Samsung Denmark Research Center ApS
c/o Novi 8, Alfred Nobels Vej 27, 2., 9220 Aalborg Øst
Company reg. no.
34 70 30 19
Annual report
1 January - 31 December 2024
The annual report was submitted and approved by the general meeting on 6 April 2025.
Chairman of the meeting
Contents
Page
Reports
Management's statement 1
Independent auditor's report 2
Management's review
Company information 5
Financial highlights 6
Management´s review 7
Financial statements 1 January - 31 December 2024
Income statement 8
Balance sheet 9
Statement of changes in equity 11
Statement of cash flows 12
Notes
13
Notes:
To ensure the greatest possible applicability of this document, IAS/IFRS English terminology has been used.
Please note that decimal points have not been used in the usual English way. This means that for instance
DKK
146.940 means the amount
of
DKK
146,940, and that 23,5 % means 23.5 %.
Samsung Denmark Research Center ApS
·
Annual report
2024
Management's statement
Managing Director
Board of directors
Samsung Denmark Research Center ApS
·
Annual report
2024
1
Independent auditor's report
Samsung Denmark Research Center ApS
·
Annual report
2024
2
Independent auditor's report
Samsung Denmark Research Center ApS
·
Annual report
2024
3
Independent auditor's report
Company reg. no.
Samsung Denmark Research Center ApS
·
Annual report
2024
4
Company information
The company
Samsung Denmark Research Center ApS
Company reg. no.
Established:
1 September 2012
Domicile:
Financial year:
1 January - 31 December
Board of directors
InHyong Kim, Chairman
Jong Hoon Oh
Michael John Cowell
Wunki Jung
Managing Director
Michael John Cowell
Auditors KPMG
Statsautoriseret Revisionspartnerselskab
Parent company
Ultimate parent company
Samsung Electronics Europe Holding Coöperatief U.A.
Samsung Electronics Co. Ltd., South Korea
Samsung Denmark Research Center ApS
·
Annual report
2024
5
Financial highlights
DKK in thousands.
2024
2023
2022
2021
2020
Income statement:
Revenue
119.932
107.261
99.461
79.274
67.260
Gross profit
104.669
91.805
84.660
68.180
57.721
Profit from operating activities
10.896
9.747
8.412
7.202
6.107
Net financials
-796
-437
-9
-13
-15
Net profit or loss for the year
7.872
7.229
6.593
5.605
4.752
Statement of financial position:
Balance sheet total
151.822
150.438
135.183
156.973
149.802
Investments in property, plant and
equipment
3.353
19.531
2.169
5.170
558
Equity
105.140
104.497
104.115
132.522
126.917
Cash flows:
Operating activities
12.082
9.531
16.028
6.787
4.615
Investing activities
-3.391
-5.274
-2.169
-5.165
-558
Financing activities
-8.123
-7.194
-35.000
0
-528
Employees:
Average number of full-time employees
71
59
50
Key figures in %:
Profit margin (EBIT-margin)
9,1
9,1
8,5
9,1
9,1
Solvency ratio
69,3
69,5
77,0
84,4
84,7
Return on equity
7,5
6,9
5,6
4,3
3,8
Calculations of key figures and ratios do, in all material respects, follow the recommendations of the
Danish Association of Finance Analysts, only in a few respects deviating from the recommendations.
Samsung Denmark Research Center ApS
·
Annual report
2024
6
Management´s review
Description of key activities of the company
Like previous years, the principal activity consists of activities related to development and commercial
exploitation of integrated circuits within the wireless communication business area and other similar bu-
siness areas
Development in activities and financial matters
The profit and loss account covers 1 January to 31 December and shows a result of DKK 7.872.453
against DKK 7.229.484 last year. The balance sheet shows equity of DKK 105.139.865.
The result for the year of DKK 7.872.453 is in line with management’s expectations and is considered to
be satisfactory.
Expected developments
The Company has secured assurance of further funding from the ultimate parent Company (SEC) to con-
tinue to develop products as defined by the Company’s roadmap and management have noted that addi-
tional recruitment will be supported by group at a local level for the next 5 years, although those budgets
have not been approved yet. The Company expects the result for 2025 to be DKK 6-8 million in line with
the result for 2024.
Knowledge resources
The Company specializes in driving Bluetooth/WLAN standardization work with its customer, Sam
sung
Cambridge Solution Centre Ltd.
Environmental issues
The Company is very focused on reducing its CO2 footprint and prioritizes climate neutral solutions and
has climate certificates showing use of CO2 neutral energy with regards to electricity in its office and
data centre. The Company’s landlord, NOVI, is focused on the United Nations’ 17 world goals for Su-
stainable Development and is a member of “Network for Sustainable Business Development in Northern
Denmark”.
