2025  
ANNUAL  
REPORT.  
 
CONTENTS.  
 
COMPANY OVERVIEW  
01  
 
FY2025  
100M+  
MAKE SPORTACCESSIBLETO  
EVERYONE.  
85+  
2.8M  
#1  
Veo Technologies is a global leader in sports technology, offering AI-powered video and software  
services that automatically capture, produce, and analyze sports matches. In 2025 we have  
continued our mission is to democratize access to performance insights for teams at all levels.  
Veo has advanced its position across core markets, with football remaining the largest segment  
and notable expansion across other sports, including rugby and lacrosse. Our continued  
innovation, especially the global launch of Veo Go late summer 2025, reflects our long-term  
commitment to delivering industry-leading solutions across both software and hardware.  
 
A PRODUCT SUITE  
TAILORED FOR EXPANDING CLUBS.  
Veo Cam 3  
Veo Go  
Veo Editor  
Veo Analytics / Spotlight  
Veo Live  
 
KEY HIGHLIGHTS  
02  
 
2025 WAS A MILESTONE YEAR FOR VEO.  
DKK 531.2M 20.7K  
62.9%  
61.8K  
349  
6.9%  
DKK 267M  
 
REVIEW OF  
PERFORMANCE  
03  
 
30% ARR GROWTH AND ~5PP JUMP IN BLENDED GROSS MARGIN.  
DKK 531.2M  
62.9%  
DKK 531.2M  
DKK 407.3M  
62.9%  
58.0%  
DKK 312.6M  
32.4%  
 
PATH TO PROFITABILITY SUCCEEDED, DESPITE SIGNIFICANT INVESTMENTS MADE IN YEAR.  
%
DKK 267.3M  
DKK 41.0M  
DKK 41.0M  
+DKK 81.1M DKK -95.2M  
-38.2%  
-1.9%  
6.9%  
DKK 352.0M  
–DKK 9.7M  
DKK 292.5M  
DKK -11.1M  
DKK 267.3M  
–DKK 145.3M  
 
SUMMARY OF  
FINANCIAL RESULTS  
04  
 
FINANCIAL HIGHLIGHTS FOR THE GROUP.  
COMMENTARY  
GROUP: 5-YEAR SUMMARY  
DKK '000  
2025 marked another successful year in Veo's financial development.  
Δ
Δ
2025  
2024  
%
2023  
2022  
2021  
Performance 2025 was in line with expectations with recurring software revenue reaching  
Group:  
Key figures  
~30% YOY growth, driven by continued strong sales both in Europe and USA and stronger  
profitability. Management views the year's financial outcome as satisfactory and aligned with our  
strategic growth plan.  
Revenue  
593,547
373,410
62.9%
505,297
293,200
58.0%
88,250  
80,210  
+4.9pp  
-55,651  
17.5%  
27.4%  
-
381,136
-
-
-
-
-
-
-
-
-
-
-
-
Blended Gross profit
Blended Gross Margin
OPEX
-
-
-
-
-
Revenue grew blended by17.5% year-over-year to DKK 593.5 million
(2024: DKK 505.3 million),  
with Software Revenue driving significantly higher growth. Gross margin rose to
62.9% (2024:  
58.0%), reflecting significant improvement in product economics and our ability to scale  
operationally. EBITDA showed significant improvement for the year, reaching 6.9% margin, which  
-383,533
41,038
6.9%
-327,882
-9,705
17.0%  
n/m  
-
EBITDA
EBITDA Margin %
-1.9%
+8.8pp  
45,010  
Operating profit/loss before net financials  
and taxes  
3,486
-41,524
108.4%  
-171,788
-204,771
96,238
is a testimony for the scalability of the company. Net Income for the year of
DKK 11.3 million  
,
Net financials  
13,813
11,347
-1,878
15,691  
56,903  
n/m  
n/m  
9,664
-6,042
-7,667
improving by DKK 56.9 million from 2024.  
Profit/loss for the year  
-45,556
-158,278
-207,047
-97,617
The Group ended the year with an equity of DKK 214.8 million
and total assets of
DKK 594.1  
. Average full-time headcount grew from 290 to  
349  
, supporting our ambitious product  
million  
Total assets  
594,139
1,803
549,582
1,972
44,557  
-169  
8.1%  
-8.6%  
3.9%  
535,875
5,240
648,525
10,383
257,589
16,224
60,904
roadmap and commercial momentum.  
Investments in property, plant and equipment  
Equity  
214,831
206,821
8,010  
249,497
408,091
Parent:Revenue grew by13% year-over-year to DKK 503.9 million
(2024: DKK 446.1 million), and  
gross margin rose significantly to
55.0% (2024: 53.2%). The operating result amounts toDKK 54.3  
Cash flows from operating activities  
Net cash flows from investing activities  
Cash flows from financing activities  
Total cash flows  
81,145
-95,249
-11,090
-25,194
24,087
-71,659
-11,493
-59,065
57,058  
n/m  
-32.9%  
3.5%  
-41,289
-66,505
4,241
-108,387
-48,968
532,229
374,874
-86,290
-50,620
41,368
-95,542
, a substantial improvement from the DKK 4.0 million in 2023.  
million  
-23,590  
403  
Net loss for the year further narrowed to
DKK 4.6 million
from DKK 58.1 million in 2024. At 31  
33,871  
57.3%  
-103,553
December 2025, the equity amounts to DKK 179.9 million
and total assets of
DKK 574.0 million  
.
Financial ratios  
Current ratio
100.0%
36.2%
121.8%
37.6%
-21.8pp  
-1.4pp  
-
-
168.4%
46.6%
0.0%
0.0%
Equity ratio  
62.9%
23.6%
349
290
252
213
124
Average number of full-time employees  
+59  
-20.3%  
For terms and definitions, please see the accounting policies. For 2022 and 2021 the Group prepared the financial statements in accordance with medium-sized reporting class C entities, thus the items revenue and  
production costs have been aggregated into gross profit/loss in accordance with section 32 of the Danish Financial Statements Act. Consequently, revenue is not presented in the financial highlights.  
 
OUTLOOK &  
STATUTORY  
DISCLOSURES  
05  
 
01 Events after the balance sheet date  
02 Research and development activities  
No events of material significance to the financial position have occurred between  
the balance sheet date and the signing of the annual report. Management is unaware  
of any events that would materially alter the assessment of the financial statements.  
R&D remains a strategic priority at Veo. In 2025, we invested significantly in talent  
and innovation to enhance our analytics, tracking, and streaming capabilities.  
Considerable effort was dedicated to the development of VeoGo, which launched in  
mid 2025.  
OUTLOOK  
2026.  
03 Statutory CSR report  
Veo enters 2026 from a position of operating strength. We expect  
continued ARR growth in the range of 20-30%, driven by roll out of  
new products and advancement in Veo analytical tools, which will  
enhance product upselling and further customer acquisitions  
within Football and New Sports. Revenue expected to grow in line  
with 2025 between 15-20%, driven by software sales. Further we  
expect continued improvement in profitability, balanced with  
continued high investments in product development.  
The following section constitutes statutory reporting on corporate social responsibility cf. §99a. For the business model of Veo Technologies, see page 4. The company has, based on  
a risk assessment, not identified any material risks related to climate and environment or human rights. As a result, no policies have been developed for the respective areas.  
Employee and social  
Anticorruption  
Our employees are a key asset to our business and there is a risk that if we fail to  
promote a positive work culture or adequately address workload issues, employees  
may become disengaged. At Veo we focus on innovation, teamwork, creativity, and  
employee satisfaction and are dedicated to promoting a diverse and inclusive  
workplace where all employees are treated with respect and dignity, regardless of race,  
gender, ethnicity, sexual orientation, or background. To encourage career growth, we  
offered professional development opportunities in the financial year, such as  
leadership training, skills-building workshops, and access to educational resources,  
resulting in an increase in employee participation in learning programs. In 2025, we  
performed 12 employee satisfaction surveys that showed an overall satisfactory score  
of 22 eNPS. We plan to continue our work with engaging and receiving input from our  
employees.  
Operating in regions with complex and changing regulatory environments increases  
the risk of unintentional violations or misinterpretations of anti corruption laws, which  
could potentially result in legal challenges and sanctions. We maintain a zero-tolerance  
policy towards any form of corruption, including bribery, extortion, kickbacks, and  
facilitation payments, and prohibit employees from engaging in such activities. In 2025  
all new employees have been informed about our Code of Conduct, which includes  
anti-corruption. In the financial year, no cases or allegations of corruption, bribery, or  
unethical behavior were reported or identified in our organization, indicating the  
effectiveness of our anti-corruption measures. Going forward, our goal is to ensure that  
all new employees are informed and adhere to our Code of Conduct like 2025.  
The Board's priorities for the year are clear: Continue our growth  
trajectory by servicing our customers best way possible, while  
having a focus on the profitability path as we scale.  
Capital allocation remains disciplined and we will continue to  
invest for the future. R&D investments are concentrated on the AI  
feature wave, and we will scale commercial teams and back office  
functions to support this growth. We do not anticipate any need  
for external financing during the forecast period.  
04 Data ethics  
At Veo Technologies, we believe that responsible use of data is fundamental to building  
trust with our customers, partners, and end-users. In 2025, we maintained our  
commitment to high standards of data protection, transparency, and user consent in all  
markets where we operate.  
Our AI-driven services depend on collecting and processing video data. Therefore, we  
continue to refine our internal data governance framework, including the GDPR. As we  
expand our analytics offering, including player profiling and performance insights, we  
remain committed to securing data rights and ensuring that customer data is  
processed fairly, securely, and transparently.  
Forward-looking statements involve risks and uncertainties. Actual results  
may differ from those expressed or implied. See Note 1 to the consolidated  
financial statements.  
 
