Group Innofactor
  Explanation of change in name of reporting entity or other means of identification from end of preceding reporting period No
  Domicile of entity Espoo
  Legal form of entity PLC
  Country of incorporation Finland
  Address Keilaranta 9 Espoo
  Principal place of business Espoo
  Description of nature of entitys operations and principal activities Computer programming activities
  Parent Innofactor Plc
  Name of parent entity Innofactor Plc

 

 

 
  Innofactor Plc Annual Report January 1 to December 31, 2021
 
  Report of the Board of Directors
 
  Consolidated Financial Statements
  Comprehensive Consolidated Profit
and Loss Statement, IFRS
  Consolidated Balance Sheet
  Consolidated Cash Flow Statement
  Consolidated Statement of Change
in Shareholders’ Equity
  Financial Statements
  Parent Company Financial Statement (FAS)
  Signatures
  Auditor’s Report
 
  Additional Information
  Key Figures per Share
  Shareholding
  Calculation of Key Figures

 

 

 
  Innofactor Plc
  Annual Report and Financial Statement
  January 1 to December 31, 2021
 
 
  Report of the Board of Directors
 
  Innofactor Group
 
  Innofactor is one of the leading software providers
focused on Microsoft solutions in the Nordic countries.
Innofactor delivers to its customers IT projects as a
system integrator and develops its own software
products and services. The focus of Innofactor’s
product development is on cloud solutions for
 
  Microsoft and its ecosystem. Approximately half of
Innofactor’s net sales come from recurring contracts
related to Innofactor’s own products and from other
recurring service contracts. Innofactor’s customers
include approximately 1,000 companies and public
administration and third sector organizations. In its
 
  operations, Innofactor strives for long-term customer
relationships. Innofactor has approximately 500
motivated and skilled employees in approximately 15
locations in Finland, Sweden, Denmark and Norway.
The structure of the Innofactor Group at the end of
the financial period 2021 is presented below.
 
 
 
 
  Financial Performance and Position 2021 2020 2019 2018 2017
 
  Net Sales, EUR thousand 66364 66164 64198 63144 66088
  Operating profit before depreciation and
amortization (EBITDA), EUR thousand
10111 7164 5089 -1029 1308
  percentage of net sales 15,2 % 10,8 % 7,9 % -1,6 % 2,0 %
  Operating profit (EBIT), EUR thousand 6519 2501 795 -3872 -1461
  percentage of net sales 9,8 % 3,8 % 1,2 % -6,1 % -2,2 %
  Earnings before taxes, EUR thousand 5730 2050 12 -3811 -1579
  percentage of net sales 8,6 % 3,1 % 0,0 % -6,0 % -2,4 %
  Earnings, EUR thousand 4504 1761 418 -3462 -2007
  percentage of net sales 6,8 % 2,7 % 0,7 % -5,5 % -3,1 %
  Shareholders’ equity, EUR thousand 25404 23444 22145 21303 24764
  Interest-bearing liabilities, EUR thousand 9818 15386 16853 15418 14228
  Cash and cash equivalents, EUR thousand 1963 3066 963 258 910
  Deferred tax assets, EUR thousand 4830 6413 5602 5602 5668
  Return on equity 18,4 % 7,7 % 1,9 % -13,8 % -5,3 %
  Return on investment 20,6 % 11,1 % 2,3 % -7,7 % -2,4 %
  Net gearing 30,9 % 52,5 % 71,8 % 71,2 % 53,8 %
  Equity ratio 51,1 % 42,2 % 40,2 % 41,2 % 43,2 %
  Balance sheet total, EUR thousand 51057 56607 55720 51875 58272
  Research and development, EUR thousand 3504 3618 2795 2860 3298
  percentage of net sales 5,3 % 5,5 % 4,4 % 4,5 % 5,0 %
  Personnel on average during the year 516 544 534 591 610
  Personnel at the end of the year 500 541 538 550 601
  Number of shares at the end of the yeara 37388225 37388225 37388225 36188225 36188225
  Earnings per share (EUR) 0,1208 10,0471 0,0113 -0,0880 -0,0262
  Shareholders’ equity per share (EUR) 0,6813 0,5627 0,592 0,589 0,684
 
 
  Net Sales
 
  Innofactor’s net sales in 2021 were EUR 66,364 thousand
(2020: 66,164), representing growth of 0.3 percent.
Excluding the Prime business sold on March 31, 2021,
the comparable change would have been growth of
3.5%, which was entirely organic growth.
 
 
  Financial Performance
 
  Innofactor’s operating margin (EBITDA) in 2021 was
EUR 10,111 thousand (2020: 7,164), representing
growth of 41.1 percent. EBITDA represented 15.2
percent of net sales (2020: 10.8%). Excluding the Prime
business sold on March 31, 2021, the comparable
EBITDA would have been EUR 7.5 million, which shows
an increase of 5.0%.
Innofactor’s operating profit in 2021 was EUR 6,519
thousand (2020: 2,501), representing growth of 160.7
percent. Operating profit represented 9.8 percent of
net sales (2020: 3.8%).
 
 
  Financial Position, Liquidity and Investments
 
  Innofactor’s balance sheet total at the end of 2021
was EUR 51,057 thousand (2020: 56,607). The Group’s
liquid assets totaled EUR 1,963 thousand (2020: 3,066),
consisting entirely of cash funds.
Operating cash flow in 2021 was EUR 8,855 thousand
(2020: 5,010). The cash flow from investing activities was
EUR -643 thousand (2020: -89).
The equity ratio at the end of 2021 was 51.1 percent
(2020: 42.2%) and net gearing was 30.9 percent (2020:
52.5%).
At the end of 2021, the company had EUR 1,873
thousand in current interest-bearing liabilities to
financial institutions (2020: 2,540) and EUR 4,683
thousand in non-current interest bearing liabilities to
financial institutions (2020: 8,890). The company had
 
  lease liabilities in accordance with IFRS 16 (leases for
the duration of fixed-term leases) EUR 3,261 thousand
(2020: 3,956) of which EUR 1,603 thousand in current
leases (2020: 1,738) and EUR 1,658 thousand in noncurrent leases (2020: 2,218). The total amount of
interest-bearing liabilities was EUR 9,818 thousand
(2020: 15,386).
The return on investment for the period January 1–
December 31, 2021, improved year-on-year and was
20.6 percent (2020: 11.1%). The return on equity for
the period January 1–December 31, 2021, improved
year-on-year and was 18.4 percent (2020: 7.7%).
The non-current assets on Innofactor’s balance
sheet at the end of 2021 were EUR 35,691 tho
 
  - Tangible assets and right-of-use assets EUR 3,701
thousand
- Goodwill EUR 26,393 thousand*
- Other intangible assets EUR 633 thousand*
- Shares and holdings EUR 5 thousand
- Receivables EUR 129 thousand
- Deferred tax assets EUR 4,830 thousan
 
  Innofactor’s gross investments in tangible and
intangible assets in 2021 were EUR 402 thousand (2020:
311), consisting of normal additional and replacement
investments required by growth.
Write-offs on intangible assets amounted to EUR
1,457 thousand (2020: 2,538).
* Goodwill and intangible assets arising from acquiring
foreign companies are considered as assets of the foreign
unit, and they are converted at the closing date’s rate.
The resulting exchange differences are recognized in
comprehensive income
 
 
  Mergers, Acquisitions and Changes
in Group Structure
 
  No acquisitions or changes in the Group structure
were carried out in 2021.
 
 
  Personnel
 
  Innofactor primarily monitors the number of active
personnel. The number of active personnel does not
include employees who are on leave for more than
3 months.
The average number of active personnel in 2021
was 516 (2020: 534), representing a decrease of 5.1
percent, which was in part attributable to the sale
of the Prime business. At the end of review period,
the number of active personnel was 500 (2020: 541),
representing a decrease of 7.6 percent. The total
amount of salaries and fees for the financial period
was EUR 34,761 thousand (2020: 35,668).
At the end of 2021, the average age of the
personnel was 42.5 (2020: 41.4). Women accounted
for 27 percent (2020: 27%) of the personnel. Men
accounted for 73 percent (2020: 73%) of the personnel
 
 
  Strategy and its Realization in 2021
 
  Innofactor is the leading driver of the modern digital
organization in the Nordic countries for its approximately
1,000 customers in the commercial, public and third
sector. Innofactor has the widest solution offering and
leading know-how in the Microsoft ecosystem in the
Nordics. Innofactor has approximately 500 enthusiastic
and motivated top specialists in Finland, Sweden,
Denmark, and Norway. The focus of our strategy on
the Nordic level is even stronger in our six updated
application areas listed under Business Operations
and for which Innofactor strives to create a uniform
operating model and offering in the Nordic countries.
Unifying the offering may take place through organic
growth and selected acquisitions.
 
 
  Our purpose: Innovating to make the world work better
Our mission: Driving the modern digital organization
Our vision: Leading Nordic digital transformation
partner in the Microsoft ecosystem
 
  Our Strategic Choices:
- The most competent Nordic teams
- Productized and specialized offering
- Proactive and agile way of working
- Innovation with top customers
Our Values:
- Accountability
- Empowerment
- Innovation
- Customer
Our Working Principle: Our principle is to put
people first in everything we do. We want to provide
solutions that make our customers’ everyday work
and life run smoothly and bring a smile to their
faces.
 
 
  Our Long-Term Financial Goals:
  - To achieve annual growth of about 20 percent,
the majority of which is intended to be achieved
by organic growth
 
  - To achieve about 20 percent EBITDA in relation to
the net sales
 
  - To keep the cash flow positive and secure good
financial standing in all situations.
 
 
  The Main Actions for Reaching the Approximately
20 Percent Growth and 20 Percent Operating
Margin:
 
  - Focus on selected industries and solution areas that
provide the highest growth opportunities and allow
us to best scale existing offering in the Nordics
- Focus on current customers and cross sales to
get a bigger share of wallet of customers’ digital
transformation budgets
- Improving modern digital marketing and sales
skills to achieve better and more cost-effective
sales results
 
  - Focus on competence planning, recruiting, and
resource optimization across the Nordics
- Shifting revenues from projects and professional
services toward products, IP-based and
continuously managed services that support
selected solution areas and industries
- Strengthening continuously our specialists’
professional skills and improving our leading
offering in order for our customers to pay an hour
price above market average
-Aiming to move to self-organized teams and to
reduce organizational layers achieving better
communication and faster decision making
- Continuously improving our flexible valueadding delivery model, minimizing the number
of non-invoiced hours and maximizing customer
satisfaction
 
  Innofactor’s net sales in 2021 totaled EUR 66.4
million (2020: 66.2), representing year-on-year growth
of 0.3 percent. Excluding the Prime business sold on
March 31, 2021, the comparable change would have
been growth of 3.5%, which was entirely organic
growth The strategic goal of getting net sales to grow
is also supported by the favorably developed order
backlog of EUR 72.8 million (2020: 60.4). As a result of
thorough strategy work in 2021, we decided to revise
our offering and organizational structure to focus
on six spearheads and revise our operating models
to provide stronger support for growth from 2022
onwards.
 
 
  The operating margin (EBITDA) grew in 2021
from EUR 7.2 million in the corresponding period of
the previous year to EUR 10.1 million (15.2 percent
of net sales), which includes proceeds of EUR 2.6
million from the sale of the Prime business. As
regards profitability, Innofactor was able to further
improve its performance substantially. However, a
significant amount of management effort and work
are still needed in order to reach the long-term goal
of approximately 20 percent. The required actions are
clear and known, so we believe that reaching this goal
is entirely possible.
 
 
  Innofactor’s operating cash flow in 2021 was EUR
8.9 million negative (2017: EUR 5.0 million) and the
equity ratio at the end of the review period was 51.1
percent (2020: 42.2%). The strong operating cash
flow supports Innofactor’s strategic goal of profitable
growth and securing solid financial standing in all
situations.
 
 
  Business Operations
 
  Innofactor focuses on the Microsoft ecosystem in
its business operations. Innofactor both operates as
a system integrator and develops its own software
products and services, which offers Innofactor
significant competitive edge and synergy benefits.
System integrator operation increases Innofactor’s
understanding of the customers’ product and service
needs and also acts as a delivery channel for its own
products and services. Focusing on the Microsoft
ecosystem creates insurmountable know-how for
Innofactor and also makes it the most desirable
partner in the Nordic countries for Microsoft, which
helps Innofactor to get the best deals.
 
  Our comprehensive solutions, which are integrated
into each other, are based on real customer needs and
on utilizing the latest technology. We achieve highquality deliveries and provide our customers with fast
benefits due to our experience and understanding of
our customers combined with our knowledge of the
latest cloud services. Over 15 years of cooperation with
Microsoft and leading operators in its ecosystem ensure
the best possible support for our customers.
Innofactor provides its solutions through the
Microsoft Cloud or installed in the Innofactor Service
Center or on the customer’s own servers. Typically based
on annual or monthly charges, service agreements, such
as SaaS and cloud, play an important role in Innofactor’s
business activities. Recurring services essentially decrease
cyclicality in the business operations.
 
  Innofactor’s business operations were focused
on Finland, Sweden, Denmark and Norway. In 2021,
approximately 66 percent of the Group’s net sales
came from Finland, approximately 18 percent from
Sweden, approximately 10 percent from Norway, and
approximately 6 percent from Denmark. Net sales
decreased in Finland and Sweden, but increased in
Denmark and Norway.
Of the net sales in 2021, approximately 43 percent
came from commercial clients, approximately 43 percent
from public sector clients and approximately 14 percent
from third sector clients.
 
 
  Innofactor’s net sales in 2021 came from the following
sources:
 
  - approximately 3 percent from licenses, of which
the share of licensing income to third parties was
approximately 3 percent of net sales
- approximately 23 percent from services based
on recurring service contracts, such as SaaS,
cloud and hosting services, and from software
maintenance
- approximately 33 percent from specialist work
based on recurring service contracts, such as
smaller customer-specific changes and further
development of IT systems
- approximately 41 percent from IT system delivery
projects and consulting
 
  Innofactor’s 10 largest clients accounted for about
28.2 percent of the net sales in 2021'
 
 
  Major Events in the Financial Period
 
  On January 21, 2021, Innofactor announced in
a stock exchange release that the Finnish Tax
Administration selected Innofactor as the primary
provider of IT specialist services in the area of
Azure programming. The procurement consists
of project manager and ICT specialist resources
to support the project management, defining,
programming, management and service design of
the Tax Administration’s systems and other technical
know-how to support the Tax Administration’s ICT.
On the basis of the volume stated by the customer
in connection with the procurement, the total value
in this area is approximately EUR 15–25 million. The
duration of the framework agreement is 6 years,
and assignments started during the framework
agreement period may continue 4 years after the
expiration of the framework agreement.
 
  On January 29, 2021, Innofactor announced in
a stock exchange release that Innofactor and a
Norwegian financial services company have signed
an agreement concerning the migration and
implementation of services to Microsoft Azure.
The solution will be built on the Innofactor Virtual
Data Center solution. The value of the agreement
(excluding VAT) is approximately EUR 500,000 and
the services will be delivered during the year 2021.
 
  On March 11, 2021, Innofactor announced in a
stock exchange release that the Finnish Institute
of Occupational Health had selected Innofactor
as the provider for the renewal of the enterprise
resource planning system. The procurement covers
the delivery, implementation, and maintenance
of the information system. The system is based
on Microsoft Dynamics 365 for Finance & Supply
Chain Management. Innofactor estimates the total
value of the procurement to be approximately EUR
1,600,000.
 
  On March 30, 2021, Innofactor announced in a
stock exchange release that Metsähallitus had
selected Innofactor as its case management system
provider as SaaS. The procurement comprises of
the delivery of the case management system, as
well as support and maintenance services. The
system will be based on Innofactor’s Dynasty
10 solution. The service agreement related to
the procurement will be valid for fixed period of
four years after which it will be valid until further
notice. The agreement value is approximately EUR
700,000.
 
  On April 6, 2021, Innofactor announced in a stock
exchange release that the joint municipal authority
for the county of Ostrobothnia has selected
Innofactor in a public procurement competition as
the supplier of case and document management
solutions as SaaS. The procurement consists of the
delivery of the case and document management
solutions, as well as support and maintenance
services. The system suite will be based on
Innofactor’s Dynasty 10 solution. The total value
of the procurement (excluding VAT) stated by
the joint municipal authority for the county of
Ostrobothnia in the procurement decision for a
period of four years is EUR 860,240.
 
  On April 27, 2021, Innofactor announced in a stock
exchange release that Kela has terminated the
contract for the administrative case management
solution for reasons not attributable to Innofactor.
The termination is due to changes in Kela’s internal
cloud service policies. According to the new policies,
Kela deems that it cannot transfer the planned
amount of data into a cloud service. Due to Kela’s
termination decision, Innofactor estimates that
out of the original estimated total value it will not
receive approximately 0,5 MEUR from maintenance
services. This does not affect Innofactor’s guidance
for the year 2021 or its long-term financial goals.
 
  On May 20, 2021, Innofactor announced in a stock
exchange release that Metropolia University of
Applied Sciences Ltd, Turku University of Applied
Sciences Ltd, Haaga-Helia University of Applied
Sciences Ltd, Novia University of Applied Sciences,
Arcada University of Applied Sciences Ltd and
Finnish University of Applied Sciences and Arts
Ltd have selected Innofactor in a joint public
procurement competition as the supplier of a case
management solution. The public procurement
competition was divided into SaaS and On-Premise
areas, and Innofactor was selected as the supplier
for both of these. The procurement consists of
the delivery of Innofactor’s Dynasty 10 system to
these universities of applied sciences, support and
maintenance services, specialist services, as well
as integrations and migrations specific to each
university of applied sciences. The agreement will
be valid for a fixed period of four years after which
it will be valid until further notice. The estimated
total value of the procurement (excluding VAT)
stated by the universities of applied sciences in the
procurement decision for a period of four years is
EUR 850,000.
 
  On May 31, 2021, Innofactor announced in a stock
exchange release that the Finnish Forest Centre
has selected Innofactor in a public procurement
competition as the supplier of a case management
application. The procurement includes the access
rights to Innofactor’s Dynasty product family’s
case management, archival and information
management system, the delivery project, and
support and maintenance. The total value of the
procurement (excluding VAT) stated by the Finnish
Forest Centre in the procurement decision for
the four-year contract period is EUR 588,960. The
customer also reserves an option for extending the
service one year at a time.
 
  On September 7, 2021, Innofactor issued a stock
exchange release after Rimonne Baltic OÜ informed
Innofactor Plc that its holdings of Innofactor’s shares
and voting rights fell below the 5% disclosure limit
on September 6, 2021.
 
