AI assistant
ViroGates A/S — Interim / Quarterly Report 2018
Oct 24, 2018
8620_rns_2018-10-24_38f6f8fd-e533-460c-aaac-bfb6b34526d1.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
ViroGates
Company announcement no. 7-2018
Birkerød, 24 October 2018
ViroGates releases third quarter 2018 results
ViroGates A/S (Nasdaq First North Denmark: VIRO), who delivers blood test systems for emergency departments in hospitals, today reported financial results for the third quarter 2018 (1 July – 30 September). The report, which is approved by the Board of Directors, is unaudited and has the following main points:
Financial highlights for the third quarter 2018
- Revenue grew by 81% to TDKK 824 (TDKK 457 in Q3 2017)
- Net operating expenses of TDKK 3,533 (TDKK 2,281 in Q3 2017)
- Net result of TDKK -2,341 (TDKK -1,469 in Q3 2017)
- Cash position of TDKK 62,591 per 30 September 2018 (TDKK 2,350 end Q3 2017)
Business highlights
- 9th City Clinical Hospital in Minsk, Belarus became ViroGates’ first international customer to use suPARnostic® Quick Triage in clinical routine practice
- suPARnostic® TurbiLatex product developed and CE-IVD approved for the Roche Diagnostics cobas c111 analyzer; development for other cobas platforms have been initiated
- Subgroup analysis in TRIAGE III interventional study showed a statistically significant shorter length of stay for patients that had been risk stratified using suPARnostic® Quick Triage
- Observational study comparing suPAR and the National Early Warning Score (NEWS) showed that suPAR, statistically significantly, improved the risk prediction of both low- and high-risk acute medical patients (announced 3 October 2018)
CEO Jakob Knudsen, says in a comment: "In the third quarter, we progressed commercially by engaging our first paying international customer and we added many prospective future customers to our pipeline by ways of congress attendance and personal sales visits. We continue to believe that one or more of our current trial customers will be converted to paying customers before year-end 2018. To further accelerate the roll-out of our products, including the newly launched suPARnostic® Turbilatex, we will be hiring sales managers in the Nordics, France, Germany and Spain."
For further information contact:
CEO Jakob Knudsen: Tel. (+45) 2113 1336, Email: [email protected]
Certified Advisor
Västra Hamnen Corporate Finance, Per Lönne: Tel. (+46) 40 200 250, Email: [email protected]
About ViroGates
ViroGates is an international medtech company headquartered in Denmark. ViroGates develops and sells prognostic products to the healthcare sector. The products are used in hospital emergency services, in particular to make a clinical decision on hospitalization or discharge of emergency patients, which can lead to better clinical decisions, faster discharge and optimization of healthcare resources. The products can also be used for the prognosis of lifestyle-related diseases such as cardiovascular disease, type 2 diabetes, cancer, etc. The ViroGates test suPARnostic® measures the suPAR (Soluble urokinase Plasminogen Activator Receptor) protein in the bloodstream, and with the suPARnostic® Quick Triage test, hospital staff will get answers in just 20 minutes. The prognostic value of suPARnostic® is validated by more than 500 clinical trials and studies which included more than 350,000 blood samples.
Blokken 45, 3460 Birkerød, Denmark
www.virogates.com
CVR 25734033
suPARnostic® The Risk status marker
ViroGates
OPERATIONAL REVIEW
During the third quarter, ViroGates successfully converted the 9th City Clinical Hospital in Minsk, Belarus from trial user to paying customer, the first international hospital to use suPARnostic® Quick Triage in clinical routine practice.
By the end of the quarter, 18 hospitals in Spain, Romania, Serbia, Austria, and Cyprus were testing the company's products for clinical implementation. In Spain, a couple of the ongoing trials were concluded in Q3 and evaluation meetings with hospitals were generally positive. The hospitals are currently deciding on the future potential implementation of suPARnostic® in their clinical practice and ViroGates still expects that one or more of these hospitals will be converted from trial customers to paying customers before year-end.
During the summer period, emergency departments are affected by staff on holidays and are thus reluctant to initiate trials using new technology. ViroGates has therefore prioritized to meet potential customers at conferences as well as sales visits and these efforts led to the addition of many prospective future customers to the company's pipeline.
