AI assistant
Carasent — Interim / Quarterly Report 2021
Aug 18, 2021
3568_rns_2021-08-18_5e598202-cb77-4cf3-9d56-a780615a36b4.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Carasent Reports Second Quarter and Half Year 2021 Results
Oslo, Norway – August 18, 2021 – Carasent ASA® (OSE: CARA), announced its unaudited financial results for the first half year and second quarter of 2021.
Interim Management Report
Carasent delivered strong financials in the second quarter, with robust underlying growth rates and profitability. Q2 2021 YoY revenue growth was 88% compared to Q2 2020, leading to a total Q2 2021 revenue of NOK 32.0 million.
The period was characterized by continued strong momentum in our existing business and high M&A activity. Organic YoY growth for Q2 2021 in Evimeria and Avans Soma was 36% compared to Q2 2020 (constant currency), tracking well in line with our plan. M&A activity remained at a high level during the second quarter and culminated in the acquisition of Metodika AB in May 2021.
We continue to see great potential as a consolidator of the e-health industry and our pipeline remains active. To be able to execute on growth opportunities going forward, Carasent carried out a successful private placement in May, which raised net NOK 345 million. Hence, we are now positioned to capitalize on the identified organic and acquisitive opportunities going forward.
Overview of Second Quarter 2021 results for the Carasent group:
- Revenue of NOK 32.0 million (NOK 17.0 million), an increase of 88 % as compared to Q2 2020. Acquisitions accounted for 10.3 million or 60 % of the increase.
- EBITDA of NOK 9.4 million (NOK 5.7 million), an increase of 69 % as compared to Q2 2020.
- EBIT of NOK 3.6 million (NOK 2.4 million), an increase of 50 % as compared to Q2 2020.
- Signed 37 new units1 during the Second Quarter 2021. Ended the Second Quarter with 784 active units (Evimeria: 561 Avans Soma: 169, Metodika: 54)
- Including changes in fair value of previously issued stock options of NOK 17.3 million in Q2 2021, the result was a net income of NOK 19.9 million as compared to a net loss of NOK 5.5 million during Q2 2020.
- Cash balances of NOK 486.8 million on June 30, 2021.
1Units are defined as number of physical entities (clinics and hospitals) / customers
Events after the balance sheet date:
- Carasent completed another private placement of NOK 420 million, bringing in Vitruvian Partners as a major shareholder.
- The private placement was carried out after the balance sheet date and is not included in the cash balances on June 30, 2021.
Key Highlights of Second Quarter 2021
The activity and demand for digital services in our market segments remains very good across the business segments. Evimeria delivered a strong inflow of orders during Q2 with 32 new clinics signed and 561 active clinics at the end of the quarter. Avans Soma signed 5 new units during the quarter, ending the quarter with 164 units, and a total of 29 new units in H1.
However, like previous quarters, the effects of the pandemic have both been positive and negative for Carasent. The negative perspective shows that some customers prioritize testing and vaccination related activities over changing their journal systems, with a short-term impact on order intake. The positive shows a growing demand for faster digitization and need for new ehealth services. We continue to see that customers are willing to invest in new digital services to meet customer demands and digitize their offering.
The organic growth remains robust, with combined growth for Evimeria and Avans Soma of 36% compared to Q2 2020 (constant currency), tracking well in line with our plan. As we grow in scale and broaden our product offering through acquisitions, we see a positive response from the market as we will be able to provide our customers with a more holistic solution.
Evimeria delivered revenues of SEK 21.7 million, compared to SEK 16.4 million in Q2 2021, an increase of 32% in local currency. We continue to see an increasing demand for integrated services driving revenue growth. The ratio between Webdoc and integrated services was 1 to 1.1, and Evimeria continues to expand its ecosystem of new services and features
The integration of the Avans Soma acquisition into Carasent group is on track and yielding positive results. Sales totaled NOK 8.1 million, compared to NOK 5.5 million in Q2 2020, an increase of 48 %. Avans Soma continues to migrate its customers from on-premises solutions to cloud solutions according to plan, as well as increase its sales of new ancillary services and features.
