BDO Statsautoriseret revisionsaktieselskabHavneholmen 29DK-1561 København V20222670Årsrapport2024-06-28Christian von Bülow ElkrogHarba Systems ApSGuldborgvej 252000 FrederiksbergAndre erklæringer uden sikkerhed438815232023-02-21Frederiksberg2023-02-212023-12-31BDO Statsautoriseret revisionsaktieselskabHavneholmen291561Copenhagen VFrederiksberg2024-06-28Christian von Bülow ElkrogChristian von Bülow ElkrogChairmanAlgirdas ŽarkaitisJens KarstoftLudvik Mar LudvikssonOliver Kofoed PedersenCopenhagen2024-06-28BDO Statsautoriseret revisionsaktieselskab20222670Mads Juul HansenAndre erklæringer uden sikkerhedState Authorised Public Accountantmne44386-7162231143486149000-200870961654099-2062192-366674-1695518-1695518-1695518596000166670122627012262701918062010273666746595072565068515729478581181761300027-241621117658265656755272320021771276177127629478586534048676200-16955185283622971620-3000001666701-1666701-27539242753924-36667436667411817601300027-241621511218261328283781143486-36667474500016667017450001666701149000014900005960001666701Regnskabsklasse BtruetrueToday the Board of Directors and Executive Board have discussed and approved the Annual Report of Harba Systems ApS for the financial year 21 February - 31 December 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 Company's assets, liabilities and financial position at 31 December 2023 and of the results of the Company's operations for the financial year 21 February - 31 December 2023. The Management Commentary includes in our opinion a fair presentation of the matters dealt with in the Commentary. The Board of Directors and Executive Board remain of the opinion that the conditions for opting out of audit have been fulfilled. We recommend the Annual Report be approved at the Annual General Meeting. To the Shareholder of Harba Systems ApS We have compiled these Financial Statements of Harba Systems ApS for the financial year 21 February - 31 December 2023 based on the Company's accounting records and other information provided by Management. These Financial Statements comprise income statement, balance sheet, statement of changes in equity, notes and accounting policies. We performed this compilation engagement in accordance with the International Standard, Compilation Engagements. We have applied our professional expertise to assist Management in the preparation and presentation of these Financial Statements in accordance with the Danish Financial Statements Act. We have complied with relevant statutory provisions of the Danish Audit Act and International Ethics Standards Board for Accountants’ International Code of Ethics for Professional Accountants (including International Independence Standards) (IESBA Code), including principles of integrity, objectivity, professional behaviour, and due care. These Financial Statements and the accuracy and completeness of the information used to compile these Financial Statements are Management’s responsibility. Since an engagement to compile financial information is not an assurance engagement, we are not required to verify the accuracy or completeness of the information provided by Management to us to compile these Financial Statements. Accordingly, we do not express an audit opinion or a review conclusion on whether these Financial Statements are prepared in accordance with the Danish Financial Statements Act. Principal activities Harba Systems ApS operates an IT and trading business as well as other related business. Significant events after the end of the financial year No events have occurred after the end of the financial year of material importance for the Company's financial position. DKK Share Capital Share Premium Reserve for development costs Retained earnings Total Equity at 21 February 2023 65.340 486.762 0 0 552.102 Proposed profit allocation -1.695.518 -1.695.518 Transactions with owners Capital increase 52.836 2.297.162 2.349.998 Cost of capital increase -30.000 -30.000 Other legal bindings Capitalized development costs 1.666.701 -1.666.701 0 Transfers Retained premium -2.753.924 2.753.924 0 Tax on changes in equity -366.674 366.674 0 Equity at 31 December 2023 118.176 0 1.300.027 -241.621 1.176.582 Staff costs 1 Average number of full time employees 5 Wages and salaries 1.121.826 Social security costs 13.282 Other staff costs 8.378 1.143.486 Intangible assets 3 DKK Goodwill Development projects in progress and prepayments for intangible assets Additions 745.000 1.666.701 Cost at 31 December 2023 745.000 1.666.701 Amortisation for the year 149.000 0 Amortisation at 31 December 2023 149.000 0 Carrying amount at 31 December 2023 596.000 1.666.701 Development projects in progress and prepayments consist of the development of a platform, which is an essential part of the company's activities. The costs consist solely of external consultants used for the development of the platform. The book value of development projects in progress and prepayments as of December 31, 2023, amounts to DKK(000) 1,667. It is expected that the platform will bring economic benefits in the future. Contingent liabilities Liabilities under rental or lease agreements until maturity is in total DKK'000 192. The Annual Report of Harba Systems ApS for 2023 has been presented in accordance with the provisions of the Danish Financial Statements Act for enterprises in reporting class B and certain provisions applying to reporting class C. Regnskabsklasse B1 true true The Annual Report is prepared with the following accounting principles. Net revenue Sale of services is generally recognised on the basis of a measurable degree of completion, using straight-line recognition of services delivered over time in a regular pattern. Where the degree of completion is not measurable or the sales value or the total costs of completion are uncertain, revenue is recognised by the amount that the enterprise as a maximum believes to have a right to claim and is expected to be received for services delivered at the Balance Sheet date. Net revenue is recognised exclusive of VAT and less duties and discounts related to the sale. Cost of sales Cost of sales comprise costs incurred to achieve the net revenue for the year, including direct and indirect costs of raw materials and consumables. Other operating income Other operating income includes items of a secondary nature in relation to the enterprises' principal activities, including profit from sale of intangible and tangible assets, operating loss and conflict compensations, as well as