AI assistant
Zaptec AS — Audit Report / Information 2020
Apr 22, 2021
3796_10-k_2021-04-22_404cc2c6-647c-4a7c-a942-909c9646fadf.pdf
Audit Report / Information
Open in viewerOpens in your device viewer
| This is Zaptec | 3 |
|---|---|
| Letter from CEO | 7 |
| Board of directors' report | 10 |
| Annual financial statements 2020 | 13 |
| Auditor's report | 28 |
This is Zaptec
3
At Zaptec we're on a journey to enable better personal mobility for the many. Born on the rugged west coast of Norway, where horizons stretch far, it's clear to us that travelling and exploring are a natural part of what makes us human. We're passionate about finding and enabling better ways to travel.
We combine the latest technology with human-centred design to offer highly intuitive and efficient EV chargers that ensure easier access to personal electric transport.
By offering leading edge, green-tech charging solutions, we enable the electrification of the transport sector while giving people the freedom and potential to travel into a more sustainable future. So whether you're planning a quick trip to the shops or aiming further into the distance, we're passionate about being the power behind your journey.
Within just a few years, we've built our domestic market leading position by supplying superior charging installations for housing co-ops and private homes alike. And as a Norwegian EV pioneer, our goals are aimed on bringing the best charging technology from the coast of Norway to the rest of the world.
Our vision
We will change the world for the better by creating a more sustainable and electric future
Our mission
…we do this by offering user-friendly and innovative charging solutions that are critical for electrification of the transport sector
Zaptec by the numbers
market share in multi-user systems (Norway)
Parking spaces with infrastructure for further Zaptec Pro chargers
The Zaptec journey
Letter from CEO: Leading in Europe on home charging
2020 was an eventful year in which we consolidated our leading market position on charging electric cars in car parks, multi-unit homes and companies. The pandemic that closed society in March 2020 had a short-term negative effect on sales to Zaptec in the second quarter. In total, sales in 2020 ended at MNOK 220 and adjusted EBITDA MNOK 30, which was better than expected when the pandemic started.
" Electric cars had a breakthrough year in continental Europe in the second half of 2020
Anders Thingbø, CEO
The electric car market in Europe is growing
Electric cars had a breakthrough year in continental Europe in the second half of 2020, although total sales of new vehicles fell due to the pandemic. National authorities and the EU have decided that reducing CO2 emissions can easily be achieved in passenger transport and follow up with measures. In Norway, the electric car share of new car sales increased to over 50%, which is unique globally, and total car sales remained much better than in other countries. The emergence of electric cars in Europe is the leading value driver for Zaptec's business in the coming years.
Competitive technology development in the professional market
Our proprietary charging systems and services for the professional market, Zaptec Pro, have a competitive advantage.
They utilize all installed power capacity in larger buildings and give the electric driver a hassle-free user experience. The system can be used in all countries in Europe and is the market leader.
In 2020, we strengthened Zaptec Pro's competitiveness by integrating LTE-M (4G), MID-certified energy metering, and support for ISO 15118 communication protocols. 4G communication in collaboration with Telenor gives the enduser lower investment costs, stable and straightforward communication. MID certification satisfies the world's strictest requirements for accuracy in measuring electricity passing through the charger. ISO 15118 prepares the charger for communication with the car's IT. Also, production costs were reduced, which ensures the competitiveness of the company.
Increased export revenues to countries with an increased share of electric cars
Our internationalization goals are to expand into new countries in Europe where the share of electric cars is increasing. In 2020, the company succeeded in this in Switzerland, Sweden, Iceland, and Denmark, and the export share increased from 9% in 2019 to 28% in 2020. A new subsidiary was established in Sweden in 2019, and in the autumn of 2020, we achieved success with good sales development in the multi-unit home market. In 2021, Zaptec will expand with four new subsidiaries in major European markets, where the electric car share will increase rapidly. This is the UK, Germany, France, and Denmark.
New revenue stream with Zaptec Go in a large detached house market
In 2020, we developed the world's fastest, smallest, and most cost-effective charger for the detached house market - Zaptec Go. This was launched on the market in March 2021. End customers can choose a load balancing service to reduce the simultaneous load on the power grid in their house, which is essential for European households where the power capacity is lower than in the Nordic countries.
The detached house market is larger than the multi-unit home market in most countries, measured in the number of homes. By capitalizing on our technological and market experience from the professional market, we have set ourselves the goal of becoming a leader in Europe also in charging in the detached house market.
An effective value chain with skilled partners
Zaptec's value chain with Zaptec Pro up to end customers is a partnership with several skilled players. We have chosen early on to cut as many links in the value chain as possible and choose the most qualified partners who create efficient work processes until the end customer.
Zaptec's main activities are proprietary technology and brand building for endusers. The rest of the value chain from production to end-customer is carried out in close collaboration with our partners. Our chargers are therefore produced at Westcontrol at Tau, outside Stavanger in Norway. Installation companies and value-added dealers are trained and both sell and install our charging systems to end-users.
Subscriptions to automatic payment services are growing
Charge365 automatically offers payment services directly to end customers where Zaptec Pro charging systems are installed. Approximately 15% of the Zaptec facilities use this paid service, and in 2020 the service was only available in Norway. The growth in the number of users of automatic payment services is high. Our strategy is to internationalize the payment service and launch more valuable services to those who have installed Zaptec Pro charging systems to contribute to low electricity bills and good utilization of electricity capacity.
A competent organization with growth ambitions
In 2020, the company used the time to establish a well-functioning management and growth model simultaneously as new technology has occupied most of our time. The number of employees has therefore not increased significantly in 2020. For the period 2021-2023, the number of employees will increase considerably outside Norway to achieve the goal of being a leader in home charging in Europe. A significant task and challenge for the organization are to take care of daily operational tasks simultaneously as new technology and new geographical markets are developed without the organization taking on inefficiencies. Therefore, we have chosen as a management philosophy high individual freedom of action and responsibility on the part of the personal manager and employee. We experience that our strong brand and technology and such a management reading philosophy are attractive among the best candidates in the labor market. Therefore, we are pleased that our advertised positions attract talent and a large number of candidates to choose from.
