Prospectus • Oct 21, 2021
Prospectus
Open in ViewerOpens in native device viewer
Enterprise number NO 883 742 192 A public limited liability company incorporated under the laws of Norway and listed on the Oslo Stock Exchange.
This prospectus (the "Prospectus") relates to, and has been prepared by Carasent ASA ("Carasent" or the "Company", and together with its subsidiaries, the "Group") in connection with the listing on Oslo Børs, a stock exchange operated by Oslo Børs ASA (the "Oslo Stock Exchange") of 12 575 567 new shares (the "New Shares" of the Company issued in connection with two private placements.
The first private placement was completed on May 25, 2021 (the "Private Placement 1 "). The second private placement was completed on July 22, 2021 (the "Private Placement 2").
The Private Placement 1 was finalized following the acquisition of Metodika AB on May 25, 2021 a Seller's Note of NOK 23,229,999.50 were issued to the sellers ("the Transaction"). The Seller's Note was then subsequently used as payment for 588,235 new shares (the "New Shares 1") at NOK 39.49 per share.
The Private Placement 2 was finalized following a direct placement completed on July 22, 2021 towards Cardigan Holdco S.à r.l., a company indirectly owned by Vitruvian Investment Partnership IV, a fund managed by Vitruvian Partners LLP (together "Vitruvian"). The Private Placement 2 covered issuance of 11,987,332 new shares (the "New Shares 2") at NOK 35.05 with a total cash consideration of NOK 420 million.
This Prospectus does not constitute an offer or an invitation to buy, subscribe or sell the securities being admitted to trading described in the Prospectus and the Prospectus relates solely to the listing of the New Shares.
The date of this Prospectus is October 21, 2021
This Prospectus has been prepared solely in connection with the listing of the New Shares. This Prospectus has been prepared to comply with the Norwegian Securities Trading Act of 29 June 2007 no. 75 (the "Norwegian Securities Trading Act") and related secondary legislation, including Regulation (EU) 2017/1129 of the European Parliament and of the Council of 14 June 2017 on the prospectus to be published when securities are offered to the public or admitted to trading on a regulated market, and repealing Directive 2003/71/EC , as amended, and as implemented in Norway in accordance with Section 7-1 of the Norwegian Securities Trading Act (the "EU Prospectus Regulation"). This Prospectus has been prepared solely in the English language.
The Financial Supervisory Authority of Norway (Norwegian: Finanstilsynet) (the "Norwegian FSA") has reviewed and approved this Prospectus, as competent authority under the EU Prospectus Regulation. The Norwegian FSA only approves this Prospectus as meeting the standards of completeness, comprehensibility and consistency imposed by the EU Prospectus Regulation, and such approval should not be considered as an endorsement of the issuer or the quality of the securities that are the subject of this Prospectus. Investors should make their own assessment as to the suitability of investing in the securities.
The information contained herein is current as at the date hereof and is subject to change, completion and amendment without notice. In accordance with Article 23 of the EU Prospectus Regulation, significant new factors, material mistakes or material inaccuracies relating to the information included in this Prospectus which may affect the assessment of the New Shares and which arises or is noted between the time when this Prospectus is approved by the Norwegian FSA and the listing of the New Shares on Oslo Børs will be mentioned in a supplement to this Prospectus without undue delay. Neither the publication nor distribution of this Prospectus shall under any circumstances imply that there has been no change in the Group's affairs or that the information herein is correct as at any date subsequent to the date of this Prospectus.
No person is authorised to give information or to make any representation concerning the Company or in connection with the listing of the New Shares, other than as contained in this Prospectus. If any such information is given or made, it must not be relied upon as having been authorised by the Company or by any of its affiliates, representatives or advisers.
No action has been or will be taken in any jurisdiction other than Norway by the Company that would permit the possession or distribution of this Prospectus, any documents relating to the Prospectus, or any amendment or supplement to the Prospectus, in any country or jurisdiction where this is unlawful or specific action for such purpose is required. The distribution of this Prospectus in certain jurisdictions may be restricted by law. Persons into whose possession this Prospectus may come are required by the Company to inform themselves about and to observe such restrictions. The Company shall not be responsible or liable for any violation of such restrictions by prospective investors. The restrictions and limitations listed and described in the Prospectus are not exhaustive and other restrictions and limitations in relation to this Prospectus that are not known or identified at the date of this Prospectus may apply in various jurisdictions. This Prospectus serves as a listing prospectus as required by applicable laws and regulations only.
This Prospectus does not constitute an offer to buy, subscribe or sell any of the securities described in the Prospectus and no securities are being offered or sold pursuant to it.
The securities described herein have not been and will not be registered under the US Securities Act of 1933 as amended (the "U.S. Securities Act"), or with any securities authority of any state of the United States. Accordingly, the securities described in the Prospectus may not be offered, pledged, sold, resold, granted, delivered, allotted, taken up, or otherwise transferred, as applicable, in the United States, except in transactions that are exempt from, or in transactions not subject to, registration under the U.S. Securities Act and in compliance with any applicable state securitieslaws.
This Prospectus is subject to Norwegian law unless otherwise indicated in the Prospectus. Any dispute arising in respect of this Prospectus is subject to the exclusive jurisdiction of the Norwegian courts with Oslo District Court as legal venue in the first instance.
| 1. | SUMMARY | 7 |
|---|---|---|
| 2. | RISK FACTORS | 12 |
| 2.1 | Risks related to Carasent ASA and the Group | 12 |
| 2.2 | Risks related to Evimeria | 13 |
| 2.3 | Risks related to Avans Soma | 15 |
| 2.4 | Risks related to Metodika | 16 |
| 2.5 | Risk related to the Shares | 16 |
| 3. | STATEMENT OF RESPONSIBILITY | 17 |
| 4. | GENERAL INFORMATION | 18 |
| 4.1 | Forward-looking statements | 18 |
| 4.2 | Third-party information | 18 |
| 4.3 | Approval by the Norwegian FSA | 18 |
| 4.4 | Cautionary note regarding taxation | 18 |
| 5. | THE NEW SHARES | 20 |
| 5.1 | Background and transaction details for the Private Placement 1 | 20 |
| 5.2 | Background and transaction details for the Private Placement 2 | 23 |
| 6. | PRESENTATION OF CARASENT | 25 |
| 6.1 | General | 25 |
| 6.2 | History and Company information | 25 |
| 6.3 | Business idea and strategy for Evimeria | 26 |
| 6.4 | Business idea and strategy for Avans Soma | 29 |
| 6.5 | Business idea and strategy for Metodika | 29 |
| 7. | BOARD OF DIRECTORS, MANAGEMENT AND CORPORATE GOVERNANCE | 32 |
| 7.1 | Introduction | 32 |
| 7.2 | Board of Directors | 32 |
| 7.3 | Management | 34 |
|---|---|---|
| 7.4 | Conflicts of interest | 34 |
| 7.5 | Remuneration and pension | 34 |
| 7.6 | Shareholdings and stock options | 34 |
| 7.7 | Corporate Governance | 34 |
| 7.8 | Audit Committee | 35 |
| 7.9 | Nomination Committee | 35 |
| 7.10 | Compensation Committee | 35 |
| 7.11 | Employees | 35 |
| 7.12 | Retirement benefit | 35 |
| 8 | FINANCIAL INFORMATION | 36 |
| 8.1 | Introduction | 36 |
| 8.2 | Accounting policies | 36 |
| 8.3 | Basis of preparation | 36 |
| 8.4 | Consolidated income statements | 37 |
| 8.5 | Consolidated statements of financial position | 38 |
| 8.6 | Cash flow statements | 39 |
| 8.7 | Segment information | 39 |
| 8.8 | Changes in the consolidated shareholders' equity | 41 |
| 8.9 | Capitalization and indebtedness | 42 |
| 8.10 | Working Capital statement | 42 |
| 8.11 | Management discussion and analysis | 43 |
| 8.12 | Investments | 46 |
| 8.13 | Transactions with related parties | 47 |
| 8.14 | Trend information | 47 |
| 8.15 | Outlook | 48 |
| 8.16 | The Company's independent auditor | 48 |
| 8.17 | Avans Soma's independent auditor | 49 |
| 8.18 | Metodika´s independent auditor | 49 |
| 8.19 | Significant changes occurred after June 30, 2021 | 49 |
|---|---|---|
| 9 | UNAUDITED PRO FORMA FINANCIAL INFORMATION | |
| 9.1 | Introduction | |
| 9.2 | General information and purpose of the Unaudited Pro Forma Financial Information | |
| 9.3 | Basis for preparation of the condensed unaudited pro forma financial information Independent practitioner's assurance report on the compilation of pro forma financial |
51 |
| 9.4 | Independent practitioner's assurance report on the compilation of pro forma financial information included in a prospectus |
52 |
| 9.5 | Unaudited Pro Forma Condensed Financial Information | |
| 9.6 | Business combination notes | 52 |
| 10 | CORPORATE INFORMATION AND DESCRIPTION OF SHARE CAPITAL | |
| 10.1 | Corporate information | 58 |
| 10.2 | Legal structure | 59 |
| 10.3 | Current share capital and Shares | 59 |
| 10.4 | Outstanding authorisations | 59 |
| 10.5 | Share capital development in the last three financial years | 60 |
| 10.6 | Shareholder structure and major Shareholders | 61 |
| 10.7 | Treasury Shares | 62 |
| 10.8 | Dividends | 62 |
| 10.9 | Warrants and other rights to acquire Shares | 63 |
| 10.10 | Shareholder agreements and share options | 63 |
| 10.11 | Overview of disclosed information over the last 12 months | 63 |
| 11 | SHAREHOLDER MATTERS AND NORWEGIAN COMPANY AND SECURITIES LAW | 66 |
| 11.1 | General meetings | 66 |
| 11.2 | Voting rights | 66 |
| 11.3 | Amendments to Carasent's Articles of Association | 67 |
| 11.4 | Additional issuances and preferential rights | 67 |
| 11.5 | Minority rights | 67 |
| 11.6 | Reverse split | 68 |
| 11.7 | Change of control | 68 |
| 11.8 | Public takeover bids | 68 |
|---|---|---|
| 11.9 | Rights of redemption and repurchase of Shares | 68 |
| 11.10 | Distribution of assets on liquidation | 68 |
| 11.11 | Articles of Association | 69 |
| 11.12 | Mandatory Offer Requirement | 69 |
| 11.13 | Compulsory Acquisition | 70 |
| 12 | LEGAL MATTERS | 72 |
| 12.1 | Legal proceedings | 72 |
| 12.2 | Material contracts | 72 |
| 12.3 | Loan agreements | 72 |
| 13 | NORWEGIAN TAXATIONOF SHAREHOLDERS | 73 |
| 13.1 | Introduction | 73 |
| 13.2 | Norwegian shareholders | 73 |
| 13.3 | Foreign shareholders – Norwegian taxation | 75 |
| 13.4 | Duties on transfer of shares | 75 |
| 13.5 | Inheritance tax | 75 |
| 14 | TRANSFER RESTRICTIONS | 76 |
| 14.1 | General | 76 |
| 14.2 | Transfer restrictions – United States | 76 |
| 14.3 | Transfer restrictions – other jurisdictions Documents incorporated by reference | 78 |
| 15 | APPENDICSES AND DOCUMENTS ON DISPLAY | 79 |
| 15.1 | Documents on Display | 79 |
| 15.2 | Documents incorporated by reference | 79 |
| 15.3 | Definitions | 79 |
| 15.4 | Advisors | 80 |
| Warning | This summary should be read as an introduction to the Prospectus. Any decision to invest in the securities should be based on a consideration of the Prospectus as a whole by the investor. An investment in the Shares involves inherent risk and the investor could lose all or part of its invested capital. Where a claim relating to the information contained in the Prospectus is brought before a court, the plaintiff investor might, under national law, have to bear the costs of translating the Prospectus before the legal proceedings are initiated. Civil liability attaches |
|---|---|
| only to those persons who have tabled the summary including any translation thereof, but only where the summary is misleading, inaccurate or inconsistent, when read together with the other parts of the Prospectus, or where it does not provide, when read together with the other parts of the Prospectus, key information in order to aid investors when considering whether to invest in such securities. |
|
| Securities | The Company has one class of shares in issue. The New Shares are ordinary shares of the Company, issued in accordance with the Norwegian Public Limited Liability Companies Act, each with a nominal value of NOK 1.332, and have been issued electronically in registered form in accordance with the Norwegian Public Limited Liability Companies Act. |
| The 588 235 New Shares in the Private Placement 1 have been issued and delivered on a separate ISIN NO 001 1073173 (temporary ISIN) and will be listed and tradeable on the Oslo Stock Exchange under the Company's regular ISIN NO 0010123060 after the publication of this Prospectus. |
|
| The 11 987 332 New Shares in the Private Placement 2 have been issued and delivered on a separate ISIN NO 001 1066896 (temporary ISIN) and will be listed and tradeable on the Oslo Stock Exchange under the Company's regular ISIN NO 0010123060 after the publication of this Prospectus. |
|
| Issuer | The issuer of the securities is Carasent ASA with registration number 883 742 192 in the Norwegian Register of Business Enterprises and LEI code 5967007LIEEXZXI9ZS60. The Company's registered address is Øvre Slottsgate 2B, 0157 Oslo, its e-mail is [email protected] and its telephone number is +46 73 355 09 35. |
| Competent authority |
The Financial Supervisory Authority of Norway (Norwegian: Finanstilsynet), with registration number 840 747 972 and registered address at Revierstredet 3, 0151 Oslo, Norway, and telephone number +47 22 93 98 00 has reviewed and, on October 21, 2021 approved the Prospectus. |
| Corporate information |
The issuer of the securities is Carasent ASA, a public limited liability company incorporated in Norway on 9 October, 2001 in accordance with the Norwegian Public Limited Companies Act and operating pursuant to the Norwegian Public Limited Companies Act. The Company is registered with the Norwegian Register of Business Enterprises under the organization number NO 883 742 192 and its LEI code is 5967007LIEEXZXI9ZS60. |
|---|---|
| Principal activities |
Carasent is an investment management company with a special focus on businesses that develop entrepreneurial and e-health solutions. The Company currently operating in Sweden through its wholly owned subsidiaries Evimeria EMR AB ("Evimeria") and Metodika AB ("Metodika"), and in Norway through its whole owned subsidiary Avans Soma Holding AS, which again owns Avans Soma AS ("Avans Soma"). |
Evimeria is a software as a service (SaaS) company selling an electronic medical record (EMR) system and integrated services (partly from third-party developers) to customers in the private Swedish healthcare sector. The EMR system is mission-critical for the healthcare clinics and compiles all the information about the patients. It is also the main working tool for the clinics' employees. Usually, an EMR system is in place for about 10-15 years before being replaced by another.
Avans Soma is a software company with the aim to be a fully SaaS (Software as a Service) company. About 50% of the customers in the "Arbeids og velferds" area are on a SaaS agreement with Avans Soma. The products are Ad Opus and Ad Voca. In the Health area the first customer has just gone live on Avans Soma Cloud. The products here are Soma/Ad Vitam and also Ad Voca. Ad Voca is a full-blown Web Application with the possibility to utilize together with more systems than only the company's own products. The systems are business critical for the operations and the length of the customer relationship is long. This is demonstrated by the low churn on Avans Soma's customers. All sales are directly to end customers.
Metodika is a Swedish company developing and selling Metodika EPM, a highly competitive all in one system for medium sized private clinics and hospitals in Europe. It was established by Gustaf Horwitz in 1991. The company is located in Stockholm and has 22 employees.
v
Shareholders owning five per cent or more of the Company have a notifiable interest in the Company's share capital according to the Norwegian Securities Trading Act. As October 14, 2021 the Company has a total of 2528 registered shareholders in the VPS, of which the top 20 registered shareholders are listed below.
| Holding | Stake | Name | Type of account |
|---|---|---|---|
| 11987332 | 15.24754 | BNP Paribas Securities Services | Nominee |
| 10450000 | 13.29210 | AETERNUM CAPITAL AS | Ordinary |
| 4351177 | 5.53457 | Avanza Bank AB | Nominee |
| 3763672 | 4.78728 | Swedbank AB | Nominee |
| 3256930 | 4.14272 | Nordnet Bank AB | Nominee |
| 2803266 | 3.56567 | FACTIS INVEST AB | Ordinary |
| 2761353 | 3.51236 | The Northern Trust Comp, London Br | Nominee |
| 2718193 | 3.45746 | JPMorgan Chase Bank, N.A., London | Nominee |
| 2598000 | 3.30458 | Skandinaviska Enskilda Banken AB | Nominee |
| 2555000 | 3.24989 | Danske Bank A/S | Nominee |
| 2400000 | 3.05273 | State Street Bank and Trust Comp | Nominee |
| 2370125 | 3.01473 | Jannerberg Invest AB | Ordinary |
| 2035572 | 2.58919 | WINDCHANGE AS | Ordinary |
| 1500000 | 1.90796 | Skandinaviska Enskilda Banken AB | Nominee |
| 1382930 | 1.75905 | Euroclear Bank S.A./N.V. | Nominee |
| 1379401 | 1.75456 | Danske Bank A/S | Nominee |
| 1292383 | 1.64387 | Skandinaviska Enskilda Banken AB | Nominee |
| 1078830 | 1.37224 | TIGERSTADEN AS | Ordinary |
| 1078187 | 1.37142 | RIEBER & SØN AS | Ordinary |
| 903524 | 1.14926 | Skandinaviska Enskilda Banken AB | Nominee |
| Key managing directors |
The following persons are considered part of the Management of Carasent: | ||
|---|---|---|---|
| - Dennis Höjer, CEO Evimeria EMR AB |
|||
| - Svein Martin Bjørnstad, CFO |
|||
| - Niclas Hugosson, Founder & CTO |
|||
| Independent | KPMG AS, with enterprise number 935 174 627, and registered address at Sørkedalsveien 6 | ||
| auditor | 0369 OSLO, Norway has served as independent auditor from August 21, 2018. |
The following financial information has been extracted from the Company's consolidated financial statements and from the Company's unaudited pro forma financial information.
| Consolidated statement of Income | |||||||
|---|---|---|---|---|---|---|---|
| In NOK million | Year ended 31 December | Six months ended 30 June | |||||
| 2020 | 2019 | 2018 2020 Pro Forma | 2021 (unaudited) 2020 (unaudited) 2021 Pro Forma | ||||
| Operating revenues | 70,6 | 47,9 | 24,0 | 120,5 | 60,2 | 32,6 | 68,8 |
| Operating income/(loss) | 3,4 | 4,4 | (6,7) | 1,5 | 7,3 | 4,1 | 1,9 |
| Net income for the period | (38,1) | 3,2 | (7,0) | (39,3) | 12,3 | (5,3) | 8,0 |
| Consolidated statement of financial position | |||||||
| In NOK million | Year ended 31 December | Six months ended 30 June | |||||
| 2020 | 2019 | 2018 | 2021 (unaudited) 2020 (unaudited) | ||||
| Total assets | 504,9 | 136,7 | 119,2 | 899,3 | 155,9 | ||
| Total equity | 401,0 | 90,6 | 91,4 | 766,4 | 95,2 | ||
| Cash | 221,2 | 10,9 | 8,8 | 486,8 | 9,9 | ||
| Consolidated statement of cash flows | |||||||
| In NOK million | Year ended 31 December | Six months ended 30 June | |||||
| 2020 | 2019 | 2018 | 2021 (unaudited) 2020 (unaudited) | ||||
| Cash flow from operating activities | 18,8 | 12,0 | 0,4 | 23,7 | 9,8 | ||
| Cash flow from investing activities | (76,1) | (10,8) | (24,0) | (101,5) | (8,8) | ||
| Cash flow from financing activities | 268,3 | 0,9 | (29,3) | 343,9 | (2,0) |
Material risk factors
| What are the main features of the securities |
There is only one class of Shares and all Shares are freely transferable. The Shares are issued under the Norwegian Public Limited Liability Companies Act, each with a nominal value of NOK 1.332, and have been issued electronically in registered form in accordance with the Norwegian Public Limited Liability Companies Act. The New Shares 1 have been delivered on a separate temporary ISIN 001 1073173 . The New Shares 2 have been delivered on a separate temporary ISIN NO 001 1066896. |
|---|---|
| Where will the securities | |
| be traded | The Company's shares are listed on the Oslo Stock Exchange. Both the New Shares 1 and the New Shares 2 will be listed and tradeable on the Oslo Stock Exchange under the Company's regular ISIN NO 0010123060 after the publication of this Prospectus. |
| Is there a guarantee attached to | |
| the securities | There are no guarantees attached to the securities. |
| What are the risks that are | |
| specific to the securities | The Company might in the future issue new shares which could reduce the proportionate ownership of a shareholder. Further, the li the liquidity in the Shares could vary and reduce the possibility for a shareholder to sell his/hers Shares, in particular in high numbers within a short period of time, which also could impact the price achieved for the shares. |
New Shares was approximately 16 %.
| This Prospectus is a listing prospectus for securities already issued by the Company, and consequently does not entail an offer to buy or subscribe for any securities. The New Shares 1 and 2 will be listed and tradeable on the Oslo Stock Exchange under the Company's regular ISIN NO 0010123060 after the publication of this Prospectus. |
|
|---|---|
| Total expenses | Expenses related to the issuance of New Shares 1 and 2 will not be charged to the investors by the Company. |
| Dilution | The percentage of immediate dilution for Carasent's Shareholders who did not receive |
| Reasons for the admission to trading |
The Prospectus has been prepared in order to list the New Shares on the Oslo Stock Exchange. |
|---|---|
| Net proceeds | The New Shares were issued in connection with the Private Placement 1 completed on May 25, 2021 and the Private Placement 2 completed on July 22, 2021. The placement and the issuance of the new shares under the Private Placement 1 were completed through conversion of the Seller's Note which together with a cash payment of NOK 90.8 million gave the Company 100 % of the Shares in Metodika AB. Consequently, the issuance of the New Shares 1 did not provide the Company with any additional cash but reduced the debt by NOK 23.2 million. The total costs for the Company associated with the Private Placement 1 is approx. NOK 100 000. |
| The placement and the issuance of the new shares under the Private Placement 2 were completed through cash payment of NOK 420.2 million. The total costs for the Company associated with the Private Placement 2 is approx. NOK 1.5 million. The net proceeds from the Placement 2 are NOK 418.7 million. |
|
| The use of the proceeds |
The New Shares 1 were issued against conversion of debt to the sellers in connection with the acquisition of Metodika AB. The issuance of the New Shares 1 will therefore not provide the Company with any additional cash but will reduce the debt by NOK 23.2 million . There are no additional proceeds from the listing of the New Shares 1. |
The New Shares 2 were issued against cash payment of net NOK 418.7 million (invested amount less transaction costs). The net proceeds will be used for general business development as well as mergers and acquisitions of other business enabling the Company to grow and expand its business in line with the communicated growth strategy.
There are no material conflicts of interest pertaining to the listing of the New Shares on the Oslo Stock Exchange.
Conflicts of interest
An investment in the Shares, including the New Shares, involves risks. Before making an investment decision with respect to the Shares, investors should carefully consider the risk factors set forth below and all information contained in this Prospectus, including the Financial Statements and related notes. An investment in the Shares is suitable only for investors who understand the risks associated with this type of investment and who can afford to lose all or part of their investment. If any of the following risks were to materialize, individually or together with other circumstances, they could have a material and adverse effect on the Group's business, results of operations, financial condition, cash flows and/or prospects, which could cause a decline in the value and trading price of the Shares, resulting in the loss of all or part of an investment in the Shares.
