2
3
CONTENT
Board of Directors Report ............................................................. 4
Consolidated accounts Duett Software Group AS ...................... 14
Auditors Report ............................................................................ 43
4
BACKGROUND AND OPERATIONS
Duett Software Group AS (the “Company”) is the
owner of Duett AS and Taskline AS in Norway
and Skyhost Aps in Denmark (together the
“Subsidiaries”). The Company and its Subsidiaries
comprise the “Duett Software Group” or “the
Group”. Duett Software Group AS is owned by Duo
Holdings AS. Duo Holdings AS is owned by AKKR
as majority owner together with management and
employees of Duett AS and Skyhost.
STRATEGY
The Group’s main strategy is to develop and
offer software and hosting in the Norwegian
and Danish markets. Duett AS operates in
Norway and is a provider of software and
hosting services to accounting offices and their
customers. Skyhost Aps operates in the Danish
market and is a provider of task management,
fleet management and time registration
software to municipalities, contractors and
leasing companies.
Duett Software Group AS acquired Skyhost Aps
on 16 April 2021. The acquisition rationale for
Skyhost was to increase the Groups breadth of
software offerings, expand the Group’s presence
in a new region and cross-sell Skyhost’s
functionality to customers of Duett AS in
Norway.
Duett Software Group AS acquired Taskline AS
on 16 June 2023. The acquisition rationale for
Taskline was to increase the Groups breadth of
software offerings for accounting agencies.
In both the Norwegian and Danish markets, we
offer modern solutions based on future-oriented
technology which is developed in-house. The
uniqueness of the solutions, value-added
functionality, deep industry expertise and
excellent customer service have differentiated
Duett Software Group from other players in the
market. The strategy of the Group is to continue
to leverage these assets with both our existing
products and new initiatives to further increase
the Group’s market share.
Social responsibility
details
ENVIRONMENT
The Group is committed to ensuring that its
operations are safe and do not harm either
its employees or the natural environment.
The Group also strives to provide all
employees with a healthy and safe working
environment. Quality, health, safety and
the environment are integral aspects of
the Group’s activities, and systems are
in place to monitor and follow up any
accidents or incidents. The nature of the
business involves a low risk of pollution of
the external environment. The most critical
input factor with regard to the environment
is electricity.
Board of Directors
Report
5
ANTI-CORRUPTION AND BRIBERY
Looking ahead, we will continue to refine
our anti-corruption framework to address
emerging challenges. Our goal is to instill
a culture of integrity that permeates every
level of the organization.
THE COMPANY
Human rights, equal opportunities and anti
discrimination is described in the section of
Equality report.
“Quality, health, safety
and the environment are
integral aspects of the
company’s activities”
6
Corporate
governance details
CORPORATE GOVERNANCE
The Board of Directors and management
are committed to promoting good corporate
governance. The Group believes that good
corporate governance builds trust among
shareholders, customers and other stakeholders,
and thus supports maximum value creation over
time.
Management and the organization regularly
adapt to ensure the Group is equipped to
effectively manage all of its obligations to bond
holders, customers, employees, authorities and
other stakeholders.
DIALOGUE BETWEEN THE COMPANY
AND ITS STAKEHOLDERS
The communication between the company
and shareholders primarily takes place at the
Company’s Annual General Meeting and via
company announcements.
THE GENERAL MEETING AND THE
BOARD OF DIRECTORS
The General Meeting has the final authority over
the Company. The Board of Directors ensures
that shareholders are given detailed information
and an adequate basis for the decisions to
be made by the General Meeting. The General
Meeting elects the Board of Directors, which
currently consists of four members.
The Board of Directors of Duett Software Group is
the same in 2023 compared to 2022. The Board
members are:
Chairman of the Board:
Adam Dawid Malinowski (b. 1986)
Board member:
Bjørnar Håkensmoen (b. 1969)
Board member:
Maurice Andre Hernandez (b. 1981)
Board member:
Rachel Lee Spasser (b. 1967)
Duett Software Group has Board insurance with a
coverage of NOK 50 million.
AMENDMENT OF ARTICLES OF
ASSOCIATION
Resolutions to amend the Articles of Association
must be approved by at least 2/3 of the votes
cast as well as at least 2/3 of the voting share
capital represented at the General Meeting.
BOARD RESPONSIBILLITIES
The Board of Directors main tasks include
participating in, developing, and adopting the
Group’s strategy, performing the relevant control
functions and serving as an advisory body for
the executive management. The Board reviews
and adopts the Group’s plans and budgets. Items
of major strategic or financial importance to the
Group are also administered by the Board. The
Board is responsible for hiring the CEO, defining
the CEO’s job description and setting the CEO’s
compensation. The Board periodically reviews the
Group’s policies and procedures to ensure that
the Group is managed in accordance with good
corporate governance principles, and that it acts in
an ethical manner.
SOCIAL RESPONSIBILITY
The company’s Board of Directors and
management have implemented guidelines
for values and ethics. The goal is to create
a corporate culture that contributes to good
business standards. Raising awareness of the
guidelines has been the company’s main focus
in this area. The Group has not had any known
violations of the policy.
The Board of Directors receives regular financial
reports on the Group’s business and financial
status.
FINANCIAL REPORTING
The Board of Directors receives regular financial
reports on the Group’s business and financial
status.
7
NOTIFICATION OF MEETINGS AND
DISCUSSION OF ITEMS
The Board schedules regular meetings each year.
Ordinarily, the Board meets four times a year.
Additional meetings may be convened on an ad
hoc basis.
All Board members receive regular information
about the Group’s operational and financial status
in advance of the scheduled Board meetings. The
Board members also regularly receive operations
reports and participate in strategy reviews. The
Group’s business plan, strategy and risks are
regularly reviewed and evaluated by the Board.
The Board Members are free to consult the
Group’s senior executives as needed. Ordinarily,
the Chairman of the Board proposes the agenda
for each Board meeting. In addition to the Board
Members, Board meetings are attended by the
executive management. Other participants are
summoned as needed. The Board approves
decisions of particular importance to the Group
including the strategies and strategic plans, the
approval of significant investments, and the ap-
proval of business acquisitions and disposals.
CONFLICTS OF INTEREST
In a situation involving a member of the Board
personally, this member will recluse him or
herself from the discussions and voting on the
issue.
THE BOARD’S SELF-EVALUATION
The Board’s composition, competencies, working
methods and interaction are discussed on an
ongoing basis and evaluated formally on an
annual basis. The composition of the Board is
considered appropriate in terms of professional
experience and relevant expertise to perform
its tasks. The Board of Directors continuously
assesses whether the competencies and
expertise of members need to be updated.
THE TRANSPARENCY ACT
The report is published on www.duett.no.
EMPLOYEES, MANAGEMENT AND THE
BOARD OF DIRECTORS
By the end of 2023 Duett Software Group had
129 employees (125 FTE) 26% of the employees
were women. Duett AS had 114 employees (112
FTE), represented by 84 men and 30 women,
and SkyHost ApS had 15 Employees (14 FTE),
represented by 11 men and 4 women. Although
Duett AS had certain new hires in 2023, the
number of overall FTEs has not increased due to
voluntary and involuntary employee turnover. The
expectation is that the number FTE’s will increase
in 2024 as the company makes key investments
to drive future growth and product capabilities.
Duett Software Group AS has worked
continuously through 2023 to ensure a common
corporate culture across the Group. The
company practices a policy of equal treatment
of employees and promotes a positive working
environment, seeing this as key to being an
attractive employer. No accidents or injuries were
registered in 2023. The sickness absence rate
for 2023 was 5,78% for Duett AS. Currently, sick
leave data is not tracked at SkyHost ApS.
To ensure that our employees reach their full
potential we encourage personal development
and learning by providing continuous training and
education.
EQUALITY REPORT
It is a fundamental human right to be treated
equally, with dignity, respect and consideration,
and to be entitled to take part on an equal basis
with others in working life. We work actively,
purposefully and systematically to promote
equality and prevent discrimination on the basis
of gender, pregnancy, maternity or adoption
leave, caregiving duties, ethnicity, religion, beliefs,
disability, sexual orientation, or gender identity.
The topic of gender equality and discrimination
work is a focus area for the working environment
committee in the company.
The work on gender equality includes recruit-
ment, pay and working conditions, promotions,
development opportunities, facilitation and the
possibility of combining work and family life.
8
In connection with the recruitment of staff,
candidates are selected on the basis of the
qualification principle and all announcements are
free of discriminatory variables.
The CHRO and the CEO have reviewed all the
companies’ guidelines in the various personnel
policy areas. This is also followed up by HR
throughout the year.
ANALYSIS
To ensure our efforts to promote equality and
prevent discrimination, analyses are carried out
at least four times a year. This is in connection
with year-end, annual salary adjustments and
reports to our owners.
Four employee surveys have been conducted.
Three smaller surveys and one main survey.
To further strengthen the analysis work, a new
HRIS solution was procured and implemented
in January 2023. This HR system gives us better
capacity to make data-driven analyses, assess-
ments and decisions that support our equality
work.
WHISTLEBLOWER
The employees have the opportunity to carry
out anonymous whistleblowing via our HR
system which satisfies the legal requirements.
The employees also have access to information
on how they can whistleblower externally in a
responsible manner if they wish to do so.
EMPLOYMENT CONDITIONS
We have a clear policy for our employees to be
offered permanent full-time positions. In 2023,
we had one temporary employee and only 5 % of
the employees had a part-time position. The part-
time positions are voluntary. Our employees also
have access to comprehensive health insurance
that ensures our employees good mental and
physical health care services. In the autumn of
2022, we started to provide a new low-threshold
service within mental health care.
GENDER BALANCE
As with other tech companies, the share of wom-
en in our company is too low. The total gender
balance in the company was 26,72 % female and
73,28 % males. Although we strive to create a
good gender balance, female candidates seldom
appear in our recruitment processes for technical
positions.
We are focused on improving the gender balance
at our company. For instance, in 2023 we hired a
female Chief Marketing Office.
The Board of Duett Software Group consists of
three men and one woman.
9
SALARY BALANCE
Our Salary Policy stipulates that the
determination and adjustment of pay must
consider the following aspects:
1. The company’s financial situation
2. Competition in the recruitment market
3. The qualification of the employee or
candidate
4. The employee’s performance
5. Feedback from the employee
In order to carry out an objective analysis of the
gender balance in terms of pay, the positions
are classified based on four levels (Individual
Contributor 1-4). The IC levels are based on the
their functional area in the company and type of
competence.
