Page 27 - Listing Partners Pre Listing Offering

Kvanto Payment Services Ltd - Financials and Valuation
Following document contains the financials of Kvanto and a valuation that aims to highlight the potential in Kvanto as an Investment. Number for the fiscal years 2015/2016, 2016/2017, 2017/2018 is audited by an auditor but the 2018/2019 are Mangement numbers to be audited by the company auditor, 2018/2019 also has the funding included from the Pre-Listing Financing round .
All numbers in the financial overview are in Danish kroner as they are reported as such and the accounting principles are according to Danish national accounting standard not according to IFRS. Kvanto has a broken fiscal year and report July/1 - June/30.
Kvanto has 100 million shares outstanding.
Unless otherwise stated All Numbers in the valuation part are in US dollar
Financial Overview
Income Statement
Thousand DKK 2015/2016 2016/2017 2017/2018 2018/2019*
Revenue 509,18 475,37 742,66 1 433,79 Costs of goods 0,00 0,00 0,00 -350,69
Gross result
Payroll
Sales costs
Admin costs
Depreciation and Amortization Other costs
509,18
-1 872,89 0,00 0,00
-150,11 0,00
475,37 742,66
-973,44 -979,71 0,00 0,00 0,00 0,00
-200,03 -332,43 0,00 0,00
1 083,10
-1 305,51 -47,13 159,28 -946,38 -394,67
EBIT
Financial income Financial expenses
-2 023,00
0,00 -289,40
-1 173,47
0,00 -287,74
-1 312,14
0,00 -283,20
-2 534,42
0,00 -324,40
Result after financial items -289,40 -287,74 -283,20 -324,40
Tax -110,71 216,60 116,53 300,00
Profit -400,11 -71,14 -166,66 -24,40
*Numbers are not reviewed by an auditor.
1