Sikkert lurt Ă„ se gjeld opp mot eiendeler ex.cash.
Samt earn-out liabilities er estimert av ledelsen som en avsetning og gÄr til utbetaling om visse faktorer blir endelige.
Note 8 â Earnout
Ipsen receives a deferred payment of 15% of net sales (years 1-7 post-transfer) and 7.5% of net sales (years 8-
- in the former Ipsen major markets. The payments are made quarterly in Euro after the close of the quarter.
The fair value of the remaining payments is classified as long term Earnout liability. Photocure has as of end
September 2024 paid NOK 27.5 million including interest, compared to NOK 26.0 million as of September 2023. In
2024 the liability has been reduced by NOK 7.4 million based on the sales in the former Ipsen markets and the
total liability is NOK 120.0 million as of September 30, 2024. Out of the NOK 27.5 million payment, NOK 20.1million
is interest.
The fair value of the Earnout liability is driven by future expected sales and is remeasured on a yearly basis.
Photocure carried out a remeasurement as of December 31, 2023. The remeasurement resulted in an increase of
the Earnout liability by NOK 1.4 million. The increased fair value was recognized in the statement of comprehensive
income as a financial cost in 2023. To arrive at the remeasured fair value, Photocure has discounted the estimated
earnout payments by an IRR equal to the IRR applied at license acquisition adjusted for later changes in the
interest levels. This IRR has been deemed appropriate as a discount rate for the earnout payments since the level
of the payments will be subject to the same risk factors as the cash flow prognosis for the acquisition.
Om man skiller de regnskapstekniske og kontantstrÞmsspesifikke postene danner man ogsÄ et mer reelt bilde.