Grab2Go AS 2023 1st 6 MONTH INTERIM REPORT
Grab2Go AS publishes 2023 1st 6 month unaudited interim report.
Results
The Net sales for the first half of the financial year 2023 is 278 euros, which consists of the sales of equipment rental and maintenance services. (The turnover for the first half of 2022 was 0).
Since the company's regular income is just beginning, the net loss for the first half of the financial year 2023 is 215 thousand euros (the loss for 6 months of 2022 was 141,501 euros). The operational costs of the 1st half of the 2023 financial year were also inflated by preparatory costs for listing on First North, which consisted of advisor fees, stock exchange fees and settlement fees.
As of 30.06.2023, the company's balance sheet was 1,092,667 euros (30.06.2022: 966,662 euros). Current assets amounted to 364,021 euros (30.06.2022: 424,360 euros). The volume of fixed assets was 728,646 euros (30.06.2022: 542,302 euros). The company's equity was 1,040,981 euros, which constituted 95.3% of the balance sheet volume (30.06.2022: 860,167, 89% of the balance sheet volume).
In the first six months of the financial year 2023, 53 thousand euros were invested in the development of its product (294 thousand euros in the first half of 2022), which consisted of software development costs of 42 thousand euros and the rest in hardware development. As a result of the investments, the company has completed a basic software and hardware solution, to which sector-specific additional functionality can be added according to the customer's needs.
Sales activities
In the pharmacy sector, Grab2Go has a cooperation with the Benu pharmacy of the Rapla Risti shopping center, where the first Grab2Go device was installed in September 2022. Since it is a completely new and innovative solution in this field, additional changes and tests were carried out in cooperation with Board of Medicines of Estonia to ensure the safety and quality of the device would equally meet the requirements of a regular pharmacy service. With an official temporary permit, the first Grab2Go device was launched on March 29, 2023. As customers are interested in this field and the company has big plans on this market, Grab2Go has started cooperation with Accelerate Estonia, which is an organization specially created by the Estonian Ministry of Economy and Communications for cooperation between companies and the public sector. As an expected result of the cooperation, Grab2Go hopes that the technical requirements for enabling self-service pharmacies will be agreed upon so that the solution can be used autonomously 24/7.
In the gas station sector, Grab2Go announced on August 9, 2023, that it has signed an agreement of intent with Terminal AS with the aim of creating an automatic self-service store solution that will be launched in 2023 at the Terminal AS gas station.
Team
As of the end of June 2023, the company employed four founding shareholders. Software development and hardware development have mostly been acquired as outsourcing from specialists in the field. In order to speed up and to have more efective cost control the development of software and hardware, external cooperation partners are involved, from whom the resource of software developers and engineers is mainly provided for the faster development of the necessary functionality. Up to 30 people work are working behalf of the Grab2Go product including the subcontracted resources.
The financial reports for reporting period:
Statement of financial position
(In Euros)
|
30.06.2023 |
31.12.2022 |
30.06.2022 |
31.12.2021 |
Assets |
|
|
|
|
Current assets |
|
|
|
|
Cash and cash equivalents |
280 294 |
172 924 |
405 917 |
8 547 |
Receivables and prepayments |
16 727 |
6 664 |
18 443 |
51 678 |
Inventories |
67 000 |
67 000 |
0 |
|
Total current assets |
364 021 |
246 588 |
424 360 |
60 225 |
Non-current assets |
|
|
|
|
Property, plant and equipment |
127 238 |
142 106 |
142 174 |
835 |
Intangible assets |
601 408 |
549 443 |
400 128 |
248 799 |
Total non-current assets |
728 646 |
691 549 |
542 302 |
249 634 |
Total assets |
1 092 667 |
938 137 |
966 662 |
309 859 |
|
|
Liabilities and equity |
|
|
|
|
Liabilities |
|
|
|
|
Current liabilities |
|
|
|
|
Loan liabilities |
0 |
300 003 |
0 |
0 |
Payables and prepayments |
51 686 |
58 381 |
106 495 |
70 284 |
Total current liabilities |
51 686 |
358 384 |
106 495 |
70 284 |
Total liabilities |
51 686 |
358 384 |
106 495 |
70 284 |
Equity |
|
|
|
|
Issued capital |
812 527 |
752 270 |
3 885 |
3 467 |
Share premium |
878 394 |
262 872 |
1 011 257 |
249 582 |
Retained earnings (loss) |
-435 389 |
-13 474 |
-13 474 |
0 |
Annual period profit (loss) |
-214 551 |
-421 915 |
-141 501 |
-13 474 |
Total equity |
1 040 981 |
579 753 |
860 167 |
239 575 |
Total liabilities and equity |
1 092 667 |
938 137 |
966 662 |
309 859 |
Income statement
(In Euros)
|
01.01.2023 - 30.06.2023 |
01.01.2022 - 30.06.2022 |
Revenue |
278 |
0 |
Raw materials and consumables used |
-1 234 |
-2 417 |
Other operating expense |
-94 720 |
-45 457 |
Employee expense |
-98 943 |
-87 948 |
Depreciation and impairment loss (reversal) |
-15 696 |
-5 179 |
Other expenses |
-1 222 |
-503 |
Operating profit (loss) |
-211 537 |
-141 504 |
|
|
|
Interest income |
27 |
3 |
Interest expenses |
-3 041 |
0 |
Profit (loss) before tax |
-214 551 |
-141 501 |
Annual period profit (loss) |
-214 551 |
-141 501 |
Cash flow report
(In Euros)
|
01.01.2023 - 30.06.2023 |
01.01.2022 - 30.06.2022 |
Cash flows from operating activities |
|
|
Profit/loss (-) for the period |
-211 537 |
-141 504 |
Adjustments |
|
|
Depreciation and amortization, impairment |
15 696 |
5 179 |
Total adjustments |
15 696 |
5 179 |
Changes in trade receivables and prepayments |
-10 063 |
-1 765 |
Changes in trade payables and prepayments |
-1 605 |
15 905 |
Interest received |
27 |
3 |
Proceeds from grants |
0 |
35 000 |
Total cash flow (-outflow) from operating activities |
-207 482 |
-87 182 |
Cash flows from investing activities |
|
|
Payments for Property, plant and equity and Intangible assets |
-56 567 |
-277 541 |
Total cash flow (-outflow) from investing activities |
-56 567 |
-277 541 |
Proceeds from issuance of shares |
347 419 |
762 093 |
Proceeds from sales of own shares |
24 000 |
0 |
Total cash flow (-outflow) from financing activities |
371 419 |
762 093 |
Total net cash flow (-outflow) |
107 370 |
397 370 |
|
|
|
Cash and cash equivalents at the beginning of the period |
172 924 |
8 547 |
|
|
|
Cash and cash equivalents at the end of the period |
280 294 |
405 917 |
Changes in equity
(In Euros)
|
|
|
|
Issued capital |
Share premium |
Retained earnings (loss) |
Total |
31.12.2021 |
3 467 |
249 582 |
-13 474 |
239 575 |
Profit for the period |
|
|
-141 501 |
-141 501 |
Issued shares |
418 |
761 675 |
|
762 093 |
30.06.2022 |
3 885 |
1 011 257 |
-154 975 |
860 167 |
|
|
|
|
Issued capital |
Share premium |
Retained earnings (loss) |
Total |
30.06.2022 |
3 885 |
1 011 257 |
-154 975 |
860 167 |
Profit for the period |
|
|
-280 414 |
-280 414 |
Issued shares |
748 385 |
-748 385 |
|
0 |
31.12.2022 |
752 270 |
262 872 |
-435 389 |
579 753 |
|
|
|
|
Issued capital |
Share premium |
Retained earnings (loss) |
Total |
31.12.2022 |
752 270 |
262 872 |
-435 389 |
579 753 |
Profit for the period |
|
|
-214 551 |
-214 551 |
Issued shares |
60 257 |
615 522 |
|
675 779 |
30.06.2023 |
812 527 |
878 394 |
-649 940 |
1 040 981 |
Additional information can be found on attached document.
Mart Viilipus, mart@grab2go.eu, tel: +372 5305 3173
|