The scalability of the business and delivery model continues to increase earnings, according to plan.
For Evimeria, EBITDA amounted to SEK 8.8 million compared to SEK 6.2 million in the second quarter of 2020, corresponding to a growth of 41%. EBIT amounted to SEK 6.1 million compared to SEK 4.0 million in the second quarter of 2020, corresponding to a growth of 54%.
Avans Soma delivered EBITDA amounted to NOK 4.9 million compared to NOK 3.1 million in the second quarter of 2020, corresponding to a growth of 50%. EBIT amounted to NOK 3.1 million compared to NOK 1.7 million in the second quarter of 2020, corresponding to a growth of 84%.
Adj. Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) is adjusted for non-recurring items (including acquisition cost) in Carasent ASA of NOK 3.3 million for Q2 2021 The above presented financial information for Evimeria and Metodika was converted from SEK to NOK.
During the quarter, we continued our work to develop Evimeria's service offering for the Norwegian market. The goal remains to launch at least parts of Evimeria's offering for selected segments and customers in Norway at the end of 2021 or beginning of 2022. Investments and costs related to this initiative are reported in Carasent AS.
In addition to a non-cash flow affecting income allocation for the options scheme of NOK 17.3 million, the parent company, Carasent ASA, had a quarter with a recurring OPEX level of NOK 1.3 million and a depreciation effect on acquisitions according to Purchase Price Allocation (PPA) of NOK 1.0 million. Carasent ASA had additional non-recurring OPEX of NOK 3.3 million mainly related to acquisition and share issuance.
For the purpose of illustration and comparison, the information above and the table below includes illustrative pro-forma historical financials for Avans Soma Q2 and H1 2020. Avans Soma includes Avans AS, Soma Solution AS and Avans Soma Holding AS in 2020. IFRS adjustments has been made with regards to IFRS 16 derived from the groups rental agreements.
| Evimeria EMR | |||||
|---|---|---|---|---|---|
| Q2 2021 financials (NOKm) | AB Avans Soma AS | Metodika AB | Carasent ASA | Group | |
| Revenue | 21.6 | 8.1 | 2.3 | - | 32.0 |
| % Growth YoY1 | 27% | 48% | - | - | 88% |
| Adj. EBITDA | 8.5 | 4.9 | 0.6 | -1.3 | 12.7 |
| % Margin | 39% | 61% | - | - | 40% |
| Adj. EBIT | 5.8 | 3.1 | 0.4 | -2.3 | 7.0 |
| % Margin | 27% | 38% | 20% | - | 22% |
| New units | 32 | 5 | - | - | 3 7 |
| Units EOP | 561 | 164 | 54 | - | 779 |
1: For illustrative purposes, the above table includes pro-forma financial information for Avans Soma for Q2 2020
2: Adj. Earnings before Interest, Taxes (EBIT), Depreciation and Amortization (EBITDA) is adjusted for non-recurring items (including acquisition cost) in Carasent ASA of NOK 3.3 million for Q2 2021
Acquisition of Metodika AB
Metodika is a leading provider of Enterprise Practice Management (EPM) solutions to independent hospitals and clinics across 10 European countries, and the transaction was well inline with communicated strategic priorities of expanding within geographies, segments and offerings.
Metodika has a complementary market presence that will expand Carasent's geographical footprint significantly by giving access to new European markets such as Denmark, Finland, UK, Germany and Italy. In addition, the product platform also includes a tool for inpatient care that is complementary to Carasent's current offerings. The tool for treatment and surgery will expand our product offerings and enable us to service our clients in a new sub-segment.
The consideration was NOK 111 million, of which NOK 90.1 million was settled in cash and the remaining in issuance of 588,235 shares to the previous owner of Metodika to a fair value per share of NOK 34.
Outlook
We continue to see a growing demand for our services, with positive reactions from customers to our broadened product offering from recent acquisitions. After a strong H1 2021 we are tracking in line with our guidance for both Evimeria and Avans Soma for 2021.