  On October 5, 2021, Innofactor issued a stock
exchange release announcing that, at its meeting on
October 4, 2021, the Board of Directors of Innofactor
Plc had decided to commence the acquisition of the
company’s own shares for the purpose of developing
the company’s capital structure. The company
will acquire a maximum of 800,000 shares, which
corresponds to approximately 2.2% of the total
number of shares. The maximum amount to be used
for the acquisition of shares is EUR 1,600,000. The
decision was made on the basis of the authorization
given by Innofactor Plc’s Annual General Meeting on
March 30, 2021, to acquire a maximum of 3,600,000
shares. The repurchase of shares will commence on
October 5, 2021, at the earliest and will end at the
latest on March 31, 2022, or at an earlier Annual
General Meeting.
 
  On November 11, 2021, Innofactor issued a stock
exchange release announcing that Innofactor Plc
had been granted approximately EUR 2.3 million
in damages in Stockholm Chamber of Commerce
(SCC) arbitration proceedings for breach of contract.
The damages relate to the purchase of Lumagate in
2016, as part of which Innofactor had agreed on an
option to acquire Ironstone companies. Due to the
uncertainty of recovery related to the damages, the
receivable from the damages is not recognized as a
receivable at this stage and has no immediate effect
on profit and loss. The damages will be recognized
as income when and to the extent that the claim can
be recovered.
 
  On December 17, 2021, Innofactor announced in a
stock exchange release that Innofactor and a large
Finnish globally operating manufacturing industry
company have signed a contract for the further
development work of digitizing the company’s
quotation process. Innofactor will continue the
development work that began in 2020, aiming to
design and implement, using agile methods, a cloudbased solution for managing the quotation process
and handling and storing related information and
documents. The solution is implemented using
Microsoft Azure PaaS cloud services. The value of
the agreement (excluding VAT) is approximately EUR
1,200,000 and the services will be delivered during
the year 2022.
 
 
  Major Events After the Financial Period
 
  On January 4, 2022, Innofactor announced in a
stock exchange release that it had completed the
share repurchase program. Repurchases of treasury
shares began on October 26, 2021, and ended on
January 3, 2022. During this period, Innofactor
acquired 800,000 treasury shares at an average
price of EUR 1.5045. The shares were acquired at
the current market price in public trading arranged
by Nasdaq Helsinki Ltd.
 
  On January 18, 2022, Innofactor announced in a
stock exchange release that the Ministry of Social
Affairs and Health selected Innofactor in a public
procurement competition as the provider of the
43
Case Management, Document Management,
Services and Reference Price Information System and
the related maintenance and further development
tasks of the Pharmaceuticals Pricing Board. The total
value of the procurement (excluding VAT) stated
by the Ministry of Social Affairs and Health in the
procurement decision for the four-year contract
period is approximately EUR 1,190,000
 
  On January 20, 2022, Innofactor announced in a
stock exchange release that the Housing Finance
and Development Centre of Finland (ARA) had
selected Innofactor in a public procurement
competition as the supplier of the Sequence
Number Register. The procurement includes the
planning and implementation of the Sequence
Number Register, the support, maintenance and
further development services for the implemented
solution, as well as system operation and control.
The solution is based on Microsoft Azure cloud
services. Innofactor’s share of the total value of the
procurement is approximately EUR 680,000. The
minimum agreement period is three years.
 
  On February 16, 2022, Innofactor announced in
a stock exchange release that The Finnish Safety
and Chemicals Agency (Tukes) selected Innofactor
in a public procurement competition as a supplier
of the “Agile development of services, servicing
and maintenance” section of the framework
agreement on IT system development and
maintenance. The framework agreement includes
three sections, for which a total of four framework
agreement suppliers were selected. For the section
“Agile development of services, servicing and
maintenance”, a total of two framework agreement
suppliers were selected. The Agile development
of services, servicing and maintenance section
focuses on the implementation of Tukes’ systems
in accordance with an agile approach, service
validation, the servicing and maintenance of
applications, and processing and repair of
disruptions. The anticipated total value of the
procurement (excluding VAT) indicated by Tukes
in the procurement decision for all three sections
of the frame agreement is approximately EUR 6.8
million. The duration of the framework agreement
is four years, plus an option for two additional
years.
 
     
  Innofactor had no other significant events after 2021.  
 
  Future Outlook
 
  Innofactor’s net sales and operating margin (EBITDA) in
2022 are estimated to increase from 2021, during which
net sales were EUR 66.4 million. Innofactor’s operating
margin (EBITDA) for 2022 is estimated to increase from
EUR 7.5 million, which would have been the operating
margin for 2021 without the proceeds of EUR 2.6 million
from the sale of the Prime business.
 
 
  Major Risks and Uncertainties
 
  Innofactor’s operations and finances involve risks that
may be significant for the company and its share value.
These risks are assessed by Innofactor Plc’s Board of
Directors four times a year as part of the strategy and
business planning process
 
 
  Risks Related to Operations
 
  The risks related to the operation of the Innofactor
Group are primarily business risks related to the group
companies that carry on its business operations.
 
  Skilled personnel and its availability: The development
of Innofactor’s operations and deliveries depends greatly
on the Group having skilled personnel and being able to
replace persons, who are leaving, with properly skilled
persons. In Innofactor’s field of business, there is a lack of
and competition for certain personnel resources, which
may lead to short employment relationships and high
personnel turnover. If Innofactor fails at motivating its
personnel, keeping the personnel’s skills on a high level
and keeping the personnel in its service, that could
cause problems for the Group’s business operations. The
success of the Group depends heavily on the employed
personnel and their success in their work. Innofactor
invests in the continuous development of its personnel
and in high personnel satisfaction, a good employer
image, efficient recruitment and, if necessary, the use of
subcontracting.
 
  Increase in personnel costs: The main part of Innofactor’s
costs consists of salaries and other personnel costs (in
2021, about 69% of all the costs, including depreciations).
Currently, all of Innofactor’s own employees work in
the Nordic countries, whereas some competitors rely
heavily on workforce in countries with cheap labor.
If the personnel costs continue rising in the Nordic
countries at the same rate as before, it will create a
risk for Innofactor, if the prices paid for IT services will
not rise correspondingly. Innofactor is monitoring the
situation constantly and strives to affect the moderate
development of personnel costs via interest groups.
It also aims at increasing the share of work done by
subcontractors and abroad, when it makes sense from
the point of view of business operations, for example, in
large product development projects.
 
  Profitability of projects: A Significant part of Innofactor’s
net sales comes from project business. Profitable
implementation of Innofactor’s delivery projects requires
that project calculation and planning before submitting
a tender are done successfully as regards the amount
of work and the delivery schedule, and also that the
deliveries can be made in a cost-effective manner. It is
possible that Innofactor fails at correctly estimating the
profitability of a project and, thus, the delivery could cause
losses to the company. Correspondingly, it is possible
that projects may have to be sold cheaper because
of competition, which leads to lower profit margins.
Innofactor pays special attention to the profitability of project business and has included it as a central part of
the monitored key performance indicators. The relative
share of project business has decreased and it will be
further decreased, which reduces the risks associated to
project business.
 
  Competition: Innofactor’s main competitors are
companies offering traditional information technology
services and software in the Nordic countries. Some
competitors have larger financial resources, wider
product selection, cheaper workforce and larger existing
customer base than Innofactor does and also notable
legal resources, and they can use these when competing
with Innofactor for the same deliveries. Additionally,
new startup companies increase competition in certain
deliveries. The price competition in the field is expected
to remain tough. If the competition becomes tougher,
it may have an adverse effect on Innofactor’s business,
operating result and financial position. Innofactor
continuously strives to improve its competitiveness.
 
  Research and product development: In Innofactor’s
operation, research and product development play a
central role. In 2021, approximately 5.3% of net sales
was used for it. Each research and product development
project carries the risk that the end results are not as
successful financially as planned and that the investment
in the project does not pay itself back. By constantly
updating its offering and organizing its operations,
Innofactor aims at minimizing the risks inherent in
research and product development.
 
  Changes in the technology and field of business:
Fast development is characteristic for Innofactor’s
field of business. There can be quick changes in the
customers’ requirements and choices concerning
software technology. Important changes under way
include, for example, the transfer of software into
cloud technologies, digitalization, artificial intelligence,
blockchain and Internet of Things (IoT). If Innofactor
cannot react to these changes, it may have an adverse
effect on Innofactor’s business, operating result and
financial position. Innofactor strives to actively invest in
new technologies and central areas of know-how and
agree on customer deliveries in new areas.
 
  Information security and data protection From the
point of view of Innofactor’s business, it is important
to ensure adequate data security and data protection
for customers. The realization of the risks relating to
data security and data protection may lead to losses in
net sales or, in the worst case, penalties imposed by a
supervisory authority. Innofactor has acknowledged the
risks related to data security and data protection, on the
basis of which the company has implemented standardbased data security and data protection management
processes. Innofactor has a data security policy
approved by the management, defining Innofactor’s key
data security objectives and means of implementation,
as well as the organization of data security and related
responsibilities. The data security policy is written in
accordance with the ISO 27001 data security standard
and legislation.
 
  Risk of a pandemic: An epidemic spreading into a
global pandemic may hinder Innofactor’s business
operations. If there is no significant pandemic in
Innofactor’s operating area in the Nordic countries,
the detriment will be limited mostly to a decrease in
the availability of tools, especially computers, which
are needed in Innofactor’s business operations. If
there is a significant pandemic also in Innofactor’s
operating area in the Nordic countries, it could mean
introducing remote work, either for a part of or the
entire personnel, a temporary decrease in customers’
purchases, and delays in some customer deliveries,
increasing absence rates connected directly to the
disease caused by the pandemic, quarantine or mental
symptoms caused indirectly by isolation and increased
personnel turnover due to remote work.
 
  The risk of a pandemic materialized with the coronavirus
(COVID-19) in 2020 and 2021, and the pandemic will
continue in 2022. It is estimated that it has been possible
to perform over 98% of tasks remotely at Innofactor,
when necessary. As concerns some customers, a
decrease of deliveries and purchases or delaying them
until a later date has been observed. This has so far had
a minor effect on Innofactor’s business. In 2021, absence
increased to some extent, particularly with regard to
the indirect effects of the pandemic. The pandemic is
also estimated to have caused an increase in personnel
turnover after the summer in 2021. The planning of our
current operation is based on the presupposition that
the effects of the COVID-19 pandemic on Innofactor’s
business operations will remain minor in 2022 as well.
 
  Reaching the growth goals: Realizing the desired
growth requires a growth rate that is clearly faster than
the growth in the IT market in general. This has the
risk that it cannot be realized in the future, although
it has been done often in the past. Also, it is possible
that the IT market in Innofactor’s market area will not
grow or may even shrink. Ensuring growth has a central
part in planning Innofactor’s operations and setting its
goals. Innofactor strives to lessen this operational risk
by focusing on the growing Microsoft solution areas,
which grow faster than the IT market in general, and
by focusing on sales to keep the order backlog on a
sufficient level as regards the business operations.
 
  Globalization: In accordance with its strategy, Innofactor
is seeking for more growth also in the global markets,
outside of Finland, especially in the Nordic countries.
Global operations typically always involve higher risks
than operation at home. Innofactor strives to make sure
that the investments in becoming a global player will not
be so great that it would jeopardize the Group’s ability to
make profit and to grow. Additionally, the company strives
to create a management model, common processes and
systems that will decrease the risks in global operations.
 
  Uncertainties and risks related to acquisitions: The growth
has partly been based on acquisitions. With acquisitions,
there are uncertainties about finding suitable companies
to acquire and in making the acquisitions at the desired
price level and schedule. If acquisitions cannot be made
as planned, the growth goal may be jeopardized. In
acquisitions, Innofactor focuses on high-level know-how
and good processes. Each acquisition, after it has been
made, also carries some risks, which include the success
of the integration, the stability of the key personnel,
formation of the business value, and possible related
needs for depreciations. Innofactor’s strategy is primarily
based on integrating the acquired companies in a fast
schedule as part of the whole in the country in question.
Innofactor invests in the integration process.
 
  Success of the organizational changes: Rapid growth
may occasionally require making significant changes in
the organization. Starting a new organization typically
includes challenges before the desired improvement in
operation can be achieved. Typically, the operation can
be at least restored to the previous level of efficiency
within a few months from starting the new organization.
If the improvement in operation for some parts does
not take place within the planned schedule, there is a
risk that it will not happen at all or that the delay may
lead to extra costs or loss of net sales. The reasons for
this include, for example, incorrect planning in placing
units and personnel. Innofactor strives to pay attention
to controlling organization changes and to prepare for
them also financially
 
     
 
  Financial Risks
  General financial uncertainty and changes in the
customers’ financial situations affect customers’
investment decisions and purchasing policies. It is
possible that changes in the general financial situation
will be reflected in Innofactor’s customers’ software
purchases by delaying the decision-making or timing
of purchases.
 
  Financing risks: In its normal business operations, the
Innofactor Group is susceptible to normal financing
risks. In total at the end of the review period, Innofactor
had approximately EUR 6.6 million in interest bearing
debts to financial institutions, which have been taken
out to finance acquisitions and working capital. Of the
debts, approximately EUR 4.7 million is non-current
and approximately EUR 1.9 million current liabilities.
Additionally, the company had lease liabilities in
accordance with the IFRS 16 standard (leases for the
duration of fixed-term leases) for EUR 3.3 million, of
which EUR 1.7 million was current and EUR 1.6 million
non-current. The total of interest-bearing liabilities was
EUR 9.8 million. Innofactor is committed to the following
covenants: Equity ratio calculated every 6 months is at
least 38% until June 30, 2022 and 40% afterwards; interest
bearing liabilities calculated every 6 months divided by
the 12-month operating margin (EBITDA) is a maximum
of 2.75 until June 30, 2022, and 2.5 afterwards; and certain
other normal conditions for loans.
 
  The goal of managing
the financing risks is to minimize the negative effects of
the changes in the financial markets to the result of the
Group. Financing risk management has been centralized
to the CFO, who is responsible for the Group’s financing
and regularly reports to the company’s Executive Board,
CEO, and Board of Directors. It is possible that, in the
future, the Group will not get the financing it needs and
this would have a negative effect on the Group’s business
and its development, especially on making acquisitions.
 
  Interest risk: An interest risk in mainly due to the Group’s
short-term and long-term loans and the derivatives used
for protecting them. Loans with fluctuating rates pose an
interest risk to the Group’s cash flow. This risk is decreased,
for example, by using interest rate swap agreements.
Exchange rate risk: The Innofactor Group operates globally
and is susceptible to risks related to the currencies of the
countries in which it operates. Changes in exchange rates,
especially the rates of Swedish krona and Norwegian
krone, affect the Group’s net sales and profitability as
Innofactor has significant operations based on Swedish
krona and Norwegian krone. The exchange rate risk is
mainly due to the assets and liabilities registered in the
balance sheet and the net investments made in the
subsidiaries abroad. Also, the business contracts made
by subsidiaries pose an exchange rate risk, although
these contracts are mainly made in the currency the
business unit uses in its operation. The management of
exchange rate risks in the Group aims at minimizing the
uncertainty that changes in exchange rates cause in the
result through cash flows and assessment of receivables
and liabilities.
 
  Risks related to the cash position: The Innofactor Group
handles management of liquid assets with the help of
centralized payments and cash management. The Group
strives for continuous monitoring and assessment of the
needed business financing in order to ensure that the
Group has enough liquid assets in its use. Additionally,
the Group has checking account limits with an overdraft
facility in order to cover any seasonal variations in liquid
assets. Excess cash balance is placed on savings accounts
or funds with capital guarantee.
 
  Risks related to receivables from projects: A large part
of Innofactor’s net sales comes from project business.
A significant part of projects consists of long-term
projects in which scheduled payments and their terms
may be agreed on with the customer beforehand. When
Innofactor performs work in customer projects, which is
scheduled to be invoiced afterwards, project receivables
are accrued. Especially in public administration projects,
scheduled payments often take place nearer to the
end of the project, which means increased project
receivables and related risks. In customer negotiations,
Innofactor pays special attention to scheduling the
payments and the size of payments, and in customer
projects, to project management and steering in
accordance with the scheduled payments. Project
receivables are monitored regularly.
 
  Credit risk: Credit decisions related to sales receivables
are monitored centrally by the Group’s management.
Large part of Innofactor’s cash flow comes through
established customer relationships as payments from
the public sector and financially sound companies,
which have not presented essential credit risks in the
past, and the Group has not suffered any significant
credit losses. Should credit risks realize, it would
weaken the Group’s financial standing and liquidity.
Sales receivables are monitored regularly.
 
  Risks related to deferred tax assets: Innofactor’s
balance sheet includes deferred tax assets that are
based on previous financial periods. Should the
company’s profitability decrease significantly in the
long run, it is possible that the Group would not be
able to utilize in full the receivables currently activated
in the balance sheet
 
 
  Corporate Governance Report
 
  Innofactor Plc complies with the recommendations
of the Corporate Governance Code 2020 for Finnish
listed companies, published by the Securities Market
Association.
The Annual General Meeting of March 30, 2021,
decided that the Board of Directors shall have four
members. Mr. Sami Ensio, Ms. Anna Lindén and Mr. Risto
Linturi and Mr. Heikki Nikku were re-elected as members
to the Board of Directors. At the organizing meeting
held after the General Meeting, the Board of Directors
elected Anna Lindén as the Chairman of the Board.
The General Meeting approved the proposal to
appoint Ernst & Young Oy, an auditing firm authorized
by the Central Chamber of Commerce, again as the
auditor for the company, with Juha Hilmola as the main
responsible auditor.
Innofactor has drawn up a separate Corporate
Governance Statement for the financial period of 2021.
 
  Innofactor Plc’s entire Corporate Governance policy and
statements are available on the company’s web site at:
https://www.innofactor.com/invest-in-us/
corporate-governance
 
 
  Research and Product Development
 
  In product development in 2021, the focus was on the
renewal of existing products and services and continuous
further development to support the growth of productbased business.
Innofactor’s research and development costs
recognized in profit or loss for January 1–December 31,
2021, were approximately EUR 3,504 thousand (2020:
3,618), representing 5.3 percent of net sales (2020: 5.5%).
 
 
  Reporting Non-financial Information
 
  This statement describes Innofactor’s corporate
responsibility in accordance with the Chapter 3a,
Sections 1–6 of the Finnish Accounting Act
 
 
  Business Model
  Innofactor’s business model is based on offering aimed
at the IT service market and on Innofactor’s strong
partnership with Microsoft, with the focus on solutions
developed on Microsoft platforms and solutions that
use them. In accordance with its strategy, Innofactor is
increasingly focusing on implementing cloud solutions
and digitalization. Innofactor is a system integrator and
software development company. Thus, the core of the
business model and enabler of company growth and
development is the competent personnel with the ability
to advance. The digital solutions delivered by Innofactor
help the customers to reach their sustainability related
goals and reduce their environmental impacts. Innofactor
can impact the environmental effects of its own
operation by developing even more environmentally
friendly work environment.
 