SECTION 6  
S E C T I O N   6  
FINANCIAL  
STATEMENTS  
06  
Audited consolidated and parent company financial statements for  
the financial year 1 January – 31 December 2025.  
VEO TECHNOLOGIES · ANNUAL REPORT 2025  
15  
 
SECTION 6 · INCOME STATEMENT  
C
O
N
S
O
L
I
D
AT
E
D
 
&
 
PA
R
E
N
T
 
·
 
1
 
J
A
N
U
A
R
Y
 
3
1
 
D
E
C
E
M
B
E
R  
INCOME STATEMENT  
Veo Technologies ApS · Annual Report 2025  
DKK '000  
GROUP  
PARENT COMPANY  
2025  
Note  
2025  
2024  
2024  
2
3
Revenue  
593,547  
-261,790
331,757  
-119,146  
-138,428  
74,183  
4,297  
505,297  
-227,945
277,352
-99,369  
-168,800
9,183  
503,900
-226,829  
277,071  
-97,565
-125,231
54,275  
4,297  
446,060
-208,547  
237,513  
-78,608  
-154,902
4,003  
Production cost  
Gross profit  
3
Sales and marketing expenses  
Administrative expenses  
Operating profit  
3,4,5  
Other operating income  
Research and development costs  
Profit/loss before net financials  
Financial income  
2,006  
2,006  
3,4  
-74,994  
3,486  
-52,713
-41,524
18,955
-20,833
-43,402
-2,154  
-74,994  
-16,422
22,175
-10,406  
-4,653  
-52,713
-46,704
14,710
-26,254  
-58,248  
146  
6
7
22,235
-8,422
Financial expenses  
Profit/loss before tax  
Tax for the year  
17,299  
-5,952
8
24  
Profit/loss for the year  
11,347  
-45,556  
-4,629  
-58,102
VEO TECHNOLOGIES · ANNUAL REPORT 2025  
16  
 
SECTION 6 · BAL
ANCE SHEET · ASSETS  
C
O
N
S
O
L
I
D
AT
E
D
 
&
 
PA
R
E
N
T
 
·
 
A
S
 
AT
 
3
1
 
D
E
C
E
M
B
E
R  
BALANCE SHEET · ASSETS  
Veo Technologies ApS · Annual Report 2025  
DKK '000  
GROUP  
PARENT COMPANY  
2025  
Note  
2025  
2024  
2024  
FIXED ASSETS  
9
Intangible assets  
Completed development projects  
Acquired intangible assets  
112,082
15,744  
94,611
222,437  
105,297  
11,825
45,427  
162,549  
112,082
15,744  
94,611
222,437  
105,297  
11,825
45,427  
162,549  
Development projects in progress and prepayments  
Total intangible assets  
10  
Property, plant and equipment  
Fixtures, fittings, other plant and equipment  
Leasehold improvements  
4,425
3,105
7,530
5,968  
6,205
4,425
3,105
7,530
5,968  
6,205
Total property, plant and equipment  
12,173  
12,173  
11  
Investments  
Investment in group entities  
Deposits  
0
7,002
7,002
0
7,035
7,035
45
6,737  
6,782
0
6,737  
6,737  
Total investments  
Total fixed assets  
236,969  
181,757  
236,749  
181,459  
NON-FIXED ASSETS  
Inventories  
Raw materials and consumables  
Finished goods and goods for resale  
Prepayments for goods  
Total inventories  
23,395
27,091
1,639  
12,063
23,729  
10,912
46,704
23,395
14,982
1,639  
12,063
12,865
9,470
52,125
40,016  
34,398  
Receivables  
Trade receivables  
Tax receivable  
Other receivables  
Prepayments  
9,080
0
10,257  
1,187  
6,861
0
5,403
0
7,217  
6,954  
6,753
5,267  
12  
21,402
37,699  
267,346  
357,170
10,183
28,581  
292,540
367,825
19,306  
32,920
264,382
337,318  
9,689  
Total receivables  
Cash  
20,359  
276,456  
331,213  
Total non-fixed assets  
TOTAL ASSETS  
594,139  
549,582
574,067  
512,672
VEO TECHNOLOGIES · ANNUAL REPORT 2025  
17  
 
SECTION 6 · BAL
ANCE SHEET · EQUITY & LIABILITIES  
C
O
N
S
O
L
I
D
AT
E
D
 
&
 
PA
R
E
N
T
 
·
 
A
S
 
AT
 
3
1
 
D
E
C
E
M
B
E
R  
BALANCE SHEET · EQUITY &  
LIABILITIES  
Veo Technologies ApS · Annual Report 2025  
DKK '000  
GROUP  
PARENT COMPANY  
2025  
Note  
2025  
2024  
2024  
EQUITY  
13  
Share capital  
192
0
192
0
192
206,693
0
192
150,725
0
Reserve for development costs  
Reserve for exchange rate adjustments  
Retained earnings  
-2,302
216,941
214,831  
1,035
205,594  
206,821  
-28,989  
177,896  
31,608  
182,525
Total equity  
PROVISIONS  
Deferred tax  
14  
0
3,006  
3,006  
24  
9,714  
9,738  
0
2,500
2,500
24  
9,714  
9,738  
15  
Other provisions  
Total provisions  
LIABILITIES OTHER THAN PROVISIONS  
16  
Non-current liabilities  
Other credit institutions  
Deferred income  
6,444  
12,594  
19,038  
15,499  
15,563
31,062
6,444  
9,893
15,499  
10,002
25,501  
17  
Total non-current liabilities  
16,337  
Current liabilities  
16  
Other credit institutions  
Trade payables  
9,586  
35,384  
0
11,294  
46,428  
0
9,586  
31,879  
157,790
0
11,294  
45,306  
110,861
0
Payables to group entities  
Income tax payables  
Other payables  
1,532
597  
23,814  
286,948  
357,264
376,302
22,340
221,302
301,961  
333,023  
21,658  
156,421
377,334
393,671  
19,946  
107,501
294,908  
320,409  
16,17  
Deferred income  
Total current liabilities  
Total liabilities other than provisions  
TOTAL EQUITY AND LIABILITIES  
594,139  
549,582
574,067  
512,672
1 Accounting policies · 18 Appropriation of profit/loss · 19 Contractual obligations and contingencies, etc. · 20 Related parties.  
VEO TECHNOLOGIES · ANNUAL REPORT 2025  
18  
 
SECTION 6 · STATEMENT OF CHANGES IN EQUITY · GROUP  
G
R
O
U
P
 
·
 
1
 
J
A
N
U
A
R
Y 
 
3
1
 
D
E
C
E
M
B
E
R  
STATEMENT OF CHANGES IN  
EQUITY  
Veo Technologies ApS · Annual Report 2025  
DKK '000  
SHARE CAPITAL  
RESERVE FOR EXCHANGE RATE ADJUSTMENTS  
RETAINED EARNINGS  
TOTAL  
Equity at 1 January 2024  
192
0
-130
0
249,435
-45,556  
0
249,497  
-45,556  
1,165
Transfer through appropriation of loss  
Exchange rate adjustments on translation foreign subsidiaries  
Adjustment on equity related to convertible debt  
Equity at 1 January 2025  
0
1,165
0
0
1,715
205,594
11,347  
0
1,715
192
0
1,035
0
206,821  
11,347  
-3,337  
Transfer through appropriation of profit  
Exchange rate adjustments on translation foreign subsidiaries  
Equity at 31 December 2025  
0
-3,337  
-2,302
192
216,941  
214,831  
RESERVE FOR EXCHANGE RATE ADJUSTMENTS  
The translation reserve comprises the share of foreign exchange differences arising on translation of financial statements of entities that have a functional currency other than DKK, and adjustments of assets and liabilities considered part of the Company's net investments in  
such entities. The reserve is dissolved on the sale of foreign entities.  
VEO TECHNOLOGIES · ANNUAL REPORT 2025  
19  
 
