Copied
 
 
2023, DKK
05.04.2024
Bruttoresultat

-1.981'

Primær drift
Na.
Årets resultat

-1.497'

Aktiver

3.202'

Kortfristede aktiver

1.085'

Egenkapital

3.065'

Afkastningsgrad

0 %

Soliditetsgrad

96 %

Likviditetsgrad

+500%

Resultat
05.04.2024
Årsrapport
2023
05.04.2024
2022
25.04.2023
Nettoomsætning
Bruttoresultat-1.981.106-239.507
Resultat af primær drift00
Indtægter af kapitalandele (tilknyttede og associerede) 00
Finansielle indtægter1.3150
Finansieringsomkostninger-6.677-11.733
Andre finansielle omkostninger00
Resultat før skat-1.986.468-292.240
Resultat-1.497.314-247.659
Forslag til udbytte00
Aktiver
05.04.2024
Årsrapport
2023
05.04.2024
2022
25.04.2023
Kortfristede varebeholdninger00
Kortfristede tilgodehavender fra salg og tjenesteydelser 693.479179.812
Likvider391.1051.776.963
Kortfristede aktiver1.084.5840
Immaterielle aktiver og goodwill2.117.369764.411
Finansielle anlægsaktiver00
Materielle aktiver00
Langfristede aktiver2.117.369764.411
Aktiver3.201.9532.721.186
Aktiver
05.04.2024
Passiver
05.04.2024
Årsrapport
2023
05.04.2024
2022
25.04.2023
Forslag til udbytte00
Egenkapital3.065.0272.312.341
Hensatte forpligtelser00
Langfristet gæld til banker00
Leverandører af varer og tjenesteydelser136.150408.595
Kortfristede forpligtelser136.926408.845
Gældsforpligtelser136.926408.845
Forpligtelser136.926408.845
Passiver3.201.9532.721.186
Passiver
05.04.2024
Nøgletal
05.04.2024
Årsrapport
2023
05.04.2024
2022
25.04.2023
Afkastningsgrad Na.Na.
Dækningsgrad Na.Na.
Resultatgrad Na.Na.
Varelagerets omsætningshastighed Na.Na.
Egenkapitals-forretning -48,9 %-10,7 %
Payout-ratio Na.Na.
Gældsdæknings-nøgletal Na.Na.
Soliditestgrad 95,7 %85,0 %
Likviditetsgrad 792,1 %Na.
Resultat
05.04.2024
Gæld
05.04.2024
Årsrapport
05.04.2024
Nyeste:01.01.2023- 31.12.2023(offentliggjort: 05.04.2024)
Information om virksomhedens regnskabsklasse:The Annual Report of Moddule ApS for 2023 has been presented in accordance with the provisions of the Danish Financial Statements Act for enterprises in reporting class B and certain provisions applying to reporting class C. Regnskabsklasse B1 true true The Annual Report is prepared consistently with the accounting principles applied last year.
Beretning
05.04.2024
Dato for ledelsens godkendelse af årsrapporten:2024-03-21
Beskrivelse af usikkerhed ved indregning eller måling:Recognition and measurement uncertainty Development projects completed Owing to the Company's special activity as development company a natural uncertainty is linked to the measurement of the Company's development assets. Based on the budget for the financial years 2024-2026, Management has assessed that the measurement of the development asset at 31 December 2023 is sound. In the budgeting, Management has assumed, among other things, a quaterly increase of 5% in average customer value and and increase in the influx of new customers of approximately 110 new subscribers per financial year in the financial years 2024-2026. The developmenet assets have been recognised in the balance sheet by DKK ('000) 2,117. Deferred tax assets Management has recognised the tax value of the Company's deferred tax asset in the balance sheet. The tax asset amounts to DKK ('000) 236 at 31 December 2023. The measurement of the tax asset relates to the Company's future performance. The Company's future performance is expected to be realised through subscriptions to the platform over the coming financial years. Therefore, the same uncertainty is related to the measurement of the recognised deferred tax asset, as for the measurement of the Company's completed development project. The assumptions for utilisation of the deferred tax asset are the same as for the measurement of the Company's completed development project.
Oplysning om usædvanlige forhold:Going concern assumptions 3 Based on the budget for the financial year 2024, Management has assessed that the Company is going concern. Included in the budgeting for the financial year 2024 are two capital increases, of which one was completed in January 2024 and the other one is expected to complete in May 2024. The budgeting shows additional cash needs of EUR ('000) 200 which Management expects to be able to raise via capital increase during summer 2024, as there are positive discussions with potential investors about this.
Statement by Management on the annual report
Identifikation af den godkendte årsrapport:Today the Board of Directors and Executive Board have discussed and approved the Annual Report of Moddule ApS for the financial year 1 January - 31 December 2023.
Management's review
Beskrivelse af virksomhedens væsentligste aktiviteter:Principal activities The principal activities comprise development and sale of software in order to offer a subscription-based solution for supply chain visibility.