Årsrapport14119299PKF Munkebo Vindelev, Statsautoriseret RevisionsaktieselskabHovedvejen, 562600, Glostrup2020-01-012020-12-312021-01-012021-12-3129008450Dinnerbooking ApSLyongade21, 1.2300København SNykreditKalvebod Brygge1-31780København VPKF Munkebo Vindelev, Statsautoriseret Revisionsaktieselskab14119299Peter Krogsrud EriksenStatsautoriseret revisormne34335Hovedvejen562600GlostrupDanmark43 96 06 56pkf@pkf.dk2022-06-17Christian ThygesenRegnskabsklasse BRevisionspåtegningRevisorgruppen DanmarkanpartshaverneGlostrup2022-06-17København S2022-06-17Grundlag for konklusionKonklusion1651320814979698875368490323502983194254260547763303404743-96533456178123430216232115808417372757560153849515129026446053744657513388978-10602944749210000005000001746350145771182543022957152043336719117773204333671911777375564486167310523510413586087996580821294246200835815748111640149019473998951868132974706351022822466901241400224669012414002812055317273022313419492202465052636195421082310141314141314755310861339142306121240518225750528287021000000500000187022881473653744953413674667449534136746670789098078909882357466950544403027337011575459537027187946212731331708726100478629438566229079292943856623697027526361954210823179577758598696615646259367674997885911276495428875368490323502023333974984298788376962861427972529831941726291920433367161934161934161934161934334334334334861339413847-9496-8686-96533456178755310861339755644861673SC Dinnerbooking SRLRumænien100753671205485Dinnerbooking Finland OYFinland1001973-302018Dinnerbooking Finland OY000105235105235105235141314141314141314141314861339413847-1060294474927553108613391240518210109467182543022957151423061212405182828702682931101746350145771-10257505282870250000010500005000001050000100000050000010000005000003674667321413082067446053744953413674667Today, the Executive Board has approved the annual report of Dinnerbooking ApS for the financial year 2021. The annual report has been prepared in accordance with the Danish Financial Statements Act. We consider the chosen accounting policy to be appropriate, and in our opinion, the financial statements give a true and fair view of the financial position of the Company at 31 December 2021 and of the results of the Company's operations for the financial year 1 January – 31 December 2021. Further, in our opinion, the Management's review gives a true and fair review of the matters discussed in the Management's review. We recommend that the annual report be approved at the Annual General Meeting. Peter ThygesenChristian ThygesenWe have audited the financial statements of Dinnerbooking ApS for the financial year 1 January - 31 December 2021, which comprise a summary of significant accounting policies, income statement, balance sheet, statement of changes in equity and notes, for the Company. The financial statements are prepared under the Danish Financial Statements Act. In our opinion, the financial statements give a true and fair view of the financial position of the Company at 31 December 2021, and of the results of the Company's operations for the financial year 1 January - 31 December 2021 in accordance with the Danish Financial Statements Act. 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. 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. 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 judgment and maintain professional skepticism 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 the disclosures, and whether the financial statements represent the underlying transactions and events 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. Statement on Management’s Review Management is responsible for 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, we conclude that Management’s Review is in accordance with the financial statements and has been prepared in accordance with the requirements of the Danish Financial Statement Act. We did not identify any material misstatement of Management’s Review. 1244700010459000732100029180002613000-237000-980000-4450004940007000-37600027040002052000-54800041179000304130002744400012398000101930008442000181415The principal activities of the company The Company's main activity consists of providing services, developing concepts and consulting work within the restaurant industry. Development in activities and financial matters The profit after tax totals DKK 4.466.000 against DKK 3.389.000 last year. Management considers the net profit for the year satisfactory. Events occurring after the end of the financial year No events have occurred to the balance sheet date which would have material impact on the financial position of the company. The annual report for Dinnerbooking ApS has been presented in accordance with the Danish Financial Statements Act regulations concerning reporting class B enterprises. Furthermore, the company has decided to comply with certain rules applying to reporting class C enterprises. The accounting policies are unchanged from last year, and the annual report is presented in DKK. Recognition and measurement in general Income is recognised in the income statement concurrently with its realisation, including the recognition of value adjustments of financial assets and liabilities. Likewise, all costs are recognised in the income statement, including depreciations amortisations, writedowns for impairment, provisions, and reversals due to changes in estimated amounts previously recognised in the income statement. Assets are recognised in the statement of financial position when it seems probable that future economic benefits will flow to the company and the value of the asset can be reliably measured. Liabilities are recognised in the