The risk factors included in this Section 2, are as of the date of this Prospectus, and are presented in a limited number of categories, where each individual risk factor is sought placed in the most appropriate category based on the nature of the risk it represents. Within each category the risk factors deemed most important for the Group, taking into account their potential negative affect on the Company and its subsidiaries and the probability of their occurrence, are set out first. This does not mean that the remaining risk factors are ranked in order of their materiality or comprehensibility, nor based on a probability of their occurrence. The risks mentioned herein could materialize individually or cumulatively.
This section outlines the main risk factors for Carasent.
As a holding company, Carasent has as of today, no direct customers. All operationally activity as of today is performed in the three whole-owned subsidiaries Evimeria, Avans Soma and Metodika. The Company's financial performance, revenue, profit and growth might be negatively impacted by changes in political environment imposing substantial disadvantages for private companies in the health sector, new customer demands which the Company is not able to satisfy for technical or financial reasons and loss of customers due competition.
Carasent has revenues and costs in two different countries, with different currencies, Norwegian Krone (NOK) and Swedish Kroner (SEK), and is as such exposed to currency fluctuations when translating into the reporting currency NOK. This might reduce the Company's net profit.
The Carasent group`s operations are highly depending on qualified employees in particular employees with relevant technical expertise for developing and improving Carasent's products and service offering. Carasent is depending on retaining and recruiting highly skilled resources, including within product development, operations and sale. If Carasent fails to continue to develop and enhance its product offering to fit the market need, the customers' requirements and the legislative framework, this might influence the future financial performance of Carasent negatively.
Carasent ASA has no direct customers and hence no direct customer dependency, however the Group's operation and financial performance is dependent on the customer relationships of the subsidiaries. Evimeria's operations is currently limited to the Swedish market and has today approximately 561 customers in Sweden. Avans Soma`s operations is currently limited to the Norwegian market and has today approximately 169 customers. Metodika operate on the European market where the majority of the customers exist in Denmark, Norway and Sweden. Metodika has today approximately 54 customers. All three subsidiaries have an attractive pipeline of potential new customers. However, historical business is not a guarantee for future revenues and a loss of several large customers, either due to 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 Group negatively.
Carasent Group is operating in an industry exposed to both national and international competition. The market is huge but still immature, which could in the future attract new players with new systems and substantial financial resources. Such players could involve substantial competition with Carasent which could influence many important factors, including prices, operating costs, customer demands, technology developments, as well as access to the best talents. All these factors could impact the future margins and financial performance of Carasent.
The Carasent Group's operations have overall not been material negatively affected by the Covid-19 pandemic. While sale for some new customers have been slower than expected, the demand for other services like video conferencing with patient has increased. However, if there should be a new total lock-down of the society, this might have severe impact on Carasent leading to reduced sale and production, which again could reduce revenue. At the moment the Covid-19 pandemic is in return in the areas Carasent is operating.
Evimeria is operating in the Swedish market and is exposed to various risks. This section outlines the main risk factors for Evimeria.
The Swedish private health and medical care industry has grown tremendously in the last decade, and Grant Thornton estimates the total revenues were around SEK 137bn in 2019. According to a report by Grant Thornton*, privatization rates vary between segments: 60% in dental care; ~45% in primary care; ~20% in specialist care; 20% in elderly care; ~80% in HVB homes; 20-25% in home care; 25-30% in special needs care and 80% for personal assistants. In other words, the welfare sector relies heavily on support from private companies. ~
Evimeria is facing two major political risks. The first one is to profits in the welfare sector and affects Evimeria indirectly through its customers. Welfare sector profit is a question that has been thoroughly debated, and the general public is very opinionated on the matter. It is also a national and an election issue. The second risk is whether regional councils should allow more than one EMR system in their healthcare sector. This risk is detailed below in 2.2.2. Local politicians make this decision, and the rules vary considerably between regions.
The first risk appears much greater at face value because it could change the whole business landscape for Evimeria's customers within a relatively short period of time. If political decision limiting private players participation in the welfare sector where made, this could reduce the possibility for companies like Evimeria to operate and sell their services within this subsidized market.
These risks might impose severe restrictions on Evimeria's business and could in a worst case scenario reduce the market for new customers.
*The Grant Thornton report "Vårdrapport 2020", dated November 2020 and freely available at https://insikt.grantthornton.se/vardrapporten.
The second political risk relates to the regional councils' potential decision limiting the number of EMR systems in the region.
Sweden is divided into 21 regional councils that are responsible for, among other things, financing and providing the public healthcare system. Local political assemblies govern them with a high degree of autonomy. Although Sweden is a unitary state, private companies face different business environments depending on the region in which they operate. Private healthcare companies may operate publicly financed healthcare through tendered contracts (LOU, national rate) or by authorizations under the free healthcare choice (LOV). Under the LOV each regional council can year by year require that clinics change their ERM system.
If regional councils should only allow one EMR system in their region, this would be a "winner takes it all" situation, and the other providers of ERM systems could lose their market. Local politicians learn from each other and take notes when things work out satisfactorily. The same is true when things do not.
If more regional councils' should impose restrictions on the private healthcare clinics election of EMR system, clinics based in such regions would then most likely be eliminated as customers for Evimeria. This could again reduce the market for Evimeria, hurt the business and reduce the future income potential.
The national reimbursement system which allows private caretakers public financing, regulates the operation and financing of around 1000 clinics (specialists and general practitioners) and 1600 physiotherapist clinics and provides these clinics reimbursement of part of their costs in serving patients. Although this system has been closed for new entrants since 1995, healthcare providers with an agreement can sell this to bidders should they close down their clinics. Specialists under the national reimbursement system work in the regions but their compensation is decided nationally by the Swedish Medical Association and the Swedish Association of Local Authorities and Regions.
The relative freedom of the clinics under the national reimbursement system has been a boon for Evimeria, which has a large number of customers otherwise exposed to political risk. Things are about to change, however. The Ministry of Health and Social Affairs commissioned a report on how to revoke the current national rate system and replace it with something more like LOV and LOU. The Swedish Competition Authority approved the suggestions on 31 August 2020 and a transition period of seven years has been proposed. A final decision is still pending.
Until further notice, we assume that the replacement will work like the current LOU system, which would make the national rate clinics less independent from the regional councils, but still approachable. The potential dissolution of the national rate is a setback for Evimeria because it has protected a large customer group (mainly specialists) from churning in regions where the politicians have decided to have "one region, one EMR system."
If the national reimbursement system should be changed so that the clinics would get less cost covered by the authorities, this might reduce the customers' demand and in turn reduce the market and income potential for Evimeria.
Avans Soma operates in the Norwegian market and is exposed to various risks. This section outlines the main risk factors for Avans Soma.
The Norwegian health public sector have a vision; "En innbygger – en journal", which implies that all citizens will have one medical journal containing all medical information for that citizen, accessible in time when needed by the relevant health professionals. Major projects are ongoing to reach this vision: Akson and Helseplattformen. Akson is run by Direktoratet for e-Helse. The municipalities, the central association of municipalities and the state agree on the need for a common digital medical record solution for municipal health and care services. Helseplattformen is run by Helse Midt Norge and Trondheim municipality. These projects are started, but it is uncertain when/if they will be operative. When or if these projects materialize, it might have negative impact and reduce Avans Soma's business opportunities in the Health area on a longer term. Most likely Avans Soma will be able to adopt and include our service offering in the final digital record system. However, if the result of these projects will focus one exclusivity for one provider and AvansSoma is not able to find a role, Avans Soma risks losing projects and income in this business area ("Health area"). In addition to the work within the Health area, the other area where Avans Soma operates is the "Arbeids- og velferdsforvaltningen" – run by NAV. There are numerous companies and organisations, which get financial support from NAV to help people back to work and do follow up. Avans Soma has approximately 90 customers which represents approximately 50% of this marked. If NAV were to extend their own offering, do the support themselves and pull back the support to our customers, this will affect our business long term. Due to NAV's known long term plans it is very unlike that this might happen, as this will require a material change in NAV's strategy. However if it should happen Avans Soma might lose business and thereby income from this business area. If not compensated with new business, Avans Soma might incur losses and be forced to reduce staff.
These risks might impose sever restrictions on Avans Soma's business and could in a worst-case scenario reduce the market for new customers.
Metodika is operating in the European market with the majority of customers in Denmark, Sweden and Norway and is exposed to various risks. This section outlines the main risk factors for Metodika.
If National reimbursementsystems that today allow private caregivers to treat patient's referred from the public care would change some of Metodika customer's would be effected and be forced to terminate the contract with Metodika. This again could in worst case scenario imply reduced income and profit for Metodika.. As of today there are no specific signals that indicates that the national reimbursement system is likely to change. Even if the system should change, due to that the majority of Metodika's customers get income from private and insured patients the effect on Metodika would be limited.
The Company may in the future decide to offer Shares to finance new acquisitions. Any such offering could reduce the proportionate ownership and voting interests of holders of Shares as well as earnings per share, and any offering could have a material adverse effect on the market price of the Shares.
Being a rather small Company, the liquidity in the Shares could vary and reduce the possibility for a shareholder to sell his/hers Shares, in particular in high numbers within a short period of time. Reduced liquidity might also reduce the price a shareholder could achieve.
This Prospectus has been prepared in connection with the listing of the New Shares.
The Board of Directors of Carasent accepts responsibility for the information contained in this Prospectus. The members of the Board of Directors confirm that the information contained in this Prospectus is, to the best of our knowledge, in accordance with the facts and that this Prospectus makes no omission likely to affect its import.
The Board of Directors of Carasent ASA
Sign Sign Sign Johan Lindqvist Terje Rogne Ebba Fåhraeus Chairman Board member Board member
Sign Anna Kinberg Batra Board member
Sign Staffan Hanstorp Board member
This Prospectus includes forward-looking statements that reflect the Company's current views with respect to future events and financial and operational performance, including, but not limited to, statements relating to the risks arising from the current economic downturn, other risks specific to our business and the implementation of strategic initiatives, as well as other statements relating to our future business development and economic performance. The forward-looking statements are contained principally in Section 1 "Summary", Section 6 "Presentation of Carasent" and Section 8, "Financial Information". Such forward-looking statements and information are based on the beliefs of the Company's Management or assumptions based on information available to the Company. When used in this document, forward-looking statements can be identified by the use of forward- looking terminology, including the terms "assumes", "projects", "forecasts", "estimates", "expects", "anticipates", "believes", "plans", "intends", "may", "might", "will", "would", "can", "could", "should" and similar expressions or, in each case, their negative, or other variations or comparable terminology. These forward-looking statements are not historic facts. They appear in a number of places throughout this Prospectus and include statements regarding the Company's intentions, beliefs or current expectations concerning, among other things, goals, objectives, financial condition and results of operations, liquidity, outlook and prospects, growth, strategies, impact of regulatory initiatives, capital resources and capital expenditure, return on capital, cost savings and dividend targets, and the industry trends and developments in the markets in which the Group operates.
Prospective investors in the Company are cautioned that forward-looking statements are not guarantees of future performance and that our actual financial position, operating results and liquidity, and the development of the industry in which we operate may differ materially from those made in or suggested by the forwardlooking statements contained in this Prospectus. We cannot guarantee that the intentions, beliefs or current expectations upon which its forward- looking statements are based willoccur.
By their nature, forward-looking statements involve and are subject to known and unknown risks, uncertainties and assumptions as they relate to events and depend on circumstances that may or may not occur in the future. Because of these known and unknown risks, uncertainties and assumptions, the outcome may differ materially from those set out in the forward-looking statements as a result of:
Should one or more of these risks and uncertainties materialise, or should any underlying assumptions prove to be incorrect, our actual financial condition, cash flows or results of operations could differ materially from that described herein as anticipated, believed, estimated or expected.
The information contained in this Prospectus, including the information set out under Section 2 "Risk Factors", identifies additional factors that could affect our financial position, operating results, liquidity and performance. Prospective investors in the Company are urged to read all sections of this Prospectus for amore complete discussion of the factors that could affect our future performance and the industry in which we operate.
Except as required by law, the Company undertake no obligation to publicly update or publicly revise any forward-looking statement, whether because of new information, future events or otherwise. All subsequent written and oral forward-looking statements attributable to us or to persons acting on our behalf are expressly qualified in entirety by the cautionary statements referred to above and contained elsewhere in this Prospectus.
The basis for any statement about the Company's competitive position herein, is based on the Company's own assessment.
This Prospectus contains general industry and market information, as well the Company's market knowledge. No specific data has been obtained from specific third party sources, except for the Grant Thornton report "Vårdrapport 2020", dated November 2020 and freely available at https://insikt.grantthornton.se/vardrapporten and the Redeye report Initiation Coverage of Carasent, released on October 22,2020 and freely available at www.redeye.se/company/carasent. The information used has been accurately reproduced and that as far as the Company is aware and is able to ascertain from information published by that third party, no facts have been omitted which would render the reproduced information inaccurate or misleading. The Company does not guarantee or assume any responsibility for the accuracy of the data, estimates, forecasts or other information taken from sources in the public domain.
This Prospectus has been approved by the Norwegian FSA, as competent authority under the EU Prospectus Regulation 2017/1129. The Norwegian FSA only approves this Prospectus as meeting the standards of completeness, comprehensibility and consistency imposed by the EU Prospectus Regulation 2017/1129, and such approval should not be considered as an endorsement of the issuer or the quality of the securities that are the subject of this Prospectus. This Prospectus has been drawn up as a simplified prospectus in accordance with article 14 of the EU Prospectus Regulation 2017/1129 Investors should make their own assessment as to the suitability of investing in the securities.
Potential investors should be aware that the tax legislation of the investor's Member State and of the Company's country of incorporation may have an impact on the income received from the securities.
For a brief description of certain tax aspects under Norwegian law related to holding and disposal of shares in the Company, please see section 13 "Norwegian taxation of shareholders" below.
Carasent acquired 100 % of the shares in Metodika AB May 25, 2021. The total consideration was SEK 113,586,612.51 of which a Seller's Note represented SEK 22,999,999.51 (20%). The Seller's Note was booked as NOK 23,229,999.50 based on DNB exchange rates per May 25, 2021. The Seller's Note were converted into 588 235 New Shares 1 valued at NOK 39.49 per share.
The following resolution was made by the Board of the Company on May 25, 2021, in connection with the issuance of New Shares (translated from Norwegian):
The 588 235 New Shares 1 have been delivered on a separate ISIN NO 001 1073173 (temporary ISIN) and will be listed and tradeable on the Oslo Stock Exchange under the Company's regular ISIN NO 001012306 after the publication of this Prospectus. Once the Prospectus is approved by NFSA, the News Shares will be tradable on Oslo Stock Exchanges and no further application for admission to trading of the New Shares on the Oslo Stock Exchange is required.
The immediate dilutive effect for the Company's shareholders who do not receive New Shares 1 was approximately 0.9 %.
| Existing Shares | New Shares | Total Shares Dilution | |||
|---|---|---|---|---|---|
| Private Placement 1 | 66 042 190 | 588 235 | 66 630 425 | 0.9% | |
| Private Placement 2 | 66 630 425 | 11 987 332 | 78 617 757 | 15,2% | |
| Total Share issuance | 66 042 190 | 12 575 567 | 78 617 757 | 16,0% | |
| Amount in NOK 1,000 | Net Asset Value per share at 31 March 2021 Offerings price per share | ||||
| Private Placement 1 | 5,78 | 39,49 |
The New Shares 1 are ordinary shares of the Company, each with a nominal value of NOK 1.332 and have been issued electronically in registered form accordance with the Norwegian Public Limited Liability Companies Act.
The New Shares 1 rank pari passu in all respects with the existing Shares and thus carry full and equal shareholder rights in the Company from the time of registration of the share capital increase with the Norwegian Register of Business Enterprises, including rights to dividends. All Shares, including the New Shares, have the voting rights and other standard rights and obligations pursuant to the Norwegian Public Limited Liability Companies Act and are governed by Norwegian law. Entitlement to dividend will according to Norwegian law elapse after three year from the date the dividend was resolved. Divided not claimed by a shareholder will be deposited with Norges Bank according to Norwegian law. There are no specific restrictions or procedure for non-resident holders.
Please see Section 10.8 and Section 13 for a description on the rights pertaining to the Shares.
Subject to any applicable securities laws, the New Shares 1 are freely transferable.
The Company's share capital following the issuance of New Shares 1.
In the Share capital increase in connection with the issuance of New Shares 1 with the Norwegian Register of Business Enterprises, Carasent's share capital isincreased to NOK 88,751,726.02 divided into 66,630,425 shares each with a par value of NOK 1.332. The placement involved issuance of 588,235 New Shares 1. These New Shares 1 will be listed on the Oslo Stock Exchange together with the other shares of the Company, once the Prospectus is approved by NFSA.
The New Shares 1 were issued as part payment for the acquisition of 100 % of the shares in Metodika AB . The consideration for the shares in Metodika AB was agreed to SEK 113,586,612.50 (NOK 114,722,478) of which the Seller's Note represented SEK 22,999,999.51 (20%) (NOK 23,229,999.50). Based on the share price in the subsequent conversion of the Seller's Note for shares, the fair value of the total consideration for the New Shares 1 was NOK 23,229,999.50.
There are no material interest or conflicts of interest pertaining to the listing of the New Shares 1 on the Oslo Stock Exchange.
The placement was completed on May 25, 2021 with allotment of 588,235 New Shares 1 in the Private Placement at a subscription price of NOK 39.49. The payment for the New Shares was made against conversion of the Seller's Note issued in connection with the acquisition of 100 % of the shares in Metodika AB.
The New Shares 1 were subscribed for by the shareholders of Metodika AB. The total number of sellers were 7 which together held 2,370 shares (100%) in Metodika AB]. The table below shows further details:
| Navn | Fordring SEK | Fordring NOK | Antall aksjer |
|---|---|---|---|
| GUSTAF HORWITZ | 15,847,679.00 | 16,006,155.80 | 405,311 |
| STARTPLATTAN 191690 AB UNÄ TILL TIHULU HOLDING AB |
3,881,856.50 | 3,920,675.06 | 99,280 |
| PER HEDÉN | 1,154,852.30 | 1,166,400.82 | 29,536 |
| HEDÉN HOLDING AB | 2,018,565.30 | 2,038,750.95 | 51,626 |
| STARTPLATTAN 191732 AB UNÄ TILL JOHANSSON & SON HOLDING AB |
97,046.41 | 98,016.87 | 2,482 |
| 22,999,999.51 | 23,229,999.50 | 588,235 |
The Private Placement 2 is a private placement with issuance of 11 987 332 for a total consideration of NOK 420,155,986.60 directed towards Cardigan Holdco S.à r.l., a company indirectly owned by Vitruvian Investment Partnership IV, a fund managed by Vitruvian Partners LLP (together "Vitruvian"). The subscription price per share was NOK 35.05.
The following resolution was made by the Board of the Company on July 22, 2021 in connection with the issuance of new shares in the Private Placement 2 (translated from Norwegian):
The 11 987 332 New Shares 2 have been delivered on a separate ISIN NO 001 1066896 (temporary ISIN) and will be listed and tradeable on the Oslo Stock Exchange under the Company's regular ISIN NO 001012306 after the publication of this Prospectus. Once the Prospectus is approved by NFSA, the News Shares will be tradable on Oslo Stock Exchanges and no further application for admission to trading of the New Shares on the Oslo Stock Exchange is required.
The immediate dilutive effect for the Company's shareholders who do not receive New Shares 2 was approximately 15.2 %.
| Existing Shares | New Shares | Total Shares Dilution | ||
|---|---|---|---|---|
| Private Placement 1 | 66 042 190 | 588 235 | 66 630 425 | 0,9% |
| Private Placement 2 | 66 630 425 | 11 987 332 | 78 617 757 | 15,2% |
| Total Share issuance | 66 042 190 | 12 575 567 | 78 617 757 | 16,0% |
| Amount in NOK 1,000 Net Asset Value per share at 30 June 2021 Offerings price per share |
||||
| Private Placement 2 | 9.75 | 35,05 |
The New Shares 2 are ordinary shares of the Company, each with a nominal value of NOK 1.332 and have been issued electronically in registered form accordance with the Norwegian Public Limited Liability Companies Act.
The New Shares 2 rank pari passu in all respects with the existing Shares and thus carry full and equal shareholder rights in the Company from the time of registration of the share capital increase with the Norwegian Register of Business Enterprises, including rights to dividends. All Shares, including the New Shares 2, have the voting rights and other standard rights and obligations pursuant to the Norwegian Public Limited Liability Companies Act and are governed by Norwegian law. Entitlement to dividend will according to Norwegian law elapse after three year from the date the dividend was resolved. Divided not claimed by a shareholder will be deposited with Norges Bank according to Norwegian law. There are no specific restrictions or procedure for non-resident holders.
Please see Section 10.8 and Section 13 for a description on the rights pertaining to the Shares.
Subject to any applicable securities laws, the New Shares 2 are freely transferable.
The Company's share capital following the issuance of New Shares 2.
In the Share capital increase in connection with the issuance of New Shares 2 with the Norwegian Register of Business Enterprises, Carasent's share capital is increased to NOK 104,718,852.324 divided into 78 617 757 shares each with a par value of NOK 1.332. The placement involved issuance of 11 987 332 New Shares 2. These New Shares 2 will be listed on the Oslo Stock Exchange together with the other shares of the Company, once the Prospectus is approved by NFSA.
The net proceeds of the Private Placement 2, NOK 418.7 million will be used to strengthen the ability to capitalize on identified growth opportunities in line with the Company's communicated growth strategy, including mergers and acquisitions, as well as for general corporate purposes.
There are no material interest or conflicts of interest pertaining to the listing of the New Shares on the Oslo Stock Exchange.
The placement was completed on July 22, 2021 with allotment of 11 987 332 New Shares 2 in the Private Placement 2 at a subscription price of NOK 35,05. The payment for the New Shares 2 was made against cash payment of NOK 420 million. The New Shares 2 was subscribed for by Cardigan Holdco S.à r.l., a company indirectly owned by Vitruvian Investment Partnership IV, a fund managed by Vitruvian Partners LLP (together "Vitruvian").
Carasent ASA, originally Apptix ASA, was incorporated in 2001 as a result of a demerger from TeleComputing ASA. The Company was listed initially from its incorporation on Oslo Stock Exchange under the ticker APP.
Until 2016, Apptix ASA performed all its commercial activities in the United States through Apptix, Inc. and other subsidiaries. Following the sale of Apptix, Inc. in November 2016, Apptix ASA had no longer any operational activities. The Company's primary financial asset was its nearly 3 million share ownership in Fusion Telecommunications International Inc. ("Fusion"). All the Fusion shares were sold in 2017.
In May 2018 Apptix, now 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. The Company has an ambitious growth strategy which also involves targeted acquisitions.
May 15, 2019 the Company changed its name to Carasent ASA and the ticker on Oslo Stock Exchange to CARA.
Today Carasent is an investment management company with a special focus on businesses that develop entrepreneurial e-health solutions. The Company is currently operating in Sweden through its wholly owned subsidiaries Evimeria EMR AB and Metodika AB, and in Norway through the wholly owned subsidiary Avans Soma Holding AS, with its subsidiary Avans Soma AS. Avans Soma Holding AS was acquired in December 2020, while Metodika was acquired in May 2021.