The pandemic has produced different effects in different stages, during 2020 we saw that the uncertainty and restrictions delayed our sales processes towards larger customers. Recently, we saw that some of our customers prioritize testing and vaccination over changing their digital services. We expect the pandemic to remain with us for a period going forward, but in summary the limited short-term negative effects for Carasent are outweighed by a positive effect with regard to long-term future prospects.
We have identified a broad range of strategic opportunities in new geographies, segments and offerings, with a strong rationale. Our pipeline of acquisition targets remains active with both near-term and long-term opportunities, including ongoing processes and bilateral dialogues.
Financial Statements – Basis for Preparation
The enclosed consolidated condensed financial statements have been prepared in accordance with IAS 34 - Interim Financial Reporting Standards (IFRS).
CONSOLIDATED STATEMENTS OF INCOME
| Three Months Ended | Six Months Ended | ||||
|---|---|---|---|---|---|
| June 30, 2021 | June 30, 2020 | June 30, 2021 | June 30, 2020 | ||
| (Amounts in NOK 1,000) | Note | ||||
| Revenue | 3 | 31 969 | 16 986 | 60 219 | 32 624 |
| Operating Revenues | 31 969 | 16 986 | 60 219 | 32 624 | |
| Cost of Sales | 5 207 | 2 995 | 10 269 | 6 105 | |
| Gross Profit | 26 762 | 13 992 | 49 950 | 26 519 | |
| Operating Expenses | |||||
| Employee Compensation and Benefits | 9 079 | 5 231 | 18 338 | 10 017 | |
| Other Operational and Administrative Expenses | 8 277 | 3 041 | 13 015 | 5 949 | |
| Depreciation and Amortization | 5 759 | 3 280 | 11 277 | 6 426 | |
| Total Operating Expenses | 23 115 | 11 552 | 42 630 | 22 393 | |
| Net Operating Income | 3 647 | 2 439 | 7 319 | 4 126 | |
| Financial Items | |||||
| Interest Expenses | 171 | 175 | 330 | 356 | |
| Other Financial (Income)/Expenses | 5 | (17 312) | 7 231 | (6 910) | 8 132 |
| Net Financial Items | (17 140) | 7 406 | (6 581) | 8 487 | |
| Net Income/(Loss) Before Income Taxes | 20 787 | (4 967) | 13 900 | (4 361) | |
| Income Tax | 856 | (571) | 1 642 | (958) | |
| Net Income/(Loss) | 19 931 | (5 538) | 12 258 | (5 319) | |
| Attributable to Equity Holders of the Parent | 19 931 | (5 538) | 12 258 | (5 319) | |
| Earnings Per Share: | |||||
| Basic | 0,34 | (0,14) | 0,22 | (0,13) | |
| Diluted | 0,34 | (0,14) | 0,22 | (0,13) | |
| Weighted Average Common Shares Outstanding | 58 590 005 | 40 634 000 | 56 832 331 | 40 634 000 |
| Three Months Ended | Six Months Ended | |||
|---|---|---|---|---|
| June 30, 2021 | June 30, 2020 | June 30, 2021 | June 30, 2020 | |
| (Amounts in NOK 1,000) | ||||
| Net Income/ (Loss) | 19 931 | (5 538) | 12 258 | (5 319) |
| Changes in Translation Differences | 3 082 | (9) | (4 907) | 9 901 |
| Items that may be Reclassified Subsequently to | ||||
| the Income Statement | 3 082 | (9) | (4 907) | 9 901 |
| Total Other Comprehensive Income/(Loss) for the Period | 3 082 | (9) | (4 907) | 9 901 |
| Total Comprehensive Income/(Loss) for the Period | 23 013 | (5 547) | 7 352 | 4 582 |
| Attributed to Equity Holders of the Parent | 23 013 | (5 547) | 7 352 | 4 582 |
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
| June 30, 2021 |
December 31, 2020 |
||
|---|---|---|---|
| (Amounts in NOK 1,000) |
Note | ||
| ASSETS | |||
| Non-Current Assets |
|||
| Goodwill | 2 | 275,878 | 170,339 |
| Customer Relationships |
2 | 29,150 | 29,309 |