The diagram below shows the gender’s average
salary in percentage relation to the average salary
for the IC area. 100% corresponds to the average
salary regardless of gender.The management
team is excluded due to few leaders on the
different management levels.
GOING-CONCERN ASSUMPTIONS
The Board of Directors confirms that the
assumption of a going-concern is met and
that the annual financial statements have been
prepared in accordance with this assumption.
The graph is showing the gender balance based upon base salary
10
Financial results
Duett Software Group AS is the holding company
for the Group and is owned by Duo Holdings AS.
Duo Holdings AS has presented consolidated
accounts in accordance with Norwegian GAAP
and for all practical purposes, the consolidated
accounts for Duo Holdings AS are considered
identical to the consolidated accounts for Duett
Software Group AS. The main difference consists
of bank deposits in Duo Holding AS. The figures in
brackets on the subsequent pages pertain to the
previous year.
2023
REVENUE
Total revenues for 2023 increased by 23.7% to NOK
327.0 million (NOK 264.3 million).
OPERATING EXPENSES
The total operating expenses amounted to NOK
336.3 million (NOK 289.2 million).
The salary and personnel expenses for 2023
were NOK 112.1 million (NOK 84.1 million) which
is up 33.3% compared to 2022. Measured as a
percentage of total revenues for the whole Group,
salary and personnel expenses is stable with 31.8%
in 2022 and 34.3% in 2023.
Depreciation and amortization decreased from NOK
100.8 million in 2022 to NOK 68.7 million in 2023.
Other operating expenses increased from NOK 29.6
million in 2022 to NOK 56.8 million in 2023.
NET FINANCE
Net finance for 2023 was negative NOK 48.2 million
(NOK 37.7 million). Net finance for both years were
primarily interest expenses, the increase in which
was primarily due to higher interest rates.
PROFIT AND LOSS AND INCOME TAXES
Loss before tax was NOK 57.5 million in 2023
compared to a loss before tax of NOK 62.6 million
in 2022.
Income tax was a net benefit of NOK 4.1 million in
2023 compared to NOK 8.2 million in 2022. Loss
after tax was NOK 53.4 million compared to NOK
54.4 million in 2022.
CASH FLOW
Cash flow from operating activities
Duett Group had a positive cash flow of NOK
66.3 million in the period between January and
December 2023 compared to NOK 56.7 million in
2022.
Net cash flow from investments was NOK -29.2
million (NOK -24.6 million)
Duett Group capitalized a total of NOK 16.8 million
of employee expenses and consultancy related to
product development in 2023, compared to NOK
22.6 million in 2022.
Net cash flow from financing activities in 2023 was
NOK -58.4 million (NOK -47.2 million)
Total cash and cash equivalents available at the end
of 2023 was NOK 39.0 million (NOK 58.8 million).
FINANCIAL POSITION
At the end of December 2023, Duett Software
Group AS total assets amounted to NOK 874.0
million (NOK 899.5 million). Non-current assets
amounted to NOK 795.3 million (NOK 816.1
million). Current assets amounted to a total value
of NOK 78.8 million (NOK 83.4 million) of which
NOK 39.0 million (NOK 58.8 million) is cash and
cash equivalents. Accounts receivables amounted
to NOK 20.5 million (NOK 14.5 million).
At the end of December 2023, Duett Group’s non-
current liabilities amounted to NOK 564.6 million
(NOK 572.8 million). Of this, leasing obligations
represented NOK 11.4 million (NOK 15.5 million)
and were calculated in accordance with IFRS 16.
Current liabilities at the end of 2023 was NOK 96.4
million (NOK 72.0 million). Accounts payables
amounted to NOK 25.1 million (NOK 11.8 million).
Leases amounted to NOK 8.9 million (NOK 10.5
million). Prepaid revenue amounted to NOK 14.3
million (NOK 11.7 million). Other current liabilities at
the end of 2023 totaled NOK 34.0 million (NOK 22.9
million).
11
EQUITY
Total equity amounted to NOK 213.1 million (NOK
254.7 million). The equity ratio is 24.4% (28.3%). See
consolidated statement of changes in equity for
details.
HOLDING COMPANY
The company had an operating revenue of NOK
16.4 million (NOK 31.4 million), which for both
years are Group contributions from subsidiaries.
The operating profit for the year was NOK 11.0
million (NOK 28.2 million). Net financial items were
negative by NOK 45.3 million (NOK 33.1 million),
while the profit before tax was NOK -34.2 million
(NOK -4.9 million) and profit after tax was NOK
-35.4 million (NOK -8.9 million).
DIVIDEND
The company is in an expansion phase where
investments in products, services and the team are
prioritized and the Board therefore proposes that no
dividends be paid for 2023.
RISK
The Group’s regular business activities involve
exposure to different types of risk. The Group
handles such risks proactively and the Board
regularly analyzes its operations and potential risk
factors and takes steps to reduce risk exposure.
The Group has quality systems implemented in line
with the requirements that apply to the business.
Financial risk factors are discussed in Note 3.
The Board of Directors receives regular reports
on financial results from the Group. The Board
considers that risk management and internal
control of the Group is adequate in terms of the size
and nature of the business. According to the law,
annual meetings are held with the external auditor.
RESEARCH AND DEVELOPMENT
The company is developing its own software.
The company develops financial systems with
functionality adapted to different industries.
The main industries are agriculture, real estate,
contractors and craftsmen.
Continuous development is crucial to ensuring
competitiveness in the future and thereby the
basis of existence for the business. The carrying
value of software developed by the company was
NOK 42.4 million at the end of 2023 (NOK 46.2
in 2022), which is the book value of internally-
developed software from the balance sheet in
the company accounts. See note 12 for detailed
information about capitalized and total costs for
development.
OUTLOOK
This forward-looking statement reflects our current
view of the outlook based on how we view today’s
operating results. The outlook is subject to risk and
uncertainty as the views expressed relate to future
events and circumstances.
The Group plans to continue its growth through
organic growth initiatives, cross-selling and
geographic expansion opportunities in both Duett
AS and Skyhost ApS.
We will continue to focus on developing our own
innovative solutions that will modernize the way
the accounting industry performs its services. We
will also, through both proprietary solutions and
partnerships, further develop the range of services
that accountants can offer their customers in all
industries. In terms of mergers and aquisitions, we
will continue to pursue interesting opportunities to
strengthen our geographic presence and expand
our offerings.
12
13
RESEARCH AND
DEVELOPMENT
We are increasing the number of
employees in the development
department to continue to improve
the Company’s products and enhance
functionality
REVENUE
NOK 327.0
MILLIONS
have increased to 327.0 in
2023 vs 264.3 in 2022
Tynset, April 23, 2024
Adam David Malinowsky
Chairman of the board
Rachel Lee Spasser
Board member
Maurice Andre Hernandez
Board member
Erik Carson Harrell
CEO
14
We confirm that, to the best of our knowledge, the financial statements for the period from 1
January to 31 December 2023 have been prepared in accordance with applicable standards
and give a true and fair view of the Group’s assets, liabilities, financial position and results of
operations. We confirm that the Board of Directors report provides a true and fair view of the
development and performance of the business and the position of the group, together with a
description of the key risks and uncertainty factors that they are facing.
Declaration by the Board
of Directors
Tynset, April 23, 2024
The Board of Directors of Duett Software Group AS
Adam David Malinowsky
Chairman of the board
Rachel Lee Spasser
Board member
Maurice Andre Hernandez
Board member
Erik Carson Harrell
CEO
15
Profit and loss
Consolidated statement of profit and loss Notes 2023 2022
Revenue 5 327 045 485 264 323 704
Materials, software and services 13 98 768 466 74 720 266
Salary and personell costs 6 112 123 781 84 131 275
Other operating expenses 7,8 56 819 631 29 564 171
Depreciation and amortizations 11,12 68 652 172 100 827 931
Operating expenses 336 364 050 289 243 642
Operating profit/loss(-) -9 318 565 -24 919 938
Finance income 9 2 219 033 1 010 019
Finance expenses 9 50 454 563 38 721 185
Net finance -48 235 530 -37 711 166
Profit/loss(-) before tax -57 554 095 -62 631 105
Income tax expenses 10 -4 329 507 -8 219 220
Profit/loss(-) after tax -53 224 588 -54 411 885
Attributable to:
Equity holders of the parent company -53 224 588 -54 411 885
Consolidated statement of other comprehensive income
Net profit/(loss) after tax -53 224 588 -54 411 885
Items that will not be reclassified to profit and loss
Foreign currency translation differences - foreign operations 11 623 174 8 582 296
Other comprehensive income for the period, net of tax 11 623 174 8 582 296
Total comprehensive income for the period -41 601 413 -45 829 589
Attributable to:
Equity holders of the parent company
-41 601 413 -45 829 589
16
Financial position
Consolidated statement of financial position
(Amounts in NOK)
Notes 31 December
2023
31 December
2022
31 December
2021
ASSETS
Non-current assets
Property and equipment 11 15 663 708 16 059 616 16 203 819
Intangible assets 12 324 532 255 346 648 079 408 811 246
Goodwill 12 435 621 303 429 461 301 424 906 555
Right of use assets 8 19 459 311 23 879 318 26 978 774
Receivables 16 0 0 0
Other investments 0 2 501 2 501
Total non-current assets 795 276 578 816 050 815 876 902 894
Current assets
Inventory 1 477 132 1 482 607 1 865 154
Accounts receivables 15 20 531 741 14 460 781 15 204 740
Other receivables and prepayments 16 17 737 384 8 635 781 5 268 732
Cash and deposits 14 39 018 911 58 844 134 73 048 920
Total current assets 78 765 168 83 423 303 95 387 546
TOTAL ASSETS 874 041 745 899 474 119 972 290 441
17
EQUITY AND LIABILITIES Notes 31 December
2023
31 December
2022
31 December
2021
Equity
Share capital 19 3 493 200 3 493 200 3 493 200
Other paid in capital 368 770 887 368 770 887 368 770 887
Total paid in capital 372 264 087 372 264 087 372 264 087
Other equity and exchange differences
Other equity and exchange differences -159 194 060 -117 592 647 -71 763 058
Total other equity -159 194 060 -117 592 647 -71 763 058
Total equity 213 070 027 254 671 440 300 501 029
Non-current liabilities
Bonds 17 493 722 702 490 998 806 488 560 062
Lease liabilities 8 11 404 183 15 461 501 19 717 947
Deferred tax 10 59 486 996 66 369 115 80 178 317
Total non-current liabilities 564 613 881 572 829 422 588 456 326
Current liabilities
Credit facility 14 0 0 0
Accounts payables 25 086 552 11 763 137 12 179 632
Lease liabilities 8 8 929 805 10 460 740 9 969 760
VAT and other public taxes 13 106 410 10 532 271 13 648 154
Current tax payable 10 945 700 4 581 237 3 078 761
Prepaid revenue 5 14 313 443 11 709 220 24 289 113
Other current liabilities 18 33 975 929 22 926 653 20 167 665
Total current liabilities 96 357 838 71 973 257 83 333 086
TOTAL EQUITY AND LIABILITIES 874 041 745 899 474 119 972 290 441
Tynset, April 23, 2024
Adam David Malinowsky
Chairman of the board
Rachel Lee Spasser
Board member
Maurice Andre Hernandez
Board member
Erik Carson Harrell
CEO
18
Cashflow
Consolidated statement of cashflows
(Amounts in NOK)
Notes 2023 2022
Operating activities