ViroGates participated in the 12th International Congress for Emergency Medicine in Glasgow with a booth and several poster presentations related to suPARnostic®, in the XII International Conference on Nephrology, Renal Replacement and Kidney Transplantation in Minsk, Belarus as well as in the Interdisciplinary Congress of Emergency Medicine in July in Cluj–Napoca, Romania, where ViroGates gave an oral presentation.
At the 12th European Congress of Emergency Medicine, ViroGates presented data from the TRIAGE III study, evidencing that use of suPARnostic® Quick Triage shortened patients' stay at emergency departments by 6.5 hours and allowed a significantly higher proportion of patients to be discharged within 24 hours. The study, conducted at Herlev and Bispebjerg hospitals, did not show a difference in relation to mortality but a subgroup analysis showed a shorter length of stay for patients who had been risk stratified using suPARnostic® Quick Triage.
In August, ViroGates launched the suPARnostic® Turbilatex product as planned. Initially developed for the instrument platform Roche Diagnostics cobas c111, suPARnostic® Turbilatex will also be developed for use on the larger instrument platforms cobas c500 and c700 series from Roche Diagnostics, the market leader within clinical chemistry in the European hospital sector. Additional development work was commenced in September in collaboration with a Danish hospital and work is expected to complete during Q1 2019.
suPARnostic® Turbilatex enables automatic handling of blood samples at central laboratories and adapts to clinical practice at larger hospitals in the northern Europe and other markets where blood tests from emergency departments are analysed in central laboratories. The launch, hence, is a pivotal element in the company's European expansion strategy. To support the commercialization of suPARnostic® Turbilatex, sales efforts in the Nordic markets have been increased and to further accelerate the roll-out of both suPARnostic® Turbilatex and existing products, ViroGates has initiated a hiring process for sales managers in the Nordic countries, France, Germany, and Spain.
On 3 October, shortly after the end of the quarter, ViroGates announced that data from a study comprising 17,312 patients admitted to the Acute Medical Unit at Copenhagen University Hospital Amager and Hvidovre, Denmark were published in the highly accredited medical journal Critical Care Medicine. The study, combining the conventional triage/risk stratification system NEWS (National Early Warning Score) with suPAR, documented that use of suPARnostic® ELISA products in combination with NEWS significantly improved risk
Blokken 45, 3460 Birkerød, Denmark
www.virogates.com
CVR 25734033
suPARnostic® The Risk status marker
ViroGates
prediction of both low- and high-risk acute medical patients. The findings support the value offered by suPARnostic® to Emergency Departments globally.
FINANCIAL REVIEW
(Unless otherwise stated, financials are Q3 2018 numbers. Comparative figures for the corresponding period of 2017 are shown in brackets)
Income Statement
The net loss was TDKK -2,341 (TDKK -1,469).
In the first nine months of 2018, the net loss was TDKK -13,377 (TDKK -4,558). The lower net result was primarily a consequence of costs related to the IPO in June 2018.
Revenue
Revenue increased to TDKK 824 (TDKK 457), primarily derived from large orders from one major customer in Denmark.
Revenue in the first nine months of 2018 amounted to TDKK 2,490 (TDKK 2,042).
Expenses
Total operating expenses amounted to TDKK 3,533 (TDKK 2,281). The increase was due to increased costs from sales activities of TDKK 0,835 and an increase in staff cost of TDKK 0,417 from hiring of new employees.
Total operating expenses amounted to TDKK 17,107 in the first 9 months of 2018 (TDKK 7,593), which included TDKK 5,178 in IPO expenses. The remaining increase was TDKK 2,000 related to sales and marketing, including fees for newly issued patents. Furthermore, there was an increase in research & development and administrative expenses by TDKK 2,335.
Profit & loss
Operating loss came to TDKK -2,792 (TDKK -1,878). Net financial items amounted to TDKK 0,186 (TDKK 0,005), negatively impacted by interest on the convertible loan. The convertible loan was converted to shares prior to the IPO. Loss before tax was TDKK -2,996 (TDKK -1,884). Net loss amounted to TDKK -2,341 (TDKK -1,469). Earnings per share (EPS) was DKK -0,77 (DKK -0,66).
In the first 9 months of 2018, operating loss was TDKK -14,820 (TDKK -5,741). Net financial items amounted to TDKK -0,776 (TDKK -0,016) in the first 9 months 2018, negatively impacted by interest on the convertible loan of TDKK 0,573. The result before tax was TDKK -15,690 in the first 9 months of 2018 (TDKK -5,844). Net loss amounted to TDKK -13,377 in the first 9 months of 2018 (TDKK -4,558). Earnings per share (EPS) was DKK -4,41 (DKK -2,46).