| Technology | 2 | 60,471 | 49,131 |
| Total Intangible Assets |
365,500 | 248,779 | |
| Tools and Equipment |
1,468 | 1,198 | |
| Right of Use Asset |
17,887 | 15,917 | |
| Deferred Tax Assets |
1,117 | 1,117 | |
| Total Non-Current Assets |
385,972 | 267,011 | |
| Current Assets |
|||
| Receivables Customer |
17,775 | 11,071 | |
| Other Receivables |
6,041 | 3,517 | |
| Prepaid Expenses |
2,697 | 2,195 | |
| Cash and Cash Equivalents |
486,770 | 221,155 | |
| Total Current Assets |
513,283 | 237,939 | |
| TOTAL ASSETS |
899,255 | 504,949 |
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
| 30, June 2021 |
31, December 2020 |
||
|---|---|---|---|
| (Amounts in NOK 1,000) |
Note | ||
| LIABILITIES AND SHAREHOLDERS EQUITY |
|||
| Equity Attributed to Equity of Holders the Parent |
|||
| Share Capital |
4 | 88 752 |
73 307 |
| Other Paid-in Capital |
4 | 705 867 |
354 630 |
| Other Reserves |
4 422 |
9 329 |
|
| Retained Earnings |
(24 031) |
(36 290) |
|
| Total Shareholders Equity |
775 010 |
400 975 |
|
| Lease Liability | 13 717 |
12 763 |
|
| Liability Stock Option Program |
5 | 34 238 |
41 180 |
| Deferred Tax Liability |
11 417 |
8 873 |
|
| Other Non-Current Liabilities |
12 | - | |
| Non-Current Liabilities Total |
59 384 |
62 816 |
|
| Current Liabilities |
|||
| Trade Accounts Payable |
15 230 |
4 883 |
|
| Accrued Expenses |
26 229 |
14 840 |
|
| Contract Liability |
13 381 |
6 930 | |
| Current Liabilities to Credit Institutions |
302 | 943 | |
| Current Lease Liability |
5 865 |
4 803 |
|
| Other Current Liabilities |
3 854 |
8 759 |
|
| Current Liabilities Total |
64 860 |
41 158 |
|
| TOTAL LIABILITIES AND EQUITY |
899 255 |
504 949 |
CONSOLIDATED STATEMENT OF CASH FLOWS
| Six Months Ended | |||||
|---|---|---|---|---|---|
| June 30, 2021 | June 30, 2020 | ||||
| (Amounts in NOK 1,000) | Note | ||||
| Cash Flows from Operating Activities | |||||
| Profit/(Loss) Before Tax | 13 900 | (4 361) | |||
| Depreciation and Amortization | 11 277 | 6 426 | |||
| Interest Expense | 360 | 367 | |||
| Fair Value Adjustments Stock Options | 5 | (6 941) | 8 120 | ||
| Change in Accounts Receivable | (1 507) | (2 620) | |||
| Change in Accounts Payable | 8 846 | 167 | |||
| Change in Current Assets & Liabilities | (2 243) | 1 703 | |||
| Net Cash Flows Provided by Operating Activities | 23 692 | 9 802 | |||
| Cash Flows from Investing Activities | |||||
| Investments in Intangible and Tangible Assets | (14 615) | (8 837) | |||
| Acquisition of Company, Net of Cash Paid | 2 | (86 897) | - | ||
| Cash Flows Used in Investing Activities | (101 512) | (8 837) | |||
| Cash Flows from Financing Activities | |||||
| Issuance of Shares | 2, 3 | 367 625 | - | ||
| Transaction Cost Related to Issuance of Shares | (21 304) | - | |||
| Payment Lease Liability | (2 055) | (1 029) | |||
| Repayment of Debt | - | (611) | |||
| Net Paid Interest | (360) | (367) | |||
| Cash Flows Used in Financing Activities | 343 905 | (2 007) | |||
| Effect of Exchange Rates on Cash and Cash Equivalents | (471) | (34) | |||
| Net Change in Cash and Cash Equivalents | 265 614 | (1 075) | |||
| Cash and Cash Equivalents at Beginning of Period | 221 155 | 10 929 | |||
| Cash and Cash Equivalents at End of Period | 486 770 | 9 854 |
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
| Share | Share | Translation | Retained | Total | |
|---|---|---|---|---|---|
| Capital | Premium | Difference | Earning | Equity | |
| (Amounts in NOK 1,000) | Reserve | Reserve | |||