SECTION 6 · STATEMENT OF CHANGES IN EQUITY · PARENT COMPANY  
PA
R
E
N
T
 
C
O
M
PA
N
Y
·
 
1
 
J
A
N
U
A
R
Y
 
3
1
 
D
E
C
E
M
B
E
R  
STATEMENT OF CHANGES IN  
EQUITY  
Veo Technologies ApS · Annual Report 2025  
DKK '000  
SHARE CAPITAL  
RESERVE FOR DEVELOPMENT COSTS  
RETAINED EARNINGS  
TOTAL  
Equity at 1 January 2024  
192
0
107,114  
0
131,606  
-58,102
1,715
238,912
-58,102
1,715
0
Transfer (see Note 18 — Appropriation of profit/loss)  
Adjustment on equity related to convertible debt  
Capitalised development costs  
0
0
0
66,574  
-22,963
150,725
0
-66,574  
22,963
31,608  
-4,629  
Amortisation and write-downs on development costs  
Equity at 1 January 2025  
0
0
192
0
182,525
-4,629  
0
Transfer (see Note 18 — Appropriation of profit/loss)  
Capitalised development costs  
0
89,317  
-33,349  
206,693  
-89,317  
33,349  
-28,989  
Amortisation and write-downs on development costs  
Equity at 31 December 2025  
0
0
192
177,896  
RESERVE FOR DEVELOPMENT COSTS  
The reserve for development costs comprises recognised development costs. The reserve cannot be used to distribute dividend or cover losses. The reserve will be reduced or dissolved if the recognised development costs are amortised or are no longer part of the Company's  
operations, by a transfer directly to the distributable reserves under equity.  
VEO TECHNOLOGIES · ANNUAL REPORT 2025  
20  
 
SECTION 6 · CASH FLOW STATEMENT  
G
R
O
U
P
 
·
 
1
 
J
A
N
U
A
R
Y 
 
3
1
 
D
E
C
E
M
B
E
R  
CASH FLOW  
STATEMENT  
Veo Technologies ApS · Annual Report 2025  
DKK '000  
Note  
2025  
2024  
Profit/loss for the year  
11,347  
25,435
36,782
37,378  
74,160
9,068  
-45,556  
32,697  
-12,859  
36,173
23,314
76  
21  
Adjustments  
Cash generated from operations (operating activities)  
Changes in working capital  
22  
Cash generated from operations (operating activities)  
Financial cost, net — paid  
Income tax paid/received  
-2,083
697  
Cash flows from operating activities  
Investments in intangible assets  
Investments in tangible assets  
81,145
-93,446  
-1,803
0
24,087  
-69,545
-1,889  
-225
Investments in other fixed assets  
Cash flows to investing activities  
-95,249  
-11,090
-11,090
-25,194
292,540
267,346  
-71,659  
-11,493
-11,493  
-59,065
351,605
292,540
Repayment of other credit institutions and subordinate loan capital  
Cash flows from financing activities  
Net cash flow  
Cash and cash equivalents at 1 January  
Cash and cash equivalents at 31 December  
The cash flow statement cannot be directly derived from the other components of the consolidated financial statements.  
VEO TECHNOLOGIES · ANNUAL REPORT 2025  
21  
 
SECTION 6 · NOTES · ACCOUNTING POLICIES  
N
OT
E
S
 TO
 T
H
E
 
F
I
N
A
N
C
I
A
L
S
TAT
E
M
E
N
T
S  
01 · ACCOUNTING POLICIES  
Basis of preparation, consolidation and foreign currency translation  
The annual report of Veo Technologies ApS for 2025 has been prepared in accordance with the provisions in the Danish Financial Statements Act  
applying to large reporting class C entities.  
FOREIGN CURRENCY TRANSLATION  
The annual report has in previous years been prepared in accordance with the provisions of the Danish Financial Statements Act for medium-  
sized class C entities. The change in reporting class has not affected the comparative figures.  
On initial recognition, transactions denominated in foreign currencies are translated at the exchange rate at the transaction date. Foreign  
exchange differences arising between the exchange rates at the transaction date and the date of payment are recognised in the income  
statement as financial income or financial expenses.  
The accounting policies used in the preparation of the financial statements are consistent with those of last year.  
Receivables and payables and other monetary items denominated in foreign currencies are translated at the exchange rate at the balance sheet  
date. The difference between the exchange rates at the balance sheet date and the date at which the receivable or payable arose or was  
recognised in the most recent financial statements is recognised in the income statement as financial income or financial expenses.  
REPORTING CURRENCY  
The financial statements are presented in Danish kroner (DKK'000).  
Foreign group entities  
CONSOLIDATED FINANCIAL STATEMENTS  
Foreign subsidiaries are considered separate entities. The income statements are translated at the average exchange rates for the year, and the  
balance sheet items are translated at the exchange rates at the balance sheet date. Foreign exchange differences arising on translation of the  
opening equity of foreign entities at the exchange rates at the balance sheet date and on translation of the income statements from average  
exchange rates to the exchange rates at the balance sheet date are recognised directly in equity.  
Control  
The consolidated financial statements comprise the Parent Company Veo Technologies ApS and the subsidiaries controlled by Veo Technologies  
ApS. For information about the subsidiaries, we refer to note 11.  
Foreign exchange adjustments of balances with foreign subsidiaries that are considered part of the total net investment in the subsidiary are  
recognised directly in the translation reserve under equity.  
Control means the power to exercise decisive influence over a subsidiary's financial and operating decisions. Moreover, the possibility of yielding a  
return from the investment is required.  
Preparation of consolidated financial statements  
The consolidated financial statements are prepared as a consolidation of the parent company's and the individual subsidiary's financial  
statements, which are prepared according to the group's accounting policies. On consolidation, intra-group income and expenses, shareholdings,  
intra-group balances and dividends, and realised and unrealised gains on intra-group transactions are eliminated.  
The subsidiary's financial statement items are included 100% in the consolidated financial statements.  
VEO TECHNOLOGIES · ANNUAL REPORT 2025  
22  
 
SECTION 6 · NOTES · ACCOUNTING POLICIES (CONTINUED)  
N
OT
E
S
 TO
 T
H
E
 
F
I
N
A
N
C
I
A
L
S
TAT
E
M
E
N
T
S  
01 · ACCOUNTING POLICIES (CONT.)  
Income statement policies and amortisation/depreciation schedule  
INCOME STATEMENT  
Amortisation/depreciation  
The item comprises amortisation/depreciation of intangible assets and property, plant and equipment. The cost net of the expected residual  
value for completed development projects is amortised over the expected useful life.  
Revenue  
Income from the sale of goods is recognised in revenue when the most significant rewards and risks have been transferred to the buyer and  
provided the income can be measured reliably and payment is expected to be received. The date of the transfer of the most significant rewards  
and risks is based on standardised terms of delivery.  
The basis of amortisation, which is calculated as cost less any residual value, is amortised on a straight line basis over the expected useful life.  
Where individual components of an item of property, plant and equipment have different useful lives, they are accounted for as separate items,  
which are depreciated separately. The basis of depreciation, which is calculated as cost less any residual value, is depreciated on a straight line  
basis over the expected useful life. The expected useful lives of the assets are as follows:  
Income from the rendering of services is recognised as revenue as the services are rendered. Accordingly, revenue corresponds to the market  
value of the services rendered during the year.  
Revenue is measured at the fair value of the agreed consideration excluding VAT and taxes charged on behalf of third parties. All discounts and  
rebates granted are recognised in revenue.  
ASSET CLASS  
USEFUL LIFE  
Completed development projects  
Acquired intangible assets  
5 years  
3–7 years  
35 years  
35 years  
Production costs  
Production costs comprise costs incurred in generating the revenue for the year. Such costs include direct and indirect costs of raw materials,  
consumables and expenses related to production staff. Provision for warranty commitments is recognised in production costs as well.  
Fixtures and fittings, other plant and equipment  
Leasehold improvements  
Distribution costs  
Depreciation is based on the residual value of the asset and is reduced by impairment losses, if any. The depreciation period and the residual value  
are determined at the acquisition date and are reassessed annually. Where the residual value exceeds the carrying amount of the asset, no further  
depreciation charges are recognised.  
Sales and marketing expenses include costs associated with sales, marketing and product marketing personnel and consist of compensation and  
bonuses, promotional and advertising expenses, travel and entertainment expenses related to these personnel.  
Administrative expenses  
In the case of changes in the depreciation period or the residual value, the effect on the depreciation charges is recognised prospectively as a  
change in accounting estimates.  
Administrative expenses include expenses incurred in the year for company Management and administration, including expenses relating to  
administrative staff, Management, office premises and expenses as well as depreciation of assets used for administrative purposes.  
Development costs  
The item includes research and development costs that do not qualify for capitalisation as well as amortisation of capitalised development costs.  
Other operating income  
Other operating income comprise items secondary to the principal activities of the Group, including rental income from the temporary lease out of  
the headquarter.  
VEO TECHNOLOGIES · ANNUAL REPORT 2025  
23  
 
