Copied
 
 
2022, DKK
13.06.2024
Bruttoresultat

-116'

Primær drift

-116'

Årets resultat

-121'

Aktiver

15.055'

Kortfristede aktiver

1.000

Egenkapital

14.909'

Afkastningsgrad

-1 %

Soliditetsgrad

99 %

Likviditetsgrad

1 %

Resultat
13.06.2024
Årsrapport
2022
13.06.2024
Nettoomsætning0
Bruttoresultat-116.000
Resultat af primær drift-116.000
Indtægter af kapitalandele (tilknyttede og associerede) 0
Finansielle indtægter2.000
Finansieringsomkostninger-7.000
Andre finansielle omkostninger0
Resultat før skat-121.000
Resultat-121.000
Forslag til udbytte0
Aktiver
13.06.2024
Årsrapport
2022
13.06.2024
Kortfristede varebeholdninger0
Kortfristede tilgodehavender fra salg og tjenesteydelser 0
Likvider1.000
Kortfristede aktiver1.000
Immaterielle aktiver og goodwill0
Finansielle anlægsaktiver15.054.000
Materielle aktiver0
Langfristede aktiver15.054.000
Aktiver15.055.000
Aktiver
13.06.2024
Passiver
13.06.2024
Årsrapport
2022
13.06.2024
Forslag til udbytte0
Egenkapital14.909.000
Hensatte forpligtelser0
Langfristet gæld til banker0
Leverandører af varer og tjenesteydelser31.000
Kortfristede forpligtelser146.000
Gældsforpligtelser146.000
Forpligtelser146.000
Passiver15.055.000
Passiver
13.06.2024
Nøgletal
13.06.2024
Årsrapport
2022
13.06.2024
Afkastningsgrad -0,8 %
Dækningsgrad Na.
Resultatgrad Na.
Varelagerets omsætningshastighed Na.
Egenkapitals-forretning -0,8 %
Payout-ratio Na.
Gældsdæknings-nøgletal -1.657,1 %
Soliditestgrad 99,0 %
Likviditetsgrad 0,7 %
Resultat
13.06.2024
Gæld
13.06.2024
Årsrapport
13.06.2024
Nyeste:16.09.2022- 31.12.2023(offentliggjort: 13.06.2024)
Oplysning om eventualaktiver:Contingencies and contractual obligationsContingent assetsThe parent has a carried forward tax losses for which a deferred tax asset has not been recognised in the balancesheet. Contingent liabilitiesThe parent company døs not any have any contingencies etc. Joint taxation liabilityZappy Topco ApS is jointly taxed with the subsidiaries ZITON A/S, ZITON Contractors A/S, Hangout A/S andGreen Wind Enterprise ApS. Zappy Topco ApS is the administraton company for the joint taxation. The company is liable jointly and severally with the parent company and the other companies in the jointlytaxed group for tax on the group's jointly taxed income and for potential withholding taxes, such as dividend taxand royalty tax. The current Danish corporation tax is allocated between the jointly taxed companies in proportion to theirtaxable income. The tax liability of the jointly taxed income as at 31st December 2023 amounts to EUR 0. Contractual obligationsThe parent company døs not have lease obligations.
Beretning
13.06.2024
Dato for ledelsens godkendelse af årsrapporten:2024-06-06
Ledelsespåtegning:Management statement
Statement by Management on the annual report
Identifikation af den godkendte årsrapport:Today, the board of directors and management have discussed and approved the Annual Report of ZappyTopco ApS for the period 16 September 2022 - 31 December 2023.
Management's review
Beskrivelse af virksomhedens væsentligste aktiviteter:Principal activitiesZappy Topco ApS is the holding company of ZITON A/S. All of the Group's activities are managed by thesubsidiary ZITON A/S. ZITON is the market-leading service provider within offshore wind operations & maintenance for majorcomponent replacements. ZITON has carried out more than 1,650 interventions at 72 wind farms across sevencountries. ZITON's customers are leading wind turbine manufacturers and wind farm owners. ZITON owns and operates a fleet of five dedicated O&M jack-up vessels, which provides us with the flexibilityand versatility to operate at almost every offshore wind farm in the northern Europe. ZITON owns five jack-upvessels of which four vessels were in operation during the year as the newly acquired fifth vessel WIND ENERGYwas transported from China to Denmark and underwent extensive upgrades to bring the vessel up to the highstandards of its sister vessel WIND ENTERPRISE. The Group's fleet of vessels include the following• J/U WIND ENERGY was purchased in 2023. J/U WIND ENERGY is one of the two largest vessels in ourfleet capable of servicing turbines up to 10 MW. The vessel was acquired in 2023 and has just initiated a long-term time charter after yard stays in China and Denmark for extensive upgrades. J/U WIND ENERGY isequipped with an 800 tonnes crane and is capable of working in water depths of up to 48 meters. • J/U WIND ENTERPRISE was acquired in 2021. J/U WIND ENTERPRISE is the sister vessel of J/U WINDENERGY and she is also capable of servicing turbines up to 10 MW. The vessel was acquired in 2021 and iscurrently working on a long-term time charter. Over the past four years, she has built a track record of morethan 140 major component replacements. Like her sister, J/U WIND ENTERPRISE is also equipped with an800 tonnes crane and is capable of working in water depths of up to 48 meters. • J/U WIND SERVER is our third-largest vessel and the only jack-up vessel in the industry purposelybuilt for the O&M market. The vessel was built by ZITON in 2014 and is perfectly dimensioned for majorcomponent replacements on turbines up to 5 MW, where she has a track record of more than 510 majorcomponent replacements. J/U WIND SERVER is equipped with a 400 tonnes crane and capable of working inwater depths of up to 45 meters. • J/U WIND PIONEER was acquired in 2012 by ZITON and rebuilt at Ørskov Yard. The vessel is very well-suited for major component replacements on smaller turbines up to 4 MW, while it also provides a relativelylow carbon footprint. J/U WIND PIONEER has a track record of more than 300 major componentreplacements, and she is equipped with a 150 tonnes crane and capable of working in water depths of up to 34meters. • J/U WIND is our smallest vessel, and she was one of the first jack-ups in offshore wind, and the first onededicated to O&M. ZITON has owned the vessel since 2007, and she has an impressive track record with morethan 560 major component replacements. She also offers a relatively low carbon footprint and is wellsuited forsmaller turbines. J/U WIND is equipped with a 30 tonnes crane and capable of working in water depths of up to35 meters. The group has approximately 249 employees of which 197 employees operate offshore and approximately 52operate onshore. The group’s primary business is to provide jack-up services for major component replacement, includinggearboxes, generators, blades, transformers, main bearings, main shafts, full rotors, etc. In addition, the group provides jack-up services such as installation support, blade repair and decommissioning ofturbines, foundations and met masts. Development in activites and economic positionThe income statement for the group for the financial year 16 September 2022 - 31 December 2023 shows a netrevenue of EUR 83. 5m. The Group realised a loss after taxes of EUR 5. 5m and the result for the financial year was as expected bymanagement. The Group made significant investments in an additional vessel and other assets during the year resulting in a cashoutflow of EUR 94. 2m. During the financial year the Group refinanced its bond debt resulting in a significant positive cash flow. Net cashflow from financing activities during the year was EUR 91. 4m. Cash flow was positively affected by a capitalincrease of approximately EUR 15m. Following the capital increase the Group's equity was improved and was EUR 18. 9m as at 31 December 2023.