Changed ownership situation and access to capital
On 6 October 2020, the company was listed on Euronext Growth in Oslo. The listing price was NOK 11.25. In connection with the listing, a share issue of NOK 236 million was carried out to strengthen the company's capital base to grow in Europe. The number of shareholders has increased formidably, and the interest in owning shares is from both private consumers and institutional investors, and mutual funds. The company has the ambition to carry out acquisitions of companies that either increase the internationalization of the company and/or add technology that improves competitiveness as we see the market develop.
BOARD OF DIRECTORS' REPORT 2020 FOR ZAPTEC AS
Operation and locations
Zaptec develops and sells charging systems for electric cars.
The Group includes, in addition to Zaptec AS, the following subsidiaries:
Zaptec IP AS Charge365 AS Zaptec Charger AS Zaptec Power AS ZAPEV Charging Solutions AB
Production of charging units and equipment is outsourced to Westcontrol, and takes place in Tau, Norway.
The main office is in the municipality of Stavanger, but Zaptec also have sales departments in Oslo and in Stockholm.
The company's business idea and goal is to be Europe's leading company within development and sale of chargers, charging systems and services for electric car charging at homes and destinations.
Comments related to the financial statements
The company had a turnover increase of 40% in 2020. EBITDA adjusted for non-recurring cost related to the IPO in 2020 ended at MNOK 29.8, which is an increase of 27% compared to the previous year. The company has an equity ratio of 84%, and liquidity is very good. The development in turnover, profit margin and equity ratio are as expected. The reduction in the profit margin compared to the previous year is mainly due to large non-recurring costs in connection with the stock exchange listing in 2020, redemption of share options for employees as well as bonuses.
The board have high expectations for the new charger Zaptec Go where deliveries will start in Q2- 2021, and a contract for delivery of significant volumes have already been signed. Furthermore, significant growth in deliveries internationally is expected for all products in 2021. The profit margin is expected to increase compared with the previous year as a result of cost cuts on current products, as well as a stronger margin on Zaptec Go compared with outgoing product Zaptec Home. The board expects that there may be acquisitions of complementary businesses this year. The company has strong liquidity but raising new capital can be considered if such acquisitions dictates it.
The board believes that the annual accounts give a true and fair view of the company's assets and liabilities, financial position and results.
Future challenges
The company's growth is largely dependent on growth in sale of electric cars in Norway and Europe. Framework conditions for electric cars in addition to subsidies for electric cars and charging infrastructure are thereby key uncertainty factors.
The global market for electronic components is also currently very demanding and access to components at the right time and price will therefore also be a risk factor next year, even though the current ordered volume is well within production capacity and does not provide any uncertainty.
BOARD OF DIRECTORS' REPORT 2020 FOR ZAPTEC AS CONTINUED
Financial risk
The company has a broad customer base both in Norway and abroad and thus has limited credit risk individually over these. Furthermore, the group has almost exclusively income and expenses in NOK which thereby currently eliminates currency risk for export. Following further international expansion of the group, currency risk will naturally increase and will be continuously monitored. The group has a solid liquidity reserve and can handle organic growth without further financing. In the event of a need for additional capital in connection with acquisitions, the Board of Directors considers the possibility for additional financing by raising new equity in the market to be very good following the successful listing on Euronext Growth in Oslo in October 2020.
Research and development activities
The company worked throughout 2020 with the development of the new charging product Zaptec Go. This was completed in March 2021 and launched on the market at the end of March 2021. In addition, ongoing work is being done on further development of the products Zaptec Pro and Zaptec Go, as well as completely new products to potentially be launched during 2022.
Going concern
In accordance with the Accounting Act § 3-3a, we confirm that the financial statements have been prepared under the assumption of going concern. This assumption is based on profit forecasts for the year 2021 and the Group's long-term strategic forecasts. The Group's economic and financial position is sound.
Strategy and outlook
The company's goal is to become Europe's leading company within development and sale of chargers, charging systems and services for electric car charging. To achieve this the company will offer user-friendly and innovative charging solutions and expand into new countries in Europe where the share of electric cars is increasing. A subsidiary was established in Sweden in 2020, and the expansion will continue to UK, Germany, France and Denmark in 2021.
The marked outlook is very promising, and the company sees a strong and growing demand for its products and services following the strong increase in share of electrical vehicles sold in Europe.
The working environment and the employees
The sick leave in the company was a total of 181 days in 2020, which amounted to 2.8% of total working hours. The board considers the sick leave level satisfactory but will continue the work for reduction of number of sick days.
There has not been reported any occupational accidents resulting in property damage or personal injury during 2020.
The working environment is considered good, and ongoing measures for improvements are implemented.
Equality
As per end of the year, the company has 32 employees, of which 7 are women (22%). The proportion of women in administrative positions is 21%, while the proportion of women in management positions is 25%.
The average salary for women and men in full-time positions is between NOK 655,000 and NOK 839,000. The company has no employees in part-time positions. The company's policy is that work of equal value shall provide equal pay.
The company works actively, purposefully and systematically for gender equality within the business. When recruiting, both internally and externally, personal qualifications take precedence over gender. The underrepresented gender will to a greater extent be encouraged to apply. In this way, the company will try to increase the proportion of women in the job categories where this is particularly low.
BOARD OF DIRECTORS' REPORT 2020 FOR ZAPTEC AS CONTINUED
Equal opportunities and discrimination
The company works actively to promote equality, ensure equal opportunities and rights and prevent discrimination on the grounds of ethnicity, national origin, descent, skin color, language, religion and outlook on life. To contribute to this, the company has, among other things, established routines for recruitment.
Allocation of net income
Zaptec AS had a net income for 2020 of NOK 17,734,240 with the majorities share of NOK 17,592,338 of which the Board of Directors has proposed to be attributed to:
| Dividend | NOK | 0 |
|---|---|---|
| Retained earnings | NOK | 17,592,338 |
| Net income allocated | NOK | 17,592,338 |
The proposal reflects the Board of Directors' desire to strengthen the equity position of the company for future growth.