Profit/loss(-) before tax -57 554 095 -62 631 105
Taxes paid -4 581 237 -5 245 972
Depreciation and amortization 68 348 280 101 351 375
Net finance 48 235 531 37 711 166
Change in:
Trade receivables -7 214 877 985 932
Inventory 104 469 476 801
Trade payables 13 748 963 -441 951
Prepaid revenue 1 870 308 -12 983 210
Other net working capital 3 324 688 -2 500 335
Cashflow operating activities 66 282 030 56 722 700
Investing activities
Capitalized development costs 12 -16 783 849 -22 591 385
Purchase of tangible assets -2 323 369 -1 999 666
Purchase of intangible assets 22 -10 075 816 0
Casflow investing activities -29 183 034 -24 591 051
Financing activities
Bonds 17 0 0
Expenses related to establishment of bond 0 0
Repayment of debt 17 0 0
Payment of lease 8 -12 112 918 -10 225 724
Paid interest -46 274 578 -36 953 009
Other financing activities 0 0
Cashflow financing activities -58 387 496 -47 178 733
Net change in cash and cash equivalents -21 288 499 -15 047 084
Cash and cash equivalents at the beginning of period 58 844 134 73 048 920
Foreign currency translation differences for cash and cash equivalents 1 463 277 842 298
Cash and cash equivalents at end of period 39 018 911 58 844 134
19
Equity
Consolidated statement of changes in equity
(Amounts in NOK)
Note Share
capital
Other paid in
capital
Exchange
differences
Other equity Total Equity
Opening balance on 1 January 2022 3 493 200 368 770 887 -102 131 -71 660 927 300 501 029
New equity 0 0 0 0
Total comprehensive income for the period 0 0 8 582 296 -54 411 885 -45 829 589
Closing balance on 31 December 2022 3 493 200 368 770 887 8 480 165 -126 072 812 254 671 440
New equity 0 0 0 0 0
Total comprehensive income for the period 0 0 11 623 174 -53 224 588 -41 601 413
Closing balance on 31 December 2023 3 493 200 368 770 887 20 103 399 -179 297 399 213 070 027
20
NOTE 1
Corporate information
The Parent Company Duett Software Group AS with
Norwegian business organization number 923 311
459, is a corporation domiciled in Norway with its head
office in Tynset, Norway. The consolidated financial
statements include the company and its subsidiaries
(together referred to as the “Group”). The board of
directors authorised for issue the consolidated financial
statements on 20 April 2024, to be approved by the
general meeting .
Duett Software Group AS is the owner of Duett AS and
Taskline AS in Norway and Skyhost Aps in Denmark.
Duett Software Group AS is owned by Duo Holdings AS.
Duo Holdings AS is owned by Accel-KKR together with
management and employees of Duett and Skyhost.
The consolidated financial statements have been
prepared on a going concern basis.
21
NOTE 2
Summary of significant
Accounting Principles
2.1 BASIS FOR PREPARATION
The consolidated financial statement for Duett Software
Group AS have been prepared in accordance with
International Financial Reporting Standards and relevant
interpretations as adopted by the EU (“IFRS”) and the
Norwegian Accounting Act. The consolidated financial
statement is based on the IFRS mandatory accounting
standards effective 31 December 2023.
The consolidated financial statements are presented in
Norwegian kroner (NOK). NOK is the functional currency
of the parent company.
2.2 BASIS OF CONSOLIDATION
The consolidated financial statements comprise the
financial statements of the Parent Company and its
subsidiaries. Control is established when the Group is
exposed to, or has rights to, variable returns from its
involvement with the entity and has the ability to affect
those returns through its power over the entity.
Business combinations are accounted for by using the
acquisition method. Consolidation of a subsidiary begins
when the Group obtains control over the subsidiary and
ceases when the Group loses control of the subsidiary.
There is a presumption that if the Group has the majority
of the voting rights in an entity, the entity is considered
as a subsidiary. To support this presumption and when
the Group has less than a majority of the voting or similar
rights of an investee, the Group considers all relevant
facts and circumstances in assessing whether it has
power over the entity.
Intercompany transactions, balances and unrealized
gains on transactions between group companies are
eliminated. Unrealized losses are also eliminated unless
the transaction provides evidence of an impairment of
the transferred asset.
If the Group loses control over a subsidiary, it
derecognizes the related assets (including goodwill),
liabilities, non-controlling interest and other components
of equity, while any resultant gain or loss is recognised in
profit or loss. A change in the ownership interest of a
subsidiary, without a loss of control, is accounted for as
an equity transaction.
2.3 BUSINESS COMBINATIONS
AND GOODWILL
Business combinations are accounted for using the
acquisition accounting method. Acquisition-related costs
incurred are expensed and included in operating
expenses. The acquiree’s identifiable assets, liabilities
and contingent liabilities that meet the conditions for
recognition are recognized at their fair values at the
acquisition date and deferred tax assets and liabilities
are recognized at nominal value.
Goodwill arising on acquisition is recognized as an asset
measured at the excess of the sum of the consideration
transferred, the fair value of any previously held equity
interests and the amount of any non-controlling interests
in the acquired asset over the net amounts of the
identifiable assets acquired and the liabilities assumed.
Any contingent consideration to be transferred by the
acquirer will be recognized at fair value at the acquisition
date. Subsequent changes to the fair value of the
contingent consideration which is deemed to be an asset
or liability will be recognized in the consolidated
statement of profit and loss as financial income or
expense. If the contingent consideration is classified as
equity, it will not be remeasured, and subsequent
settlement will be accounted for within equity.
If the business combination is achieved in stages, the fair
value of the Group’s previously held equity interest in the
acquired asset is remeasured to fair value at the
acquisition date through the consolidated statement of
profit and loss.
22
2.4 REVENUE FROM CONTRACTS WITH
CUSTOMERS
Revenue is measured based on the consideration to
which the Group expects to be entitled in a contract with
a customer. The Group recognizes revenue when it
transfers control of a good or service to a customer.
Intercompany sales are eliminated.
Consulting services
The Group provides implementation and integration
services under consulting contracts with customers.
These services are mostly determined to be separate
performance obligations. Most contracts have a variable
pricing structure where the Group agrees to implement
and integrate software for a fixed hourly rate agreed
upon in the contract. Revenue is recognized as the
service is delivered over time. Invoicing is done every
month. The payment term is 10 days.
Software as a service (SaaS)
Software is provided over time to an end customer from
a Data Center managed by The Group. The obligations in
the SaaS contract are to offer cloud-based access to the
software (owned by the Group), maintenance of the
utility of the software, including rights to updates and
future releases. The revenue is based on a fixed price per
client plus a variable price based on how many
transactions the different clients have. The revenue is
recognized in the period the clients have access and for
transaction revenue in the period in which the transaction
took place. The performance obligation is to stand-ready
to provide access to the software (which is continuously
maintained and updated). Unspecified support is a
separate performance obligation and is invoiced
separately based on price per hour. Invoicing is done
every month with pre-invoicing of the fixed price and
post-invoicing of transactions. SaaS contracts have a
notice period of 3 months, with no minimum purchase
obligation. The payment term is 10 days.
Hosting services
Hosting services help customers host and operate their
IT environments from the cloud. Hosting services are
delivered to customers on framework contracts with a
duration of 1-5 years, where revenue is calculated based
on price per user with no minimum purchase obligation.
Additional work above the agreed level is considered
normal consulting services. The Group delivers an
integrated set of services as defined in the hosting
service agreement. The customer receives and
consumes the benefits from the hosting services as the
Group performs under the contract. The performance
obligation is therefore satisfied over time and revenue is
recognized straight-line. The contracts are pre-invoiced
quarterly. The payment term is 10 days.
Revenue from other services
The Group to a limited extent provides maintenance
services, support services and application management
services under separate contracts, for a fixed fee.
Revenue is recognized as the service is performed.
Invoicing is done every month. The payment term is 10
days.
Revenue from sale of hardware
Revenue recognition takes place at the time control is
transferred to the buyer, which is the time of delivery.
Deferred revenue
Deferred revenue is a consequence of pre-invoicing the
hosting services quarterly.
2.5 GOVERNMENT GRANTS
Government grants are recognized when there is
reasonable assurance that the Group will comply with
the conditions attaching to the grants and that the grant
will be received. When the grants are related to items in
the profit and loss statement, the grants are recognized
therein. The grant is then recognized in profit or loss over
the useful life of the depreciable asset by way of a
reduced depreciation charge.
2.6 EMPLOYEE BENEFITS
The Group’s pension obligations vary between countries
depending on the local legislation and different pension
systems. The Group only has defined contribution
retirement benefit plans. Defined contribution retirement
benefit plans are retirement plans where the company’s
payment obligations are limited to the fixed
contributions. The retirement benefits for the individual
employee is dependent on the contributions paid to the
retirement plan or an insurance company by the
employer, and the return of capital invested in the
retirement fund. Consequently, it is the employee that
holds the risk of return (that the return will be lower than
expected) and the risk of the investment (the risk that the
23
invested pension provision will not be sufficient to cover
expected retirement compensation in the future). The
obligations of the Company related to payments of
defined contribution retirement plans are expensed in the
statement of profit and loss as they are earned by the
employee for services conducted on behalf of the
employer during the period.
2.7 RESEARCH AND DEVELOPMENT COSTS
Expenditures on research and development costs that do
not meet the criteria for capitalization are expensed as
incurred. An intangible asset arising from development is
recognized only when it is probable that the expected
future economic benefits that are attributable to the
asset will flow to the entity, management has committed
itself to complete the asset, the technical feasibility of
completing the asset has been demonstrated and the
cost can be measured reliably. The software business in
the group is related to development and sale of access
to the software as a service. In Duett we work according
to flexible methods and all product development takes
place in iterations of 2-4 weeks, defined as a Sprint.
