31487927 2024-10-01 2025-12-31 3 31487927 2024-10-01 2025-12-31 5 31487927 2024-10-01 2025-12-31 6 31487927 2024-10-01 2025-12-31 31487927 2024-10-01 2025-12-31 1 31487927 2023-10-01 2024-09-30 31487927 2025-12-31 31487927 2024-09-30 31487927 2024-10-01 d:CompletedDevelopmentProjectsMember 31487927 2024-10-01 2025-12-31 d:CompletedDevelopmentProjectsMember 31487927 2025-12-31 d:CompletedDevelopmentProjectsMember 31487927 2024-10-01 d:DevelopmentProjectsInProgressMember 31487927 2024-10-01 2025-12-31 d:DevelopmentProjectsInProgressMember 31487927 2025-12-31 d:DevelopmentProjectsInProgressMember 31487927 2024-10-01 d:FixturesFittingsToolsAndEquipmentMember 31487927 2025-12-31 d:FixturesFittingsToolsAndEquipmentMember 31487927 2024-10-01 2025-12-31 d:FixturesFittingsToolsAndEquipmentMember 31487927 2024-10-01 d:InvestmentsInGroupEnterprisesMember 31487927 2023-10-01 d:InvestmentsInGroupEnterprisesMember 31487927 2024-10-01 2025-12-31 d:InvestmentsInGroupEnterprisesMember 31487927 2023-10-01 2024-09-30 d:InvestmentsInGroupEnterprisesMember 31487927 2025-12-31 d:InvestmentsInGroupEnterprisesMember 31487927 2024-09-30 d:InvestmentsInGroupEnterprisesMember 31487927 2024-10-01 2025-12-31 d:SubsidiaryMember 1 31487927 2025-12-31 d:SubsidiaryMember 1 31487927 2024-10-01 2025-12-31 d:SubsidiaryMember 2 31487927 2025-12-31 d:SubsidiaryMember 2 31487927 2024-10-01 2025-12-31 d:SubsidiaryMember 3 31487927 2025-12-31 d:SubsidiaryMember 3 31487927 2024-10-01 2025-12-31 d:SubsidiaryMember 4 31487927 2025-12-31 d:SubsidiaryMember 4 31487927 2024-10-01 2025-12-31 d:SubsidiaryMember 5 31487927 2025-12-31 d:SubsidiaryMember 5 31487927 2024-10-01 d:DepositsLongtermInvestmentsAndReceivablesMember 31487927 2024-10-01 2025-12-31 d:DepositsLongtermInvestmentsAndReceivablesMember 31487927 2025-12-31 d:DepositsLongtermInvestmentsAndReceivablesMember 31487927 2025-12-31 d:BoardOfDirectorsMember 31487927 2024-10-01 d:ContributedCapitalMember 31487927 2023-10-01 d:ContributedCapitalMember 31487927 2024-10-01 2025-12-31 d:ContributedCapitalMember 31487927 2023-10-01 2024-09-30 d:ContributedCapitalMember 31487927 2025-12-31 d:ContributedCapitalMember 31487927 2024-09-30 d:ContributedCapitalMember 31487927 2024-10-01 2025-12-31 d:SharePremiumMember 31487927 2023-10-01 2024-09-30 d:SharePremiumMember 31487927 2025-12-31 d:SharePremiumMember 31487927 2024-09-30 d:SharePremiumMember 31487927 2024-10-01 d:ReserveForDevelopmentExpenditureMember 31487927 2023-10-01 d:ReserveForDevelopmentExpenditureMember 31487927 2024-10-01 2025-12-31 d:ReserveForDevelopmentExpenditureMember 31487927 2023-10-01 2024-09-30 d:ReserveForDevelopmentExpenditureMember 31487927 2025-12-31 d:ReserveForDevelopmentExpenditureMember 31487927 2024-09-30 d:ReserveForDevelopmentExpenditureMember 31487927 2024-10-01 d:RetainedEarningsMember 31487927 2023-10-01 d:RetainedEarningsMember 31487927 2024-10-01 2025-12-31 d:RetainedEarningsMember 31487927 2023-10-01 2024-09-30 d:RetainedEarningsMember 31487927 2025-12-31 d:RetainedEarningsMember 31487927 2024-09-30 d:RetainedEarningsMember 31487927 2024-10-01 2025-12-31 1 31487927 2024-10-01 2025-12-31 2 31487927 2024-10-01 2025-12-31 1 31487927 2024-10-01 2025-12-31 2 31487927 2024-10-01 2025-12-31 3 31487927 2024-10-01 2025-12-31 4 iso4217:DKK xbrli:pure Årsrapport 15915641 Christensen Kjærulff, Statsautoriseret Revisionsaktieselskab Østbanegade, 123 2100, København Ø 2023-10-01 2024-09-30 2024-10-01 2025-12-31 31487927 SameSystem A/S Rentemestervej 2A 2400 København NV Christensen Kjærulff, Statsautoriseret Revisionsaktieselskab 15915641 Elan Schapiro statsautoriseret revisor mne33765 Østbanegade 123 2100 København Ø Danmark +45 33 30 15 15 ck@ck.dk 2026-06-10 Henrik Byrial Ritlov Regnskabsklasse B Revisionspåtegning Ja CaseWare fra Revisorgruppen Danmark kapitalejerne København 2026-06-10 København NV 2026-06-10 Grundlag for konklusion Konklusion 24063419 16683659 31566281 21980537 8758492 6075351 -16261354 -11372229 55765 0 1021596 52306 2594580 874682 -17778573 -12194605 -17778573 -12194605 -17778573 -12194605 21382746 29695062 5287548 4181566 26670294 33876628 318634 469606 318634 469606 270917 327084 531786 550618 802703 877702 27791631 35223936 46150 166559 46150 166559 3174481 1668150 1427735 511473 291000 0 138972 0 161000 0 379385 1929039 5572573 4108662 120386 1042613 5739109 5317834 33530740 40541770 0 845767 732345 23778664 0 25085691 33877418 -34899966 -25913120 14810156 8696643 889723 3393763 8096534 4349451 2946090 15492208 6788237 8609705 18720584 31845127 18720584 31845127 33530740 40541770 29113026 20058890 2124263 1070820 328992 850827 31566281 21980537 33 30 11495 0 2583085 874682 2594580 874682 60342247 295204 60637451 30647185 8607520 39254705 21382746 4181566 1401186 -295204 5287548 5287548 1182027 1182027 712421 152754 1782 863393 318634 327084 327084 56167 0 270917 327084 270917 327084 Same System UAB Vilnius, Lithuania 100 1769360 761581 SameSystem Spain, S.L. Barcelona, Spain 100 431515 42120 SameSystem Germany GmbH Hamburg, Germany 100 715831 39847 SameSystem Norway AS Oslo, Norway 100 965165 117793 UAB SameSystem Baltic Sales Vilnius, Lithuania 100 1486 9657 550618 11593 30425 531786 531786 161000 732345 732345 113422 0 845767 732345 23778664 0 23778664 0 33877418 34378216 1401186 4138176 -10192913 -4638974 25085691 33877418 -25913120 -14021330 0 -197984 -17778573 -12194605 8791727 500799 -34899966 -25913120 Today, the Board of Directors and the Executive Board have approved the annual report of SameSystem A/S for the financial year 1 October 2024 - 31 December 2025. 