Interim Report 2 2025: ARR growth 179%

MAR

On April 28, the acquisition of Safestate AB was completed, and the company has been included in the consolidated financial statements as of May 2025. To provide a comprehensive view of the Group, a pro forma income statement has been prepared for the period January 1 - June 30, 2025, with a comparison against the same period for Eye World in the previous year. The points listed below under the "Highlights" section are based on the pro forma figures.

Highlights

  • Sales amounted to KSEK 11,826 (KSEK 5 522)
  • Sales growth reached 104% compared to Q1 2024.
  • Positive EBITDA in Q1 excluding restructuring costs, amounting to KSEK 5,867, corresponding to an EBITDA margin of about 50%.
  • Cash balance amounted to MSEK 12.8 the 1st of July 2025.
  • Annual Recurring Revenue (ARR) amounted to MSEK 50.7 at the end of Q2 2025 (MSEK 18.2).
  • Invoiced sales in Q2 amounted to KSEK 13,223, resulting in a Billing EBITDA excluding restructuring costs of KSEK 7,264, corresponding to a Billing EBITDA margin of 55%.
  • The Board is considering a transition to IFRS accounting standards. Such a change would provide more flexible conditions for the amortization of goodwill and intangible assets. Under the current framework, the applied amortization principles are the main reason why the Group does not show a profit on the bottom line. The Board's view is that adopting IFRS would provide a more accurate representation of the Group's profitability. Under IFRS, the result for the quarter would have been positive at approximately MSEK 1.4, and the result for the first half of the year would have been positive at approximately MSEK 1.9.

Summary April - June 2025 (compared to the same period the previous year):

  • Net sales: KSEK 10,807 (KSEK 5,522)
  • EBITDA for the period: KSEK 3,604 (KSEK 802), adjusted for restructuring costs: KSEK 5,001 (KSEK 2,222)
  • Result for the period: KSEK -4,058 (KSEK -3,041), with the application of IFRS depreciation, the result for the period would have been positive at approximately MSEK 1.4.
  • Sales per share: SEK 0,31 (SEK 0,19)
  • Earnings per share: SEK -0,12 (SEK -0,11)
  • Equity per share: SEK 4,44 (SEK 2,15)

Summary January - June 2025 (compared to the same period the previous year):

  • Net sales: KSEK 18,642 (KSEK 9,504)
  • EBITDA for the period: KSEK 6,092 (KSEK 738), adjusted for restructuring costs: KSEK 8,837 (KSEK 3,777)
  • Result for the period: KSEK -5,444 (KSEK -4,778), in the comparison period, the result included a positive contribution from shares in Group companies of KSEK 2,154. With the application of IFRS depreciation, the result for the period would have been positive at approximately MSEK 1.9.
  • Sales per share: SEK 0,53 (SEK 0,33)
  • Earnings per share: SEK -0,15 (SEK -0,17)
  • Equity per share: SEK 4,44 (SEK 2,15)

On April 28, the acquisition of Safestate AB was completed, and the company has been included in the consolidated financial statements as of May 2025. To provide a comprehensive view of the Group, a pro forma income statement has been prepared for the period January 1 - June 30, 2025, with a comparison against the same period for Eye World in the previous year. This has been prepared as if Safestate AB had been a wholly owned subsidiary at the beginning of the 2025 financial year. The consolidation is simplified, as no full purchase price allocation has been prepared as of January 1, 2025. The comparison periods refer to Eye World's reported figures in the respective historical periods.

Pro forma Income Statement
Pro forma EyeonGroup and Safestate 2025-04-01 2024-04-01 2025-01-01 2024-01-01 2024-01-01
(KSEK) 2025-06-30 2024-06-30 2025-06-30 2024-06-30 2024-12-31
Net Sales
Net sales 11 826 5 522 22 734 9 504 25 198
Total Net Sales 11 826 5 522 22 734 9 504 25 198
Other Operating Income
Capitalized work for own account - 6 - 610 612
Other operating income 250 411 317 800 1 552
Total Other Operating Income 250 417 317 1 410 2 164
Total Revenues 12 076 5 939 23 051 10 914 27 362
Operating Costs
Raw materials and supplies -1 432 -613 -3 497 -1 204 -2 494
Other external costs -2 121 -2 132 -4 354 -3 777 -10 594
Personnel costs -2 656 -953 -5 175 -2 024 -3 772
Other operating costs - -19 -50 -132 -30
Restructuring costs -1 598 -1 421 -3 564 -3 039 -6 628
Total Operating Costs before Depreciation -7 808 -5 137 -16 640 -10 176 -23 518
Operating Profit before Depreciation (EBITDA) 4 269 802 6 411 738 3 844
(EBITDA excluding restructuring costs) 5 867 2 222 9 975 3 777 10 472