Development activities eligible for capitalization are
identified and coded as a specific N-Sprint. This
assessment is made by the Product Owner (PO) and in
consultation with the Chief Product Officer. Ongoing and
periodic efforts required to maintain the product are
classified as V-sprinters and represent activities that
cannot be capitalized. When tasks in a Sprint are defined,
the timekeeping system is updated with the current
Sprint code for the employees who will work with these
tasks and register hours according to this activity. After
the end of the Sprint and after the timekeeping has been
completed, the development manager checks the
registered hours against the relevant N-Sprint and this is
compiled and reported to the person responsible for
accounting and the Chief Financial Officer.
The cost of the internally generated self-developed
software comprise cost of employee benefits and
consultancy arising from the generation of the asset.
The development is done according to the scrum
methodology, which means that there is a continuous
development and launch.
The assets are amortized over their expected useful life
once the assets are available for use.
2.8 INCOME TAXES
Income taxes consists of current tax and deferred tax.
Current income tax assets and liabilities for the current
and prior periods are measured at the amount expected
to be recovered from or paid to the tax authorities. The
tax rates and tax laws used to calculate the sums are
those that are enacted or substantively enacted by the
end of the reporting period.
Deferred income tax asset and liability is recognized
using the liability method on temporary differences at
the statement of financial position date between the tax
bases of assets and liabilities and their carrying amounts
for financial reporting purposes. Deferred income tax is
recognized for all taxable temporary differences except
where the deferred income tax liability arises from the
initial recognition of goodwill.
A deferred tax asset is recognized to the extent that it
is probable that future taxable profit will be available for
which unused tax losses and unused tax credits can be
utilized. A deferred tax asset arising from unused tax
losses or tax credit is only recognized to the extent that
the entity has sufficient taxable temporary differences
or if there is other compelling evidence supporting the
utilization of the tax losses and tax credits, including the
impact of time restrictions by local tax authorities. The
carrying amount of a deferred tax asset is reviewed at
the end of each reporting period. Deferred income tax
assets and deferred income tax liabilities are offset when
a legally enforceable right exists to set off tax assets
against income tax liabilities and the deferred income
taxes relate to the same taxable entity or taxation
authority.
2.9 PROPERTY AND EQUIPMENT
Property and equipment are stated at historical cost less
depreciation and impairment. Historical cost includes
expenditure that is directly attributable to the acquisition
of the items. Minor repairs and regular maintenance
costs are expensed in the period in which they occur.
The expected useful life and residual value, which are
used in the depreciation calculation of tangible assets,
are reviewed, and if necessary, adjusted annually. The
depreciation methods and periods used by the group are
disclosed in note 11.
24
2.10 INTANGIBLE ASSETS AND GOODWILL
2.10.1 Goodwill
Goodwill is measured at cost (residual) less accumulated
impairment losses.
A cash-generating unit to which goodwill has been
allocated is tested for impairment annually, and
whenever there is an indication that the unit may be
impaired, by comparing the carrying amount of the unit,
including the goodwill, with the recoverable amount of
the unit. If the carrying amount of the unit exceeds the
recoverable amount of the unit, an impairment loss is
recognized.
2.10.2 Customer relationships, trade name and
developed technology
Customer relationships, trade name and proprietary
technology acquired in a business combination are
recognized at fair value at the acquisition date. Assets
from internally-developed technology are capitalized at
cost. Customer relationships, trade name and proprietary
technology have a finite useful life and are carried at
cost less accumulated amortization and impairment.
Amortization is calculated using the straight-line method
to allocate the acquisition cost over its useful life. The
estimated useful lives are disclosed in note 11.
2.10.3 Impairment
The Group determines at least annually whether any
indication of impairment exists. Where an indicator
of impairment exists, an estimate of the recoverable
amount is made, which is considered the higher of the
fair value less costs to sell and value in use. Goodwill,
other intangible assets with indefinite useful lives and
intangible assets not yet ready for use are tested for
impairment annually, irrespective of whether there is any
indication of impairment.
2.11 FINANCIAL ASSETS AND LIABILITIES
The company has financial assets which primarily
consist of accounts receivables and other short term
receivables, accounts payables and bank deposits.
Financial assets are initially recognized at fair value,
except accounts receivables, then at amortized cost
using the effective interest method adjusted for
impairment.
2.11.1 Accounts receivables
Accounts receivables are initially measured at their
transaction price. The Group measures expected credit
losses based on historical information and specific
assessments of individual customers.
2.11.2 Accounts payables and other payables
Accounts payables and other payables are initially measured
at fair value and subsequently at amortized cost.
2.11.3 Cash and Cash equivalent
Cash and cash equivalents include cash deposits and on
hand and other short term highly liquid investments with
original maturities of three months or less.
2.11.4 Classifications
Non-current financial assets and non-current liabilities
consist of items expected to be settled more than twelve
months after the end of the reporting period. Current
financial assets and current financial liabilities consist
of amounts that are expected to be settled within twelve
months after the end of the reporting period.
2.12 RIGHT OF USE ASSETS AND LEASE
LIABILITIES
At the inception of a contract, the group assesses
whether the contract is, or contains, a lease. A contract
is, or contains, a lease if the contract conveys the right to
control the use of an identified asset for a period of time
in exchange for consideration.
At the lease commencement date, the Group recognizes
a lease liability and corresponding right of use asset for
all lease agreements in which it is the lessee, except for
low value assets where the Group recognizes the lease
payments as other operating expenses in the statement
of profit or loss when they incur. The Group measures
the lease liability at the present value of the lease
payments for the right to use the underlying asset during
the lease term that are not paid at the commencement
date. Lease payments are discounted with the Group’s
estimated incremental borrowing rate as it cannot
determine the rate implicit in the lease. For existing
lease agreements there are no extension or termination
options. Consequently, the lease term represents the
non-cancellable period of the lease.
The lease liability is subsequently measured by
increasing the carrying amount to reflect interest on the
lease liability, reducing the carrying amount to reflect
25
the lease payments made and remeasuring the carrying
amount to reflect any reassessment. The Group presents
its lease liabilities as separate line items in the statement
of financial position. The Group measures the right of
use asset at cost, less any accumulated depreciation and
impairment losses, adjusted for any remeasurement of
lease liabilities.
2.13 SEGMENTS
The Chief Operating Decision Maker (CODM) is currently
evaluated to be the Board of Directors (the Board) of
the Company. The Group has historically had only one
segment and the Board’s evaluation is that this has not
changed. There exists results from Skyhost ApS, but the
Board considers that these operating results have not
been regularly reviewed by the Board to make decisions
about resources to be allocated to the segment and
assess its performance.
The Board may evaluate the internal reporting going
forward, and the segment reporting may be changed in a
later period.
NOTE 3
Financial risk
management objectives
and policies
The Group defines risk as all factors which could have a
negative impact on the ability of the Group to achieve its
business objectives. All financial activities are associated
with risk. The Group conducts risk management at both
a Group and company level, where risks are evaluated in
a systematic manner.
CURRENCY RISK
Part of the Group’s business is in foreign currency, even
though the bulk of its business is conducted in NOK.
Translating the financial position and statement of
profit and loss of Group companies into NOK creates a
translation exposure.
26
CREDIT RISK
Credit risk is the risk that a counterparty will fail to meet
its obligations under a financial contract or customer
contract, leading to a financial loss. Maximum exposure
to credit risk equals the carrying value of financial assets
in the consolidated statement of financial position. On
average, each customer has minor sums outstanding
and the losses have historically been very low.
INTEREST RATE RISKS
Interest rate risk is related to the risk the Group is
exposed to from changes in interest rates in the market.
The Group’s main interest rate risk is related to the
interest rate on the bond loan which amounted to NOK
500 million at 31 December 2023. The loan carries a
variable interest rate based on the interbank rate (3
months) plus 5%. Any annualized increase/ decrease
by 100 basis point would increase/decrease the Groups
interest expense by NOK 5 million.
LIQUIDITY RISK
Liquidity risk is the potential loss arising from the Group’s
inability to meet its contractual obligations when due.
The Group monitors its risk of a shortage of funds
using cash flow forecasts. The Group has historically
generated net positive cash flow from operating
activities.
NOTE 4
Critical accounting
estimates and
judgements in terms of
accounting policies
The preparation of the financial statements under IFRS
and the application of the adopted accounting policies
require that management make assessments, prepare
estimates and apply assumptions that affect the carrying
amounts of assets and liabilities, income and expenses.
The estimates and the associated assumptions are
based on experience and other factors that are assessed
as being justifiable based on the underlying conditions.
Actual figures may deviate from these estimates. The
estimates and associated prerequisites are reviewed
regularly. Changes in accounting estimates are
recognized in the period the estimates are revised if the
change only affects this period, or both in the period the
estimates change and in future periods if the changes
affect both the current and future periods.
IMPAIRMENT
In accordance with the stated accounting policy, the
group annually tests whether goodwill has suffered
any impairment or more frequently for goodwill and
other assets if impairment indicators are identified. The
recoverable amount of the assets and cash generating
units, including goodwill, has been determined based on
value in use calculations. These calculations require the
use of estimates. The value in use calculation is based
on a discounted cash flow model. The cash flows are
derived from the budgets for the next year and forecasts
for the following four years and do not include significant
investments that will enhance the performance of the
assets being tested. The recoverable amount is most
sensitive to the discount rate used for the discounted
cash flow model, as well as the expected future net cash
inflows (sensitive to estimates of sales and cost levels)
and the growth rate used for extrapolation purposes.
The annual impairment test of goodwill is performed at
operating segment level, as goodwill, profitability and
operational performance are being monitored at this
level. Currently, the Group’s evaluation is that it has only
one operating segment. The subsidiaries Duett AS and
Skyhost Aps are initially regarded as individual cash-
generating units (CGU). However, goodwill cannot be
allocated on a non-arbitrary basis to individual CGUs
within the operating segment. This is primarily because
of the expected significant synergies which formed
part of the basis for the acquisition of Skyhost Aps. If
goodwill could have been allocated, or are subsequently
reallocated to the individual CGUs, this may affect the
impairment tests of goodwill.
Further details about goodwill and impairment reviews
are included in note 12 Intangible assets.
BUSINESS COMBINATIONS
According to IFRS 3, Business Combinations are accounted
for according to the acquisition method. As of the
acquisition date, the acquirer shall recognize, separately
from goodwill, the identifiable assets aquired and the
liabilities assumed primarily initially measured at Fair
27
Value. Identification and measurement of intangible assets
requires judgement and use of assumptions and estimates.