Financial risks and the use of financial instruments
Ultimate responsibility for liquidity risk management rests with the board of directors. The Company ma-
nages liquidity risk by maintaining adequate reserves, by continuously monitoring forecast and actual
cash flows and matching the maturity profiles of financial assets and liabilities.
Samsung Denmark Research Center ApS
·
Annual report
2024
7
Income statement
1 January
-
31 December
All amounts in DKK.
Note
2024 2023
3
Revenue
Other external expenses
-15.263.150
-15.456.010
Gross profit 104.668.965 91.805.114
4
Staff costs
-89.116.338
-78.560.951
5
Depreciation
-4.656.707
-3.497.651
Operating profit 10.895.920 9.746.512
6
Financial expenses
-796.100
-436.631
Pre-tax net profit or loss 10.099.820 9.309.881
7
Tax on net profit or loss for the year
-2.227.367
-2.080.397
8 Net profit or loss for the year and total comprehensive
income 7.872.453 7.229.484
Samsung Denmark Research Center ApS
·
Annual report
2024
8
Balance sheet
at
31 December
All amounts in DKK.
Assets
Note
2024 2023
Non-current assets
9
Goodwill
10
Property, plants, and equipment
11
Lease assets
12
Other receivables
Total non-current assets 88.467.364 89.733.426
Current assets
Receivables from group enterprises
Other receivables
13
Prepayments
Cash and cash equivalents
Total current assets 63.354.577 60.704.744
Total assets 151.821.941 150.438.170
Samsung Denmark Research Center ApS
·
Annual report
2024
9
Balance sheet
at
31 December
All amounts in DKK.
Equity and liabilities
Note
2024 2023
Equity
15
Share capital
16
Share premium
Retained earnings
Proposed dividend for the financial year
Total equity 105.139.865 104.496.896
Liabilities
17
Provisions for deferred tax
18
Lease liabilities
Other payables
Total non-current liabilities 27.130.450 28.142.585
Current portion of long term liabilities
Trade payables
Payables to group enterprises
Income tax payable to group enterprises
Other payables
Total current liabilities 19.551.626 17.798.689
Total liabilities 46.682.076 45.941.274
Total equity and liabilities 151.821.941 150.438.170
Samsung Denmark Research Center ApS
·
Annual report
2024
10
Statement of changes in equity
All amounts in DKK.
Contributed
capital
Share
premium
Retained
earnings
Proposed
dividend for
the financial
year Total
Equity 1 January 2023 90.000 97.177.412 6.847.515 0 104.114.927
Profit for the year 0 0 0 7.229.484 7.229.484
Distributed extraordinary
dividend adopted during the
financial year 0 0 -6.847.515 0 -6.847.515
Equity 1 January 2024 90.000 97.177.412 0 7.229.484 104.496.896
Distributed dividend 0 0 0 -7.229.484 -7.229.484
Profit for the year 0 0 7.872.453 0 7.872.453
Samsung Denmark Research Center ApS
·
Annual report
2024
11
Statement of cash flows
1 January
-
31 December
All amounts in DKK.
Note
2024 2023
Net profit or loss for the year
19
Adjustments
20
Change in working capital
-1.489.897
-3.277.017
Cash flows from operating activities before net financials 14.062.730 9.967.145
Interest paid, etc.
-796.100
-436.631
Income tax paid
-1.184.524
Cash flows from operating activities 12.082.106 9.530.514
Purchase of propert, plants, and equipment
-3.352.556
-4.946.109
Purchase of fixed asset investments
-38.088
-328.269
Cash flows from investment activities -3.390.644 -5.274.378
Repayments of leasing liabilities
-893.258
-346.009
Dividend paid
-7.229.484
-6.847.515
Cash flows from financing activities -8.122.742 -7.193.524
Change in cash and cash equivalents 568.720 -2.937.388
Cash and cash equivalents at
opening balance
Cash and cash equivalents at end of period 42.820.048 42.251.328
Cash and cash equivalents
Cash and cash equivalents
Cash and cash equivalents at end of period 42.820.048 42.251.328
Samsung Denmark Research Center ApS
Annual report
2024
12
Notes
1.
Accounting policies
The annual report for Samsung Denmark Research Center ApS has been presented in accordance
with the International Financial Reporting Standards and additional disclosure requirements in the
Danish Financial Statements Act concerning reporting class C enterprises (medium sized enterpri-
ses).
The annual report has been prepared according to the standards and interpretations which entered
into force for the financial year. Please refer to note 25 concerning implementation of new ac-
counting standards.