Carasent has a legal address at Advokatsenteret's offices in Oslo, Norway, and leases offices in Stockholm, Sweden. The Gothenburg office has an area of 1223 square meters for a monthly lease fee of approximately SEK 350,000. Avans Soma has offices in Bergen and in Oslo with a total of 440 square meter for a total monthly fee of approximately NOK 55 500.
The Company's shares are listed and tradeable on the Oslo Stock Exchange under the ticker-code "CARA". The Company does not have securities listed on any other stock exchange or regulated market.
The Company is a public limited liability company organized and existing under the laws of Norway pursuant to the Norwegian Public Limited Liability Companies Act. The Company was incorporated in 2002 as a Norwegian public limited liability company (Norwegian: "allmennaksjeselskap"). The Company's registration number in the Norwegian Register of Business Enterprises is 883 742 192 and its LEI code is 5967007LIEEXZXI9ZS60. The Company's registered address is Carasent ASA c/o Advokatsenteret, Kristian August gate 14, N-0164 Oslo, Norway, its e-mail is [email protected] and its telephone number is +46 73355 0935. The Company's website is. www.carasent.com.\*
*The information on the website does not form part of the Prospectus unless that information is incorporated by reference into the Prospectus.
An overview of selected events in the Company's history is set out below:
| Date | Main Events | |||
|---|---|---|---|---|
| Q4 2001 | • • Incorporated and registered as Apptix ASA • De-merged from TeleComputing ASA • • • Listed as a separate company on Oslo Bors under ticker APP |
|||
| • Operations in USA through its subsidiary Apptix, Inc. |
||||
| Q2 2016 | • Sold Apptix, Inc. to Fusion, Inc. • Closed down the US operations |
|||
| Q3 2018 | • Acquired the Swedish Company Evimeria EMR AB |
|||
| Q2 2019 | • Changed name to Carasent ASA |
|||
| • Changed ticker on Oslo Stock Exchange to CARA |
||||
| Q1 2011 | • Change the capital through a reversed-spilt 4:1. |
|||
| Q2 2018 | • Paid out dividend of NOK 0.35 per share |
|||
| Q2 2020 | • Completed a private placement new shares with gross proceeds of NOK 286 million. |
|||
| Q 4 2020 | • Acquired Avans Soma Holding AS for NOK 126,700,000. • Completed a private placement of NOK 61,250,000 and |
|||
| issued 2,211,191 new shares as 50 % payment for Avans Soma Holding AS. |
||||
| Q2 2021 | • Acquired Metodika AB for SEK 113,586,612.50. |
|||
| • Completed a private placement of NOK 23,229,999.50 and issued 588,235 new shares as 20 % payment for Metodika AB |
||||
| • Completed a private placement of gross proceeds of NOK 368,000,000 |
||||
| Q3 2021 | • Completed a private placement of gross proceeds of NOK 420,155,986.60 with issuance of 11,987,332 new shares. |
|||
Except for the acquisitions and placements detailed in this Prospectus, no significant changes impacting the Group's operations, principal activities or financial position have occurred since the end of the period covered by the latest published audited financial statements or since the last interim financial information has been published.Neither have any material changes in Group's regulatory environment since the period covered by the latest published audited financial statements been registered.
Evimeria is a software as a service (SaaS) company selling an electronic medical record (EMR) system and integrated services (partly from third-party developers) to customers in the private Swedish healthcare sector. The EMR system is mission-critical for the healthcare clinics and compiles all the information about the patients. It is also the main working tool for the clinics' employees. Usually, an EMR system is in place for about 10-15 years before being replaced by another. Evimeria has today approximately 561 customers. The sale channel is direct sale to the end customer. Evimeria's customer contracts are generally based on a running term and may be terminated with written notice. However, termination happens only in exceptional circumstances. The Company's revenue derives from license, add-on services and consulting services.
Webdoc is Evimeria's EMR system and the heart of the business. The EMR system has several competitive advantages. First and foremost, the system is up to date, intuitive, and user-friendly, making it time-effective in a health care sector strained with administrative bottlenecks.
Secondly, the Webdoc software is cloud-based and sold as a service. The installation is uncomplicated, and the start-up process is devoid of any large up-front fees. Consequently, almost 60-70% of all sales efforts and implementations are done remotely via video. The software is scalable and regularly updated.
A third reason why customers choose Webdoc is because of their on-demand-contracts. Clinics pay for what they "produce," which loosely translates into the number of patients they care for. The revenueshare model frees the healthcare clinics from inflexible long-term contracts, where they usually pay for the number of users in the system or an annual license plus support fees. Today, Evimeria is the only one in the Swedish market, offering this way of paying. It is worth noting that many smaller healthcare clinics have picked Evimeria because of the low initial investment requirement when starting up the business. Moreover, in a sector where consultant doctors and nurses are common, the strain of having to pay for every user is removed.
A fourth advantage is Evimeria's strict focus on the private healthcare sector. Unlike many competitors, who serve both public and private health care systems, along with other non-related industries, Evimeria's sole existence hinges on them being attentive to the private sector's needs.
Lastly, Evimeria offers a full-scale solution with its Webdoc system and integrated services, making it a one-stop-shop provider of the software a healthcare clinic needs to operate. Webdoc works as a seamless platform from which customers can add or remove add-ons. 90% of the new functions come directly from the care providers themselves.
Webdoc customers are offered a wide arrange of integrated services, making the EMR system a single point of contact. Webdoc is the critical system, and the add-ons can be added and removed so that customers can create their own end-to-end solution that covers all clinical administrative and businessrelated functions needed to operate a modern care facility. Evimeria's customers have more than 70+ integrated services in Sweden to choose between, including billing programs, check-in terminals, digital dictation, wellness reports, and safe video meetings, to name a few. Webdoc is becoming, in other words, a platform from which customers can buy add-ons. In a way, it is a classic business method where cross-selling and up-selling is made available to a "captured" customer base. The add-on Vårdrummet, for example, has seven price points, depending on the number of features.
Webdoc is also linked to Inera's Swedish national integrations, such as eHälsomyndigheten, NPÖ, 1177 Journalen, Webcert, and E-frikort. The integrations are vital and ensure efficient communication with pharmacies, other private healthcare units, the public healthcare sector, and government agencies. They also increase patient healthcare transparency.
The business's consulting arm (around 5 % of the revenues) consists of implementations and education. Since Webdoc is cloud-based, the implementation is straightforward, and the lead time is very short.
More than 90% of <the revenues are recurring, and nearly all the manpower is directed to support and development of the EMR system and add-ons. The sales strategy is to be available and visible when clinics need a new EMR system – to be top of mind – and before the COVID-19 pandemic, Evimeria used to visit industry fairs like Vitalis and HIMSS.
CGM is the undisputed market leader, with its J4 EMR system, after the German company acquired Swedish EMR provider Profdoc in 2008. CGM also serves the public market with its Take Care EMR system but has lost all new procurements to Cerner and Cambio. Today, the only regions where CGM has a solid base are Stockholm and Gotland. The Stockholm procurement is a major catalyst for Carasent, as it could open up the market further and potentially, but less likely, push Evimeria into new segments with less political risk because of a shrinking core market.
Evimeria's Webdoc has not lost many customers to the J4 system, which is more antiquated and lacks many add-on services. J4 customers also pay per user. Evimeria is going head-to-head with CGM and is quickly taking market share. A few years ago, Evimeria's market share was close to zero.
Cerner and Cambio are indirect competitors because of the regional councils' mandatory rules. The procurements in Västra Götaland and Skåne show how the process can play out. In the end, it is up to local politicians to favor either a closed or a more open system. Evimeria could potentially suffer in some processes and lose LOV and LOU customers. We believe that a more open system will prevail in the future, but investors should be aware of the great uncertainty regarding this. Today, around 50% of the market is off-limits to Evimeria because of these mandatory rules.
There are about ten smaller EMR companies operating in the private healthcare market as well. Clinicbuddy is an EMR provider with updated software programs that investors should keep an eye on. Clinicbuddy is growing rapidly and has a stable customer base at the "low-end of the market". Many of the smaller EMR providers are not connected to Inera's national standards either, closing them off from large parts of Evimeria's core customer base.
The information in this chapter is sourced from various third parties. This information has been accurately reproduced and as far as the Company is aware and is able to ascertain from information published by that third party, no facts have been omitted which would render the reproduced information inaccurate or misleading. The information is sourced from publicly available information, general market knowledge and the Company's own estimates.
The table below sets out the Company's predominant competitors.
| Systems | Market share |
|---|---|
| Regional system used in the public healthcare mandatory |
50% |
| OGM, system J4 and Take Care | 30-40% |
| Evimena, system Webdoo | 5-10% |
| Approx 10 smaller (and/or EOL) systems | 5-1096 |
The information in the table above is derived from Redeye report Initiation Coverage of Carasent, released on October 22, 2020 and freely available at www.redeye.se/company/carasent.
6.3.6 Significant changes
The Company's service and product offering offered in Evimeria is stable and well established within its market segment. Main focus is to serve existing customers, attract and retain new customers and further develop and improve its products and service offering.
There has been no significant changes impacting the Company's operations and principal activities since the latest published interim financial statement.
There has been no material changes in the Company's regulatory environment or the Company's financial position except for the two placements described in this Propectus, since the period covered by the latest published interim financial statement.
The Company has not developed new products or services that have been publicly disclosed.
Avans Soma is a software company with the aim to be a fully Software- as-Service (SaaS) company. The company has two divisions, "Helse og omsorg" and "Arbeid og inkludering". Today the company's software is either offered through locally installed software on the customer's own servers or as a cloudbased service where the customers access the software by logging on to an external server. About 50% of the customers in the "Arbeid og inkludering" division are on a SaaS agreement with Avans Soma. The products are Ad Opus and Ad Voca. In the "Helse og omsorg" divison the first customer, out of a total of approximately 169 customers, has just gone live on Avans Soma Cloud, which allows the customers to access the software by logging on to externals servers provided and operated by Serit Fjordane IT AS, a subcontractor to Avans Soma. Further customers are in process of enrolling to Avans Soma Cloud. The products offered on Avans Soma Cloud are Soma/Ad Vitam and also Ad Voca. Ad Voca is a full-blown Web Application with the possibility to utilize together with more systems than only the company's own products. The systems are business critical for the operations and the length of the customer relationship is long. This is showed by the low churn on Avans Soma's customers. All sales and contracts are directly to end customers. The contracts are for all practical purposes long term and termination of an established contract is rare. The Company's revenue derives from software license, consulting services and sale of new software modules.
Ad Opus is a complete solution for managing the processes in the course of getting people back to work. Helping people get back to work is a complex process that requires overview, insight and control.
The participant manager gets an overview of which tasks are to be completed, who is to complete the task and deadlines, including automation of reimbursement claims, application registration, final reports, monthly reports and statistical reports, and more.
Ad Voca is a service for secure messaging of information and documentation with participants in rehabilitation.
By communicating digitally, therapists and participants save time and are given a good experience before, during and after treatment. The information is accurate and can be used in a structured way in Ad Opus.
Ad Voca can also be integrated with other professional systems than Ad Opus.
Solutions for handling complex patient processes within the specialist health service. System is delivered as standard solutions and contains all necessary data points for the industry, as well as industry-specific solutions and processes. That is, standard task lists, status menu and reports, as well as relevant examinations. In addition, the solutions are tailored to the individual company, so that the company's, the department's and the individual employee's patient management is made visible. It is also possible to make specific adjustments in workflow, data points, reports, statistics and more. Structured data means that manual work tasks such as reporting, timesheets and statistics can be automated to a greater extent than before. The system can retrieve data from medical devices, Internet forms, SMS, and apps to Electronic Patient Journal and other external databases.
The business's consulting area (around 10% of the revenues) consists of implementations and education. The system processes can be adjusted to fit the different customer's business processes by parameter setting. Support in writing user manuals and processes are part of the consulting area.
For the area where Ad Opus operates the main competitors are "Proplan Attføring" and "WIS Tiltak". Proplan is the most important competitor and can offer a cloud-based solution together with a partner. In the area where Soma/Ad Vitam operates the main competitors are "Extensor" and "HK Data". Extensor is privately owned with main office in Bodø.
HK Data is part of Vitec Software Group and deliver their Welfare system to enterprises that offer treatment, housing or care services within TSB (tverrfaglig spesialisert behandling av ruslidelser), child welfare, intoxicants and mental health care.
The service and product offering offered from Avans Soma is stable and well established within its market segment. Main focus is to serve existing customers, attract and retain new customers and further develop and improve its products and service offering.
Metodika develops and sells Metodika EPM, a Software for mid-sized independent clinics, hospitals and occupational healthcare providers. Metodika EPM and its functionality is entirely built around the needs of the clients' particular business demands and helps leading medical practitioners get more time to care for their patients with the highest standards.
The main revenue streams from Metodika EPM software comes from:
Metodika has primarily focused on generating long-term recurring software revenues. The primary purpose of new license sales is to generate new recurring income. Revenues from new license sales should generally cover as much as possible of the cost related to generating the new business, while consulting services ensures a sticky customer relationship through high client satisfaction. As the base of yearly recurring revenues have been increasing over time, the initial license fees will be shifted toward more serviced based offerings where Metodika take on bigger responsibility of the deployed system and in return can increase the recurring income further.
Metodika services and products are in strong demand in Europe. This growth have been fuelled both by a rapid growth in the underlying market as well as a specific need for our solution, mainly driven by stronger competition among our customers and increasing regulatory demands. Metodika has great opportunities because there are only local competitors in this space, and they typically only target one specific profession within a single country. Metodika EPM is more robust with a breadth of functionality, and can be used across any elective care clinic up to mid-sized hospitals.
Metodika has historically worked with customers that has strong growth ambition, and many customers started out as smaller independent clinics and have grown into important players in the market. Other customers are large, mature and well established providers of specialist care. Metodika's customers are privately owned clinics, hospitals and occupational healthcare companies. 70% of our clients are located in Scandinavia, with the remaining 30% within Europe.
Geographical focus areas:
Main focus areas for our marketing and sales activities are:
The competition is very different in various countries Metodika operates. There is no directly comparable product on the market that can support the entire patient journey.
However, Metodika mainly sees competition from two types of companies:
The Company's service and product offering offered in Metodika is stable and well established within its market segment. Main focus is to serve existing customers, attract and retain new customers and further develop and improve its products and service offering.
The general meeting of the shareholders (the "General Meeting") is the highest authority of the Company. All shareholders of the Company are entitled to attend and vote at General Meetings of the Company and to table draft resolutions for items to be included on the agenda for a General Meeting.
The overall management of the Company is vested in the Board of Directors and the Management. In accordance with Norwegian law, the Board of Directors is responsible for, among other things, supervising the general and day-to-day management of the Company's business, ensuring proper organisation, preparing plans and budgets for its activities, ensuring that the Company's activities, accounts and assets management are subject to adequate controls and undertaking investigations necessary to perform its duties.
The Company has an Audit Committee, Compensation Committee, as well as a Nomination Committee.
The Management is responsible for the day-to-day management of the Company's operations in accordance with Norwegian law and instructions set out by the Board of Directors. Among other responsibilities, the Company's general manager, is responsible for keeping the Company's accounts in compliance with prevailing Norwegian legislation and regulations and for managing the Company's assets in a responsible manner. In addition, the general manager must, according to Norwegian law, brief the Board of Directors about the Company's activities, financial position and operating results at least once a month.
None of the members of the Board of Directors or management have been convicted in relation to fraudulent offences. None of them has been involved in any bankruptcies, receiverships or liquidations or companies put into administration, with one exception for Terje Rogne who was a Board director in Dolphin ASA that went bankrupt in 2015. Nor have they been given any public incrimination and/or sanctions by regulatory authorities (including designated professional bodies) or have ever been disqualified by a court from acting as a member in the administrative, management or supervisory bodies of an issuer or from acting in the management or conduct of the affairs of any issuer for at least the previous five years.
Both the Board Directors and member of management has the Company's address as their business address.
The below named three members of the Board of Directors were elected for a period of two years at the Company's annual general meeting on June 17, 2020.
Johan Lindqvist was appointed Chairman of the Board of Carasent in 2007. He is currently also deputy Chairman of the Board for Visolit AS and Director of the board in Nipsoft AB. From 2004 to 2006, Mr. Lindqvist was the CEO for TeleComputing ASA. He served as the managing director of TeleComputing Sweden AB from 2001 to 2004. Since 1996, Mr. Lindqvist held various positions in Alfaskop AB, including serving as the CEO from 1999 to 2001. He holds a degree in Civil Engineering (Industrial Economy) from the Technical University in Linköping, Sweden.
Terje Rogne was appointed as Director of Carasent in 2007. He has held the position as Chairman of the Board for listed and non-listed companies such as Nordic Semiconductor ASA, Nokas AS, Electric Friends AS. He currently serves as Chairman of the Board for Muybridge AS, Autocirc AB and as Director of the board in Appear TV AS. From 1994 to 2004, he served as the CFO for Tandberg ASA. From 2004 through 2007, he then served as the Head of Operations and Investor Relations. Prior to Tandberg, he was head of Finance with Kvaerner AS. Mr. Rogne has an MBA from University of San Diego and a Bachelor of Business Degree from the Oslo School of Business Administration.
Ebba Fåhraeus was appointed Director of Carasent in 2008. She is Chairman of the board in Acucort; Director of the board in Coala Life, Prevas AB and 3 HF Response AB, and CEO of SmiLe Incubator. From 2010 through 2014 she served as Director of Business Development at the private equity company Aqilles Invest AB in Sweden. From 2001 to 2010 she served at Anoto AB, acting as Vice President of Sales and Marketing from 2006- 2010. She has previously worked in various leadership positions at Raufoss ASA, Cederroth AB, SCA, Johnson & Johnson, and Kreab Group. She has a degree in Business Administration from Stockholm School of Economics.
In an extraordinary shareholder meeting on January 14, 2021 the following was elected as new Board member for a 2 year term:
Anna Kinberg Batra has extensive experience within politics and related business landscape in various segments. Previous positions include Leader of the Opposition and Leader of the Moderate Party from January 2015 to October 2017. She was also member of the Swedish parliament for Stockholm County from September 2006 to September 2018 and served as leader of the Moderate party in the parliament from 2010 to 2015. Her experience also includes local and regional office including the Stockholm region county council, its central board and its health and medical board. Anna Kinberg Batra is currently Chairman of the board in SolTech AB, Board director in Svenska Rymdaktiebolaget, Energy Sweden AB, SJR in Scandinavia AB and Castellum AB.
In the Annual Shareholder Meeting on June 30, 2021 the following was elected as new Board member for a 2 year term:
Staffan Hanstorp has extensive business experience from various executive positions and board seats, both in the Nordic and abroad. He was CEO of Addnode Group 2007-2017 and serves currently as Chairman of the board. In addition, he serves as Chairman of the Board of Viktor Hanson AB and acts as an advisor to Aeternum Capital AS on a consultancy basis.
Carasent ASA has had no employees. The CEO of Carasent ASA has his employment contract and arrangements in Evimeria EMR AB.
The following persons currently forms the Management of Carasent as:
Dennis Höjer, CEO Carasent ASA and Evimeria EMR AB, joined Evimeria in May 2013. Dennis as served a broad range of roles within Evimeria and became CEO in 2018. Dennis has substantial knowledge and unique expertise for Evimeria's business, market and products.
Svein Martin Bjørnstad, CFO joined Carasent in August 2021. Prior to this he worked at DNB Markets from 2016 until 2021. Svein Martin brings valuable experience from finance and has acted as an advisor to Carasent for a long period, successfully completing several transactions and knows the Company very well.
Niclas Hugosson, CTO and founder of Evimeria EMR AB in 2008 together with his father a physician at urology unit at Carlanderska Hospital complained about the slow IT-systems. Niclas has deep and unique knowledge and expertise of all aspects of Evimeria's products and service offering.
All members of management have vital knowledge and expertise essential for the Group. None of the persons mentioned above has other principal activities outside of their engagement with the Group.
The Company is not aware of any current or potential conflicts of interest between any duties to the Company of the persons named in sections 7.2 and 7.3 and their private interests and/or other duties. There are no family relationships between the persons named in sections 7.2 and 7.3.
The Board and management received the following remuneration and benefits in 2020:
| Salary | Bonus | Other | Board Fees | Total | |
|---|---|---|---|---|---|
| (Amounts in NOK 1000) | Remuneration | ||||
| Johan Lindqvist (Chairman) | - | - | - | 400 | 400 |
| Ebba Fahraeus (Board Member) | - | - | - | 200 | 200 |
| Terje Rogne (Board Member) | - | - | - | 200 | 200 |
| Jesper Jannerberg (CEO) | 941 | - | - | - | 941 |
| Dennis Höjer | 1 235 | - | - | - | 1 235 |
| Niclas Hugosson | 860 | - | - | - | 860 |
| Lars Forsberg (CFO) | - | - | 600 | - | 600 |
| Total | 3 035 | - | 600 | 800 | 4 435 |
At the time of this prospectus Jesper Jannerberg nor Lars Forsberg are no longer member of the Board or the management.
Group management is part of a pension scheme in accordance with Swedish law, ITP1. There are no benefits in kind.
The Board in Carasent ASA has approved a stock option program for up to 2 million shares structured as warrants. When exercised, the Board has the right to pay the option holder cash instead of issue shares. A total of 1 528 562 options were subscribed for by employees and the remaining by primary insiders. The warrants are accounted for as a financial liability in accordance with IAS 32 and IFRS 9. The fair value of the liability is measured on the basis of estimated fair value of the outstanding warrants at the reporting date. Changes in fair value is recognized in the income statement. The share options may be exercised on November 22, 2022 with a strike price of NOK 14.47.
Members of Management have no right to severance pay. Members of the Board of Directors have no right to severance pay.
No loans have been given to, or guarantees given on behalf of, any members of the Group Management, the Board or other elected corporate bodies.
As at the date of this Prospectus, Board Directors and members of Management holds shares or options as follows:
| Name | Position | Shares | Options |
|---|---|---|---|
| Johan Lindqvist | Chairman | 2,044,337 | 78,573 |
| Terje Rogne | Board Member | 500,000 | --- |
| Ebba Fåhraeus | Board Member | 127,556 | 78,573 |
| Anna Kinberg Batra Board Member | 3,000 | --- | |
| Dennis Höjer | CEO | 2,803,266 | 78,573 |
| Niclas Hugosson | Business developer | 2,902,417 | 78,573 |
Carasent's corporate governance principles aim to contribute to value creation over time, benefiting its shareholders and its other stakeholders. The Company is following the principles set forth in the Norwegian Code of Practice for Corporate Governance, published on 17 October 2018. The latest full Corporate Governance statement of the Board of Directors is presented in the 2020 AnnualReport.
Carasent's Board of Directors believes that sound principles for corporate governance are an important prerequisite for building trust between the Company and its stakeholders and securing shareholder value. Owners, investors, customers, employees and other stakeholders should always be confident that Carasent's business activities are characterized by reliability, control, transparency and high ethical standards. Carasent will follow the Norwegian Code of Practice for Corporate Governance and report the Company's Corporate Governance in the annual report. Any deviations from the Code of Practice will be explained in its annual reports.
The Code of Practice recommends the establishment of board committees, particularly separate audit and remuneration committees. The Company has established a separate audit committee, a nomination committee and a remuneration committee.