An intangible asset is identifiable if it meets either the
separability criterion or the contractual-legal criterion.
For the acquisition of Skyhost Aps in 2021 and of Duett AS
in 2019 the following intangible assets have been identified:
• Trade name
The critical assumptions are the selected royalty
rate and the useful life.
• Developed technology
The critical assumptions are the selected
royalty and the useful life. The useful life is short
due to major changes in technology and the pace
of development in software.
• Customer relationships
The critical assumptions are rate of customer
retention, useful live, revenue growth rate of existing
customers and increase in estimated operating
margins.
Part of the consideration for the aquisition of Skyhost
ApS in 2021 was settled by issuance of shares in Duett
Software Group AS.
USEFUL LIVES OF ASSETS
Many factors are considered in determining the useful
life of assets, including:
• the expected usage of the asset by the entity
• typical product life cycles for the asset and public
information on estimates of useful lives of similar
assets that are used in a similar way;
• technical, technological, commercial or other types
of obsolescence;
• the stability of the industry in which the asset oper
ates and changes in the market demand for the
products or services output from the asset;
• expected actions by competitors or potential
competitors;
• the level of maintenance expenditure required to
obtain the expected future economic benefits from
the asset and the entity’s ability and intention to
reach such a level;
• whether the useful life of the asset is dependent on
the useful life of other assets of the entity.
Estimates of useful lives affects depreciation and
amortization of property, equipment, right of use asset
and intangible assets. It also affects the carrying
amounts of these assets and the carrying amounts
may be impaired. Any changes in useful lives will affect
depreciation and amortization prospectively. Goodwill
is not amortized. The main recognized assets are
intangible assets that are partially internally developed
but primarily have been recognized through business
combinations.
See note 11 and 12 for useful lives for each group of
assets and note 8 for right of use assets.
28
NOTE 5
Revenue
The market for the Group’s software and services is
related to Norway for the business of Duett and Denmark
for the business of Skyhost. Principles of revenue
recognition are stated in accounting principles Note
2. The Group does not disclose the aggregate amount
of the transaction price allocated to the performance
obligations that are unsatisfied (or partially unsatisfied)
as of the end of the reporting period. This is because
there are no contracts above one year with minimum
contractual obligations.
SEGMENT
There has not been any segment profit reporting as per
31 December 2023.
DISAGGREGATION OF REVENUE
In the following table revenue is disaggregated by
country and primary service line. In presenting the
geographic information, revenue has been based on the
location of legal entities.
Revenue 2023 2022
Norway 288 349 135 234 291 680
Denmark 38 696 350 30 032 024
Total revenue 327 045 485 264 323 704
Recurring revenue 299 401 664 238 153 317
Non-recurring revenue 27 643 820 26 170 387
Total revenue 327 045 485 264 323 704
SaaS 208 429 211 153 281 662
Other revenue 118 616 273 111 042 042
Total revenue 327 045 485 264 323 704
Prepaid revenue 2023 2022
Prepaid revenue 14 313 443 11 709 220
Prepaid revenue is related to prepayment for hosting
services. Customers are pre-invoiced quarterly in the
month before the quarter starts. All revenue that is
registered as pre-invoiced is taken to revenue next
quarter.
29
Specification of payroll expenses 2023 2022
Salary 100 677 574 82 205 461
Social security tax 11 304 464 8 093 131
Pension costs 7 716 789 5 891 156
Other personnel costs 3 352 394 3 527 802
Capitalized payroll expense -10 927 440 -15 586 277
Total payroll expense 112 123 781 84 131 275
Full time equivalents 2023 2022
Male 94 101
Female 31 33
Total 125 134
Percentage female employees 25 % 24 %
Management remuneration 2023 Board
remuneration
Salary Bonus Benefits in
kind
Pension
cost
Total
remuneration
Management
Erik Carson Harrell (CEO) 0 2 092 796 1 628 770 33 772 169 500 3 924 838
Bjørnar Håkensmoen (CEO) 0 192 043 0 20 478 14 698 227 219
Members of the board
Adam Malinowski 0 0 0 0 0
Maurice Hernandez 0 0 0 0 0
Rachel Spasser 0 0 0 0 0
Bjørnar Håkensmoen (see above) 2 526 874 0 0 0 2 526 874
Total remuneration 2 526 874 2 284 839 1 628 770 54 250 184 198 6 678 931
The CEO has a 6 months notice period and is entitled to a severance pay for 12 months in case of termination by the
company. There are no loans or collaterals or other benefits given to any employees.
The group changed CEO on 12 February 2023 from Bjørnar Håkensmoen to Erik Carson Harrell.
Management remuneration 2022 Board
remuneration
Salary Bonus Benefits in
kind
Pension cost Total
remuneration
Management
Bjørnar Håkensmoen (CEO) 0 2 308 188 0 232 956 165 756 2 706 900
Members of the board
Adam Malinowski 0 0 0 0 0
Maurice Hernandez 0 0 0 0 0
Rachel Spasser 0 0 0 0 0
Bjørnar Håkensmoen (see above) 0 0 0 0 0
Total remuneration 0 2 308 188 232 956 165 756 2 706 900
The group meets the different local mandatory occupational pension requirements and operates defined contribution
retirement benefit plans for all qualifying employees of its subsidiaries in Norway and Denmark. The pension savings involve
a contribution of 5%. The only obligation of the group with respect to retirement benefit plans is to make the specified
contributions.
NOTE 6
Employees, Salaries and other Compensation
30
2023 2022
Electricity 10 587 055 0
Cleaning and renovation 12 615 101 0
Software own use 3 662 946 3 934 879
External consultants, ref text below 18 328 145 13 366 671
Capitalized part of external consultants -6 199 664 -7 005 113
Other 17 826 048 19 267 734
Total other operating expenses 56 819 631 29 564 171
Including audit fee, see specification below.
Specification of audit fees Statutory audit
fee
Other assurance
services
Tax services Other services Total
2023
KPMG AS 1 408 787 - - 105 601 1 514 388
2022
KPMG AS 1 129 863 0 0 52 800 1 182 663
The amounts in the tables for audit fees are the amounts expensed in 2023 and 2022. Amounts presented exclude VAT.
NOTE 7
Other operating expenses
31
Overview of changes to right of use assets and lease liabilities Right-of-use
assets
Lease liabilities
Opening balance 31 December 2022 23 879 318 25 922 241
Payments 0 (13 390 109)
Depreciation (10 944 672) 0
Additions 6 557 583 6 557 583
Interest 0 1 277 191
Other / exchanges differences (32 918) -32 918
Balance per 31 December 2023 19 459 311 20 333 988
Opening balance 31 December 2021 26 978 774 29 687 707
Payments 0 (11 448 395)
Depreciation (9 559 714) 0
Additions 6 246 981 6 246 981
Interest 0 1 222 671
Other / exchanges differences 213 277 213 277
Balance per 31 December 2022 23 879 318 25 922 241
Maturity analysis: contractual, undiscounted cashflows 31 December
2023
31 December
2022
Current liabilities
- Less than one year
9 784 631 11 429 315
Non-current liabilities
1-2 years 4 938 257 8 058 744
2-3 years 3 306 983 3 178 037
3-4 years 2 530 276 2 055 158
4-5 years 1 037 917 1 796 772
More than five years 626 520 1 516 665
Total 22 224 584 28 034 691
Amounts recognized in the consolidated statement of profit and loss 2023 2022
Depreciation 10 944 672 9 559 714
Interest expense 1 277 191 1 222 671
Total 12 221 863 10 782 385
Amounts recognized in statement of cashflows 2023 2022
Interest payments 1 277 191 1 222 671
Payments of principal 12 112 918 10 225 724
Total lease payments 13 390 109 11 448 395
The expense relating to leases with low value 2023 2022
Low value 49 104 68 636
NOTE 8
Leases - Right of use assets and lease liability
32
Right-of-use assets specified by type Premises/
builidings
Equipment and
machinery
Total
Balance per 31 December 2021 9 584 809 17 393 965 26 978 774
Depreciation (2 352 110) (7 207 604) (9 559 714)
Additions 4 873 861 1 373 120 6 246 981
Other / exchanges differences 76 599 136 678 213 277
Balance per 31 December 2022 12 183 159 11 696 159 23 879 318
Balance per 31 December 2022 12 183 159 11 696 159 23 879 318
Depreciation (3 264 260) (7 680 412) (10 944 672)
Additions 2 947 286 3 610 297 6 557 583
Other / exchanges differences -32 918 0 (32 918)
Balance per 31 December 2023 12 183 159 7 626 044 19 459 311
The leasing agreements for equipment and machinery are agreements to lease hardware to the data center and the rental period is
from 3-5 years. Lease contracts for premises/buildings relates to the business premises in Elverum, Stjørdal, Trondheim, Oslo and
Folldal. There are no options to extend or purchase after the leasing period. There are no restrictions or covenants in the agreements.
NOTE 9
Financial income and expenses
Specification of finance income 2023 2022
Interest income 2 219 033 1 010 019
Total finance income 2 219 033 1 010 019
Specification of finance income 2023 2022
Interest expenses 46 274 578 36 953 009
Other financial expenses 4 179 985 1 768 176
Total finance expenses 50 454 563 38 721 185
NOTE 10
Taxes
Income tax expense in the consolidated statement of income 2023 2022
Income tax payable 3 864 935 6 545 830
Changes in deferred tax / deferred tax asset -8 194 442 -14 765 050
Total income tax expense -4 329 507 -8 219 220
Tax expense on Total comprehensive Income for the period -4 329 507 -8 219 220
33
Reconciliation from nominal to effective tax rate 2023 2022
Profit/loss(-) before tax -57 554 095 -62 631 105
Estimated tax expense with nominal tax rate, 22% of profit before tax (22%) -12 661 901 -13 778 843
Tax effect of the following items:
Unrecognised deferred tax assets related to interest deduction carried forward 8 694 429 5 105 487
22% of net permanent differences -362 035 454 136
Total income tax expense -4 329 507 -8 219 220
Effective tax rate 7,52 % 13,12 %
Temporary differences
Specifications of temporary differences on wich deferred tax is recognised 2023 2022
Property, plant and equipment -5 320 708 -4 165 835
Intangible assets 270 691 650 299 069 900
Accounts receivables -250 000 -150 000
Pensions 74 470 12 947
Bond 6 277 298 8 953 706
Right of use assets 19 459 311 23 879 318
Lease liabilities -20 333 988 -25 922 241
Interest deduction carried forward -202 594 0
Tax increasing temporary differences 270 395 439 301 677 795
Deferred tax liability 59 486 996 66 369 115
Changes in deferred tax 2023 2022
Opening balance at 1 January 66 369 115 80 178 316
Recognised in current year's profit -8 194 442 -14 765 050
Deferred tax on new subsidiaries 0
Exchange differences opening balance deferred tax 1 312 323 955 849
Balance at 31 December 59 486 996 66 369 115
Deferred tax on new subsidiaries is related to deferred tax in Skyhost. The group has at 31 December 2023 a interest deduction carried
forward of NOK 71.631.478 on which deferred tax assets have not been recognized due to uncertainty related to time of deduction. The
deduction period is limited to 10 years.