SECTION 6 · NOTES · ACCOUNTING POLICIES (CONTINUED)  
N
OT
E
S
 TO
 T
H
E
 
F
I
N
A
N
C
I
A
L
S
TAT
E
M
E
N
T
S  
01 · ACCOUNTING POLICIES (CONT.)  
Financial items, tax, intangible assets and property, plant and equipment  
Property, plant and equipment  
Financial income and expenses  
Items of tangible assets as well as leasehold improvements are measured at cost less accumulated depreciation and impairment losses. Cost  
includes the acquisition price and costs directly related to the acquisition until the time at which the asset is ready for use.  
Financial income and expenses are recognised in the income statement at the amounts that relate to the financial reporting period. The items  
comprise interest income and expenses, exchange gains and losses and amortisation of financial assets and liabilities.  
Gains or losses are calculated as the difference between the selling price less selling costs and the carrying amount at the date of disposal. Gains  
and losses from the disposal of tangible assets are recognised in the income statement as other operating income or other operating expenses.  
Tax  
Tax for the year includes current tax on the year's expected taxable income and the year's deferred tax adjustments. The portion of the tax for the  
year that relates to the profit/loss for the year is recognised in the income statement, whereas the portion that relates to transactions taken to  
equity is recognised in equity.  
Leases  
The Company has chosen IAS 17 as interpretation for classification and recognition of leases.  
Leases that do not transfer substantially all the risks and rewards incident to the ownership to the Group are classified as operating leases.  
Payments relating to operating leases and any other rent agreements are recognised in the income statement over the term of the lease. The  
Group's aggregate liabilities relating to operating leases and other rent agreements are disclosed under "Contingent liabilities".  
BALANCE SHEET  
Intangible assets  
Deposits  
Intangible assets consists of development projects and acquired intangible assets.  
Deposits are measured at cost.  
Development costs comprise expenses, salaries and amortisation directly or indirectly attributable to development activities.  
Investments in group entities  
Development projects that are clearly defined and identifiable, where the technical feasibility, sufficient resources and a potential future market or  
development opportunities areidentifiable and where the Company intends to produce, market or use the project, are recognised as intangible  
assets provided that the cost can be measured reliably and that there is sufficient assurance that future earnings can cover production costs,  
selling costs and administrative expenses and development costs. Other development costs are recognised in the income statement as incurred.  
Investments in group entities are measured at cost. Dividends received that exceed the accumulated earnings in the group entity or the associate  
during the period of ownership are treated as a reduction in the cost of acquisition.  
Impairment of fixed assets  
Development costs that are recognised in the balance sheet are measured at cost less accumulated amortisation and impairment losses.  
On completion of a development project, development costs are amortised on a straight-line basis over the estimated useful life.  
The carrying amount of intangible assets, tangible assets, deposits and investments in group entities is assessed for impairment on an annual  
basis.  
Impairment tests are conducted on assets or groups of assets when there is evidence of impairment. The carrying amount of impaired assets is  
reduced to the higher of the net selling price and the value in use (recoverable amount).  
Acquired intangible assets consist of acquired patents and improvements related to the ERP-system and are measured at cost less accumulated  
amortisation and impairment losses. Acquired intangible assets are amortised on a straight-line basis.  
The recoverable amount is the higher of the net selling price of an asset and its value in use. The value in use is calculated as the present value of  
the expected net cash flows from the use of the asset or the group of assets and the expected net cash flows from the disposal of the asset or the  
group of assets after the end of the useful life.  
Previously recognised impairment losses are reversed when the reason for recognition no longer exists.  
VEO TECHNOLOGIES · ANNUAL REPORT 2025  
24  
 
SECTION 6 · NOTES · ACCOUNTING POLICIES (CONTINUED)  
N
OT
E
S
 TO
 T
H
E
 
F
I
N
A
N
C
I
A
L
S
TAT
E
M
E
N
T
S  
01 · ACCOUNTING POLICIES (CONT.)  
Inventories, receivables, prepayments and equity reserves  
Inventories  
EQUITY  
Inventories are measured at cost in accordance with the FIFO method. Where the net realisable value is lower than cost, inventories are written  
down to this lower value. The net realisable value of inventories is calculated as the sales amount less costs of completion and expenses required  
to effect the sale and is determined taking into account marketability, obsolescence and development in the expected selling price.  
Reserve for development costs  
The reserve for development costs comprises recognised development costs. The reserve cannot be used to distribute dividend or cover losses.  
The reserve will be reduced or dissolved if the recognised development costs are amortised or are no longer part of the Company's operations by  
a transfer directly to the distributable reserves under equity.  
The cost of raw materials and consumables comprises the cost of acquisition plus delivery costs.  
The cost of finished goods and work in progress includes the cost of raw materials, consumables, direct labour and indirect production overheads.  
Reserve for exchange rate adjustments  
Indirect production overheads include the indirect cost of material and labour and expenses relating to plant administration and Management.  
Borrowing costs are not recognised in the sales price.  
The translation reserve comprises the share of foreign exchange differences arising on translation of financial statements of entities that have a  
functional currency other than DKK, foreign exchange adjustments of assets and liabilities considered part of the Company's net investments in  
such entities. The reserve is dissolved on the sale of foreign entities.  
Goods for resale are measured at cost, which comprises the cost of acquisition plus delivery costs as well as other expenses directly attributable  
to the acquisition.  
Proposed dividends  
Receivables  
Dividend proposed for the year is recognised as a liability once adopted at the annual general meeting (declaration date). Dividends expected to be  
distributed for the financial year are presented as a separate item under "Equity".  
The Company has chosen IAS 39 as interpretation for impairment write-down of financial receivables.  
Receivables are measured at amortised cost.  
PROVISIONS  
An impairment loss is recognised if there is objective evidence that a receivable or a group of receivables is impaired. If there is objective evidence  
that an individual receivable has been impaired, an impairment loss is recognised on an individual basis.  
Provisions comprise anticipated expenses relating to warranty commitments. Provisions are recognised when the Company has a legal or  
constructive obligation at the balance sheet date as a result of a past event and it is probable that an outflow of resources embodying economic  
benefits will be required to settle the obligation.  
Receivables in respect of which there is no objective evidence of individual impairment are tested for objective evidence of impairment on a  
portfolio basis. The portfolios are primarily based on the debtors' domicile and credit ratings in line with the Company's risk management policy.  
The objective evidence applied to portfolios is determined based on historical loss experience.  
Provisions are measured at net realisable value or at fair value if the obligation is expected to be settled far into the future.  
Impairment losses are calculated as the difference between the carrying amount of the receivables and the present value of the expected cash  
flows, including the realisable value of any collateral received. The effective interest rate for the individual receivable or portfolio is used as  
discount rate.  
Prepayments  
Prepayments recognised under "Assets" comprise prepaid expenses regarding subsequent financial reporting years.  
VEO TECHNOLOGIES · ANNUAL REPORT 2025  
25  
 
SECTION 6 · NOTES · ACCOUNTING POLICIES (CONTINUED)  
N
OT
E
S
 TO
 T
H
E
 
F
I
N
A
N
C
I
A
L
S
TAT
E
M
E
N
T
S  
01 · ACCOUNTING POLICIES (CONT.)  
Income taxes, liabilities, convertible loans and deferred income  
INCOME TAXES  
Convertible loans  
Current tax payables and receivables are recognised in the balance sheet as the estimated income tax charge for the year, adjusted for prior-year  
taxes and tax paid on account.  
Convertible debt is separated into liability and equity components based on the terms of the contract. On issuance of the convertible debt, the fair  
value of the liability component is determined using a market rate for an equivalent non-convertible instrument. This amount is classified as a  
financial liability measured at amortised cost (net of transaction costs) until it is extinguished on conversion or redemption. The remainder of the  
proceeds is allocated to the conversion option that is recognised and included in equity. Transaction costs are deducted from equity, net of  
associated income tax. The carrying amount of the conversion option is not remeasured in subsequent accounting periods.  
Deferred tax is measured according to the liability method on all temporary differences between the carrying amount and the tax base of assets  
and liabilities. However, deferred tax is not recognised on temporary differences relating to goodwill which is not deductible for tax purposes and  
on office premises and other items where temporary differences, apart from business combinations, arise at the date of acquisition without  
affecting either profit/loss for the year or taxable income. Where alternative tax rules can be applied to determine the tax base, deferred tax is  
measured based on Management's intended use of the asset or settlement of the liability, respectively.  
When the equity component is determined to be an embedded derivative because it does not represent the conversion of fixed amount of the  
loan to fixed number of shares, the convertible debt is bifurcated and accounted for separately with host debt being a financial liability and the  
embedded derivative being a derivative liability. The derivative liability is initially measured at fair value and deducted from the proceeds. The  
remainder of the proceeds is allocated to the host debt. This amount is classified as a financial liability measured at amortised cost (net of  
transaction costs) until it is extinguished on conversion or redemption. The derivative liability is subsequently measured at fair value with changes  
in fair value being recognised in income statement.  
Deferred tax is measured according to the tax rules and at the tax rates applicable at the balance sheet date when the deferred tax is expected to  
crystallise as current tax. Deferred tax assets are recognised at the expected value of their utilisation; either as a set-off against tax on future  
income or as a set-off against deferred tax liabilities in the same legal tax entity. Changes in deferred tax due to changes in the tax rate are  
recognised in the income statement.  
Deferred income  
LIABILITIES  
Deferred income recognised as a liability comprises payments received concerning income in subsequent financial reporting years.  
The Company has chosen IAS 39 as interpretation for liabilities.  
Financial liabilities are recognised at the date of borrowing at the net proceeds received less transaction costs paid. On subsequent recognition,  
financial liabilities are measured at amortised cost, corresponding to the capitalised value, using the effective interest rate. Accordingly, the  
difference between the proceeds and the nominal value is recognised in the income statement over the term of the loan. Financial liabilities also  
include the capitalised residual lease liability in respect of finance leases. Other liabilities are measured at net realisable value.  
Subordinate loan capital  
Liabilities where the creditors have stated they are willing to subordinate their claim to rank after all the entity's other creditors are presented as  
subordinate loan capital. Subordinate loan capital is recognised using the same method as applies to liabilities.  
VEO TECHNOLOGIES · ANNUAL REPORT 2025  
26  
 
