xbrli:pureiso4217:DKK307315572023-01-012023-12-31307315572023-01-012023-12-311307315572023-01-012023-12-311307315572023-01-012023-12-311307315572023-01-012023-12-312307315572023-01-012023-12-313307315572023-01-012023-12-314307315572023-01-012023-12-315307315572023-01-012023-12-316307315572023-01-012023-12-31307315572022-01-012022-12-31307315572023-01-012023-12-31fsa:RetainedEarningsMember307315572023-12-31307315572022-12-31307315572023-01-01fsa:ContributedCapitalMember307315572023-01-01fsa:ReserveForDevelopmentExpenditureMember307315572023-01-01fsa:RetainedEarningsMember307315572023-01-01307315572023-12-31fsa:ContributedCapitalMember307315572023-12-31fsa:ReserveForDevelopmentExpenditureMember307315572023-12-31fsa:RetainedEarningsMember307315572023-01-012023-12-31fsa:OtherShorttermPayablesMemberGrundlag for konklusionKonklusion2024-05-242024-05-24true2022-01-012022-12-3133963556København S23006WeidekampsgadeDeloitte Statsautoriseret RevisionspartnerselskabFuresøFarum3520Regnskabsklasse BRevisionspåtegning2023-12-312023-01-01<br /><br />15RyttermarkenQualiWare ApS30731557339635562300 København SWeidekampsgade 6Deloitte Statsautoriseret RevisionspartnerselskabÅrsrapportThe Board of Directors and the Executive Board have today considered and approved the annual report of QualiWare ApS for the financial year 01.01.2023 - 31.12.2023.The annual report is presented in accordance with the Danish Financial Statements Act.In our opinion, the financial statements give a true and fair view of the Entity’s financial position at 31.12.2023 and of the results of its operations for the financial year 01.01.2023 - 31.12.2023.We believe that the management commentary contains a fair review of the affairs and conditions referred to therein.We recommend the annual report for adoption at the Annual General Meeting.FarumKuno BrodersenGitte StrandlyJacob Dreyer LundThue Winther-JørgensenKuno BrodersenUsman Ali MunawarRune Hougaard BrodersenTo the shareholders of QualiWare ApSWe have audited the financial statements of QualiWare ApS for the financial year 01.01.2023 - 31.12.2023, which comprise the income statement, balance sheet, statement of changes in equity and ​notes, including a summary of significant accounting policies. The financial statements are prepared in accordance with the Danish Financial Statements Act. ​ ​In our opinion, the financial statements give a true and fair view of the Entity’s financial position at 31.12.2023 and of the results of its operations for the financial year 01.01.2023 - 31.12.2023 in accordance with the Danish Financial Statements Act.We conducted our audit in accordance with International Standards on Auditing (ISAs) and 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 this auditor’s report. We are independent of the Entity 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 Entity’s ability to continue as a going concern, for disclosing, as applicable, matters related to going concern, and for using the going concern basis of accounting in preparing the financial statements unless Management either intends to liquidate the Entity 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 judgement and maintain professional scepticism throughout the audit. We also:<br />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. <br />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 Entity’s internal control. <br />Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by Management. <br />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 Entity’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 Entity to cease to continue as a going concern. <br />Evaluate the overall presentation, structure and content of the financial statements, including the disclosures in the notes, and whether the financial statements represent the underlying transactions and events in a manner that gives a true and fair view.<br />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.Management is responsible for the management commentary. Our opinion on the financial statements does not cover the management commentary, 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 the management commentary and, in doing so, consider whether the management commentary is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. Moreover, it is our responsibility to consider whether the management commentary provides the information required by relevant law and regulations.<br />Based on the work we have performed, we conclude that the management commentary 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 of the management commentary. KøbenhavnThomas Frommelt Hertzmne31543State Authorised Public AccountantPrimary activitiesThe Company develops software for business strategy, enterprise architecture, quality assurance, business descriptions, risk management and management. The Company works for large as well as medium-sized companies within all industries, both public and private organisations, and both nationally and globally. QualiWare’s customers use our products and services primarily in connection with ongoing improvements or significant strategic changes in their business. QualiWare has developed a special product functionality and working methods to help a company make these changes in a positive way for its employees and stakeholders. These principles are based on modern Scandinavian management philosophy and focus, among other things, on employee involvement, delegation of responsibility, target management, flat organisation, trust rather than control, etc. This unique approach gives us a competitive advantage in Scandinavia and modern innovative companies, among others. Development in activities and financesThe company considers the realized turnover and profit for 2023 to be unsatisfactory, but expected in connection with the planned investment and growth strategy. The QualicWare Group has a total EBIDTA of DKK 4,2 million, but it will result in an overall pre-tax profit of DKK'000 582. Developing a cloud solution to the product and the opportunity to lease licences have meant a shorter