Stavanger, April 22nd, 2021
Pål S. Valseth (sign) Anders Thingbø (sign) Chairman of the board Chief Executive Officer
Christian Rangen (sign) Stig H. Christiansen (sign) Board member Board member Board member
Peter Bardenfleth-Hansen (sign)
INCOME STATEMENT AND OTHER COMPREHENSIVE INCOME
1 January – 31 December (NOK 1000)
| Parent 2019 |
Parent 2020 |
Note | Group 2020 |
Group 2019 |
|
|---|---|---|---|---|---|
| Operating income and operating expenses | |||||
| 7 454 7 454 |
140 Revenues 140 Total revenues |
1 | 219 755 219 755 |
156 479 156 479 |
|
| 1 189 1 376 522 |
134 Raw materials and consumables used -5 Payroll expenses 0 Depreciation and amortisation expense |
2 3 |
137 106 43 977 4 833 |
89 195 20 232 4 058 |
|
| 3 133 -2 226 3 993 |
0 Impairment of tangible and intangible assets 1 474 Other operating expense 1 603 Total expenses |
3 2 |
0 21 797 207 713 |
3 133 23 573 140 191 |
|
| 3 460 | -1 464 Operating profit | 12 041 | 16 289 | ||
| Financial income and expenses | |||||
| 17 | 0 1 |
11 100 Income from other group entities 3 Other interest income 4 162 Other financial income |
0 181 4 545 |
0 63 51 |
|
| 0 3 135 |
Decrease in market value of financial current assets |
3 135 | 0 | ||
| 2 940 | 4 0 |
0 Depreciation of financial current assets 0 Other interest expenses 3 Other financial expenses |
0 958 302 |
0 565 146 |
|
| -2 927 | 12 126 Net financial income and expenses | 332 | -596 | ||
| 533 533 |
0 | 10 662 Profit before tax -9 018 Income tax benefit 19 681 Profit after tax |
4 | 12 373 -5 361 17 734 |
15 692 -10 328 26 020 |
| Other comprehensive income Items which will not be reclassified over profit and loss |
|||||
| 533 | 19 681 Total comprehensive income for the year | 17 734 | 26 020 | ||
| 533 | 0 | 0 Minority share 19 681 Majority share |
142 17 592 |
0 26 020 |
|
| Brought forward | |||||
| 533 533 |
0 | 0 Settling loss brought forward 19 681 To other equity 19 681 Total allocated |
17 592 0 17 592 |
26 020 0 26 020 |
BALANCE SHEET - ASSETS
31 December (NOK 1000)
| Parent 2019 |
Parent 2020 |
Note | Group 2020 |
Group 2019 |
|
|---|---|---|---|---|---|
| Non-current assets | |||||
| Intangible fixed assets | |||||
| 0 | 0 Research and development | 3 | 35 298 | 24 037 | |
| 0 | 0 Concessions, patents, licences, trademark | 3 | 11 216 | 12 590 | |
| 0 | 9 018 Deferred tax asset | 4 | 15 689 | 10 328 | |
| 0 | 9 018 Total intangible assets | 62 203 | 46 955 | ||
| Tangible fixed assets | |||||
| 0 | 0 Equipment and other movables | 3, 12 | 2 246 | 1 672 | |
| 0 | 0 Total tangible fixed assets | 2 246 | 1 672 | ||
| 90 909 | Financial fixed assets 97 197 Investments in subsidiaries |
0 | 0 | ||
| 8 577 | 13 462 Loans to group companies | 0 | 0 | ||
| 0 | 0 Other receivables | 2, 13 | 82 | 4 003 | |
| 99 486 | 110 658 Total financial fixed assets | 82 | 4 003 | ||
| 99 486 | 119 677 Total current assets | 64 532 | 52 630 | ||
| Current assets | |||||
| 0 | 0 Inventories | 6, 12 | 12 952 | 16 806 | |
| Debtors | |||||
| 1 860 | 134 Accounts receivables | 7, 11, 12 | 30 780 | 7 502 | |
| 447 | 382 Other receivables | 12 | 8 854 | 2 922 | |
| 11 100 Intercompany receivables | |||||
| 2 307 | 11 616 Total debtors | 39 634 | 10 424 | ||
| Investments | |||||
| 0 | 221 012 Other quoted financial instruments | 221 012 | 0 | ||
| 0 | 221 012 Total investments | 221 012 | 0 | ||
| 2 936 | 9 180 Cash and cash equivalents | 9 | 23 734 | 15 021 | |
| 5 243 | 241 807 Total current assets | 297 332 | 42 252 | ||
| 104 729 | 361 484 Total assets | 361 864 | 94 882 |
BALANCE SHEET - LIABILITIES
31 December (NOK 1000)
| Parent 2019 |
Parent 2020 |
Note | Group 2020 |
Group 2019 |
|
|---|---|---|---|---|---|
| Equity and liabilities | |||||
| 318 -5 95 008 |
0 | 469 Share capital 0 Own shares 323 993 Share premium reserve 6 287 Other paid-in capital |
10 | 469 -429 323 993 6 287 |
318 -5 95 008 0 |
| 95 321 | 330 749 Total restricted equity | 330 749 | 95 321 | ||
| Retained earnings | |||||
| -1 884 -1 884 |
0 | 19 504 Other equity 0 Loss brought forward 19 504 Total retained earnings |
38 -22 718 -22 679 |
0 -42 097 -42 097 |
|
| 0 | 0 Minority interests | 87 | 0 | ||
| 93 437 | 350 253 Total equity | 11 | 308 156 | 53 224 | |
| Liabilities | |||||
| 0 0 |
0 Other provisions 0 Total provisions Other long-term liabilities |
886 886 |
0 0 |
||
| 0 0 |
0 Liabilities to financial institutions 0 Total of other long term liabilities |
12 | 7 667 7 667 |
11 500 11 500 |
|
| Current liabilities | |||||
| 789 10 503 11 292 |
0 | 172 Accounts payable 0 Public duties payable 11 059 Other short term liabilities 11 231 Total short term liabilities |
12 | 32 639 7 329 5 187 45 154 |
18 972 2 523 8 664 30 158 |
| 11 292 | 11 231 Total liabilities | 53 708 | 41 658 | ||
| 104 729 | 361 484 Total equity and liabilities | 361 864 | 94 882 |
STATEMENT OF CASH FLOWS
1 January – 31 December (NOK 1000)
| Parent 2019 |
Parent 2020 |
Note | Group 2020 |
Group 2019 |
|
|---|---|---|---|---|---|
| CASH FLOW FROM OPERATING ACTIVITIES | |||||
| 10 662 | 533 Profit before tax | 12 373 | 15 692 | ||
| 0 | 0 Taxes paid | 0 | 0 | ||
| 0 | 0 Gain/Loss fixed assets | 0 | 0 | ||
| 0 | 522 Depreciation of property, plant and equipment | 4 833 | 4 058 | ||