SECTION 6 · NOTES · ACCOUNTING POLICIES (CONTINUED)  
N
OT
E
S
 TO
 T
H
E
 
F
I
N
A
N
C
I
A
L
S
TAT
E
M
E
N
T
S  
01 · ACCOUNTING POLICIES (CONT.)  
Fair value hierarchy, cash flow methodology, segment information and financial ratios  
FAIR VALUE  
FINANCIAL RATIOS  
The fair value measurement is based on the principal market. If no principal market exists, the measurement is based on the most advantageous  
market, i.e. the market that maximises the price of the asset or liability less transaction and/or transport costs.  
The financial ratios stated under "Financial highlights" have been calculated as follows:  
RATIO  
CALCULATION  
All assets and liabilities which are measured at fair value, or whose fair value is disclosed, are classified based on the fair value hierarchy, see  
below:  
Operating profit/loss  
Gross margin  
Current ratio  
Equity ratio  
Profit/loss before net financials +/- Other operating income and other operating expenses  
Gross profit/loss x 100 / Revenue  
Level 1: Value in an active market for similar assets/liabilities  
Current assets x 100 / Current liabilities  
Level 2: Value based on recognised valuation methods on the basis of observable market information  
Level 3: Value based on recognised valuation methods and reasonable estimates (non-observable market information).  
If a reliable fair value cannot be stated according to the above levels, the asset or liability is measured at cost.  
Equity, year-end x 100 / Total equity and liabilities, year-end  
Blended Gross Margin  
EBITDAC  
Total Revenue - Direct COGS - Indirect COGS / Total Revenue  
Earnings Before Interest + Tax + Depreciation + Amortisation + Capitalization / Total Revenue  
Earnings Before Interest + Tax + Depreciation + Amortisation / Total Revenue  
Monthly Recurring Revenue = Total monthly software subscription payment x 12  
CASH FLOW STATEMENT  
EBITDA  
The cash flow statement shows the Group's net cash flows broken down according to operating, investing and financing activities, the year's  
changes in cash and cash equivalents as well as the cash and cash equivalents at the beginning and the end of the year.  
ARR  
Direct COGS comprises of Raw materials and direct labor.  
Cash flows from operating activities are calculated as the profit/loss for the year adjusted for non cash operating items, changes in working  
capital and paid corporate income tax.  
Indirect COGS comprises costs that are not directly attributable to a specific product.  
Cash flows from investing activities comprise payments in connection with acquisitions and disposals of entities and activities and of intangible  
assets, property, plant and equipment and investments.  
Cash flows from financing activities comprise changes in the size or composition of the Group's share capital and related expenses as well as  
raising of loans, repayment of interest bearing debt and payment of dividends to shareholders.  
Cash and cash equivalents comprise cash, short term bank loans and short term securities which are readily convertible into cash and which are  
subject only to insignificant risks of changes in value.  
SEGMENT INFORMATION  
The allocation of revenue to activities and geographical markets is disclosed where these activities and markets differ significantly in the  
organisation of sales of goods and services.  
VEO TECHNOLOGIES · ANNUAL REPORT 2025  
27  
 
SECTION 6 · NOTES · SEGMENT & STAFF  
N
OT
E
S
 TO
 T
H
E
 
F
I
N
A
N
C
I
A
L
S
TAT
E
M
E
N
T
S  
02 · SEGMENT INFORMATION
· 03
· STAFF COSTS  
02 · SEGMENT INFORMATION  
03 · STAFF COSTS  
Breakdown of revenue by geographical segment — DKK '000  
DKK '000  
GROUP  
2025  
PARENT  
GROUP  
2025  
PARENT  
2025  
2024  
2025  
2024  
2024  
2024  
Europe  
260,746  
253,361  
79,440  
215,928  
242,220  
47,149  
260,746  
167,293  
75,861  
215,928  
186,289  
43,843  
Wages and salaries  
Pensions  
-232,025  
-16,867  
-3,175  
-188,158  
-12,727  
-2,475  
-206,293  
-16,867  
-2,992  
-168,291  
-12,727  
-2,457  
Americas  
Rest of world  
Total revenue  
Other social security costs  
Other staff costs  
-15,129  
68,778  
-198,418  
-5,801  
-12,060  
55,131  
-160,289  
-5,899  
-13,475  
68,778  
-170,849  
-5,801  
-10,866  
55,131  
-139,210  
-5,899  
593,547  
505,297  
503,900  
446,060  
Development costs capitalised  
Total staff costs  
The Group has not disclosed the breakdown of revenue by business segments with reference to section 96(1) of the Danish Financial Statements Act, as  
Management is of the opinion that such disclosure could be highly detrimental to the Group. The Group operates in a market with few competitors and  
has a narrow product assortment; disclosing this information would have significant value for competitors.  
of which Production cost  
of which Sales & marketing  
of which Administrative  
of which R&D  
-66,795  
-86,959  
-38,863  
349  
-54,922  
-72,863  
-26,605  
290  
-49,393  
-76,792  
-38,863  
310  
-40,099  
-66,607  
-26,605  
259  
Average number of FTEs  
For the group and the parent company the total remuneration to Board of Directors and Management amounted to DKK 2,102 thousand in 2025 (2024:  
DKK 2,102 thousand).  
Pursusant to section 98b (3) (i), of the Danish Financial Statement Act, remuneration to the Executive Board and Board of Directors, is disclosed on a  
combined level.  
Executive Board and members of the Board of Directors have received warrants. For additional information, we refer to note 13 in the consolidated  
financial statements.  
VEO TECHNOLOGIES · ANNUAL REPORT 2025  
28  
 
SECTION 6 · NOTES · D&A, FEES, FINANCIALS, TAX  
N
OT
E
S
 TO
 T
H
E
 
F
I
N
A
N
C
I
A
L
S
TAT
E
M
E
N
T
S  
04 – 08 · D&A · AUDITOR · FINANCIALS · TAX  
04 · AMORTISATION / DEPRECIATION OF INTANGIBLE ASSETS AND PROPERTY, PLANT AND EQUIPMENT  
06 · FINANCIAL INCOME  
DKK '000  
DKK '000  
GROUP 2025  
GROUP 2024  
PARENT 2025  
PARENT 2024  
GROUP 2025  
GROUP 2024  
PARENT 2025  
PARENT 2024  
Amortisation of intangible assets  
Depreciation of property, plant and equipment  
Total  
33,558  
6,446  
24,344  
7,348  
33,558  
6,446  
24,344  
7,348  
Interest income  
5,339  
16,896  
22,235  
8,513  
10,442  
18,955  
5,310  
16,865  
22,175  
8,425  
6,285  
Foreign exchange gains  
Total financial income  
40,004  
5,836  
31,692  
7,348  
40,004  
5,836  
31,692  
7,348  
14,710  
Administrative expenses  
Development costs  
07 · FINANCIAL EXPENSES  
DKK '000  
34,168  
40,004  
24,344  
31,692  
34,168  
40,004  
24,344  
31,692  
Subtotal  
Amortisation/depreciation is recognised in the income statement under the items above.  
GROUP 2025  
GROUP 2024  
PARENT 2025  
PARENT 2024  
Interest expenses, credit institutions and other loans  
Interest expenses, subsidiaries  
Interest expenses, other  
1,880  
0
4,046  
0
1,880  
7,260  
3
4,046  
5,526  
16  
05 · FEE TO THE AUDITORS APPOINTED IN GENERAL MEETING  
DKK '000  
3
16  
Foreign exchange losses  
5,884  
655  
8,422  
16,487  
284  
608  
16,382  
284  
GROUP 2025  
GROUP 2024  
PARENT 2025  
PARENT 2024  
Other financial expenses  
655  
Total fees to EY  
Statutory audit  
Tax assistance  
Other assistance  
1,678  
898  
960  
1,467  
687  
775  
Total financial expenses  
20,833  
10,406  
26,254  
104  
104  
08 · TAX FOR THE YEAR  
DKK '000  
676  
676  
GROUP 2025  
GROUP 2024  
PARENT 2025  
PARENT 2024  
Estimated tax charge for the year  
Deferred tax adjustments in the year  
Tax for the year  
5,976  
-24  
2,300  
-146  
0
-24  
-24  
0
-146  
-146  
5,952  
2,154  
VEO TECHNOLOGIES · ANNUAL REPORT 2025  
29  
 