Events During the Period

  • EyeonGroup, together with the reseller Miss Group, has launched the first White Label B2B portal under the name Miss Group Safe.
  • EyeonGroup has signed a Letter of Intent with a leading telecommunications operator in Europe.
  • EyeonGroup has entered into a strategic partnership with Point Wild to expand its cybersecurity offering.
  • EyeonGroup has signed a conditional agreement for the acquisition of Safestate AB.
  • Talkmore, which is part of Telenor Norway, has launched EyeonGroup's identity protection service as a white label offering.
  • EyeonGroup has signed a Letter of Intent with a leading international cybersecurity player.
  • EyeonGroup has signed a strategic reseller agreement with a global telecommunications partner for a launch in the Polish market.
  • EyeonGroup launches advanced Defense Tech product for security providers.
  • The acquisition of Safestate AB was completed on April 28, 2025.
  • Miss Group launched in Norway under its leading brand Domeneshop.
  • One of the company's strategic resellers in the insurance sector showed a significant increase in the number of active subscriptions. A total of 105,000 new paying subscriptions were activated through this reseller alone during the second quarter, all invoiced one year in advance.
  • Miss Group launched in Switzerland under the Hoststar brand, thereby reaching a potential customer base of 80,000 new corporate clients.
  • On May 30, 2025, Eye World AB held its Annual General Meeting. Mattias Kaneteg was elected as the new Chairman of the Board and Johan Kämpe as a new Board Member. The meeting also resolved to change the company name to Eye World AB.
  • Eye World signed an expanded strategic agreement with its largest reseller, granting the reseller full freedom to include EYE's cybersecurity service, Dark Web Monitoring, across its entire current and future service offering - without segmentation restrictions.
  • On June 17, the name change to Eye World AB was registered with the Swedish Companies Registration Office (Bolagsverket).
  • Safestate signed a three-year agreement with a leading insurance company, covering 240,000 subscriptions.
  • Eye World launched CybSec.World, an AI-powered cybersecurity news platform - fully driven by AI, designed to deliver up-to-date, optimized content at high speed without relying on traditional editorial resources.
  • Miss Group launched in Finland under the DomainKeskus brand, making this Eye World's fourth active market with Miss Group, following entries into Sweden, Norway, and Switzerland.

Events After the Period

  • Eye World has surpassed 1 million active subscribers - a historic milestone that reflects the growing global demand for strong digital privacy and proactive cybersecurity.
  • Eye World will participate as a sponsor and exhibitor at MSP Global 2025 in Barcelona on October 22-23.
  • EYE has signed a Letter of Intent (LOI) with one of Scandinavia's leading telecom operators. The goal is to finalize the definitive agreement by August 31, 2025, with a planned launch during the fourth quarter of the same year.
  • Eye World AB has renewed its PCI certification for an additional 12 months. This marks an important milestone for the company and serves as a strong quality stamp on its services.

Dear Shareholders,

The second quarter and summer of 2025 have been an eventful and important period for Eye World. We have made significant progress, signed new agreements, and continued to build the strong foundation needed for long-term growth.

Major agreements strengthen our position
In June, our subsidiary Safestate achieved a key milestone. We signed a new three-year agreement with one of Scandinavia's largest insurance companies. The agreement covers a total of 240,000 subscriptions - more than twice the previous number - which enabled us to surpass 1 million active subscriptions in July.

New opportunities through resellers
We also signed a new agreement with one of our largest resellers. Under this agreement, our Dark Web Monitoring service becomes a standard part of their subscriptions and can now be offered to all their customers. Previously, the service was more limited and sold only as part of a security package or as an add-on. This change allows us to reach significantly more users and strengthens both our revenue and subscription base.

A summer of clear progress
Q2 and the summer have in many ways confirmed that our strategy is working. We are growing rapidly, diversifying our revenue, and gaining market validation through the agreements we sign. Some of our key achievements include:
· Surpassing 1 million subscriptions.
· Signing multiple major agreements that bring more users and higher recurring revenue.
· Our services becoming an increasingly integral part of our partners' offerings.
· Our business model already showing results in the form of stronger cash flow and increased stability.

Focus moving forward
Now that we have surpassed 1 million subscribers, our focus is on delivering on the agreements we have already signed while working to finalize the outstanding LOIs. We also continue to bring in new partners, both in the Nordics and on international markets. Another key priority is growing alongside our existing partners by offering more of our products and thereby creating even greater value for both them and us.