statement of financial position when it is seems probable that future economic benefits will flow out of the company and the value of the liability can be reliably measured. Assets and liabilities are measured at cost at the initial recognition. Hereafter, assets and liabilities are measured as described below for each individual accounting item. Upon recognition and measurement, allowances are made for such predictable losses and risks which may arise prior to the presentation of the annual report and concern matters that exist on the reporting date. Foreign currency translation 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 transaction and the rate at the date of payment are recognised in the profit and loss account as an item under net financials. If currency positions are considered to hedge future cash flows, the value adjustments are recognised directly in equity in a fair value reserve. 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 recognition in the latest financial statements of the receivable or payable is recognised in the income statement under financial income and expenses. Group enterprises abroad are considered to be independent entities. The income statements are translated at an average exchange rate for the month, and the balance sheet items are translated at the closing rates. Currency translation differences, arising from the translation of the equity of group enterprises abroad at the beginning of the year to the closing rate and from the translation of income statements from average prices to the closing rate, are recognised directly in equity in the fair value reserve. This also applies to differences arising from translation of income statements from average exchange rate to closing rate. Translation adjustment of balances with group enterprises abroad that are considered part of the total investment in group enterprises are recognised directly in equity in the fair value reserve. Likewise, foreign exchange gains and losses on loans and derived financial instruments for currency hedging independent group enterprises abroad are recognised directly in equity. When recognising foreign group enterprises which are integral units, the monetary items are translated using the closing rate. Non-monetary items are translated using the exchange rate prevailing at the time of acquisition or at the time of the subsequent revaluation or writedown for impairment of the asset. Income statement items are translated using the exchange rate prevailing at the date of the transaction. However, items in the income statement derived from non-monetary items are translated using historical prices. Gross profit Gross profit comprises the revenue, direct costs, other operating income, and other external costs. The enterprise will be applying IAS 11 and IAS 18 as its basis of interpretation for the recognition of revenue. Revenue is recognised in the income statement if delivery and passing of risk to the buyer have taken place before the end of the year and if the income can be determined reliably and inflow is anticipated. Recognition of revenue is exclusive of VAT and taxes and less any discounts relating directly to sales. Direct costs include costs that can be directly attributed to the revenue of the year. Other operating income comprises items of a secondary nature as regards the principal activities of the enterprise, including profit from the disposal of intangible and tangible assets. Other external expenses comprise expenses incurred for sales, advertisement, administration, premises nad loss on receivables. Staff costs Staff costs include salaries and wages, including holiday allowances, pensions, and other social security costs, etc., for staff members. Staff costs are less government reimbursements. Depreciation, amortisation, and writedown for impairment Depreciation, amortisation, and writedown for impairment comprise depreciation on, amortisation of, and writedown for impairment of intangible and tangible assets, respectively. Financial income and expenses Financial income and expenses are recognised in the income statement with the amounts concerning the financial year. Financial income and expenses comprise interest income and expenses, realised and unrealised capital gains and losses relating to securities, debt and transactions in foreign currency. Results from investments in subsidiaries After full elimination of intercompany profit or loss less amortised consolidated goodwill, the investment in the individual subsidiaries are recognised in the income statement as a proportional share of the subsidiaries' post-tax profit or loss. 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. Intangible assets Development projects, patents, and licences Development costs comprise salaries, wages, and amortisation directly attributable to development activities. Clearly defined and identifiable development projects are recognised as intangible assets provided that they are proven to be technically practicable, that sufficient resources and a potential market or development opportunity exist, and insofar as the intention is to produce, market or utilise the project. It is, however, a condition that the cost can be reliably calculated and that a sufficiently high degree of certainty indicates that future earnings will cover the costs of production, sales, and administration. Other development costs are recognised in the income statement concurrently with their realisation. Development costs recognised in the statement of financial position are measured at cost less accrued amortisations and writedowns for impairment. After completion of the development work, capitalised