34
2022 Land and
buildings
Equipment and ma-
chinery
Total
Cost
Costs at 1 January 13 208 575 10 037 582 23 246 157
Additions through business combinations - - -
Additions during the year 1 314 008 685 656 1 999 664
Acquisition cost per 31 December 14 522 583 10 723 238 25 245 821
Depreciation
Opening balance 1 January 1 611 332 5 431 006 7 042 338
Accumulated depreciation disposals 774 938 1 368 929 2 143 867
Total depreciation per 31 December 2 386 270 6 799 935 9 186 205
Book value per 31 December 12 136 313 3 923 303 16 059 616
Useful life- years 15-20 3-5
Depreciation schedule Straight line Straight line
No impairment indicators have been identified for property, plant and equipment and therefore no full impairment test has been
performed in 2022 for these specific balances.
NOTE 11
Tangible assets
Property and equipment:
2023
Land and
buildings
Equipment and ma-
chinery
Total
Cost
Costs at 1 January 14 522 583 10 723 238 25 245 821
Additions through business combinations - - -
Additions during the year - 2 643 754 2 643 754
Acquisition cost per 31 December 14 522 583 13 366 992 27 889 575
Depreciation
Opening balance 1 January 2 386 270 6 799 935 9 186 205
Depreciation during the year 774 934 2 264 728 3 039 662
Total depreciation per 31 December 3 161 204 9 064 663 12 225 867
Book value per 31 December 11 361 379 4 302 329 15 663 708
Useful life- years 15-20 3-5
Depreciation schedule Straight line Straight line
No impairment indicators have been identified for property, plant and equipment and therefore no full impairment test has been
performed in 2023 for these specific balances.
35
NOTE 12
Intangible assets
2023 Trade name Aquired devel-
oped technol-
ogy
Self-developed
technology
Customer
relations
Goodwill Total
Cost
Costs at 1 January 31 087 354 119 856 948 102 029 173 331 848 247 429 461 301 1 014 283 023
Additions during the year 11 406 650 15 455 551 26 862 201
Additions through business
combinations
-
Disposals at cost -
Acquisition cost per 31 December 31 087 354 131 263 598 117 484 724 331 848 247 429 461 301 1 041 145 224
Depreciation
Opening balance 1 January 3 477 726 110 212 865 55 816 031 68 669 557 - 238 176 179
Amortization during the year 1 337 638 8 228 443 20 049 457 25 068 965 54 684 504
Total depreciation per 31 Dec. 4 815 365 118 441 308 75 865 488 93 738 522 - 292 860 683
Exchange differences 225 991 643 938 4 839 085 6 160 002 11 869 017
Book value per 31 December 26 497 980 13 466 228 41 619 236 242 948 810 435 621 303 760 153 558
Useful life (in years) 10/30 3 3 13 0
Amortization schedule Straight line Straight line Straight line Straight line None
2022 Trade name Aquired devel-
oped technol-
ogy
Self-developed
technology
Customer
relations
Goodwill Total
Cost
Costs at 1 January 30 900 000 119 000 000 79 440 324 328 000 000 424 906 555 982 246 879
Additions during the year 21 731 901 21 731 901
Additions at purchase date 0
Disposals at cost 0
Acquisition cost per 31 December 30 900 000 119 000 000 101 172 225 328 000 000 424 906 555 1 003 978 780
Depreciation
Opening balance 1 January 2 167 481 70 967 983 31 427 602 43 966 012 - 148 529 078
Amortizaton during the year 1 294 416 38 947 268 24 388 429 24 492 382 89 122 496
Accumulated amortization disposals 15 829 297 614 - 211 162 524 605
Total depreciation per 31 Dec. 3 477 726 110 212 865 55 816 031 68 669 557 - 238 176 179
Exchange differences 187 354 856 948 856 948 3 848 247 4 554 746 10 304 243
Book value per 31 December 27 609 627 9 644 083 46 213 142 263 178 690 429 461 301 776 106 844
Useful life- years 30 3 3 13 0
Amortization schedule Straight line Straight line Straight line Straight line None
Useful life is for technology calculated to 3 years due to the generally rapid rate of technology development. Internally-developed
technology is related to booked amounts in the company accounts.
36
Development cost vs
activation
2023 2022
Research and
development costs
65 267 802 41 770 657
Capitalized costs 16 783 849 22 591 389
Capitalized percentage 25,7 % 54,1 %
Research and development expenses are the total of
personell related expenses, consultancy expenses and
other expenses related to research and development.
The Group reports these figures in its internal reporting.
IMPAIRMENT TESTING
Goodwill and intangible assets in the consolidated
financial position are mainly derived from excess
value following the aquisitions of Duett AS in 2019 and
Skyhost Aps in 2021. Recognized goodwill amounts to
NOK 435,621,303 as of 31 December, 2023. Goodwill is
tested for impairment prior to preparation of the annual
accounts. The test is performed annually and when there
are indications of impairment. There were no impairment
indications during 2023.
The recoverable amount has been determined estimating
their value in use and compared to the carrying amounts.
The calculation has been based on management’s best
estimate. The discount rates are derived as the cost
of capital for a similar business in the same business
environment.
The annual impairment test of goodwill is performed at
operating segment level, as goodwill, profitability and
operational performance are being monitored at this
level. Currently, the Group’s assesment is that it has
only one operating segment. The subsidiaries Duett
AS and Skyhost ApS are initially regarded as individual
cash-generating units (CGU). However, goodwill cannot
be allocated on a non-arbitrary basis to individual CGUs
within the operating segment. This is primarily because
of the expected significant synergies that formed part of
the basis for the acquisition of Skyhost ApS. If goodwill
could have been allocated, or is subsequently reallocated
to the individual CGUs, this may affect the impairment
tests of goodwill. There were no impairment indications
during 2023 for neither goodwill or intangible assets.
CASH FLOW PROJECTIONS AND
ASSUMPTIONS
The budget for 2024 and a forecast for the following four
years plus a terminal value was used to determine net
present value. Discounted cash flows were calculated
after tax, using WACC (Weighted Average Cost of
Capital). Risk associated with cash flows is taken into
account in the WACC. Estimated cash flows covering the
period 2024-2028 consists of assumptions for 2024 and
beyond, see below for details. The cash flow projections
have been extrapolated based on expected growth rates
based on historical experiences and future expectations.
KEY ASSUMPTIONS FOR THE VALUE IN USE
CALCULATIONS
Risk free interest rate 3,4%
Risk premium 8.0%
Equity Beta 1
Tax rate 22%
WACC 11,4%
FORECAST ASSUMPTIONS
The cashflow projections is based on the following key
assumptions:
• The growth rate used to extrapolate cash flow
projections beyond the period covered by the most
recent budgets and forecasts of 2%
• A growth rate from total revenue of 17,7% per year
for the forecast period which is in line with the
historical growth rate
• A margin of 20% that is in line with historical margins
We do not see that there is a reasonably possible change
in a key assumption on which management has based
its determination of the group’s recoverable amount,
which would lead to the group’s book value exceeding
the recoverable amount.
37
NOTE 13
Cost of materials, software and licenses
NOTE 14
Cash, cash equivalent and credit facility
NOTE 15
Accounts receivables
2023 2022
Software and licenses 92 903 476 68 363 010
Hardware for sale 5 812 384 4 925 625
Other costs 52 606 1 431 631
Total cost of materials, software and licenses 98 768 466 74 720 266
31 December 2023 31 December 2022 31 December 2021
Bank deposits 39 018 911 58 844 134 73 048 920
Total cash and deposits 39 018 911 58 844 134 73 048 920
Credit facility 0 0 0
Limit credit facility 35 000 000 35 000 000 35 000 000
Total available liquidity 74 018 911 93 844 134 108 048 920
The group has a credit facility of NOK 35 million.
31 December
2023
31 December
2022
31 December
2021
Accounts receivables 21 550 723 15 300 141 16 010 222
Provision for bad debt 1 018 982 839 361 805 482
Total accounts receivables 20 531 741 14 460 781 15 204 740
Trade receivables - ageing 31 December
2023
31 December
2022
31 December
2021
Not due 15 456 807 12 879 185 7 729 878
1–30 days past due 3 866 068 733 778 7 737 134
31–60 days past due 739 931 409 149 124 458
61–90 days past due 609 361 242 979 34 078
More than 90 days past due 878 557 1 035 051 384 674
Total trade receivables 21 550 723 15 300 141 16 010 222
Trade receivables
denominated in currency
31 December
2023
31 December
2022
31 December
2021
NOK 12 526 970 10 021 302 10 751 078
DKK 9 023 753 5 278 839 5 259 144
Total trade receivables 21 550 723 15 300 141 16 010 222
38
NOTE 16
Other receivables and prepayments
NOTE 17
Loans
Non-current receivables Current receivables
31 December
2023
31 December
2022
31 December
2021
31 December
2023
31 December
2022
31 December
2021
Prepaid expenses 0 0 0 14 818 331 7 349 090 4 971 396
Other receivables 0 0 0 2 919 053 1 286 691 297 336
Total other receivables
and prepayments 0 0 0 17 737 384 8 635 781 5 268 732
The current prepaid expenses is accrual of costs related to normal business.