Closing remarks
This quarter and summer demonstrate that Eye World is stronger than ever. We are not only building a company that grows in numbers, but also a platform that plays an increasingly important role for individuals and organizations seeking to protect their digital identity. I would like to extend my sincere thanks to our employees for their dedication, to our partners for their collaboration, and to you, our shareholders, for your continued support.

We now enter the autumn with energy, clear goals, and a strong belief that we can continue growing at the same pace. The journey has only just begun.

Description of the business

Eye World AB (publ) (https://eye.world), founded in 2015, is one of Northern Europe's leading and fastest-growing providers of SaaS solutions in Cyber Security. We are your complete partner and One Stop Shop for digital security, offering a unique AppStore that brings together 11 powerful services under one roof. Our partners can seamlessly select the solutions that fit their business model and easily offer them to their end customers.

Eyeon Group delivers innovative business solutions in IT security, privacy protection, and advanced AI-powered data solutions. Our products are specifically designed for the B2B market, with a focus on demanding industries such as banking and finance, insurance, telecom, and hosting. We help businesses across Europe protect their digital assets and stay ahead of cyber threats-today and in the future.

Eyeon Group in short

Eyeon Group AB (publ) is the parent company of a group with the wholly-owned subsidiaries Safestate AB EyeonID Intressenter AB. Eye Worlds's headquarters, including development, production, and administration, is located in Stockholm and an office in Dubai.

This report covers the entire group's and the parent company's operations during the period from January 1 2025 to June 30 2025.

Financial overview

The following section provides a summary of Eye World's financial information for the period April - June 2025, with a comparison to April - June 2024, as well as for the period January - June 2025, compared with January - June 2024. During this period, Eye World completed the acquisition of Safestate AB on April 28. Safestate has been included in the consolidated financial statements as of May 2025.

Sales and results

April - June

The group's net sales for the period amounted to KSEK 10,807 (KSEK 5,522), with a net result of KSEK

-4,058 (KSEK -3,041).

Sales were distributed as follows:

B2B KSEK 3,079 (KSEK 223)

B2C White label KSEK 7,728 (KSEK 5,299)

Sales and results

January - June

The group's net sales for the period amounted to KSEK 18,642 (KSEK 9,504), with a net result of KSEK

-5,444 (KSEK -4,778).

Sales were distributed as follows:

B2B KSEK 5,903 (KSEK 228)

B2C White label KSEK 12,739 (KSEK 9,276)

Liquidity and financing

As of June 30 2025, EyeonGroup's bank balances amounted to KSEK 8,090 (KSEK 5,559, as of July 1, cash and cash equivalents amounted to MSEK 12.7. The group had interest-bearing liabilities of KSEK 7,694 (SEK 106).

Investments

April - June

Eyeonid's total new investments during the period amounted to KSEK 3,167 (KSEK 2,326) and concerned intangible fixed assets amounting to KSEK 3,145 (KSEK 2,317) such as capitalized development costs, and tangible fixed assets amounting to KSEK 22 (KSEK 9).

January - June

Eyeonid's total new investments during the period amounted to KSEK 5,291 (KSEK 5,237) and concerned intangible fixed assets amounting to KSEK 5,269 (KSEK 5,229) such as capitalized development costs, and tangible fixed assets amounting to KSEK 22 (KSEK 9).

Depreciation

April - June

The period's result was charged with KSEK 7,428 (KSEK 3,838) in depreciation, of which KSEK 56 (KSEK 51) refers to depreciation on equipment, tools, and installations, KSEK 3,893 (KSEK 3 773) refers to depreciation of capitalized development costs, and goodwill depreciation of KSEK 3,480 (KSEK 14).

January - June

The period's result was charged with KSEK 11,263 (KSEK 7,665) in depreciation, of which KSEK 107 (KSEK 106) refers to depreciation on equipment, tools, and installations, KSEK 7,676 (KSEK 7,545) refers to depreciation of capitalized development costs, and goodwill depreciation of KSEK 3,480 (KSEK 14).

Equity

As of June 31, 2025, Eye World's equity amounted to KSEK 156,012 (KSEK 61,023).

The share and share-related Instruments

As of June 30, 2025, the share capital of Eyeon Group AB was divided into 35,156,116 shares with a nominal value of SEK 0.2. All shares are of the same series and have the same right to vote and profit in the company. The shares in Eye World have been traded on NGM Nordic SME under the ticker EYEW since September 20, 2016. Since February 7, 2023, the shares in Eyeonid have been traded with ISIN code SE0019763988 after the share consolidation decided at the extraordinary general meeting on January 27, 2023. EyeonGroup does not have a liquidity guarantee agreement.