The Company has in 2021 established an Audit Committee composed of Terje Rogne and Ebba Fårhaeus. The primary purpose of the Audit Committee is to carry out preparatory work for the Board of Directors monitoring of the financial reporting, to review and safeguard that the Company has adequate systems, process and internal control system and routines to ensure compliance with all applicable legal requirement, corporate governance and accounting standards. The Audit Committee has regular meetings with the Company's elected auditor in respect of the audit of the annual accounts. The Audit Committee also review and monitor the independence of the statutory auditor, and in particular the extent to which services other than statutory audit provided by the auditor or audit firm represents a threat to the auditor's independence. Further, the Audit Committee provides support to the Management on the risk profile and risk management of the Company.
The Company has established a Nomination Committee which from the Annual Shareholder Meeting June 30, 2021 is seated by Jon Schultz (Legal Counsel), Nicolas Hugosson (N Hugosson Invest AB) and Vegard Søraunet (Aeternum Capital AS).
The Company has established a Compensation Committee composed of Johan Lindqvist (chair), Terje Rogne and Ebba Fåhraeus. The primary purpose of the Compensation Committee is to assist and facilitate the decision making related to principles for compensation of the executive management of the Company.
As at the date of this Prospectus, the Group employs 106 employees, of which 83 are employed in Sweden and 23 in Norway.
As of December 31, 2020, the Group employed 42 employees in Sweden and 23 in Norway.
Evimeria holds a pension benefit plan for all employees in accordance with Swedish law, ITP1. Avans Soma holds a pension benefit plan representing a cost of 5 % of the salary up to NOK 600,000 per employee. Metodika AB holds a pension benefit plan representing a cost of 7 % of the salary.
You should read the following discussion of the financial condition and results of operations in conjunction with the financial statements included in this Prospectus. The following discussion contains forward- looking statements that are based on current assumptions and estimates by the Company's management regarding future events and circumstances. The Company's actual results could differ materially from those expressed or implied by the forward-looking statements as a result of many factors, including those described in Section 2 "Risk factors".
Set out below is the consolidated financial statement information for the Group for the periods indicated. The financial information for 12 months period ended 31 December 2020, 2019 and 2018 is derived from the Group's audited annual financial statements for the respective years. The financial information for the 6months period ended 30 June 2021 and 2020 is unaudited and is derived from the Group's published interim reports. International Financial Reporting Standards (IFRS) as adopted by EU have been applied as the accounting principles for listed companies in Norway since the Company was established.
For further comments on the Company's financial information and explanatory notes, please see to the annual reports for 2020, 2019 and 2018. The Company's annual reports for the years, including the auditor's reports, are incorporated by reference in this Prospectus (see Section 15.2 "Documents incorporated by reference"). The Company's financial statements are also available on the Company's website at www.carasent.com.
A summary of the Company's significant accounting policies is included in note 2 of the 2020 annual financial statements.
The consolidated financial statements include the Company and all of its subsidiaries (together referred to as the "Group").
The condensed consolidated financial statements comprise Carasent ASA and its subsidiaries. The condensed consolidated financial information does not include all information and disclosure required in the annual financial statements and should be read in conjunction with the consolidated financial statements for the year ended 31 December 2020, which have been prepared in accordance with International Financial Reporting Standards as adopted by the EU (IFRS).
Carasent ASA acquired the Norwegian company Avans Soma Holding AS on10 December 2020. The acquired entities were consolidated from 31 December 2020 as the income statement effects for the period 10 – 31 December 2020 were considered not to be material.
Carasent ASA acquired the Swedish company Metodika AS on 25 May 2021. The acquired entity was consolidated from 31 May 2021 as the income statement effects for the period 25 – 31 May 2021 were considered not to be material.
The preparation of financial statements in conformity with IFRS requires the use of certain critical accounting estimates. It also requires management to exercise its judgment in the process of applying the Group's accounting policies. The areas involving a higher degree of judgment or complexity or areas where assumptions and estimates are significant to the consolidated financial statements are disclosed in the Company's financial statements.
Set out below is the consolidated income statement information for the Group for the periods indicated. The financial information for 12 months period ended 31 December 2020, 2019 and 2018 is derived from the Group's audited annual financial statements for the respective years. The financial information for the 6 months period ended 30 June 2021 and 2020 is unaudited and is derived from the Group's published interim reports. The interim financial statements are prepared in accordance with the International Accounting Standard (IAS) 34.
| 12 Months Ended | 6 Months Ended | |||||
|---|---|---|---|---|---|---|
| December 31, 2020 | December 31, 2019 | December 31, 2018 | June 30, 2021 | June 30, 2020 | ||
| (Amounts in NOK 1,000) | ||||||
| Revenues | 70 576 | 47 927 | 23 965 | 60 219 | 32 624 | |
| Operating Revenues | 70 576 | 47 927 | 23 965 | 60 219 | 32 624 | |
| - | - | |||||
| Cost of Sales | 13 789 | 8 745 | 5 032 | 10 269 | 6 105 | |
| - | - | |||||
| Gross Profit | 56 786 | 39 182 | 18 933 | 49 950 | 26 519 | |
| - | - | |||||
| Operating Expenses | - | - | ||||
| Employee Compensation and Benefits | 21 895 | 17 622 | 10 906 | 18 338 | 10 017 | |
| Other Operational and Administrative Costs | 18 835 | 9 693 | 11 090 | 13 015 | 5 949 | |
| Depreciation and Amortization | 12 629 | 7 386 | 3 685 | 11 277 | 6 426 | |
| Total Operating Expenses | 53 359 | 34 701 | 25 682 | 42 630 | 22 393 | |
| - | - | |||||
| Operating Income (loss) | 3 427 | 4 481 | (6 749) | 7 319 | 4 126 | |
| - | - | |||||
| Financial Items | - | - | ||||
| Interest Expense | (687) | (261) | (77) | 330 | 356 | |
| Other Financial Items | (38 412) | (28) | 33 | (6 910) | 8 132 | |
| Net Financial Items | (39 098) | (290) | (44) | (6 581) | 8 487 | |
| - | - | |||||
| Income (loss) Before Income Taxes | (35 672) | 4 191 | (6 793) | 13 900 | (4 361) | |
| - | - | |||||
| Income Tax Expense | (2 459) | (979) | (241) | 1 642 | (958) | |
| - | - | |||||
| Net Income (loss) for the Period | (38 131) | 3 212 | (7 034) | 12 258 | (5 319) |
The financial information as at 31 December 2020, 2019 and 2018 is derived from the Group's audited annual financial statements for the respective years. The financial information as at 30 June 2021 and 2020 is unaudited and is derived from the Group's published interim reports.
| (Amounts in NOK 1,000) | December 31, 2020 | December 31, 2019 | December 31, 2018 | June 30, 2021 | June 30, 2020 |
|---|---|---|---|---|---|
| ASSETS | |||||
| Non-Current Assets | |||||
| Goodwill | 170 339 | 58 813 | 61 535 | 275 878 | 64 842 |
| Customer Relationships | 29 309 | 19 429 | 22 794 | 29 150 | 20 531 |
| Technology | 49 131 | 21 147 | 15 422 | 60 471 | 29 104 |
| Total Intangible Assets | 248 779 | 99 389 | 99 751 | 365 500 | 114 478 |
| Tools and Equipment | 1 198 | 1 090 | 678 | 1 468 | 1 273 |
| Right of use Asset | 15 917 | 16 561 | 17 887 | 16 376 | |
| Deferred tax assets | 1 117 | - | 1 117 | ||
| Total Non-Current Assets | 267 011 | 117 040 | 100 429 | 385 972 | 132 127 |
| Current Assets | |||||
| Customer Receivables | 11 071 | 7 667 | 8 630 | 17 775 | 10 286 |
| Other Receivables | 3 517 | 464 | 648 | 6 041 | 1 706 |
| Prepaid Expenses | 2 195 | 562 | 764 | 2 697 | 1 907 |
| Cash and Cash Equivalents | 221 155 | 10 928 | 8 773 | 486 770 | 9 854 |
| Total Current Assets | 237 939 | 19 620 | 18 815 | 513 283 | 23 754 |
| TOTAL ASSETS | 504 949 | 136 660 | 119 244 | - 899 255 |
155 881 |
| January 0, 1900 | January 0, 1900 | December 31, 2018 | June 30, 2021 | June 30, 2020 | |
| (Amounts in NOK 1,000) | |||||
| LIABILITIES AND SHAREHOLDERS EQUITY | |||||
| Equity Attributed to Equity Holders of the Parent | |||||
| Share Capital | 73 307 | 54 124 | 54 124 | 88 752 | 54 124 |
| Other Paid-in Capital | 354 630 | 35 819 | 35 819 | 705 867 | 35 819 |
| Other reserves | 9 329 | (1 207) | 4 422 | ||
| Retained Earnings | (36 290) | 1 839 | 1 489 | (24 031) | 5 215 |
| Total Shareholders Equity | 400 975 | 90 575 | 91 431 | 775 010 | 95 159 |
| Liabilities to credit institutions | - | 1 134 | 2 056 | - | 834 |
| Lease liability | 12 763 | 14 152 | - | 13 717 | 13 928 |
| Liability Stock Option Program | 41 180 | 2 780 | - | 34 238 | 10 900 |
| Deferred tax liability | 8 873 | 7 008 | 7 253 | 11 417 | 8 838 |
| Other Current Liabilities | 12 | ||||
| Total non-current liabilities | 62 816 | 25 074 | 9 309 | 59 384 | 34 501 |
| Current Liabilities | |||||
| Trade Accounts Payable | 4 883 | 1 917 | 3 343 | 15 230 | 2 084 |
| Accrued Expenses | 14 840 | 7 396 | 7 359 | 26 229 | 10 283 |
| Contract liability | 6 930 | 5 270 | 3 907 | 13 381 | 6 174 |
| Tax Payable | - | 1 146 | 450 | - | - |
| Current Liabilities to credit institutions | 943 | 851 | 1 171 | 302 | 730 |
| Current lease liability | 4 803 | 2 607 | - | 5 865 | 3 484 |
| Other Current Liabilities | 8 759 | 1 825 | 2 272 | 3 854 | 3 468 |
| Total Current Liabilities | 41 158 | 21 012 | 18 503 | 64 860 | 26 222 |
| TOTAL LIABILITIES AND EQUITY | 504 949 | 136 660 | 119 244 | 899 255 | 155 881 |
The financial information for 12 months period ended 31 December 2020, 2019 and 2018 is derived from the Group's audited annual financial statements for the respective years. The financial information for the 6 months period ended 30 June 2021 and 2020 is unaudited and is derived from the Group's published interim reports
| 6 Months Ended | |||||
|---|---|---|---|---|---|
| December 31, 2020 | 12 Months Ended December 31, 2019 |
December 31, 2018 | June 30, 2020 | June 30, 2019 | |
| (Amounts in NOK 1,000) | |||||
| Cash Flows from Operating Activities | |||||
| Profit/(Loss) Before Tax | (35 672) | 4 191 | (6 793) | 13 900 | (4 361) |
| Depreciation and Amortization | 12 629 | 7 386 | 3 685 | 11 277 | 6 426 |
| Interest expense | 687 | 290 | 360 | 367 | |
| Fair value adjustments stock options | 38 400 | - | (6 941) | 8 120 | |
| Change in Accounts Receivable | (830) | 722 | (4 713) | (1 507) | (2 620) |
| Change in Accounts Payable | 1 148 | (1 320) | 2 789 | 8 846 | 167 |
| Change in Current Assets & Liabilities | 4 560 | 2 027 | 5 436 | (2 243) - |
1 703 - |
| Income Tax Paid | (2 162) | (960) | |||
| Net Cash Flows Provided by Operating Activities | 18 761 | 12 335 | 360 | 23 692 | 9 802 |
| Cash Flows from Investing Activities Acquistions of company, net of cash paid Investments in intangible and tangible assets |
(59 993) (16 131) |
(30) (10 735) |
(21 310) (2 695) |
(14 615) (86 897) |
(8 837) - |
| Cash Flows Used in Investing Activities | (76 125) | (10 765) | (24 005) | (101 512) | (8 837) |
| Cash Flows from Financing Activities | |||||
| Issuance of shares | 286 468 | - | 367 625 | - | |
| Transaction cost related to issuance of shares | (13 927) | - | (21 304) | - | |
| Stock Option Program | - | 2 780 | - | - | |
| Payment Lease Liability | (2 302) | (797) | (797) | (2 055) | (1 029) |
| Repayment of Debt | (1 234) | (1 117) | - | (611) | |
| Net paid interest | (687) | (290) | (360) | (367) | |
| Cash Flows Used in Financing Activities | 268 318 | 575 | (29 298) | 343 905 | (2 007) |
| Effect of Exchange Rates on Cash and Cash Equivalents | (726) | 10 | (471) | (34) | |
| Net Change in Cash and Cash Equivalents | 210 228 | 2 155 | (52 943) | 265 614 | (1 075) |
| Cash and Cash Equivalents at Beginning of Period | 10 928 | 8 773 | 61 716 | 221 155 | 10 929 |
| Cash and Cash Equivalents at End of Period | 221 156 | 10 928 | 8 773 | 486 770 | 9 854 |
Until January 1, 2021 the Company did not have any reportable segments that should be reported separately. All revenues until December 31, 2020 are related to Evimeria EMR AB, Webdoc related services to customers in Sweden. Evimeria EMR AB was acquired in May 2018 and has been consolidated in Carasent from that date.
Following the acquisition of Avans Soma and Metodika, 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 financial items, taxes, depreciation, amortization and impairment (EBITDA) is defined as the segment profit or loss.
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 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 develops and sells Metodika EPM, a Software for Independent clinics, hospitals and occupational healthcare. Metodika EPM built 100% around the needs of our clients' particular business demands
Other includes results from the holding company Carasent ASA and any effects related to eliminations.
The financial information is unaudited and derived from the Group's published interim reports. Segment profit or loss information for the 6 months period ended 30 June 2021.
| Total operating |
Other 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 |
The financial information is unaudited and derived from the Group's published interim reports. Segment profit or loss information for the 6 months period ended 30 June 2020.
| 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 |
EBITDA reconciles to net income/(loss) before income tax as follows:
| 6 Months Ended | |||
|---|---|---|---|
| June 30, | June 30, | ||
| (Amounts in NOK 1,000) | 2021 | 2020 | |
| EBIDTA | 18 596 | 10 552 | |
| Depreciation and Amortization | (11 277) | (6 426) | |
| Interest Expenses | (330) | (356) | |
| Other Financial Expenses | 6 910 | (8 132) | |
| Net Income/(Loss) Before Income Taxes | 13 900 | (4 361) |
| Equity December 31, 2018 | 54 124 | 35 819 | 2 860 | (1 371) | 91 432 |
|---|---|---|---|---|---|
| Net Income for the Period | - | - | - | 3 212 | 3 212 |
| Change in translation differences | - | - | (4 067) | - | (4 067) |
| Other Comprehensive Income | - | - | (4 067) | 3 212 | (855) |
| Reallocations | - | ||||
| Equity December 31, 2019 | 54 124 | 35 819 | (1 207) | 1 841 | 90 577 |
| Net Income for the Period | - | - | - | (38 131) | (38 131) |
| Change in translation differences | - | - | 10 536 | - | 10 536 |
| Other Comprehensive Income | - | - | 10 536 | (38 131) | (27 595) |
| Share issuance | 19 183 | 332 738 | - | - | 351 921 |
| Transaction costs | - | (13 927) | - | - | (13 927) |
| Equity December 31, 2020 | 73 307 | 354 630 | 9 329 | (36 290) | 400 975 |
| 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 | 705 867 | 4 422 | (24 032) | 775 010 |
The table below discloses the Group's consolidated capitalization on 30 June 2021.
| (Amounts in NOK 1000) | As of June 30, 2021 | Placement 2 (* | Adjusted Capitalization (* |
|---|---|---|---|
| Current debt | |||
| Guaranteed | 1 | ||
| Secured | 302 | 302 | |
| Unguaranteed/Unsecured | 64 558 | 64 558 | |
| Total current debt | 64 860 | 64 860 | |
| Non-current debt | |||
| Guarantees | |||
| Secured | |||
| Unguaranteed/Unsecured | 59 384 | 59 384 | |
| Total non-current debt | 59 384 | 59 384 | |
| Shareholder's equity | |||
| Share Capital | 88 752 | 15 967 | 2 104 719 |
| Other Paid-in Capital | 705 867 | 404 189 | 3 1 110 056 |
| Other Reservers | 4 422 | 4 422 | |
| Retained Earnings | (24 031) | (24 031) | |
| Total equity | 775 010 | 420 156 | 1 195 166 |
| Total capitalization | 899 255 | 420 156 | 1 319 411 |
*) not included in June 30, 2021 figures
Note 1, There is a collateral of MNOK 4.5 related to the secured debt to Swedbank AB. Originally the debt was SEK 4.8 million. Per June 30, 2021 the debt is SEK 0.3 million. The Company has provided a Parent Company Guarantee as security for this loan.
Note 2, Share Capital is increased in Private Placement 2 by issuance of 11 987 332 shares at nominal value of NOK 1.332 per share.
Note 3, Other Paid-in Capital is increased in Private Placement 2 by issuance of 11 987 332 shares at share price of NOK 35.05 minus nominal value of NOK 1.332 per share.
| (Amounts in NOK 1000) | As of June 30, 2021 | Placement 2 (* | Adjusted net indebtness (* | |
|---|---|---|---|---|
| 6 | ||||
| A. Cash | 486 770 | 418 656 | 905 426 | |
| B. Cash and equivalent | ||||
| C. Trading securities | ||||
| D. liquidity | 486 770 | 418 656 | 905 426 | |
| E. Current Finacial Receivable | - | |||
| F. Current Bank debt | 302 | 302 | ||
| G. Current portion of non-current debt | ||||
| H. Other current Financial debt | 4 5 865 |
5 865 | ||
| I Current Financial Debt | 6 167 | 6 167 | ||
| J. Net Current Financial Indebtness | (480 603) | (418 656) | (899 259) | |
| K. Non current Bank Loans | - | |||
| L. Bond issued | ||||
| M. Other non-current debts | 5 47 955 |
47 955 | ||
| N. Non-current Financial Indebtness | 47 955 | - | 47 955 | |
| O. Net Financial Indebtness | (432 648) | (418 656) | (851 304) |
Note 4, Other current financial debt consist of the Company's current lease liability.
Note 5, Other non-current debts consist of the Company's non-current lease liability and liability for the stock option program.
Note6, Net cash derived from the Private Placement 2 .
In the Company's opinion, the working capital available to the Group is sufficient for the Group's present requirements for the next 12 months.
Carasent delivered strong financials in the second quarter, with robust underlying growth rates and profitability. Q2 2021 year to year 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.
1 Units 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.
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 e-health services. We continue to see that customers are willing to invest in new digital services to meet customer demands and digitize their offering.
Despite relatively severe restrictions in Sweden as well as in Norway, both Evimeria and Avans Soma delivered a strong inflow of orders during Q1. At the end of the first quarter, Evimeria had 529 active clinics and Avans Soma 164 units, which is a total increase of 58 new clinics and units.
Our assessment is that this is part a one-time effect of decisions and priorities among our customers that were delayed in connection with the pandemic. Order inflows are slightly above our expectations, especially with regard to Avans Soma.
Sales for the Group amounted to NOK 28.2 million in Q1 2021, an increase of 81 % compared to Q1 2020. Organic pro-forma growth, i.e. included comparison figure for Avans and Soma for Q1 2020, was 34%.
Operating income in Evimeria amounted to NOK 5.4 million in Q1 2021, an increase of 41%. In Avans Soma, operating income amounted to NOK 0.3 million, compared to an operating loss of NOK 0.4 million the same quarter previous year.
Including expenses for changes in fair value of previously issued stock options of NOK 10.4 million in Q1 2021, the result was a net loss of NOK 7.7 million in Q1 2021 as compared to a net income of NOK 0.4 million during Q1 2020.
The Group reported Cash balances of NOK 217.7 million on March 31, 2021 as compared to NOK 221,2 on December 31,2020.
2020 was a year embossed by the Corona pandemic. The outbreak of the coronavirus pandemic caused, at least initially, a great uncertainty in the second quarter. The uncertainty has gradually diminished, although with some variation in different customer segments and service offerings. For Carasent the pandemic did not have any significant implications other than a delay in decision making for the larger customers.
Several consolidation and expansion opportunities that goes in line with Carasent's strategy became more concrete during the year. To be able to execute these opportunities going forward, Carasent carried out a successful private placement in September, which raised approximately NOK 274 million net.
In December, Carasent ASA acquired the Norwegian company Avans Soma Holding AS, developer of leading medical record systems and IT solutions in the Norwegian health care market. For the last 15 years, Avans Soma has been, and is still, characterized by a large loyal customer base as well as a stable market share growth. Both these factors will facilitate Carasent´s access to the Norwegian health care market.
Overview of 2020 consolidated results for Carasent ASA (in NOK and IFRS).
2019 was the first full operational year with the wholly owned subsidiary Evimeria EMR AB. The development of Evimeria's core segment, the private healthcare sector in Sweden, was strong in 2019. Growth continued to increase rapidly within sectors like online care and new digital solutions, and existing customers kept seeking ways to implement new solutions to add value and cut costs.
As a result, performance in 2019 was in line with or slightly above our expectations and targets for the year.
End of 2019 Carasent ASA had cash balances of NOK 10,9 million, interest bearing debt of NOK 2,0 million (excluding lease liability) and net tax loss carryforwards of approximately NOK 218 million.
Beginning of 2018 Carasent ASA had cash balances of NOK 61, 7 million, no outstanding debt and net tax loss carryforwards of NOK 206 million and the Board of Directors continued to evaluate longer term strategic options for the Company.
On April 17, 2018 entered into a Stock Purchase agreement to acquire 100 % of shares of the Swedish company Evimeria EMR AB. The transaction was closed on May 9, 2018.
After many years with US operations, Carasent ASA has during 2018 revitalized its strategy and will again provide software and consulting services to a targeted market segment in the Nordics through wholly-owned subsidiaries.
Evimeria continued its strong development in the Swedish market during 2018. For the full year 2018 revenues grow 46 % to NOK 34.9 million of which NOK 10.9 million relates to the period before the acquisition. Earnings before Interest, Taxes, Depreciation, Amortization and Impairment (EBITDA) grow 41 % to 7.5 million of which NOK 3.4 million relates to the period before the acquisition.
More than 60 new customers signed up for Evimeria Services and the Company also launched several new Services during the year.
Evimeria believes market conditions in Sweden to remain strong, driven by the general digitalization trend, continued growth within the private healthcare sector and a superior scalable service offering.
The tables below give an overview of investments made since 1 January 2018 and up until the date of this Prospectus. Apart for the below, the Company has not made or is not committed to other material investments.
Generally, intangible assets are recognized in the balance sheet if it is probable that there are future economic benefits that can be attributed to the asset, which is owned by the Company, and the asset's cost can be reasonably estimated. Intangible assets are recorded at cost. Intangible assets with indefinite useful lives are not amortized, but impairment losses are recognized if the recoverable amount is less than the current carrying value. The recoverable amount is calculated each year or if there are any indications of a decrease of value. Intangible assets with a finite useful life are amortized over the useful life and the need for any impairment losses to be recognized is considered quarterly. Amortization is carried out using the straight-line method over the estimated useful life. The amortization estimates and method is subject to an annual assessment based on the future economic benefits.