The board of directors and management have on 6 April 2025 considered and adopted the annual
report for the year ended 31 December 2024 for Samsung Denmark Research Center ApS. The an-
nual report is presented to the shareholders of Samsung Denmark Research Center ApS for appro-
val at the annual general meeting on 6 April 2025.
Foreign currency translation
Management has determined the functional currency to be Danish Kroner (DKK). The func
tio
nal
currency is the currency used in the primary financial environments in which the Company con-
ducts its business. Transactions in currencies other than the functional currency are considered
transactions in foreign currency.
Transactions in foreign currency are translated by using the exchange rate prevailing at the date of
the transaction. Differences in the rate of exchange arising between the rate at the date of transacti-
on and the rate at the date of payment are recognised in the profit and loss account as an item un-
der net financials.
Receivables, payables, and other foreign currency monetary items are translated using the closing
rate. The difference between the closing rate and the rate at the time of the occurrence or initial re-
cognition in the latest financial statements of the receivable or payable is recognised in the income
statement under financial income and expenses.
Non-current assets acquired and paid for in foreign currency are measured at the exchange rate
prevailing at the date of the transaction.
Income statement
Revenue
The Company's revenue includes the sale of services, including research and development.
Revenue is recognised when control over the individual identifiable delivery obligation passes to
the customer.
The net turnover is recognised exclusive of VAT and taxes.
Samsung Denmark Research Center ApS
·
Annual report
2024
13
Notes
1. Accounting policies (continued)
Sale of services include research and development. The services typically include a de
li
ve
ry ob
li-
gation that is recognized on a straight line bases in revenue over the period inn which the services
are provided.
For the sale of services, where there typically is a continuous transfer of control, the payment term
is 30 days.
Other external expenses
Other external expenses comprise expenses incurred for sales, administration, and premises.
Staff costs
Staff costs include salaries and wages, including holiday allowances, pensions, and other social se-
curity costs, etc., for staff members.
Depreciation, amortisation, and write-down for impairment
Depreciation and write-down for impairment comprise depreciation on and write-down for im
pair-
ment of intangible and tangible assets, respectively.
Financial income and expenses
Financial income and expenses are recognised in the income statement with the amounts con
cer-
ning the financial year. Financial income and expenses comprise interest income and expenses, fi-
nancial expenses from financial leasing, realised and unrealised capital gains and losses relating to
transactions in foreign currency, amortisation of financial assets and liabilities as well as surchar-
ges and reimbursements under the advance tax scheme, etc.
Tax on net profit or loss for the year
Tax for the
year
comprises the current income tax for the
year
and changes in deferred tax and is
recognised in the income statement with the share attributable to the net profit or loss for the
year
and directly in equity with the share attributable to entries directly in equity.
The Company is subject to Danish rules on compulsory joint taxation of Danish group enterprises.
The current Danish income tax is allocated among the jointly taxed companies proportional to
their respective taxable income (full allocation with reimbursement of tax losses).
Statement of financial position
Goodwill
At the first recognition, acquired goodwill is measured in the balance sheet at cost. Subsequently,
goodwill is measured at cost with deduction of accumulated impairment. Goodwill is not amorti-
zed.
Samsung Denmark Research Center ApS
·
Annual report
2024
14
Notes
1. Accounting policies (continued)
Goodwill impairment test
Goodwill is tested annually for impairments, the first time before the end of the acquisition year.
The carrying amount of goodwill is tested for impairment together with the other non-current as-
sets in the cash-generating unit to which goodwill is allocated and written down to the recoverable
amount over the income statement if the carrying amount is higher. The recoverable amount is ge-
nerally computed as the present value of the expected future net cash flows from the activity (cash-
generating unit) to which the goodwill is allocated.
An impairment is recognised if the carrying amount of an asset exceeds its recoverable amount.
The impairment is recognised in the income statement in a separate line. Impairment of goodwill is
not reversed.
Property, plants, and equipment
Property, plants, and equipment are measured at cost less accrued depreciation and write-down for
impairment.
The depreciable amount is cost less any expected residual value after the end of the useful life of
the asset. The amortisation period and the residual value are determined at the acquisition date and
reassessed annually. If the residual value exceeds the carrying amount, the depreciation is discon-
tinued.
If the amortisation period or the residual value is changed, the effect on amortisation will, in fu
tu-
re, be recognised as a change in the accounting estimates.
The cost comprises acquisition cost and costs directly associated with the acquisition until the time
when the asset is ready for use.
The cost of a total asset is divided into separate components. These components are depreciated
separately, the useful lives of each individual components differing, and the individual component
representing a material part of the total cost.
