Quarterly Report • Oct 23, 2023
Quarterly Report
Open in ViewerOpens in native device viewer


Uncertainty , inflation, and interest rates continue to dominate the news headlines across markets. As a consequence, we are observing households holding back spending. Although StrongPoint is fortunate to predominantly serve the stable and resilient grocery retail sector, our direct customers – the grocery retailers – continue to postpone investment decisions. Whereas the medium to long-term outlook for retail technology is very positive, the general

Jacob Tveraabak CEO of StrongPoint
investment pause currently negatively affects StrongPoint. Following a soft second quarter, we were expecting the remainder of the year to improve. However, despite a number of recently announced significant orders for future delivery, we can only conclude that the general uncertainty and investment halt continues to prevail in most of our markets. As a consequence, we are taking cost reduction measures to protect the short- and medium-term profitability. These initial cost reduction measures involve reducing our employee base across a number of markets and functions, lowering our cost base by approximately 20 MNOK p.a. as of January 2024. That said, we remain positive about the large-scale opportunities with major grocery retailers earlier communicated. Whereas we believed we would have communicated at least one of them in the third quarter, we are more positive than ever to conclude and communicate on the specific customer and scope of these opportunities this autumn. Hence, I continue, along with my management team, to stand behind our financial ambitions for 2025 with 2.5 BNOK revenue and 13-15% EBITDA margin.
The uncertainty prevailing in the market today has affected our financials this year. Our revenue in the third quarter was 293 MNOK, a 15% reduction compared to the same quarter in 2022. This uncertainty is unlikely to dwindle in the short or even medium term. Although grocery retailers by and large have very healthy financials, the uncertainty in the market has led to, and is still leading to, delays in some of their investment decisions. Some of these delays will materialize in sales and installations in the quarters to come.
At StrongPoint, our profitability is impacted as we invest in major technology developments for some of the largest grocery companies in Europe. This includes our in-store product offering as well as our highperformance e-commerce solutions offering. As a consequence, our EBITDA in the third quarter was 3.8 MNOK (1.3%) down from last year's 20.7 MNOK (6.0%). In the quarters to come, even with major customer wins, the financials will be challenging as the time to materialize revenue streams will require extra efforts. In the medium to long term, we strongly believe in the continued need and demand for technology solutions amongst grocery retailers.
Following our challenging Q2 results, we foresaw a stronger second half of 2023. However, the lasting negative market sentiment in general is affecting us more than anticipated. As a consequence, we are taking cost reduction measures, including adjusting our