| 0 | 3 133 Impairment of property, plant and equipment | 0 | 3 133 | ||
| 0 | 0 Gain/Loss sale of shares | 0 | 0 | ||
| 0 | 2 940 Impairment of shares | 0 | 0 | ||
| 3 135 | 0 Movement shares/funds | 3 135 | 0 | ||
| -4 146 | 0 Earnings from funds | -4 146 | 0 | ||
| 0 | 0 Change in inventories | 3 854 | -6 905 | ||
| 1 726 | -811 Change in accounts receivables | -23 278 | 837 | ||
| -617 | 600 Change in accounts payables | 13 667 | 8 160 | ||
| -10 479 | -4 257 Other items related to operating activities | 4 181 | -1 967 | ||
| NET CASH FLOW USED IN OPERATING | |||||
| 281 | 2 661 | ACTIVITIES | 14 618 | 23 008 | |
| CASH FLOW FROM INVESTING ACTIVITIES | |||||
| 0 | 1 430 Purchase of property, plant and equipment | -16 841 | -18 991 | ||
| -220 000 | - 4 470 Net invested in stocks and shares | -220 000 | 0 | ||
| - 4 885 | - 5 564 Movement in other interest bearing items | 3 921 | -4 003 | ||
| -224 885 | -8 604 NET CASH FLOW FROM INVESTING ACTIVITIES | -232 920 | -22 994 | ||
| CASH FLOW FROM FINANCING ACTIVITIES | |||||
| 0 | 0 New finance debt | 0 | 9 500 | ||
| 0 | 0 Repayment of finance debt | -3 833 | 0 | ||
| 229 136 | 10 000 Issue of share capital | 229 136 | 10 000 | ||
| -600 | -2 422 Purchase of own shares | -600 | -2 422 | ||
| 2 312 | 0 Sale of own shares | 2 312 | 0 | ||
| 0 | 0 Repayment of borrowings | 0 | - 3 649 | ||
| 230 848 | 7 578 NET CASH FLOW FROM FINANCING ACTIVITIES | 227 014 | 13 429 | ||
| Net change in bank deposits, cash and | |||||
| 6 243 | 1 635 | equivalents | 8 713 | 13 443 | |
| 2 936 | 1 302 Cash and equivalents at beginning of year | 15 021 | 1 579 | ||
| 9 180 | 2 936 Cash and equivalents at end of year | 23 734 | 15 021 |
NOTES TO THE FINANCIAL STATEMENTS
Summary of significant accounting policies
Basis of preparation
The Consolidated financial statements of Zaptec AS and its subsidiaries have been prepared in accordance with the Norwegian Accounting Act and associated regulations, as well as Generally Accepted Accounting Principles (GAAP) in Norway.
The Group's consolidated financial statements comprise Zaptec AS and companies in which Zaptec AS has a controlling interest. Transactions between group companies have been eliminated in the consolidated financial statement. The consolidated financial statement has been prepared in accordance with the same accounting principles for both parent and subsidiary. Investments in associated companies are accounted for by using the equity method.
Subsidiaries and investment in associates
Subsidiaries and investments in associates are valued at cost in the company accounts. The investment is valued as cost of the shares in the subsidiary, less any impairment losses An impairment loss is recognized if the impairment is not considered temporary, in accordance with generally accepted accounting principles. Impairment losses are reversed if the reason for the impairment loss disappears in a lather period.
Dividends, group contributions and other distributions from subsidiaries are recognized in the same year as they are recognized in the financial statement of the provider. If dividends / group contribution exceed withheld profits after the acquisition date, the excess amount represents repayment of invested capital, and the distribution will be deducted from the recorded value of the acquisition in the balance sheet for the parent company.
Revenue recognition
Revenues from the sale of goods are recognized in the income statement once delivery has taken place and most of the risk and return has been transferred.
Revenues from the sale of services are recognized in the income statement according to the project's level of completion provided the outcome of the transaction can be estimated reliably. Classification and valuation of balance sheet items
Non-current assets are assets intended for long-term ownership or use. All other assets are current assets. Receivables that fall due for payment within one year shall not be classified as non-current assets. Similar criteria applies to liabilities.
Current assets are valued at the lower of acquisition cost and fair value.
Non-current assets are written down to fair value upon any impairment that is expected not to be temporary. Long-term debt are recognized at nominal value at transaction date.
Receivables
Accounts receivable and other current receivables are recorded in the balance sheet at nominal value less provisions for doubtful accounts. Provisions for doubtful accounts are based on an individual assessment of the different receivables. For the remaining receivables, a general provision is estimated based on expected loss.
Inventories
Inventories are carried in the financial statement at the lower of cost and net realizable value. The cost of inventories is determined by using the FIFO method, and includes all cost of purchase, costs of conversion and other costs incurred in bringing the inventories to their present location and condition.
Foreign currencies
Transactions in foreign currencies are translated at the rate applicable on the transaction date. Monetary items in a foreign currency are translated into NOK using the closing rate at the balance sheet date.
