The performance in 2024 exceeded the expectations outlined in the 2023 annual report due to the reduction in costs being significantly higher than the reduction in revenue. Factors affecting the costs were reduction in production costs, lower raw material prices, operational efficiencies and other cost-cutting measures. Risks The Company is not assessed to be exposed to any particular risks. External environment The activities of the Company does not have material impact on the external environment compared. The Company make an effort to use scanning instead of printing to avoid unnecessary waste of paper resources. Uncertainty relating to recognition and measurement There has been no uncertainty regarding recognition and measurement in the Annual Report. Subsequent events No events materially affecting the assessment of the Annual Report have occurred after the balance sheet date. Key activities The primary activity of the company is sale and service of instruments and ancillary equipment to laboratories in Denmark. 50061141 46777400 36382214 38030377 265153 191069 13413774 8555954 3320676 1821842 1176486 581273 15557964 9796523 1845771 2127251 13712193 7669272 27706 39580 27706 39580 592251 516411 592251 516411 619957 555991 3050965 4385426 3050965 4385426 90057406 53007377 336503 385904 497145 90157220 1144538 100766257 181048274 155304076 184099239 159689502 184719196 160245493 500000 500000 69544050 55831857 70044050 56331857 848274 812486 848274 812486 4356777 2339022 47927555 51893924 19091165 15841368 36953974 29325805 5497401 3701031 113826872 103101150 114675146 103913636 184719196 160245493 500000 55831857 0 13712193 500000 69544050 1. Staff Expenses 2024 2023 DKK DKK Wages and salaries 33.559.802 34.766.846 Pensions 2.763.013 2.690.305 Other social security costs 59.399 573.226 36.382.214 38.030.377 Remuneration to the Executive Board has not been disclosed in accordance with section 98 B(3) of the Danish Financial Statements Act. 2. Financial income 2024 2023 DKK DKK Interest received from group enterprises 0 14.679 Other interest income 3.320.676 1.807.163 3.320.676 1.821.842 3. Financial expenses 2024 2023 DKK DKK Interest expenses, group enterprises 1.160.582 579.033 Other financial expenses 15.904 2.240 1.176.486 581.273 4. Tax for the year 2024 2023 DKK DKK Tax for the year Current tax for the year 3.355.456 2.184.561 Deferred tax for the year 49.401 (57.310) Adjustment tax (1.559.086) 0 1.845.771 2.127.251 13712193 7669272 6. Intangible assets Patents and licences Total DKK DKK 2024 Cost at 1 January 2024 744.527 744.527 Cost at 31 December 2024 744.527 744.527 Amortisation and impairment losses at 1 January 2024 704.947 704.947 Amortisation for the year 11.874 11.874 Amortisation and impairment losses at 31 December 2024 716.821 716.821 Carrying amount at 31 December 2024 27.706 27.706 7. Property, plant and equipment Fixtures and fittings, plant and equipment DKK Cost at 1 January 2024 1.245.891 Additions for the year 241.354 Disposals for the year (222.167)Cost at 31 December 2024 1.265.078Impairment losses and depreciation at 1 January 2024 689.900 Depreciation for the year 177.388 Depreciation released on Disposal (222.167)Depreciation and impairment losses at 31 December 2024 645.121Carrying amount at 31 December 2024 619.957 Amortised over 3-5 years 8. Deferred tax 2024 2023 DKK DKK Deferred tax at 1 January 385.904 328.594 Amounts recognised in the income statement for the year (49.401) 57.310 Deferred tax at 31 December 336.503 385.904 The recognised tax asset is expected to be utilised against future taxable income of the company or in the join taxation within a few years. 9. Prepayments Prepayments consist of prepaid expenses concerning rent, insurance premiums, subscriptions and interest. 10. Other provisions The Company provides warranties of 1 to 5 years on some of its products and is therefore obliged to repair or replace goods which are not satisfactory. Based on previous experience in respect of the level of repairs and returns, other provisions have been recognised for expected warranty claims. 2024 2023 DKK DKK Other provisions 848.274 812.486 Other provisions at 31 December 848.274 812.486 Other provisions are expected to mature within: Between 1 and 5 years 848.274 812.486 11. Contingent assets, liabilities and other financial obligations Rental and lease obligations 2024 2023 Lease obligations under operating leases. Total future lease payments: DKK DKK Within 1 year 2.232.434 2.238.508 Between 1 and 5 years 3.326.490 2.994.765 5.558.924 5.233.273 Other contingent liabilities The Danish group companies are jointly and severally liable for tax on the jointly taxed income of the Group. The total amount of corporation tax payable is disclosed in the Annual Report of Nunc A/S, which is the management company of the joint taxation purposes. Moreover, the group companies are jointly and severally liable for Danish withholding taxes by way of dividend tax, tax on royalty payments and tax on unearned income. Any subsequent adjustments of corporation taxes and withholding taxes may increase the Company's liability. 12. Related parties Related party transactions There have been no transactions with the Supervisory Board, the Executive Board, senior officers, significant shareholders, group enterprises or other related parties, except for intercompany transactions and normal management remuneration. Transactions Thermo Electron A/S discloses all transactions with related parties during the year. In 2024, the following transactions have occurred: Purchase of services from Group companies DKK 3.078.352 Sale of services to Group companies DKK 28.361.348 Financial income from Group companies DKK 0 Financial expenses to Group companies DKK 1.160.582 Receivables from Group companies DKK 90.157.220 Payables to Group companies DKK 47.927.55 Consolidated Financial Statements The Company is included in the Group Annual Report of the Parent Company of the largest and smallest group: Name Thermo Fisher Scientific Inc The Group Annual Report of Thermo Fisher Scientific Inc may be obtained at the following address: Thermo Fisher Scientific Inc., 168 Third Avenue Waltham, MA 0245115, USA 13. Accounting policies The Annual Report ofThermo Electron A/S for 2024 has been prepared in accordance with the provisions in the Danish Financial Statements Act applying to medium-sized enterprises of reporting class C. The Financial Statements for 2024 are presented in DKK. 13.2 Recognition and measurement Revenues are 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. 13.3 Translation policies Danish kroner is used as the presentation currency. All other currencies are regarded as foreign currencies. Transactions in foreign currencies are translated at the exchange rates at the dates of transaction. Exchange differences arising due to differences between the transaction date rates and the rates at the dates of payment are recognised in financial income and expenses in the income statement. Where foreign exchange transactions are considered hedging of future cash flows, the value adjustments are recognised directly in equity. Receivables, payables and other monetary items in foreign currencies that have not been settled at the balance sheet date are translated at the exchange rates at the balance sheet date. Any differences between the exchange rates at the balance sheet date and the transaction date rates are recognised in financial income and expenses in the income statement; however, see the section on hedge accounting. 13.4 Income statement Revenue Revenue from the sale of goods for resale and finished goods is recognised in the income statement when the sale is considered effected based on the following criteria: • delivery has been made before year end; • a binding sales agreement has been made; • the sales price has been determined; and • payment has been received or may with reasonable certainty be expected to be received. Expenses for raw materials and consumables Expenses for raw materials and consumables comprise the raw materials and consumables consumed to achieve revenue for the year. Other external expenses Other external expenses comprise expenses for premises, sales as well as office expenses, etc. Gross profit With reference to section 32 of the Danish Financial Statements Act, gross profit/loss is calculated as a summary of revenue, expenses for raw materials and consumables and other external expenses. Staff expenses Staff costs include wages and salaries including compensated absence and pensions as well as other social security contributions etc. made to the entity's employees. Amortisation, depreciation and impairment losses Amortisation, depreciation and impairment losses comprise depreciation and impairment of property, plant and equipment. Other operating income and expenses Other operating income and other operating expenses comprise items of a secondary nature to the main activities of the Company, including gains and losses on the sale of property, plant and equipment. Financial income and expenses Financial income and expenses comprise interest, financial expenses in respect of finance leases, realised and unrealised exchange adjustments, price adjustment of securities, amortisation of mortgage loans as well as extra payments and repayment under the on-account taxation scheme. Tax on profit/loss for the year Tax for the year consists of current tax for the year and deferred tax for the year. The tax attributable to the profit for year is recognised in the income statement, whereas the tax attributable to equity transactions is recognised directly in equity. Any changes in deferred tax due to changes to tax rates are recognised in the income statement. The Company is jointly taxed with Thermo Fisher Scientific Group. The tax effect of the joint taxation with the subsidiaries is allocated to Danish enterprises showing profits or losses in proportion to their taxable incomes (full allocation with credit for tax losses). 13.5 Balance sheet Property, plant and equipment Property, plant and equipment are measured at cost less accumulated depreciation and less any accumulated impairment losses. Cost comprises the cost of acquisition and expenses directly related to the acquisition up until the time when the asset is ready for use. Interest expenses on loans contracted directly for financing the construction of property, plant and equipment are recognised in cost over the construction period. Depreciation based on cost reduced by any residual value is calculated on a straight-line basis over the expected useful lives of the assets, which are: Other fixtures and fittings, tools and equipment 3-5 years The fixed assets’ residual values are determined at nil. Depreciation period and residual value are reassessed annually. Impairment of fixed assets The carrying amounts of property, plant and equipment and investments are reviewed on an annual basis to determine whether there is any indication of impairment other than that expressed by depreciation. If so, the asset is written down to its lower recoverable amount. Inventories Inventories are measured at the lower of cost under the FIFO method and net realisable value. The net realisable value of inventories is calculated at the amount expected to be generated by sale of the inventories in the process of normal operations with deduction of selling expenses and costs of completion. The net realisable value is determined allowing for marketability, obsolescence and development in expected selling price. The cost of goods for resale equals landed cost. The cost of finished goods and work in progress comprises the cost of raw materials, consumables and direct labour. Receivables 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. Prepayments Prepayments comprise prepaid expenses concerning rent, insurance premiums, subscriptions and interest. Provisions Provisions are recognised when - in consequence of an event occurred before or on the balance sheet date - the Company has a legal or constructive obligation and it is probable that economic benefits must be given up to settle the obligation. Other provisions include warranty obligations in respect of repair work within the warranty period of 1-5 years. Provisions are measured and recognised based on experience with guarantee work. Deferred tax assets and liabilities Deferred tax is recognised in respect of all temporary differences between the carrying amount and the tax base of assets and liabilities. However, deferred tax is not recognised in respect of temporary differences concerning goodwill not deductible for tax purposes and other items - apart from business acquisitions - where temporary differences have arisen at the time of acquisition without affecting the profit for the year or the taxable income. Deferred tax is measured on the basis of the tax rules and tax rates that will be effective under the legislation at the balance sheet date when the deferred tax is expected to crystallise as current tax. In cases where the computation of the tax base may be made according to alternative tax rules, deferred tax is measured on the basis of the intended use of the asset and settlement of the liability, respectively. Deferred tax assets, including the tax base of tax loss carry-forwards, are measured at the value at which the asset is expected to be realised, either by elimination in tax on future earnings or by set-off against deferred tax liabilities. Current tax receivables and liabilities Current tax receivables and liabilities are recognised in the balance sheet at the amount calculated on the basis of the expected taxable income for the year adjusted for tax on taxable incomes for prior years. Tax receivables and liabilities are offset if there is a legally enforceable right of set-off and an intention to settle on a net basis or simultaneously. Financial liabilities Loans are recognised initially at the proceeds received net of transaction expenses incurred. Subsequently, the loans are measured at amortised cost; the difference between the proceeds and the nominal value is recognised as an interest expense in the income statement over the loan period. Other debts are measured at amortised cost, substantially corresponding to nominal value. Deferred income Deferred income comprises payments received in respect of income in subsequent years. Financial Highlights Explanation of financial ratios Return on assets Profit/loss of ordinary primary operations x 100 Total assets at year end Solvency ratio Equity at year end x 100 Total assets at year end Return on equity Net profit for the year x 100 Average equity true 13.1 Cash flow statement With reference to section 86(4) of the Danish Financial Statements Act and to the cash flow statement included in the consolidated financial statements of Thermo Fisher Scientific Inc., the Company has not prepared a cash flow statement. Annual report Auditor's report on audited financial statements ParsePort XBRL Converter 2024-01-01 2024-12-31 2023-01-01 2023-12-31 2025-06-30 Reporting class C, medium-size enterprise 28314388 2025-06-30 28314388 Thermo Electron A/S Gydevang 33 3450 Allerød Opinion Basis for Opinion 2025-06-30 33771231 33771231 PricewaterhouseCoopers Statsautoriseret Revisionspartnerselskab