Depreciation is done on a straight-line basis according to an assessment of the expected useful life
and the residual value of the individual assets:
Useful life Residual value
Property, plants, and equipment 3-5 years 0 %
Subsequent costs, e.g. in connection with replacement of components of tangible assets, are re
cog-
nised in the carrying amount of the asset if it is probable that the cost will result in future econo-
mic benefits for the company. The replaced components are removed from the balance sheet and
recognised as an expense in the income statement. All costs incurred for ordinary repairs and
maintenance are recognised in the income statement as incurred.
Samsung Denmark Research Center ApS
·
Annual report
2024
15
Notes
1. Accounting policies (continued)
Profit or loss derived from the disposal of property, land, and equipment is measured as the dif
fe-
rence between the sales price less selling costs and the carrying amount at the date of disposal.
Profit or loss is recognised in the income statement as other operating income or other operating
expenses.
Property, plants, and equipment impairment test
The book values of property, plants and equipment is subject to annual impairment test in order to
disclose any indications of impairment beyond those expressed by amortisation and depreciation
respectively.
If indications of impairment are disclosed, impairment tests are carried out for each individual as-
set or group of assets respectively. Writedown takes place to the recoverable amount, if this value
is lower than the book value.
The recoverable value is equal to the value of the net selling price or the value in use, whichever is
higher. The value in use is determined as the present value of the expected net cash flow deriving
from the use of the asset or the group of assets.
Previously recognised writedown is reversed when the condition for the writedown no longer exist.
Leases
A lease asset and a lease liability are recognized in the balance sheet when, under a lease agree-
ment for a specific identifiable asset, the lease asset is made available during the lease period, and
when the Company obtains a right to virtually all the economic benefits from the use of the identi-
fied asset and right to decide on the use of the identified asset.
Lease liabilities are initially recognized at the present value of the future lease payments dis
count-
ed by an alternative lender. The following lease payments are recognized as part of the lease liabi-
lity:
Fixed payments
Variable payments that change in line with changes in an index or interest rate, based on the
applicable index or interest rate
Payments owed under a residual value guarantee
The exercise price of purchase options which management expects with high probability to
exercise.
Payments subject to an extension option which the Company is likely to expect to exercise
Penalties related to a termination option, unless the Company does not expect to exercise the
option
Samsung Denmark Research Center ApS
·
Annual report
2024
16
Notes
1. Accounting policies (continued)
The lease liability is measured at amortized cost using the effective interest method. The lease lia-
bility is recalculated when there are changes in the underlying contractual cash flows from changes
in an index or interest rate, if there are changes in the Company's estimate of a residual value gua-
rantee or if the Company changes its assessment of whether a purchase, extension or termination
option with reasonable probability is expected to be exercised.
On initial recognition, the lease asset is measured at cost, which corresponds to the value of the
lease liability adjusted for prepaid lease payments plus direct related costs and estimated costs for
demolition, redevelopment or similar and less any rebates or other types of incentive payments re-
ceived from the lessor.
Subsequently, the asset is measured at cost less accumulated depreciation and write-downs. The
lease asset is depreciated over the shortest of the lease term and the useful life of the lease asset.
Depreciation is recognized on a straight line basis in the income statement.
The lease asset is adjusted for changes in the lease liability as a result of changes in the terms of
the lease or changes in the cash flow of the contract in line with changes in an index or interest ra-
te.
Lease assets are depriciated on a straight line basis over the expected lease term, which is 120
months.
The Company presents the lease asset and the lease liability separately in the balance sheet.
The Company has chosen not to include low-value lease assets and short-term lease agreements in
the balance sheet. Instead, lease payments relating to these leases are recognized on a straight line
basis in the income statement.
Receivables
Receivables are measured at amortised cost, which usually corresponds to nominal value.
In order to meet expected losses, impairment takes place at the net realisable value.
Prepayments
Prepayments recognised under assets comprise incurred costs concerning the following financial
year.
Cash and cash equivalents
Cash and cash equivalents comprise cash at bank and on hand.
Samsung Denmark Research Center ApS
·
Annual report
2024
17
Notes
1. Accounting policies (continued)
Income tax and deferred tax
Current tax liabilities and current tax receivable are recognised in the statement of financial po
si
ti-
on as calculated tax on the taxable income for the year, adjusted for tax of previous years' taxable
income and for tax paid on account.
The company is jointly taxed with consolidated Danish companies. The current corporate income
tax is distributed between the jointly taxed companies in proportion to their taxable income and
with full distribution with reimbursement as to tax losses. The jointly taxed companies are com-
prised by the Danish tax prepayment scheme.
Joint taxation contributions payable and receivable are recognised in the statement of financial po-
sition as ”Income tax receivable" or "Income tax payable".
According to the rules of joint taxation, Samsung Denmark Research Center ApS is unlimitedly,
joint
ly, and severally liable to pay the Danish tax authorities the total income tax, including with-
holding tax on interest, royalties, and dividends, arising from the jointly taxed group of companies.