development costs are amortised on a straight-line basis over the estimated useful economic life. The amortisation period is usually 10 years. Property, plant, and equipment Other property, plant, and equipment are measured at cost less accrued depreciation and writedown 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 discontinued. If the amortisation period or the residual value is changed, the effect on amortisation will, in future, 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: Other fixtures and fittings, tools and equipment Useful life 3-5 years Minor assets with an expected useful life of less than 1 year are recognised as costs in the income statement in the year of acquisition. Investments in subsidiaries Investments in subsidiaries are recognised and measured by applying the equity method. The equity method is used as a measurement method. Investments in subsidiaries are recognised in the statement of financial position at the proportionate share of the enterprise's equity value. This value is calculated in accordance with the parent's accounting policies with deductions or additions of unrealised intercompany gains and losses as well as with additions or deductions of the remaining value of positive or negative goodwill calculated in accordance with the acquisition method. Negative goodwill is recognised in the income statement at the time of acquisition of the equity investment. If the negative goodwill relates to contingent liabilities acquired, negative goodwill is not recognised until the contingent liabilities have been settled or lapsed. Investments in subsidiaries with a negative equity value are measured at DKK 0, and any accounts receivable from these enterprises are written down to the extent that the account receivable is uncollectible. To the extent that the parent has a legal or constructive obligation to cover an negative balance that exceeds the account receivable, the remaining amount is recognised under provisions. To the extent the equity exceeds the cost, the net revaluation of equity investments in subsidiaries transferred to the reserve under equity for net revaluation according to the equity method. Dividends from subsidiaries expected to be adopted before the approval of this annual report are not subject to a limitation of the revaluation reserve. The reserve is adjusted by other equity movements in subsidiaries. Deposits Deposits are measured at amortised cost and represent lease deposits, etc. Impairment loss relating to non-current assets The carrying amount of both intangible and tangible fixed assets as well as equity investments in subsidiaries are subject to annual impairment tests 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 asset or group of assets, respectively. Writedown for impairment is done to the recoverable amount if this value is lower than the carrying amount. The recoverable amount is the higher value of value in use and selling price less expected selling cost. The value in use is calculated as the present value of the expected net cash flows from the use of the asset or the asset group and expected net cash flows from the sale of the asset or the asset group after the end of their useful life. Previously recognised impairment losses are reversed when conditions for impairment no longer exist. Impairment relating to goodwill is not reversed. 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. The company has chosen to use IAS 39 as a basis for interpretation when recognising impairment of financial assets, which means that impairments must be made to offset losses where an objective indication is deemed to have occurred that an account receivable or a portfolio of accounts receivable is impaired.If an objective indication shows that an individual account receivable has been impaired, an impairment takes place at individual level. Accounts receivable for which there is no objective indication of impairment at the individual level are evaluated at portfolio level for objective indication of impairment. The portfolios are primarily based on the debtors' domicile and credit rating in accordance with the company's and the group's credit risk management policy. Determination of the objective indicators applied for portfolios are based on experience with historical losses. Impairment losses are calculated as the difference between the carrying amount of accounts receivable and the present value of the expected cash flows, including the realisable value of any securities received. The effective interest rate for the individual account receivable or portfolio is used as the discount rate. Financial instruments and equity investments Financial instruments and equity investments recognised under current assets consist of listed shares which are measured at fair value on the reporting date. Cash and cash equivalents Cash and cash equivalents comprise cash at bank and on hand. Equity Reserve for net revaluation according to the equity method The reserve for net revaluation according to the equity method comprises net revaluation of equity investments in subsidiaries, associates and equity interests proportional to cost. The reserve may be eliminated in the event of losses, realisation of equity investments, or changes in the accounting estimates. The reserve cannot be recognised by a negative amount. Reserve for development costs The reserve for development costs comprises recognised development costs less related deferred tax liabilities. The reserve cannot be used as dividends or for covering losses. The reserve is reduced or dissolved if the recognised development costs are amortised or abandoned. This is done by direct transfer to the distributable reserves of the equity. Dividend Dividend expected to be distributed for the year is recognised as a separate item under equity. Income tax and deferred tax Current tax liabilities and current tax receivable are recognised in the statement of financial position as calculated tax on the taxable income for the year, adjusted for tax of previous years' taxable income and for tax paid on account. 