Cash flow and investments
Total cash flow amounted to TDKK -7,943 (TDKK -2,565). Cash flow from operating activities amounted to TDKK -7,731 (TDKK -2,565). The negative cash flow in the quarter was mainly due to the change in net working capital, which included payments related to the IPO in June and increase in sales activities. Investments in equipment amounted to TDKK 0,0 (TDKK 0,0). Cash flow from financing activities amounted to TDKK -0,211 (TDKK -0,0) due to repayment of one convertible loan note.
Blokken 45, 3460 Birkerød, Denmark
www.virogates.com
CVR 25734033
suPARnostic® The Risk status marker
ViroGates A/S
The total cash flow for the first 9 months of 2018 was TDKK 61,124 (TDKK -5,473), due to the proceeds from the IPO in June 2018. In the first 9 months of 2018, cash flow from operating activities amounted to TDKK -13,333 (TDKK -5,343), investments in equipment amounted to TDKK 0,0 (TDKK 0,130), and cash flow from financing activities amounted to TDKK 74,457 (TDKK 0,0).
Equity and net cash
As of September 30, 2018, equity was TDKK 64,620 (TDKK 4,426). This mainly related to the proceeds from the offering in June 2018. On September 30, 2018 net cash amounted to TDKK 62,590 (TDKK 2,350).
Numbers of shares
At September 30, 2018 the total number of outstanding shares in ViroGates A/S was 3,034,347 (2,210,172).
Largest shareholders as of 30 September 2018
| Shareholder | Number of shares | Percent of capital |
|---|---|---|
| N. P. LOUIS-HANSEN APS. | 735,919 | 24.25% |
| KIM GINNERUP APS | 325,965 | 10.74% |
| 4AM APS | 325,965 | 10.74% |
| THE WAY FORWARD APS | 188,183 | 6.20% |
| JEO Holding ApS | 159,942 | 5.27% |
| Others | 1,298,373 | 42.80% |
| Total no. shares outstanding | 3,034,347 | 100.00% |
Financial calendar
Annual Report 2018 27 March 2019
Annual General Meeting 25 April 2019
Forward-looking statements
Prospects about the future reflect ViroGates' current expectations for future events and results. The statements are by nature inherent in risks, uncertainties and other matters that are difficult to predict or out of control. The actual results may therefore differ from the expectations expressed. See also the description of risk factors in the prospectus, June 4, 2018.
Blokken 45, 3460 Birkerød, Denmark
www.virogates.com
CVR 25734033
suPARnostia - The Risk status marker
| INCOME STATEMENT | ||||||
|---|---|---|---|---|---|---|
| Q3 2018 | Q3 2017 | Q1-Q3 2018 | Q1-Q3 2017 | 2017 | ||
| Note | ||||||
| NET REVENUE | 824,495 | 456,625 | 2,489,796 | 2,041,793 | 2,441,166 | |
| Cost of sales | -52,231 | -22,716 | -203,223 | -189,589 | -271,187 | |
| Other external expenses | 7 | -2,432,963 | -1,597,738 | -7,782,715 | -5,272,741 | -6,434,683 |
| GROSS PROFIT/LOSS | -1,660,699 | -1,163,829 | -5,496,142 | -3,420,537 | -4,264,704 | |
| Staff costs | 1 | -1,100,075 | -683,346 | -4,145,667 | -2,320,359 | -3,308,072 |
| Depreciation, amortisation, impairment | -31,250 | -31,250 | -93,750 | -87,250 | -118,500 | |
| OPERATING PROFIT/LOSS | -2,792,024 | -1,878,425 | -9,735,559 | -5,828,146 | -7,691,276 | |
| Other financial income | 3,165 | 2,123 | 5,581 | 8,650 | 15,845 | |
| Other financial expenses | -188,764 | -7,501 | -781,918 | -24,178 | -21,937 | |