Deferred tax is measured on the basis of temporary differences in assets and liabilities with a focus
on the statement of financial position. Deferred tax is measured at net realisable value.
Adjustments take place in relation to deferred tax concerning elimination of unrealised in
ter
com-
pany gains and losses.
Deferred tax is measured based on the tax rules and tax rates applying under the legislation pre
vai-
ling in the respective countries on the reporting date when the deferred tax is expected to be relea-
sed as current tax. Changes in deferred tax due to changed tax rates are recognised in the income
statement, except for items included directly in the equity.
Deferred tax assets, including the tax value of tax losses allowed for carryforward, are recognised
at the value at which they are expected to be realisable, either by settlement against tax of future
earnings or by set-off in deferred tax liabilities within the same legal tax unit. Any deferred net tax
assets are measured at net realisable value.
Liabilities other than provisions
Other liabilities concerning payables to suppliers, group enterprises, and other payables are mea
su-
red at amortised cost which usually corresponds to the nominal value.
Samsung Denmark Research Center ApS
·
Annual report
2024
18
Notes
All amounts in DKK.
2. Accounting estimates and judgements
As part of its application of the Company's accounting policies, management makes judgements, in
addition to estimates, which may materially affect the amounts recognised in the annual report.
Determining the carrying value of certain assets and liabilities requires judgements, estimates and
assumptions relating to future events.
The estimates and assumptions about future events are based on historical experience and other
factors which by management are considered reliable but by nature are associated with uncertainty.
The assumptions may be incomplete or inaccurate, and unexpected events or circumstances may
arise. Furthermore, the company is subject to risks and uncertainties which may lead to actual re-
sults differing from these estimates.
It may be necessary to change previous estimates due to changes in the conditions on which they
were based or due to new information or subsequent events.
Estimates which are especially important for the financial reporting are made by applying the va-
luation of the impairment test for goodwill and determination of the leasing period among others.
The leasing period for the Company’s office is ten years.
Impairment test for goodwill
At the annual impairment test for goodwill, or if there is an indication of impairment, an estimate
is made of whether the parts of the business to which the asset is allocated (cash generating units)
will be capable of generating sufficient positive net cash flows in the future to support the value of
goodwill and other net assets in the relevant part of the business..
Due to the nature of the business, an estimate must be made of expected cash flows for many years
in the future, which naturally leads to some uncertainty. It is not considered necessary to account
for impairment of goodwill at present.
The impairment test and the related sensitivities are described in more detail in note 9.
Samsung Denmark Research Center ApS
·
Annual report
2024
19
Notes
All amounts in DKK.
2024 2023
3. Revenue
Sale of services
119.932.115
107.261.124
119.932.115 107.261.124
The Company only has sales to one segment and one customer.
4. Staff costs
Salaries and wages
83.471.152
73.197.740
Pension costs
5.464.757
4.943.675
Other costs for social security
180.429
419.536
89.116.338 78.560.951
Average number of employees
86
79
Remuneration of key management personnel
In accordance with IAS 24, the Directors’ have given consideration to who has authority and re-
sponsibility for planning, directing and controlling the activities of the entity. The Directors’ have
determined that since strategic and operational decisions are ultimately made by personnel located
in the parent entity of the Company and that major decisions are always subject to parent company
approval, there are no key management personnel who are remunerated by the Company. Accor-
dingly, no amounts have been disclosed in respect of this since no recharge for these services is re-
ceived or receivable by the Company.
The remuneration of the members of the board of directors, including the executive management,
are paid by other group companies which make no recharge to the Company. Their involvement in
the day-to-day management of the Company is negligible. Accordingly, the above details include
no remuneration in respect of the directors. Their total remuneration is included in the aggregate of
directors' remuneration disclosed in the financial statements of other group companies.
Key management compensation
The compensation paid or payable to key management for employee service is shown below:
Samsung Denmark Research Center ApS
·
Annual report
2024
20
Notes
All amounts in DKK.
4. Staff costs (continued)
2024 2023
Key management
Wage and salaries
5.963.988
4.958.022
Contribution plans and other social costs
7.128
5.681
Aggregate amounts (excluding shares) receivable under long-
term incentive schemes
457.672
361.108
Post-employment benefits
388.358
324.866
6.817.146 5.649.677
5. Depreciation
Depreciation of property, plants, and equipment
3.198.179
2.889.930
Depreciation of lease assets
1.458.528
607.721
4.656.707 3.497.651
6. Financial expenses
(Amortized cost)
Interest, banks
22.383
0
Interest, leasing liabilities
691.012
300.527
Exchange differences
82.705
136.104
796.100 436.631
7. Tax on net profit or loss for the year
Tax on net profit or loss for the year
2.379.592
836.762
Adjustment of deferred tax for the year
-152.225
1.243.635
2.227.367 2.080.397
Tax on profit for the year may be subdivised as follows:
Calculated 22% tab on profit for the year before tax
2.221.960
2.048.174
Tax effect of non-deductible costs
7.026
5.917
Correction
-1.619
26.306
2.227.367
2.080.397
Effective tax rate
%
22,1
%
22,3
Samsung Denmark Research Center ApS
·
Annual report
2024
21
Notes
All amounts in DKK.