Non-current receivables Current receivables
Interest-bearing liabilities 31 December
2023
31 December
2022
31 December
2021
31 December
2023
31 December
2022
31 December
2021
Credit facility 0 0 0 0 0 0
Borrowings from credit institutions 0 0 0 0 0 0
Bond 493 722 702 490 998 806 488 560 062 0 0 0
Total borrowings 493 722 702 490 998 806 488 560 062 0 0 0
31 December 2023 31 December 2022 31 December 2021
Interest-bearing liabilities
Currency
amount
NOK
amount
Currency
amount
NOK
amount
Currency
amount
NOK
amount
NOK 493 722 702 493 722 702 490 998 806 490 998 806 488 560 062 488 560 062
Total borrowings 493 722 702 493 722 702 490 998 806 490 998 806 488 560 062 488 560 062
Debt Type Currency Facility limit Interest rate Year of maturity
Bond holders Bond NOK 1 500 000 000 Nibor+ 5% 2026
Sparebank 1 Østlandet Revolving redit facility NOK 35 000 000 7,20%
In April 2021 the group refinanced the long-term debt by
issuing a bond with a nominal value of NOK 500 million.
The difference between nominal value and booked value
is related to costs for establishing the bond. There is no
mandatory repayment of nominal value before matu-
rity date. The non-current financing from Sparebank 1
Østlandet was repaid by NOK 340 million as part of this
process.
The Issuer has resolved to issue a series of Bonds up
to the Maximum Issue Amount of NOK 1,500,000,000.
39
The Bonds may be issued on different issue dates
and the Initial Bond Issue was in the amount of NOK
500,000,000. The Issuer may on one or more occasions
issue Additional Bonds until the Nominal Amount of all
Additional Bonds equal in aggregate the Maximum Issue
Amount less the Initial Bond Issue. Each Tap Issue will be
subject to identical terms as the Bonds issued pursuant
to the Initial Bond Issue. It is a prerequisite that the
conditions in the incurrence test are met.
The bond is listed on the Oslo Stock Exchange and as of
31.12.2023 has a market value per bond of NOK 97,25
compared to the nominal value of NOK 100.
PAYMENT OF INTEREST
The interest cost for the bond is paid quarterly in the first
half of the first month in the quarter. Therefore, there is
accrued interest cost in the statement of financial position.
.
VOLUNTARY EARLY REDEMPTION
- CALL OPTION
(a) The Issuer may redeem all or some of the Out-
standing Bonds (the “Call Option”) on any Business
Day from and including:
(i) the Issue Date to, but excluding, the First Call Date
(24 months after the issue date) at a price equal to
the Make Whole Amount;
(ii) the First Call Date to, but excluding, the Interest
Payment Date in October 2023 at a price equal to
103.24 of the Nominal Amount (the “First Call
Price”) of the redeemed Bonds;
(iii) the Interest Payment Date in October 2023 to, but
excluding, the Interest Payment Date in April
2024 at a price equal to 102.70 percent of the
Nominal Amount of the redeemed Bonds;
(iv) the Interest Payment Date in April 2024 to, but
excluding, the Interest Payment Date in October
2024 at a price equal to 102.16 percent of the
Nominal Amount of the redeemed Bonds;
(v) the Interest Payment Date in October 2024 to, but
excluding, the Interest Payment Date in April
2025 at a price equal to 101.62 percent of the
Nominal Amount of the redeemed Bonds;
(vi) the Interest Payment Date in April 2025 to, but
excluding, the Interest Payment Date in October
2025 at a price equal to 101.08 percent of the
Nominal Amount of the redeemed Bonds;
(vii) the Interest Payment Date in October 2025 to, but
excluding, the Interest Payment Date in January
2026 at a price equal to 100.54 percent of the
Nominal Amount of the redeemed Bonds; and
(viii) the Interest Payment Date in January 2026 to, but
excluding, the Maturity Date at a price equal to
100.00 percent of the Nominal Amount of the
redeemed Bonds.
The call option is an embedded derivative, evaluated to
have a fair value that approximates zero.
FINANCIAL UNDERTAKINGS (COVENANTS)
There is no compliance covenants.
INCURRENCE TEST
The Incurrence Test is met if the Leverage Ratio (Debt/
EBITDA) is equal to or lower than:
(a) 5.50, from and including the Issue Date to, but
excluding, 12 April 2023;
(b) 5.00, from and including 12 April 2023 to, but
excluding, 12 April 2024; and
(c) 4.50, from and including 12 April 2024 to, but
excluding, the Maturity Date,
This test is carried out every quarter and for any extension
of the bond. The incurrence test shows a value of 7,3 as of
31.12.2023. This test is only relevant for extension of the
bond and is not a compliance covenant forthe existing
bond.The test is based on consolidated figures for Duett
Software Group AS.
SECURITY AND GUARANTEES
As Security for the due and punctual fulfilment of the
Secured Obligations the following security is provided:
* all the shares in Duett Software Group AS
* all the shares owned by a Group Company
* trade receivables of each group Company
* any intercompany loan made to any Group Company
* any subordinated Loan, and
* guarantees from each group Company, which shall
constitute senior obligations of such Material Group
Company
40
NOTE 18
Other current
liabilities
2023 2022
Accrued wages and holiday pay 13 838 174 9 341 169
Accrued interest costs 10 714 286 8 947 852
Other accruals 9 423 469 4 637 632
Total other current liabilities 33 975 929 22 926 653
NOTE 19
Share capital
Share capital Number of shares Nominal price per share Total nominal amount
31 December 2021 34 932 100 3 493 200
31 December 2022 34 932 100 3 493 200
31 December 2023 34 932 100 3 493 200
The shareholders of Duo Bidco AS Number of shares Company affiliation Ownership
Duo Holdings AS 34 932 Holding company 100 %
All shares issued are fully paid and there is no restrictions related to the shares.
NOTE 20
Related parties
Related parties for Duett Software group are shareholders ( note 19 ), subsidiaries (note 1) and CEO and board members
(note 6 ). Intercompany balances and transactions between consolidated companies are eliminated in consolidated
figures and are not included in this disclosure. There have been no transactions or balances between related parties in
2023 or 2022 except remuneration as described in note 6.
41
NOTE 21
Risk management
Credit risk
Loss on receivables are recognized as displayed below; 2023 2022
Loss on trade receivables 161 713 121 322
The loss above is the actual loss on trade receivables
and is not related to provision for loss.
FOREIGN CURRENCY RISK
The group has historically had their revenues in one
currency. After the aquisition of Skyhost in April 2021
there is also revenues in DKK, but Duett and Skyhost
have revenues from their domestic market and in local
currency. The foreign currency risk the group is left with
is the currency effects on consolidation.
CREDIT RISK
Historically the credit loss has been very low for the
group, ref above. We do not consider the credit risk to be
material now or in the near future. See note 15 for more
details for accounts receivables.
INTEREST RATE RISK
The interest rate on the bond financing is NIBOR plus
5%. The risk for the group is the variation in NIBOR. The
effect for the group will, with a change in NIBOR of 1%,
be 5 mnok on a yearly basis.
LIQUIDITY RISK
The group had an available liquidity of NOK 74,018,911
per January 1, 2024. We do not consider the liquidity risk
to be material now or in the near future. The nominal
value of the bond of NOK 500 million has a maturity
date in April 2026. There are no repayment prior to the
maturity date. The interest for the bond is paid quarterly.
See note 17 for more details about the bond.
more details for the bond.
Maturity analysis for financial liabilities less than 1
year
1-2 years 2-3 years 3-4 years 4-5 years
Interest bond 48 550 000 48 550 000 13 567 397
Repayment bond 500 000 000 0
Lease 9 784 631 4 938 257 3 306 983 2 530 276 1 037 917
Accounts payables 25 086 552
VAT and other public taxes 13 106 410
Tax payable 1 760 420
Other current liabilities 33 975 929
Total financial liabilities 132 263 942 53 488 257 516 874 380 2 530 276 1 037 917
42
NOTE 22
Subsequent events
After the reporting period ended on 31 December
2023 and up to the date these consolidated financial
statements have been approved for issue, no events
have been identified that require disclosure.
KPMG AS
Vangsveien 73
N
-2317 Hamar
Telephone +47 45 40 40 63
Internet www.kpmg.no
Enterprise 935 174
627 MVA
To the General Meeting of Duett Software Group AS
Independent Auditor’s Report
Report on the Audit of the Financial Statements
Opinion
We have audited the financial statements of Duett Software Group AS, which comprise:
• the financial statements of the parent company Duett Software Group AS (the Company),
which comprise the “Balanse” as at 31 December 2023, the “Resultatregnskap” and “Indirekte
Kontantstrøm” for the year then ended, and notes to the financial statements, including a
summary of significant accounting policies, and
• the consolidated financial statements of Duett Software Group AS and its subsidiaries (the
Group), which comprise the consolidated statement of financial position as at 31 December
2023, the consolidated statement of profit and loss, consolidated statement of other
comprehensive income, consolidated statement of changes in equity and consolidated
statement of cashflows for the year then ended, and notes to the financial statements,
including material accounting policy information.
In our opinion
• the financial statements comply with applicable statutory requirements,
• the financial statements give a true and fair view of the financial position of the Company as at
31 December 2023, and its financial performance and its cash flows for the year then ended in
accordance with the Norwegian Accounting Act and accounting standards and practices
generally accepted in Norway, and
• the consolidated financial statements give a true and fair view of the financial position of the
Group as at 31 December 2023, and its financial performance and its cash flows for the year
then ended in accordance with IFRS Accounting Standards as adopted by the EU.
Our opinion is consistent with our additional report to the Board of Directors.
Basis for Opinion
We conducted our audit in accordance with International Standards on Auditing (ISAs). Our
responsibilities under those standards 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 and the
Group as required by relevant laws and regulations in Norway and the International Ethics Standards
Board for Accountants’ International Code of Ethics for Professional Accountants (including
Penneo document key: UQ7J1-GLFE8-82HPA-F02EE-CGBOG-FB1V4
2
International Independence Standards) (IESBA Code), and we have fulfilled our other ethical
responsibilities in accordance with these requirements. We believe that the audit evidence we have
obtained is sufficient and appropriate to provide a basis for our opinion.
To the best of our knowledge and belief, no prohibited non-audit services referred to in the Audit
Regulation (537/2014) Article 5.1 have been provided.
We have been the auditor of the Company for 4 years from the election by the general meeting of the
shareholders on 31 August 2020 for the accounting year 2020.
Key Audit Matters
Key audit matters are those matters that, in our professional judgment, were of most significance in
our audit of the financial statements of the current period. These matters were addressed in the
context of our audit of the financial statements as a whole, and in forming our opinion thereon, and we
do not provide a separate opinion on these matters.
Identification of indicators and Impairment of Intangible assets and Goodwill
Reference is made to Note 2.10 Intangible assets and goodwill, Note 4 Critical accounting estimates
and judgements in terms of accounting policies Note 12 Intangible assets
The Key Audit Matter
How the matter was addressed in our audit
The group has recognized NOK 436 million in
Goodwill and NOK 325 million in intangible assets
as of 31st December 2023. Out of the NOK 325
million in intangible assets, NOK 42 million is self-
developed technology recognized based on an
assumption of future economic benefit. The
remaining NOK 283 million of intangible assets
are previously acquired through business
combinations.