Investments
Current investments (shares classified as current assets) are valued at the lower of acquisition cost and fair value at the balance sheet date. Market-based financial assets are measured at fair value. Dividends and other distributions are recognized in other financial income. Other non-current investments are valued at the lower of acquisition cost and fair value at the balance sheet date. Dividends and other distributions are recognized in other financial income when received. Dividends that exceed the share of earnings for the period are recognized as a reduction of the acquisition cost.
Fixed assets
Tangible fixed assets are recognized in the balance sheet at cost and are depreciated over the asset's expected useful life on a straight-line basis. Repair and maintenance are expensed as incurred. If the recoverable amount of an asset is less than it's carrying amount, the carrying amount of the asset are reduced to its recoverable amount. The reduction is recognized as an impairment loss.
Intangible assets
Development costs are capitalized providing that a future economic benefit associated with development of the intangible asset can be established, and costs can be measured reliably. Otherwise, the costs are expensed as incurred. Capitalized development costs is amortized linearly over its useful life. Research costs are expensed as incurred.
Taxes
The income tax expense is comprised of both tax payable for the period, and changes in deferred tax. Deferred tax is determined on the basis of existing temporary differences between accounting net income and tax net income, including year-end loss carry-forwards, calculated at 22%. Temporary differences, both
positive and negative, which will or are likely to reverse in the same period, are recorded as a net amount. A deferred tax asset are recognized for the carryforward of unused tax losses and unused tax credits to the extent that it is more likely than not that the tax asset can be utilized. Taxes payable and deferred tax are recognized directly in equity to the extent that they relate to equity transactions.
Warranties and guarantees
A general provision is estimated and accounted for under other short-term liabilities based on historical cost of warranty cases. The guarantee provision is based on historic numbers and experience.
NOTE 1 - SEGMENTS AND REVENUE
| Zaptec AS | Consolidated Group | |||
|---|---|---|---|---|
| 2020 | 2019 | 2020 | 2019 | |
| By business area | ||||
| Revenue from charging equipment and services |
0 | 0 | 219 754 694 | 156 479 497 |
| Administration and other intercompany transactions |
139 516 | 3 813 282 | 0 | 0 |
| Total | 139 516 | 3 813 252 | 219 754 694 | 156 479 497 |
| Geographical distribution | ||||
| Norway | 139 516 | 3 813 282 | 157 560 167 | 141 975 163 |
| Europe | 0 | 0 | 62 194 527 | 14 504 334 |
| Total | 139 516 | 3 813 282 | 219 754 694 | 156 479 497 |
NOTE 2 – PAYROLL, RELATED EXPENSES AND AUDITOR'S FEE
| Payroll costs | Zaptec AS | Consolidated Group | ||
|---|---|---|---|---|
| 2020 | 2019 | 2020 | 2019 | |
| Salaries | 0 | 1 167 253 | 31 906 228 | 15 232 823 |
| Payroll tax | - 4 951 | 167 171 | 7 499 448 | 3 018 419 |
| Other benefits | 0 | 41 683 | 4 571 595 | 1 980 955 |
| Total | -4 951 | 1 376 107 | 43 977 271 | 20 232 197 |
| Average full-time employees | 0 | 0 | 34 | 24 |
| Management remuneration | Chief executive officer |
Board of directors |
Chief executive officer |
Board of directors |
| Salaries | 0 | 0 | 2 495 310 | 0 |
| Bonus | 0 | 0 | 1 500 000 | 0 |
| Other benefits | 0 | 0 | 19 049 | 0 |
Pension
The parent company does not have employees and is not required to provide an occupational pension scheme. The group is required to provide an occupational pension scheme pursuant to the Act relating to Mandatory Occupational Pensions. The group's pension schemes comply with the requirements under that law. This year's pension cost of NOK 1 712 156 is recognized in the income statement and included in Other benefits.
| Remuneration to auditors | Zaptec AS | Consolidated Group |
|---|---|---|
| 2020 | 2020 | |
| Statutory audit | 74 000 | 169 500 |
| Other non-auditing services | 231 530 | 302 030 |
| Total | 305 530 | 471 530 |
All amounts exclude VAT.
Loans and guarantees to management and leading employees
The group has provided a loan of NOK 46 137 to KOG Invest AS, a company owned by the CEO, outstanding amounts are linked to interest charged on previously settled loans.
NOTE 2 – PAYROLL, RELATED EXPENSES AND AUDITOR'S FEE CONTINUED
Share-based compensation
At the end of 2020, the company established a new employee stock options agreements with 4 employees, CEO Anders Thingbø, CFO Kurt Østrem, CTO Knut Braut og Kurt Aadnøy. The agreements have vesting periods ranging from 12-24 months from October 2020 for purchase rights of 1.100.000 shares at a share price ranging from NOK 13,25 to NOK 15,25. In addition, 4 employees have existing share option agreements for a total of 650 000 shares.
The table below is an overview of the new share option agreements:
| Number of shares granted: |
Exercise price per share: |
Option vesting date: |
|---|---|---|
| 550 000 | NOK 11,25 | Oct 20 |
| 550 000 | NOK 13,25 | Oct 21 |
| 550 000 | NOK 15,25 | Oct 22 |
There are also 100 000 options vested from previous share options agreements with exercise price per share of NOK 1,5.
The employees did not pay any premium for acquiring the options. An assessment has been made based on the best estimate regarding coverage of possible future obligations related to employer's contribution from the option program.
NOTE 3 – FIXED ASSETS
| Consolidated group | R&D / Patents | Web page | Other | Total fixed assets |
|---|---|---|---|---|
| Acquisition costs at 01.01 | 77 095 425 | 370 776 | 2 633 119 | 80 099 320 |
| Additions | 14 038 044 | 0 | 1 260 319 | 15 298 363 |
| Disposal | 0 | 0 | 0 | 0 |
| Acquisition cost at 31.12 | 91 133 469 | 370 776 | 3 893 438 | 95 397 683 |
| Accumulated depreciation 31.12 | 41 281 769 | 0 | 1 646 960 | 42 928 729 |
| Accumulated impairment loss 31.12 | 3 708 548 | 0 | 0 | 3 708 548 |
| Net carrying value 31.12 | 46 143 152 | 370 776 | 2 246 478 | 48 760 406 |
| Deprecation for the year | 4 151 470 | 0 | 681 087 | 4 832 557 |
| Impairment loss for the year | 0 | 0 | 0 | 0 |
| Expected economic life | 0-10 years | 0-10 years | ||
| Amortization plan | Linear | Linear |
The group develops technology. Research and development (R&D) is capitalized net of cost of development and grants received from external contributors. Capitalized development costs is amortized linearly over 10 years from the year the product is available for sales. The technology behind the products is amortized linearly over 10 years.