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 2025 and of the results of the Company's operations for the financial year 1 October 2024 – 31 December 2025. 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. Tobias Byrial Ritlov Henrik Byrial Ritlov Morten Andre Yttreeide Frants Ektora Moraitis Henrik Byrial Ritlov Lucas Louis Ritlov We have audited the financial statements of SameSystem A/S for the financial year 1 October 2024 - 31 December 2025, 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 2025, and of the results of the Company's operations for the financial year 1 October 2024 - 31 December 2025 in accordance with the Danish Financial Statements Act. Basis for OpinionWe 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 ReviewManagement 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. Description of key activities of the companyLike previous years, the activities are IT and software business and related activities. SameSystem is a Software-as-a-Service (SaaS) company providing a workforce management (WFM) solution.  The SaaS solution fundamentally enables companies to optimise their organisations’ performance by ensuring the right people are at the right place at the right time, so managers and employees can create more sales, lower costs and provide better customer service. Significant changes in the company's activities and financial mattersThere have been no significant changes in activities and financial matters. The gross profit for the year totals DKK 24.063 thousand against DKK 16.684 thousand last year. Profit or loss from ordinary activities after tax totals DKK -17.779 thousand against DKK -12.195 thousand last year. Management considers the net profit or loss for the year as expected. The parent company has confirmed its intention and ability to provide financial support to the company for a period of at least 12 months from the balance sheet date. On this basis, the company will be able to meet its liabilities as they fall due, and the financial statements have therefore been prepared on a going concern basis. 1.Capital structureThe parent company has confirmed its intention and ability to provide financial support to the company for a period of at least 12 months from the balance sheet date. On this basis, the company will be able to meet its liabilities as they fall due, and the financial statements have therefore been prepared on a going concern basis. Disclosure of assumptions related to development projects At the balance sheet date, the company has several development projects. There are three overall development projects. The development projects are AI/Forecasting, feature/zone-based planning and and HR-module development. The company's projects are developing according to plan and it is expected that all the development projects can be commercialized. 10.Contractual obligations and contingencies, etc. DKK in thousands Lease liabilities17 Other contractual obligations1.967 Total contractual obligations1.984 Total contingent liabilities0 Total contractual obligations and contingent liabilities1.984 Joint taxationWith Ecit Services A/S, company reg. no 36495022 as administration company from February 14th 2025, the company is subject to the Danish scheme of joint taxation 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 companies, 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. The annual report for SameSystem A/S 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 the previous year, and the annual report is presented in DKK. The accounting period has been changed in the current financial year and comprises the period 1 October 2024 – 31 December 2025. The comparative figures in the income statement comprise the period 1 October 2023 – 30 September 2024. Recognition and measurement in generalIncome 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, write-downs 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. Foreign currency translationDanish kroner is used as the presentation currency. All other currencies are regarded as foreign currencies. 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. 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 write-down 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 profitGross profit comprises the revenue, cost of sales, own work capitalised, other operating income, and external costs. 