organization. We expect the financial effect to be in the order of 20 MNOK p.a. as of January 2024, with some associated restructuring costs associated to be booked in our fourth quarter 2023. It should be noted that whilst these measures are unfortunate, they are necessary to secure our profitability in the medium term.
Although reaching our 2025 financial ambitions might seem difficult from the outside with the abovementioned general outlook and subsequent cost measures, we continue to stand behind these ambitions. The main reason for this, in addition to a capable underlying organization and well managed business, includes major projects that we still believe will materialize this autumn. Our ground-breaking cash management project in Iberia is such an example.
Furthermore, I am very positive about a breakthrough in the UK with our solutions, as earlier communicated. My faith here is, in fact greater than ever before. Moreover, we are convinced that technology will continue to play an important role going forward. This is both a megatrend that StrongPoint is ready for and very well positioned to ride. In sum, the outcome of these very exciting opportunities, in what for StrongPoint are relatively new and large markets, will define our further belief in achieving our 2025 financials ambitions.
Stay safe, strong and passionate!
| Q3 | Q3 | YTD | YTD | Year | |
|---|---|---|---|---|---|
| 2023 | 2022 | 2023 | 2022 | 2022 | |
| Revenue | 292.9 | 345.9 | 1011.5 | 967.4 | 1 372.4 |
| EBITDA | 3.8 | 20.7 | 19.3 | 42.0 | 75.5 |
| EBITDA margin | 1.3% | 6.0% | 1.9% | 4.3% | 5.5% |
| EBITDA exclusive Option cost | 5.8 | 22.8 | 24.4 | 46.2 | 80.6 |
| Operating profit (EBIT) | -5.1 | 10.2 | -8.5 | 16.4 | 37.3 |
| Ordinary profit before tax (EBT) | -13.5 | 9.9 | -7.0 | 20.7 | 38.2 |
| Cash flow from operational activities | -24.5 | 4.0 | -8.5 | -21.5 | 16.6 |
| Disposable funds | 82.6 | 125.6 | 82.6 | 125.6 | 125.1 |
| Earnings per share (NOK) | -0.21 | 0.18 | -0.11 | 0.37 | 0.66 |
| Earnings per share. adjusted | -0.15 | 0.27 | 0.07 | 0.57 | 0.95 |
* EBITDA exclusive IFRS cost related to long term incentive program
StrongPoint is a grocery-focused retail tech company that serves customers with products and solutions for in-store and online shopping.
| Revenue | Q3 | YTD | Year | ||
|---|---|---|---|---|---|
| MNOK | 2023 | 2022 | 2023 | 2022 | 2022 |
| Nordics | 120.3 | 154.3 | 494.1 | 561.3 | 744.1 |
| International incl R&D | 172.6 | 191.6 | 517.4 | 406.1 | 628.3 |
| ASA/Elim | - | - | - | - | - |
| Total | 292.9 | 345.9 | 1 011.5 | 967.4 | 1 372.4 |
| EBITDA | Q3 | YTD | |||
|---|---|---|---|---|---|
| MNOK | 2023 | 2022 | 2023 | 2022 | 2022 |
| Nordics | 11.9 | 11.6 | 37.2 | 49.2 | 67.2 |
| International incl R&D | 0.4 | 18.4 | 7.0 | 25.7 | 53.9 |
| ASA/Elim | -8.5 | -9.3 | -24.9 | -32.9 | -45.6 |
| Total | 3.8 | 20.7 | 19.3 | 42.0 | 75.5 |
| Number of employees | 523 | 517 | 523 | 517 | 511 |
2021 2022 2023
Operating revenue per quarter (MNOK)