sales cycle and increased intake of new customers. The Company is going through a transformation process in which more and more customers choose to lease rather than purchase licences, implying that revenue is extended over a period of time. In addition, this solution means greater flexibility for customers and the opportunity to scale up and down as needed. The renowned analyst firm Gartner has in 2023 placed QualiWare as "Leader" in their annual Magic Quadrant for Enterprise Architecture software. In addition, the research companies InfoTech and Quadrant Solutions have categorized QualWare as "Leaders" in their assessment. In 2023, QualicWare was represented in more than 16 countries in all parts of the world. We are investing heavily in scaling sales of our software and expanding our partnerships over the next few years.Events after the balance sheet dateNo events have occurred after the balance sheet date, which could significantly the company's financial position as at 31.12.2023. We expect an increase in both revenue and profit in the coming years.2137291915525262187602771650930933698375855421-757195-683946876192977398150960379224-831963-6241294-249864-1637254-582099-4604040-582099-582099-46040401824979917152086182497991715208622763722763722763722763718477436173797237907244774866823489663955445012014702077796883858123340061378944113635122323968136975181611340932174954334931321250001250001404587014045870-2263396-1681297119074741248957312500014045870-16812971248957312500014045870-2263396111060016377271110600163772702790010987561061630109875610895309195384104871503560802179507334476083820570185433021735091805812418276302191568801936583232174954334931321 Staff costs2023 DKK2022 DKKWages and salaries16,203,40614,373,791Pension costs1,336,6651,224,951Other social security costs275,956234,552Other staff costs944,250676,01518,760,27716,509,309Average number of full-time employees242224222 Depreciation, amortisation and impairment losses2023 DKK2022 DKKAmortisation of intangible assets3,369,8373,502,878Impairment losses on intangible assets02,349,521Depreciation of property, plant and equipment03,0223,369,8375,855,4213 Other financial income 2023 DKK2022 DKKOther interest income17,3880Other financial income58,804977,39876,192977,3984 Other financial expenses2023 DKK2022 DKKFinancial expenses from group enterprises146,41443,323Other interest expenses4,1227,306Other financial expenses424328,595150,960379,224<br />2023 DKK2022 DKKFinancial expenses from group enterprises146,41443,323Other interest expenses4,1227,306Other financial expenses424328,595150,960379,2245 Tax on profit/loss for the year2023 DKK2022 DKKCurrent tax0(1,201,470)Change in deferred tax(249,864)(435,784)(249,864)(1,637,254)6 Intangible assetsCompleted development projects DKKCost beginning of year42,034,537Additions4,467,550Cost end of year46,502,087Amortisation and impairment losses beginning of year(24,882,451)Amortisation for the year(3,369,837)Amortisation and impairment losses end of year(28,252,288)Carrying amount end of year18,249,7997 Development projectsCompleted development projects consits of projects relating to development of software for enterprise strategy, enterprise architecture, quality control, business descriptions, risk management and management. 8 Financial assetsOther receivables DKKCost beginning of year227,637Cost end of year227,637Carrying amount end of year227,6379 Non-current liabilities other than provisionsDue after more than 12 months 2023 DKKOutstanding after 5 years 2023 DKKOther payables1,098,756869,7251,098,756869,72510 Other payables2023 DKK2022 DKKVAT and duties19,004535,589Wages and salaries, personal income taxes, social security costs, etc. payable510,099922,586Other costs payable1,325,227715,3341,854,3302,173,50911 Unrecognised rental and lease commitments2023 DKK2022 DKKLiabilities under rental or lease agreements until maturity in total537,000523,04412 Contingent liabilitiesThe Entity participates in a Danish joint taxation arrangement where QualiWare Holding ApS serves as the administration company. According to the joint taxation provisions of the Danish Corporation Tax Act, the Entity is therefore liable for income taxes etc for the jointly taxed entities, and for obligations, if any, relating to the withholding of tax on interest, royalties and dividend for the jointly taxed entities. The jointly taxed entities' total known net liability under the joint taxation arrangement is disclosed in the administration company's financial statements.This annual report has been presented in accordance with the provisions of the Danish Financial Statements Act governing reporting class B enterprises with addition of a few provisions for reporting class C.The accounting policies applied to these financial statements are consistent with those applied last year. #Ændring i sammenligningtal for præsentation af Own Work Capitalised - 4,250 t.kr er ført fra personale til own work.falseRecognition and measurementAssets are recognised in the balance sheet when it is probable as a result of a prior event that future economic benefits will flow to the Entity, and the value of the asset can be measured reliably. Liabilities are recognised in the balance sheet when the Entity has a legal or constructive obligation as a result of a prior event, and it is probable that future economic benefits will flow out of the Entity, and the value of the liability can be measured reliably. On initial recognition, assets and liabilities are measured at cost. Measurement subsequent to initial recognition is effected as described below for each financial statement item. Anticipated risks and losses that arise before the time of presentation of the annual report and that confirm or invalidate affairs and conditions existing at the balance sheet date are considered at recognition and measurement. Income is recognised in the income statement when earned, whereas costs are recognised by the amounts attributable to this financial year.Gross profit or lossGross profit or loss comprises revenue, changes in inventories