SECTION 6 · NOTES · INTANGIBLE ASSETS  
N
OT
E
 
0
9
 
·
 
N
OT
E
S
 TO
 T
H
E
 
F
I
N
A
N
C
I
A
L
S
TAT
E
M
E
N
T
S  
INTANGIBLE ASSETS  
DKK '000 — schedule presented for Group and Parent Company  
COMPLETED DEVELOPMENT PROJECTS  
ACQUIRED INTANGIBLE ASSETS  
DEVELOPMENT PROJECTS IN PROGRESS & PREPAYMENTS FOR INTANGIBLE ASSETS  
TOTAL  
GROUP  
Cost at 1 January 2025  
165,241  
0
14,542  
4,129  
0
45,427 225,210  
Additions  
89,317  
93,446  
Transferred  
40,133  
205,374  
59,944  
33,348  
93,292  
112,082  
-40,133  
0
Cost at 31 December 2025  
Impairment losses and amortisation at 1 January 2025  
Amortisation for the year  
18,671  
2,717  
210  
94,611 318,656  
0
0
0
62,661  
33,558  
96,219  
Impairment losses and amortisation at 31 December 2025  
Carrying amount at 31 December 2025  
2,927  
15,744  
94,611 222,437  
COMPLETED DEVELOPMENT PROJECTS  
ACQUIRED INTANGIBLE ASSETS  
DEVELOPMENT PROJECTS IN PROGRESS & PREPAYMENTS FOR INTANGIBLE ASSETS  
TOTAL  
PARENT COMPANY  
Cost at 1 January 2025  
165,241  
0
14,542  
4,129  
0
45,427 225,210  
Additions  
89,317  
93,446  
Transferred  
40,133  
205,374  
59,944  
33,348  
93,292  
112,082  
-40,133  
0
Cost at 31 December 2025  
18,671  
2,717  
210  
94,611 318,656  
Impairment losses and amortisation at 1 January 2025  
Amortisation for the year  
0
0
0
62,661  
33,558  
96,219  
Impairment losses and amortisation at 31 December 2025  
Carrying amount at 31 December 2025  
2,927  
15,744  
94,611 222,437  
COMPLETED DEVELOPMENT PROJECTS  
DEVELOPMENT PROJECTS IN PROGRESS  
Completed development projects included developments and improvements to the Veo cam and software suite. In Management's opinion, the  
development progressed as planned. Projects completed during 2025 will be amortised over 5 years. Management has assessed that there are no  
indications of impairment in relation to the carrying amount.  
Development projects in progress include development of software products related to the Veo software suite and the development of the new Veo Cam.  
The related expenses primarily consist of internal expenses in the form of payroll costs and external expenses from consultants. The carrying amount as  
of 31 December 2025 totalled DKK 94,611 thousand. Development projects are expected to be completed in 2026.  
VEO TECHNOLOGIES · ANNUAL REPORT 2025  
30  
 
SECTION 6 · NOTES · PP&E · INVESTMENTS · PREPAYMENTS  
N
OT
E
S
 TO
 T
H
E
 
F
I
N
A
N
C
I
A
L
S
TAT
E
M
E
N
T
S  
10 – 12 · PP&E · INVESTMENTS · PREPAYMENTS  
10 · PROPERTY, PLANT AND EQUIPMENT  
11 · INVESTMENTS  
Group (deposits only) — DKK '000  
GROUP · DKK '000  
DEPOSITS  
FIXTURES &  
EQUIPMENT  
LEASEHOLD  
IMPROVEMENTS  
TOTAL  
Cost at 1 January 2025  
6,668  
6,668  
367  
Cost at 1 January 2025  
21,184  
1,803  
-2  
15,800  
0
36,984  
1,803  
-2  
Cost at 31 December 2025  
Additions  
Value adjustments at 1 January 2025  
Foreign exchange adjustments  
Value adjustments at 31 December 2025  
Carrying amount at 31 December 2025  
Disposals  
0
-33  
Cost at 31 December 2025  
22,985  
15,216  
3,346  
-2  
15,800  
9,595  
3,100  
0
38,785  
24,811  
6,446  
-2  
334  
Impairment losses and depreciation at 1 January 2025  
Depreciation  
7,002  
Parent — DKK '000  
Reversal of accumulated depreciation and impairment of assets disposed  
Impairment losses and depreciation at 31 December 2025  
Carrying amount at 31 December 2025  
18,560  
4,425  
12,695  
3,105  
31,255  
7,530  
INVESTMENT IN GROUP ENTITIES  
DEPOSITS  
TOTAL  
Cost at 1 January 2025  
0
45  
45  
0
6,372  
0
6,372  
45  
PARENT COMPANY · DKK '000  
Additions  
Cost at 31 December 2025  
Value adjustments at 1 January 2025  
Value adjustments at 31 December 2025  
Carrying amount at 31 December 2025  
6,372  
365  
6,417  
365  
FIXTURES &  
EQUIPMENT  
LEASEHOLD  
IMPROVEMENTS  
TOTAL  
0
365  
365  
Cost at 1 January 2025  
21,184  
1,803  
-2  
15,800  
0
36,984  
1,803  
-2  
45  
6,737  
6,782  
Additions  
PARENT COMPANY · GROUP ENTITIES  
Disposals  
0
Cost at 31 December 2025  
22,985  
15,216  
3,346  
-2  
15,800  
9,595  
3,100  
0
38,785  
24,811  
6,446  
-2  
NAME  
LEGAL FORM  
DOMICILE  
INTEREST  
Impairment losses and depreciation at 1 January 2025  
Depreciation  
Veo Technologies Inc.  
Inc  
Pty  
GK  
Delaware, USA  
Sydney, Australia  
Tokyo, Japan  
100.00%  
100.00%  
100.00%  
Reversal of accumulated depreciation and impairment of assets disposed  
Impairment losses and depreciation at 31 December 2025  
Carrying amount at 31 December 2025  
Veo Technologies Australia Pty  
Veo Technologies Japan GK  
18,560  
4,425  
12,695  
3,105  
31,255  
7,530  
Veo Technologies, Inc. was established on the 5th of June 2019 for USD 1 or approx. DKK 7. Veo Technologies Australia Pty. Limited was etablished on the 1st  
February 2023 for AUD 100 or approx. DKK 453. Veo Technologies Japan Godo Kaisha was established on the 18th of June 2025 with a share capital of JPY  
1,000,000 or approx. DKK 44,600.  
12 · PREPAYMENTS  
Group. Prepayments comprise prepaid expenses regarding subsequent financial reporting years, totalling DKK 21,402 thousand  
(2024: DKK 10,183 thousand).  
Parent company. Prepayments comprise prepaid expenses regarding subsequent financial reporting years, totalling DKK 19,306  
thousand (2024: DKK 9,689 thousand).  
VEO TECHNOLOGIES · ANNUAL REPORT 2025  
31  
 
SECTION 6 · NOTES · SHARE CAPITAL · DEFERRED TAX · PROVISIONS  
N
OT
E
S
 TO
 T
H
E
 
F
I
N
A
N
C
I
A
L
S
TAT
E
M
E
N
T
S  
13 – 15 · SHARE CAPITAL · DEFERRED TAX · PROVISIONS  
13 · SHARE CAPITAL (PARENT COMPANY)  
Analysis of share capital — DKK '000  
WARRANT PROGRAMME  
2025  
2024  
Veo Technologies ApS has established incentive programmes under which certain employees of the Parent Company and its  
subsidiaries have been granted warrants. Each warrant entitles the warrant holder to subscribe for a specific agreed class of share  
of nominally DKK 0.01 in the Group. In the event of an exit, all warrants can be exercised to the extent that the warrants have not  
lapsed. Warrants can be exercised by the employees by cash purchase of shares. In 2025, the total number of warrants granted  
amounts 432,075 and warrants cancelled/lapsed amounts to 67,260. As of 31 December 2025, the total granted warrants amounts  
to 2,543,090 of which 2,074,825 have vested. Of the total outstanding warrants the executive management and board of directors  
have received 409,000 warrants which all are vested.  
60,572 A shares of DKK 1.00 nominal value each  
4,859 B shares of DKK 1.00 nominal value each  
12,650 C shares of DKK 1.00 nominal value each  
45,820 D shares of DKK 1.00 nominal value each  
32,205 E shares of DKK 1.00 nominal value each  
34,766 F shares of DKK 1.00 nominal value each  
Total share capital  
61  
5
61  
5
13  
46  
32  
35  
192  
13  
46  
32  
35  
192  
14 · DEFERRED TAX  
5-year history of share capital — DKK '000  
The group and the parent company has a tax loss carry-forward at a carrying amount of DKK 120,865 thousand. Due to the  
uncertainty of these tax losses to be utilised within a foreseeable future, their carrying amount has not been recognised in the  
financial statements.  
2025  
2024  
2023  
2022  
2021  
Opening balance  
Capital increase  
Closing balance  
192  
0
192  
0
192  
0
156  
36  
156  
0
192  
192  
192  
192  
156  
15 · OTHER PROVISIONS  
Other provisions comprise provisions for warranty commitments, totalling DKK 2,500 thousand (2024: DKK 5,490 thousand).  
Warranty provisions relate to expected warranty expenses in accordance with usual guarantee commitments applicable to the sale  
of goods. Provisions will be settled within the next year.  
VEO TECHNOLOGIES · ANNUAL REPORT 2025  
32  
 