 
  Principles Guiding Sustainability
  Our operation is steered by our Code of Conduct and
environmental policy, in addition to which we comply
with the leading international sustainability standards,
such as the ILO Declaration on Fundamental Principles
and Rights at Work, UN Universal Declaration of Human
Rights, UN Sustainable Development Goals, and the
principles of the ICC Business Charter for Sustainable
Development.
 
  Innofactor’s internal operations are managed
through predefined core processes and standards.
Innofactor’s quality system describes the company’s
business model and it is divided into eight documented
business processes and nine support service processes.
These processes are monitored by means of process
indicators and audits, for example. The company’s
support service processes related to human resources
management, risk management and legal issues define
the main issues with regard to corporate responsibility.
Each process has its own Process Performance Indicators
that are monitored within the company and set annually
for the process owner. The framework for Innofactor’s
operations is provided by the ISO 9001, ISO 27001, ISO
13485 and AQAP2110 standards, which the company’s
various processes adhere to. In external audits in 2021, no
deviations were observed.
 
 
  Environmental Responsibility
  As an organization operating in the IT sector, Innofactor
has a unique opportunity to be part of the solution in
reducing environmental impacts. The digital solutions
we deliver to our customer organizations play an
important role in mitigating and adapting to climate
change. Digitalization of manual processes and digital
healthcare are examples of solutions through which
Innofactor promotes its customers’ – and thereby the
entire society’s – sustainable development.
Innofactor Plc’s entire Corporate Governance policy and
statements are available on the company’s web site at:
https://www.innofactor.com/invest-in-us/
corporate-governance/
47
For example, in 2021, we developed a food waste
application for Servica in collaboration with Istekki Oy
to enable Service to monitor the volume of food waste
as well as the associated costs and carbon footprint. The
food waste application and reporting solution streamline
the work of Servica’s food service production personnel
as well as the work of the management as a strategic
planning tool.
 
  Our environmental policy guides the actions we
take to reduce our adverse environmental impacts
and respond to the challenges caused by climate
change. Our environmental policy defines the principles
we always follow in our own operations and in the
deliveries to our customers. The principles of Innofactor’s
environmental policy include continuous development,
improvement of preventative actions, and reacting to the
changing operating environment. Innofactor complies
to all applicable environmental laws and regulations and
expects its partners and suppliers to comply with them
as well. The environmental policy concerns the entire
Innofactor Group and is available on Innofactor’s website.
We monitor our energy consumption regularly
and aim to actively identify further energy saving
opportunities within our organization. As the use of
electric and hybrid cars becomes increasingly common,
we recognized the need for charging stations at our
Espoo Campus. In spring 2020, we installed four charging
stations at our Campus.
 
  Innofactor has a policy for extending the lifecycle
of computers. Factors considered in the renewal of
computer hardware include the user’s needs and the
possibility of updating existing devices.
We recycle all recyclable materials such as cardboard,
organic waste, metal, plastic and glass. Our electronic
waste is recycled by Kuusakoski Recycling.
Remote work is an essential part of the operations of a
modern digital organization. In 2020, the global pandemic
forced many organizations to switch to remote work
extensively and accelerated the digital transformation
of organizations. We provide our employees with good
opportunities for location-independent work. Use
of Teams as a meeting tool brings added value to the
operations of both Innofactor and its customers.
Innofactor employees also carried out various
sustainability actions in their teams during the year. In
Finland, we participated in the Kilometrikisa cycling
campaign and the Finnish Red Cross Chain Reaction
fundraiser, which saw us donate one euro for each 25
kilometers of cycling to help people adapt and prepare
for the impacts of climate change. We also organized a
Beach Clean Up afternoon in the area around our Espoo
Campus to clean the shoreline near our office from waste
carried in by the sea.
 
 
  Social Responsibility
  In accordance with our PeopleFirst theme, we put people
first in everything we do. This applies to our customers —
who are the focus of our operations — and our employees
and investing in their well-being and development.
We created quarterly PeopleFirst challenges for our
employees, various training activities, events and other
activities, as well as separate training events for managers.
In Denmark, for example, we organized a lecture focused
on stress management and recovery for our personnel.
Innofactor’s In House Coaching program is still available
to all employees in Finland.
 
  In 2021, we focused on managerial work in even
more diverse ways than before. For example, through
Innofactor Academy, we organized early intervention
training for managers to focus on preventative
managerial work in collaboration with our occupational
health care partner. We also conducted a 360° feedback
survey in which managers conducted a self-evaluation
and received feedback from their subordinates,
colleagues and manager. The results help the managers
develop their leadership skills and practices. In 2021, we
also focused on building a Nordic manager community
to establish a consistent leadership culture and practices.
In 2021, Innofactor continued the recruitment and
training of students nearing their graduation, with 14
new participants recruited in Finland for the Innofactor
DigiStar Trainee Program in spite of the COVID-19
pandemic. In 2021, Innofactor recruited and trained a
total of 20 undergraduate students
 
  The IT industry is constantly evolving, and an
innovative operating environment plays a key role
in the success of organizations. At Innofactor, we are
increasingly focused on harnessing the potential and
strategic capabilities of our employees and giving them
the freedom to apply their skills in the workplace. Selforganization is a strategic choice that empowers our
teams. This gives them the opportunity to change the
world and innovate with our customers.
Each employee can participate in the discussion
about sustainability through a Microsoft Teams-based
discussion forum, Innofactor Game Changers. In the
forum, we initiate discussions and share ideas about
sustainability
 
 
  Information Security and Data Protection
  Innofactor’s customers require appropriate information
security in their services and that the services enable
operation in accordance with the EU General Data
Protection Regulation (GDPR). Innofactor’s management
has identified several critical cyber risk scenarios against
which a company needs to protect itself. The company
is committed to protecting its customers’ and partners’
information and systems, and naturally, Innofactor itself
as a company.
In order to ensure the level of information security
corresponding to the risks, Innofactor maintains a
certified information security management system in
accordance with the ISO 27001 standard
 
  In its operations, Innofactor is committed to
maintaining a high level of data protection and respects
the privacy and rights of its personnel, customers
and users. Through regular internal audits and the
continuous development of information security, we aim
to continuously develop data protection and information
security in our operations and processes. Information
REPORT OF THE BOARD OF DIRECTORS
48 INNOFACTOR PLC ANNUAL REPORT 2021
security and data protection are mandatory parts of
induction training in addition to continuous training on
information security and data protection. Innofactor’s
information security group meets regularly to guide
the development and implementation of information
security and data protection at Innofactor. The company
has a designated information security manager and a
data protection officer. Additionally, the company’s
main personal data registers have been assigned to the
persons responsible for them.
 
 
  Anti-Corruption and Anti-Bribery
  Innofactor’s Code of Conduct sets out the general
principles and guidelines that the company’s employees
and partners adhere to. We arrange training activities
concerning the Code of Conduct at regular intervals.
Innofactor’s Code of Conduct prohibits all types
of corruption and bribery. In the Nordic countries,
Innofactor operates in a very regulated environment,
and in 2021, all subcontracting took place within the EEA
or USA. This operating environment and in Finland, for
example, the strict compliance to the Act on Contractor’s
Obligations and Liability, training the employees,
continuous dialog within the company’s management,
and monitoring subcontractors are important factors
related to preventing the risk of corruption and bribery.
Transparent business in accordance with the
highest ethical standards is the basis of our company’s
operations. We use our anonymous whistleblowing
channel for reporting suspected infringements that are
against our Code of Conduct. All reports received via the
channel are processed in strict confidence.
 
 
  Risks Related to Corporate Responsibility
  Innofactor’s main risks related to corporate
responsibility can be divided into five categories:
personnel turnover, risks to reputation regarding
data protection and information security, risks to
reputation due to corruption and bribery, and risk of
being cut off from public procurement competitions.
Innofactor’s operations do not include actual
significant environmental risks, even though the
energy consumption is being monitored and there is a continuous effort to decrease it. The risks related to
personnel turnover, data protection and information
security are described under the heading ”Major
risks and uncertainties.”
 
 
  EU Taxonomy Disclosures
  The EU Taxonomy Regulation aims to steer investments
towards environmentally sustainable investments
and to contribute to the achievement of the EU’s
environmental objectives. The disclosure requirement
for 2021 concerns climate change mitigation and
adaptation.
 
  Innofactor has reviewed its economic activities against
the criteria set by the EU. Innofactor has not identified
activities aligned with the first two environmental
objectives of the taxonomy. Therefore, Innofactor’s
taxonomy-eligible activities account for 0 percent of the
company’s net sales and capital expenditure.
 
 
  Share and Shareholders
  At the end of 2021, Innofactor Plc’s share capital was
EUR 2,100,000.00 and the total number of shares was
37,388,225. Innofactor Plc has one series of shares.
Each share confers one vote.
During the period January 1–December 31, 2021,
the highest price of the company’s share was EUR
2.07 (2020: 1.44), the lowest price was EUR 1.24 (2020:
0.51), and the average price was EUR 1.61 (2020: 1.00).
The closing price for the review period on December
31, 2021, was EUR 1.52 (2020: 1.28).
In public trading during the period of January
1–December 31, 2021, a total of 32,546,031 shares
were traded (2020: 20,099,421), which corresponds to
87.0 percent (2020: 53.8%) of the average number of
shares in the said period. In January 1–December 31,
2021, there were 37,388,225 shares on the average
(2020: 37,388,225). The share trading increased by
61.9 percent compared to the corresponding period
in 2020.
 
  The market value of the share capital at the
closing price of EUR 1.52 on December 31, 2021, was
EUR 56,643,161 (2020: 47,669,987), which shows an
increase of 18.8 percent.
On December 31, 2021, the company had a total
of 12,343 shareholders (2020: 11,456), including
nominee-registered shares.
On December 31, 2021, the company held
762,0000 treasury shares.
 
  The Board of Directors has been given the following
authorizations:
  -Until June 30, 2021, to decide on a share issue
and granting of special rights entitling to shares,
concerning a maximum of 3,600,000 new shares
(decided by the General Meeting of March 30,
2021); the authorization has not been used.
 
  - Until June 30, 2021, to decide on the acquisition
of a maximum of 3,600,000 treasury shares
(decided by the General Meeting of March 30,
2021); under the authorization, Innofactor has
repurchased 800,000 company shares between
October 4, 2021 and January 3, 2022.
 
 
  Own Shares
  The General Meeting of March 30, 2021, authorized
the Board of Directors to decide on acquiring of a
maximum of 3,600,000 of the company’s own shares
in one or several parts with the company’s unrestricted
equity. The authorization entitles the Board to deviate
from the shareholders’ proportional shareholdings
(directed acquisition). Own shares may be acquired at
the purchase price formed for them in public trading
on the day of purchase or at another market price.
The number of treasury shares at a time may be, at
the maximum, one tenth of the total number of shares
in the company. Shares may be purchased to be used
in company acquisitions or implementing other
arrangements relating to the company’s business
operations, improving the company’s capital or
financing structure, as a part of the company’s incentive
system, or otherwise to be handed over or voided.
In connection with the share repurchase, ordinary
derivative, stock lending and other agreements may
be made in the market in accordance with the laws
and regulations. The authorization includes the right
of the Board of Directors to decide on all other matters
related to the acquisition of shares. The authorization
will be valid until June 30, 2022. This authorization
replaces the Board’s earlier authorizations concerning
share repurchase.
 
  On October 4, 2021, the Board of Directors decided
to commence the acquisition of the company’s own
shares. The repurchase program was completed on
January 3, 2022. During the repurchase program,
Innofactor repurchased 800,000 shares held by the
company. The average purchase price of the shares
was EUR 1.5045. The shares were acquired at the current
market price in public trading arranged by Nasdaq
Helsinki Ltd.
At the end of 2021, the company held 762,000
treasury shares (2.04% of all shares).
 
 
  Shareholdings of the Management
  Shareholdings of the Board of Directors on
December 31, 2021:
- Sami Ensio and his related parties, 7,886,142
shares, 21.10%
- Sami Ensio, 5,712,382 shares, 15.28%
- minor under guardianship, 724,588 shares, 1.94%
- minor under guardianship, 724,586 shares, 1.94%
- minor under guardianship, 724,586 shares, 1.94%
- Anna Lindén, 79,150 shares, 0.21%
- Risto Linturi and companies he has control over,
826,411 shares, 2.21%
- Heikki Nikku, 20,138 shares, 0.05%
 
 
  Shareholdings of the CEO on December 31, 2021:
  -Sami Ensio and his related parties, 7,886,142
shares, 21.10%
- Sami Ensio, 5,712,382 shares, 15.28%
- minor under guardianship, 724,588 shares, 1.94%
- minor under guardianship, 724,586 shares, 1.94%
- minor under guardianship, 724,586 shares, 1.94%
 
 
  Shareholdings of the Other Members of the
Executive Board:
  - Jørn Ellefsen, 80,500 shares, 0.22%
- Marcus Hasselblad, 8,300 shares, 0.02%
- Janne Heikkinen, 123,044 shares, 0.33%
- Markku Puolanne, 10,000 shares, 0.03%
- Vesa Syrjäkari, 60,000 shares, 0.16%
- Martin Söderlind, 0 shares, 0.00%
 
 
  Largest Shareholders
  According to the share register maintained by Euroclear
Finland Oy, the share ownership of the 20 largest
Innofactor Plc shareholders at the end of the year, on
December 31, 2021, was as follows.
 
 
  Name, Number of shares, % of share capital
1. Ensio Sami 7,886,142 21.10%
1. Ensio Sami 5,712,382 15.28%
Minor under guardianship 724,588 1.94%
Minor under guardianship 724,586 1.94%
Minor under guardianship 724,586 1.94%
2. Ilmarinen Mutual Pension Insurance Company
1,800,000 4.81%
3. Linturi Kaija ja Risto 1,256,411 3.36%
R. Linturi Oyj 489,107 1.31%
Linturi Kaija Anneli 430,000 1.15%
Linturi Risto Erkki Olavi 337,304 0.90%
4. Laiho Rami Tapani 1,158,694 3.10%
5. Ärje Matias Juhanpoika 854,253 2.28%
6. Mäki Antti-Jussi 613,725 1.64%
7. Tilman Tuomo Tapani 563,538 1.51%
8. Hellen Stefan Andreas 486,000 1.30%
9. Ingman Finance Oy Ab 450,000 1.20%
10. Muukkonen Teemu Heikki 410,357 1.10%
11. Järvenpää Janne-Olli 289,586 0.77%
12. Rausanne Oy 270,000 0.72%
13. Kukkonen Heikki-Harri 213,606 0.57%
 
  14. Puolakka Petri Yrjö Emil 202,511 0.54%
15. Laiho Jari Olavi 200,371 0.54%
16. Varsio Jussi Ilari 190,000 0.51%
17. Kannisto Jaakko Mikael 183,051 0.49%
18. Mäkinen Antti Vilho Juhani 164,000 0.44%
19. Heikki Tervonen Oy 150,000 0.40%
20. Mandatum Life Insurance Company Limited
149,027 0.40%
Total 17,491,272 46.78%
 
 
 
  Shareholders by shareholder group December 31, 2021
  Number
of shares
% of share
capital
  Private households 28 234 297 75,52 %
  Enterprises 3 491 913 9,34 %
  Administratively registered 3 010 739 8,05 %
  Public entities 1 800 000 4,81 %
  Financial and insurance institutions 763 399 2,04 %
  Other foreign 44 607 0,12 %
  Non-profit organizations 43 270 0,12 %
  Total 37 388 225 100,00 %
 
  Board of Directors and the Company’s Management
 
  Board of Directors
  In 2021, the members of Innofactor Plc’s Board of
Directors were:
- Pekka Eloholma (until March 30, 2021)
- Sami Ensio
- Anna Lindén (Chairman of the Board of Directors)
- Risto Linturi
- Nikku Heikki
 
  The Chairman of the Board of Directors for
Innofactor’s Finnish group companies is Sami Ensio,
and the member of the Board of Directors is Executive
Vice President, Business Development and Operational
Excellence Vesa Syrjäkari with General Counsel
Michaela Skrabb as the deputy member.
 
  The Board members of Innofactor Plc’s Swedish,
Danish and Norwegian holding companies are the
Group CEO Sami Ensio (Chairman) and Executive Vice
President, Business Development and Operational
Excellence Vesa Syrjäkari with General Counsel
Michaela Skrabb as the deputy member in the Swedish
and Danish companies.
The Board members of Innofactor Plc’s Swedish,
Danish and Norwegian operative country companies
are the Group CEO Sami Ensio (Chairman) and Executive
Vice President, Business Development and Operational
Excellence Vesa Syrjäkari and the local Managing
Directors of the country companies. In the operative
company in Norway (Innofactor AS), also the General
Counsel Michaela Skrabb has been a Board member
 
 
  CEO
  Innofactor Plc’s CEO is Sami Ensio. Mr. Ensio also acts as
the CEO of the Innofactor Plc’s Finnish group companies.
In Sweden, Denmark, and Norway, the local Country
Managers act as the CEOs of the operative companies.
 
 
  Executive Board
  In 2020, Innofactor Group’s Executive Board consisted of:
- Sami Ensio, CEO, Country Manager in Finland
and Chairman of the Executive Board
- Jørn Ellefsen, Country Manager for Norway and
Denmark
- Marcus Hasselblad, Country Manager for
Sweden
- Janne Heikkinen, Executive Vice President,
Products and Services
- Markku Puolanne, CFO - Vesa Syrjäkari, EVP, Business Development and
Operational Excellence
- Martin Söderlind, Chief Innovation and Talent
Officer (as of April 1, 2021)
 
 
  Loans of Related Parties
  The company’s managers considered to be related
parties have EUR 96 thousand of liabilities from the
company’s personnel issues to the company. The term
of the loan is five years, and the loan is repaid monthly
in equal instalments. The interest rate is the 12-month
Euribor 360 interest rate. However, the interest rate is
always 0% at a minimum. The accrued interest is paid
monthly to the company. The company has no other
significant related party transactions.
 
 
  Auditor
  The auditor of Innofactor Plc was Ernst & Young Oy
Authorized Public Accounting Firm, with Juha Hilmola
(APA) as the auditor with principal responsibility
 
 
  Board of Directors’ Proposal on the
Distribution of Profits
  Innofactor is a growing company and intends to use
its operating profit on actions promoting growth,
for example, on realizing mergers. According to the
dividend policy, Innofactor aims to pay a dividend
regularly each year. The target is to pay about half of
the result for the financial period in dividends, taking
into account the company’s financial position, possible
corporate reorganizations, and other development
needs. For 2021, the Group’s result for the financial
period was EUR 4,503,784.55. In making the proposal
on the dividend, the Board of Directors takes into
account the company’s financial situation, profitability
and near-term outlook.
At the end of the financial period 2021, the
distributable assets of the Group’s parent company
amounted to EUR 27,016,921.29.
The Board of Directors proposes that Innofactor
Plc distributes EUR 0.08 per share as a repayment of
capital.
The Board of Directors further proposes that the
Annual General Meeting authorize the Board to decide
on a repayment of capital amounting to a maximum
of EUR 3,279,058 (EUR 0.08 per share, taking into
account the share issue authorization proposed to the
Board of Directors).
 