NOTE 4 – INCOME TAXES
| Zaptec AS | Consolidated Group | |||
|---|---|---|---|---|
| Tax base calculation: | 2020 | 2019 | 2020 | 2019 |
| Profit before income tax | 10 662 449 | 532 975 | 21 862 087 | 11 648 126 |
| Permanent differences | -7 964 875 | 2 946 537 | -2 767 895 | 59 486 |
| Temporary differences | 20 377 | -5 371 058 | - 7 584 850 | -10 666 340 |
| Change in deferred tax assets | -2 717 951 | 0 | -18 052 401 | -8 130 310 |
| Basis for calculating tax | 0 | -1 891 546 | -6 543 059 | -7 089 038 |
| Tax payable, 22% | 0 | 0 | 0 | 0 |
| Income tax expense: | Zaptec AS | Consolidated Group | ||
| Tax payable | 0 | 0 | 0 | 0 |
| Changes in deferred tax | -9 018 399 | 0 | -5 361 400 | -10 327 985 |
| Total income tax expense | -9 018 399 | 0 | -5 361 400 | -10 327 985 |
| Temporary differences: | Zaptec AS | Consolidated Group | ||
| 2020 | 2019 | 2020 | 2019 | |
| Noncurrent assets | 124 244 | 144 621 | -3 196 896 | -1 841 112 |
| Inventories | 0 | 0 | -603 000 | -2 571 250 |
| Receivables | -188 727 | -188 727 | -406 378 | -588 727 |
| Provisions | 0 | 0 | -1 141 293 | -255 977 |
| Deferred tax liability (asset) | -40 928 239 | -43 646 190 | -77 002 806 | -99 745 668 |
| Excluded from deferred tax calculation |
0 | 43 690 296 | 11 034 989 | 124 096 926 |
| Base calculation for tax liability | -40 992 721 | 0 | -71 315 383 | 19 094 192 |
| Total temporary differences | -40 992 721 | 0 | -71 315 383 | 19 094 192 |
| Deferred tax liability (asset) | -9 018 399 | 0 | -15 689 385 | 10 327 985 |
|---|---|---|---|---|
| Deferred tax assets not recorded in the balance sheet |
0 | 9 611 865 | 0 | 12 772 617 |
NOTE 5 – INVESTMENT IN SUBSIDIARIES AND ASSOCIATES
| Ultimate parent company investments: |
Location: | Share ownership: |
Equity: | Net profit 2020: |
Book value: |
|---|---|---|---|---|---|
| Zaptec Charger AS |
Stavanger | 100% | 57 624 711 | 7 838 157 | 92 817 188 |
| Charge365 AS | Stavanger | 100% | -1 245 348 | -1 105 022 | 1 530 000 |
| Zaptec IP AS | Stavanger | 100% | 1 120 825 | 289 786 | 2 849 452 |
| Zaptec Power AS | Stavanger | 100% | -125 929 | -30 199 | 1 |
| Total | 97 196 641 |
The following entities (owned by subsidiaries) are included in the consolidation:
| Location | Share ownership |
Equity (SEK) | Net profit (SEK) |
|
|---|---|---|---|---|
| ZapEV Charging Solutions AB | Stockholm | 90 % | 5 800 502 | 1 360 171 |
NOTE 6 – INVENTORIES
| Zaptec AS | Consolidated Group | ||||
|---|---|---|---|---|---|
| 2020 | 2019 | 2020 | 2019 | ||
| Cost of inventories | 0 | 0 | 13 555 061 | 19 938 351 | |
| - Inventory obsolescence provision | 0 | 0 | -603 000 | -3 132 250 | |
| Total | 0 | 0 | 12 952 061 | 16 806 101 |
NOTE 7 – ACCOUNTS RECEIVABLES
| Zaptec AS | Consolidated Group | ||||
|---|---|---|---|---|---|
| 2020 | 2019 | 2020 | 2019 | ||
| Accounts receivables | 134 116 | 1 860 125 | 31 039 644 | 7 902 077 | |
| - Bad debt provision | 0 | 0 | -259 468 | -400 000 | |
| Total | 134 116 | 1 860 125 | 30 780 176 | 7 502 077 |
NOTE 8 – FINANCIAL INSTRUMENTS
| Acquisition cost |
Market value | Book value | |
|---|---|---|---|
| Other financial instruments | 224 146 707 | 221 011 583 | 221 011 583 |
| NOTE 9 – BANK DEPOSITS | |||
| Zaptec AS | Consolidated group |
||
| Restricted funds for employee withholding tax |
0 | 1 419 722 | |
| Employees tax liability | 0 | 1 398 122 | |
| NOTE 10 – SHAREHOLDERS AND SHAREHOLDER INFORMATION | |||
| Share capital Zaptec AS 31.12.2020 | Number of shares |
Face value | Book value |
| Ordinary shares | 75 009 678 | 0,00625 | 468 810,49 |
| Sum | 75 009 678 | 468 810 | |
| Main shareholders 31.12.2020: | Number of shares |
Ownership interest |
Voting rights |
| Valinor AS | 17 424 432 | 23,23 % | 23,23 % |
| State Street Bank and Trust Comp | 4 200 000 | 5,60 % | 5,60 % |
| Verdipapirfondet Norge Selektiv | 3 927 405 | 5,24 % | 5,24 % |
| Nordnet Bank AB | 3 917 593 | 5,22 % | 5,22 % |
| Clearstream Banking S.A. | 2 950 367 | 3,93 % | 3,93 % |
| Avanza Bank AS | 2 682 486 | 3,58 % | 3,58 % |
| Kog Invest AS | 2 125 000 | 2,83 % | 2,83 % |
| Verdipapirfondet DNB SMB | 1 658 550 | 2,21 % | 2,21 % |
| MUST Invest AS | 1 554 726 | 2,07 % | 2,07 % |
| J.P. Morgan Bank Luxemburg S.A. | 1 409 544 | 1,88 % | 1,88 % |
| Østrem Invest AS | 1 300 000 | 1,73 % | 1,73 % |
| Danske Bank A/S | 1 200 000 | 1,60 % | 1,60 % |
| Velde Holding AS | 1 141 403 | 1,52 % | 1,52 % |
NOTE 10 – SHAREHOLDERS AND SHAREHOLDER INFORMATION CONTINUED
| Main shareholders 31.12.2020: | Number of shares |