All the investments in intangible assets consist of new functions or segments in Intellectual Property (IP). Since the last published financial statement, the Company continues with investment in the IP in proportion with earlier months, the investment is funded by the Company's own cash. Future investments in IP is dependent upon various factors but is expected to be approximately 10-20 % of revenue.
| (Amounts in NOK 1000) | Customer Relationships | IP | Goodwill | Total Intangible Assets |
|---|---|---|---|---|
| Cost December 31, 2017 | - | - | - | - |
| Additions | 24 342 | 16 066 | 61 535 | 101 943 |
| Cost December 31, 2018 | 24 342 | 16 066 | 61 535 | 101 943 |
| Depreciation Charges | 1 548 | 644 | 2 193 | |
| Balance December 31,2018 | 22 794 | 15 422 | 61 535 | 99 751 |
| Additions | 9 930 | 9 930 | ||
| Depreciation Charges | (2 289) | (3 722) | - | (6 010) |
| Fx effects | (1 077) | (483) | (2 722) | (4 282) |
| Balance December 31,2019 | 19 429 | 21 147 | 58 813 | 99 389 |
| Additions | 16 044 | 16 044 | ||
| Purchase of business Avans Soma | 9 938 | 15 505 | 105 166 | 130 609 |
| Depreciation Charges | (2 574) | (5 374) | (3 645) | |
| Fx effects | 2 516 | 1 809 | 6 360 | 6 383 |
| Balance December 31,2020 | 29 309 | 49 131 | 170 339 | 248 779 |
| Additions | 14 250 | 14 250 | ||
| Purchase of business Metodika | 2 729 | 5 568 | 107 712 | 116 009 |
| Depreciation Charges | (1 683) | (5 344) | (7 027) | |
| Fx effects | (1 204) | (3 133) | (2 173) | (6 510) |
| Balance June 30,2021 | 29 151 | 60 471 | 275 878 | 365 500 |
Carasent acquired the Swedish company Metodika AB in May 25, 2021. 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. For further information of the purchase of Avans Soma and Metodika see 9.5 and 9.6.
All other investments in intangible assets consist of new functions or segments in Intellectual Property (IP). Since the last published financial statement, the Company continues with investment in the IP in proportion with earlier months, the investment is funded by the Company's own cash. No other investments in Intangible assets are on-going nor planned.
Property and equipment are stated at cost less accumulated depreciation and impairment losses. When assets are sold or disposed of, the gross carrying amount and accumulated depreciation are eliminated, and any gain or loss on the sale or disposal is recognized in the income statement. Depreciation is computed for owned assets using the straight-line method over useful life and is recognized in the income statement. The useful life is equal to the estimated useful economic life since the Company uses the assets until they have no remaining residual value. The depreciation period and method are assessed each year to ensure that the method and period used synchronize with the financial realities of the non-current asset. The same methodology applies to the residual value
| (Amounts in NOK 1000) | Computer Equipment | Furniture & Fixtures | Total |
|---|---|---|---|
| Cost December 31, 2017 | - | - | - |
| Additions | 168 | 510 | 678 |
| Cost December 31, 2018 | 168 | 510 | 678 |
| Additions | 335 | 360 | 695 |
| Depreciation Charges | (128) | (139) | (267) |
| Fx effects | (5) | (9) | (14) |
| Balance December 31, 2019 | 370 | 721 | 1 090 |
| Additions | 371 | 91 | 462 |
| PPA Avans Soma | 56 | 56 | |
| Depreciation Charges | (233) | (283) | (515) |
| Fx effects | (22) | 127 | 105 |
| Balance December 30,2020 | 486 | 712 | 1 198 |
| Additions | 184 | 103 | 287 |
| Depreciation Charges | (138) | (154) | (292) |
| Fx effects | 151 | 125 | 276 |
| Balance June 30,2021 | 683 | 785 | 1 468 |
Since the last published financial statement on June 30, 2021, the Company has made no investments in property and equipment, or other substantial investments.
The Company's Chairman, Johan Lindqvist is entitled to a fee of NOK 400 000 per annum. Mr. Lindqvist is also entitled to a fee of NOK 400 000 for consulting services as approved by the shareholders in May 2012. The fee has been the same between 2018 and 2021.
There are several reasons why the demand for healthcare is increasing in society and this especially applies to the situation in the Nordic countries. At the same time as the group of citizens over the age of 65 is increasing sharply in relation to the rest of the population we see that medical advances increase the life expectancy. As a result of this many age-related diseases are being treated for longer periods and a larger group of the residents are diagnosed with multiple diseases.
At the same time, the working proportion of the population that finances healthcare is expected to decrease, which leads to strained public health budgets. The need for high-quality healthcare at a lower cost for the society has therefore never been greater.
Digitization plays a crucial role for the healthcare sector. Both from an efficiency perspective as well as improving and simplifying for healthcare professionals and patients.
In Sweden alone, more than 40 million patients seek primary care every year and this figure will increase rapidly over time. Based on the fact presented above, that an even larger part of the population will need more time consuming and frequent care in the future, the solution is not only to increase the funding for healthcare. We also have to streamline the solutions so that they meet both the patients and the care givers specific needs in a better way.
Digital solutions create conditions that are not necessarily based on a physical meeting between the patient and the doctor. This creates a new availability and efficiency for patients with easily treated complaints, which in the long run makes it easier for patients with severe diagnoses, multiple illnesses and chronic illnesses to receive physical care.
Furthermore, digital care increases accessibility and creates conditions for reduced costs in the care process. The solutions also provide new opportunities for sharing necessary and relevant information between patient and healthcare providers. We see a clear trend where the citizens want to be more active and involved in their own care. This leads to totally new demands on the health care industry and digital solutions play an important role in this scenario.
Since December 31, 2019 the Company has increased its sales to customers (clinics) from 404 to 794 clinics as per June 30, 2021, 2020. The production supporting this sale has increased at the lower level. Key performance indicators are presented in the table below, comparing 2020 to 2019 and 2018.
| Amount in NOK 1,000 | 2020 | 2019 | 2018 Growth 2019 to 2020 Growth 2018 to 2019 | ||
|---|---|---|---|---|---|
| Revenue | 70 576 | 47 927 | 23 965 | 47% | 100% |
| Gross Margin | 56 786 | 39 182 | 18 933 | 45% | 107% |
| Operating Income | 3 427 | 4 437 | - 6 749 |
-23% | N/A |
Key performance indicators are presented in the table below, comparing 6 months ended June 30 2021 to and June 30 2020.
| Six months ended 30 June | ||||||
|---|---|---|---|---|---|---|
| Amount in NOK 1,000 | 2021 (unaudited) | 2020 (unaudited) | Growth | |||
| Revenue | 60 219 | 32 624 | 85% | |||
| Gross Margin | 49 950 | 26 519 | 88% | |||
| Operating Income | 7 319 | 4 126 | 77% |
There are no known trends, uncertainties, demands, commitments, events or any other significant changes in the financial performance since the end of the last financial period reported (December 31, 2020) that are reasonably likely to have a material effect on the group's prospects for at least the current financial year.
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.
KPMG AS, with business registration number 935 174 627, and registered address at Sørkedalsveien 6, 0369 Oslo, N-0306 Oslo, Norway, istheCompany's auditor. KPMG AS is a member of Den Norske Revisorforeningen (The Norwegian Institute of Public Accountants). KPMG AS has audited the Company's consolidated financial statements as of and for the years ended 31 December 2020, 2019 and 2018, and their reports thereon are incorporated by reference in this Prospectus (see section 14.2). KPMG has not audited any other information contained in this Prospectus.
With respect to the Unaudited Pro Forma Condensed Financial Information included in Appendix - Pro Forma Consolidated Financial Information for the year ended 31 December 2020 and the year ended 30 June 2021, KPMG has applied assurance procedures in accordance with ISAE 3420 "Assurance Engagement to Report Compilation of Pro Forma Financial Information Included in a Prospectus" in order to express an opinion as to whether the Unaudited Pro Forma Condensed Financial Information has been properly compiled on the basis stated, and that such basis is consistent with the accounting policies of the Group.
Deloitte AS, with business registration number 980 211 282, and registered address at Dronning Eufemias gate 14, 0191 Oslo, Norway,istheauditor for Avans Soma Holding AS and Avans Soma AS. Deloitte AS is a member of Den Norske Revisorforeningen (The Norwegian Institute of Public Accountants). Deloitte AS was elected as in May 2020 (registered in August 2020) and have audited Avans Soma Holding AS and Avans Soma AS. annual accounts for the financial year ending 31 December 2020. Deloitte has not audited any other information contained in this Prospectus. Reg. revisor Roald Bakke, Salhusvegen 55, 5131 NYBORG was the Company's auditor for 2019 and previous years.
KPMG AB, with business registration number 740601-0038, and registered address at Tegelbacken 4 A, 103 23 Stockholm, Sweden, is the auditor for Metodika AB. KPMG AB is a member of Föreningen Auktoriserade Revisorer, FAR (FAR is the institute for the accountancy profession in Sweden). KPMG AB was elected as in November 2011 and have audited Metodika's. Annual accounts for the financial year ending 31 December 2020. KPMG AB has not audited any other information contained in this Prospectus.
Carasent completed a private placement of NOK 420 million in July 2021, bringing in Vitruvian Partners as a major shareholder. Hence the cash balance and equity were significantly changed in July 2021.
No other significant changes to the group's financial position has occurred since June 30, 2021.
Overall, none of the companies in the group have been material negatively affected by the Covid-19 pandemic. While sale for some new Evimeria customers have been slower than expected, the demand for other services like video conferencing with patient has increased. Avans Soma has not experience any material adverse effects due to the Covid-19 pandemic.
The information included below are according to Appendix - Pro Forma Consolidated Financial Information for the year ended 31 December 2020 and the 6 months period ended 30 June 2021.
Carasent ASA has acquired the Swedish company Metodika AB on 25 May 2021, a leading provider of Enterprise Practice Management (EPM) solutions to independent hospitals and clinics across 10 European countries.
The consideration was made in SEK and translated it was NOK 111 million, of which NOK 90.8 million was settled in cash and the remaining in issuance of 588,235 shares in the Company to the previous owner of Metodika AB. The shares were issued 25 May 2021 at a fair value per share of NOK 34 at closing.
The transaction triggered the preparation of pro forma financial information in accordance with Annex 20 to Commission Delegated Regulation (EU) 2019/980.
Further, Carasent ASA acquired the Norwegian company Avans Soma Holding AS on 10 December 2020, developer of leading medical record systems and IT solutions in the Norwegian health care market. Avans Soma Holding AS had two subsidiaries Avans Soma AS and Soma Solutions AS. On 1 December 2020 Soma Solutions AS merged with Avans Soma AS. Avans Soma Holding AS acquired Soma Solutions AS in March 2020. The consideration was NOK 126.7 million, of which NOK 61.3 million was settled in cash and the remaining in issuance of 2.211.191 shares in the Company to the previous owner of Avans Soma. The shares were issued 10 December 2020 at a fair value per share of NOK 29.6 at closing.
The unaudited pro forma condensed financial information has been prepared for illustrative purposes to show how the acquisitions of Metodika AB and Avans Soma Holding AS (the Transactions) might have affected the Company's consolidated statement of income for 2020 had the Transactions occurred on 1 January 2020.
The unaudited pro forma condensed financial information for the first half year of 2021 has been prepared for illustrative purposes to show how the acquisition of Metodika AB might have affected the Company's consolidated statement of income had the acquisition occurred on 1 January 2021. Avans Soma Holding AS was fully consolidated in 2021 as the acquisition was completed in 2020, and hence no pro forma adjustments have been made for the first half year of 2021 to reflect the impact of this acquisition.
No pro forma statement of financial position has been prepared as the Transactions have been completed before 30 June 2021 and are reflected in the Group's published unaudited "Carasent Q2 2021 – Interim Financial Report".
The Unaudited Pro Forma Condensed Financial Information is based on certain management assumptions and adjustments made to illustrate what the financial results of the Group might have been, had the Company completed the acquisitions at an earlier point in time.
Although the Unaudited Pro Forma Condensed Financial Information is based on estimates and assumptions based on current circumstances believed to be reasonable, actual results could materially differ from those presented herein. There is a greater degree of uncertainty associated with pro forma financial information than with historical financial information. Because of its nature, the Unaudited Pro Forma Condensed Financial Information included herein addresses a hypothetical situation and, therefore, does not represent the Company's consolidated actual financial results of operations for the financial year ended 31 December 2020 or the first half year ended 30 June 2021 and is not representative of the results of operations and financial position of any future periods. The hypothetical financial position or results included in the pro forma financial information may differ from the entity's actual financial position or results. The Unaudited Pro Forma Condensed Financial Information is prepared for illustrative purposes only. It does not purport to present what the Company's consolidated results of operations would actually have been had the Transactions been completed on 1 January 2020 (Avans Soma Holding AS and Metodika) or had the Metodika transaction been completed 1 January 2021.
It should be noted that greater uncertainty is associated with unaudited pro forma financial information than actual historical financial information. Prospective investors are cautioned against placing undue reliance on this unaudited pro forma financial information.
The assumptions underlying the pro forma adjustments applied to the historical financial information are described in the notes to the Unaudited Pro Forma Condensed Financial Information (Appendix Pro Forma Consolidated Financial Information for the year ended 31 December 2020 and the 6 months period ended 30 June 2021) and also included in this chapter. Neither these adjustments nor the resulting Unaudited Pro Forma Condensed Financial Information have been audited in accordance with Norwegian or any other generally accepted auditing standards.
In evaluating the Unaudited Pro Forma Condensed Financial Information, each reader should carefully consider the Annual Financial Statements, the unaudited Carasent Q2 2021 – Interim Financial Report and the notes included therein and the notes to the Unaudited Pro Forma Condensed Financial Information.
The unaudited pro forma condensed financial information for the Company does not include all of the information required for financial statements under International Financial Reporting Standards and should be read in conjunction with the historical financial information of the Company.
The unaudited pro forma condensed financial information has been prepared in a manner consistent with the accounting principles (IFRS as adopted by EU – "IFRS") as applied for the audited 2020 consolidated financial statement of Carasent. Please refer to the Carasent financial statements for 2020 for a description of the accounting policies.
In 2021 there were a change in the method used to translate foreign operations to the Group's NOK presentation currency. The change in method had only minor impact on the Income Statement and the change is further described in the unaudited Carasent Q2 2021 – Interim Financial Report. Except for this Carasent ASA has not amended or adopted any new policies in 2021 and does not expect to adopt any new policies as a result of the acquisition or otherwise.
The acquisitions of Metodika AB and Avans Soma Holding AS (Avans Soma Group includes the following entities: Avans Soma Holding AS, Avans Soma AS and Soma Solutions AS) are accounted for as acquisitions under IFRS 3 Business Combinations. The principles of valuation and allocation as described in IFRS 3 are applied.
The Unaudited Pro Forma Condensed Financial Information has been compiled based on and derived from the full year information included in the Company's audited consolidated financial statements as of and for the
financial year ended 31 December 2020 and the unaudited Carasent Q2 2021 – Interim Financial Report(released to the market 18 August 2021), the management accounts of Metodika AB (for the period from 1 January 2020 to 31 December 2020 and from 1 January 2021 to 31 May 2021, the date of acquisition) and consolidated management accounts for Avans Soma Holding AS (for the period from 1 January 2020 to 31 December 2020, the date of the acquisition) prepared in accordance with the Group's accounting policies (IFRS).
The unaudited management accounts for Metodika AB are based on the Swedish Accounting Act and accounting standards and practices generally accepted in Sweden (SGAAP). IFRS adjustments have been made to account for leases in accordance with IFRS 16
The unaudited consolidated management accounts for Avans Soma Holding Group are based on the Norwegian Accounting Act and accounting standards and practices generally accepted in Norway (NGAAP). Avans Soma Holding Group includes the following entities: Avans Soma Holding AS, Avans Soma AS and Soma Solutions AS. Soma Solutions AS that was acquired by Avans Holding AS on 26 February 2020 has been consolidated from 1 March 2020 in the unaudited consolidated Avans Soma Holding Group financial information. IFRS adjustments have been made with regards to and to account for leases in accordance with IFRS 16.
The unaudited pro forma condensed financial information has been prepared under the assumption of going concern.
All pro forma adjustments have continuing impact, unless otherwise stated.
The Unaudited Pro Forma Condensed Financial Information has been compiled to comply with the requirements of the Norwegian Securities Trading Act by reference to the EU Prospectus Regulation regarding information contained in prospectuses as well as the format, incorporation by reference and publication of such prospectuses and dissemination of advertisements.
With respect to the Unaudited Pro Forma Condensed Financial Information attached to this Prospectus (Appendix - Pro Forma Consolidated Financial Information for the year ended 31 December 2020 and the 6 months period ended 30 June 2021), KPMG has applied assurance procedures in accordance with ISAE 3420 "Assurance Engagement to Report in the Compilation of Pro Forma Financial Information Included in a Prospectus" in order to express an opinion as to whether the Unaudited Pro Forma Condensed Financial Information has been properly compiled on the basis stated, and that such basis is consistent with the accounting policies of the Group. KPMG has issued an independent practitioner's assurance report of the Unaudited Pro Forma Condensed Financial Information included as Appendix 1 to this Prospectus. There are no qualifications or emphasis of matter to this assurance report.
Unaudited pro forma condensed consolidated statement of income for the financial year ended 31 December 2020.
The table below sets out the unaudited pro forma condensed statement of Income for the Group for the financial year ended 31 December 2020, as if the Transactions had taken place on 1 January 2020.
| Unadjusted financial information | Adjustments | Pro forma | Unaudited Pro Forma |
||||
|---|---|---|---|---|---|---|---|
| In NOK thousand | Company (IFRS) |
Avans Soma (NGAAP) |
Metodika (SGAAP) |
GAAP/IFRS | adjustments | Condensed Financial Information |
|
| Total revenue | 70 576 | 21 384 | 28 569 | 120 529 | |||
| Cost of sales | (13 789) | (2 568) | (3 517) | - | (19 874) | ||
| Employee compensation and benefits |
(21 895) | (5 884) | (16 813) | - | (44 592) | ||
| Other operational and administrative cost |
(18 835) | (7 137) | (5 859) | 2 268 | 1 (1 639) |
1 (31 201) |
|
| Total depreciation and amortization | (12 629) | (4 751) | (1 819) | (2 046) | 1 (2 156) |
2 (23 401) |
|
| Net financial items | (39 098) | (92) | (3) | (281) | 1 | (39 475) | |
| Income tax | (2 459) | 828 | (182) | 21 | 1 486 |
2 (1 308) |
|
| Profit/(loss) for the year | (38 131) | 1 781 | 376 | (38) | (3 309) | (39 321) |
Soma Solutions AS that was acquired by Avans Holding AS on 26 February 2020 has been consolidated from 1 March 2020 in the consolidated Avans Soma financial information.
IFRS adjustments have been made with regards to IFRS 16 derived from Metodika AB and Avans Soma' lease agreements as set out in the table below:
| In NOK thousand | Avans Soma |
Metodika | Total |
|---|---|---|---|
| Other operational and administrative cost | 803 | 1 465 | 2 268 |
| Depreciations and Amortizations | (706) | (1 341) | (2 046) |
| Financial Expense | (66) | (215) | (281) |
| Tax effect | - | 21 | 21 |
| Total IFRS adjustments | 31 | (69) | (38) |
The IFRS 16 adjustments resulted in reduced other operational and administrative cost, increased depreciations and amortization, increased financial expense and reduced tax expense.
Represents the transaction cost in relation to the acquisition of Metodika AB estimated to NOK 1,639 million, which is incurred in 2021. As Carasent ASA has loss carried forward where no deferred tax assets are recognized, no tax effect is recognized related to the transaction. The pro forma adjustment has no continuing impact.
Represents the pro forma amortizations and their related tax effects, for the period from 1 January 2020 to the date of consolidation of Avans Soma Holding (31 December 2020) and 31 December 2020 for Metodika AB. See section 9.6 about business combinations. Applied tax rates are 22% for Avans Soma and 23% for Metodika. The amortizations are related to recognized customer relationship and technology in connection with the preliminary purchase price allocation performed for the acquisition of Avans Soma Holding and Metodika AB. Linear amortization methods are applied for all excess values.
| In NOK thousand | Estimated useful life |
Avans Soma Estimated | useful life | Metodika | Total |
|---|---|---|---|---|---|
| Excess values at acquistion | |||||
| Customer relationship | 10 year | 9 938 | 7 | 2 729 | |
| Technology | - | 5 | 3 860 | ||
| Yearly amortization customer relationship | (994) | (390) | (1 384) | ||
| Yearly amortization technology | - | (772) | (772) | ||
| Total amortization | (994) | (1 162) | (2 156) | ||
| Tax effect | 219 | 267 | 486 |
Unaudited pro forma condensed consolidated statement of income for the financial half year ended 30 June 2021.
The table below sets out the unaudited pro forma condensed statement of Income for the Group for the financial half year ended 30 June 2021, as if the acquisition of Metodika AB had taken place on 1 January 2021.
| Unadjusted financial information |
Adjustments GAAP/IFRS |
Pro forma adjustments |
Unaudited Pro Forma Condensed Financial Information |
||
|---|---|---|---|---|---|
| In NOK thousand | Company (IFRS) |
Metodika (SGAAP) |
|||
| Total revenue | 60 219 | 8 614 | 68 833 | ||
| Cost of sales | (10 269) | (2 063) | (12 332) | ||
| Employee compensation and benefits |
(18 338) | (8 855) | (27 193) | ||
| Other operational and administrative cost |
(13 015) | (2 226) | 600 | 1 | (14 641) |
| Total depreciation and amortization | (11 277) | (436) | (549) | 1 (484) |
1 (12 746) |
| Net financial items | 6 580 | (0) | (92) | 1 | 6 488 |
| Income tax | (1 642) | 1 142 | 10 | 1 111 |
1 (379) |
| Profit/(loss) for the year | 12 258 | (3 823) | (32) | (373) | 8 030 |
IFRS adjustments have been made with regards to IFRS 16 derived from Metodika AB's lease agreements as set out in the table below:
| In NOK thousand | Metodika | |
|---|---|---|
| Other operational and administrative cost | 600 | |
| Depreciations and Amortizations | (549) | |
| Financial Expense | (92) | |
| Tax effect | 10 | |
| Total IFRS adjustments | (32) |
The IFRS 16 adjustments resulted in reduced other operational and administrative cost, increased depreciations and amortization, increased financial expense and reduced tax expense.
Pro forma adjustment 1 – amortization of excess values related to the purchase price allocation
Represents the pro forma amortizations and their related tax effects, for the period from 1 January 2021 to the date of consolidation of Metodika AB (31 May 2021). See section 9. about business combinations. The amortizations are related to recognized customer relationship and technology in connection with the provisional purchase price allocation performed for the acquisition of Metodika AB. Linear amortization methods are applied for all excess values. Applied tax rate is 23%.
The amortizations and tax effects are calculated as follows:
| In NOK thousand | Estimated useful life |
Metodika | |
|---|---|---|---|
| Excess values at acquistion | |||
| Customer relationship | 7 | 2 729 | |
| Technology | 5 | 3 860 | |
| (162) | |||
| Amortization customer relationship | |||
| Amortization technology | (322) | ||
| Total amortization | (484) | ||
| Tax effect | 111 |
Carasent ASA acquired the Norwegian group Avans Soma Holding AS (Avans Soma) at 10 December 2020. Avans Soma is a developer of leading medical record systems and IT solutions in the Norwegian health care market. The consideration was NOK 126.7 million, of which NOK 61.3 million was settled in cash and the remaining in issuance of 2.211.191 shares to the previous owner of Avans Soma. The shares were issued 10 December 2020 at a stock price of NOK 29.6.