| Equity December 31, 2020 | 73 307 | 354 630 | 9 329 | (36 290) | 400 976 |
| Net Income for the Period | - | - | - | 12 258 | 12 258 |
| Change in Translation Differences | - | - | (4 907) | - | (4 907) |
| Other Comprehensive Income | - | - | (4 907) | 12 258 | 7 353 |
| Share Issuance | 15 445 | 372 443 | - | - | 387 888 |
| Transaction Costs | - | (21 206) | - | - | (21 206) |
| Equity June 30, 2021 | 88 752 | 705 866 | 4 422 | (24 032) | 775 010 |
| Share Capital |
Share Premium |
Translation Difference |
Retained Earning |
Total Equity |
|
|---|---|---|---|---|---|
| (Amounts in NOK 1,000) | Reserve | Reserve | |||
| Equity December 31, 2019 | 54,124 | 35,819 | - | 636 | 90,577 |
| Net Income for the Period | - | - | - | (5,319) | (5,319) |
| Change in Translation Differences | - | - | 9,901 | - | 9,901 |
| Other Comprehensive Income | - | - | 9,901 | (5,319) | 4,582 |
| Equity June 30, 2020 | 54,124 | 35,819 | 9,901 | (4,683) | 95,159 |
Note 1 – General information
Carasent ASA ("Carasent", the "Company" or the "Group") is a public Company registered in Norway and traded on the Oslo Stock Exchange with a registered business address at c/o Advokatsenteret Kristian Augusts gate 14, Oslo, Norway.
The condensed consolidated financial statements for the second quarter of 2021 were approved by the Board of Directors for publication on August 18, 2021. The interim financial information is unaudited.
The condensed consolidated financial statements comprise Carasent ASA and its subsidiaries Evimeria EMR AB, Avans Soma Holding and newly acquired Metodika AB. The interim financial statements are prepared in accordance with the International Accounting Standard (IAS) 34. The condensed consolidated financial information does not include all information and disclosures required in the annual financial statements and should be read in conjunction with the consolidated financial statements for the year ended December 31, 2020, which have been prepared in accordance with International Financial Reporting Standards as adopted by the EU (IFRS).
The accounting policies applied by Carasent in these interim financial statements are consistent with those of the financial year 2020. The presentation currency is NOK (Norwegian Krone). All financial information is presented in NOK thousands, unless otherwise stated. The income statements in 2021 are translated at the average exchange rate year to date due to change in consolidation model. This is a change compared to 2020 where it was translated at the average exchange rate per month. The change has no impact on the balance sheet as it was translated at the closing rate for the period. The change has minor effects and comparable figures are not restated.
Carasent ASA acquired the Norwegian group Avans Soma Holding AS (Avans Soma) on December 10, 2020. Avans Soma is a developer of leading medical record systems and IT solutions in the Norwegian health care market. Avans Soma was consolidated in the Group from December 31, 2020 and consequently comparable figures for the second quarter 2020 do not include Avans Soma.
Carasent ASA acquired the Swedish company Metodika AB (Metodika) on May 25, 2021. Metodika is a leading provider of Enterprise Practice Management (EPM) solutions to independent hospitals and clinics across 10 European countries. Metodika was consolidated in the Group from 31 May 2021 and consequently comparable figures for the second quarter 2020 do not include Metodika.