SECTION 6 · NOTES · LIABILITIES · DEFERRED INCOME  
N
OT
E
S
 TO
 T
H
E
 
F
I
N
A
N
C
I
A
L
S
TAT
E
M
E
N
T
S  
16 – 17 · LIABILITIES · DEFERRED INCOME  
16 · NON-CURRENT LIABILITIES  
CONVERTIBLE DEBT  
Group — DKK '000  
The venture debt facility as of 31 December 2025 amounts to DKK 11,022 thousand (2024: 15,981 thousand ). The embedded  
TOTAL AT 31/12/2025
SHORT-TERM PORTION
LONG-TERM PORTION
AFTER 5 YEARS  
conversion option (derivate) amounts to DKK 1,715 thousand and is posted to equity.  
Other credit institutions  
Deferred income  
Total  
16,030  
299,542  
315,572  
9,586  
286,948  
296,534  
6,444  
12,594  
19,038  
0
0
0
17 · DEFERRED INCOME  
Parent — DKK '000  
Group. Deferred income, DKK 299,542 thousand (2024: DKK 236,865 thousand), consists of payments received from customers and  
subscriptions that may not be recognised until the subsequent financial year.  
TOTAL AT 31/12/2025
SHORT-TERM PORTION
LONG-TERM PORTION
AFTER 5 YEARS  
Parent company. Deferred income, DKK 166,314 thousand (2024: DKK 117,503 thousand), consists of payments received from  
Other credit institutions  
Deferred income  
Total  
16,030  
166,314  
182,344  
9,586  
156,421  
166,007  
6,444  
9,893  
0
0
0
customers and subscriptions that may not be recognised until the subsequent financial year.  
16,337  
OTHER CREDIT INSTITUTIONS  
In 2020, the Group entered into a secured and convertible loan of nominal DKK 15,000 thousand. The loan has an interest rate of 9 %  
per year. In order to calculate the fair value of the liability component, Management has estimated that the interest rate on an  
equivalent non-convertible instrument would be in range of 12 % - 15 %, which corresponds to the interest rate on a non-convertible  
loan provided to the Group in 2020. Based on this, the fair value of the equity component has been calculated to DKK 3,265  
thousand at the time of the loan date. The amount has been recognised under equity, while the remaining amount has been  
recognised as other credit institutions, non-current. The equity component element amounts to DKK 0 thousand as of 31 December  
2025 (2024: DKK 109 thousand).  
In addition, a loan agreement was entered in 2020 of total DKK 10,286 thousand.  
In March 2022, the Group obtained a venture debt facility of DKK 25,000 thousand with an option for lender to convert up to 10% of  
the loan into equity shares at an agreed exercise price. The loan is repayable in 5 years and the interest thereon is payable at a fixed  
interest rate with a fixed margin. The embedded conversion feature of the facility is recognised as a derivative liability. The venture  
debt facility is included in "Other credit institutions".  
VEO TECHNOLOGIES · ANNUAL REPORT 2025  
33  
 
SECTION 6 · NOTES · APPROPRIATION · CONTINGENCIES  
N
OT
E
S
 TO
 T
H
E
 
F
I
N
A
N
C
I
A
L
S
TAT
E
M
E
N
T
S  
18 – 19 · APPROPRIATION OF PROFIT/LOSS · CONTRACTUAL OBLIGATIONS  
18 · APPROPRIATION OF PROFIT / LOSS  
GROUP  
Recommended appropriation — DKK '000  
OPERATING LEASE COMMITMENTS  
GROUP 2025  
GROUP 2024  
PARENT 2025  
PARENT 2024  
Rent and lease liabilities include a rent obligation as of 31 December 2025 amounts to DKK 34,024 thousand (2024: 39,680  
Retained earnings / accumulated loss  
11,347  
-45,556  
-4,629  
-58,102
thousand) in interminable rent agreements with remaining contract terms of 1–4 years.  
Total appropriation  
11,347  
-45,556  
-4,629  
-58,102
19 · CONTRACTUAL OBLIGATIONS AND CONTINGENCIES, ETC.  
Other contingent liabilities — DKK '000  
PLEDGES AND LEASE COMMITMENTS  
As security for the obligations with The Export & Investment Fund of Denmark, the Group has granted a floating charge in the  
amount of DKK 38,000 thousand over certain of its assets, which is registered in favor of The Export & Investment Fund of Denmark  
in the business of the parent company in the Danish Personal Register. The pledge assets value as of 31 December 2025 amounts to  
DKK 291,172 thousands (2024: DKK 231,683 thousands).  
GROUP 2025  
GROUP 2024  
PARENT 2025  
PARENT 2024  
Operating lease commitments  
Pledges and securities  
Contingent liabilities  
Total  
34,024  
38,000  
10,286  
82,310  
39,680  
38,000  
10,286  
87,966  
27,639  
38,000  
10,286  
75,925  
31,130  
38,000  
10,286  
79,416  
CONTINGENT LIABILITIES  
In 2020, a loan agreement was entered in between the Group and The Danish Growth Fund of total DKK 10,286 thousand. The loan  
provisions required an investor to invest in the Group at the same time as draw down is made on the loan (the investment). The loan  
agreements includes no conversion rights for The Danish Growth Fund, but if an exit is transferred for a gross proceeds per share,  
which is more than four time as high as the price per share in connection with the investment, a bonus payment will be activated.  
The bonus payment consist of the loan value excluding any interests paid. Due to the uncertainty of the probability and expected  
payment of the bonus element, the Group has not recognised any provision.  
The Company has, as part of its normal course of business, entered into customary executory contracts.  
VEO TECHNOLOGIES · ANNUAL REPORT 2025  
34  
 
SECTION 6 · NOTES · CONTRACTUAL OBLIGATIONS (CONTINUED)  
N
OT
E
S
 TO
 T
H
E
 
F
I
N
A
N
C
I
A
L
S
TAT
E
M
E
N
T
S  
19 · CONTRACTUAL OBLIGATIONS AND CONTINGENCIES, ETC. (CONT.)  
Parent company disclosures  
PARENT COMPANY  
OPERATING LEASE COMMITMENTS  
PLEDGES AND LEASE COMMITMENTS  
CONTINGENT LIABILITIES  
Rent and lease liabilities include a rent obligation as of 31 December 2025 amounts  
to DKK 27,639 thousand (2024: 31,130 thousand) in interminable rent agreements  
with remaining contract terms of 1–4 years.  
As security for the obligations with The Export & Investment Fund of Denmark, the  
Group has granted a floating charge in the amount of DKK 38,000 thousand over  
certain of its assets, which is registered in favor of The Export & Investment Fund of  
Denmark in the business of the parent company in the Danish Personal Register.  
The pledge assets value as of 31 December 2025 amounts to DKK 276,889  
thousands (2024: DKK 214,523 thousands).  
In 2020, a loan agreement was entered in between the Group and The Danish  
Growth Fund of total DKK 10,286 thousand. The loan provisions required an investor  
to invest in the Group at the same time as draw down is made on the loan (the  
investment). The loan agreements includes no conversion rights for The Danish  
Growth Fund, but if an exit is transferred for a gross proceeds per share, which is  
more than four time as high as the price per share in connection with the  
investment, a bonus payment will be activated. The bonus payment consist of the  
loan value excluding any interests paid. Due to the uncertainty of the probability and  
expected payment of the bonus element, the Group has not recognised any  
provision.  
VEO TECHNOLOGIES · ANNUAL REPORT 2025  
35  
 