of finished goods and work in progress, own work capitalised, other operating income, cost of raw materials and consumables and external expenses.RevenueRevenue from the sale of services is recognised in the income statement when delivery is made to the buyer. Revenue is recognised net of VAT, duties and sales discounts and is measured at fair value of the consideration fixed. Revenue is accrued over the term of the contracs, and the payment if therefore recognized as prepayments.Cost of salesCost of sales comprises goods consumed in the financial year measured at cost, adjusted for normal inventory writedowns.Other external expensesOther external expenses include expenses relating to the Entity’s ordinary activities, including expenses for premises, stationery and office supplies, marketing costs, etc. This item also includes writedowns of receivables recognised in current assets.Staff costsStaff costs comprise salaries and wages, and social security contributions, pension contributions, etc for entity staff.Depreciation, amortisation and impairment lossesDepreciation, amortisation and impairment losses relating to property, plant and equipment and intangible assets comprise depreciation, amortisation and impairment losses for the financial year, and gains and losses from the sale of intangible assets and property, plant and equipment.Other financial incomeOther financial income comprises dividends etc received on other investments, interest income, including interest income on receivables from group enterprises, net capital or exchange gains on securities, payables and transactions in foreign currencies, amortisation of financial assets, and tax relief under the Danish Tax Prepayment Scheme etc.Other financial expensesOther financial expenses comprise interest expenses, including interest expenses on payables to group enterprises, net capital or exchange losses on securities, payables and transactions in foreign currencies, amortisation of financial liabilities, and tax surcharge under the Danish Tax Prepayment Scheme etc.Tax on profit/loss for the yearTax for the year, which consists of current tax for the year and changes in deferred tax, is recognised in the income statement by the portion attributable to the profit for the year and recognised directly in equity by the portion attributable to entries directly in equity.The Entity is jointly taxed with all Danish group enterprises. The current Danish income tax is allocated among the jointly taxed entities proportionally to their taxable income (full allocation with a refund concerning tax losses).Intellectual property rights etc.Intellectual property rights etc comprise development projects completed and in progress with related intellectual property rights, acquired intellectual property rights and prepayments for intangible assets.Development projects on clearly defined and identifiable products and processes, for which the technical rate of utilisation, adequate resources and a potential future market or development opportunity in the enterprise can be established, and where the intention is to manufacture, market or apply the product or process in question, are recognised as intangible assets. Other development costs are recognised as costs in the income statement as incurred. When recognising development projects as intangible assets, an amount equalling the costs incurred less deferred tax is taken to equity under Reserve for development costs that is reduced as the development projects are amortised and written down. ​ ​The cost of development projects comprises costs such as salaries and amortisation that are directly and indirectly attributable to the development projects. ​ Completed development projects are amortised on a straight-line basis using their estimated useful lives which are determined based on a specific assessment of each development project. If the useful life cannot be estimated reliably, it is fixed at 10 years. For development projects protected by intellectual property rights, the maximum period of amortisation is the remaining duration of the relevant rights. The amortisation periods used are 12 years. ​ ​Intellectual property rights etc. are written down to the lower of recoverable amount and carrying amount.ReceivablesReceivables are measured at amortised cost, usually equalling nominal value, less writedowns for bad and doubtful debts.Joint taxation contributions receivable or payableCurrent joint taxation contributions payable or joint taxation contributions receivable are recognised in the balance sheet, calculated as tax computed on the taxable income for the year, which has been adjusted for prepaid tax. PrepaymentsPrepayments comprise incurred costs relating to subsequent financial years. Prepayments are measured at cost.CashCash comprises cash in hand and bank deposits.Deferred taxDeferred tax is recognised on all temporary differences between the carrying amount and the tax-based value of assets and liabilities, for which the tax-based value is calculated based on the planned use of each asset. However, no deferred tax is recognised for amortisation of goodwill disallowed for tax purposes and temporary differences arising at the date of acquisition that do not result from a business combination and that do not have any effect on profit or loss or on taxable income. Deferred tax assets, including the tax base of tax loss carryforwards, are recognised in the balance sheet at their estimated realisable value, either as a set-off against deferred tax liabilities or as net tax assets. Deferred tax relating to retaxation of previously deducted losses in foreign subsidiaries is recognised on the basis of an actual assessment of the purpose of each subsidiary.Other financial liabilitiesOther financial liabilities are measured at amortised cost, which usually corresponds to nominal value.Prepayments received from customersPrepayments received from customers comprise amounts received from customers prior to delivery of the goods agreed or completion of the service agreed.2024-06-10Peter Sørensen