At the 2023 annual general meeting, it was decided to introduce the Employee Stock Option Program 2023/2026 and the Warrant Program 2023/2026. The programs are aimed at the company's employees and consultants. Each option under the respective program entitles the holder to subscribe for one share. The exercise period runs from September 1, 2026, to September 30, 2026. If all issued options are exercised to subscribe for shares, the number of shares will increase by 1,495,269 shares, corresponding to a dilution of approximately 5 percent of the total number of shares and votes in the company. Due to

known personnel changes, the number of shares will increase by 897,159 shares upon full exercise of issued options, corresponding to a dilution of approximately 3% of the total number of shares and votes in the company.

Employees

As of June 30, 2025, Eye World had approximately 17 staff members, of which 8 (3) were employees and the remainder were consultants.

Accounting principles

The report has been prepared in accordance with the Annual Accounts Act of Sweden and BFNAR 2012:1 Annual Report and Consolidated Financial Statements (K3). Applied principles are consistent with those described in the 2024 annual report.

Upcoming reporting dates

Eyeon Group AB provides regular financial information according to the following schedule:

November 3 2025 Interim report 3 2025
Februari 16 2026 Year end report 2025

This report has not been subject to review by the company's auditor.

August 25, 2025

Eye World AB (publ)

The Board of Directors

For further information, please contact:

Fredrik Björklund

CEO

+46 70-892 35 92

Carl-Magnus Jönsson

CFO

+46 73-545 53 50

This information is information that Eye World AB (publ) is obliged to disclose under the EU Market Abuse Regulation. The information was provided, through the contact of the above contact person, for publication on August 25, 2025, at 08.30 CEST.

Income Statement
Group 2025-04-01 2024-04-01 2025-01-01 2024-01-01 2024-01-01
(KSEK) 2025-06-30 2024-06-30 2025-06-30 2024-06-30 2024-12-31
Net Sales
Net Sales 10 807 5 522 18 642 9 504 25 198
Total Net Sales 10 807 5 522 18 642 9 504 25 198
Other Operating Income
Capitalized work for own account - 6 - 610 612
Other operating income 259 411 311 800 1 552
Total Other Operating Income 259 417 311 1 410 2 164
Total Revenues 11 065 5 939 18 952 10 914 27 362
Operating Costs
Raw materials and supplies -1 757 -613 -2 442 -1 204 -2 494
Other external costs -2 082 -2 132 -4 031 -3 777 -10 594
Personnel costs -2 226 -953 -3 593 -2 024 -3 772
Other operating costs 0 -19 -50 -132 -30
Restructuring costs -1 397 -1 421 -2 745 -3 039 -6 628
Total Operating Costs before Depreciation -7 461 -5 137 -12 861 -10 176 -23 518
Operating Profit before Depreciation (EBITDA) 3 604 802 6 092 738 3 844
((EBITDA excluding restructuring costs) 5 001 2 222 8 837 3 777 10 472
Depreciation and Group Share Results
Depreciation of tangible and intangible assets -7 428 -3 838 -11 263 -7 665 -15 243
Result of sold shares in group companies - - - 2 154 6 089
Total Depreciation and Group Share Results -7 428 -3 838 -11 263 -5 511 -9 155
Operating Profit (EBIT) -3 824 -3 036 -5 171 -4 773 -5 311
Results from Financial Items
Interest income and similar items 1 0 1 0 77
Interest expenses and similar items -234 -2 -274 -2 -122
Total Results from Financial Items -234 -2 -273 -2 -44
Profit After Financial Items -4 058 -3 038 -5 444 -4 775 -5 355
Tax on the period's result - -2 - -3 -3
RESULT FOR THE PERIOD -4 058 -3 041 -5 444 -4 778 -5 358
Balance Sheet
Group
(KSEK) 2025-06-30 2024-06-30 2024-12-31
ASSETS
Intangible Fixed Assets
Goodwill 100 924 420 -
Capitalized expenditures for development work 65 022 57 966 59 623
Total Intangible Fixed Assets 165 946 58 386 59 623
Tangible Fixed Assets
Equipment, tools, and installations 291 431 328
Total Tangible Fixed Assets 291 431 328
Financial Fixed Assets
Other long-term receivables 414 - -
Total Financial Fixed Assets 414 0 0
Total Fixed Assets 166 651 58 817 59 952
Current Assets
Short-term Receivables
Accounts receivables 14 515 2 632 5 563
Other receivables 2 772 128 52
Prepaid expenses and accrued income 527 1 763 3 006
Total Short-term Receivables 17 814 4 523 8 621
Cash and Cash Equivalents* 8 090 5 559 6 418
Total Current Assets 25 905 10 082 15 039
TOTAL ASSETS 192 556 68 899 74 991
Balance Sheet
Group
(KSEK) 2025-06-30 2024-06-30 2024-12-31
Equity and Liabilities
Equity
Equity 156 012 61 023 60 266
Total Equity 156 012 61 023 60 266
Long-term Liabilities
Other iabilities - - -
Total Long-term Liabilities 0 0 0
Short-term Liabilities
Accounts Payable 9 583 3 626 4 174
Current Tax Liabilities 84 16 0
Other Liabilities 9 710 1 076 2 424
Accrued Expenses and Prepaid Income 17 168 3 159 8 127
Total Short-term Liabilities 36 544 7 877 14 726
TOTAL EQUITY AND LIABILITIES 192 556 68 899 74 991