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. Deferred tax is measured based on the tax rules and tax rates applying under the legislation prevailing on the reporting date when the deferred tax is expected to be released 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 Liabilities concerning payables to suppliers, group enterprises, and other payables are measured at amortised cost which usually corresponds to the nominal value. Deferred income Payments received concerning future income are recognised under deferred income. 1. Special items Special items include compensation received in connection with the COVID-19 shutdown. Special items for the year are specified below, indicating where they are recognised in the income statement. 2021 2020 Income: Salary compensation, COVID-19 0 288.026 0 288.026 Special items are recognised in the following items in the financial statements: Gross profit 0 288.026 Profit of special items, net 0 288.026 8. Provisions for deferred tax Provisions for deferred tax 1 January 2021 3.674.667 3.214.130 Deferred tax of the results for the year 820.674 460.537 4.495.341 3.674.667 The following items are subject to deferred tax: Intangible assets 4.495.341 4.205.910 Property, plant, and equipment 0 -4.915 Losses carried forward from previous years 0 -526.328 4.495.341 3.674.667 10. Contingencies Contingent liabilities The company has entered into a rental contract of 496 t.DKK per year. The lease can be terminated with 6 months notice. The total rent obligation amounts to 248 t.DKK 290084502021-01-012021-12-31290084502020-01-012020-12-31290084502020-12-31290084502021-12-31290084502021-01-012021-12-312290084502021-01-012021-12-311290084502021-01-012021-12-311290084502021-01-01e:CompletedDevelopmentProjectsMember290084502021-01-012021-12-31e:CompletedDevelopmentProjectsMember290084502021-12-31e:CompletedDevelopmentProjectsMember290084502021-01-012021-12-31e:ProposedDividendRecognisedInEquityMember290084502020-01-012020-12-31e:ProposedDividendRecognisedInEquityMember290084502021-01-012021-12-31e:ReserveForNetRevaluationAccordingToEquityMethodMember290084502021-01-012021-12-31e:RetainedEarningsMember290084502020-01-012020-12-31e:RetainedEarningsMember290084502021-01-01e:FixturesFittingsToolsAndEquipmentMember290084502021-12-31e:FixturesFittingsToolsAndEquipmentMember290084502021-01-01e:InvestmentsInGroupEnterprisesMember290084502020-01-01e:InvestmentsInGroupEnterprisesMember290084502021-01-012021-12-31e:InvestmentsInGroupEnterprisesMember290084502020-01-012020-12-31e:InvestmentsInGroupEnterprisesMember290084502021-12-31e:InvestmentsInGroupEnterprisesMember290084502020-12-31e:InvestmentsInGroupEnterprisesMember290084502021-01-01e:ContributedCapitalMember290084502021-12-31e:ContributedCapitalMember290084502021-01-01e:ReserveForNetRevaluationAccordingToEquityMethodMember290084502021-12-31e:ReserveForNetRevaluationAccordingToEquityMethodMember290084502021-01-012021-12-31e:ReserveForNetRevaluationAccordingToEquityMethodMember290084502021-01-01e:RetainedEarningsMember290084502021-01-012021-12-31e:RetainedEarningsMember290084502021-12-31e:RetainedEarningsMember290084502021-01-01e:ProposedDividendRecognisedInEquityMember290084502021-01-012021-12-31e:ProposedDividendRecognisedInEquityMember290084502021-12-31e:ProposedDividendRecognisedInEquityMember290084502021-01-012021-12-31d:TwoYearsAgoMember290084502021-12-31d:TwoYearsAgoMember290084502021-01-012021-12-31d:ThreeYearsAgoMember290084502021-12-31d:ThreeYearsAgoMember290084502021-01-012021-12-31d:FourYearsAgoMember290084502021-12-31d:FourYearsAgoMember290084502021-01-012021-12-31e:OtherStatutoryReservesMember290084502020-01-012020-12-31e:OtherStatutoryReservesMember290084502021-01-01290084502020-01-01290084502020-01-012020-12-31e:ReserveForNetRevaluationAccordingToEquityMethodMember290084502021-01-012021-12-31e:SubsidiaryMember1290084502021-12-31e:SubsidiaryMember1290084502020-01-01e:ContributedCapitalMember290084502020-12-31e:ContributedCapitalMember290084502020-01-01e:ReserveForNetRevaluationAccordingToEquityMethodMember290084502020-01-012020-12-31e:ReserveForNetRevaluationAccordingToEquityMethodMember290084502020-12-31e:ReserveForNetRevaluationAccordingToEquityMethodMember290084502020-01-01e:RetainedEarningsMember290084502020-01-012020-12-31e:RetainedEarningsMember290084502020-12-31e:RetainedEarningsMember290084502020-01-01e:ProposedDividendRecognisedInEquityMember290084502020-01-012020-12-31e:ProposedDividendRecognisedInEquityMember290084502020-12-31e:ProposedDividendRecognisedInEquityMember290084502021-01-012021-12-31e:SubsidiaryMember2290084502021-01-012021-12-31e:SubsidiaryMember3290084502021-12-31e:SubsidiaryMember2290084502021-12-31e:SubsidiaryMember3290084502021-01-01e:DepositsLongtermInvestmentsAndReceivablesMember290084502021-12-31e:DepositsLongtermInvestmentsAndReceivablesMember290084502021-01-01e:ReserveForDevelopmentExpenditureMember290084502021-01-012021-12-31e:ReserveForDevelopmentExpenditureMember290084502021-12-31e:ReserveForDevelopmentExpenditureMember290084502020-01-01e:ReserveForDevelopmentExpenditureMember290084502020-01-012020-12-31e:ReserveForDevelopmentExpenditureMember290084502020-12-31e:ReserveForDevelopmentExpenditureMemberiso4217:DKKxbrli:pure