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) | Avans Soma |
|---|---|
| Purchase consideration | |
| Cash consideration | 61 250 |
| Ordinary shares issued | 65 450 |
| Total purchase consideration | 126 700 |
| Technology | 15 505 |
| Customer relationship | 9 938 |
| Deferred tax assets | 1 117 |
| Right of use assets | 1 349 |
| Customer Receivables | 1 556 |
| Cash and cash equivalents | 1 257 |
| Deferred tax liability | (666) |
| Lease liability | (1 349) |
| Trade payables and other current liabilities | (1 522) |
| Net other assets and liabilities | (5 650) |
| Total net identifiable assets acquired at fair value | 21 535 |
| Consideration | 126 700 |
| Goodwill | 105 165 |
| Net cash outflow arising on acquisition | |
| Cash consideration | 61 250 |
| Less: | |
| Cash and cash equivalent balances acquired | (1 257) |
| Net cash outflow arising on acquisition | 59 993 |
Goodwill from the acquisition of Avans Soma represents expected synergies in the Group and will form a separate cash generating unit.
Acquisition costs of NOK 5.8 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.
Avans Soma was consolidated effective as of 31 December 2020.
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.
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 |
|---|---|
| Purchase consideration | |
| Cash consideration | 90,777 |
| Ordinary shares issued | 20,263 |
| Total purchase consideration | 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 |
| Total net identifiable assets acquired at fair 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) |
| Net cash outflow arising on acquisition | 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.
The Company with registered name Carasent ASA is a public limited company incorporated in Norway on 2 May 2005 in accordance with the Norwegian Public Limited Companies Act and operates pursuant to the Norwegian Public Limited Companies Act. The Company is registered with the Norwegian Register of Business Enterprises under the organisation number 883 742 192 and has its registered office in the municipality of Oslo. The Company's Shares are registered in VPS under ISIN NO0010123060. The Company's account manager is Nordea Bank AS, Verdipapirservice, Essendrops gate 7, 0368 Oslo, Norway.
The Company has the following contact details:
| Business address: | Postal address: |
|---|---|
| Carasent ASA | Carasent ASA |
| Øvre Slottgate 2B | c/o Advokatsenteret |
| 0157 Oslo | P.O. Box 323 |
| Norway | N-1301 Sandvika |
| Norway |
Telephone: +46 73-355 0935 E-mail: [email protected]om Website: www.carasent.com
The table below sets out the Company's subsidiaries (being all of the entities in the Company's group) and the structure diagram below shows the Company's corporate structure, as at the date of the Prospectus. Carasent ASA is the parent company of the Group consisting of a total of 3 companies and two operative companies.

The Company's registered share capital as of the date of the Prospectus is NOK 104,718,852.324 consisting of 78 617 757 Shares each with a nominal value of NOK 1.332 fully paid and issued in accordance with the Norwegian Public Limited Companies Act. All shares under the Private Placement have been issued.
The Shares of the Company are listed on Oslo Børs, except for the New Shares. All issued Shares are vested with equal shareholder rights in all respects. There is only one class of Shares and all Shares are freely transferable.
The registrar for the Shares is Nordea Bank AS, Verdipapirservice, Essendrops gate 7, 0368 Oslo, Norway.
Pursuant to resolution by the Company's Annual General Meeting on June 30, 2021 the Board of Directors is authorized to increase Carasent's share capital by up to a total amount of NOK 17,750,345 . The authorization may be used for i) consideration in acquisitions and strategic investments, ii) capital increases done to provide financing for the Company's business; and/or other share capital increases which are considered by the Board of Directors to be in the Company's best interest. The Board may derogate from the shareholders' pre-emptive rights pursuant to the Norwegian Public Limited Liability Companies Act Section 10-4. The authorisation comprises capital increases by contributions in kind or with rights to charge the Company with special obligations, as well as share capital increases in connection with mergers, and may be used one or more times. The authorization is valid until June 30, 2022 . The subscription price in share issuances shall be determined by the Board in connection with eachissuance.
The following table shows the Company's share capital development from 31 December 2016 up until the date of the Prospectus.
| Date of registration |
Type of change in share capital |
Number of shares after change |
Pa r value (NOK) |
Subscription price (NOK) |
Share capital after change (NOK) |
|---|---|---|---|---|---|
| May 21, 2019 |
Reverse split 4:1 |
162,535,250.82 | NOK 0,333 |
N/A | 54,124,250.82 |
| Sept 9, 2020 |
Private placement |
52,823,968 | NOK 1.332 |
NOK 23.5 |
70,361,525.29 |
| Dec 21, 2020 |
Private Placement |
55,035,159 | NOK 1.332 |
NOK 27.7 |
73,306,831.70 |
| June 2, 2021 |
Private Placement |
66,042,190 | NOK 1,332 |
NOK 33.4 |
87,968,197.0 |
| June 4, 2021 |
Private Placement |
66,630,425 | NOK 1,332 |
NOK 39.1 |
88,751,726.0 |
| July 29, 2021 |
Private Placement |
78,617,757 | NOK 1,332 |
NOK 35.05 |
104,718,852.32 |
| Rank | Holding | Stake | Name | Type of account | |
|---|---|---|---|---|---|
| 1 | 11987332 | 15.24754 | BNP Paribas Securities Services | Nominee | |
| 2 | 10450000 | 13.29210 | AETERNUM CAPITAL AS | Ordinary | |
| 3 | 4351177 | 5.53457 | Avanza Bank AB | Nominee | |
| 4 | 3763672 | 4.78728 | Swedbank AB | Nominee | |
| 5 | 3256930 | 4.14272 | Nordnet Bank AB | Nominee | |
| 6 | 2803266 | 3.56567 | FACTIS INVEST AB | Ordinary | |
| 7 | 2761353 | 3.51236 | The Northern Trust Comp, London Br | Nominee | |
| 8 | 2718193 | 3.45746 | JPMorgan Chase Bank, N.A., London | Nominee | |
| 9 | 2598000 | 3.30458 | Skandinaviska Enskilda Banken AB | Nominee | |
| 10 | 2555000 | 3.24989 | Danske Bank A/S | Nominee | |
| 11 | 2400000 | 3.05273 | State Street Bank and Trust Comp | Nominee | |
| 12 | 2370125 | 3.01473 | Jannerberg Invest AB | Ordinary | |
| 13 | 2035572 | 2.58919 | WINDCHANGE AS | Ordinary | |
| 14 | 1500000 | 1.90796 | Skandinaviska Enskilda Banken AB | Nominee | |
| 15 | 1382930 | 1.75905 | Euroclear Bank S.A./N.V. | Nominee | |
| 16 | 1379401 | 1.75456 | Danske Bank A/S | Nominee | |
| 17 | 1292383 | 1.64387 | Skandinaviska Enskilda Banken AB | Nominee | |
| 18 | 1078830 | 1.37224 | TIGERSTADEN AS | Ordinary | |
| 19 | 1078187 | 1.37142 | RIEBER & SØN AS | Ordinary | |
| 20 | 903524 | 1.14926 | Skandinaviska Enskilda Banken AB | Nominee |
The table below shows the 20 largest shareholders of Carasent as at October 14, 2021.
Each Share represents one vote in the Company's General Meeting, and none of the Company's major Shareholders have different voting rights (see section 10 below for further details). The major Shareholders of the Company are defined as holding more than 5 per cent of the share capital.
Shareholders owning five per cent or more of the Company have a notifiable interest in the Company's share capital according to the Norwegian Securities Trading Act. As far as known to the issuer, the following shareholders, excluding member of the administrative management and supervisory bodies has an interest in the issuer's capital or voting rights, which is notifiable under the issuer's national law:
| Rank | Holding | Stake | Name | Type of account | |
|---|---|---|---|---|---|
| 1 | 11987332 | 15.24754 | BNP Paribas Securities Services | Nominee | |
| 2 | 10450000 | 13.29210 | AETERNUM CAPITAL AS | Ordinary | |
| 3 | 4351177 | 5.53457 | Avanza Bank AB | Nominee |
At the date of this Prospectus, the Company is not aware of any arrangements the operation of which may at a subsequent date result in a change in control of theCompany.
The Company is not aware of persons or entities who, directly or indirectly, jointly or severally, exercise or could exercise control over the Company.
As of the date of this Prospectus, the Company does not own any treasury shares.
The Company has been and still is in a phase involving considerable investments. The Company has a high focus on value creation and will have a dividend policy that will preserve the interests of the Company and its shareholders.
Carasent will strive to follow a dividend policy favorable to shareholders. This will be achieved by sound development and continuous growth. The Company aims to give shareholders a competitive return on capital relative to the underlying risk. Carasent's existing dividend policy is to retain earnings in order to maintain a sound equity ratio, liquidity reserve and secure funding of product development projects. Due to this Carasent does not anticipate paying cash dividends on a regular basis in the foreseeable future. The payment of future dividends will, among other things, depend on the Group's earnings, financial condition, investment requirements and rate of growth.
In 2018 Carasent paid dividends with NOK 0,35 per share. No dividends have been paid in 2019 or 2020.
Dividends may be paid in cash or in some instances in kind. The Norwegian Public Limited Companies Act provides several constraints on the distribution of dividends:
The amounts of dividends the Company may distribute are calculated on the basis of the parent Company's financial statements.
According to the Norwegian Public Limited Companies Act, there is no time limit after which entitlement to dividends lapses, except for the general time-bar rules under Norwegian law, see Section 5.1.5 and 5.2.5 for details. Further, said Act contains no dividend restrictions or specific procedures for non- Norwegian resident shareholders. For a description of withholding tax on dividends that is applicable to non- Norwegian residents, see Section 13.3.
The Company has not issued any warrants or other rights to acquire Shares.
The Company is not aware of any shareholder agreements between shareholders of the Company and the Company is not aware of any option agreements in respect of the capital of the Company, except the option program detailed in item 7.5 this Prospectus.
The Company has, during the last 12 months, i.a. made the following public disclosures under section 5-2 of the Norwegian Securities Trading Act:
| 06.10.2021 | Calling Notice for EGM | Calling Notice for an Extraordinary Shareholder Meeting |
|---|---|---|
| 18.08.2021 | Q2-2021 Financial Presentation | The presentation of Q2-2021 financial report |
| 18.08.2021 | Q2-2021 Financial Report | Financial Report for Q2-2021 was released |
| 12.08.2021 | Invitation to Q2-2021 | Invitation to Q2-2021 Financial Presentation at August 198, 2021 |
| Presentation | ||
| 04.08.2021 | Disclosure of large | Following registration of the new share capital, BMO Investment Business Ltd. is |
| shareholding | reduced to 4.25 % of the outstanding shares and votes. | |
| 04.08.2021 | Disclosure of large | Following registration of the new share capital, Bank of Montreal is reduced to 4.43 % |
| shareholding | of the outstanding shares and votes. | |
| 30.7.2021 | Major Shareholder Disclosure | Following registration of the new share capital, Aeternum Capital's is reduced to 13,3 |
| %and below 15 % of the outstanding shares and votes. | ||
| 29.07.2021 | New share capital registered | New share capital of NOK 104,718,852.32 divided into 78,617,757 shares registered. |
| 22.07.2021 | Private Placement | Private Placement of NOK 420 million directed towards the growth investor Vitruvian |
| Partners Ltd. | ||
| 30.06.2021 | Minutes from AGM | Minutes from the Annual Shareholder Meeting is announced. All items on the agenda |
| were approved. | ||
| 09.06.2021 | Calling Notice for AGM | Calling Notice for the Annual Shareholder Meeting for June 30 is announced |
| 04.06.2021 | New share capital registered | The new share capital of NOK 88,751, 726.02 divided into 66 630 425 shares is |
| announced. | ||
| 03.06.2021 | Flagging | Swebank Försäkring AB announced total shareholding of 4.695 % following the new |
| shares issued under the private placement. | ||
| 02.06.2021 | New share capital registered | The new share capital of NOK 87,968,197 divided into 66 042 190 shares is |
| announced. | ||
| 31.05.2021 | Flagging | Consensus Asset Management announced a total shareholding of NOK 4,24 % following the new shares issued under the private placement |
| 26.05.2021 | Insider share loan | Primary insiders loan out share in connection with the private placement |
| 25.05.2021 | Completed Private Placement | Private placement of 11,007,031 shares at NOK 33.40 per share raising NOK 368 million successfully completed. |
| 25.05.2021 | Contemplated Private | A contemplated private fully underwritten private placement with a subscription price |
| placement | of NOK 33.40 is announced. | |
| 25.05.2021 | Acquisition of Metodika AB | The Swedish company Metodika AB was acquired for SEK 114 million where 80 % |
| were paid in cash and20 % in new shares in Carasent ASA at NOK 39.49 per share. | ||
| 25.05.2021 | Approved Prospectus | The prospectus covering the private placement of shares as part payment (50 %) for |
| 100 % of the shares of Avans Soma Holding AS, a total of 2,211,191 shares is approved | ||
| by the Norwegian Financial Supervisory Authority (the "NFSA"). Following the NSFA | ||
| approval of the Prospectus, the Unlisted Shares will be transferred to the Company's | ||
| ordinary ISIN and will be listed on the Oslo Stock Exchange. | ||
| 04.05.2021 | Appointment of new CEO | Notice concerning appointment of new CEO released |
| 04.05.2021 | Financial Calendar | Updated Financial Calendar released |
| 28.04.2021 | Q1 Presentation | Presentation related to Q1 2021 was released |
| 28.04.2021 | Q1 Report | Financial Report for Q1 2021 was released. |
| 26.03.2021 | Annual Report 2020 | Release of Carasent ASA Annual Report 2020 |
|---|---|---|
| 02.03.2021 | Flagging | Aeternum Capital AS purchased 8.250.000 shares, representing 15 % of the shares. |
| 02.03.2021 | Aeternum Capital AS invests in Carasent ASA |
Aeternum Capital AS acquired 8.250 000 shares in Carasent ASA. This corresponds to 15% of the votes and capital, which places Aeternum as the new largest shareholder. Aeternum is an alternative investment manager with a strategy to invest in public and private companies across the Nordic region. Through in-depth quantitative and qualitative analysis, Aeternum invests in public undervalued return expanders and overlooked industry leaders. |
| 02.03.2021 | Insider trading | Insiders sold shares to Aeternum (see above) totaling 8 250 000 shares. The majority of the trades were linked to a 24 months look up for the insiders remaining holdings. |
| 19.02.2021 | Board member buys shares | Anna Kinberg Batra, Board member in Carasent ASA bought 3000 shares at NOK 36,60 per share. Total shareholding after this trade is 3000 shares. |
| 16.02.2021 | Flagging | Consensus Asset Management bought 162 214 shares and holds after this trade 5,14 % of the shares. |
| 16.02.2021 | Q4 Report | Financial Report for Q4 2020 was released. |
| 15.01.2021 | Flagging | Consensus Asset Management sold 340 000 shares and holds after this transaction 4,642% of the shares. |
| 15.01.2021 | Flagging | Consensus Asset Management bought 75 000 shares and holds after this trade 5,506% of the shares. |
| 14.01.2021 | Minutes from Extraordinary Shareholder Meeting |
Minutes from Extraordinary Shareholder Meeting in Carasent ASA were released. All items on the agenda were resolved according to the Calling Notice. |
| 08.01.2021 | Financial Calendar | Financial calendar for Carasent ASA was posted: 26.03.2021 - Annual Report 16.02.2021 - Quarterly Report - Q4 FINANCIAL YEAR 2021 14.07.2021 - Half-yearly Report 03.06.2021 - Annual General Meeting 28.04.2021 - Quarterly Report - Q1 27.10.2021 - Quarterly Report - Q3 10.02.2022 - Quarterly Report - Q4 |
| 21.12.2020 | CALLING NOTICE FOR EXTRAORDINARY SHAREHOLDER MEETING |
Calling Notice and Attendance Proxy Form for an extraordinary shareholder meeting is posted. |
| 11.12.2020 | New share capital registered | The new share capital is now registered in the Entreprise Register. Following this the share capital is NOK 73.306.831,70 divided into 55.035.159 shares at par value NOK 1,332. |
| 11.12.2020 | New share capital resolved | The Board of Carasent ASA has now resolved to issue the required 2.211.191 new shares valued at NOK 27,70 per share. The share capital is increased by NOK 2.945.306,41 to NOK 73.306.831,70. Total number of shares will be 55.035.159 at par value NOK 1,332. All selling shareholders have entered into a lock-up agreement of 15 months for the new shares. |
| 10.12.2020 | Changes in Board and Management |
Anna Kinberg Batra and Jesper Jannerberg proposed as new Board member of Carasent ASA Dennis Höjer appointed as new CEO. |
| 10.12.2020 | Carasent ASA acquires Avans Soma AS |
Carasent ASA has acquired the Norwegian company Avans Soma AS, developer of leading medical record systems and IT solutions in the Norwegian health care market. |
| 10.12.2020 | APPROVED PROSPECTUS AND LISTING OF SHARES |
The prospectus covering the private placement of shares in excess of the 20 % threshold, a total of 4.063.383 shares ("the Unlisted Shares"), is approved by the Norwegian Financial Supervisory Authority (the "NFSA"). Following the NSFA approval of the Prospectus, the Unlisted Shares will be transferred to the Company's ordinary ISIN and will be listed on the Oslo Stock Exchange. |
| 22.10.2020 09.10.2020 |
Q3, 2020 Financial Report New share capital registered |
Financial Report for Q4 2020 is released. The new share capital of the Company is NOK 70,361,525.29 divided into 52,823,968 shares at NOK 1.332 per share. A total of 12,190,146 new shares are issued, of which 8,126,763 shares, just below 20% of the outstanding share capital of the Company prior to the Private Placement, will be registered on the Company's ordinary ISIN and will be listed upon issuance. The remaining portion of the new shares to be issued, totaling 4,063,383 shares, will be registered on a separate ISIN and will be unlisted pending approval of a listing prospectus (the "Prospectus") by the Norwegian Financial Supervisory Authority (the "NFSA"). |
| 09.09.2020 | Private placement of new shares successfully placed |
A private placement of 12,190,146 representing 30% of the outstanding share capital of the Company, is successfully completed, at a subscription price of NOK 23.5 per share, raising gross proceeds of NOK 286.5 million |
| 09.09.2020 | Contemplated Private Placement |
A contemplated private placement of 12,190,146 new shares directed towards Norwegian and international investors, including existing shareholders and new potential investors, is announced. |
| 13.08.2020 | Insider trading | Windchange AS, a company controlled by Johan Lindqvist, Chairman of the Board, sold 1 million shares for a price of NOK 22,50 per share to Admaniha AS, a company controlled by Board member Terje Rogne. |
| 13.08.2020 | Q2 and Half Year Report 2020 | The Financial Report for Q2 and Half Year 2020 were released. |
| 17.06.2020 | MINUTES FROM ANNUAL | Minutes from Annual Shareholder Meeting in Carasent ASA were released. All items |
|---|---|---|
| SHAREHOLDERS MEETING | on the agenda were resolved according to the Calling Notice. | |
| 27.05.2020 | Calling Notice for Annual | Calling Notice and PoA form for Carasent ASA Annual Shareholder Meeting is released. |
| Shareholder Meeting | ||
| 13.05.2020 | Consensus invests in Carasent ASA |
The two Consensus funds "Småbolagsfonden" and "Sverigefonden" have, in total, acquired 1.2 million shares in Carasent ASA. This corresponds to 3% of the votes and capital, which places the funds in the top ten of the company's list of largest shareholders. |
The Annual Report for 2018, 2019, 2020 and the interims reports for Q1 and First Half year 2021 can be found here:
Annual Report 2018 (https://carasent.com/wpcontent/uploads/2019/05/annual\_Report\_2018\_small.pdf)
Annual Report 2019 (https://carasent.com/wp-content/uploads/2020/09/Annual-Report-2019- CARASENT-ASA\_sm.pdf)
Annual Report 2020 (https://carasent.com/wp-content/uploads/2021/03/2020-Carasent-Group-Annual-Report-210325-FINAL.pdf)
Q1 2021 Report (https://carasent.com/wp-content/uploads/2021/04/Carasent-Q1-2021-2021-04- 28.pdf)
First Half year 2021 Report (https://carasent.com/wp-content/uploads/2021/08/Carasent-Q2-2021 presentation\_21.08.18\_sm.pdf)
Under Norwegian law, a company's shareholders exercise supreme authority in the company through the general meeting.
A shareholder may attend the general meeting either in person or by proxy. Carasent has included a proxy form with summons to general meetings.
In accordance with Norwegian law, the annual general meeting of Carasent's shareholders is required to be held each year on or prior to 30 June. The following business must be transacted and decided at the Company's annual general meeting:
Norwegian law requires that written notice of general meetings is sent to all shareholders whose addresses are known at least three weeks prior to the date of the meeting, unless a company's articles of association stipulate a longer period. The Company's Articles do not include any such provision. The notice must set forth the time and date of the meeting and specify the agenda of the meeting. It must also name the person appointed by the Board of Directors to open the meeting.
A Shareholder is entitled to have an issue discussed at a general meeting if such Shareholder provides the Board of Directors with notice of the issue so that it can be included in the written notice of the general meeting.
In addition to the Company's annual general meeting, extraordinary general meetings of Shareholders may be held if deemed necessary by Carasent's Board of Directors. An extraordinary general meeting must also be convened for the consideration of specific matters at the written request of Carasent's auditors or Shareholders representing a total of at least 5 per cent of the share capital.
Unless a company's articles of association say otherwise, Norwegian law provides that each outstanding share shall represent a right to one vote. All of Carasent's Shares have an equal right to vote at general meetings. No voting rights can be exercised with respect to any treasury Shares held by a company.
In general, decisions that shareholders are entitled to make under Norwegian law or Carasent's Articles of Association may be made by a simple majority of the votes cast. In the case of elections, the persons who obtain the most votes cast are elected. However, certain decisions, including, but not limited to, resolutions to:
must receive the approval of at least two-thirds of the aggregate number of votes cast at the general meeting at which any such action is before the Shareholders for approval, as well as at least two thirds of the share capital represented at the meeting. There are no quorum requirements for general meetings.
In general, in order to be entitled to vote, a Shareholder must be registered as the owner of Shares in the share register kept by the Norwegian Central Securities Depository, VPS, or, alternatively, report and show evidence of the Shareholder's Share acquisition to Carasent prior to the general meeting. Under Norwegian law, a beneficial owner of shares registered through a VPS-registered nominee is probably not able to vote for the beneficial owner's shares unless ownership is re- registered in the name of the beneficial owner prior to the relevant general meeting. Consequently, Carasent cannot guarantee that beneficial owners of the Shares will receive the notice for a general meeting in time to instruct their nominees to either effect a re- registration of their Shares or otherwise vote their Shares in the manner desired by such beneficialowners.
The affirmative vote of two-thirds of the votes cast at a general meeting as well as at least two- thirds of the share capital represented at the meeting is required to amend Carasent's Articles of Association. Certain types of changes in the rights of Carasent's Shareholders require the consent of all Shareholders or 90 per cent of the votes cast at a general meeting.
If Carasent issues any Shares, including bonus share issues (involving the issuance of Shares by a transfer from Carasent's share premium reserve or distributable equity to the share capital), Carasent's Articles of Association must be amended, which requires a two-thirds majority of the votes cast at a general meeting of shareholders. In connection with an increase in Carasent's share capital by a subscription for Shares against cash contributions, Norwegian law provides Carasent's Shareholders with a preferential right to subscribe for the Shares on a pro rata basis in accordance with their then current shareholdings in Carasent.