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. Revenue is measured at the fair value of the consideration promised exclusive of VAT and taxes and less any discounts relating directly to sales. Cost of sales Cost of sales comprises costs concerning purchase of raw materials and consumables less discounts and changes in inventories. Own work capitalisedOwn work capitalised includes staff cost incurred during the financial year and recognised in the cost of proprietary intangible assets. Other operating income and expenses 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, operating loss and conflict compensation as well as salary reimbursements received. Compensation is recognized when it is overwhelmingly probable that the company will receive the compensation. Other external expenses Other external expenses comprise expenses incurred for distribution, sales, advertising, administration, premises, loss on receivables, and operational leasing costs. Staff costsStaff costs include salaries and wages, including holiday allowances, pensions, and other social security costs, etc., for staff members. Depreciation, amortisation, and write-down for impairmentDepreciation and amortisation comprise depreciation on and amortisation of intangible and tangible assets, respectively. Financial income and expensesFinancial 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, financial expenses from realised and unrealised capital gains and losses relating to securities, debt and transactions in foreign currency, amortisation of financial assets and liabilities as well as surcharges and reimbursements under the advance tax scheme, etc. Tax on net profit or loss for the yearTax 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). Intangible assetsDevelopment projectsDevelopment 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 write-downs 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 7 years. Property, plant, and equipmentProperty, plant, 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 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. Depreciation is done on a straight-line basis according to an assessment of the expected useful life: Useful lifeOther fixtures and fittings, tools and equipment5-10years 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. Profit or loss derived from the disposal of property, land, and equipment is measured as the difference 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. Investments in group enterprisesInvestments in group enterprises are recognised and measured at cost. If the recoverable amount is lower than the cost price, it shall be written down for impairment to this lower value. DepositsDeposits are measured at amortised cost and represent lease deposits, etc. Impairment loss relating to non-current assetsThe carrying amount of both intangible and tangible fixed assets as well as equity investments in group enterprises 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. write-down 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. InventoriesInventories are measured at cost according to the FIFO method. In cases when the net realisable value of the inventories is lower than the cost, the latter is written down for impairment to this lower value. Costs of goods for raw materials, and consumables comprise acquisition costs plus delivery costs. The net realisable value for inventories is recognised as the estimated selling price less costs of completion and selling costs. The net realisable value is determined with due consideration of negotiability, obsolescence, and the development of expected market prices. ReceivablesReceivables 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. PrepaymentsPrepayments recognised under assets comprise incurred costs concerning the following financial year. Cash and cash equivalentsCash and cash equivalents comprise cash at bank. Balances and liabilities related to the Global cash pool arrangement for the intragroup entities are not classified as cash and cash equivalents. Such items are included as receivables and/ or payables to group entities and showed in the respective financial statement lines. EquityShare premiumShare premium comprises premium payments made in connection with the issue of shares. Costs incurred for carrying through an issue are deducted from the premium. The premium reserve can be used for dividend, for issuing bonus shares, and for covering losses. Reserve for development costsThe 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. Income tax and deferred taxCurrent 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. 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 comprised by the Danish tax prepayment scheme. Joint taxation contributions payable and receivable are recognised in the statement of financial position as ”Tax receivables from group enterprises" or "Income tax payable to group enterprises" According to the rules of joint taxation, SameSystem A/S is unlimitedly, jointly, and severally liable to pay the Danish tax authorities the total income tax, including withholding 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. Deferred tax is measured based on the tax rules and tax rates applying under the legislation 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. Liabilities other than provisionsOther liabilities concerning payables to suppliers, group enterprises, and other payables are measured at amortised cost which usually corresponds to the nominal value. Deferred incomePayments received concerning future income are recognised under deferred income.