| PROFIT/LOSS BEFORE EXTRAORDINARY POSTS | -2,977,623 | -1,883,803 | -10,511,897 | -5,843,674 | -7,697,368 | |
| Extraordinary posts | -18,375 | 0 | -5,178,125 | 0 | 0 | |
| PROFIT/LOSS BEFORE TAX | -2,995,997 | -1,883,803 | -15,690,022 | -5,843,674 | -7,697,368 | |
| Tax on profit/loss for the year | 2 | 655,063 | 414,437 | 2,312,604 | 1,285,608 | 1,710,206 |
| PROFIT/LOSS FOR THE YEAR | -2,340,934 | -1,469,366 | -13,377,418 | -4,558,066 | -5,987,162 | |
| PROPOSED DISTRIBUTION OF PROFIT/LOSS | ||||||
| Retained profit | -2,340,934 | -1,469,366 | -13,377,418 | -4,558,066 | -5,987,162 | |
| TOTAL | -2,340,934 | -1,469,366 | -13,377,418 | -4,558,066 | -5,987,162 |
| BALANCE SHEET | ||||
|---|---|---|---|---|
| Q3 2018 | Q3 2017 | 2017 | ||
| ASSETS | Note | |||
| Other plant, machinery, tools and equipment | 148,750 | 273,750 | 242,500 | |
| Tangible fixed assets | 3 | 148,750 | 273,750 | 242,500 |
| Rent deposit and other receivables | 109,857 | 107,838 | 107,838 | |
| Fixed asset investments | 4 | 109,857 | 107,838 | 107,838 |
| FIXED ASSETS | 258,607 | 381,588 | 350,338 | |
| Finished goods and goods for resale | 566,988 | 450,729 | 694,467 | |
| Inventories | 566,988 | 450,729 | 694,467 | |
| Trade receivables | 536,022 | 368,943 | 366,767 | |
| Other receivables | 0 | 0 | 329,407 | |
| Receivables, corporation tax | 4,022,810 | 2,780,897 | 1,710,206 | |
| Prepayments and accrued income | 170,882 | 294,654 | 60,295 | |
| Receivables | 4,729,715 | 3,444,494 | 2,466,675 | |
| Cash and cash equivalents | 62,590,461 | 2,349,731 | 1,466,090 | |
| CURRENT ASSETS | 67,887,164 | 6,244,954 | 4,627,232 | |
| ASSETS | 68,145,771 | 6,626,542 | 4,977,570 | |
| BALANCE SHEET | ||||
| --- | --- | --- | --- | --- |
| Q3 2018 | Q3 2017 | 2017 | ||
| EQUITY AND LIABILITIES | Note | |||
| Share capital | 3,034,347 | 2,210,172 | 2,210,172 | |
| Retained profit | 61,585,469 | 2,216,232 | 787,137 | |
| EQUITY | 5 | 64,619,816 | 4,426,404 | 2,997,309 |
| Trade payables | 721,625 | 298,527 | 262,485 | |
| Other liabilities | 2,804,330 | 1,901,611 | 1,717,776 | |
| Convertible loan | 0 | 0 | 0 | |
| Current liabilities | 3,525,955 | 2,200,138 | 1,980,261 | |
| LIABILITIES | 3,525,955 | 2,200,138 | 1,980,261 | |
| EQUITY AND LIABILITIES | 68,145,771 | 6,626,542 | 4,977,570 | |
| Contingencies | 6 | |||
| Check | 0 | 0 | 0 |
| CASH FLOW STATEMENT | Q3 2018 | Q3 2017 | Q1-Q3 2018 | Q1-Q3 2017 | 2017 |
|---|---|---|---|---|---|
| Profit/loss for the year | -2,340,934 | -1,469,366 | -13,377,418 | -4,558,066 | -5,987,162 |
| Reversed depreciation for the year | 31,250 | 31,250 | 93,750 | 87,250 | 118,500 |
| Reversed tax on profit/loss for the year | -655,063 | -414,437 | -2,312,604 | -1,285,608 | -1,710,206 |
| Corporation tax received | 0 | 0 | 0 | 0 | 1,495,289 |
| Change in inventory | -997 | 71,346 | 127,468 | 964 | -242,775 |
| Change in receivables | 290,932 | -248,832 | 47,546 | 1,217,756 | 1,124,883 |
| Change in current liabilities | -5,056,592 | -534,815 | 2,088,155 | -805,345 | -1,025,221 |
| CASH FLOWS FROM OPERATING ACTIVITY | -7,731,404 | -2,564,854 | -13,333,103 | -5,343,050 | -6,226,692 |
| Purchase of tangible fixed assets | 0 | 0 | 0 | -130,000 | -130,000 |
| Purchase of financial assets | 0 | 0 | 0 | 0 | 0 |