Note 2 – Business Combination
Acquistions of Metodika AB
Carasent ASA acquired the Swedish company Metodika AB (Metodika) on May 25, 2021. Metodika is a leading provider of Enterprise Practice Management (EPM) solutions to independent hospitals and clinics across 10 European countries. The consideration was NOK 111 million, of
which NOK 90.1 million was settled in cash and the remaining in issuance of 588,235 shares to the previous owner of Metodika to a fair value per share of NOK 34.
Preliminary purchase price allocation - assets acquired and liabilities assumed The amounts recognized at the date of acquisitions in respect of identifiable assets acquired and liabilities assumed are set out in the table below:
| (Amounts in NOK 1,000) |
Metodika |
|---|---|
| consideration Purchase |
|
| Cash consideration |
90,777 |
| Ordinary shares issued |
20,263 |
| consideration Total purchase |
111,040 |
| Technology | 5,568 |
| Customer relationship |
2,729 |
| Deferred tax assets |
- |
| Right of use assets |
4,794 |
| Customer receivables |
5,197 |
| Cash and cash equivalents |
3,880 |
| Deferred tax liability |
(1,410) |
| Lease liability |
(4,794) |
| Trade payables |
(1,502) |
| Accrued expenses and prepaid income |
(12,634) |
| Net other assets and liabilities |
1,498 |
| net identifiable assets acquired at fair Total value |
3,328 |
| Consideration | 111,040 |
| Goodwill | 107,712 |
| Net cash outflow arising on acquisition |
|
| Cash consideration |
90,777 |
| Less: | |
| Cash and cash equivalent balances acquired |
(3,880) |
| outflow arising on acquisition Net cash |
86,897 |
Goodwill from the acquisition of Metodika represents expected synergies in the Group and will form a separate cash generating unit.
Acquisition costs of NOK 1.6 million arose as a result of the transactions. These have been recognized as part of other operating expenses in the statement of statement of profit or loss.
Note 3 – Revenue and Operating Segment Information
Following the acquisition of Avans Soma, the Company assessed its internal organizational structure, internal reporting system and geographical business units, and identified the following reportable segments that should be reported separately. Earnings before interest, taxes, depreciation and amortization (EBITDA) is defined as the segment profit or loss.
Evimeria segment
Evimeria is a software and electronic health services provider in the Swedish healthcare sector. The segment generates revenue from selling an electronic medical record (EMR) system and integrated services (partly from third-party developers) to customers in the healthcare sector.
Evimeria's Webdoc technology is a web-based care management system for health professionals which reduces the risk of resource-intensive routines and makes it easier to focus on the core business.
Evimeria's Vårdrummet solution offers a digital platform for interactive health care. It enables healthcare providers to safely communicate with their patients via digital services such as video and chat. It also allows the patient to participate more actively in his or her own care, through health declarations and/or online booking.
Avans Soma segment
Avans Soma is a developer of leading medical record systems and IT solutions in the Norwegian healthcare sector. The segment generates revenue from selling SaaS (Software as a Service) agreements and healthcare products for social care and mental illness rehabilitation.
Metodika segment
Metodika is a software provider that develops and provides Enterprise Practice Management (EPM) solutions to independent hospitals and clinics across Europe. The segment primarily generates revenue from selling maintenance and SaaS agreements which is categorized as license revenue. Additionally, the segment provides add-on services for its maintenance agreements and consulting work based on customer demand.
Other
Other includes results from the holding company Carasent ASA and any effects related to eliminations.