salary refunds. Compensations are recognised when the income is estimated to be realisable. Other external expenses Other external expenses include other production, sales, delivery and administrative costs, including costs of energy, marketing, premises, loss on bad debts, lease expenses, etc Staff costs Staff costs comprise wages and salaries, including holiday pay and pensions, and other costs of social security etc., for the Company's employees. Financial income and expenses Financial income and expenses include interest income and expenses, financial expenses of finance leases, realised and unrealised gains and losses arising from securities, debt and transactions in foreign currencies, as well as charges and allowances under the tax-on-account scheme, etc. Financial income and expenses are recognised by the amounts that relate to the financial year. Interest income and expenses are calculated on amortised cost prices. Tax The tax for the year, which consists of the current tax for the year and changes in deferred tax, is recognised in the Income Statement by the share that may be attributed to the profit for the year, and is recognised directly in equity by the share that may be attributed to entries directly to equity. Intangible fixed assets Acquired goodwill is measured at cost less accumulated amortisation. Goodwill is amortised on a straight-line basis over the expected useful life which is estimated to 5 years. The period of amortisation is determined based on an assessment of the acquired Company’s position in the market and earnings profile, and the industry-specific conditions. Development projects comprise costs, including wages and salaries, and amortisation, which directly or indirectly can be related to the Company’s development activities and which fulfil the criteria for recognition in the Balance Sheet. The accounting item is measured at the lower of the capitalised costs less accumulated amortisation and recoverable amount. Capitalised development costs are amortised on a straight-line basis over the estimated useful life after completion of the development work. The amortisation period is normally 5 years. Intangible fixed assets are generally written down to the recoverable amount if this is lower than the carrying amount. Profit or loss from sale of intangible fixed assets is calculated at the difference between the sales price and the carrying amount at the time of the sale. Profit and loss are recognised in the Income Statement under other operating income or other operating expenses. Impairment of fixed assets The carrying amount of intangible fixed assets, are assessed annually for indications of impairment other than that reflected by amortisation and depreciation. In the event of impairment indications, an impairment test is made for each asset or group of assets, respectively. If the recoverable amount is lower than the carrying amount, the asset is written down to the recoverable amount. The recoverable amount is calculated at the higher of the capital value and the sales value less expected costs of a sale. The capital value is determined as the Company's share in the current value of the net cash flows which the subsidiary is expected to generate through its activities and from sale of assets after the end of their useful lives. A discount rate is used which reflects the risk-free market rate and the owners' minimum return on interest requirements for similar assets. The growth rate in the terminal period is determined in accordance with the standards within the industry. Receivables Receivables are measured at amortised cost which usually corresponds to nominal value. The value is written down to meet expected losses. Tax payable and deferred tax Current tax liabilities and receivable current tax are recognised in the Balance Sheet as the calculated tax on the taxable income for the year, adjusted for tax on the taxable income for previous years and taxes paid on account. Deferred tax is measured on the temporary differences between the carrying amount and the tax value of assets and liabilities. Deferred tax assets, including the tax value of tax loss carryforwards, are measured at the amount at which the asset is expected to be used within a reasonable number of years, either by setoff against tax on future earnings or by setoff against deferred tax liabilities within the same legal tax entity. Deferred tax is measured on the basis of the tax rules and tax rates that under the legislation in force on the Balance Sheet date will be applicable when the deferred tax is expected to crystallise as current tax. Any changes in the deferred tax resulting from changes in tax rates, are recognised in the income statement, except from items recognised directly in equity. Liabilities Financial liabilities are recognised at the time of borrowing by the amount of proceeds received less transaction costs. In subsequent periods, the financial liabilities are measured at amortised cost equal to the capitalised value when using the effective interest, the difference between the proceeds and the nominal value being recognised in the Income Statement over the loan period. The amortised cost of current liabilities corresponds usually to the nominal value. Accruals, liabilities Accruals recognised as liabilities include payments received regarding income in subsequent years. 438815232023-02-212023-12-31438815232023-12-31438815232023-02-212023-12-31g:ContributedCapitalMember438815232023-02-21g:ContributedCapitalMember438815232023-12-31g:ContributedCapitalMember438815232023-02-212023-12-31g:SharePremiumMember438815232023-02-21g:SharePremiumMember438815232023-12-31g:SharePremiumMember438815232023-02-212023-12-31g:RetainedEarningsMember438815232023-02-21g:RetainedEarningsMember438815232023-12-31g:RetainedEarningsMember438815232023-02-212023-12-31g:ReserveForDevelopmentExpenditureMember438815232023-02-21g:ReserveForDevelopmentExpenditureMember438815232023-12-31g:ReserveForDevelopmentExpenditureMember438815232023-02-212023-12-311438815232023-02-212023-12-31g:GoodwillMember438815232023-12-31g:GoodwillMember438815232023-02-212023-12-31g:DevelopmentProjectsInProgressAndPrepaymentsForIntangibleAssetsMember438815232023-12-31g:DevelopmentProjectsInProgressAndPrepaymentsForIntangibleAssetsMember438815232023-02-212023-12-311438815232023-02-212023-12-312438815232023-02-212023-12-313438815232023-02-212023-12-314438815232023-02-212023-12-315438815232023-02-212023-12-311xbrli:pureiso4217:DKK