Changes in Equity
2025-04-01 - 2025-06-30 Group (KSEK) Share Capital Reserves Other Contributed Capital Retained Earnings incl. periods Result Total Equity
Amount at the beginning of the period 5 682 0 269 785 -216 587 58 880
Share issue 1 349 99 841 101 190
Period's result -4 058 -4 058
2025-06-30 7 031 0 369 625 -220 645 156 012
2024-04-01 - 2024-06-30 Group (KSEK) Share Capital Reserves Other Contributed Capital Retained Earnings incl. periods Result Total Equity
Amount at the beginning of the period 33 524 1 636 269 793 -240 876 64 077
Decrease in share capital -27 842 27 842 0
Issue costs -8 -8
Period's currency difference -5 -5
Period's result -3 041 -3 041
2024-06-30 5 682 1 631 269 785 -216 075 61 023
2025-01-01 - 2025-06-30 Group (KSEK) Share Capital Reserves Other Contributed Capital Retained Earnings incl. periods Result Total Equity
Amount at the beginning of the period 5 682 - 269 785 -215 201 60 266
Share issue 1 349 99 841 101 190
Period's result -5 444 -5 444
2025-06-30 7 031 0 369 625 -220 645 156 012
2024-01-01 - 2024-06-30 Group (KSEK) Share Capital Reserves Other Contributed Capital Retained Earnings incl. periods Result Total Equity
Amount at the beginning of the period 33 524 2 418 269 793 -239 933 65 802
Decrease in share capital -27 842 27 842 -
Issue costs -8 -8
Period's currency difference 7 7
Period's result -4 778 -4 778
2024-06-30 5 682 2 425 269 785 -216 869 61 023
2024-01-01 - 2024-12-31 Group (KSEK) Share Capital Reserves Other Contributed Capital Retained Earnings incl. periods Result Total Equity
Amount at the beginning of the period 33 524 169 269 793 -237 685 65 801
Decrease in share capital -27 842 27 842 -
Issue costs -8 -8
Period's currency difference -169 -169
Period's result -5 358 -5 358
2024-12-31 5 682 0 269 785 -215 201 60 266
Cash Flow Statement
Group 2025-04-01 2024-04-01 2025-01-01 2024-01-01 2024-01-01
(KSEK) 2025-06-30 2024-06-30 2025-06-30 2024-06-30 2024-12-31
Operating Activities
Operating Profit -3 824 -3 036 -5 171 -4 773 -5 311
Adjustments for items not included in cash flow:
Depreciation 7 428 3 838 11 263 7 665 15 243
Gains on sale of assets - - - -2 154 -6 089
Interest Received 0 0 1 0 77
Interest Paid -198 -2 -201 -2 -3
Cash Flow from Operating Activities
before Changes in Working Capital 3 406 800 5 891 736 3 918
Cash Flow from Changes in Working Capital
Increase (-) / Decrease (+) in Receivables -7 442 -83 -8 930 -89 -4 110
Increase (+) / Decrease (-) in Payables 7 285 3 149 5 090 2 179 8 839
Cash Flow from Operating Activities 3 249 3 866 2 051 2 826 8 647
Investing Activities
Acquisition of Capitalized Development Costs -3 145 -2 317 -5 269 -5 229 -9 965
Acquisition of Tangible Fixed Assets -22 -9 -22 -9 -9
Change in Financial Assets - - -137 - -
Acquisition of Subsidiaries -1 451 551 -1 451 551 551
Disposal/Liquidation of Subsidiaries - 0 - 37 -192
Cash Flow from Investing Activities -4 618 -1 774 -6 878 -4 649 -9 615
Financing Activities
Share Issue before Issue Costs - - - - -
Issue Costs - -8 - -8 -8
Short-term loans received 6 500 - 6 500 - -
Cash Flow from Financing Activities 6 500 -8 6 500 -8 -8
Period's Cash Flow 5 131 2 083 1 672 -1 831 -976
Cash and Cash Equivalents at the Beginning of the Period 2 959 3 468 6 418 7 365 7 365
Currancy Difference in Cash and Cash Equivalents - 8 - 25 29
Cash and Cash Equivalents at the End of the Period 8 090 5 559 8 090 5 559 6 418
Income Statement
Parent Company 2025-04-01 2024-04-01 2025-01-01 2024-01-01 2024-01-01
(KSEK) 2025-06-30 2024-06-30 2025-06-30 2024-06-30 2024-12-31
Operating Revenues
Net sales 8 017 4 885 15 852 8 828 23 590
Other operating income 243 411 317 800 1 552
Total Operating Revenues 8 260 5 296 16 169 9 628 25 142
Operating Costs
Raw materials and supplies -974 -861 -1 960 -1 608 -3 364
Other external costs -2 587 -2 347 -5 583 -4 499 -13 448
Personnel costs -1 291 -1 647 -2 659 -2 943 -5 080
Other operating costs - -19 -72 -132 -30