 

 

Comprehensive Consolidated Profit and
Loss Statement, IFRS
 
 
 
EUR thousand 1.1.2021-31.12.2021 1.1.2020-31.12.2020  
Net sales 66 364 66 164  
Other operating income 2 681 282  
Materials and services -8 874 -6 214  
Employee benefits/expenses -43 453 -43 551  
Depreciation -3 592 -4 663  
Other operating expenses -6 607 -9 517  
Operating profit 6 519 2 501  
 
Financial income 359 1 329  
Financial expenses -1 148 -1 780  
Profit before taxes 5 730 2 050  
 
Income taxes -1 226 -288  
Profit/loss for the period 4 504 1 761  
 
Other comprehensive income
Items that may be later recognized in profit or loss:
Exchange differences 97 -462  
Total comprehensive income 4 601 1 299  
 
Distribution of the profit and comprehensive income
To shareholders of the parent company 4 601 1 299  
 
Earnings per share calculated from the profit attributable to equity holders of the parent:
 
basic earnings per share (EUR) 0,1208 0,0471  
diluted earnings per share (EUR) 0,1208 0,0471  
 
 
 
Consolidated Balance Sheet, IFRS
 
ASSETS
 
EUR thousand 31.12.2021 31.12.2020  
 
Non-current assets
Other tangible assets 535 473  
Buildings and structures 3 166 3 865  
Goodwill 26 393 26 531  
Other intangible assets 633 2 084  
Shares and holdings 5 5  
Non-current assets 129 245  
Deferred tax assets 4 830 6 413  
Total non-current assets 35 691 39 616  
 
Current assets
Trade and other receivables 13 403 13 925  
Cash and cash equivalents 1 963 3 066  
Total current assets 15 366 16 991  
 
TOTAL ASSETS 51 057 56 607  
 
 
SHAREHOLDERS’ EQUITY AND LIABILITIES
 
EUR thousand 31.12.2021 31.12.2020  
Equity attributable to the shareholders of the parent company
Share capital 2 100 2 100  
Share premium reserve 72 72  
Reserve fund 59 59  
Fund for invested unrestricted equity 20 174 20 921  
Treasury shares -1 146 0  
Retained earnings 5 496 1 739  
Exchange differences -1 351 -1 448  
Total shareholders’ equity 25 404 23 444  
 
Non-current liabilities
Loans from financial institutions 4 683 8 890  
Lease liabilities 1 658 2 218  
Deferred tax liabilities 1 487 1 824  
Total non-current liabilities 7 828 12 932  
 
Current liabilities
Loans from financial institutions 1 873 2 540  
Lease liabilities 1 603 1 738  
Deferred tax liabilities 14 349 15 953  
Total current liabilities 17 825 20 231  
 
Total liabilities 25 653 33 163  
 
Total shareholders’ equity and liabilities 51 057 56 607  
 
 
 
Consolidated cash flow statement, IFRS
 
EUR thousand Share capital Share premium reserve Reserve fund Fund for invested unrestricted equity Own share Retained earnings Exchange differences Total shareholders equity   ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember ifrs-full:EquityMember
Shareholders' equity Jan 1, 2021 2 100 72 59 20 921 0 1 739 -1 447 23 444  
Comprehensive income
Result for the financial period 4 504   4 504  
Other comprehensive income:
Exchange differences 97 97  
Total comprehensive income 4 504 97 4 601  
Dividend distribution -748   -748  
Repayment of capital -748   -748  
Purchase of own
shares
-1 146 -1 146  
Shareholders' equity Dec 31, 2021 2 100 72 59 20 174 -1 146 5 495 -1 351 25 404  
 
 
Tuhatta euroa Share capital Share premium reserve Reserve fund Fund for invested unrestricted equity Own share Retained earnings Exchange differences Total shareholders equity  
Shareholders' equity Jan 1, 2020 2 100 72 59 20 921 0 -22 -986 22 145  
Comprehensive income
Result for the financial period 1 761   1 761  
Other comprehensive income:
Exchange differences -462 -462  
Total comprehensive income 1 761 -462 1 299  
Shareholders' equity Dec 31, 2020 2 100 72 59 20 921 0 1 739 -1 447 23 444  
 
 
 
Consolidated cash flow statement, IFRS
EUR thousand 1.1.– 31.12.2021 1.1.– 31.12.2020  
Cash flow from operating activities
Operating Profit 6 519 2 501  
Other transactions with no related cash flow: -108 -683  
Depreciation 3 592 4 663  
Changes in working capital:
Change in non-interest-bearing current receivables 479 -9  
Change in non-interest-bearing current liabilities -1 204 -813  
Interest paid 6 43  
Interest received -430 -682  
Taxes paid 0 -10  
Net cash flow from operating activities 8 855 5 010  
 
Investment cash flow
Acquisition of subsidiaries 0 -97  
Investments in intangible and tangible assets -402 -311  
Other receivables -400 0  
Change in loan receivables 159 319  
Net cash flow from investments -643 -89  
Cash flow from financing
Loans withdrawn 0 3 000  
Loans paid -4 873 -3 965  
Lease liability payments -1 801 -1 853  
Share issue -1 496 0  
Purchase of treasury shares -1 146 0  
Net cash flow from financing -9 316 -2 818  
 
Change in cash and cash equivalents -1 104 2 103  
 
Cash and cash equivalents, opening balance 3 066 963  
Cash and cash equivalents, closing balance 1 963 3 066  

 

 

  Konsernitilinpäätöksen liitetiedot, IFRS
 
  Notes to the Consolidated Financial Statements (IFRS
 
  Innofactor Plc is a Finnish public company established
in accordance with Finnish legislation. The domicile of
the parent company is Espoo and its registered address
is Keilaranta 9, 02150 Espoo.
Innofactor Group is one of the leading software
providers focused on Microsoft solutions in the Nordic
countries. Innofactor delivers to its customers IT
projects as a system integrator and develops its own
software products and services.
A copy of the consolidated financial statements
is available at the company’s Internet address www.
innofactor.com or at the head office at Keilaranta 9,
02150 Espoo, Finland.
Innofactor Plc’s Board of Directors has approved
these financial statements for publishing in its meeting
on March 9, 2022. According to the Finnish Companies
Act, shareholders may approve or reject the financial
statements at a General Meeting held after their
publication. The Meeting may also decide to amend
the financial statements.
 
 
  2. Accounting Policies
 
  Accounting Policies
 
  Innofactor Plc’s consolidated financial statements have
been prepared in compliance with the International
Financial Reporting Standards (IFRS), observing the IAS
and IFRS standards as well as SIC and IFRIC interpretations
valid on December 31, 2021. In the Finnish Accounting
Act and provisions issued thereunder, International
Financial Reporting Standards refer to standards and
related interpretations approved for adoption within
the EU in accordance with the procedure laid down
in regulation (EC) No. 1606/2002. The notes to the
consolidated financial statements also comply with
the provisions of Finnish accounting and corporate
legislation that supplement the IFRS provisions.
The consolidated financial statements have been
prepared on a historical cost basis, unless otherwise
stated in the accounting policies. The consolidated
financial statements are presented in thousands
of euros unless otherwise stated. As the figures are
presented in thousands of euros, rounding may
cause differences.
 
 
  Application of New and Amended
IFRS Norms
 
  As of January 1, 2021, the Group has applied the following
new and amended standards and interpretations
which have not had a material effect on the Group’s
reporting:
- Rent reliefs related to COVID-19
- Amendments to FIRS 9, IAS 39. IFRS 7, IFRS 4 and
IFRS 16: Interest rate benchmark reform – Phase 2
 
 
  Changes That Will Take Effect During the
Financial Period 2022 or Later
 
  In addition to the standards and interpretations
presented in the financial statements for 2021, the Group
will adopt the following standards, interpretations and
amendments to standards published by the IASB during
financial periods beginning on or after January 1, 2022.
The Group will adopt each standard on the effective
date, or if the effective date is not the first day of a
reporting period, as of the beginning of the following
reporting period, provided that they are approved by
the EU.
 
 
  Muutokset IFRS3:een: Viittaukset käsitteelliseen viitekehykseen
- Muutos standardiin IAS 16: Aineelliset käyttöomaisuushyödykkeet, tulot ennen aiottua käyttöä
- Muutos standardiin IAS 37: Tappiolliset sopimukset – sopimuksen täyttämisestä aiheutuvat menot
- AIP IFRS 1 Ensimmäinen IFRS-standardien käyttöönotto: Tytäryritys ensilaatijana
- Vuosittaiset parannukset IFRS 9 Rahoitusinstrumentit: Palkkiot ”10 prosentin” testissä rahoitusvelkojen poiskirjaamisesta
- IFRS 17 Vakuutussopimukset
- Muutos standardiin IAS 1: Velkojen luokittelu lyhyt- ja pitkäaikaisiksi
- Muutos standardiin IAS 8: Olennaisen määritelmä
- Muutokset standardeihin IAS 1 ja IFRS Practice Statement 2: Laatimisperiaatteiden noudattaminen ja lisätietojen antaminen
- Muutos Standardiin IAS 12: Laskennalliset verot jotka liittyvät yksittäisestä liiketoimesta syntyviin saamisiin ja velkoihin
- Muutos IFRS 10:n Konsernitilinpäätös ja IAS 28 Sjoitukset osakkuus ja yhteisyritys: Tytäryritys myydään osakkuus- tai yhteisyrityksille tai annetaan siihen panoksena
 
 
  - Amendments to IFRS3: Reference to the
Conceptual Framework
- Amendment to IAS 16: Property, plant and
equipment: Proceeds before Intended Use
- Amendment to IAS 37: Onerous Contracts – Cost
of Fulfilling a Contract
- AIP IFRS 1 First-time Adoption of International
Financial Reporting Standards, Subsidiary as a
first-time adopter
- Annual improvements IFRS 9 Financial
Instruments: Fees in the ’10 per cent’ test for
derecognition of financial liabilities.
- IFRS 17 Insurance Contracts
- Amendment to IAS 1: Classification of Liabilities
as Current or Non-Current
- Amendment to IAS 8: Definition of Material
- Amendments to IAS 1 and IFRS Practice
Statement 2: Disclosure of Accounting Policies
- Amendment to IAS 12: Deferred Tax related
to Assets and Liabilities arising from a Single
Transaction
- Amendment to IFRS 10 Consolidated Financial
Statements and IAS 28 Investments in Associates
and Joint Ventures: Sales or contributions of
assets between an investor and its associate/joint
venture
 
 
  Other amended IFRS standards or IFRIC interpretations
have not had an effect on Innofactor’s consolidated
financial statements. New or amended IFRS standards
or IFRIC interpretations that are not yet effective
are not expected to have a material impact on the
consolidated financial statements in the current
reporting period or future reporting periods
 
  The preparation of the financial statements in
accordance with the IFRS standards requires that the
management makes certain assessments and judgmentbased solutions. Information on the judgment-based
solutions, which the management has used when
applying the accounting policies and which have the
most significant impact on the figures presented in the
financial statements, is given under the section ”Critical
accounting judgments and key sources of estimation
uncertainty.”
 
 
  Segment Structure
 
  Innofactor Group provides comprehensive solutions
in a Microsoft-based environment. The Group has one
reportable segment. The operations are reviewed as
a whole to estimate the profitability and to manage
the resource
 
 
  Subsidiaries
 
  Subsidiaries are companies over which the Group
exercises control. This control arises from the Group
holding more than half of the voting rights or otherwise
being in a position to exercise control. The existence
of potential control has also been taken into account
in assessing the conditions under which control arises
when instruments entitling to potential control are
currently exercisable. Control refers to the right to
stipulate the principles of the company’s finances and
business operations to gain from the operations.
 
 
  Mutual holdings in the Group are eliminated using the
acquisition cost method. The consideration transferred
and the acquired company’s identifiable assets and
assumed liabilities are measured at fair value at the
acquisition date. The acquisition costs, excluding the
costs to issue debt or equity securities, have been
recognized as a cost. The consideration transferred
does not include transactions treated separately from
the acquisition. The impact of these is recognized
in profit or loss in connection with the acquisition.
Possible contingent additional consideration has
been measured at fair value at the acquisition
date and has been classified as liability or equity.
Contingent additional consideration classified as debt
is measured at fair value at the closing date, and the
gain or loss arising is recognized in profit or loss or in
other comprehensive income. Contingent additional
consideration classified as equity is not remeasured.
 
 
  The subsidiaries acquired are consolidated from the
date when control commences, and the subsidiaries
disposed of are included in the consolidated
financial statements until control ceases. All internal
transactions, receivables, liabilities and unrealized
profits, as well as internal profit distribution are
eliminated in the consolidated financial statements.
In a phased acquisition, the previously held equity
interest is measured at fair value, and the resulting
gain or loss is recognized in profit or loss. If the Group
no longer has a controlling stake in a subsidiary, the
remaining asset is measured at fair value at the date
the control is lost, and the resulting gain or loss is
recognized in profit or loss.
 
 
  Tangible Assets
 
  Tangible assets have been measured at acquisition
value less accumulated depreciation and impairment
losses.
If an item of tangible assets consists of several parts
with economic lives of different lengths, the parts are
treated as separate assets. When a part is renewed,
the costs are capitalized and the possible remaining
carrying amount is written off. In other cases,
subsequent costs are included in the carrying amount
of the item of tangible assets only when it is probable
that the future economic benefits that are attributable
to it will flow to the Group and the acquisition cost of
the item can be determined reliably. Other repair and
maintenance costs are recognized in profit or loss as
incurred.
Depreciation of assets is calculated using the
straight-line method over the estimated useful lives.
The estimated useful lives are as follows:
 
  Machinery and equipment 3–10 years
 
  The residual values and useful lives of assets are
reviewed at the end of each financial period and, if
necessary, adjusted to reflect the changes in the
expected economic benefits.
The sales gains or losses from the sale or disposition
of items of tangible assets are recognized in profit or
loss under other operating income or expenses. The
sales profit is defined as the difference between the
sales price and the remaining purchase price.
 
 
  Government Grants
 
  Government grants received for realized costs are
recognized in profit or loss as income for the period
that the grant becomes receivable. These grants are
recognized in other income.
 
 
  Intangible Assets
 
  Goodwill
  Goodwill arising in business combinations is recognized
at the amount exceeding the Group’s share of the fair
value of the net assets of the acquired company at the
time of acquisition.
Goodwill is not subject to depreciation, but it is
tested annually for impairment. Goodwill is measured
at original acquisition cost less impairment losses.
 
 
  Research and Development Costs
  Research and development costs are recognized as
costs in profit or loss.
The development costs incurred by the design
of new or advanced products are capitalized in the
balance sheet as intangible assets from the date on
which the product is regarded as technically feasible,
commercially utilizable and able to generate future
economic benefits. Capitalized development costs
include the material, work and testing expenses
that result directly from completing an asset for the
intended purpose. The development costs recognized
as expenses are not capitalized later.
Depreciation is recognized from the date the asset
is ready for use. An asset which is not ready for use is
tested annually for impairment. After initial recognition,
capitalized development costs are measured at cost less
accumulated depreciation and impairment losses. The
useful life of capitalized development costs is 3-5 years,
during which time capitalized costs are amortized on a
straight-line basis.
In 2021 and 2020, no development costs were
capitalized as the requirements were not met.
 
 
  Other Intangible Assets
  An intangible asset is recognized in the balance sheet at
acquisition cost, if the cost can be reliably determined
and it is likely that the expected economic benefit from
the asset will flow to the Group.
Intangible assets with a limited useful life are
recognized in profit or loss and amortized on a straightline basis over their known or estimated useful lives.
The major part of other intangible assets has
been formed in relation to business acquisitions and
consists of customer relationships and technology.
The amortization period is defined separately for each
acquisition and is 5–9 years.
The amortization period for software is 3–5 years.
 
 
  Leases
 
  Group as a Lessee
  Lease agreements, which fulfill the requirements of
the IFRS 16 standard, are recognized in the balance
sheet as right-of-use assets and corresponding lease
liabilities.
Initially, lease liabilities are measured at the
commencement date at the present value of the lease
payments, discounted using the interest rate implicit
in the lease, if it can be readily determined. If the rate
can’t be readily determined, such as in real estate
leases, the incremental borrowing rate is used. The
incremental borrowing rate reflects the rate of interest
that the Group would have to pay to borrow over
a similar term, and with a similar security, the funds
necessary to obtain an asset of a similar value to the
right-of-use asset in a similar economic environment.
The lease term covers the non-cancellable period
during which the Group has the right to use the
underlying asset. For leases that are valid indefinitely,
the probable minimum lease term is estimated.
Subsequently, lease liabilities are measured at
amortized cost by increasing or reducing the carrying
amount to reflect interest on the lease liability or the
lease payments made. Lease liabilities are remeasured
for lease reassessments, amendments to lease
agreements or to reflect revised in-substance fixed
lease payments. Interest expenses are recognized in
profit or loss.
Right-of-use assets are amortized over the shorter
of the lease term or economic useful life of the asset.
 
 
  Impairment of Tangible Assets and
Intangible Assets
 
  The Group assesses at the closing date of each
reporting period whether there is any indication of
impairment of an asset. If there are such indications, the
asset’s recoverable amount is estimated. In addition,
the recoverable amount is estimated annually for the
following assets regardless of whether there are any
indications of impairment: goodwill and intangible
assets with an infinite useful life.
The recoverable amount is the asset’s fair value less
costs to sell or its value in use, whichever is higher.
Value in use refers to the estimated future net cash
flows, discounted to their present value, expected to
be derived from the said asset or cash-generating
unit. The discount rate used is the interest rate before
tax that represents the market’s view of the time value
61
value of money and special risks associated with the
asset.
An impairment loss is recognized, if the carrying
amount of the asset is higher than its recoverable
amount. The impairment loss is recognized immediately
in profit or loss. An impairment loss of a cash-generating
unit is first allocated to reduce the carrying amount of
any goodwill allocated to the cash-generating unit and
then to reduce the carrying amounts of the other assets
of the unit pro rata. The useful life of the depreciated
asset is re-evaluated in connection with the recognition
of an impairment loss. An impairment loss recognized
for an asset other than goodwill is reversed, if a change
has taken place in the estimates used to determine
the recoverable amount of the asset. However, the
maximum reversal of an impairment loss amounts to
the carrying amount of the asset had no impairment
loss been recognized. An impairment loss recognized
for goodwill is not reversed in any situation. No
impairment losses were recognized in 2021 and 2020
 
 
  Employee Benefits
 
  Pension Obligations
  Pension arrangements are classified as benefit pension
plans or contribution plans. In the contribution plans,
the Group makes fixed payments to an external unit.
The Group does not have a legal or constructive
obligation to make additional payments, if the recipient
is not able to pay the pension benefits concerned. All
such arrangements that do not meet these conditions
are benefit pension plans.
The Group’s pension arrangements have been
implemented through a pension insurance company,
and they are based on contribution plans. In the
contribution plan arrangement, payments are
recognized in the profit and loss statement during
the period to which the payment applies.
 