The intangible assets are amortized based on
their useful life and are subject of impairment test
to the extent an indication of impairment has been
identified. The identification process is important
to ensure intangible assets are reflected
appropriately. The process includes elements of
judgement and consideration of internal and
external factors.
Goodwill of NOK 435 million are recognized from
previous transactions. Goodwill is not amortized in
accordance with IAS 36, but subject of an annual
impairment test. The group has performed a value
in use calculation to determine the recoverable
amount. This is based on the most recent budget
and a future growth assumption, discounted with
the Group WACC.
Performance of annual impairment test of
Goodwill consist of several judgements and are
highly dependent on managements assumptions.
The judgements described in the preceding
paragraphs combined with the material amounts
involved makes the identification of impairment
triggers and value in use testing of Goodwill a Key
Audit Matter.
Our procedures include among other
• Made inquiries of management regarding
the indicators they assess as possible
impairment for relevant assets.
• Evaluated management’s indicator
assessment on the basis of our knowledge
of the business and other audit evidence
during the audit.
• Evaluated the valuation techniques,
assumptions and data used by management
in estimating the value in use.
• Evaluated the appropriateness and
likelihood of the sensitivities and their impact
on the overall estimated value in use and
assessed whether additional sensitivity
analysis would have been appropriate.
• Evaluated whether judgements and
decisions made by management when
estimating value in use are indicators of
possible management bias.
• Evaluated the completeness, accuracy and
relevance of disclosures required by IAS 36.
Penneo document key: UQ7J1-GLFE8-82HPA-F02EE-CGBOG-FB1V4
3
Other Information
The Board of Directors and the CEO (management) are responsible for the information in the Board of
Directors’ report and the other information accompanying the financial statements. The other
information comprises information in the annual report, but does not include the financial statements
and our auditor’s report thereon. Our opinion on the financial statements does not cover the
information in the Board of Directors’ report nor the other information accompanying the financial
statements.
In connection with our audit of the financial statements, our responsibility is to read the Board of
Directors’ report and the other information accompanying the financial statements. The purpose is to
consider if there is material inconsistency between the Board of Directors’ report and the other
information accompanying the financial statements and the financial statements or our knowledge
obtained in the audit, or whether the Board of Directors’ report and the other information
accompanying the financial statements otherwise appears to be materially misstated. We are required
to report if there is a material misstatement in the Board of Directors’ report or the other information
accompanying the financial statements. We have nothing to report in this regard.
Based on our knowledge obtained in the audit, it is our opinion that the Board of Directors’ report
• is consistent with the financial statements and
• contains the information required by applicable statutory requirements.
Responsibilities of Management for the Financial Statements
Management is responsible for the preparation of financial statements of the Company that give a true
and fair view in accordance with the Norwegian Accounting Act and accounting standards and
practices generally accepted in Norway, and for the preparation of the consolidated financial
statements of the Group that give a true and fair view in accordance with IFRS Accounting Standards
as adopted by the EU. Management is responsible 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 and
the Group’s ability to continue as a going concern, disclosing, as applicable, matters related to going
concern. The financial statements of the Company use the going concern basis of accounting insofar
as it is not likely that the enterprise will cease operations. The consolidated financial statements of the
Group use the going concern basis of accounting unless management either intends to liquidate the
Group or to cease operations, or has no realistic alternative but to do so.
Auditor’s Responsibilities for the Audit of the Financial Statements
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 will always detect a material misstatement when it exists.
Misstatements can arise from fraud or error and are considered material if, individually or in 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 in accordance with ISAs, we exercise professional judgment and maintain
professional scepticism throughout the audit. We also:
• identify and assess the risks of material misstatement of the financial statements, whether due
to fraud or error. We 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
Penneo document key: UQ7J1-GLFE8-82HPA-F02EE-CGBOG-FB1V4
4
procedures that are appropriate in the circumstances, but not for the purpose of expressing an
opinion on the effectiveness of the Company's and the Group'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 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 and the
Group'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 and the Group to cease to
continue as a going concern.
• evaluate the overall presentation, structure and content of the financial statements, including
the disclosures, and whether the financial statements represent the underlying transactions
and events in a manner that achieves a true and fair view.
• obtain sufficient appropriate audit evidence regarding the financial information of the entities or
business activities within the Group to express an opinion on the consolidated financial
statements. We are responsible for the direction, supervision and performance of the group
audit. We remain solely responsible for our audit opinion.
We communicate with the Board of Directors 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.
We also provide the Board of Directors with a statement that we have complied with relevant ethical
requirements regarding independence, and to communicate with them all relationships and other
matters that may reasonably be thought to bear on our independence, and where applicable, related
safeguards.
From the matters communicated with the Board of Directors, we determine those matters that were of
most significance in the audit of the financial statements of the current period and are therefore the
key audit matters. We describe these matters in our auditor’s report unless law or regulation precludes
public disclosure about the matter or when, in extremely rare circumstances, we determine that a
matter should not be communicated in our report because the adverse consequences of doing so
would reasonably be expected to outweigh the public interest benefits of such communication.
Report on Other Legal and Regulatory Requirements
Report on Compliance with Requirement on European Single Electronic Format (ESEF)
Opinion
As part of the audit of the financial statements of Duett Software Group AS, we have performed an
assurance engagement to obtain reasonable assurance about whether the financial statements
included in the annual report, with the file name 9845007554C7945DAC83-2023-12-31-en, have been
prepared, in all material respects, in compliance with the requirements of the Commission Delegated
Regulation (EU) 2019/815 on the European Single Electronic Format (ESEF Regulation) and
regulation pursuant to Section 5-5 of the Norwegian Securities Trading Act, which includes
requirements related to the preparation of the annual report in XHTML format, and iXBRL tagging of
the consolidated financial statements.
In our opinion, the financial statements, included in the annual report, have been prepared, in all
material respects, in compliance with the ESEF regulation.
Management’s Responsibilities
Management is responsible for the preparation of the annual report in compliance with the ESEF
Penneo document key: UQ7J1-GLFE8-82HPA-F02EE-CGBOG-FB1V4
5
regulation. This responsibility comprises an adequate process and such internal control as
management determines is necessary.
Auditor’s Responsibilities
Our responsibility, based on audit evidence obtained, is to express an opinion on whether, in all
material respects, the financial statements included in the annual report have been prepared in
compliance with ESEF. We conduct our work in compliance with the International Standard for
Assurance Engagements (ISAE) 3000 – “Assurance engagements other than audits or reviews of
historical financial information”. The standard requires us to plan and perform procedures to obtain
reasonable assurance about whether the financial statements included in the annual report have been
prepared in compliance with the ESEF Regulation.
As part of our work, we have performed procedures to obtain an understanding of the Company’s
processes for preparing the financial statements in compliance with the ESEF Regulation. We
examine whether the financial statements are presented in XHTML-format. We evaluate the
completeness and accuracy of the iXBRL tagging of the consolidated financial statements and assess
management’s use of judgement. Our procedures include reconciliation of the iXBRL tagged data with
the audited financial statements in human-readable format. We believe that the evidence we have
obtained is sufficient and appropriate to provide a basis for our opinion.
Hamar, 25 April 2024
KPMG AS
Stein Erik Lund
State Authorised Public Accountant
(This document is signed electronically)
Penneo document key: UQ7J1-GLFE8-82HPA-F02EE-CGBOG-FB1V4
T
his document is digitally signed using Penneo.com. The digital signature data
within the document is secured and validated by the computed hash value of the
original document. The document is locked and timestamped with a certificate from
a trusted third party. All cryptographic evidence is embedded within this PDF, for
future validation if necessary.
How to verify the originality of this document
This document is protected by an Adobe CDS certificate. When you open the
document in Adobe Reader, you should see, that the document is certified by
Penneo e-signature service <penneo@penneo.com>. This guarantees that
the contents of the document have not been changed.
You can verify the cryptographic evidence within this document using the
Penneo validator, which can be found at https://penneo.com/validator
The signatures in this document are legally binding. The document is signed using Penneo™ secure digital
signature. The identity of the signers has been recorded, and are listed below.
“By my signature I confirm all dates and content in this document.”
Lund, Stein Erik
Statsautorisert revisor
On behalf of: KPMG AS
Serial number: no_bankid:9578-5993-4-1583118
IP: 80.232.xxx.xxx
2024-04-25 10:36:41 UTC
Penneo document key: UQ7J1-GLFE8-82HPA-F02EE-CGBOG-FB1V4
46
9845007554C7945DAC832023-01-012023-12-319845007554C7945DAC832022-01-012022-12-319845007554C7945DAC832023-12-319845007554C7945DAC832022-12-319845007554C7945DAC832021-12-319845007554C7945DAC832021-12-31ifrs-full:IssuedCapitalMember9845007554C7945DAC832022-01-012022-12-31ifrs-full:IssuedCapitalMember9845007554C7945DAC832022-12-31ifrs-full:IssuedCapitalMember9845007554C7945DAC832021-12-31ifrs-full:AdditionalPaidinCapitalMember9845007554C7945DAC832022-01-012022-12-31ifrs-full:AdditionalPaidinCapitalMember9845007554C7945DAC832022-12-31ifrs-full:AdditionalPaidinCapitalMember9845007554C7945DAC832021-12-31ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember9845007554C7945DAC832022-01-012022-12-31ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember9845007554C7945DAC832022-12-31ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember9845007554C7945DAC832021-12-31ifrs-full:RetainedEarningsMember9845007554C7945DAC832022-01-012022-12-31ifrs-full:RetainedEarningsMember9845007554C7945DAC832022-12-31ifrs-full:RetainedEarningsMember9845007554C7945DAC832023-01-012023-12-31ifrs-full:IssuedCapitalMember9845007554C7945DAC832023-12-31ifrs-full:IssuedCapitalMember9845007554C7945DAC832023-01-012023-12-31ifrs-full:AdditionalPaidinCapitalMember9845007554C7945DAC832023-12-31ifrs-full:AdditionalPaidinCapitalMember9845007554C7945DAC832023-01-012023-12-31ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember9845007554C7945DAC832023-12-31ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember9845007554C7945DAC832023-01-012023-12-31ifrs-full:RetainedEarningsMember9845007554C7945DAC832023-12-31ifrs-full:RetainedEarningsMemberiso4217:NOK