Total Operating Costs before Depreciation -4 853 -4 873 -10 273 -9 182 -21 922
Operating Profit before Depreciation (EBITDA) 3 407 423 5 897 446 3 220
Depreciation
Depreciation of tangible and intangible assets -3 841 -3 823 -7 675 -7 647 -15 189
Total Depreciation -3 841 -3 823 -7 675 -7 647 -15 189
Operating Profit (EBIT) -433 -3 400 -1 778 -7 201 -11 969
Results from Financial Items
Result of sold shares in group companies - 0 - 675 851
Dividend from shares in group companies - - - 1 385 1 385
Interest income and similar items 0 0 0 0 77
Interest expenses and similar items -234 -2 -274 -2 -122
Total Results from Financial Items -234 -2 -274 2 059 2 192
Profit After Financial Items -667 -3 402 -2 052 -5 142 -9 777
Tax on the period's result - - - - -
RESULT FOR THE PERIOD -667 -3 402 -2 052 -5 142 -9 777
Balance Sheet
Parent Company
(KSEK) 2025-06-30 2024-06-30 2024-12-31
ASSETS
Intangible Fixed Assets
Capitalized expenditures for development work 56 524 62 394 59 623
Total Intangible Fixed Assets 56 524 62 394 59 623
Tangible Fixed Assets
Equipment, Tools, and Installations 226 431 328
Total Tangible Fixed Assets 226 431 328
Financial Fixed Assets
Shares in Group Companies 105 798 379 199
Other long-term receivables 137 - -
Total Financial Fixed Assets 105 934 379 199
Total Fixed Assets 162 684 63 204 60 151
Current Assets
Kortfristiga fordringar
Accounts Receivable 7 762 2 632 5 563
Receivables Group Companies - 12 -
Other Receivables 2 762 124 52
Prepaid Expenses and Accrued Income 526 1 460 3 006
Total Short-term Receivables 11 050 4 228 8 621
Cash and Cash Equivalents 7 817 4 768 6 371
Total Current Assets 18 867 8 995 14 992
TOTAL ASSETS 181 551 72 199 75 143
Balance Sheet
Parent Company
(KSEK) 2025-06-30 2024-06-30 2024-12-31
EQUITY AND LIABILITIES
Equity
Equity 159 556 65 052 60 418
Total Equity 159 556 65 052 60 418
Long-term Liabilities
Other Liabilities - - -
Total Long-term Liabilities 0 0 0
Short-term Liabilities
Accounts Payable 8 641 3 384 4 174
Current Tax Liabilities - 9 -
Liabilities to Group Companies 442 343 -
Other Liabilities 7 322 354 2 424
Accrued Expenses and Prepaid Income 5 590 3 058 8 127
Total Short-term Liabilities 21 995 7 147 14 726
TOTAL EQUITY AND LIABILITIES 181 551 72 199 75 143
Changes in Equity
2025-04-01 - 2025-06-30 Parent Company (KSEK) Share Capital Development Expenditure Reserve Share Premium Reserve Retained Earnings Periods Result Total Equity
Amount at the beginning of the period 5 682 57 965 269 785 -273 013 -1 385 59 033
Share issue 1 349 99 841 101 190
Transfer of previous period's result -1 385 1 385 -
Allocation to development expenditure reserve -1 441 1 441 -
Period's result -667 -667
2025-06-30 7 031 56 524 369 625 -272 957 -667 159 556
2024-04-01 - 2024-06-30 Parent Company (KSEK) Share Capital Development Expenditure Reserve Share Premium Reserve Retained Earnings Periods Result Total Equity
Amount at the beginning of the period 33 524 63 849 269 793 -296 964 -1 740 68 462
Decrease in share capital -27 842 27 842 -
Issue costs -8 -8
Transfer of previous period's result -1 740 1 740 -
Allocation to development expenditure reserve -1 455 1 455 -
Period's result -3 402 -3 402
2024-06-30 5 682 62 394 269 785 -269 407 -3 402 65 052
2025-01-01 - 2025-06-30 Parent Company (KSEK) Share Capital Development Expenditure Reserve Share Premium Reserve Retained Earnings Periods Result Total Equity
Amount at the beginning of the period 5 682 59 623 269 785 -264 896 -9 777 60 418
Share issue 1 349 99 841 101 190
Transfer of previous period's result -9 777 9 777 -
Allocation to development expenditure reserve -3 100 3 100 -
Period's result -2 052 -2 052
2025-06-30 7 031 56 524 369 625 -271 573 -2 052 159 556
2024-01-01 - 2024-06-30 Parent Company (KSEK) Share Capital Development Expenditure Reserve Share Premium Reserve Retained Earnings Periods Result Total Equity