The preferential rights to subscribe to an issue may be waived by a resolution in a general meeting passed by a two-thirds majority of the votes cast at a generalmeeting.
The general meeting may, with a vote as described above, authorise the Board of Directors to issue Shares. Such authorisation may be effective for a maximum of two years, and the par value of the Shares to be issued may not exceed 50 per cent of the nominal share capital as at the time the authorisation was granted. The preferential right to subscribe for Shares in consideration against cash may be set aside by the Board of Directors only if the authorisation includes such possibility for the Board of Directors.
During the issue of Shares to Shareholders who are citizens or residents of the United States in a preferential rights issue, Carasent may be required to file a registration statement in the United States under U.S. securities laws. If Carasent decides not to file a registration statement, these holders may not be able to exercise their preferential rights.
Under Norwegian law, bonus shares may be issued, subject to shareholder approval and provided that, amongst other requirements, the company does not have an uncovered loss from a previous accounting year, by transfer from the company's distributable equity or from the company's share premium reserve. Any bonus issues may be affected either by issuing shares or by increasing the par value of the shares outstanding. If the increase in share capital is to take place by shares being issued, these shares must be allotted to the shareholders of the company in proportion to their current shareholdings in thecompany.
Norwegian law contains a number of protections for minority shareholders against oppression by the majority, including but not limited to those described in this and preceding paragraphs. Any shareholder may petition the courts to have a decision of Carasent's Board of Directors or general meeting declared invalid on the grounds that it unreasonably favours certain Shareholders or third parties to the detriment of other Shareholders or Carasent itself. In certain grave circumstances, Shareholders may require the courts to dissolve the Company as a result of such decisions. Shareholders holding in the aggregate 5 per cent or more of Carasent's share capital have a right to demand that Carasent holds an extraordinary general meeting to discuss or resolve specific matters. In addition, any Shareholder may demand that Carasent places an item on the agenda for any general meeting if Carasent is notified in time for such item to be included in the notice of the meeting.
On May 21, 2019 the Company concluded a reverse split 4:1 whereby 4 existing shares were transferred into 1 new share. This reduced the number of shares from 162.535.285 to 40.633.822 with par value of NOK 1,332. The registered share capital of NOK 54.124.250,90 was not changed.
There are no provisions in the Articles of Association which would have an effect of delaying, deferring or preventing a change of control of Carasent, or which require disclosure of ownership above any thresholds. In section 11.11 is a description of the requirements under the Securities Trading Act for mandatory take- over bids.
There has been no public takeover bid by a third party during the last financial year and the current financial year. There are no special national legislation applicable to issuer the Company that might frustrate potential takeover bids.
The Company has not issued redeemable shares (i.e., shares redeemable without the shareholder's consent). The Company's share capital may be reduced by reducing the par value of the Shares. Such a decision requires the approval of two-thirds of the votes cast at a general meeting. Redemption of individual Shares requires the consent of the holders of the Shares to be redeemed. A Norwegian company may purchase its own sharesif an authorization forthe board of directors ofthe company to do so has been given by the shareholders at a general meeting with the approval of at least two-thirds of the aggregate number of votes cast at the meeting. The aggregate par value of treasury shares so acquired and held by the Company is not permitted to exceed 10 per cent of the Company's share capital, and treasury shares may only be acquired if the Company's distributable equity, according to the latest adopted balance sheet, exceeds the consideration to be paid for the shares. The authorization by the shareholders at the general meeting cannot be given for a period exceeding 18 months.
Under Norwegian law, a company may be wound-up by a resolution of the company's shareholders in a general meeting passed by the same vote as required with respect to amendments to the articles of association. The shares rank equally in the event of a return on capital by the company upon a winding-up or otherwise.
The Company's Articles of Association are incorporated by reference in this Prospectus. The following is a summary of provisions of the Articles of Association some of which have not been addressed in the preceding discussions.
The Company's purpose according to develop, market and rent out information technology, include provision of associated services and products.
The Board of Directors consists 3-10 members. The articles of association do not provide for any rights, preferences and restrictions attaching to the Shares and do not lay down more significant conditions necessary to change the rights of shareholders than required under Norwegian law. The rights, preferences and restrictions attaching to the Shares are set out in the Public Limited Companies Act.
All Shares entitles the holder to one vote at the annual or extraordinary shareholders meeting. A shareholder
may attend and vote in person or by proxy.
The articles of association do not lay down more significant conditions necessary to change the rights of shareholders than required by the Public Limited Companies Act. Under the Public Limited Companies Act, general meetings must be convened by written notice to all shareholders whose address is known. The notice must be sent at the latest two weeks before the date of the general meeting. The notice must set forth the time and date of the meeting and specify the agenda of the meeting. It must also name the person appointed by the Board of Directors to open the meeting. All shareholders who are registered in the register of shareholders maintained by the VPS, or have otherwise reported and proved an acquisition of Shares, are entitled to admission provided pre-registration has been received by the Company four days prior to the general meeting.
The articles of association do not contain any provisions as to the manner in which general meetings of the Company are called or as to the conditions of admission to general meetings.
There are no provisions in the articles of association which would have an effect of delaying, deferring or preventing a change of control of the Company, or which require disclosure of ownership above any thresholds.
The articles of association do not impose more stringent conditions for changing the capital of the Company than required by law.
The Norwegian Securities Trading Act requires any person, entity or consolidated group who becomes the owner of shares representing more than 1/3 of the voting rights of a Norwegian company listed on a Norwegian regulated market to, within four weeks, make an unconditional general offer for the purchase of the remaining shares in such company. A mandatory offer obligation may also be triggered where a party acquires the right to become the owner of shares which together with the party's own shareholding represent more than 1/3 of the voting rights in the Company and the Oslo Stock Exchange decides that this must be regarded as an effective acquisition of the shares in question.
The mandatory offer obligation ceases to apply if the person entity or consolidated group sells the portion of the shares that exceeds the relevant threshold within four weeks of the date on which the mandatory offer obligation wastriggered.
When a mandatory offer obligation is triggered, the person subject to the obligation shall immediately notify the Oslo Stock Exchange and the Company accordingly. The notification shall state whether an offer will be made to acquire the remaining shares in the Company or whether a sale will take place. As a main rule, a notification to the effect that an offer will be made cannot be retracted. The offer and the offer document required are subject to approval by the Oslo Stock Exchange before the offer is submitted to the shareholders or made public.
The offer price per share must be at least as high as the highest price paid or agreed by the offeror for the shares in the six-month period prior to the date the threshold was exceeded. However, if it is clear that the market price was higher when the mandatory offer obligation was triggered, the offer price shall be at least as high as the market price. If the acquirer acquires or agrees to acquire additional shares at a higher price prior to the expiration of the mandatory offer period, the acquirer is obliged to restate its offer at such higher price. A mandatory offer must be in cash or contain a cash alternative at least equivalent to any other consideration offered.
In case of failure to make a mandatory offer or to sell the portion of the shares that exceeds the relevant threshold within four weeks, the Oslo Stock Exchange may force the acquirer to sell the shares exceeding the threshold by public auction. Moreover, a shareholder who fails to make an offer may not, as long as the mandatory offer obligation remains in force, exercise rights in the Company, such as voting in a general meeting of shareholders, without the consent of a majority of the remaining shareholders. The shareholder may, however, exercise the right to dividend and his/her/its pre-emption rights in the event of a share capital increase. If the shareholder neglects his/her/its duties to make a mandatory offer, the Oslo Stock Exchange may impose a cumulative daily fine which runs until the circumstance has beenrectified.
Any person, entity, or shareholder or consolidated group who has passed the relevant threshold for a mandatory offer obligation without triggering such an obligation, and who consequently has not previously made an offer for the remaining shares in the Company in accordance with the mandatory offer rules is, as a main rule, obliged to make a mandatory offer in the event of a subsequent acquisition of shares in the Company (subsequent offer obligation).
Any person, entity or consolidated group who represents more than 1/3 of the votes in a Norwegian company listed on a Norwegian regulated market is obliged to make an offer to purchase the remaining shares of the Company (repeated offer obligation) where the shareholder through acquisition becomes the owner of shares representing 40 % or more of the votes in the Company. The same applies correspondingly where the shareholder through acquisition becomes the owner of shares representing 50% or more of the votes in the Company. The mandatory offer obligation ceases to apply if the shareholder sells the portion of the shares which exceeds the relevant threshold within four weeks of the date on which the mandatory offer obligation was triggered. Pursuant to the Norwegian Securities Trading Act and the Norwegian Securities Regulation of 29 June 2007 No. 876, the above mentioned rules also apply in part or in whole to acquisitions of shares in certain non-Norwegian companies whose shares are listed on a Norwegian regulated market.
Pursuant to the Norwegian Public Limited Companies Act and the Norwegian Securities Trading Act, a shareholder who, directly or through subsidiaries, acquires shares representing more than 90 % of the total number of issued shares in a Norwegian public limited company, as well as more than 90 % of the total voting rights, has a right, and each remaining minority shareholder of the Company has a right to require such majority shareholder, to effect a compulsory acquisition for cash of the shares not already owned by such majority shareholder. Through such compulsory acquisition the majority shareholder becomes the owner of the remaining shares with immediate effect.
If a shareholder acquires shares representing more than 90 percent of the total number of issued shares, as well as more than 90 % of the total voting rights, through a voluntary offer in accordance with the Norwegian Securities Trading Act, a compulsory acquisition can, subject to the following conditions, be carried out without such shareholder being obliged to make a mandatory offer:
A majority shareholder who effects a compulsory acquisition is required to offer the minority shareholders a specific price per share, the determination of which is at the discretion of the majority shareholder. However, where the offeror, after making a mandatory or voluntary offer, has acquired more than 90 percent of the voting shares of the offeree company and a corresponding proportion of the votes that can be cast in the general meeting, and the offeror pursuant to Section 4–25 of the Norwegian Public Limited Companies Act completes a compulsory acquisition of the remaining shares within three months after the expiry of the offer period, it follows from the Norwegian Securities Trading Act that the redemption price shall be determined on the basis of the offer price, absent specific reasons indicating anotherprice.
Should any minority shareholder not accept the offered price, such minority shareholder may, within a specified deadline of not less than two months, request that the price be set by a Norwegian court. The cost of such court procedure will, as a general rule, be the responsibility of the majority shareholder, and the relevant court will have full discretion in determining the consideration to be paid to the minority shareholder as a result of the compulsory acquisition.
Absent a request for a Norwegian court to set the price or any other objection to the price being offered, the minority shareholders would be deemed to have accepted the offered price after the expiry of the specified deadline.
There are no and there have not been any governmental, legal or arbitration proceedings (including any such proceedings which are pending or threatened of which the issuer is aware), during a period covering at least the previous 12 months which may have, or have had in the recent past, significant effects on the Company and/or the Group and/or our financial position or profitability.
No company members of the Group has entered into any material contract, other than contracts entered into in the ordinary course of business, to which the Group company is a party, for the three years immediately preceding publication of this Prospectus as well any other contract (not being a contract entered into in the ordinary course of business) entered into by the Group company which contains any provision under which the Group company has any obligation or entitlement that is material to the Company as at the date of this Prospectus.
The Company has one loan agreement with Swedbank Sweden.
The following table summarizes the Company's Interest-Bearing Debt as per December 31, 2020, excluding leasing debt:
| Long Term | |
|---|---|
| Effective Interest Rate | 3,5% |
| Payable in 2021 | 943 |
| Total Payable | 943 |
As per June 30, 2021 the Interest-Bearing Debt was NOK 0.3 million. There is collateral of SEK 4.5 million related to the debt.
This subsection presents a brief outline of certain tax aspects under Norwegian law related to holding and disposal of shares in the Company. The presentation is based on Norwegian tax regulations in force as of the date of this Prospectus and describes the tax situation for Norwegian shareholders (shareholders with Norwegian tax domicile) and withholding tax for non-Norwegian shareholders (shareholders not having Norwegian tax domicile). The presentation does not concern tax issues for theCompany.
The presentation does not include any information with respect to taxation in any other jurisdiction than Norway, and the presentation only focuses on the shareholder categories explicitly mentioned below. Hence, the presentation does i.a. not exhaustively cover the tax situation for non-Norwegian shareholders holding or disposing off shares in the Company through a Norwegian permanent establishment. Further, special rules, which are not mentioned below, may apply to shareholders which are transparent entities for tax purposes and for shareholders that have moved or will move out ofNorway.
The presentation is of general nature and is not intended to be an exhaustive analysis of all possible tax aspects relating to shares in or dividends paid from the Company. Accordingly, prospective holders of shares in the Company should consult and rely upon their own tax advisors as to the consequences under the tax regulations of Norway and elsewhere.
The presentation is subject to any amendments to tax laws and regulations that may occur after the date of this Prospectus, including any retroactive enforcement.
Please note that for the purpose of this subsection, a reference to a Norwegian or foreign shareholder refers to the tax residency and not the nationality of the shareholder.
Dividends distributed from the Company to Norwegian personal shareholders are taxable as ordinary income at a current rate of 22 percent. However, this will only apply for dividends exceeding a calculated risk-free return on the investment (tax-free return), which thus is tax exempt. The tax basis is adjusted upwards by a factor of 1.44 before taxation which means that dividends exceeding the tax-free return are effectively taxed at a rate of 31.68 percent.
The tax-free return is calculated annually for each share and is allocated to the owner of the share at the end of the year. The tax-free return is calculated on the basis of the shareholder's cost price on the share multiplied with a statutory risk-free interest. The risk-free interest is determined on the basis of interest on 3-months Treasury bills (Norwegian: "statskasseveksler"), as published by the Central Bank of Norway (Norwegian: Norges Bank), adjusted downwards with the tax rate. The risk-free interest rate is calculated and announced by the Norwegian Tax Directorate in January in the year after the income year;
i.e. the risk-free interest rate for 2020 is decided in January 2021. For the income year 2019, the risk-free interest rate was set to 1.5 per cent.
Norwegian Personal Shareholders who transfer shares will not be entitled to deduct any calculated allowance related to the year of transfer.
If the actual distributed dividends for one year are less than the calculated tax-free return (calculated for each share), the surplus tax-free return can be carried forward to be set-off against dividends or capital gains on the same share for subsequent years (any surplus tax-free return on one share cannot be set-off against dividends or capital gains on other shares). Furthermore, any such surplus tax-free return will be added to the basis for calculating the annual tax-free return on the share for subsequent years.
Sale, redemption or other disposal of shares is considered as a realization for Norwegian tax purposes.
A capital gain or loss generated by a Norwegian personal shareholder through a realization of shares in the Company is taxable or tax deductible in Norway. Such capital gain or loss is included in or deducted from the basis for computation of ordinary income in the year of realization. Ordinary income is taxable at a current rate of 22 percent. The tax basis is adjusted upwards by a factor of 1.44 before taxation/deductions which means an effective taxation at a rate of 31.68 percent
Gains are taxable and losses are deductible irrespective of the duration of the ownership and the number of shares owned and/or disposed of.
The gain or loss is calculated as net consideration for the share less the cost price (including cots related to the acquisition and disposal of the share) on the share and any surplus tax-free return on the share (as a result of non-utilization of the calculated annual tax-free returns at the time of disposal). However, any surplus tax-free return may only be deducted in order to reduce a capital gain, and not to produce or increase a loss, i.e. any unused allowance exceeding the capital gain upon the realization of a share will be annulled. Further, any surplus tax-free return on one share cannot be set-off against gains on another share. Expenses and broker's commission at both the purchase (including the subscription for shares) and the sale of shares are deductible when calculating the capital gain or loss.
If the Norwegian Personal Shareholder owns shares acquired at different points in time, the shares that were acquired first will be regarded as the first to be disposed of, on a first-in first-out basis.
Special rules apply to Norwegian Private Shareholders that cease to be tax-residents in Norway.
13.2.3 Taxation of dividends and capital gains – Norwegian corporate shareholders
Capital gains generated by Norwegian corporate shareholders (limited liability companies and certain similar entities) through a realization of shares in the Company, are subject to the Norwegian participation exemption, and hence, generally exempt from tax. Losses upon realization and costs incurred in connection with the purchase and realization of shares are not deductible for tax purposes. Special rules apply for Norwegian Corporate Shareholders that cease to be tax- resident in Norway
The participation exemption also applies to dividends distributed from the Company to Norwegian corporate shareholders, who are limited liability companies (and certain similar entities). 3 per cent of the dividend that qualifies for the participation exemption will be included in the tax base and taxable at a rate of 22 percent, implying a 0.66 percent effective tax rate for Norwegian corporate shareholders on such dividend.
Norwegian corporations are exempt from net wealth taxation.
Norwegian personal shareholders are subject to net wealth tax. The marginal net wealth tax rate is currently 0.85 percent. When calculating the net wealth tax base, shares in listed companies are valued to the 65 percent of the shares' quoted value as of 1st of January in the assessment year, i.e. the year following the income year.
Tax legislation of the investor's Member State and of the issuer's country of incorporation may have an impact on the income received from the securities
Dividends distributed from the Company to non-Norwegian shareholders (personal and corporate shareholders) not resident in Norway for tax purposes, are generally subject to Norwegian withholding tax. The general withholding tax rate on dividends is 25 percent, but the rate may be reduced if a tax treaty applies.
Dividends distributed to non-Norwegian shareholders that are regarded as equivalent to Norwegian limited liability companies (and certain other entities) and resident within the EEA for tax purposes, are exempt from Norwegian withholding tax, provided that the shareholder is the beneficial owner of the shares and that the shareholder is actually established and carries on genuine economic activities within an EEA member state. Special documentation requirements may apply in this respect.
Personal shareholders resident in an EEA member state may claim that a tax-free return is calculated and applied in the same way as for Norwegian personal shareholders, cf. above. However, the tax-free return does not apply in the event that the withholding tax rate, pursuant to an applicable tax treaty, leads to a lower withholding tax on the dividends than the withholding tax rate of 25 per cent less the tax-free return. Any taxfree return is only available upon application, and any refund is given after the end of the income year.
Non-Norwegian shareholders that have been subject to a higher withholding tax than set out in an applicable tax treaty or the Norwegian Tax Act may apply to the Norwegian tax authorities for a refund of the excess withholding tax deducted.
Different provisions apply if shares in the Company are held by non-Norwegian shareholders in connection with a business (e.g. a permanent establishment) liable to taxation in Norway.
Non-Norwegian Shareholders should consult their own advisers regarding the availability of treaty benefits in respect of dividend payments, including the possibility of effectively claiming a refund of withholding tax.
Non-Norwegian shareholders subject to withholding tax on dividends from the Company are subject to advance tax payment. The Company is responsible for the withholding of all tax that is levied on dividends to foreign shareholders and to report and pay in the withholding tax.
Non-Norwegian personal and corporate shareholders are not subject to Norwegian tax on capital gains generated through realization of shares in the Company. However, tax liability in Norway may arise if (i) the shares are held in respect of a business (e.g. a permanent establishment) liable to taxation in Norway; or (ii) in the case of personal shareholders, the person has previously been tax domiciled in Norway with unsettled/postponed exit tax.
Non-Norwegian shareholders are, at the outset, not subject to Norwegian net wealth tax. Foreign personal shareholders may, however, be subject to net wealth tax if holding the shares in connection with a business (e.g. a permanent establishment) liable to taxation in Norway.
No stamp duty or similar duties are currently imposed in Norway on the transfer or issuance of shares in the Company, neither on acquisition nor disposal.
Transfer of shares is not subject to inheritance tax. However, the heir continues the giver's tax positions, including the input values, based on principles of continuity.
No actions have been taken, and no actions are intended to be taken, to register the New Shares in any other jurisdiction than in Norway. The transfer of any of these securities in or into various jurisdictions may be restricted or affected by law in such jurisdictions. Notice should also be taken to item 11.12 (Mandatory Offer Requirements) and 11.13 (Compulsory Acquisitions).
No securities of the Company are being offered by means of this Prospectus. This Prospectus does not constitute an invitation to purchase any of the securities of the Company in any jurisdiction in which such offer or sale would be unlawful. No one has taken any action that would permit a offering of the securities of the Company to occur outside of Norway. Accordingly, neither this Prospectus nor any advertisement or any other material may be distributed or published in any jurisdiction except under circumstances that will result in compliance with any applicable laws and regulations. The Company require persons in possession of this Prospectus to inform themselves about and to observe any such restrictions. The securities of the Company may be subject to restrictions on transferability and resale and may not be transferred or resold except as permitted under applicable securities laws and regulations. Any failure to comply with such restrictions may constitute a violation of the securities laws of any such jurisdiction.
The following is a summary of certain transfer restrictions that may apply to the securities of the Company pursuant to legislation in certain jurisdictions. The contents do not constitute an exhaustive description of all transfer restrictions that may apply in such jurisdictions, and similar or other restrictions may also follow from applicable laws and regulations in other jurisdictions.
The Shares of the Company have not been and will not be registered under the U.S. Securities Act or with any securities regulatory authority of any state or other jurisdiction in the United States, and may not be offered or sold except: (i) within the United States only to QIBs in reliance on Rule 144A or pursuant to another exemption from the registration requirements of the U.S. Securities Act; and (ii) outside the United States in compliance with Regulation S, and in each case in accordance with any applicable securities laws of any state or territory of the United States or any other jurisdiction. Terms defined in Rule 144A or Regulation S shall have the same meaning when used in this section.
Each purchaser of the Shares of the Company outside the United States pursuant to Regulation S will be deemed to have acknowledged, represented and agreed that it has received a copy of this Prospectus and such other information as it deems necessary to make an informed investment decision and that:
S described in this Prospectus.
truth and accuracy of the foregoing acknowledgements, representations and agreements.
Similar or other restrictions may also exist for investors in other jurisdictions in respect of the securities of the Company.