 
  Taxes Based on Taxable Income and Deferred Taxes for the Financial Period
 
  The tax expense comprises taxes on taxable income
and deferred taxes for the financial period. Taxes are
recognized in profit or loss, except when they are directly
connected with items recognized in shareholders’ equity
or other items of the comprehensive income. In this
case, also the tax is recognized in the items concerned.
The tax based on taxable income for the financial
period is calculated on taxable income according to the
tax rate in the country concerned.
Deferred taxes are calculated on temporary
differences between the carrying amount and the
taxable value. However, deferred tax liabilities are not
recognized for taxable temporary differences when the
deferred tax liability arises from the initial recognition
of goodwill, or if the liabilities arise from the initial
recognition of an asset or liability in a transaction which
is other than a business combination and which affects
neither accounting nor taxable profit (or loss recognized
in taxation) at the time of the transaction.
The largest temporary differences arise from the
depreciation of tangible assets, previously unrecognized
tax losses, and adjustments based on fair value
measurement on business combinations.
Deferred taxes are calculated by using the tax rates
enacted or approved in practice by the closing date of
the reporting period.
Deferred tax assets are recognized to the extent
that it is probable that such future taxable profit will
be available against which the temporary difference
can be utilized. An estimate is made at the closing date
of the reporting period on whether the conditions for
recognizing deferred tax assets are met.
 
 
  Revenue Recognition Principles
 
  Revenue from the sale of products and services is
presented as net sales measured at fair value and
adjusted for indirect taxes, discounts and currency
translation differences from sales in foreign currencies.
Revenue is measured based on the consideration to
which the Group expects to be entitled in a contract
with a customer and excludes consideration collected
on behalf of third parties. The Group recognizes
revenue when it transfers control of a good or service
to a customer.
 
 
  Services Sold
  Revenue from services is recognized when the service
has been provided and the economic benefit from
the service is probable. Man-hour work is recognized
monthly as it progresses.
 
 
  Long-Term Projects
  Long-term projects include planning, implementation,
project management and commissioning services
related to software and solutions to be implemented
for the customer. Long-term fixed-price projects
are recognized using the percentage of completion
method when the outcome of the project can be
estimated reliably. For contracts comprising fixed-price
projects, revenue is recognized based on the actual
service provided by the reporting date as a proportion
of the total services to be provided. This is determined
based on the cost of actual labor hours spent relative to
the total expected cost of labor hours, as it best reflects
the transfer of control to the customer. Estimates of
revenues, costs or progress towards completion are
revised if circumstances change and any resulting
increases or decreases in estimated revenues or costs
are reflected in profit or loss in the period in which the
circumstances that give rise to the revision become
known by the management. Invoicing and customer
payments in fixed-price projects follow the payment
schedule defined in the customer contract. If the
services rendered by the Group exceed the payment,
a contract asset is recognized. I the payments exceed
the services rendered, a contract liability is recognized.
If the estimate of the outcome of the project changes,
the recognized sales are adjusted in the financial period
during which the change is discovered and can be
estimated. An expected loss on a project is recognized
in profit or loss immediately when it is identified.
The Group does not have any contracts where the
period between the transfer of the promised goods or
services to the customer and payment by the customer
exceeds one year. Consequently, the Group does not
adjust any of the transaction prices for the time value
of money.
The management exercises judgment in estimating
the recognition of revenue from fixed-price projects
and the amount of retrospective discounts.
 
 
  Maintenance Fees
  Maintenance fees are recognized over the contract
period.
 
  Licenses
  License revenue is recognized at a point in time when
the license is delivered, the legal title has passed, the
customer has accepted the license, and has access to the
licensed software. Distinct licenses that provide a right
to access the software are recognized over the contract
period. Contract assets or liabilities do not typically arise
in the businesses described above.
 
 
  Financing
  Innofactor’s financial assets have been categorized
according to IFRS 9 into the following categories:
financial assets at allocated acquisition cost and financial
assets at fair value through profit or loss. The financial
assets are categorized as they are first registered, and
the categorization is based on the business model
applied by the company as regards financial assets and
nature of contract-based cash flows.
Valuing an instrument, which belongs to financial
assets, at allocated acquisition cost requires that the
contract-based cash flows consist entirely of an interest
and capital reimbursement (the so called SPPI criteria).
The fulfilling of the SPPI criteria is assessed separately
for each financial instrument. If the SSPI criteria are
not fulfilled, the financial assets are valued at fair value
through profit or loss.
Financial assets are presented as current assets, if
their maturity is under 12 months, or if the investment
is planned to be relinquished within 12 months. In other
cases, the asset is presented as a non-current asset.
Transaction costs are included in the original carrying
amounts of the financial assets, when the asset has
been valued at allocated acquisition cost. The purchases
and sales of financial instruments are registered at the
clearance date. The fair values of financial instruments
have been defined through discounted cash flows.
 
 
  Cash and Cash Equivalents
  Cash and cash equivalents comprise bank deposits.
Bank overdrafts are included in the current liabilities in
the balance sheet.
 
 
  Impairment of Financial Assets
  In estimating the losses for write-offs of sales receivables,
a customer classification is used in which the reservation
for credit loss is calculated based on experience, that
is, based on expected credit losses from different
customer groups. The Group’s realized credit losses
have historically been very small due to the large share
of net sales coming from public administration, third
sector and large companies. Sales receivables and assets
based on contracts are written off the profit or loss as
final credit losses, when it is not reasonable to expect
a payment to be received for them. If the amount of
the impairment loss decreases during a future financial
period and the deduction can be objectively considered
to be related to a transaction taking place after the
impairment entry, the recognized loss will be reversed
as incurred in profit or loss.
 
 
  Financial Liabilities
  Initially, financial liabilities are measured at fair value.
Transaction costs are included in the original carrying
amount of financial liabilities measured at amortized
cost. Financial liabilities are rated as current liabilities
when they are planned to be settled within 12 months
from the reporting time.
 
  The lending costs that are directly attributable to the
acquisition, construction or production of a qualifying
asset are recognized as part of the cost of that asset,
if it is probable that future economic benefits that are
attributable to the asset will flow to the Group and the
costs can be determined reliably. Other lending costs are
recognized as expenses in the period in which they have
incurred. Fees paid on the establishment of loan facilities
are recognized as transaction costs of the loan to the
extent that it is probable that some or all of the facility
will be drawn down. In this case, the fee is deferred until
the draw-down occurs. When the draw-down occurs,
the fees paid on the establishment of loan facilities are
recognized as part of transaction costs. To the extent
there is no evidence that it is probable that some or all of
the facility will be drawn down, the fee is capitalized as
a pre-payment for liquidity services and amortized over
the period of the facility to which it relates.
 
 
  Derivative Agreements
  Initially, derivative agreements are recognized at fair
value on the date when the Group becomes a party
of the agreement, and later they will continue to be
valued at fair value. Profit and loss for valuing at fair
value are treated in the accounting in a way defined
by the purpose of use of the derivative agreement.
Initially, derivative agreements are recognized at fair
value on the date when the Group becomes a party
of the agreement, and later they will be valued at fair
value at the time of reporting. Changes in fair value
are recognized in financial income or expenses in the
profit and loss statement. The Group has no derivate
agreements in effect.
 
 
  Shareholders’ Equity
  Ordinary shares are presented as share capital. Costs
relating to the issue or acquisition of equity instruments
are presented as a deduction in shareholders’ equity. If
Innofactor repurchases its own equity instruments, the
purchase price of such instruments is deducted from
the shareholder’s equity
 
 
  Operating Profit
  The IAS 1 Presentation of Financial Statements standard
does not define the concept of operating profit. The
Group has defined the concept as follows: Operating
profit is the net total which is formed when other
operating income is added to the net sales and the
following items are deducted: materials and services,
cost of employee benefits, depreciation and possible
impairment losses, and other operating expenses.
All other items of the profit and loss statement are
presented below the operating profit. Currency
translation differences are included in operating profit
if they arise from business related items; otherwise they
are recognized in financial items.
 
 
  Critical Accounting Judgments and Key
Sources of Estimation Uncertainty
  The preparation of financial statements requires
estimates and assumptions concerning the future.
The end results may deviate from these estimates and
assumptions. The application of the accounting policies
also requires judgment.
The estimates made in the preparation of the
financial statements are based on the best view of
the management at the closing date of the reporting
period. The estimates are based on the previous
experiences and on assumptions concerning the future
that are considered the most probable at the closing
date. They may be related to the expected development
of the Group’s financial operating environment in terms
of sales and cost level. The Group regularly monitors
the realization of the estimates and assumptions and
the factors behind them by using several both internal
and external sources of information. Possible changes
in the estimates and assumptions are recognized in the
financial period during which the estimate or assumption
is adjusted and in the subsequent financial periods.
The key assumptions concerning the future and
those key sources of estimation uncertainty at the
closing date of the reporting period that have a
significant risk of causing a material adjustment to the
carrying amounts of assets and liabilities within the
next financial year are presented later in this report.
The Group management considers these sections of
the financial statements the most essential, because
the accounting policies concerning them are the most
complicated and their application requires the use
of the most significant estimates and assumptions
concerning, for example, the measurement of financial
assets. In addition, the impact of possible changes in
the assumptions and estimates used in these sections
of the financial statements is estimated as the most
significant.
 
 
  Determination of the Fair Value of Assets
Acquired in Business Combinations
 
  The estimation of the fair value of intangible assets is
based on an estimate of the cash flows related to the
assets as there is no information available in the market
concerning the purchase of similar assets.
The Group management believes that the used
estimates and assumptions are sufficiently exact
for determining fair value. Additionally, the Group
examines at every closing date of a reporting period or,
if necessary, more frequently, if there are any indications
of impairment in tangible and intangible assets.
 
 
  3. Net Sales
 
  EUR thousand 2021 2020  
  Licenses 2 369 3 168  
  Services 45 470 46 433  
  Long-term projects 3 486 2 864  
  Maintenance fees 15 040 13 699  
  Total 66 364 66 164  
 
  Innofactor revised the method of presenting the
classification of net sales in 2021. The comparison
figures for 2020 have been adjusted to comply with the
new disclosure method.
From long-term projects in progress at the balance
sheet date, a total of EUR 2.7 million (EUR 1.2 million in
2020) of realized revenues had been recognized.
For advance payments for long-term projects in
progress, the balance sheet included EUR 85 thousand
on December 31, 2021 (EUR 123 thousand on
December 31, 2020).
The items that were included in the contract liability
in the previous financial statements were recognized in
full as revenue in the reporting period.
On January 1–December 31, 2021, approximately
66 percent of the net sales came from Finland,
approximately 18% from Sweden, approximately 6%
from Denmark, and approximately 10% from Norway.
The warranty period for system deliveries is 6–12
months and work under warranty is usually carried out
during maintenance.
 
 
  Unfulfilled Customer Contracts
 
  EUR thousand 2021 2020  
  Total transaction price for partially or entirely unfulfilled customer contracts 72 837 60 402  
  Estimated recognition within the next year 45 002 35 689  
  Estimated recognition later 27 835 24 713  
  Total 72 837 60 402  
 
  For continuing service contracts, the value of longterm customer contracts is calculated as the value
of the net sales in one year. On December 31, 2021,
this was EUR 17,939 thousand and on December 31,
2020, it was EUR 15,958 thousand
 
 
  Net Sales by Customer Location
 
  EUR thousand 2021 2020  
  Finland 43 845 44 718  
  Rest of Europe 22 519 21 446  
  Rest of the world 0 0  
  Total net sales 66 364 66 164  
 
  Other Operating Income
 
  Innofactor sold the business operations focusing on
the Innofactor Prime ERP software in Finland to Total
Specific Solutions (TSS) The business operations were
transferred as of April 1, 2021. Prime is a flexible and
versatile software solution for parishes and public
sector organizations. It allows the optimization and
efficient management of organizations’ resources and
offers a comprehensive suite of diverse off-the-shelf
and customized modules, such as billing, calendar
management, graveyard management, enterprise
resource planning system and electronic services.
The result for 2021 includes a sales gain of
approximately EUR 2.6 million from the sale of the
Prime business. The capital gain is recognized in other
operating income.
The last installment of the sale will be paid on March
31, 2022. The installment to be paid includes a claim
for redress on the part of the buyer. Innofactor does
not consider a redress to the purchase price probable.
 
 
  4. Other Operating Expenses
 
 
  EUR thousand 2021 2020  
 
  The following table shows three of the most significant
items included in other operating expenses:
 
 
  Voluntary indirect employee costs 1 385 1 229  
  Expenses for business premises 651 582  
  Marketing expenses 561 490  
  Total 2 597 2 301  
  Other unspecified operating expenses 4 010 7 217  
  Other operating expenses, total 6 607 9 518  
 
  Remuneration of the Auditors
 
  EUR thousand 2021 2020  
  Auditing 122 159  
  Other services 10 20  
  Total 132 179  
 
  5. Depreciationand and Impairment
 
  EUR thousand 2021 2020  
  Depreciation by asset group Intangible Assets 1 457 2 478  
  Total 1 457 2 478  
 
  Tangible assets
Real estate
1 806 1 804  
  Machinery and equipment 330 381  
  Total 2 135 2 185  
  Total depreciation 3 592 4 663  
 
  6. Employee Benefits/Expenses
 
  EUR thousand 2021 2020  
  Wages and salaries 34 760 35 668  
  Pension expenses – defined contribution plans 5 339 4 632  
  Other indirect employee costs 3 353 3 251  
  Total 43 453 43 551  
 
  Group personnel 2021 2020  
  Average in the financial period 516 544  
  At the end of the financial period 500 541  
 
  Information on management benefits is presented in
Note 24. Related party transactions.
 
 
  7. Research and Development Costs
 
  In 2021, the research and development costs recognized as
expenses totaled EUR 3,504 thousand (EUR 3,618 thousand
in 2020). The Group did not capitalize any research and
development costs during the financial period 2021.
 
 
  8. Financial Income
  EUR thousand 2021 2020  
  Interest income 2 29  
  Other financial income * 357 1300  
  Rahoitustuotot yhteensä 359 1329  
 
  * Other financial income includes EUR 232 thousand in
unrealized exchange rate gains that are primarily intra-Group.
 
 
  9. Financial Expenses
  Items recognized in profit or loss
  EUR thousand 2021 2020  
  Interest and other financial expenses * 1043 1634  
  Change in fair value registered from interest rate derivatives 0 4  
  Interest expenses for right-of-use assets 106 142  
  Financial expenses, total 1148 1780  
 
  * Other interest and financial income includes EUR 542 thousand
in unrealized exchange rate losses that are primarily intra-Group.
 
 
  10. Income Taxes
 
  EUR thousand 2021 2020  
  Tax based on the taxable income of the financial period 0 -10  
  Other taxes -3 0  
  Deferred tax related to the creation or cancellation of temporary differences -1223 -278  
  Total -1226 -288  
 
  Reconciliation between the income tax expense and the taxes calculated
at the 20.0% tax rate valid in the Group’s home country
 
 
  EUR thousand 2021 2020  
  Earnings before taxes 5730 2050  
  Taxes calculated at the domestic tax rate -1146 -410  
  Non-deductible expenses -45 -121  
  Tax-free income 52 12  
  Difference in foreign tax rate 3 31  
  Other -90 200  
  Taxes in the profit and loss statement -1226 -288  
 
  11. Earnings per Share
 
  Basic earnings per share are calculated by dividing the profit attributable to
the shareholders of the company by the weighted average number of
outstanding shares during the financial period.
 
 
  2021 2020  
  Profit for the year attributable to shareholders of the parent company (EUR 4 503 785 1 761 496  
  Weighted average of the number of shares during the financial period 37 289 660 37 388 225  
  Basic earnings per share (EUR/share)* 0,1208 0,0471  
 
  *There is no dilution effect in the Group
 
  12. Tangible assets
 
  EUR thousand Koneet ja kalusto Rakennukset ja rakennelmat Total
  Acquisition cost, Jan 1, 2021 4900 7088 11987  
  Additions in 2021 386 1106 1492  
  Deductions in 2021 -8 0 -8  
  Acquisition costs, Dec 31, 2021 5277 8194 13471  
  Accumulated depreciation, amortization and impairment, Jan 1, 2021 -441 -3239 -7650  
  Depreciation related to deductions/exchange differences of tangible assets 0 15 15  
  Depreciation in 2021 -330 -1806 -2135  
  Carrying amount, Jan 1, 2021 489 3850 4338  
  Carrying amount, Dec 31, 2021 537 3164 3701  
  Acquisition cost, Jan 1, 2020 4559 6194 10753  
  Additions in 2020 341 893 1234  
  Acquisition cost, Dec 31, 2020 4900 7088 11987  
  Accumulated depreciation, amortization and impairment, Jan 1, 2020 -4030 -1435 -5465  
  Depreciation in 2020 -381 -1804 -2185  
  Carrying amount, Jan 1, 2020 529 4760 5289  
  Carrying amount, Dec 31, 2020 489 3850 4338  
 
  Jan 1, 2021 Dec 31, 2021
  Tangible assets 472 535  
  Right-of-use assets 3865 3166  
  Total 4338 3701  
 
  Jan 1, 2020 Dec 31, 2020
  Tangible assets 455 472  
  Right-of-use assets 4835 3865  
  Total 5290 4338  
 
  Right-of-use assets
 
  EUR thousand Machinery and equipment Buildings and structures Total
  Acquisition cost, Jan 1, 2021 16 3850 3866  
  Additions in 2021 1106 1106  
  Depreciation in 2021 -14 -1793 -1807  
  Carrying amount, Dec 31, 2021 1 3164 3166  
  Acquisition cost, Jan 1, 2020 74 4760 4835  
  Additions in 2020 30 893 924  
  Depreciation in 2020 -89 -1804 -1893  
  Carrying amount, Dec 31, 2020 16 3850 3865  
 
  Lease liabilities are described in Note 21
 
  13. Intangible Assets
 
  EUR thousand Liikearvo Muut aineettomat hyödykkeet Total
  Acquisition cost, Jan 1, 2021 27743 16438 44180  
  Additions in 2021 0  
  Change in value from exchange rate changes -134 8 -126  
  Acquisition cost, Dec 31, 2021 27609 16446 44055  
  Accumulated depreciation, amortization and impairment, Jan 1, 2021 -1216 -14357 -15573  
  Depreciation in 2021 0 -1457 -1457  
  Accumulated depreciation, amortization and impairment, Dec 31, 2021 -1216 -15813 -17029  
  Carrying amount, Jan 1, 2021 26531 2084 28616  
  Carrying amount, Dec 31, 2021 26393 633 27026  
  Acquisition cost, Jan 1, 2020 27214 15621 42835  
  Additions in 2020 186 702 887  
  Change in value from exchange rate changes 343 115 458  
  Acquisition cost, Dec 31, 2020 27743 16438 44180  
  Accumulated depreciation, amortization and impairment, Jan 1, 2020 -1216 -11879 -13095  
  Depreciation in 2020 0 -2478 -2478  
  Accumulated depreciation, amortization and impairment, Dec 31, 2020 - -1216 -14357 -15573  
  Carrying amount, Jan 1, 2020 26003 3745 29748  
  Carrying amount, Dec 31, 2020 26521 2084 28616  
 
  Intangible Assets
 
  Impairment Testing
  The Group has one cash-generating unit (CGU),
software business, to which all the goodwill created
in business acquisitions is allocated.
In impairment testing, all the Group’s recoverable
amounts are determined on the basis of value
in use. The cash flow forecasts are based on the
forecasts approved by the management and they
cover a period of three years. The cash flows after
the forecast period approved by the management
have been extrapolated by using a growth factor
of 1.0%
The essential variables in the calculation of value in
use are the following
 
  1. Budgeted operating margin – The value of the
variable is based on the budget approved by
the Board of Directors and the management's
estimate on the development of the operating
margin during the next three years. During
the forecast period, no essential changes are
expected in the operating margin.
 