Amount at the beginning of the period 33 524 64 643 269 793 -276 164 -21 594 70 202
Decrease in share capital -27 842 27 842 -
Issue costs -8 -8
Transfer of previous period's result -21 594 21 594 -
Allocation to development expenditure reserve -2 249 2 249 -
Period's result -5 142 -5 142
2024-06-30 5 682 62 394 269 785 -267 667 -5 142 65 052
2024-01-01 - 2024-12-31 Parent Company (KSEK) Share Capital Development Expenditure Reserve Share Premium Reserve Retained Earnings Periods Result Total Equity
Amount at the beginning of the period 33 524 64 643 269 793 -276 163 -21 594 70 203
Decrease in share capital -27 842 27 842 -
Issue costs -8 -8
Transfer of previous period's result -21 594 21 594 -
Allocation to development expenditure reserve -5 019 5 019 -
Period's result -9 777 -9 777
2024-12-31 5 682 59 624 269 785 -264 896 -9 777 60 418
Cash Flow Statement
Parent Company 2025-04-01 2024-04-01 2025-01-01 2024-01-01 2024-01-01
(KSEK) 2025-06-30 2024-06-30 2025-06-30 2024-06-30 2024-12-31
Operating Activities
Operating Profit -433 -3 400 -1 778 -7 201 -11 969
Adjustments for items not included in cash flow:
Depreciation 3 841 3 823 7 675 7 647 15 189
Interest Received 0 0 0 0 77
Interest Paid -198 -2 -201 -2 -3
Cash Flow from Operating Activities
before Changes in Working Capital 3 209 421 5 695 445 3 295
Cash Flow from Changes in Working Capital
Increase (-) / Decrease (+) in Receivables -940 -54 -2 428 -247 -4 641
Increase (+) / Decrease (-) in Payables 2 892 3 402 697 3 513 11 329
Cash Flow from Operating Activities 5 161 3 769 3 964 3 710 9 983
Investing Activities
Acquisition of Capitalized Development Costs -2 349 -2 317 -4 473 -5 295 -9 965
Acquisition of Tangible Fixed Assets 0 -9 - -9 -9
Change in Financial Assets - - -137 -25 -25
Acquisition of Subsidiaries -4 409 0 -4 409 0 0
Disposal/Liquidation of Subsidiaries - - - - 0
Cash Flow from Investing Activities -6 757 -2 326 -9 018 -5 329 -9 998
Financing Activities
New Share Issue before Issue Costs - - - - -
Issue Costs - -8 - -8 -8
Short-term loans received 6 500 - 6 500 - -
Cash Flow from Financing Activities 6 500 -8 6 500 -8 -8
Period's Cash Flow 4 904 1 435 1 446 -1 627 -23
Cash and Cash Equivalents at the Beginning of the Period 2 913 3 333 6 371 6 395 6 395
Cash and Cash Equivalents at the End of the Period 7 817 4 768 7 817 4 768 6 371
KPI:s
(SEK) 2025-04-01 2024-04-01 2025-01-01 2024-01-01 2024-01-01
2025-06-30 2024-06-30 2025-06-30 2024-06-30 2024-12-31
PROFITABILITY AND RETURN
Revenue Growth (%) 96% 59% 96% 40% 73%
Operating Margin (%) Neg Neg Neg Neg Neg
Profit Margin (%) Neg Neg Neg Neg Neg
Return on Equity (%) Neg Neg Neg Neg Neg
CAPITAL STRUCTURE
Equity (KSEK) 156 012 61 023 156 012 61 023 60 266
Total Assets (KSEK) 192 556 68 899 192 556 68 899 74 991
Capital Employed (KSEK) 163 705 61 129 163 705 61 129 61 527
Net Interest-bearing Debt (KSEK) -397 -5 453 -397 -5 453 -5 157
Capital Turnover Ratio (times) 0,08 0,08 0,14 0,14 0,35
Equity Ratio (%) 81% 89% 81% 89% 80%
Debt Ratio (%) 5% 0% 5% 0% 2%
Interest Coverage Ratio (times) Neg Neg Neg Neg Neg
CASH FLOW AND LIQUIDITY
Cash Flow before Investments (KSEK) 3 249 3 866 2 051 2 826 8 647
Cash Flow after Investments (KSEK) -1 369 2 092 -4 828 -1 823 -968
Cash and Cash Equivalents (KSEK) 8 090 5 559 8 090 5 559 6 418
INVESTMENTS
Acquisition of Tangible Fixed Assets (KSEK) 22 9 22 9 9
Acquisition of Intangible Fixed Assets (KSEK) 3 145 2 317 5 269 5 229 9 965
Acquisition of Subsidiaries (KSEK) 105 599 0 105 599 0 -
EMPLOYEES
Average Number of Employees 5 3 4,7 3 3
Revenue per Employee (KSEK) 2 161 1 841 3 966 3 168 8 399
Number of Employees 8 3 8 3 2
DATA PER SHARE
Number of Shares 35 156 116 28 410 125 35 156 116 28 410 125 28 410 125
Sales per Share 0,31 0,19 0,53 0,33 0,89
Earnings per Share (SEK) -0,12 -0,11 -0,15 -0,17 -0,19
Equity per Share (SEK) 4,44 2,15 4,44 2,15 2,12
Average Number of Shares during the Period 31 783 121 28 410 125 31 783 121 28 410 125 28 410 125