2024 2023
8. Proposed distribution of net profit
Extraordinary dividend distributed during the financial year
0
6.847.515
Dividend for the financial year
0
7.229.484
Transferred to retained earnings
7.872.453
0
Allocated from retained earnings
0
-6.847.515
Total allocations and transfers 7.872.453 7.229.484
Extraordinary dividend distributed after end of reporting period
7.872.453
0
31/12 2024 31/12 2023
9. Goodwill
Cost
opening balance
65.778.798
65.778.798
Cost end of period 65.778.798 65.778.798
Writedown
opening balance
0
0
Writedown end of period 0 0
Carrying amount, end of period 65.778.798 65.778.798
As of 31 December 2024 management tested the carrying value of goodwill for impairment. The
Company acquired the activities of Cambridge Silicon Radio Denmark, a branch of Cambridge Sili-
con Radio Limited UK on 4 October 2012. In doing so, it recognised goodwill of DKK 65.779k,
which corresponds to the carrying amount as at 31 December 2024, and relates to Connectivity
CGU which represent the main part of the Company's business.
The recoverable amount is based on the value, which is determined using expected net cash flows
ba
sed on budgets for the years 2025-29 prepared by the management and a discount rate after tax of
15,0% (2023: 12,0%). The pre-tax discount rates are 15,3% (2023: 12,2%).
The weighted average growth rate used for exploration of future net cash flows for the years after
2029 has been estimated at 4,6% (2023: 3,8%) relating to inflation.
The key assumptions are based on experiences from previous years, external sources and in
struc
ti-
ons/calculations from the parent company.
Against this background, the carrying amount of goodwill is determined to be less than the re
co
ver-
able amount. Thus, no impairment is required.
Samsung Denmark Research Center ApS
·
Annual report
2024
22
Notes
All amounts in DKK.
9. Goodwill (continued)
Management assess that probable changes in the basis assumptions (in particular the discount
rate after tax) will not cause the value of goodwill to exceed the recoverable amount. It would
take an increase in the discount rate after tax from 15,0% to 16,6% for the recoverable amount to
be the same as the carrying amount of goodwill. Such increase is not considered likely and for oth-
er key assumptions likely changes would not result in impairment.
31/12 2024 31/12 2023
10. Property, plants, and equipment
Cost
opening balance
26.678.359
21.732.250
Additions during the year
3.352.556
4.946.109
Cost end of period 30.030.915 26.678.359
Depreciation and write-down
opening balance
-17.712.692
-14.822.763
Amortisation and depreciation for the year
-3.198.179
-2.889.929
Depreciation and write-down end of period -20.910.871 -17.712.692
Carrying amount, end of period 9.120.044 8.965.667
No changes have been made to estimates concerning property, plants, and equipment.
11. Lease assets
Cost
opening balance
16.148.757
1.563.464
Additions during the year
0
14.585.293
Cost end of period 16.148.757 16.148.757
Depreciation and write-down
opening balance
-2.171.186
-1.563.464
Amortisation and depreciation for the year
-1.458.528
-607.722
Depreciation and write-down end of period -3.629.714 -2.171.186
Carrying amount, end of period 12.519.043 13.977.571
Costs relating to short-term lease agreements and lease agree-
ments with a low value
986.105
1.649.093
All lease assets relate to property.
Samsung Denmark Research Center ApS
·
Annual report
2024
23
Notes
All amounts in DKK.
31/12 2024 31/12 2023
12. Other receivables
(Non-current)
Cost
opening balance
1.011.391
683.121
Additions during the year
38.088
328.269
Cost end of period 1.049.479 1.011.390
Carrying amount, end of period 1.049.479 1.011.390
Specified as follows:
Deposits
1.049.479
1.011.390
1.049.479 1.011.390
13. Prepayments
Prepaid IT costs and subscriptions
819.739
709.408
Prepaid insurance
120.013
142.513
Prepaid internet
52.138
41.326
Other prepayments
127.248
47.721
1.119.138 940.968
14. Financial instruments
(at amortized cost)
Receivables from group enterprises
19.054.740
17.236.359
Other receivables
1.410.130
1.287.479
Cash and cash equivalents
42.820.048
42.251.328
63.284.918 60.775.166
Provision for losses amounts to DKK 0.