| CASH FLOWS FROM INVESTING ACTIVITY | 0 | 0 | 0 | -130,000 | -130,000 |
| Loans | -211,129 | 0 | -542,461 | 0 | 0 |
| Subscription of Share Capital | 0 | 0 | 74,999,925 | 0 | 0 |
| CASH FLOWS FROM FINANCING ACTIVITY | -211,129 | 0 | 74,457,464 | 0 | 0 |
| CHANGE IN CASH AND CASH EQUIVALENTS | -7,942,533 | -2,564,854 | 61,124,361 | -5,473,050 | -6,356,692 |
| Cash and cash equivalents at beginning of period | 70,532,995 | 4,914,597 | 1,466,101 | 7,822,793 | 7,822,793 |
| CASH AND CASH EQUIVALENTS AT END OF PERIOD | 62,590,462 | 2,349,743 | 62,590,462 | 2,349,743 | 1,466,101 |
| Specification of cash and cash equivalents at end of period | |||||
| Cash and cash equivalents | 62,590,462 | 2,349,743 | 62,590,462 | 2,349,743 | 1,466,101 |
| CASH AND CASH EQUIVALENTS, NET DEBT | 62,590,462 | 2,349,743 | 62,590,462 | 2,349,743 | 1,466,101 |
| Dif | 0 | 0 | 0 | 0 | 0 |
8
| NOTES | Q3 2018 | Q3 2017 | Q1-Q3 2018 | Q1-Q3 2017 | 2017 | Note |
|---|---|---|---|---|---|---|
| Staff costs | 1 | |||||
| Average number of employees | 5 | 4 | 5 | 4 | 4 | |
| Wages and salaries | 914,613 | 734,710 | 2,554,418 | 1,408,752 | 2,902,258 | |
| Pensions | 0 | 60,193 | 0 | 118,142 | 234,042 | |
| Social security costs | 72,040 | 6,077 | 213,953 | 12,304 | 22,826 | |
| Other staff costs | 13,648 | 20,337 | 276,789 | 97,815 | 148,944 | |
| 1,000,301 | 821,317 | 3,045,160 | 1,637,013 | 3,308,069 |
The incentive programme for the board of executive, executive staff and the board of directors includes the option of subscribe shares during the priod from 2015 to 2018 for up to 9 pct. of the present share capital at a pre-determined price. The subscription cannot exceed one-third per year. Thus, in the period up to 2918 the subscription of shares cannot exceed a nominal amount of DKK 208,715 at price 32.77 - 68.27, equal to a total value of DKK ('000) 10,400.
| Tax on profit/loss for the year
Calculated tax on taxable income for the year | -655,063 | -414,437 | -2,312,604 | -1,285,608 | -1,710,206 |
| --- | --- | --- | --- | --- | --- |
| | -655,063 | -414,437 | -2,312,604 | -1,285,608 | -1,710,206 |
| Tangible fixed assets | | | | | 3 |
| --- | --- | --- | --- | --- | --- |
| Other plants, machinery, tools and equipment | | | | | |
| Cost at 1 January 2018 / 1 January 2017 | | | 894,327 | 764,327 | 764,327 |
| Additions | | | 0 | 130,000 | 130,000 |
| Disposals | | | -166,656 | -166,656 | -166,656 |
| Cost at H1 2018, H1 2017, 2017 | | | 727,671 | 727,671 | 727,671 |
| Depreciation and impairment losses at | | | | | |
| 1 January 2018 / 1 January 2017 | | | 651,828 | 533,327 | 533,327 |
| Reversal of depreciation of assets disposed of | | | -166,656 | -166,656 | -166,656 |
| Depreciation for the year | | | 93,750 | 56,000 | 118,501 |
| Depreciation and impairment losses at | | | | | |
| H1 2018, H1 2017, 2017 | | | 578,921 | 422,671 | 485,171 |
| Carrying amount of | | | | | |
| H1 2018, H1 2017, 2017 | | | 148,750 | 305,000 | 242,500 |
| Fixed asset investments | | | | | 4 |
| --- | --- | --- | --- | --- | --- |
| Rent deposit and other receivables | | | | | |
| Cost at 1 January 2018/1 January 2017 | 107,838 | 105,522 | 107,838 | 105,522 | 105,522 |
| Additions | 2,019 | 2,316 | 2,019 | 2,316 | 2,316 |
| Cost at H1 2018, H1 2017, 2017 | 109,857 | 107,838 | 109,857 | 107,838 | 107,838 |