Definition of KPI:s

PROFITABILITY AND RETURN
Revenue Growth (%) The percentage increase in revenue compared to the previous period.
Operating Margin (%) Operating profit as a percentage of total revenue, indicating how much of each SEK of revenue is retained as operating profit.
Profit Margin (%) Net profit as a percentage of total revenue, showing the percentage of revenue that remains as profit after all expenses.
Return on Equity (%) Net profit for the period as a percentage of average equity.
CAPITAL STRUCTURE
Equity (KSEK) Equity at the end of the period.
Total Assets (KSEK) The sum of assets or the sum of liabilities and equity.
Capital Employed (KSEK) Total assets minus non-interest-bearing liabilities, including deferred tax.
Net Interest-bearing Debt (KSEK) The net of interest-bearing provisions and liabilities minus financial assets, including cash and cash equivalents.
Capital Turnover Ratio (times) Annual revenue divided by average total assets.
Equity Ratio (%) Equity as a percentage of total assets.
Debt Ratio (%) Interest-bearing liabilities divided by equity.
Interest Coverage Ratio (times) Earnings before interest and taxes plus financial expenses divided by financial expenses.
CASH FLOW AND LIQUIDITY
Cash Flow before Investments (KSEK) Profit after financial items plus items not affecting cash flow minus changes in working capital.
Cash Flow after Investments (KSEK) Profit after financial items plus items not affecting cash flow minus changes in working capital and investments.
Cash and Cash Equivalents (KSEK) Bank balances and cash.
EMPLOYEES
Average Number of Employees The average number of employees during the period.
Revenue per Employee (KSEK) Revenue divided by the average number of employees.
Number of Employees The number of employees at the end of the period.
DATA PER SHARE
Number of Shares The number of outstanding shares at the end of the period.
Sales per Share Period's sales divided by the number of shares.
Earnings per Share (SEK) Period's net profit divided by the number of shares.
Equity per Share (SEK) Equity divided by the number of shares.
Datum 2025-08-25, kl 08:30
Källa beQuoted
200 kr till alla nya kunder! Just nu får alla nya kunder på Nordnet 200 kronor insatta i fonden Nordnet One Offensiv. Erbjudandet gäller mellan 1:e och 30:e september!
Investeringar i värdepapper och fonder innebär alltid en risk och det är inte säkert att du får tillbaka det investerade kapitalet