Refer to note 22 for the Company's risk management.
Samsung Denmark Research Center ApS
·
Annual report
2024
24
Notes
All amounts in DKK.
15. Share capital
The share capital consists of 90,000 shares, each with a nominal value of 1 DKK. No shares hold
particular rights.
All shares have been fully paid.
There have been no changes in the share capital in the last 5 years.
16. Share premium
The share premium account includes amounts not included in the nominal share capital, which are
paid by the shareholders in connection with capital increase.
Pursuant to the Articles of Association, the share premium may be freely used for distribution of
dividend and bonus issue.
31/12 2024 31/12 2023
17. Provisions for deferred tax
Provisions for deferred tax
opening balance
14.432.790
13.189.155
Deferred tax relating to the net profit or loss for the year
-152.225
1.243.635
Tax adjustments in the joint taxation
-18.114
0
14.262.451 14.432.790
The following items are subject to deferred tax:
Goodwill
14.471.335
14.471.335
Property, plants, and equipment
-208.884
-38.545
14.262.451 14.432.790
Samsung Denmark Research Center ApS
·
Annual report
2024
25
Notes
All amounts in DKK.
31/12 2024 31/12 2023
18. Lease liabilities
Total lease liabilities 13.346.026 14.239.284
Share of amount due within 1 year
-1.008.000
-893.000
12.338.026 13.346.284
Share of liabilities due after 5 years 6.970.000 8.403.000
For 2024, the Company paid DKK 1.584k for lease agreements. Interest payments related to recog-
nized lease liabilitites totaled DKK 691k, and repayments on recognized lease liabilities amounted
to DKK 893k.
The development in the lease liabilities is a non-cash transaction. All cash transactions are shown
above and in the cash flow statement.
2024 2023
19. Adjustments
Depreciation, amortisation, and impairment
4.656.707
3.497.650
Financial expenses
796.100
436.631
Tax on net profit or loss for the year
2.227.367
2.080.397
7.680.174 6.014.678
20. Change in working capital
Change in receivables
-2.081.115
-1.830.557
Change in trade payables and other payables
591.218
-1.446.460
-1.489.897 -3.277.017
21. Contingencies
Contingent assets
None.
Samsung Denmark Research Center ApS
·
Annual report
2024
26
Notes
All amounts in DKK.
21. Contingencies (continued)
Contingent liabilities
The Company has entered into a tenancy agreement with an annual rent of DKK 2,364k. The
agreement contains an annual rent regulation of minimum 2%. The tenancy may be terminated by
giving 6 months' notice.
The Company has entered into a tenancy agreement with an annual rent of DKK 991k. The tenan-
cy may be terminated by giving 3 months' notice.
Joint taxation
With Samsung Electronics branch of Samsung Electronics Nordic AB, Sweden, company reg. no
27 11 02 74 as administration company, the company is subject to the Danish scheme of joint tax-
ation and unlimitedly, jointly, and severally liable, along with the other jointly taxed companies,
for the total corporation tax.
The company is unlimitedly, jointly, and severally liable, along with the other jointly taxed com-
panies, for any obligations to withhold tax on interest, royalties, and dividends.
The jointly taxed enterprises' total known net liability to the Danish tax authorities emerges from
the financial statements of the administration company.
22. Financial risks
As a result of its operations, investments and financing, the Company is exposed to financial risks,
including market risks (currency risks) and credit risks.
The Company's financial instruments primarily consist of cash and cash equivalents, where the
carrying value as at 31 December 2024 amounts to DKK 42.820k. The carrying value is equivalent
to the fair value.
Currency risk
The Company’s activities expose it primarily to the financial risks of changes in foreign currency
exchange rates. As most of the Company's transactions are in DKK the risk of changes in foreign
currency exchange rates is assessed low. Therefore no further action has been taken.
Credit risk
The Company's main customer is a group company, thus the credit risk is remote and historically
there has been no impairment.
Samsung Denmark Research Center ApS
·
Annual report
2024
27
Notes
All amounts in DKK.
22. Financial risks (continued)
The maximum credit risk exposure relating to financial assets is the carrying amount of the assets
in the balance sheet.
Financial assets are written off when there is no reasonable expectation of recovery, such as a deb-
tor failing to engage in a repayment plan with the Company. The Company categorises a loan or
receivable for write off when a debtor fails to make contractual payments more than 180 days past
due. Where recoveries are made, these are recognised in profit or loss.
At the year end, there were no financial assets deemed impaired. No financial assets were past due.