Ownership interest |
Voting rights |
|---|---|---|---|
| J.P. Morgan Bank Luxemburg S.A | 1 135 144 | 1,51 % | 1,51 % |
| Whiterock AS | 1 050 000 | 1,40 % | 1,40 % |
| Verdipapirfondet Pareto Investment | 1 047 000 | 1,40 % | 1,40 % |
| Skandinaviska Enskilda Banken AB | 959 000 | 1,28 % | 1,28 % |
| Saamand AS | 946 597 | 1,26 % | 1,26 % |
| Verdipapirfondet DNB Norge Pensjon | 891 501 | 1,19 % | 1,19 % |
| Equinor Pensjon | 802 000 | 1,07 % | 1,07 % |
| Velde Eiendom Invest AS | 785 714 | 1,05 % | 1,05 % |
| HSBC Trinkaus & Burkhardt AG | 764 898 | 1,02 % | 1,02 % |
| Zaptec AS – Treasury stock | 68 709 | 0,09 % | 0,09 % |
| Other (less than 1% ownership ) | 21 067 609 | 28,09 % | 28,09 % |
| Total shares | 75 009 678 | 100 % | 100 % |
Stocks and options owned by management:
| Name | Position | Numbers of shares | Options | |||
|---|---|---|---|---|---|---|
| Anders Thingbø | CEO | 2 125 000 | 900 000 | |||
| Kurt Østrem | CFO | 1 300 000 | 300 000 | |||
| Stocks and options owned by members of the board: | ||||||
| Name | Position | Numbers of shares | Options | |||
| Pål Selboe Valseth | Chairman of the board | 520 000 | 0 | |||
| Christian Rangen | Board member | 564 562 | 0 |
Lars Helge Helvig Deputy board member 17 424 432 0
NOTE 11 – EQUITY
| Zaptec AS | Issued capital |
Paid-in capital |
Treasury shares |
Share premium fund |
Other equity | Total |
|---|---|---|---|---|---|---|
| Equity 01.01.2020 | 318 186 | -5 046 | 95 007 852 | -1 883 906 | 93 437 086 | |
| Share repurchases- | 0 | -1 250 | -598 750 | -600 000 | ||
| Treasury shares | ||||||
| Treasury shares sales |
5 866 | 2 305 884 | 2 311 750 | |||
| New shares issued | 150 625 | 228 985 435 | 229 136 060 | |||
| Net profit | 19 680 848 | 19 680 848 | ||||
| Employee stock options |
6 287 188 | 6 287 188 | ||||
| Equity 31.12.2020 | 468 811 | 6 287 188 | -429 | 323 993 287 | 19 504 076 | 350 252 933 |
| Consolidated group |
Issued capital |
Paid-in capital |
Treasur y shares |
Share premium fund |
Other equity | Minority | Total |
|---|---|---|---|---|---|---|---|
| Equity 01.01.2020 |
318 186 | -5 046 | 95 007 852 | -42 097 040 | 53 223 953 | ||
| Share repurchases Treasury shares |
-1 250 | -598 750 | -600 000 | ||||
| Treasury shares sales |
5 866 | 2 305 884 | 2 311 750 | ||||
| New shares issued |
150 625 | 228 985 435 | 229 136 060 | ||||
| Net profit | 17 592 338 | 141 902 | 17 592 338 | ||||
| Employee stock options |
6 287 188 | 6 287 188 | |||||
| Other changes |
118 160 | -55 296 | 62 864 | ||||
| Equity 31.12.2020 |
468 811 | 6 287 188 | -429 | 323 993 287 | -22 679 408 | 86 606 | 308 156 055 |
NOTE 12 – INTERCOMPANY BALANCES WITH GROUP COMPANIES AND ASSOCIATES
| Zaptec AS | ||
|---|---|---|
| 2020 | 2019 | |
| Accounts receivables | 134 116 | 1 860 125 |
| Other receivables | 24 561 763 | 3 448 391 |
| Other short term payables | 11 045 920 | 10 240 606 |
These balance sheet items are eliminated in the consolidated financial statement.
NOTE 13 – SECURED DEBT
| Zaptec AS | Consolidated Group | |||||
|---|---|---|---|---|---|---|
| 2020 | 2019 | 2020 | 2019 | |||
| Secured debt | 0 | 0 | 7 666 664 | 11 500 000 | ||
| Guaranties pledges as security | 0 | 0 | 2 500 000 | 2 500 000 | ||
| Secured in the following assets, book value: | ||||||
| Fixed assets | 0 | 0 | 2 246 478 | 1 672 246 | ||
| Inventory | 0 | 0 | 12 952 061 | 16 806 101 | ||
| Accounts receivables | 0 | 0 | 30 780 176 | 7 502 077 | ||
| Total | 0 | 0 | 45 978 715 | 25 980 424 |
NOTE 14 – RECEIVABLES, LIABILITIES AND GUARANTEE OBLIGATIONS
| Zaptec AS: | 2020 | 2019 |
|---|---|---|
| Debt payable later than five years | 0 | 0 |
| Other long-term receivables | 0 | 0 |
| Off-balance sheet guarantees | 0 | 0 |
| Consolidated group: | 2020 | 2019 |
| Debt payable later than five years | 0 | 0 |
| Other long-term receivables | 46 137 | 4 002 740 |
| Off-balance sheet guarantees | 2 500 000 | 2 500 000 |
NOTE 15 – PUBLIC GRANTS
In 2020 the group received NOK 1 274 093 in tax incentives for research and development through the government program SkatteFUNN. The incentive is a tax credit and comes in the form of a deduction from a company's payable corporate tax. The amount is recorded in the balance sheet as capitalised R&D, reducing the capitalised cost. Zaptec Charger AS received NOK 188 050 in 2020, through The Business Compensation Scheme, a government introduced measure to handle the economic consequences of the coronavirus outbreak in 2020.