  2. Change in working capital – The value of the
variable is based on the average working
capital in relation to the net sales and the
management's estimate on changes in the
working capital during the next three years.
During the forecast period, no essential
changes are expected in the change in the
working capital.
 
  3. Discounting rate – Determined by using
Weighted Average Cost of Capital (WACC),
which defines the overall cost of equity and
debt, taking the special risks concerning the
items into consideration. The discount rate has
been determined before taxes. The discount
rate used in the calculations is 11.7% (12.8%
in 2020). The discount rate after taxes is 9.5%
(9.5% in 2020).
 
  4. Growth rate in the forecast period – the
company considers the used net sales to be
conservative, considering the realized longterm growth of the field and of Innofactor's
business
 
  According to the impairment testing, the
recoverable amounts exceed the corresponding
balance sheet values by approximately EUR 47
million. No impairment losses were recognized in
2021 and 2020
 
  The Group has prepared a goodwill sensitivity
analysis. Based on the analysis, it was found that
no reasonably possible change in any key variable
would lead to a situation where the recoverable
amount of a unit would be lower than its carrying
amount
 
 
  Recognition of Goodwill
  EUR thousand 2021 2020  
  IT service business 26393 26531  
  Goodwill 26393 26531  
 
  14. Deferred Tax Assets and Liabilities
 
  Changes in deferred taxes in 2021:
 
  EUR thousand Dec 31, 2020 Recognized in profit or loss Exchange differences Reversal of net deferred tax assets and liabilities Dec 31, 2021
  Deferred tax assets
  From Group combinations * 6413 -1560 -23 0 4830
  Total 6413 -1560 -23 0 4830
 
  Deferred tax liabilities
  Measurement of intangible assets and tangible assets at market value in business combinations 1834 -338 0 0 1487
  Total 1834 -338 0 0 1487
  * Of the deferred tax assets, approximately EUR 4,593 thousand consist of historical, confirmed losses
 
  At the end of 2021, the amount of losses, which have not been
used in the Group’s taxation and which have not been recognized
as deferred taxes in accordance with the prudence concept, is
EUR 3.8 million. These losses are from the other Nordic countries
outside Finland. The losses in other Nordic countries will not
expire, but strong evidence of their utilization in the next few
years is required. The figures do not include the losses to be used
in the taxation for 2021, which have not yet been confirmed.
To assess whether the convincing evidence threshold per IAS
12 is met, the company has prepared profit and tax forecasts for
future periods that take into consideration the tax regulations
in effect at the time of calculation. The management has
recognized a deferred tax asset from the Group’s operations in
Sweden, Denmark and Norway based on the forecast of taxable
income in these calculations
 
 
  15. Trade and Other Receivables
 
  EUR thousand 2021 2020  
  Trade receivables 8040 9882  
  Receivables from customers for project agreements 2934 2012  
  Loan receivables 98 141  
  Accrued income 1939 1890  
  Other receivables 393 0  
  Total 13403 13925  
 
  Credit loss provision for receivables
  EUR thousand 2021   2021 2020  
  After credit loss provision Before credit loss provision
  Breakdown of trade receivables by age
  Not past due 7514 8 7522 3001  
  Past due
  Past due 1–90 days 516 1 517 5600  
  Past due over 90 days 10 1 11 1282  
  Total 8040 9 8049 9882  
 
  Trade receivables have been adjusted by a credit loss provision in accordance
with IFRS 9. The balance sheet values correspond best to the maximum amount
of the credit risk, excluding the fair value of collateral, in cases where the
other parties to the agreement are unable to fulfill their obligations related
to financial instruments. The Group’s operating practices do not include the
acquisition of collateral for trade and other receivables. The principles for
managing credit risks are described in Note 18.
 
 
  Assets Based on Customer Contracts
 
  EUR thousand 2021 2020  
  Receivables based on project contracts 2934 2012  
  Total 2934 2012  
 
  EUR thousand 2021 2020  
  Liabilities based on project contracts 1353 1078  
  Total 1353 1078  
 
  Liabilities and receivables based on project contracts are stated in the accrued
income and liabilities in the balance sheet. Innofactor does not expect to enter
into contracts in which the time between the handover of projects or services
to the customer and the payment made by the customer would be longer than
one year. For this reason, the transaction prices are not adjusted to take the
time value of money into account
 
 
  16. Cash and Cash Equivalents
 
  EUR thousand 2021 2020  
  Bank accounts 1963 3066  
  Total 1963 3066  
 
  Current deposits have a maturity of three months at most. Cash and cash
equivalents are presented at nominal value, which corresponds to their fair
value.
 
 
  17. Notes Concerning Shareholders’ Equity
 
  Number of Shares in 2020 2021 2020  
  Outstanding shares, Jan 1 37 388 225 37 388 225  
  Share issue
  Own shares held by the company 762 000  
  Outstanding shares, Dec 31 36 626 225 37 388 225  
 
  Innofactor Plc has one class of shares. The share has no
nominal value. All the issued shares have been paid in
full.
 
 
  The equity funds are described below:
 
  Share Premium Reserve
  In the cases in which option rights have been decided
upon while the old Companies Act (29.9.1978/734) was
in force, the cash payments received for subscriptions
have been recognized in the share capital and share
premium reserve in accordance with the conditions of
the arrangement, with the transaction costs deducted
 
 
  Reserve Fund
  The reserve fund is a fund for unrestricted equity
formed on the basis of the decision of the General
Meeting.
 
 
  Fund for Invested Unrestricted Equity
  The fund for invested unrestricted equity contains
other equity type investments and the subscription
price of shares to the extent that they are not, based on
a specific decision, recognized in the share capital. For
the option programs that have been decided on after
the new Companies Act (21.7.2006/624) entered into
force (September 1, 2006), the fees for subscriptions are
recognized in full in the fund for invested unrestricted
equity.
 
 
  Dividends and Capital Repayment
  In 2021, a dividend of EUR 0.02 per share and a capital
repayment of EUR 0.02 per share were distributed. The
Board of Directors has proposed that Innofactor Plc
distribute EUR 0.02 per share repayment of capital for
the financial period 2021.
The Board of Directors further proposes that the
Annual General Meeting authorize the Board to decide
on a repayment of capital amounting to a maximum of
EUR 3,279,058 (EUR 0.08 per share, taking into account
the share issue authorization proposed to the Board of
Directors).
 
 
  Own Shares
  The General Meeting of March 30, 2021, authorized
the Board of Directors to decide on acquiring a
maximum of 3,600,000 of company’s own shares in
one or several parts with the company’s unrestricted
equity. The authorization entitles the Board to deviate
from the shareholders’ proportional shareholdings
(directed acquisition). Own shares may be acquired
at the purchase price formed for them in public
trading on the day of purchase or at another market
price. The number of treasury shares at a time may
be, at the maximum, one tenth of the total number
of shares in the company. Shares may be purchased
to be used in company acquisitions or implementing
other arrangements relating to the company’s business
operations, improving the company’s capital or
financing structure, as a part of the company’s incentive
system, or otherwise to be handed over or voided.
In connection with the share repurchase, ordinary
derivative, stock lending and other agreements may be
made in the market in accordance with the laws and
regulations. The authorization includes the right of the
Board of Directors to decide on all other matters related
to the acquisition of shares. The authorization will be
valid until June 30, 2022. This authorization replaces
the Board’s earlier authorizations concerning share
repurchase.
At the end of the review period, the company held
762,000 treasury shares.
 
 
  18. Financial Risk Management
 
  In its normal business operations, the Group is
susceptible to several financial risks. The goal of the
Group’s risk management is to minimize the negative
effects of the changes in the financial markets on
the result of the Group. The main financial risks are
credit risks, exchange rate risks, and interest risks. The
general principles of the Group’s risk management are
approved by the Board of Directors and the practical
implementation of financial risk management is the
responsibility of the Group’s financial department.
 
 
  Interest Risk
  At the closing date, the company had fluctuating rate
bank loans totaling EUR 6.6 million (EUR 11.4 million
on December 31, 2020). The company has been
subjected to the cash flow interest risk through the loan
portfolio. The goal of the company’s risk management
as concerns the interest risk is to minimize the negative
impacts of interest rate changes on the company’s
result. The average interest rate of the loans was 3.1
percent (3.9% in 2020).
The realized average balances of the fluctuating
rate loans during the financial period have been used in
the sensitivity analysis. At the closing date, the effect of
the fluctuating rate interest-bearing loans on the result
before taxes would have been EUR +/- 91 thousand
(2020: EUR +/- 131 thousand) had the interest rate
been increased or decreased by 1 percentage point.
 
 
  Exchange Rate Risk
  Innofactor Group operates globally and is exposed to
risks related to the currencies of the countries in which
it operates. Changes in exchange rates, especially the
rates of Swedish krona and Norwegian krone, affect
the Group’s net sales and profitability. Innofactor has
significant business operations based on Swedish
krona and Norwegian krone. The exchange rate risk
is mainly due to the assets and liabilities registered
in the balance sheet and the net investments
made in the subsidiaries abroad. Also, the business
contracts made by subsidiaries pose an exchange
rate risk, although these contracts are mainly made
in the currency the unit uses in its operation. The
management of exchange rate risks in the Group
aims at minimizing the uncertainty that changes in
exchange rates cause in the result through cash flows
and assessment of receivables and liabilities.
 
 
  Credit Risk
  Credit decisions related to sales receivables are
monitored centrally by the Group’s management.
Large part of Innofactor’s cash flow comes through
established customer relationships as payments from
the public sector and financially sound companies,
which have not presented essential credit risks in the
past, and the Group has not suffered any significant
credit losses. Should credit risks realize, it would
weaken the Group’s financial standing and liquidity.
Sales receivables are monitored regularly.
The aging analysis of the trade receivables is
presented in Note 15. Trade and Other Receivables.
 
 
  Risks Related to Receivables from Projects
  A large part of Innofactor’s net sales comes from
project business. A significant part of projects consists
of long term projects in which scheduled payments and
their terms are typically agreed on with the customer
beforehand. When Innofactor performs work in
customer projects, which is scheduled to be invoiced
afterwards, project receivables are accrued. Especially
in public administration projects, scheduled payments
often take place nearer to the end of the project, which
means increased project receivables and related risks. In
customer negotiations, Innofactor pays special attention
to scheduling the payments and the size of payments,
and in customer projects, to project management and
steering in accordance with the scheduled payments.
Project receivables are monitored regularly
 
 
  Risks Related to the Cash Position
  The Group continually estimates and monitors
the amount of financing required for the business
operations, for example, by analyzing cash flow forecasts
monthly to ensure that the Group has sufficient liquid
funds to finance its operations. The Group analyzes the
liquidity forecasts regularly and assesses the effect of
possible acquisitions on the cash position.
The Group has not identified significant liquidity risk
concentrations in the financial assets
 
 
  EUR thousand
  Balance sheet value 0-6 month 6 month-1 year over 1 year 2 -4 years
  Dec 31, 2021
  Maturity distribution of financial liabilities
  Loans from financial institutions
  6557 937 937 1873 2810  
  Accounts payable and other debts
  14349 12368 1981 0 0  
 
  tasearvo 0-6 month 6 month-1 year over 1 year 2 -4 years
  Dec 31, 2020
  Maturity distribution of financial liabilities
  Loans from financial institutions
  11430 1270 1270 2540 5080  
  Accounts payable and other debts
  15952 13864 2088 0 0  
  Lease liabilities are described in Note 21.
 
  Capital Structure Management
  The shareholders’ equity in the consolidated balance
sheet is managed as capital assets. The goal of capital
structure management is to ensure operational
preconditions of the Group and increase shareholder
value in the long term. The capital structure can be
managed through decisions concerning, for example,
dividend distribution, acquisition and transfer of
treasury shares, and share issues. The shareholders’
equity in the consolidated balance sheet is managed
as capital assets. No external capital requirements are
applied to the Group.
The development of the capital structure of the Group
is monitored continually by means of Net Gearing.
 
 
  EUR thousand 2021 2020  
  Interest-bearing loans from financial institutions 6557 11430  
  Lease liabilities 3261 3955  
  Cash and cash equivalents 1963 3066  
  Total shareholders’ equity 25404 23444  
  Net Gearing 30,90 % 52,50 %
 
  Financial Risk Management
  In its normal business operations, Innofactor Group is
exposed to normal financing risks. In total at the end
of the review period, Innofactor had approximately
EUR 5.6 million in interest bearing debts to financial
institutions, which have been taken out to finance
acquisitions and working capital. Of the debts,
approximately EUR 4.7 million is non-current and
approximately EUR 1.9 million current liabilities.
Additionally, the company had lease liabilities in
accordance with the IFRS 16 standard (leases for the
duration of fixed-term leases) for EUR 3.3 million, of
which EUR 1.7 million was current and EUR 1.6 million
non-current. The total of interest-bearing liabilities
was EUR 9.8 million.
Innofactor is committed to the following
covenants: Equity ratio calculated every 6 months is
at least 38% until June 30, 2022 and 40% afterwards;
interest bearing liabilities calculated every 6 months
divided by the 12-month operating margin (EBITDA)
is a maximum of 2.75 until June 30, 2022, and 2.5
afterwards; and certain other normal conditions for
loans.
The goal of managing the financing risks is to
minimize the negative effects of the changes in the
financial markets to the result of the Group. Financing
risk management has been centralized to the CFO, who
is responsible for the Group’s financing and regularly
reports to the company’s Executive Board, CEO, and
Board of Directors. It is possible that, in the future, the
Group will not get the financing it needs and this would
have a negative effect on the Group’s business and its
development, especially on making acquisitions.
 
 
  19. Fair Values of Financial Assets and Liabilities
 
  The table below shows the fair value and carrying amount of each item in financial assets and liabilities.
These values correspond with the consolidated balance sheet values.
 
 
  EUR thousand Liitetieto Dec 31, 2021 Dec 31, 2020
  Trade and Other Receivables 15 13 403 13 925  
  Cash and Cash Equivalents 16 1963 3066  
  Total 15366 16991  
  Loans from financial institutions 6557 11430  
  Lease liabilities 3261 3956  
  Total 9818 15386  
  Trade and other payables:
  Received advances 1353 1078  
  Trade payables 1341 1559  
  Other liabilities 4884 4766  
  Accrued expenses 6771 8550  
  Interest rate swap agreements, not in hedge accounting * 0 0  
  Total 14349 15953  
 
  * fair value hierarchy level 2
 
  Trade and other receivables
  The original carrying amount of the receivables corresponds to their fair values,
as the effect of discounting is not essential considering the maturity of the
receivables.
 
 
  Loans From Financial Institutions
  The carrying amount of loans corresponds with their fair value.
 
  Trade and Other Payables
  The original carrying amount of the trade and other payables corresponds to
their fair values, as the effect of discounting is not essential considering the
maturity of the payables.
 
 
  Derivatives
  Fair value of derivative agreements has been defined based on available
market information.
 
 
  20. Government Grants
 
  Comprehensive Consolidated Profit and Loss Statement, IFR
 
  Government grants recognized during the financial period
  EUR thousand 2021 2020  
  Grants received for wages and employee expenses 1 407  
  Other grants 77 302  
  Total 78 709  
 
  Payments of government grants related to the COVID-19 pandemic
  EUR thousand 2021 2020  
  Government grants received 78 513  
  Government grants receivable 8 196  
  Deferred payments 0 275  
 
  During the 2021 financial period, the Innofactor Group received subsidies
from the Swedish state related to COVID-19.
 
  21. Lease Liabilities
 
  Maturity
  EUR thousand Total alle 1 v 1 - 5 vuotta yli 5 vuotta
  Dec 31, 2021
  Lease liabilities (IFRS 16) 3261 1603 1658 0  
  Other lease liabilities 47 47 0  
  Total 3308 1650 1658 0  
 
  Tase
  EUR thousand 2021 2020  
  Non-current lease liabilities 1658 2216  
  Current lease liabilities 1603 1740  
  Total 3261 3956  
 
  Comprehensive Consolidated Profit and Loss Statement, IFRS
  EUR thousand 2021 2020  
  Deduction of other expenses (lease liabilities) 1907 1994  
  Addition of right-of-use asset deductions -1806 -1893  
  Addition of operating profit 101 101  
  Addition of financial expenses -106 -142  
  Result for the financial period -5 -41  
 
  Current lease liabilities recognized in 2021 178  
  Low value lease liabilities recognized in 2021 71  
 
  The cash flow effect of the company’s lease agreements was EUR -2,155
thousand in 2020 (EUR -2,207 thousand in 2021).
Interest on lease liabilities is shown in Note 9. Financial Expenses.
Right-of-use assets are described in Note 12.
 
 
  22. Contingent Liabilities and Assets and Acquisition Commitment
 
  Collateral
  EUR thousand 2021 2020  
  Collateral given for own commitments
  Lease collateral 126 121  
  Mortgages on company assets 16350 17017  
  Mortgages on company assets have been given as collateral for the credit limit and a loan.
 
  Bank guarantees 309 296  
  Bank guarantees have been given as collateral for lease agreements.
 