Liquidity risk management
Ultimate responsibility for liquidity risk management rests with the board of directors. The Com-
pany manages liquidity risk by maintaining adequate reserves, by continuously monitoring forecast
and actual cash flows and matching the maturity profiles of financial assets and liabilities.
The table below analyses the Company's financial assets and liabilities into relevant maturity based
on the remaining period at the balance sheet to the contractual maturity date. The amounts disclo-
sed in the table are the contractual undiscounted cash flows. Balances due after 12 months equal
their carrying balances as the impact of discounting is not significant.
Samsung Denmark Research Center ApS
·
Annual report
2024
28
Notes
All amounts in DKK.
22. Financial risks (continued)
Less than 1
year
Over 1 year
Total
31 December 2024
Receivables from group enterprises
19.054.740
0
19.054.740
Other receivables
360.651
1.049.479
1.410.130
Cash and cash equivalents
42.820.048
0
42.820.048
62.235.439 1.049.479 63.284.918
Lease liabilities
1.650.810
14.792.466
16.443.276
Trade payables
280.336
0
280.336
Payables to group enterprises
0
0
0
Income tax payable to group enterprises
2.049.944
0
2.049.944
Other payables
16.213.346
529.973
16.743.319
20.194.436 15.322.439 35.516.875
31 December 2023
Receivables from group enterprises
17.236.359
0
17.236.359
Other receivables
276.089
1.011.390
1.287.479
Cash and cash equivalents
42.251.328
0
42.251.328
59.763.776 1.011.390 60.775.166
Lease liabilities
1.584.570
16.443.276
18.027.846
Trade payables
1.054.200
0
1.054.200
Payables to group enterprises
324.754
0
324.754
Income tax payable to group enterprises
836.762
0
836.762
Other payables
14.689.973
363.511
15.053.484
18.490.259 16.806.787 35.297.046
Capital risk managment
The Company manages its capital to ensure that it will be able to continue as a going concern
while maximising the return to shareholders. The Company is not subject to any externally impo-
sed capital requirements. The Directors have ensured that future funding is assured for a period ex-
ceeding 12 months from the date of signing of these financial statements.
Samsung Denmark Research Center ApS
·
Annual report
2024
29
Notes
All amounts in DKK.
23. Related parties
Controlling interest
Samsung Electronics Europe Holding Coöperatief U.A.
Oluf Palmestraat 10
2616LR Delft
The Netherlands
(Ownership interest 100%)
Majority shareholder
Samsung Electronics Co. Ltd., South Korea
www.samsung.com (Investor relations)
Ultimate parent
company
Other related parties
Joonsuk Kim Board member
Jong Hoon Oh Board member
Rajinder Gawera Manager and board
member
Wunki Jung Board member
Samsung Electronics, branch of Samsung Electronics Nordic AB, Sweden Jointly taxed company
Harman Professional Denmark ApS Jointly taxed company
Samsung SDS Europe Limited Affiliated company
Samsung Cambridge Solution Centre Limited Affiliated company
Samsung SDS German Branch Affiliated company
Samsung Semiconductor Affiliated company
Transactions
The Company re-invoices costs paid with an addition of 10% to Samsung Cambridge Solution
Centre Limited on a monthly basis. The transactions amounts to DKK 119.932k and have been re-
cognised in the income statement under revenue and in the balance sheet under receivables from
group enterprises which are settled on an ongoing basis pursuant to the Company's standard terms.
The Company has acquired IT services of DKK 1.932k from Samsung SDS Europe Limited and of
DKK 11k from Samsung SDS German Branch.
The Company has aqquired travel expenses of DKK 3k from Samsung Semiconductor.
The Company has acquired salary for an expatriate of DKK 20k from Samsung Cambridge Soluti-
on Centre and of DKK 128k from Samsung Electronics Co. Ltd.
Samsung Denmark Research Center ApS
·
Annual report
2024
30
Notes
All amounts in DKK.
23. Related parties (continued)
Consolidated financial statements
The company is included in the consolidated financial statements of Samsung Electronics Co. Ltd.,
South Korea.
24. Events after the balance sheet
No events have occurred after the balance sheet date which would have a material impact on the
Company's financial position or requires additional information.
25. New accounting standards
Samsung Denmark Research Center ApS has not implemented any amendments as none of the new
standards and interpretations have impact on recognition and measurement.
A number of new standards and interpretations have been issued, which are not mandatory for the
Company in relation to the preparation of the annual report for 2024. None of the new standards
and interpretations are expected to impact significantly on the presentation of the accounts of the
Company.
The adopted standards and interpretations, which are not yet in force, are implemented as they be-
come mandatory for the Company. The management has not performed analysis of the potential ef-
fect of new standards on the financial statements.
Samsung Denmark Research Center ApS
·
Annual report
2024
31