NOTE 16 – TRANSACTIONS WITH RELATED PARTIES
The Group has various transactions with associated companies. All the transactions have been carried out as part of the ordinary operations and at arms -length prices. Zaptec AS's revenue from intercompany transactions in 2020 amount to NOK 159 217.
NOTE 17 – RENTAL AGREEMENTS AND LEASING
The Group has entered into lease agreements for offices in Stavanger, Oslo and Stockholm, with yearly cost of NOK 4 024 800. The rental agreements have terms varying between 1 month and 5 years. The majority of these agreements includes a warrant for renewal at the end of the agreement period.
NOTE 18 – SPECIFICATION OF OPERATING EXPENSES BY NATURE
| Zaptec AS | Consolidated Group | |||
|---|---|---|---|---|
| 2020 | 2019 | 2020 | 2019 | |
| Office lease agreements etc. | 0 | 0 | 2 024 020 | 1 573 818 |
| Other operating expenses | 1 472 322 | -2 226 934 | 19 773 469 | 21 999 079 |
| Development costs | 0 | 0 | 0 | 0 |
| Total | 1 474 322 | -2 226 934 | 21 797 489 | 23 572 897 |
To the General Meeting of Zaptec AS
RSM Norge AS
Stokkamyrveien 22, 4313 Sandnes Org.nr: 982 316 588 MVA
T +47 51 63 85 00 www.rsmnorge.no
Independent Auditor's Report
Report on the Audit of the Financial Statements
Opinion
We have audited the financial statements of Zaptec AS showing a profit of NOK 19 680 848 in the financial statements of the parent company and profit of NOK 17 734 240 in the financial statements of the group. The financial statements comprise:
- The financial statements of the parent company Zaptec AS (the Company), which comprise the balance sheet as at 31 December 2020, the income statement and cash flow statement for the year then ended, and notes to the financial statements, including a summary of significant accounting policies, and
- The consolidated financial statements of Zaptec AS and its subsidiaries (the Group), which comprise the balance sheet as at 31 December 2020, the income statement and cash flow statement for the year then ended, and notes to the financial statements, including a summary of significant accounting policies.
In our opinion:
- The financial statements are prepared in accordance with the law and regulations.
- The accompanying financial statements give a true and fair view of the financial position of the Company as at 31 December 2020, and its financial performance and its cash flows for the year then ended in accordance with the Norwegian Accounting Act and accounting standards and practices generally accepted in Norway.
- The accompanying consolidated financial statements give a true and fair view of the financial position of the Group as at 31 December 2020, and its financial performance and its cash flows for the year then ended in accordance with the Norwegian Accounting Act and accounting standards and practices generally accepted in Norway.
Basis for Opinion
We conducted our audit in accordance with laws, regulations, and auditing standards and practices generally accepted in Norway, including International Standards on Auditing (ISAs). Our responsibilities under those standards are further described in the Auditor's Responsibilities for the Audit of the Financial Statements section of our report. We are independent of the Company and the Group as required by laws and regulations, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Other information
Management is responsible for the other information. The other information comprises information in the annual report, except the financial statements and our auditor's report thereon.
Our opinion on the financial statements does not cover the other information and we do not express any form of assurance conclusion thereon.
THE POWER OF BEING UNDERSTOOD AUDIT | TAX | CONSULTING
RSM Norge AS is a member of the RSM network and trades as RSM. RSM is the trading name used by the members of the RSM network. Each member of the RSM network is an independent accounting and consulting firm which practices in its own right. The RSM network is not itself a separate legal entity in any jurisdiction.
In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated.
If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.
Responsibilities of the Board of Directors and the Managing Director for the Financial Statements
The Board of Directors and the Managing Director (Management) are responsible for the preparation in accordance with law and regulations, including a true and fair view of the financial statements in accordance with the Norwegian Accounting Act and accounting standards and practices generally accepted in Norway, and for such internal control as management determines is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the financial statements, management is responsible for assessing the Company's and the Group's ability to continue as a going concern, disclosing, as applicable, matters related to going concern. The financial statements use the going concern basis of accounting insofar as it is not likely that the enterprise will cease operations.
Auditor's Responsibilities for the Audit of the Financial Statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with laws, regulations, and auditing standards and practices generally accepted in Norway, including ISAs will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
For further description of Auditor's Responsibilities for the Audit of the Financial Statements reference is made to https://revisorforeningen.no/revisjonsberetninger
Report on Other Legal and Regulatory Requirements
Opinion on the Board of Directors' report
Based on our audit of the financial statements as described above, it is our opinion that the information presented in the Board of Directors' report concerning the financial statements, the going concern assumption and the proposed allocation of the result is consistent with the financial statements and complies with the law and regulations.
Opinion on Registration and Documentation
Based on our audit of the financial statements as described above, and control procedures we have considered necessary in accordance with the International Standard on Assurance Engagements (ISAE) 3000, Assurance Engagements Other than Audits or Reviews of Historical Financial Information, it is our opinion that management has fulfilled its duty to produce a proper and clearly set out registration and documentation of the Company's accounting information in accordance with the law and bookkeeping standards and practices generally accepted in Norway.
Sandnes, 22 April 2021 RSM Norge AS
Gunnar Golin Strøm State Authorised Public Accountant Note: This translation from Norwegian has been prepared for information purposes only.
Zaptec AS P.O. Box 8034 4068 Stavanger, Norway www.zaptec.com