Operating segments
For the 3 months ended June 30, 2021
| Total operating |
Other segments and |
Group | ||||
|---|---|---|---|---|---|---|
| (Amounts in NOK 1,000) | Evimeria | Avans Soma | Metodika | segments | eliminations | total |
| Profit and loss disclosures | ||||||
| SaaS | 9 953 | 641 | 106 | 10 700 | 10 700 | |
| Add-on services | 11 015 | 1 617 | 900 | 13 532 | 13 532 | |
| Consulting | 632 | 1 468 | 548 | 2 648 | 2 648 | |
| License | - | 12 | - | 12 | 12 | |
| Maintenance | - | 4 311 | 709 | 5 021 | 5 021 | |
| Other | (5) | 54 | 8 | 57 | 57 | |
| Total revenues | 21 594 | 8 103 | 2 272 | 31 969 | - | 31 969 |
| EBITDA | 8 456 | 4 916 | 641 | 14 012 | (4 606) | 9 406 |
For the 3 months ended June 30, 2020
| Total operating |
Other segments and |
Group | ||||
|---|---|---|---|---|---|---|
| (Amounts in NOK 1,000) | Evimeria | Avans Soma | Metodika | segments | eliminations | total |
| Profit and loss disclosures | ||||||
| SaaS | 8 658 | - | - | 8 658 | 8 658 | |
| Add-on services | 6 923 | - | - | 6 923 | 6 923 | |
| Consulting | 1 329 | - | - | 1 329 | 1 329 | |
| License | - | - | - | - | - | |
| Maintenance | - | - | - | - | - | |
| Other | 76 | - | - | 76 | 76 | |
| Total revenues | 16 986 | - | - | 16 986 | - | 16 986 |
| EBITDA | 6 464 | - | - | 6 464 | (745) | 5 719 |
For the 6 months ended June 30, 2021
| Total | Other | |||||
|---|---|---|---|---|---|---|
| operating | segments and | Group | ||||
| (Amounts in NOK 1,000) | Evimeria | Avans Soma | Metodika | segments | eliminations | total |
| Profit and loss disclosures | ||||||
| SaaS | 19 622 | 1 051 | 106 | 20 779 | 20 779 | |
| Add-on services | 20 849 | 3 240 | 900 | 24 990 | 24 990 | |
| Consulting | 2 088 | 2 776 | 548 | 5 412 | 5 412 | |
| License | - | 12 | - | 12 | 12 | |
| Maintenance | - | 8 230 | 709 | 8 939 | 8 939 | |
| Other | (4) | 83 | 8 | 87 | 87 | |
| Total revenues | 42 555 | 15 392 | 2 272 | 60 219 | - | 60 219 |
| EBITDA | 16 552 | 6 955 | 641 | 24 148 | (5 552) | 18 596 |
| Total operating |
Other segments and |
Group | ||||
|---|---|---|---|---|---|---|
| (Amounts in NOK 1,000) | Evimeria | Avans Soma | Metodika | segments | eliminations | total |
| Profit and loss disclosures | ||||||
| SaaS | 16 538 | - | - | 16 538 | 16 538 | |
| Add-on services | 13 488 | - | - | 13 488 | 13 488 | |
| Consulting | 2 507 | - | - | 2 507 | 2 507 | |
| License | - | - | - | - | - | |
| Maintenance | - | - | - | - | - | |
| Other | 91 | - | - | 91 | 91 | |
| Total revenues | 32 624 | - | - | 32 624 | - | 32 624 |
| EBITDA | 12 378 | 12 378 | (1 826) | 10 552 |
For the 6 months ended June 30, 2020
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
EBITDA reconciles to net income/(loss) before income tax as follows:
| 3 Months Ended | 6 Months Ended | ||||
|---|---|---|---|---|---|
| June 30, | June 30, | June 30, | June 30, | ||
| (Amounts in NOK 1,000) | 2021 | 2020 | 2021 | 2020 | |
| EBIDTA | 9.406 | 5.719 | 18,597 | 10,553 | |
| Depreciation and Amortization | (5,759) | (3,280) | (11,277) | (6, 426) | |
| Interest Expenses | (171) | (175) | (330) | (356) | |
| Other Financial Expenses | 17.312 | (7,231) | 6.910 | (8, 132) | |
| Net Income/(Loss) Before Income Taxes | 20,787 | (4,967) | 13,900 | (4,361) |
Note 4 - Equity
In the private placement completed in May 2021 11,007,031 new shares were issued which was valued at NOK 33.40 per share, amounting to NOK 368 million, which was fully paid in cash. The share capital increased by NOK 14,662 thousand to NOK 87,968 thousand.