SECTION 6 · NOTES · REL
ATED PARTIES · CASH FLOW ADJUSTMENTS  
N
OT
E
S
 TO
 T
H
E
 
F
I
N
A
N
C
I
A
L
S
TAT
E
M
E
N
T
S  
20 – 22 · RELATED PARTIES · CASH FLOW ADJUSTMENTS  
20 · RELATED PARTIES  
21 · ADJUSTMENTS (CASH FLOW)  
Group — DKK '000  
GROUP · RELATED PARTY TRANSACTIONS (DKK '000)  
2025  
2024  
2025  
2024  
Amortisation and depreciation  
Financial items, net  
Other provisions  
40,004  
-13,813  
-6,708  
5,952  
31,692  
1,878  
Group  
Consultant services from F3 Management ApS  
Parent Company  
-500  
-500  
-3,027  
2,154  
Tax for the year  
Sales of products to subsidiary etc.  
Interests income  
192,526  
922  
199,591  
0
Total adjustments  
25,435  
32,697  
Interests expenses  
-8,182  
-500  
-5,526  
-500  
22 · CHANGES IN WORKING CAPITAL  
Group — DKK '000  
Consultant services from F3 Management ApS  
Payables to subsidiary  
-157,790  
-110,861  
2025  
2024  
RELATED PARTIES — GROUP  
Changes in inventories  
-5,421  
-10,305  
-9,573  
-27,013  
-10,069  
20,955  
52,300  
36,173  
Parties exercising control. The Group does not have any related parties which exercises control.  
Changes in receivables and prepayments  
Changes in trade payables and other payables  
Changes in deferred income  
Significant influence. The Group does not have any related parties which have significant influence.  
Other related parties. Other related parties of the Group with significant influence include the Board of Directors, Executive Board  
and their close family members. Related parties also include companies in which the aforementioned persons have control or  
significant interests. Transactions with other related parties consists of salary to the Executive Board and Board of Directors. We  
refer to note 3 for additional information. In addition, the Group have acquired consultant services from F3 Management ApS, which  
is owned by the Chairman of the Group.  
62,677  
37,378  
Total changes in working capital  
All amounts in DKK thousands unless otherwise stated. The cash flow statement is presented on page 21 of this section.  
PARENT COMPANY · OTHER RELATED PARTIES WITH WHOM THE COMPANY HAS CARRIED OUT TRANSACTIONS  
RELATED PARTY  
DOMICILE  
ASSOCIATION  
Veo Technologies Inc.  
Delaware, USA  
Sydney, Australia  
Tokyo, Japan  
Subsidiary  
Subsidiary  
Subsidiary  
Veo Technologies Australia Pty. Limited  
Veo Technologies Japan  
Information about remuneration to Management appears from note 3, "Staff costs".  
VEO TECHNOLOGIES · ANNUAL REPORT 2025  
36  
 
SECTION 6 · END OF NOTES  
E N D   O F   N O T E S   TO  T H E   F I N A N C I A L  S TAT E M E N T S  
THIS  
CONCLUDES  
THE FINANCIAL  
STATEMENTS.  
Notes 1 through 22 inclusive. The Statement by the Board of Directors and Executive  
Board follows on the next page, and the Independent Auditor's Report from EY follows  
thereafter.  
VEO TECHNOLOGIES · ANNUAL REPORT 2025  
37  
 
SECTION 7 · STATEMENT BY BOARD & EXECUTIVE  
S
E
C
T
I
O
N
 
7
 
·
 
M
A
N
A
G
E
M
E
N
T
'
S
 
S
TAT
E
M
E
N
T  
STATEMENT BY THE BOARD OF DIRECTORS  
AND THE EXECUTIVE BOARD  
Veo Technologies ApS · Annual Report 2025  
EXECUTIVE BOARD  
Today, the Board of Directors and the Executive Board have discussed and approved the annual report of Veo Technologies ApS for the  
financial year 1 January31 December 2025.  
The annual report is prepared in accordance with the Danish Financial Statements Act.  
Henrik Bjørn Teisbæk  
In our opinion, the consolidated financial statements and the parent company financial statements give a true and fair view of the financial  
position of the Group and the Company at 31 December 2025 and of the results of the Group's and the Company's operations and of the  
consolidated cash flows for the financial year 1 January – 31 December 2025.  
Chief Executive Officer  
BOARD OF DIRECTORS  
Further, in our opinion, the Management's review gives a fair review of the matters discussed in the Management's review.  
We recommend that the annual report be approved at the annual general meeting.  
Lars Thinggaard  
Chairman  
Ulla Brockenhuus-Schack  
Board Member  
Anja Bach Eriksson  
Board Member  
COPENHAGEN, 21 MAY 2026
Mark Johnston  
Board Member  
Vasudev Badarinarayan Kulkarni  
Board Member  
Tero Mennander  
Board Member  
VEO TECHNOLOGIES · ANNUAL REPORT 2025  
38  
 
SECTION 8  
S E C T I O N   8  
INDEPENDENT  
AUDITOR'S  
REPORT  
08  
Independent auditor's report from EY Godkendt  
Revisionspartnerselskab to the shareholders of Veo Technologies  
ApS for the financial year 1 January – 31 December 2025.  
VEO TECHNOLOGIES · ANNUAL REPORT 2025  
39  
 
SECTION 8 · INDEPENDENT AUDITOR'S REPORT  
INDEPENDENT AUDITOR'S REPORT
To the shareholders of Veo Technologies ApS  
OPINION  
MANAGEMENT'S RESPONSIBILITIES FOR THE FINANCIAL STATEMENTS  
We have audited the consolidated financial statements and the parent company financial statements of Veo Technologies ApS for the financial  
year 1 January - 31 December 2025, which comprise income statement, balance sheet, statement of changes in equity and notes, including  
accounting policies, for the Group and the Parent Company, and a consolidated cash flow statement. The consolidated financial statements and  
the parent company financial statements are prepared in accordance with the Danish Financial Statements Act.  
Management is responsible for the preparation of consolidated financial statements and parent company financial statements that give a true  
and fair view in accordance with the Danish Financial Statements Act and for such internal control as Management determines 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, Management is responsible for assessing the Group's and the Parent Company's ability to continue as a  
going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting in preparing the  
financial statements unless Management either intends to liquidate the Group or the Parent Company or to cease operations, or has no realistic  
alternative but to do so.  
In our opinion, the consolidated financial statements and the parent company financial statements give a true and fair view of the financial  
position of the Group and the Parent Company at 31 December 2025, and of the results of the Group's and Parent Company's operations as well as  
the consolidated cash flows for the financial year 1 January - 31 December 2025 in accordance with the Danish Financial Statements Act.  
BASIS FOR OPINION  
AUDITOR'S RESPONSIBILITIES FOR THE AUDIT OF THE FINANCIAL STATEMENTS  
We conducted our audit in accordance with International Standards on Auditing (ISAs) and the additional requirements applicable in Denmark. Our  
responsibilities under those standards and requirements are further described in the "Auditor's responsibilities for the audit of the consolidated  
financial statements and the parent Company financial statements" (herinafter collectively referred to as "the financial statements") section of our  
report. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.  
Our objectives are to obtain reasonable assurance as to 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 ISAs and the additional requirements applicable in Denmark will always detect a  
material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate,  
they could reasonably be expected to influence the economic decisions of users taken on the basis of the financial statements.  
Independence  
We are independent of the Group in accordance with the International Ethics Standards Board for Accountants' International Code of Ethics for  
Professional Accountants (IESBA Code) and the additional ethical requirements applicable in Denmark, and we have fulfilled our other ethical  
responsibilities in accordance with these requirements and the IESBA Code.  
VEO TECHNOLOGIES · ANNUAL REPORT 2025  
40  
 
SECTION 8 · INDEPENDENT AUDITOR'S REPORT (CONTINUED)  
INDEPENDENT AUDITOR'S REPORT
As part of an audit conducted in accordance with ISAs and the additional requirements applicable in Denmark, we exercise professional  
judgement and maintain professional scepticism throughout the audit. We also:  
STATEMENT ON THE MANAGEMENT'S REVIEW  
 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.  
Management is responsible for the Management's review.  
Our opinion on the financial statements does not cover the Management's review, and we do not express any form of assurance conclusion  
thereon.  
In connection with our audit of the financial statements, our responsibility is to read the Management's review and, in doing so, consider whether  
the Management's review is materially inconsistent with the financial statements or our knowledge obtained during the audit, or otherwise  
appears to be materially misstated.  
 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 Group's and the Parent Company's internal control.  
 Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by  
Moreover, it is our responsibility to consider whether the Management's review provides the information required under the Danish Financial  
Statements Act.  
Management.  
 Conclude on the appropriateness of Management's use of the going concern basis of accounting in preparing the financial statements and,  
based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on  
the Group's and the Parent Company'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 Group and the Parent Company to cease to continue as a going concern.  
Based on the work we have performed, we conclude that the Management's review is in accordance with the financial statements and has been  
prepared in accordance with the requirements of the Danish Financial Statements Act. We did not identify any material misstatement of the  
Management's review.  
COPENHAGEN, 21 MAY 2026
 Evaluate the overall presentation, structure and contents of the financial statements, including the note disclosures, and whether the financial  
EY Godkendt Revisionspartnerselskab  
statements represent the underlying transactions and events in a manner that gives a true and fair view.  
CVR no. 30 70 02 28
 Plan and perform the group audit to obtain sufficient appropriate audit evidence regarding the financial information of the entities or business  
units within the group as a basis for forming an opinion on the group financial statements. We are responsible for the direction, supervision  
and review of the audit work performed for purposes of the group audit. We remain solely responsible for our audit opinion.  
Kennet Kindvig Hartmann  
State Authorised Public Accountant  
mne40036
Thomas Steen Andersen  
State Authorised Public Accountant  
mne47810  
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.  
VEO TECHNOLOGIES · ANNUAL REPORT 2025  
41