 
  23. Statement of Changes in Interest Bearing Debts
 
  EUR thousand Non-current Current Total
  Liabilities Jan 1, 2021 11108 4278 15386  
  Loans withdrawn 0 0 0  
  Loans paid -2000 -2873 -4873  
  Changes with no related cash flow: Changes between non-current and current -2206 2206 0  
  Change in lease liabilities * -560 -135 -695  
  Liabilities Dec 31, 2021 6342 3476 9818  
 
  EUR thousand Non-current Current Total
  Liabilities Jan 1, 2020 6953 9900 16853  
  Loans withdrawn 3000 0 3000  
  Loans paid 0 -3588 -3588  
  Changes with no related cash flow: Changes between non-current and current 2206 -2206 0  
  Change in lease liabilities * -1051 172 -879  
  Liabilities Dec 31, 2020 11108 4278 15386  
  * IFRS 16 lease liabilities (Note 21)
 
  24. Related Party Disclosures
 
  Innofactor’s related parties include persons referred to in the description of the related
parties of a listed company in the Limited Liability Companies Act and legal persons
(IAS Regulation 24). The company’s financial administration maintains a list of the
company’s related parties. The company’s financial administration defines Innofactor’s
related parties, when the status as a related party is not due to the IAS related party
definition concerning persons. The company sends an annual query to the company’s
key management persons, as defined in IAS 24, about the natural and legal persons
which are their related parties.Persons discharging managerial duties in the company,
who are considered related parties, owe EUR 96 thousand to the company (EUR 107
thousand in 2020) as a result of personnel share issues. The loan period is five years, and
the loan is repaid in fixed monthly installments. The interest rate for the loan is 12-month
Euribor 360. However, the interest rate is always a minimum of 0%. The accrued interest
is paid to the company monthly.
The company has no other significant related party transactions
 
 
  Management’s Employment Benefits
 
  EUR thousand 2021 2020  
  Salaries and fees paid to the CEO and Group management during
the financial period, including benefits in kind, as follows:
 
  CEO (including Board fees) 363 344  
  Other Group management 1263 882  
  Total 1626 1226  
 
  Management’s Employment Benefits
  EUR thousand 2021 2020  
  Short-term employee benefits 1626 1226  
  Post-employment benefits 0 0  
  Other long-term benefits 0 0  
  Benefits paid upon termination 0 0  
  Share-based payments 0 0  
  Total 1626 1226  
 
  Management’s employment benefits include the salaries and fees of the Executive Board.
  EUR thousand 2021 2020  
  Board members and deputy members
  Lindén Anna Chairman of the Board in 2021 48 45  
  Eloholma Pekka Board member in 2020 0 27  
  Ensio Sami Board member in 2021 24 24  
  Linturi Risto Board member in 2021 24 24  
  Heikki Nikku Board member in 2021 24 20  
  Total 120 140  
 
  The CEO’s retirement age and the basis for calculating the pension comply with the
effective Employee Pensions Act. The mutual term of notice of the CEO is 6 months.
If the company terminates the CEO’s contract, the CEO will be paid the salary for the
period of notice and also, as a compensation for the termination, a one-time payment
equaling to the CEO’s 12 months’ salary.
 
 
  25. Group Companies
 
  At the end of the financial period, the Innofactor Group included the
following companies:
 
  - Innofactor Plc, Finland (parent company)
- Innofactor Software Oy, Finland, Espoo, 100%
- Innofactor HRM Oy (Technology Oy), Finland, Espoo, 100%
- Innofactor Holding AB, Sweden, 100%
- Innofactor AB, Sweden, 100%
- Innofactor Holding ApS, Denmark, 100%
- Innofactor A/S, Denmark, 100%
- Innofactor Holding AS, Norway, 100%
- Innofactor AS, Norway, 100%
 
 
  26. Events After the Closing Date
 
  Events After the Review Period
  On January 4, 2022, Innofactor announced in a
stock exchange release that it had completed the
share repurchase program. Repurchases of treasury
shares began on October 26, 2021, and ended
on January 5, 2022. During this period, Innofactor
acquired 800,000 treasury shares at an average
price of EUR 1.5045. The shares were acquired at
the current market price in public trading arranged
by Nasdaq Helsinki Ltd.
 
 
  On January 18, 2022, Innofactor announced in a
stock exchange release that the Ministry of Social
Affairs and Health selected Innofactor in a public
procurement competition as the provider of the Case
Management, Document Management, Services
and Reference Price Information System and the
related maintenance and further development
tasks of the Pharmaceuticals Pricing Board. The
total value of the procurement (excluding VAT)
stated by the Ministry of Social Affairs and Health in
the procurement decision for the four-year contract
period is approximately EUR 1,190,000.
 
 
  On January 20, 2022, Innofactor announced in a
stock exchange release that the Housing Finance
and Development Centre of Finland (ARA) had
selected Innofactor in a public procurement
competition as the supplier of the Sequence
Number Register. The procurement includes the
planning and implementation of the Sequence
Number Register, the support, maintenance and
further development services for the implemented
solution, as well as system operation and control.
The solution is based on Microsoft Azure cloud
services. Innofactor’s share of the total value of the
procurement is approximately EUR 680,000. The
minimum agreement period is three years.
 
 
  On February 16, 2022, Innofactor announced in a
stock exchange release that the Finnish Safety and
Chemicals Agency (Tukes) selected Innofactor in a
public procurement competition as the supplier of
the “Agile development of services, servicing and
maintenance” section of the framework agreement
on for IT system development and maintenance.
The framework agreement comprises a total of
three areas for which a total of four framework
contract suppliers were selected. A total of two
framework contract suppliers were selected for
the “Agile development of services and Servicing
and maintenance” are. The Agile development
of services, servicing and maintenance section
focuses on the implementation of Tukes’ systems
in accordance with an agile approach, service
validation, the servicing and maintenance
of applications, and processing and repair
of disruptions. The anticipated total value of
the procurement indicated by Tukes in the
procurement decision for all three covered areas,
without value added tax, is EUR 6,800,000. The
duration of the framework agreement is four
years, plus an option for two additional years.
 
 
  Innofactor had no other significant events after the
end of the review period
 
 
  Parent Company Financial Statement, FAS
 
  EUR
  PARENT COMPANY PROFIT AND LOSS STATEMENT Liitetieto Jan 1–Dec 31, 2021 Jan 1–Dec 31, 2020
  12 months 12 months
 
  NET SALES 1 9 870 192 9 378 502  
  Other operating income 2 31 844 12 500  
 
  Materials and services
  Purchases during the financial period 3 -4 162 571 -2 028 509  
 
  Personnel expenses 4 -2 596 458 -2 394 223  
 
  Depreciation
  Planned depreciation -310 841 -315 047  
 
  Other Operating Expenses 6 -2 816 488 -4 634 977  
 
  OPERATING RESULT 15 678 18 246  
 
  Financial income and expenses 7  
  Dividend income 0 0  
  Interest and financial income 608 237 2 147 857  
  Interest and other financial expenses -354 792 -887 966  
  Total financial income and expenses 253 445 1 259 891  
 
  RESULT BEFORE APPROPRIATIONS AND TAXES 269 123 1 278 137  
 
  Group contribution -400 878 272 944  
  EARNINGS BEFORE TAXES -131 755 1 551 081  
 
  RESULT FOR THE FINANCIAL PERIOD -131 755 1 551 081  
 
 
  Balance Sheet, FAS
  ASSETS Note Dec 31, 2021 Dec 31, 2020
  NON-CURRENT ASSETS
  Intangible rights 8 179 560 359 962  
  Goodwill 8 0 120 768  
  Tangible assets
  Machinery and equipment 8 16 809 26 479  
  Investments
  Shares in Group companies 9 32 198 940 29 384 334  
  Other shares and holdings 0 0  
 
  TOTAL NON-CURRENT ASSETS 32 395 308 29 891 544  
 
  CURRENT ASSETS
  Receivables 10  
  Non-current
 
  Loan receivables 128 517 245 202  
  Other receivables 26 119 556 27 289 298  
  Current
  Trade receivables 11 797 963 12 876 104  
  Loan receivables 73 178 115 972  
  Accrued income 11 814 343 457 433  
  Cash and bank receivables 1 587 548 2 867 927  
 
  TOTAL CURRENT ASSETS 40 521 104 43 851 937  
 
  ASSETS 72 916 412 73 743 481  
 
  LIABILITIES
  SHAREHOLDERS’ EQUITY 12  
  Share capital 2 100 000 2 100 000  
  Revaluation fund 2 000 000 2 000 000  
  Fund for invested unrestricted equity 28 267 517 29 015 281  
  Profit from previous financial periods -1 118 840 -776 443  
  Profit/loss for the financial period -131 755 1 551 081  
  Total shareholders’ equity 31 116 921 33 889 919  
 
  LIABILITIES 13  
 
  Non-current
  Loans from financial institutions 4 683 333 8 890 000  
  Non-current total 4 683 333 8 890 000  
  Current
  Loans from financial institution 1 873 333 2 540 000  
  Trade payables 659 988 372 771  
  Other liabilities 33 622 634 26 887 845  
  Accrued expenses 14 960 202 1 162 945  
  Current total 37 116 158 30 963 561  
 
  Total liabilities 41 799 491 39 853 561  
 
  LIABILITIES 72 916 412 73 743 481  
 
 
  Parent Company Cash Flow Statement
 
  EUR Jan 1–Dec 31, 2021 Jan 1–Dec 31, 2020
 
  Operating activities cash flow
 
  Operating profit/loss 15 678 18 246  
  Adjustments
  Depreciation 310 841 315 047  
  Transactions with no related cash flow -37 217 120 566  
  Change in working capital
  Change in trade and other receivables 721 232 -247 826  
  Change in trade and other payables -5 635 176 -2 451 830  
  Interest received 605 625 991 801  
  Paid interest and other financial expenses -314 963 -420 227  
  Total operating activities cash flow -4 333 981 -1 674 222  
 
  Investment cash flow
  Investments in subsidiary shares 0 -103 727  
  Proportional share of the dissolution of a subsidiary 0 1 065 926  
  Investments in subsidiaries 0 -682 237  
  Loan receivables repaid 159 479 255 813  
  Loans paid 726 043 0  
  Loans granted 0 -3 428 792  
  Total investment cash flow 885 523 -2 893 017  
 
  Cash flow before financing -3 448 458 -4 567 239  
 
  Financing cash flow
  Loans withdrawn 0 3 535 836  
  Loans paid -4 873 333 0  
  Group account debt withdrawn 9 682 655 4 624 899  
  Group account debt repaid 0 -726 043  
  Purchase of own shares -1 145 714  
  Dividends paid -1 495 529  
  Total financing cash flow 2 168 079 7 434 692  
 
  Change in cash and cash equivalents as per cash flow statement -1 280 379 2 867 453  
 
  Change in cash and cash equivalents -1 280 379 2 867 453  
  Cash and cash equivalents, opening balance 2 867 927 475  
  Cash and cash equivalents, closing balance 1 587 548 2 867 927  
 
  Notes to the Parent Company’s Financial Statements
 
  Accounting Principles Used in the Parent
Company’s Financial Statements
 
  The financial statements of Innofactor Plc for the financial
period of 2021 have been prepared in accordance with the
Finnish accounting regulations.
 
 
  Intangible and Tangible Assets
  The intangible and tangible assets have been recognized
at historical cost less planned depreciation. Planned
depreciation has been calculated on the basis of the
assets’ economic lives as follow
 
 
 
  - intangible rights 3–5 years
  - goodwill 5 years
  - tangible assets 3–5 years
 
  Acquisition costs for non-current asset items, which have
a probable economic life of under three years, and small
purchases (under EUR 850) have been recognized as cost
in their entirety in the financial period in which they were
purchased.
 
 
  Securities Included in Financial Assets
  Securities included in financial assets have been measured
at the acquisition price or the market price, whichever is
lower
 
 
 
  Items in Foreign Currency
  Items in foreign currency have been converted using the
weighted average rate quoted by the European Central
Bank at the closing date.
 
 
  Derivatives
  Fair value of derivative agreements has been defined based on available market information
 
 
  Notes to the Financial Statements (EUR)
 
  1. Net sales (EUR) by market area 2021 2020
 
  Finland 8 898 033 8 471 444
  Rest of Europe 972 160 907 058
  Total net sales 9 870 192 9 378 502
 
 
  2. Other operating income 2021 2020
 
  Lease revenue 31 844 12 500
  Other operating income 0 0
  Total other operating income 31 844 12 500
 
 
  3. Materials and services 2021 2020
 
  Purchases during the financial period 4 162 571 2 028 509
  Total 4 162 571 2 028 509
 
  4. Personnel expenses 2021 2020
 
  Salaries and fees 2 162 399 2 083 488
  Pension expenses 365 921 253 852
  Other indirect employee costs 68 138 56 882
  Total personnel expenses 2 596 458 2 394 223
 
  Management salaries and fees
 
  CEO and Board Member Sami Ensio 363 000 344 069
  Board members and deputy members 100 000 116 000
  Total 463 000 460 069
 
  The CEO’s retirement age and the basis for calculating the pension comply with the effective Employee Pensions Act. The mutual term of notice of the CEO is 6 months. If the company terminates the CEO’s contract, the CEO will be paid the salary for the period of notice and also, as a compensation for the termination, a one-time payment equaling the CEO’s 12 months’ salary  
 
 
  Average number of personnel 29 26
 
  5. Planned depreciation 2021 2020
 
  On intangible rights 180 403 182 852
  On goodwill 120 768 120 768
  On machinery and equipment 9 670 11 427
  Total 310 841 315 047
 
 
  6. Other operating expenses 2021 2020
 
  Leases and other expenses for premises 891 433 919 107
  IT hardware, licenses and communications 1 133 742 1 738 968
  Travel expenses 25 863 52 807
  Training expenses 20 167 17 500
  Entertainment expenses 5 212 20 507
  Other operating expenses 740 070 1 886 088
  2 816 488 4 634 977
 
  The Group’s internal expenses 0 0
 
  Other operating expenses, total 2 816 488 4 634 977
 
 
  Remuneration of the Auditors 2021 2020
 
  Auditing 60 095 133 002
  Other services 6 855 4 200
  Total 66 950 137 202
 
  Fees in total 66 950 137 202
 
 
  7. Financial income and expenses
  2021 2020
  Total interest and other financial income
  Dividend income from Group companies 0 0
  From Group companies 605 617 991 787
  From others 2 619 1 156 069
  Total interest and other financial income 608 237 2 147 857
 
  Interest and other financial expenses
  To Group companies 0 -24 519
  Interest expenses to others -354 792 -863 447
  Total interest and other financial expenses -354 792 -887 966
 
  Total financial income and expenses 253 445 1 259 891
 
  Group contributions received/granted -400 878 272 944
 
 
 
  Balance Sheet Notes (EUR)
 
  8. Intangible and tangible assets
 
  Aineelliset
  Aineettomat Liikearvo hyödykkeet
  Acquisition cost, Jan 1, 2021 1 047 111 603 840 138 163
  Additions 0 0 0
  Acquisition cost, Dec 31, 2021 1 047 111 603 840 138 163
 
  Accumulated depreciation, amortization and impairment, Jan 1, 2021 687 149 483 072 111 684
  Depreciation for the financial period 180 402 120 768 9 670
  Accumulated depreciation, Dec 31, 2021 867 551 603 840 121 354
  Carrying amount, Dec 31, 2021 179 560 0 16 809
 
  Aineelliset
  Aineettomat Liikearvo hyödykkeet
  Acquisition cost, Jan 1, 2020 1 047 111 603 840 138 163
  Additions 0 0 0
  Acquisition cost, Dec 31, 2020 1 047 111 603 840 138 163
 
  Accumulated depreciation, amortization and impairment, Jan 1, 2020 504 296 362 304 100 257
  Depreciation for the financial period 182 852 120 768 11 427
  Accumulated depreciation, Dec 31, 2020 687 149 483 072 111 684
  Carrying amount, Dec 31, 2020 359 962 120 768 26 479
 
 
  9. Investments
 
  Acquisition cost, Jan 1, 2021 29 384 334  
  Acquisition cost, Dec 31, 2021 32 198 940  
  Carrying amount, Dec 31, 2021 32 198 940  
 
  Acquisition cost, Jan 1, 2020 28 696 532  
  Acquisition cost, Dec 31, 2020 29 384 334  
  Carrying amount, Dec 31, 2020 29 384 334  
 
  10. Receivables
  2021 2020
  Non-current assets
  Loan receivables 128 517 245 202
  Receivables from associated companies 0 0
  Other receivables from Group companies 26 119 556 27 289 298
  Non-current receivables total 26 248 073 27 534 500
 
  Current receivables
  Trade receivables 0 17 220
  Loan receivables 73 178 115 972
  Trade receivables from Group companies 11 797 963 12 858 884
  Current receivables total 11 871 140 12 992 076
 
 
  Total receivables from Group companie 37 917 518 40 148 182
  201 695  
 
  11. Accrued income 2021 2020
 
  Pre-paid licenses 783 267 425 913
  Periodical personnel expenses 22 354 23 781
  Other 8 721 7 739
  Accrued income in total 814 343 457 433
 
  12. Shareholders’ equity 2021 2020
 
  Shareholders’ equity, opening balance 2 100 000 2 100 000
  Shareholders’ equity, closing balance 2 100 000 2 100 000
 
  Revaluation fund, opening balance 2 000 000 2 000 000
  Revaluation fund, closing balance 2 000 000 2 000 000
 
  Unrestricted shareholders’ equity
 
  Fund for invested unrestricted equity opening balance 29 015 281 29 015 281
  Pääoman palautus -747 765 0
  Repayment of capital 0 0
 
 
  Fund for invested unrestricted equity closing balance 28 267 517 29 015 281
 
  Profit from previous financial periods, opening balance 774 638 -776 443
  Dividend payment -747 765 0
  Purchase of own shares -1 145 713 0
  0 0
  Profit from previous financial periods, closing balance -1 118 840 -776 443
 
  Result for the financial period -131 755 1 551 081
 
  Total unrestricted shareholders’ equity 27 016 921 29 789 919
 
  Total shareholders’ equity 31 116 921 33 889 919
 
 
  Calculation of distributable funds 2021 2020
 
  Result from previous financial periods -1 118 840 -776 443
  Result for the financial period -131 755 1 551 081
  Fund for invested unrestricted equit 28 267 517 29 015 281
  Total 27 016 921 29 789 919
 
 
  13. Liabilities 2021 2020
  Non-current liabilities
  Loans from financial institution 4 683 333 8 890 000
  Total non-current liabilities 4 683 333 8 890 000
 
  Current liabilitie
  Loans from financial institutions 1 873 333 2 540 000
 
  Trade payables 659 988 372 771
  Trade payables to Group companies 0 8 301
  Trade payables in total 659 988 381 072
 
  Other liabilities 1 887 734 1 906 907
  Other payables to Group companies 31 734 900 24 972 637
  Other liabilities in total 33 622 634 26 879 544
 
  Accrued expenses 960 202 1 162 945
 
  Liabilities to Group companies 31 734 900 24 980 938
  Total current liabilities 37 116 158 30 963 561
 
  Total liabilities 41 799 491 39 853 561
 
  14. Accrued expenses 2021 2020
 
  Periodical personnel expenses 445 402 520 714
  Rent 106 526 159 196
  Other 408 275 483 035
  Accrued expenses in total 960 202 1 162 945
 
 
  15. Commitments and contingent liabilities 2021 2020
 
  Bank guarantees
  A bank guarantee has been given as collateral for a lease agreement. 256 331 252 960
 
 
  Lease liabilities
  To be paid in the next financial period 0 0
  To be paid later 0 0
  Total 0 0
 
  Lease liabilities
  To be paid in the next financial period 1 023 250 1 023 250
  To be paid in the next financial period 1 023 250 2 046 499
  Total 2 046 499 3 069 749
 
  Mortgages on company assets as collateral for loan
  Mortgages on company assets as collateral for loan 4 000 000 4 000 000
 
 
  Board of Directors’ Proposal on the Distribution of Profits
 
  At the end of the financial period of 2021, the distributable assets of Innofactor Plc are EUR 27,016,921. The Board of Directors proposes that Innofactor Plc distributes EUR 0.08 per share as a repayment of capital. The Board of Directors further proposes that the Annual General Meeting authorize the Board to decide on a potential additional dividend or additional repayment of capital amounting to a maximum of EUR 3,279,058 (EUR 0.08 per share, taking into account the share issue authorization proposed to the Board of Directors).  
 