In relation to the acquisition of Metodika AB (May 2021) where 20 % of the consideration is agreed to be new shares in Carasent ASA. Carasent registered 588,235 additional shares related to the acquisition of Metodika on June 4, 2021. The share capital increased by NOK 784 thousand to NOK 88,752 thousand.
Note 5 - Expenses for changes in fair value of previously issued stock options
As announced on November 15, 2019, the Board in Carasent ASA approved a stock option program for up to 2 million shares. The options are structured as warrants based on market value, will have a strike of price of NOK 14.47 with a 3-year term. When exercised, the Board has the right to pay the option holder cash instead of issue shares. The market value of the options has been calculated to NOK 1.39 per option and have been fully distributed. All 2 million options were subscribed and has been paid for by the option holder. A total of 1,528,562 options were subscribed for by employees and the remaining by primary insiders.
The estimated fair value of the stock options when issued was NOK 1.39 per warrant. As at June 30, 2021, the fair value of the warrants was estimated to be NOK 17.12 per warrant, resulting in a financial liability of NOK 34.24 million for the Company. Based on the 2 million options issued, the change in fair value resulted in NOK 6.9 million gain in the 1 half year of 2021 and a gain of NOK 17.3 million in the second quarter isolated. (NOK 38.4 loss in 2020).
Note 6 – Events after the balance sheet date
After the balance sheet date, Carasent completed another private placement of NOK 420 million, bringing in Vitruvian Partners as a major shareholder in July 2021.
There are no other events after the balance sheet date that needs to be disclosed.
Risk and Uncertainty
Covid-19 effects
The impact for Carasent has been relatively modest until now, and our current assessment is that the pandemic is not expected to significantly impact our business. The company has significant intangible assets and goodwill. No new impairment triggers have been identified and there is no significant change in our impairment assessments and related estimates since 31 December 2020.
Attracting and retaining skilled employees
Attracting and retaining employees is vital for securing and expanding the Company's revenues. Loss of key employees and/or lack of new recruitments could have a material negative effect.
Currency and exchange rate risks
The Company has revenues and costs in two different countries, with different currencies, Norwegian Krone (NOK) and Swedish Krona (SEK), and is as such exposed to currency fluctuations when translating into the main currency NOK.
Customers and customer dependency
Changes in the customer's underlying business environment, changes in the legislation or the customer's desire to change supplier, might influence existing operations and financial performance of the Company negatively.
Responsibility Statement
We confirm to the best of our knowledge that the condensed set of interim consolidated financial statements as of June 30, 2021 and for the six month period January 1, 2021 to June 30, 2021 has been prepared in accordance with IAS 34 'Interim Financial Reporting' and gives a true and fair view of the Company's assets, liabilities, financial position and the result for the period viewed in their entirety, and that the interim management report in accordance with the Norwegian Securities Trading Act section 5-6 fourth paragraph includes a fair review of any of the significant events that arose during the six-month period and their effect on the half-yearly financial report, and any significant related parties transactions, and a description of the principal risks and uncertainties for the remaining six months of the year.
Oslo - August 18 th 2021
The Board of Directors and Chief Executive Officer of Carasent ASA
Chairman of the Board CEO Board Member
/s/Johan Lindqvist /s/ Dennis Höjer /s/ Anna Kinberg Batra
Board Member Board Member Board Member
/s/Terje Rogne /s/Ebba Fahraeus /s/Staffan Hanstorp
About Carasent
Founded in 1997, Carasent ASA was previously the parent company of Apptix, Inc. Carasent withdrew from the US market in 2017. In May 2018 Carasent acquired the Swedish Company Evimeria EMR AB, a company providing cloud-based medical record services to the health care industry. The Company's strategy is to continue to develop and expand digitalization that helps customers to meet challenges in providing efficient and qualitative health care services. For more information, visit carasent.com
For further information:
Dennis Höjer (CEO) [email protected] +46 733 28 49 22
Svein Martin Bjørnstad (CFO) [email protected] +47 97969493