Relationships with debuts
New listing of BLACK ROSE PROJECTS S.A. on NewConnect
7
The company BLACK ROSE PROJECTS S.A. was newly listed on NewConnect on 1 June 2022.
BLACK ROSE PROJECTS S.A. is the 382nd company listed on NewConnect and the eighth new listing on NewConnect in 2022.
Key information
|
company name |
BLACK ROSE PROJECTS S.A. |
|
ticker/short name |
BRP/BLACKROSE |
|
www |
https://blackroseprojects.com/ |
|
seat |
Dąbrowa Górnicza |
|
core business |
The Issuer operates in the video games market, specialising in porting games for Nintendo Switch and Xbox consoles. |
|
new listings on NC in 2022 |
8 |
|
companies listed on NC |
382 |
|
business sector |
Gamedev |
|
companies in the sector |
60 |
|
offering/sale * |
Public offering of shares: 110,000 series B shares Sale: 85,000 series A shares |
|
offering/sale value* |
Offering of series B shares: PLN 2,090,000 Sale of shares: PLN 759,947.50 |
|
issue/selling price* |
Issue price of series B shares: PLN 19.00 Selling price of series A shares: PLN 0.20 – PLN 22.05 |
|
company valuation** |
PLN 27,265,000 |
|
value of introduced instruments** |
PLN 27,265,000 |
|
% free float (below 5% in shares subject to the application) |
40.14% |
|
free float value** |
PLN 10,944,000 |
|
% free float (below 5% in all shares) |
40.14% |
|
free float value** |
PLN 10,944,000 |
|
number of shareholders (shares subject to the application) |
54 |
|
Authorised Advisor |
Blue Oak Advisory sp. z o.o. |
|
Links with other companies listed on NC/Main Market |
Gaming Factory S.A. listed on the Main Market is the issuer’s shareholder and holds 365,000 shares representing 25.44 % of the share capital and votes |
*within the last 12 months before the submission of the application for introduction
**as at the reference price equal to PLN 19.00
Issuer’s history and business
Black Rose Projects S.A. operates in the video games market, specialising in porting games (transferring a version of a game from one platform to another) for Nintendo Switch and Xbox consoles. The Issuer was founded on 12 October 2018 by, among others, Mr Łukasz Bajno, who is the current CEO of the Company. In September 2019, Gaming Factory S.A. invested in the Company. Gaming Factory S.A. is listed on the regulated market of the Warsaw Stock Exchange and specialises in the distribution of games with diverse themes, mainly for PC platforms and Nintendo Switch, PlayStation, and Xbox consoles.
In the beginning, the Issuer started its activity by preparing smaller ports, thus gaining the necessary experience and reputation to create bigger projects. In total, the Issuer has completed over 90 different commissions for artwork, models, controls, and game ports for Nintendo Switch, Xbox One, and Xbox Series consoles.
The Issuer’s activities cover the following areas:
- Game porting
In co-operation with regular business partners, including Gaming Factory S.A. and Ultimate Games S.A., Black Rose Projects S.A. ports games (transfers a version of a game from one platform to another) for Nintendo Switch, Xbox One, and Xbox Series consoles. The Issuer receives flat-rate remuneration from orders for game ports and generates revenue from sales in the success fee model which consists of remuneration for achieving a given objective within a specified period of time as well as a commission dependent on the success of the project.
- Proprietary productions
The Issuer is in the process of producing two proprietary titles: Dark Moonlight (for PC, Xbox, PlayStation 5 platforms) and Spooky Lord (for PC, Nintendo Switch, Xbox, and PlayStation 5 platforms). These will be the Company’s first in-house productions where it will be responsible for both the production and release as well as the port to the aforementioned platforms.
- Auxiliary activities
The company also accepts additional orders for game porting, i.e., technical maintenance (update and improvement of current game versions), sale of software assisting in product optimisation, and development and sale of graphic assets.
The Company’s share capital is PLN 143,500 divided into 1,435,000 series A and B shares with a nominal value of PLN 0.10 each, including:
- 1,325,000 series A shares,
- 110,000 series B shares.
Public offering of series B shares
The issue of series B shares took place in a public offering addressed to fewer than 150 persons. The issued shares were taken up for cash.
Series B
Subscription dates:
Start date: 16 June 2021
End date: 12 August 2021
Number of shares in the subscription: 110,000 shares
Issue price: PLN 19.00
Number of persons who subscribed and acquired the shares: 28 natural persons
The Issuer raised PLN 2,090,000 as a result of the issue of series B shares.
Issuer’s selected separate financials:
|
|
Q1 2021 |
2021 |
2020 |
|
equity |
4,548,469.59 |
4,548,469.59 |
1,321,276.42 |
|
liabilities and provisions |
368,344.90 |
368,344.90 |
251,964.18 |
|
total assets |
4,916,804.49 |
4,916,804.49 |
1,573,240.60 |
|
new revenue - including change of product inventory |
1,217,817.04 363,287.31 |
3,074,147.13 786,768.57 |
2,053,813.75 -35,217.27 |
|
net profit |
454,828.36 |
1,162,264.17 |
1,121,185.39 |
|
total net cash flows |
-496.88 |
2,046,292.63 |
1,151,008.73 |
|
cash at the end of the period |
3,221,986.54 |
3,221,986.54 |
1,175,693.91 |
* on 16 May 2021, the Company published a report for Q1 2021 announcing that the Issuer generated PLN 1,102,814.25 net revenues from sales and equivalent to them in Q1 2022vs. PLN 540,783.07 in Q1 2021, which represents an increase by 103.93% y/y. The Company recorded a net profit of PLN 226,819.73 for Q1 2022, representing an increase of 18.19% y/y compared to PLN 191,914.84 recorded for Q1 2021.
Company’s shareholders
|
Shareholder |
Share series |
Number of shares |
Number of votes |
% of share capital |
% of total vote |
|
Gaming Factory S.A. |
A |
365000 |
365000 |
25.44% |
25.44% |
|
Artur Gdulski |
A |
249000 |
249000 |
17.35% |
17.35% |
|
Łukasz Bajno |
A |
245000 |
245000 |
17.07% |
17.07% |
|
Other |
A,B |
576000 |
576000 |
40.14% |
40.14% |
|
Total |
A,B |
1435000 |
1435000 |
100.00% |
100.00% |
Financial instruments newly listed on NewConnect:
- 1,325,000 series A ordinary bearer shares,
- 110,000 series B ordinary bearer shares.
The application covers all shares issued by the Company.