| Carrying amount of | | | | | |
| H1 2018, H1 2017, 2017 | 109,857 | 107,838 | 109,857 | 107,838 | 107,838 |
9
| NOTES | ||||
|---|---|---|---|---|
| Equity | 1 January 2018 - 30 September 2018 | |||
| Retained | ||||
| Share capital | profit | Total | ||
| Equity at 1 January 2018 | 2,210,172 | 787,137 | 2,997,309 | |
| Share issue | 824,175 | 74,175,750 | 74,999,925 | |
| Proposed distribution of profit | -13,377,418 | -13,377,418 | ||
| Equity at 30 September 2018 | 3,034,347 | 61,585,469 | 64,619,816 | |
| 1 January 2017 - 30 September 2017 | ||||
| Share capital | Retained profit | Total | ||
| Equity at 1 January 2017 | 2,210,172 | 6,774,299 | 8,984,471 | |
| Proposed distribution of profit | -4,558,066 | -4,558,066 | ||
| Equity at 30 September 2017 | 2,210,172 | 2,216,233 | 4,426,405 | |
| 1 January 2017 - 31 December 2017 | ||||
| Share capital | Retained | Total | ||
| Equity at 1 January 2017 | 2,210,172 | 6,774,299 | 8,984,471 | |
| Proposed distribution of profit | -5,987,162 | -5,987,162 | ||
| Equity at 31 December 2017 | 2,210,172 | 787,137 | 2,997,309 |
The Company's share capital consists of 3.034.347 shares of nom. 1 kr.
The Company has 2.585 treasury shares of nom. 1 kr. which equals 0.1% of the total share capital.
Under a resolution passed by the General Meeting, the Company may acquire treasury shares up to 10% of the share capital. Treasury shares are acquired for purposes of incentive programs for consultants and employees of the company
Contingencies etc
The company has entered into an agreement for office rent with a notice of termination period of 6 months. There is a liability of DKK ('000) 115.
Other external expenses
| Q3 2018 | Q3 2017 | Q1-Q3 2018 | Q1-Q3 2017 | 2017 | |
|---|---|---|---|---|---|
| R&D expenses in % of total expenses | 33.99% | 50.00% | 32.52% | 49.50% | 43.90% |
| Turb Assey | Intervention study+Turb | Turb Assey | Intervention study+Turb | Intervention study+Turb |
KPT'S
| DKK'000 | 1 July - 30 September 2018 | 2017 | 1 January - 30 September 2018 | 2017 | Full year 2017 |
|---|---|---|---|---|---|
| Net sales | 824,495 | 456,625 | 2,489,796 | 2,041,793 | 2,441,166 |
| Operating earnings | -2,792,024 | -1,878,425 | -9,735,559 | -5,828,146 | -7,691,276 |
| Earnings before tax | -2,995,997 | -1,883,803 | -15,690,022 | -5,843,674 | -7,697,368 |
| Net earnings | -2,340,934 | -1,469,366 | -13,377,418 | -4,558,066 | -5,987,162 |
| Earnings per share before dilution (DKK/share) | -0.77 | -0.66 | -4.41 | -2.06 | -2.71 |
| Earnings per share after dilution (DKK/share) | -0.72 | -0.61 | -4.11 | -1.88 | -2.47 |
| Average number of shares before dilution | 3,034,347 | 2,210,172 | 3,034,347 | 2,210,172 | 2,210,172 |
| Average number of shares after dilution | 3,251,862 | 2,427,687 | 3,251,862 | 2,427,687 | 2,427,687 |
| Equity ratio, % | 95% | 67% | 60% | ||
| Number of shares outstanding, average | 217,515 | 217,515 | 217,515 | 217,515 | 217,515 |
| Number of shares outstanding, end-period | 217,515 | 217,515 | 217,515 | 217,515 | 217,515 |
| Shareholders equity per share | 20.30 | 1.00 | 20.30 | 1.00 | 0.36 |
| Period-end share market price | 88.00 | n/a | 88.00 | n/a | n/a |
| Number of employees end of period | 5 | 4 | 5 | 4 | 4 |
10