Copies of the following documents may be inspected during the term of the Prospectus within standard business hours at the business address of the Company at Øvre Slottgate 2 B, 0157 Oslo :
The above documents are also available on the Company's website www.carasent.com.
| Section in Prospectus |
Reference | Reference document and link |
|---|---|---|
| Section 10.11 |
Articles of Association |
Articles of Association https://carasent.com/wp-content/uploads/2021/04/ Vedtekter-Carasent-ASA_10122020.pdf |
| Section 8 | First half year 2021 |
First Half year 2021 Report (https://carasent.com/wp content/uploads/2021/08/Carasent-Q2-2021_2021-08- 18.pdf) |
| Section 8 | Annual accounts for 2020 |
Annual Accounts for 2020 https://carasent.com/wp-content/uploads/2021/03/2020- Carasent-Group-Annual-Report-210325-FINAL.pdf |
| Section 8 | Auditor's Report for 2020 |
Auditor's Report for 2020 https://carasent.com/wp-content/uploads/2021/03/2020- Carasent-Group-Annual-Report-210325-FINAL.pdf |
| Section 8 | Annual accounts for 2019 |
Annual Accounts for 2019 https://carasent.com/wp-content/uploads/2020/09/Annual Report-2019-CARASENT-ASA_sm.pdf |
| Section 8 | Auditor's Report for 2019 |
Auditor's Report for 2019 https://carasent.com/wp-content/uploads/2020/09/Annual Report-2019-CARASENT-ASA_sm.pdf |
| Section 8 | Annual Accounts for 2018 |
Annual Accounts for 2018 https://carasent.com/wp content/uploads/2019/05/annual_Report_2018_small.pdf |
| Section 8 | Auditor's Report for 2018 |
Auditor's Report for 2018 https://carasent.com/wp content/uploads/2019/05/annual_Report_2018small.pdf |
The following words are being used as defined terms in this Prospectus with the meaning stated below.
| Avans Soma | Avans Soma AS, a Norwegian private limited company owned by |
|---|---|
| Avans Soma Holding | Avans Soma Holding AS, a Norwegian private limited company owned by |
| Carasent | Carasent ASA, a Norwegian public limited company, |
| Company | Carasent ASA |
| EMR | Electronic Medical Record |
| Evimeria | Evimeria EMR AB, as Swedish subsidiary of Carasent |
| EU Prospectus Regulations | Regulation (EU) 2017/1129 of the European Parliament and of the Council of |
| 14 June 2017, and repealing Directive 2003/71/EC | |
|---|---|
| Group | Carasent with subsidiaries |
| HIS | Hospital Information System |
| Inera | A Swedish company owned by the Swedish Regions with the objective to |
| digitalize the welfare sector | |
| LOU | The Swedish Act, «Lag om offentlig upphandling», Lag 2016-1145 |
| LOV | The Swedish Act, «Lag om offentlig valfrihetssystem, Lag 2008-962 |
| Metodika | Metodika AB, a Swedish subsidiary of Carasent ASA |
| New Shares 1 | 588,235 new shares in Carasent ASA |
| New Shares 2 | 11,987,332 new shares in Carasent ASA |
| Norwegian FSA | Financial Supervisory Authority of Norway (Norwegian: Finanstilsynet) |
| Norwegian Securities Trading Act | The Norwegian Act dated 2007-06-29, No 75. |
| Private Placement 1 | The private placement completed on May 25, 2021 with issuance if the New |
| Shares 1 | |
| Private Placement 2 | The private placement completed on July 22, 2021 with issuance if the New |
| Shares 2 | |
| Prospectus | This document |
| Software as a Services (SaaS) | Provision of software through log on access to external servers |
| Shares | The issued shares of Carasent ASA |
| U.S. Securities Act | US Securities Act of 1933 as amended |
| Transaction | The acquisition of Metodika AB by Carasent ASA |
DNB Markets has acted as advisors to the Company in connection with the transaction and issuance of the New Shares.
Advokatfirma BAHR, advokat Svein-Gerhard Simonæs and advokat Jon Schultz, Advokatsenteret has acted as Norwegian legal counsels to the Company in connection with the issuance and listing of the New Shares.
Carasent ASA Øvre Slottsgate 2 B, 0157 Oslo Norway
Advokat Jon Schultz Advokatsenteret Løkketangen 20 A, Sandvika P.O. Box 323 N-1301 Sandvika Norway


Pro Forma Consolidated Financial Information for the year ended 31 December 2020 and the half year ended 30 June 2021

| General information to the Pro Forma Consolidated Financial Information | page 2 |
|---|---|
| Unaudited Pro Forma Condensed Consolidated Statement of Income for the year ended 31 December 2020 |
page 6 |
| Unaudited Pro Forma Condensed Consolidated Statement of Income for the period ended 30 June 2021 |
page 8 |
| Note 1 Business combination | page 10 |
| Independent Practitioner´s Assurance Report on the Compilation of Pro Forma Financial Information |
page 12 |

Carasent ASA has acquired the Swedish company Metodika AB on 25 May 2021, a leading provider of Enterprise Practice Management (EPM) solutions to independent hospitals and clinics across 10 European countries.
The consideration was made in SEK and translated it was NOK 111 million, of which NOK 90.8 million was settled in cash and the remaining in issuance of 588,235 shares in the Company to the previous owner of Metodika AB. The shares were issued 25 May 2021 at a fair value per share of NOK 34 at closing.
The transaction triggered the preparation of pro forma financial information in accordance with Annex 20 to Commission Delegated Regulation (EU) 2019/980.
Further, Carasent ASA acquired the Norwegian company Avans Soma Holding AS on 10 December 2020, developer of leading medical record systems and IT solutions in the Norwegian health care market. Avans Soma Holding AS had two subsidiaries Avans Soma AS and Soma Solutions AS. On 1 December 2020 Soma Solutions AS merged with Avans Soma AS. Avans Soma Holding AS acquired Soma Solutions AS in March 2020.
The consideration was NOK 126.7 million, of which NOK 61.3 million was settled in cash and the remaining in issuance of 2.211.191 shares in the Company to the previous owner of Avans Soma. The shares were issued 10 December 2020 at a fair value per share of NOK 29.6 at closing.
The unaudited pro forma condensed financial information for 2020 has been prepared for illustrative purposes to show how the acquisitions of Metodika AB and Avans Soma Holding AS (the Transactions) might have affected the Company's consolidated statement of income for 2020 had the Transactions occured on 1 January 2020.
The unaudited pro forma condensed financial information for the first half year of 2021 has been prepared for illustrative purposes to show how the acquisition of Metodika AB might have affected the Company's consolidated statement of income had the acquisition occurred on 1 January 2021. Avans Soma Holding AS was fully consolidated in 2021 as the acquisition was completed in 2020, and hence no pro forma adjustments have been made for the first half year of 2021 to reflect the impact of this acquisition.
No pro forma statement of financial position has been prepared as the Transactions have been completed before 30 June 2021 and are reflected in the Group's published unaudited "Carasent Q2 2021 – Interim Financial Report"
The Unaudited Pro Forma Condensed Financial Information is based on certain management assumptions and adjustments made to illustrate what the financial results of the Group might have been, had the Company completed the acquisitions at an earlier point in time.
Although the Unaudited Pro Forma Condensed Financial Information is based on estimates and assumptions based on current circumstances believed to be reasonable, actual results could materially differ from those presented herein. There is a greater degree of uncertainty associated with pro forma financial information than with historical financial information. Because of its nature, the Unaudited Pro Forma Condensed Financial Information included herein addresses a hypothetical situation and, therefore, does not represent the Company's consolidated actual financial results of operations for the financial year ended 31 December 2020 or the first half year ended 30 June 2021 and is not representative of the results of operations and financial position of any future periods. The hypothetical financial position or results included in the pro forma financial information may differ from the entity's actual financial position or results. The Unaudited Pro Forma Condensed Financial Information has been prepared for illustrative purposes only. It does not purport to present what the Company's consolidated results of operations would actually have been had the Transactions been completed on 1 January 2020 (Avans Soma Holding AS and Metodika) or had the Metodika transaction been completed 1 January 2021.
It should be noted that greater uncertainty is associated with unaudited pro forma financial information than actual historical financial information. Prospective investors are cautioned against placing undue reliance on this unaudited pro forma financial information.
The assumptions underlying the pro forma adjustments applied to the historical financial information are described in the notes to the Unaudited Pro Forma Condensed Financial Information. Neither these adjustments nor the resulting Unaudited Pro Forma Condensed Financial Information have been audited in accordance with Norwegian or any other generally accepted auditing standards.
In evaluating the Unaudited Pro Forma Condensed Financial Information, each reader should carefully consider the Annual Financial Statements, the unaudited Carasent Q2 2021 – Interim Financial Report and the notes included therein and the notes to the Unaudited Pro Forma Condensed Financial Information.
The unaudited pro forma condensed financial information for the Company does not include all of the information required for financial statements under International Financial Reporting Standards and should be read in conjunction with the historical financial information of the Company.
The Board of Directors of Carasent ASA are responsible for the preparation and content of the pro forma consolidated financial statements, which have been approved, by the Board of Directors, on 16 September 2021.
The unaudited pro forma condensed financial information has been prepared in a manner consistent with the accounting principles (IFRS as adopted by EU – "IFRS") as applied for the audited 2020 consolidated financial statement of Carasent. Please refer to the Carasent financial statements for 2020 for a description of the accounting policies.
In 2021 there were a change in the method used to translate foreign operations to the Group's NOK presentation currency. The change in method had only minor impact on the Income Statement and the change is further described in the unaudited Carasent Q2 2021 – Interim Financial Report . Except for this Carasent ASA has not amended or adopted any new policies in 2021 and does not expect to adopt any new policies as a result of the acquisition or otherwise.
The acquisitions of Metodika AB and Avans Soma Holding AS (Avans Soma Group includes the following entities: Avans Soma Holding AS, Avans Soma AS and Soma Solutions AS) are accounted for as acquisitions under IFRS 3 Business Combinations. The principles of valuation and allocation as described in IFRS 3 are applied.

The Unaudited Pro Forma Condensed Financial Information has been compiled based on and derived from the full year information included in the Company's audited consolidated financial statements as of and for the financial year ended 31 December 2020 and the unaudited Carasent Q2 2021 – Interim Financial Report(released to the market 18 August 2021), the management accounts of Metodika AB (for the period from 1 January 2020 to 31 December 2020 and from 1 January 2021 to 31 May 2021, the date of acquisition) and consolidated management accounts for Avans Soma Holding AS (for the period from 1 January 2020 to 31 December 2020, the date of the acquisition) prepared in accordance with the Group's accounting policies (IFRS).
The unaudited management accounts for Metodika AB are based on the Swedish Accounting Act and accounting standards and practices generally accepted in Sweden (SGAAP). IFRS adjustments have been made to account for leases in accordance with IFRS 16
The unaudited consolidated management accounts for Avans Soma Holding Group are based on the Norwegian Accounting Act and accounting standards and practices generally accepted in Norway (NGAAP). Avans Soma Holding Group includes the following entities: Avans Soma Holding AS, Avans Soma AS and Soma Solutions AS. Soma Solutions AS that was acquired by Avans Holding AS on 26 February 2020 has been consolidated from 1 March 2020 in the unaudited consolidated Avans Soma Holding Group financial information. IFRS adjustments have been made with regards to and to account for leases in accordance with IFRS 16.
The unaudited pro forma condensed financial information has been prepared under the assumption of going concern.
All pro forma adjustments have continuing impact, unless otherwise stated.
The Unaudited Pro Forma Condensed Financial Information has been compiled to comply with the requirements of the Norwegian Securities Trading Act by reference to the EU Prospectus Regulation regarding information contained in prospectuses as well as the format, incorporation by reference and publication of such prospectuses and dissemination of advertisements.
Unaudited pro forma condensed consolidated statement of income for the financial year ended 31 December 2020.
The table below sets out the unaudited pro forma condensed statement of Income for the Group for the financial year ended 31 December 2020, as if the Transactions had taken place on 1 January 2020.
| Unadjusted financial information | Adjustments | Pro forma | Unaudited Pro Forma Condensed |
|||
|---|---|---|---|---|---|---|
| In NOK thousand | GAAP/IFRS Company Avans Soma Metodika (SGAAP) (IFRS) (NGAAP) |
adjustments | Financial Information |
|||
| Total revenue | 70 576 | 21 384 | 28 569 | 120 529 | ||
| Cost of sales | (13 789) | (2 568) | (3 517) | (19 874) | ||
| Employee compensation and benefits |
(21 895) | (5 884) | (16 813) | (44 592) | ||
| Other operational and administrative cost |
(18 835) | (7 137) | (5 859) | 2 268 1 | (1 639) | (31 201) |
| Total depreciation and amortization | (12 629) | (4 751) | (1 819) | (2 046) | 1 (2 156) |
(23 401) |
| Net financial items | (39 098) | (92) | (3) | (281) 1 | (39 475) | |
| Income tax | (2 459) | 828 | (182) | 211 | 486 2 | (1 308) |
| Profit/(loss) for the year | (38 131) | 1 781 | 376 | (38) | (3 309) | (39 321 |
Soma Solutions AS that was acquired by Avans Holding AS on 26 February 2020 has been consolidated from 1 March 2020 in the consolidated Avans Soma financial information.
IFRS adjustments have been made with regards to IFRS 16 derived from Metodika AB and Avans Soma' lease agreements as set out in the table below:
| In NOK thousand | Avans Soma |
Metodika | Total |
|---|---|---|---|
| Other operational and administrative cost | 803 | 1 465 | 2 268 |
| Depreciations and Amortizations | (706) | (1 341) | (2 046) |
| Financial Expense | (66) | (215) | (281) |
| Tax effect | - | 21 | 21 |
| Total IFRS adjustments | 31 | (69) | (38) |
The IFRS 16 adjustments resulted in reduced other operational and administrative cost, increased depreciations and amortization, increased financial expense and reduced tax expense.

Represents the transaction cost in relation to the acquisition of Metodika AB estimated to NOK 1,639 million, which is incurred in 2021. As Carasent ASA has loss carried forward where no deferred tax assets are recognized, no tax effect is recognized related to the transaction. The pro forma adjustment has no continuing impact.
Represents the pro forma amortizations and their related tax effects, for the period from 1 January 2020 to the date of consolidation of Avans Soma Holding (31 December 2020) and 31 December 2020 for Metodika AB. See additional notes; note 1 disclosures about business combinations. Applied tax rates are 22% for Avans Soma and 23% for Metodika.
The amortizations are related to recognized customer relationship and technology in connection with the preliminary purchase price allocation performed for the acquisition of Avans Soma Holding and Metodika AB. Linear amortization methods are applied for all excess values.
| In NOK thousand | Estimated useful life |
Avans Soma Estimated | useful life | Metodika | Total | |
|---|---|---|---|---|---|---|
| Excess values at acquistion | ||||||
| Customer relationship | 10 year | 9 938 | 7 | 2 729 | ||
| Technology | - | 5 | 3 860 | |||
| Yearly amortization customer relationship | (994) | (390) | (1 384) | |||
| Yearly amortization technology | - | (772) | (772) | |||
| Total amortization | (994) | (1 162) | (2 156) | |||
| Tax effect | 219 | 267 | 486 |
The amortizations are calculated as follows:
The table below sets out the unaudited pro forma condensed statement of Income for the Group for the financial half year ended 30 June 2021, as if the acquisition of Metodika AB had taken place on 1 January 2021.
| Unadjusted financial information |
Adjustments GAAP/IFRS |
Pro forma adjustments |
Unaudited Pro Forma Condensed Financial Information |
||
|---|---|---|---|---|---|
| In NOK thousand | Company (IFRS) |
Metodika (SGAAP) |
|||
| Total revenue | 60 219 | 8 614 | 68 833 | ||
| Cost of sales | (10 269) | (2 063) | (12 332) | ||
| Employee compensation and benefits |
(18 338) | (8 855) | (27 193) | ||
| Other operational and administrative cost |
(13 015) | (2 226) | 600 | 1 | (14 641) |
| Total depreciation and amortization | (11 277) | (436) | (549) | 1 (484) |
J (12 746) |
| Net finan dal items | 6 580 | (0) | (92) | 1 | 6 488 |
| Income tax | (1 642) | 1 142 | 10 1 | 111 1 | (379) |
| Profit/(loss) for the year | 12 258 | (3 823) | (32) | (373) | 8 030 |
IFRS adjustments have been made with regards to IFRS 16 derived from Metodika AB's lease agreements as set out in the table below:
| In NOK thousand | Metodika |
|---|---|
| Other operational and administrative cost | 600 |
| Depreciations and Amortizations | (549) |
| Financial Expense | (92) |
| Tax effect | 10 |
| Total IFRS adjustments | (32) |
The IFRS 16 adjustments resulted in reduced other operational and administrative cost, increased depreciations and amortization, increased financial expense and reduced tax expense.
Represents the pro forma amortizations and their related tax effects, for the period from 1 January 2021 to the date of consolidation of Metodika AB (31 May 2021). See additional notes; note 1 disclosures about business combinations.
The amortizations are related to recognized customer relationship and technology in connection with the provisional purchase price allocation performed for the acquisition of Metodika AB. Linear amortization methods are applied for all excess values. Applied tax rate is 23%.
The amortizations and tax effects are calculated as follows:
| In NOK thousand | Estimated useful life |
Metodika | |
|---|---|---|---|
| Excess values at acquistion | |||
| Customer relationship | 7 | 2 729 | |
| Technology | 5 | 3 860 | |
| Amortization customer relationship | (162) | ||
| Amortization technology | (322) | ||
| Total amortization | (484) | ||
| Tax effect | 111 |
Carasent ASA acquired the Norwegian group Avans Soma Holding AS (Avans Soma) at 10 December 2020. Avans Soma is a developer of leading medical record systems and IT solutions in the Norwegian health care market. The consideration was NOK 126.7 million, of which NOK 61.3 million was settled in cash and the remaining in issuance of 2.211.191 shares to the previous owner of Avans Soma. The shares were issued 10 December 2020 at a stock price of NOK 29.6.
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) | Avans Soma |
|---|---|
| Purchase consideration | |
| Cash consideration | 61 250 |
| Ordinary shares issued | 65 450 |
| Total purchase consideration | 126 700 |
| Technology | 15 505 |
| Customer relationship | 9 938 |
| Deferred tax assets | 1 117 |
| Right of use assets | 1 349 |
| Customer Receivables | 1 556 |
| Cash and cash equivalents | 1 257 |
| Deferred tax liability | (666) |
| Lease liability | (1 349) |
| Trade payables and other current liabilities | (1 522) |
| Net other assets and liabilities | (5 650) |
| Total net identifiable assets acquired at fair value | 21 535 |
| Consideration | 126 700 |
| Goodwill | 105 165 |
| Net cash outflow arising on acquisition | |
| Cash consideration | 61 250 |
| Less: | |
| Cash and cash equivalent balances acquired | (1 257) |
| Net cash outflow arising on acquisition | 59 993 |
Goodwill from the acquisition of Avans Soma represents expected synergies in the Group and will form a separate cash generating unit.
Acquisition costs of NOK 5.8 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.
Avans Soma was consolidated effective as of 31 December 2020.
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 90.8 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 |
|---|---|
| Purchase consideration | |
| Cash consideration | 90,777 |
| Ordinary shares issued | 20,263 |
| Total purchase consideration | 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 |
| Total net identifiable assets acquired at fair 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) |
| Net cash outflow arising on acquisition | 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.

This Pro Forma Consolidated Financial Information for the year ended 31 December 2020 and the half year ended 30 June 202, is approved by the Board of Carasent ASA on September 16, 2021.
The document is circulated and signed in Admin Control.
.................................. ................................ ................................. Johan Lindqvist, Terje Rogne Ebba Fåhraeus Chairman
..................................... .................................
Anna Kinberg Batra Staffan Hanstorp

KPMG AS Sørkedalsveien 6 Postboks 7000 Majorstuen 0306 Oslo
Telephone +47 45 40 40 63 Fax Internet www.kpmg.no Enterprise 935 174 627 MVA
To the Board of Directors of Carasent ASA
We have completed our assurance engagement to report on the compilation of pro forma financial information of Carasent ASA (the "Company") by the Company's management. The pro forma financial information consists of the unaudited pro forma condensed statement of income for the year ended 31 December 2020 and for the six-month period ended 30 June 2021, and related notes as set out in the Pro Forma Consolidated Financial Information approved by the Board of Directors on 16 September 2021. The applicable criteria on the basis of which the Company has compiled the pro forma financial information are specified in Annex 20 of Commission Delegated Regulation (EU) 2019/980 supplementing Regulation (EU) 2017/1129, which is incorporated in section 7-13 of the Securities Trading Act (Norway) and as described in the Pro Forma Consolidated Financial Information (the "applicable criteria").
The unaudited pro forma financial information has been compiled by management of the Company to illustrate the impact of the acquisition of Avans Soma Holding AS with subsidiaries ("Avans Soma") and the acquisition of Metodika AB ("Metodika"), as set out in the Pro-Forma Consolidated Financial Information, on the Company´s consolidated statements of income for the year ended 31 December 2020 and for the six-month period ended 30 June 2021 had the acquisitions occurred on 1 January 2020.
As part of this process, information about the Company´s, Avans Soma's and Metodika's financial performance has been extracted by management from the Company's audited annual financial statements for the year ended 31 December 2020, and from the consolidated management accounts for Avans Soma, and Metodika, for the year ended 31 December 2020. Further, information about the Company's, financial performance for the six-month period ended 30 June 2021 has been extracted by management from the Company's unaudited consolidated statement of income included in the Q2 2021 Interim Financial Report which includes the financial performance of Avans Soma from 1 January 2021. The financial performance of Metodika for the period from 1 January 2021 to 31 May 2021 is extracted from Metodika's management accounts.
The Company management's is responsible for compiling the pro forma financial information on the basis of the applicable criteria.
We have complied with the independence and other ethical requirements of the Code of Ethics for Professional Accountants issued by the International Ethics Standards Board for Accountants, which is founded on fundamental principles of integrity, objectivity, professional competence and due care, confidentiality and professional behavior.
| C | Elverum | Mo i Rana | Stord |
|---|---|---|---|
| Finnsnes | Molde | Straume | |
| ndal | Hamar | Skien | Tromsø |
| gen | Haugesund | Sandefjord | Trondhein |
| 0 | Knarvik | Sandnessjøen | Tynset |
| mmen | Kristiansand | Stavanger | Alesund |

The firm applies International Standard on Quality Control 1 and accordingly maintains a comprehensive system of quality control including documented policies and procedures regarding compliance with ethical requirements, professional standards and applicable legal and regulatory requirements.
Our responsibility is to express an opinion as required by Annex 20 section 3 of Commission Delegated Regulation (EU) 2019/980 supplementing Regulation (EU) 2017/1129 which is incorporated in section 7-13 of the Securities Trading Act (Norway) about whether the pro forma financial information has been compiled, by the Company's management, on the basis of the applicable criteria.
We conducted our engagement in accordance with International Standard on Assurance Engagements (ISAE) 3420, Assurance Engagements to Report on the Compilation of Pro Forma Financial Information Included in a Prospectus, issued by the International Auditing and Assurance Standards Board. This standard requires that the practitioner plan and perform procedures to obtain reasonable assurance about whether Company's management has compiled the pro forma financial information on the basis of the applicable criteria and whether this basis is consistent with the accounting policies of the Company.
For the purposes of this engagement, we are not responsible for updating or reissuing any reports or opinions on any historical financial information used in compiling the pro forma financial information, nor have we, in the course of this engagement, performed an audit or review of the financial information, including any adjustments made to conform accounting policies, or assumptions used in compiling the pro forma financial information. Our work has consisted primarily of comparing the underlying historical financial information used to prepare the pro forma financial information to source documentation, assessing documentation supporting the adjustments and discussing the pro forma information with management of the Company.
The purpose of pro forma financial information included in a Prospectus is solely to illustrate the impact of a significant event or transaction on unadjusted financial information of the Company as if the event had occurred or the transaction had been undertaken at an earlier date selected for purposes of the illustration. Accordingly, we do not provide any assurance that the actual outcome of the event or transaction, if the transactions had taken place on dates described in the general information section of the Pro Forma Consolidated Financial Information, would have been as presented.
A reasonable assurance engagement to report on whether the pro forma financial information has been compiled on the basis of the applicable criteria involves performing procedures to assess whether the applicable criteria used by management of the Company in the compilation of the pro forma financial information provide a reasonable basis for presenting the significant effects directly attributable to the event or transaction, and to obtain sufficient appropriate evidence about whether:
The procedures selected depend on the practitioner's judgment, having regard to the practitioner's understanding of the nature of the company, the event or transaction in respect of which the pro forma financial information has been compiled, and other relevant engagement circumstances.
The engagement also involves evaluating the overall presentation of the pro forma financial information.
We believe that the evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

In our opinion:
This report has been issued solely in connection with the listing of securities on the Oslo Stock Exchange as set out in the Prospectus approved by the Financial Supervisory Authority of Norway. Therefore, this report is not intended to be used in other jurisdictions and should not be used or relied upon for any purpose other than the listing and issuance of shared described above.
KPMG AS Oslo, 17 September 2021
Øyvind Skorgevik State Authorised Public Accountant, Norway
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.