  Company Shares
 
  Innofactor Plc has one series of shares. The number of shares is 37,388,225. The share has no
nominal value. One share entitles the holder to one vote at the General Meeting. All shares
entitle their holders to dividends of equal value. Innofactor Plc’s share capital, paid in full
and entered in the Trade Register, is EUR 2,100,000.00.
On December 31, 2021, the company held 762,000 treasury shares.
 
 
  Location of Accounting Records
 
  Innofactor Plc, Keilaranta 9, 02150 Espoo
 
 
  Auditor’s Report (Translation of the Finnish Original)
 
  To the Annual General Meeting of Innofactor Plc
 
  Report on the Audit of Financial Statements
 
  Opinion
 
  We have audited the financial statements of
Innofactor Corporation (business identity code
0686163-7) for the year ended 31 December, 2021.
The financial statements comprise the consolidated
balance sheet, statement of comprehensive income,
statement of changes in equity, statement of cash
flows and notes, including a summary of significant
accounting policies, as well as the parent company’s
balance sheet, income statement, statement of cash
flows and notes.
 
 
  In our opinion
 
  the consolidated financial statements give
a true and fair view of the group’s financial
position as well as its financial performance and
its cash flows in accordance with International
Financial Reporting Standards (IFRS) as adopted
by the EU.
 
 
  the financial statements give a true and fair view
of the parent company’s financial performance
and financial position in accordance with the
laws and regulations governing the preparation
of financial statements in Finland and comply
with statutory requirements.
 
 
  Our opinion is consistent with the additional report submitted to the Board of Directors.
 
  Basis for Opinion
 
  We conducted our audit in accordance with good
auditing practice in Finland. Our responsibilities under
good auditing practice are further described in the
Auditor’s Responsibilities for the Audit of Financial
Statements section of our report.
We are independent of the parent company and of
the group companies in accordance with the ethical
requirements that are applicable in Finland and are
relevant to our audit, and we have fulfilled our other
ethical responsibilities in accordance with these
requirements.
In our best knowledge and understanding,
the non-audit services that we have provided to
the parent company and group companies are in
compliance with laws and regulations applicable in
Finland regarding these services, and we have not
provided any prohibited non-audit services referred
to in Article 5(1) of regulation (EU) 537/2014. The
non-audit services that we have provided have been
disclosed in 4 to the consolidated financial statements.
We believe that the audit evidence we have
obtained is sufficient and appropriate to provide a
basis for our opinion.
 
 
  Key Audit Matters
 
  Key audit matters are those matters that, in our
professional judgment, were of most significance in
our audit of the financial statements of the current
period. These matters were addressed in the context
of our audit of the financial statements as a whole,
and in forming our opinion thereon, and we do not
provide a separate opinion on these matters.
We have fulfilled the responsibilities described
in the Auditor’s responsibilities for the audit of the
financial statements section of our report, including
in relation to these matters. Accordingly, our audit
included the performance of procedures designed
to respond to our assessment of the risks of material
misstatement of the financial statements. The results
of our audit procedures, including the procedures
performed to address the matters below, provide
the basis for our audit opinion on the accompanying
financial statements.
We have also addressed the risk of management
override of internal controls. This includes consideration
of whether there was evidence of management bias
that represented a risk of material misstatement due
to fraud.
 
 
  Key Audit Matter
 
  Revenue Recognition of Fixed Price Projects
  Refer to note summary of significant accounting policies and note 3
 
  The company provides its customer with services based
on fixed price contracts. Revenue is recognized over
time which involves the use of management judgement
when determining the percentage of completion of the
projects.
The group focuses on revenue as a key performance
measure which could create an incentive for revenue to
be recognized before the control has been transferred.
Revenue recognition of fixed price projects was
determined to be a key audit matter and a significant risk
of material misstatement referred to in EU Regulation
No 537/2014, point (c) of Article 10(2) due to the
management’s judgement used when determining the
percentage of completion of the projects.
 
 
  How our audit addressed the Key Audit Matter
 
  Pitkäaikaisten projektien tuloutukseen liittyvän olennaisen virheellisyyden riskin huomioon ottamiseksi suoritimme muun muassa seuraavat tarkastustoimenpiteet:  
 
  Our audit procedures to address the significant risk of
material misstatement related to revenue recognized
over time, included amongst other:
- assessing the Group’s accounting policies over
revenue recognition of long-term projects.
- gaining an understanding of the Percentage of
Completion (PoC) revenue recognition process.
- examination of the project documentation
and testing the PoC calculations and inputs of
estimates in the calculations and comparing the
estimates to actuals.
analytical procedures
- assessing the progress and overall situation
of the fixed price projects and key ratios by
performing inquiries to persons on different
levels in the organization.
- analyzing key elements of the estimates, for
instance, estimated revenue and estimated hours
to complete.
- Assessing the Group’s disclosures in respect of
revenue recognition
 
 
  Key Audit Matter
 
  Valuation of Goodwill
  Refer to note summary of significant accounting policies and note 13
 
  At the balance sheet date 31 December 2021, the value
of goodwill amounted to 26.4 M€ representing 52 % of
the total assets and 104 % of the total equity. Valuation
of goodwill was a key audit matter because:
 
  - goodwill represents a significant proportion of the
balance sheet
- annually performed impairment testing estimation
process is complex and is judgmental
- it is based on assumptions relating to market and
economic conditions.
 
 
  Valuation of goodwill is tested annually through
goodwill impairment test. Innofactor has allocated
goodwill to one cash generating unit (CGU) which is
the level for goodwill impairment test. The recoverable
amount of the cash generating unit is based on value
in use calculations, and the outcome could vary
significantly if different assumptions were applied.
There are a number of assumptions used to determine
the value in use of the cash generating units, including
revenue growth, EBITDA and the discount rate applied.
Changes in the above-mentioned assumptions may
result in an impairment of goodwill
 
  How our audit addressed the Key Audit Matter
  In our audit procedures related to valuation of goodwill we involved our internal valuation specialist to assist us in evaluating the assumptions and methodologies used by the management. Procedures included comparison of management assumptions with external market data and peer group average calculated by us focusing particularly on  
  -forecasted revenue growth
- EBITDA percentage and
- weighted average cost of capital used in
discounting cash flows.
 
 
  We reviewed the goodwill impairment test performed
by the management and compared the discounted cash
flows to the company’s market value. We also assessed
the historical accuracy of managements’ estimates. In
addition, we assessed the Group’s disclosures in the
financial statements regarding the impairment test.
 
 
  Key Audit Matter
 
  Valuation of Deferred tax assets
  Refer to note summary of significant accounting policies and note 14.
 
  As of balance sheet date 31 December 2021, the group
had deferred tax assets arising from the unused tax
losses carry forward amounting to 4.6 M€ and from the
consolidation entries 0,2 M€
 
 
  The amount of deferred tax asset is material to
financial statements. Management assessment related
to the recognition of deferred tax assets and the
likelihood of future income is judgmental and based on
assumptions affected by future market and economic
developments. Due to above mentioned judgmental
factors, valuation of deferred tax assets was determined
to be a key audit matter
 
 
  How our audit addressed the Key Audit Matter
 
  When auditing deferred tax assets we evaluated
company’s evidence that there will be future taxable
income available to utilize the deferred tax assets.
 
 
  As part of our audit procedures we
 
  - assessed the key assumptions in the calculations
prepared by the management focusing on
forecasted future economic development
and the company’s ability to generate taxable
income.
- tested deferred tax assets including the
assessment of recognizing judgmental tax
positions. We reviewed the communication with
tax authorities.
- assessed disclosures related to deferred taxes.
 
 
  Responsibilities of the Board of Directors and the Managing Director for the Financial Statements
 
  The Board of Directors and the Managing Director
are responsible for the preparation of consolidated
financial statements that give a true and fair
view in accordance with International Financial
Reporting Standards (IFRS) as adopted by the EU,
and of financial statements that give a true and fair
view in accordance with the laws and regulations
governing the preparation of financial statements
in Finland and comply with statutory requirements.
The Board of Directors and the Managing Director
are also responsible for such internal control as they
determine 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, the Board of
Directors and the Managing Director are responsible
for assessing the parent company’s and the group’s
ability to continue as going concern, disclosing, as
applicable, matters relating to going concern and
using the going concern basis of accounting. The
financial statements are prepared using the going
concern basis of accounting unless there is an
intention to liquidate the parent company or the
group or cease operations, or there is no realistic
alternative but to do so.
 
 
  Auditor’s Responsibilities for the Audit of Financial Statements
 
  Our objectives are to obtain reasonable assurance on
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 good auditing practice
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 the
financial statements.
 
  As part of an audit in accordance with good auditing practice, we exercise professional judgment and maintain professional skepticism throughout the audit. We also:  
  - Identify and assess the risks of material
misstatement of the financial statements,
whether due to fraud or error, design and
perform audit procedures responsive to those
risks, and obtain audit evidence that is sufficient
and appropriate to provide a basis for our
opinion. The risk of not detecting a material
misstatement resulting from fraud is higher
than for one resulting from error, as fraud may
involve collusion, forgery, intentional omissions,
misrepresentations, or the override of internal
control.
- Obtain an understanding of internal control
relevant to the audit in order to design
audit procedures that are appropriate in the
circumstances, but not for the purpose of
expressing an opinion on the effectiveness of
the parent company’s or the group’s internal
control.
 
  - Evaluate the appropriateness of accounting
policies used and the reasonableness of
accounting estimates and related disclosures
made by management.
- Conclude on the appropriateness of the Board
of Directors’ and the Managing Director’s
use of the going concern basis of accounting
and based on the audit evidence obtained,
whether a material uncertainty exists related to
events or conditions that may cast significant
doubt on the parent company’s or the group’s
ability to continue as a going concern. If we
conclude that a material uncertainty exists,
we are required to draw attention in our
auditor’s report to the related disclosures in
the financial statements or, if such disclosures
are inadequate, to modify our opinion. Our
conclusions are based on the audit evidence
obtained up to the date of our auditor’s report.
However, future events or conditions may cause
the parent company or the group to cease to
continue as a going concern.
 
  - Evaluate the overall presentation, structure and
content of the financial statements, including the
disclosures, and whether the financial statements
represent the underlying transactions and events
so that the financial statements give a true and
fair view.
- Obtain sufficient appropriate audit evidence
regarding the financial information of the
entities or business activities within the group to
express an opinion on the consolidated financial
statements. We are responsible for the direction,
supervision and performance of the group
audit. We remain solely responsible for our audit
opinion.
 
 
  We communicate with those charged with
governance regarding, among other matters, the
planned scope and timing of the audit and significant
audit findings, including any significant deficiencies in
internal control that we identify during our audit.
We also provide those charged with governance
with a statement that we have complied with relevant
ethical requirements regarding independence and
communicate with them all relationships and other
matters that may reasonably be thought to bear on
our independence, and where applicable, related
safeguards.
From the matters communicated with those
charged with governance, we determine those matters
that were of most significance in the audit of the
financial statements of the current period and are
therefore the key audit matters. We describe these
matters in our auditor’s report unless law or regulation
precludes public disclosure about the matter or when,
in extremely rare circumstances, we determine that a
matter should not be communicated in our report
because the adverse consequences of doing so would
reasonably be expected to outweigh the public interest
benefits of such communication.
 
 
  Other Reporting Requirements
 
  Information on our audit engagement
  We were first appointed as auditors by the Annual General Meeting on 2 April 2019 and
our appointment represents a total period of uninterrupted engagement of three years.
 
 
  Other information
  The Board of Directors and the Managing Director are responsible for the other information.
The other information comprises the report of the Board of Directors and the information
included in the Annual Report, but does not include the financial statements and our auditor’s
report thereon.
Our opinion on the financial statements does not cover the other information.
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. With respect to the report of the Board of Directors, our responsibility
also includes considering whether the report of the Board of Directors has been prepared in
accordance with the applicable laws and regulations.
 
  In our opinion, the information in the report of the Board of Directors is consistent with the
information in the financial statements and the report of the Board of Directors has been
prepared in accordance with the applicable laws and regulations.
If, based on the work we have performed, we conclude that there is a material misstatement
of the other information, we are required to report that fact. We have nothing to report in this
regard.
Helsinki 9.3.2022
Ernst & Young Oy
Authorized Public Accountant Firm
 
 
  Juha Hilmola
  Authorized Public Accountant
 
  Additional Information
  Key Figures per Share
  2021 2020
 
  Earnings per share (EUR) 0,1232 0,0471
  Shareholders’ equity per share (EUR) 0,6796 0,6271
  Highest price of the share (EUR) 2,07 1,44
  Lowest price of the share (EUR) 1,24 0,51
  Market value of the shares (EUR thousand) 56 643 47 670
  Turnover of shares (pcs) 32 546 031 20 099 421
  Turnover of shares (%) 87 % 53,80 %
  Weighted average of the number of shares during the financial period 37 388 225 37 388 225
  Own shares held by the company 762 000 0
  Number of shares at the end of the financial period 37 388 225 37 388 225
 
 
 
  Shareholding
 
  On December 31, 2021, Innofactor Plc had 12,343 shareholders including the administrative registers (10).
The share of administratively registered shares was 8.05% of the total number of shares.
 
 
  Distribution of shareholding at December 31, 2021
 
  Shares Number of shareholders Percentage of shareholders Number of shares Percentage of shares
  1-100 6251 50,64 188121 0,5  
  101-1000 3687 29,87 1662179 4,45  
  1001-10000 2090 16,93 6704086 17,93  
  10001 - 100000 277 2,24 6744601 18,04  
  over 100000 38 0,31 22089238 59,08  
  Total 12343 100 37388225 100  
 
 
  Shareholders by shareholder group December 31, 2021 (% of shares)
 
  Private households 75,52  
  Enterprises 9,34  
  Administratively registered 8,05  
  Public entities 4,81  
  Financial and insurance institutions 2,04  
  Other foreign 0,12  
  Non-profit organizations 0,12  
  Total 100  
 
 
  Calculation of Key Figures
 
  Percentage of Return on Equity:
  Profit or loss before taxes - Taxes  
  Shareholders’ equity  
 
  Percentage of Return on Investment:
  Profit or loss before taxes + Interest and other financial expenses  
  Shareholders’ equity + Interest bearing financial liabilities  
 
  Net Gearing:
  Interest bearing liabilities - Cash funds  
  Shareholders’ equity  
 
  Equity Ratio, %:
  Shareholders’ equity  
  Balance sheet total - Advances received  
 
  Result / Share:
  Profit before taxes attributable to equity holders of the parent - Taxes  
  Average number of shares on the financial period adjusted after the share issue  
 
  Shareholders’ Equity / Share:
  Shareholders’ equity attributable to equity holders of the parent  
  Undiluted number of shares on the date of the financial statement  
 
  Dividend payout and return of capital, total of result, %
  (Dividend/share) + (return of capital/share)  
  Earnings / share  
 
  Effective dividend yield, %
  (Dividend + return of capital) / share  
  Share price at balance sheet date  
 
  Price/earnings ratio (P/E)
  Share price at balance sheet date  
  Earnings per share, basic  
iso4217:EUR iso4217:EUR xbrli:shares 7437008OSKQFEDZYD835 2021-01-012021-12-31 7437008OSKQFEDZYD835 2020-01-012020-12-31 7437008OSKQFEDZYD835 2021-12-31 7437008OSKQFEDZYD835 2020-12-31 7437008OSKQFEDZYD835 2019-12-31 7437008OSKQFEDZYD835 2020-12-31 ifrs-full:IssuedCapitalMember 7437008OSKQFEDZYD835 2021-12-31 ifrs-full:IssuedCapitalMember 7437008OSKQFEDZYD835 2020-12-31 ifrs-full:SharePremiumMember 7437008OSKQFEDZYD835 2021-12-31 ifrs-full:SharePremiumMember 7437008OSKQFEDZYD835 2020-12-31 ifrs-full:StatutoryReserveMember 7437008OSKQFEDZYD835 2021-12-31 ifrs-full:StatutoryReserveMember 7437008OSKQFEDZYD835 2020-12-31 in:ReserveForInvestedUnrestrictedEquityMember 7437008OSKQFEDZYD835 2021-01-012021-12-31 in:ReserveForInvestedUnrestrictedEquityMember 7437008OSKQFEDZYD835 2021-12-31 in:ReserveForInvestedUnrestrictedEquityMember 7437008OSKQFEDZYD835 2020-12-31 ifrs-full:TreasurySharesMember 7437008OSKQFEDZYD835 2021-01-012021-12-31 ifrs-full:TreasurySharesMember 7437008OSKQFEDZYD835 2021-12-31 ifrs-full:TreasurySharesMember 7437008OSKQFEDZYD835 2020-12-31 ifrs-full:RetainedEarningsMember 7437008OSKQFEDZYD835 2021-01-012021-12-31 ifrs-full:RetainedEarningsMember 7437008OSKQFEDZYD835 2021-12-31 ifrs-full:RetainedEarningsMember 7437008OSKQFEDZYD835 2020-12-31 ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember 7437008OSKQFEDZYD835 2021-01-012021-12-31 ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember 7437008OSKQFEDZYD835 2021-12-31 ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember 7437008OSKQFEDZYD835 2019-12-31 ifrs-full:IssuedCapitalMember 7437008OSKQFEDZYD835 2019-12-31 ifrs-full:SharePremiumMember 7437008OSKQFEDZYD835 2019-12-31 ifrs-full:StatutoryReserveMember 7437008OSKQFEDZYD835 2019-12-31 in:ReserveForInvestedUnrestrictedEquityMember 7437008OSKQFEDZYD835 2019-12-31 ifrs-full:TreasurySharesMember 7437008OSKQFEDZYD835 2019-12-31 ifrs-full:RetainedEarningsMember 7437008OSKQFEDZYD835 2020-01-012020-12-31 ifrs-full:RetainedEarningsMember 7437008OSKQFEDZYD835 2019-12-31 ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember 7437008OSKQFEDZYD835 2020-01-012020-12-31 ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember