Skip to content
Riskpilot
← Tilbage til søgning
Log ind
Få fuld adgang
Replik A/S
A/S
Active
Reklamebeskyttelse
CVR 37930725
Bag Haverne 32, 4600
Køge
Legal activities
·
NACE 6910
Est. 2016 · 9 years old
30 employees
www.replik.dk
Overvåg
Share
Denmark
/
Companies
/
Legal activities
/
Replik A/S
Overview
Financials
People & ownership
Related companies
Loading company…
Financials
Gross profit
DKK millions
0M
5M
10M
16M
21M
4M
2021
5M
2022
7M
2023
13M
2024
18M
2025
EBITDA
DKK millions
6M
5M
3M
2M
0M
0M
2021
0M
0%
2022
2M
+200%
2023
4M
+100%
2024
5M
+25%
2025
Income statement
DKK thousands
Item
2021
2022
2023
2024
2025
Gross profit
4.219
4.516
6.570
12.867
17.722
Staff expenses
-4.048
-4.057
-4.570
-9.181
-12.270
EBITDA
171
214
2.000
3.686
5.451
Depreciation & amort.
-53
-53
-27
-44
-175
EBIT
118
161
1.973
3.642
5.276
Net financials
-36
-78
-6
147
22
Profit before tax
82
83
1.967
3.789
5.298
Tax
19
19
433
871
1.245
Net profit
63
65
1.534
2.918
4.053
Balance sheet
DKK thousands
Item
2021
2022
2023
2024
2025
Total assets
2.504
1.617
3.440
10.460
9.237
Equity
203
267
1.801
6.471
4.543
Long-term debt
0
0
0
0
0
Short-term debt
2.301
1.350
1.639
3.959
4.665
Total debt
2.301
1.350
1.639
3.959
4.665
Financial ratios
5-year trend
EBITDA-margin (af bruttofortjeneste)
30.8%
This company
2021
2025
Soliditetsgrad
49.2%
This company
38.2%
Market median
+29% vs market
2021
2025
Egenkapitalforrentning
89.2%
This company
18.4%
Market median
+385% vs market
2021
2025
Nettoresultatgrad (af bruttofortjeneste)
22.9%
This company
2021
2025
Aktivomsætning (af bruttofortjeneste)
1.92×
This company
2021
2025
Gæld/egenkapital
1.03×
This company
0.62×
Market median
-66% vs market
2021
2025
Annual reports & filings
Annual report 2025
Filed via CVR / Virk · Period 2025-01-01 – 2025-12-31
View
PDF
Annual report 2024
Filed via CVR / Virk · Period 2024-01-01 – 2024-12-31
View
PDF
Annual report 2023
Filed via CVR / Virk · Period 2023-01-01 – 2023-12-31
View
PDF
Annual report 2022
Filed via CVR / Virk · Period 2022-01-01 – 2022-12-31
View
PDF
Annual report 2021
Filed via CVR / Virk · Period 2021-01-01 – 2021-12-31
View
PDF
More on Replik A/S
Overview →
Headline figures, risk assessment and company summary
People & ownership →
Management, board and shareholder breakdown
Related companies →
Corporate hierarchy, parent and subsidiary network