EBITDA per quarter (MNOK)

2021 2022 2023
2018 2019
4kv.
4kv.
4kv.
2018 2019
4kv.
4kv.
4kv.
4kv. 4kv.
4kv.
4kv.
4kv.
4kv.
4kv.
4kv.
The total revenue declined by 15.3% compared with the same quarter last year. The macro situation is still challenging and grocery retailers continue to postpone investment decisions. This has led to a 22.0% revenue decline in the Nordic countries, compared to a very strong Q3 2022. The segment International declined by 9.9% in revenue during the quarter. This segment includes the acquired company ALS which was completed and consolidated from 1 June 2022. As a project-oriented business, ALS was negatively impacted this quarter by the postponements of some of our customers planned project work. Hence, excluding ALS, the International segment grew by 8.0%.
However, the rolling 12 months recurring revenue, which mainly includes service agreements, software licenses and rentals, increased by 7.5% from 331 MNOK per Q3 2022 to 356 MNOK per Q3 2023. During the quarter, the gross margin improved considerably from 37.1% to 44.1% year on year, mainly due to an improved product mix in Sweden. The EBITDA decreased by 16.9 MNOK to 3.8 MNOK in Q3 2023, leading to an EBITDA margin of 1.3% (6.0%). This is due to increased payroll costs and other operating expenses, mainly driven by higher inflation. The EBITDA year to date declined by 22.6 MNOK to 19.3 MNOK.
The number of employees increased by six compared to Q3 2023 last year. This is primarily due to the consolidation of the new legal entity in Spain, StrongPoint Cash Tech S.L., in which StrongPoint currently owns 60%, is managing the development of a new cash management solution for a major Iberian customer.
In September StrongPoint was awarded a major Electronic Shelf Labels (ESL) order of 80 MNOK for a leading Norwegian grocery retail chain. The contract is related to update of the customers current installation of Pricer ESLs to the next generation version, 'SmartTag Power+' in the majority of its stores. The grocery retailer is a long-standing customer of StrongPoint and its current ESLs were also installed by StrongPoint. In the UK a breakthrough was achieved with the completion of the first sales and installations of Pricer ESLs to East of England Coop and O&CC. This underlines the strategic value of ALS StrongPoint as a platform upon which we can sell our range of products and solutions via their existing staff and customer network.
100 120 The Baltic operations continued its strong performance, with revenue growth of 16.5% vs. the same quarter last year and 26.1% YTD.
100
2020 2021 2022 2023
200
2017 2018 2019
5
2020 2021 2022 2023
10
15
20
25
30
35
400
600
800
1000
1200
200
300
400
500
20 40 60 2017 2018 2019 The project of the next generation cash management solution that we have communicated in previous quarterly reports as well as in the Strategy Update session from February, continues. StrongPoint is working with a major Iberian grocery retailer to pilot the solution which was expected to be announced in Q3 but has encountered some unforeseen temporary delays on the operational side during the ongoing
"lab testing". The overall project, however, continues as planned and an announcement is expected in Q4.
In July, StrongPoint formalized its existing relationship with Coalescent Mobile Robotics (CM Robotics), a Danish-based pioneer of in-store autonomous mobile robots (AMR's) for the retail industry. What sets Coalescent apart from other mobile robotics solutions is their solution has been purpose-built to be used in grocery stores alongside customers. StrongPoint sees a wide variety of applications of their solution including picking trolleys to allow them to follow store staff when doing e-commerce order picking as well as replenishment activities.
100 150 200 250 300 350 In August StrongPoint announced a partnership with Blue Yonder, the supply chain and digital fulfilment leader. Through this partnership StrongPoint is adding a Warehouse Management System (WMS) to its e-commerce automation offering. With the addition of the Blue Yonder's WMS, StrongPoint is able to provide a complete micro or large-scale automation fulfillment solution, from goods-in to goods-out with the capability to fulfil both B2B and B2C orders. This means StrongPoint is also able to complete much larger and more complex projects involving multiple types of automation and manual processes across multiple industry vertices including projects for 3PL's.
50 In September the new Chief Financial Officer, Marius Drefvelin, started at StrongPoint.
4kv. 2013
4kv. 2012
4kv. 2014
4kv. 2018
4kv. 2017
4kv. 2016
4kv. 2015
StrongPoint has a strategic ambition to achieve NOK 2.5 billion in revenues and EBITDA margins of 13-15% by 2025.
In 2020 StrongPoint set in place a new 2025 strategy and made the decision to focus on serving the grocery market with retail technology solutions.
Go wide with world-class solutions for selected markets.

Go deep in core markets with solutions that cover in-store, e-commerce solutions and AutoStore grocery automated fulfillment.
StrongPoint's financial ambitions
BNOK 2.5 in 2025 EBITDA 13-15%
Grocery retailers are facing pressures like never before – in-store and online.
In-store costs for goods, transportation and labour is surging. This has driven many customers to shop at discounters. In addition, theft in-store is a growing concern for retailers and their staff.
In mature grocery e-commerce markets such as the UK where it makes up over 10% of the grocery market, profitability is a major challenge and costs continue to surge.
This means that grocery retailers need to find efficiency-savings in-store and online to maintain their already razor-thin margins. As well as ensuring a safe and secure working and shopping environment.
StrongPoint focuses on providing smart retail technologies to grocery retailers to boost profitability in-store and online.
From in-store self-checkouts, electronic shelf labels, cash management solutions to world-class e-commerce fulfilment solutions, StrongPoint solutions cut grocery retailers costs and create outstanding customer experiences.

Efficiency-saving in-store solutions
Efficiency-saving e-commerce solutions, especially in the UK
STRONGPOINT DOUBLE OPPORTUNITY:
1) instore and 2) online challenges

Pricer Electronic Shelf Labels ShopFlow Logistics * Digi Scales and Wrapping Systems Grocery Cooling Solutions Autonomous Mobile Robots (AMRs)
CashGuard Cash Management *
Self-Checkout * Self-Scanning Vensafe Sales Automation *
Commerce Management System
Order Picking solution * AutoStore Automated Fulfilment Warehouse Management Software (WMS)
* Proprietary technologies

Key markets
Partners in Europe 1)

1) Outside Europe: USA and South Africa
The business segment Nordics currently consists of the operating business units in Norway and Sweden. The revenue also includes some deliveries to other parts of the Nordics like Denmark and Iceland.
| Q3 | YTD | Year | ||||
|---|---|---|---|---|---|---|
| MNOK | 2023 | 2022 | 2023 | 2022 | 2022 | |
| - Norway | 62.9 | 58.3 | 272.6 | 289.6 | 386.1 | |
| - Sweden | 57.4 | 96.0 | 221.6 | 271.7 | 358.0 | |
| Total Revenue | 120.3 | 154.3 | 494.1 | 561.3 | 744.1 | |
| EBITDA | 11.9 | 11.6 | 37.2 | 49.2 | 67.2 | |
| - In % | 9.9 % | 7.5 % | 7.5 % | 8.8 % | 9.0 % | |
| EBT | 11.3 | 10.1 | 33.3 | 44.1 | 59.5 | |
| - In % | 9.4 % | 6.5 % | 6.7 % | 7.9 % | 8.0 % |
The revenue in the Nordics declined by 22.0% compared to the same quarter last year, following a very strong quarter last year with a couple of large product roll-outs. EBITDA increased by 0.3 MNOK to 11.9 MNOK in the quarter. Increased cost of payroll and other operating costs due to salary adjustments and inflation, were covered by increased gross margin in the period. Year to date, the business segment had a revenue decline of 12.0%, and a negative EBITDA development of 12.0 MNOK.
| Q3 | YTD | Year | |||
|---|---|---|---|---|---|
| MNOK | 2023 | 2022 | 2023 | 2022 | 2022 |
| Products | 35.5 | 31.4 | 190.5 | 202.8 | 269.7 |
| Services | 27.4 | 26.9 | 82.0 | 86.9 | 116.4 |
| Revenue | 62.9 | 58.3 | 272.6 | 289.6 | 386.1 |
The revenue for Norway in Q3 increased by 7.9% compared to the same quarter last year, whilst year to date the decline is 5.9%. The increase was mainly due to a delivery and rollout of Pricer ESL to a large DIY customer.
| Q3 | YTD | Year | |||
|---|---|---|---|---|---|
| MNOK | 2023 | 2022 | 2023 | 2022 | 2022 |
| Products | 22.9 | 64.7 | 119.3 | 173.0 | 225.1 |
| Services | 34.5 | 31.3 | 102.3 | 98.6 | 132.9 |
| Revenue | 57.4 | 96.0 | 221.6 | 271.7 | 358.0 |
The revenue in Sweden declined by 40.2% compared to the same quarter last year, with a 18.4% negative revenue development year to date. Product revenue declined by 64.6% in the quarter due to lower volume of Pricer ESL deliveries, which were extraordinarily high last year driven by several large projects. Service revenue, however, increased by 10.1% mainly due to Shop Flow Logistics licenses.

The business segment International incl. R&D consists of the operating business units in the Baltics, Spain and UK/Ireland, in addition to partner sales in the rest of Europe and rest of world. The ongoing R&D activities for own products have been allocated to this segment.
| Q3 | YTD | Year | |||
|---|---|---|---|---|---|
| MNOK | 2023 | 2022 | 2023 | 2022 | 2022 |
| - Baltic | 58.1 | 49.9 | 179.1 | 142.1 | 204.6 |
| - Spain | 16.5 | 15.0 | 59.1 | 55.7 | 76.8 |
| - UK & Ireland | 84.9 | 110.4 | 219.4 | 140.7 | 241.3 |
| - Rest of Europe | 13.1 | 16.3 | 59.8 | 67.7 | 105.7 |
| Total Revenue | 172.6 | 191.6 | 517.4 | 406.1 | 628.3 |
| EBITDA | 0.4 | 18.4 | 7.0 | 25.7 | 53.9 |
| - In % | 0.2 % | 9.6 % | 1.4 % | 6.3 % | 8.6 % |
| EBT | -8.1 | 9.1 | -17.7 | 5.9 | 21.1 |
| - In % | -4.7 % | 4.7 % | -3.4 % | 1.4 % | 3.4 % |
The business segment International included R&D decreased the revenue by 9.9% compared to same quarter last year. However, excluding the acquired businesses in the UK and Ireland, the segment had a revenue growth of 8.0%. EBITDA ended at 0.4 MNOK, down 18.0 MNOK from the third quarter last year. The Baltic business performed well above last year, while the UK and Ireland business units have seen customers postpone the starting point of agreed projects leading to lower utilization than expected.
| Q3 | YTD | Year | |||
|---|---|---|---|---|---|
| MNOK | 2023 | 2022 | 2023 | 2022 | 2022 |
| Products | 27.7 | 26.3 | 90.1 | 74.0 | 100.2 |
| Services | 30.5 | 23.6 | 89.0 | 68.0 | 104.4 |
| Revenue | 58.1 | 49.9 | 179.1 | 142.1 | 204.6 |
Revenue from the Baltic operations increased by 16.5% compared to the same quarter last year driven by increased revenues from point of service (POS) and ERP business. Year to date the business grew 26.1%, compared to an already very strong last year.
| Q3 | YTD | Year | |||
|---|---|---|---|---|---|
| MNOK | 2023 | 2022 | 2023 | 2022 | 2022 |
| Products | 11.4 | 10.9 | 44.0 | 43.8 | 60.2 |
| Services | 5.1 | 4.1 | 15.2 | 11.9 | 16.6 |
| Revenue | 16.5 | 15.0 | 59.1 | 55.7 | 76.8 |
The Spanish revenue increased by 10.3% compared with the same quarter last year, driven by increased deliveries of self-checkout and click & collect solutions. Year to date the business grew 6.2%.
StrongPoint Cash Tech S.L., a joint venture in which StrongPoint has a 60% holding, is managing the development of the new cash management solution, for which we have very high expectations. The company was consolidated into StrongPoint financial figures from Q2 2023. The development cost of 18 MNOK year to date is capitalized, contrary to other developments at StrongPoint which are expensed immediately.
| Q3 | YTD | ||||
|---|---|---|---|---|---|
| MNOK | 2023 | 2022 | 2023 | 2022 | 2022 |
| Products | - | - | - | - | - |
| Services | 84.9 | 110.4 | 219.4 | 140.7 | 241.3 |
| Revenue | 84.9 | 110.4 | 219.4 | 140.7 | 241.3 |
Air Link Group (ALS), now rebranded as ALS StrongPoint, was acquired on June 1, 2022. Consequently, YoY Q3 figures are fully comparable, whereas YTD 2022 figures includes four months of ownership.
The revenue declined 23.0% compared with the same quarter last year. The revenue in Q3 last year was
exceptionally high due to the order backlog following the ease of restricted measures following the pandemic, and as such this year's activity level is comparatively lower.
A few large customers have decided to postpone the implementation of some of their planned projects to later in the year or into 2024. ALS employees have already been allocated and reserved for these projects and thus the project delays have a short-term impact on operational costs as resources have not been utilized at levels previously estimated. The projects have not been cancelled and are expected to be delivered in the quarters to come.
| Q3 | YTD | Year | |||
|---|---|---|---|---|---|
| MNOK | 2023 | 2022 | 2023 | 2022 | 2022 |
| Products | 12.4 | 14.5 | 56.4 | 63.3 | 103.6 |
| Services | 0.7 | 1.8 | 3.3 | 4.4 | 2.0 |
| Revenue | 13.1 | 16.3 | 59.8 | 67.7 | 105.7 |
Partner revenue relates to outside of our core markets. In Q3, revenue declined by 19.9% compared with the same quarter last year due to a lower volume of CashGuard.
| Q3 | YTD | Year | |||
|---|---|---|---|---|---|
| MNOK | 2023 | 2022 | 2023 | 2022 | 2022 |
| Products | 37.1 | 73.7 | 172.7 | 262.8 | 339.0 |
| Services | 26.5 | 20.6 | 75.8 | 64.9 | 87.2 |
| Revenue | 63.6 | 94.3 | 248.5 | 327.7 | 426.2 |
Revenue for the In-Store Productivity segment was down by 32.6% compared to same quarter last year, due to lower ESL product deliveries in Sweden. This was partly mitigated by increased service revenue from previous ESL deliveries and Shop Flow Logistics.
| Q3 | YTD | Year | |||
|---|---|---|---|---|---|
| MNOK | 2023 | 2022 | 2023 | 2022 | 2022 |
| Products | 21.7 | 24.7 | 107.7 | 115.2 | 164.6 |
| Services | 26.9 | 28.2 | 83.4 | 89.0 | 120.0 |
| Revenue | 48.6 | 52.9 | 191.1 | 204.2 | 284.6 |
The revenue from Payment Solutions was down by 8.3% compared with last year in the third quarter, stemming from lower volume in all markets. Year to date was down 6.4% compared to last year. The service revenue declined in the quarter as expected, given the lower the number of operating systems in mature markets.
| Q3 | YTD | Year | |||
|---|---|---|---|---|---|
| MNOK | 2023 | 2022 | 2023 | 2022 | 2022 |
| Products | 23.2 | 24.4 | 82.6 | 84.3 | 115.9 |
| Services | 11.3 | 9.9 | 32.2 | 28.0 | 39.4 |
| Revenue | 34.5 | 34.3 | 114.8 | 112.4 | 155.3 |
Check Out Efficiency increased by 0.4% compared to the same quarter last year, driven by lower products sales of Vensafe, partly mitigated by an increase in selfcheckouts. Service revenue continued to increase during the period for both Vensafe and self-checkout.
| Q3 | YTD | Year | |||
|---|---|---|---|---|---|
| MNOK | 2023 | 2022 | 2023 | 2022 | 2022 |
| Products | - | - | - | - | - |
| Services | 84.9 | 110.4 | 219.4 | 140.7 | 241.3 |
| Revenue | 84.9 | 110.4 | 219.4 | 140.7 | 241.3 |
Revenue for the Shop Fitting segment was down by 23.1% compared to same quarter last year. The Shop Fitting product segment reflects the acquired company Air Link Group, which was consolidated from 1 June 2022. 2022 was positively impacted with a large backlog of orders following the pandemic. During this quarter, some large customers have postponed the start-up of already ordered refurbishment and shop fitting projects, due to the macro instability. The orders are not cancelled, but the delay reduces the utilization of staff allocated to these projects.
| Q3 | YTD | Year | |||
|---|---|---|---|---|---|
| MNOK | 2023 | 2022 | 2023 | 2022 | 2022 |
| Products | 19.6 | 19.1 | 65.8 | 58.9 | 85.9 |
| Services | 24.9 | 19.5 | 71.3 | 56.6 | 84.6 |
| Revenue | 44.4 | 38.6 | 137.1 | 115.5 | 170.5 |
Other retail technology, mainly software projects in the Baltics, increased by a strong 15.1% in the period. Whereas products sales had a flat development, service revenue increased by 27.7% during the quarter due to previous increases in the installed base, driving higher recurring revenue. Self-checkout sales too Heinemann for their use in airport shops have increased, leading to increased service and support income.
| Q3 | YTD | Year | |||
|---|---|---|---|---|---|
| MNOK | 2023 | 2022 | 2023 | 2022 | 2022 |
| Products | 8.3 | 5.9 | 71.6 | 35.7 | 53.4 |
| Services | 8.7 | 9.4 | 29.2 | 31.2 | 41.0 |
| Revenue | 17.0 | 15.3 | 100.7 | 66.9 | 94.5 |
Revenue from e-commerce increased by 11.6%, comprising an increase in Click & Collect and AutoStore deliveries, partly offset by a reduction on Order Picking. The segment's development follows the general e-grocery development because of consumer shifts in the current macro-economic environment. In the short and medium term, the main focus is succeeding in the UK market where e-grocery penetration is high and efficient order picking and delivery options are in high demand. The long-term outlook for e-groceries across markets continues to be positive as groceries catch-up to other retail segments which have progressively gone online.
After a period of significant growth in e-commerce due to the pandemic, the market has retracted driven by macroeconomic challenges and shifts in consumer behavior, stabilizing at lower levels in comparison. Whereas we foresaw growth across all markets just a year ago, we have shifted our short and medium-term focus to better serve the highly penetrated e-commerce markets in which we are present, including the UK. We retain confidence in our highly efficient and scalable solutions to be value creating for customers, and consequently in demand.
Rolling 12 months recurring revenue (MNOK)

Relative share of revenue per segment (%)

Lorem ipsum

StrongPoint has formalized a partnership with Coalescent Mobile Robotics, a Danish-based pioneer of in-store autonomous mobile robots (AMR's) for the retail industry.
The scope of the agreement provides StrongPoint with distribution rights of Coalescent Mobile Robotics' in-store AMRs throughout Europe. The partnership also means that StrongPoint becomes the installation, service, and support partner of Coalescent Mobile Robotics solutions following any future sales secured by StrongPoint.

Coalescent Mobile Robotics' AMRs can be placed underneath trolleys commonly used in retail enabling them to move without human involvement. The trolley can then move independently from and to predesignated locations and can follow an individual store worker wherever they need to go. What sets Coalescent apart from others in the field is they have a proven track record of using their solution in real world conditions alongside shoppers in-store.
Read more about the solution here
Combined with StrongPoint's Order Picking solution, Coalescent Mobile Robotics' AMRs can drive further efficiency savings for grocery e-commerce players. The first way is to bring empty trolleys to the picker to start each picking round and to return completed trolleys to the back of store. Pickers would now spend 100% of their time focused on picking. Another way is to use the AMR's to follow the picker, leaving the picker completely hands-free. This can also reduce the walking time and can allow a greater load to be transported.
Chris Mackie, SVP for E-Commerce at StrongPoint
As a retail technology company focused both in-store and on e-commerce fulfilment, StrongPoint has a unique depth and breadth of understanding in both automation and retail. We have been working together over the last 18 months and we are proud to take our collaboration and partnership to the next level. Together we can help retailers drive essential efficiency savings in their operations freeing up labour to focus on customer service.
Clionadh Martin, CEO and Founder of Coalescent Mobile Robotics
A major part of StrongPoint's e-commerce fulfilment strategy is its micro-fulfilment offer, centred around AutoStore's Cube Storage Automation. With recent innovations, such as the automation of frozen groceries fulfilment, it is game changing for grocers looking to automate their fulfilment whether instore or in a warehouse.
StrongPoint adds Blue Yonder's Warehouse Management System to its portfolio of e-commerce fulfilment solutions to support its automation offering.
The scope of the agreement provides StrongPoint with reseller rights for Blue Yonder's Warehouse Management System (WMS), adding to its already comprehensive suite of e-commerce fulfilment solutions. The agreement gives StrongPoint the rights to sell, implement, support, and, where applicable, host Blue Yonder's WMS for its customers in its core markets: Norway, Sweden, Spain, UK, Estonia, Latvia, and Lithuania.
With Blue Yonder's market-leading Warehouse Management System, we can take our automation solution to the next level. Blue Yonder's WMS solution is distinguished by its maturity, adaptability and capabilities. It has a proven track record in the grocery industry, and its easy integration with automation solutions gives our automation customers a huge boost in an industry where reliability and efficiency are key.
Jacob Tveraabak, CEO of StrongPoint
We are proud to partner with StrongPoint and provide their retail customers with an unrivalled solution that can turbo-charge their automation offering. StrongPoint has an outstanding reputation for building and delivering not just efficient, but ultra-efficient retail technology solutions, making them the perfect fit to partner with Blue Yonder.
Chirag Modi, Corporate Vice President, Industry Strategy – Supply Chain Execution and 3PL Global, Blue Yonder
Cash flow from operational activities in the third quarter was -24.5 MNOK (4.0), mainly due to negative working capital development during the summer months. The receivables have traditionally low risk in StrongPoint.
Disposable funds were 82.6 MNOK (125.6) per September 30, 2023, of which 45.5 MNOK was available credit facility. The net interest-bearing debt increased by 37.7 MNOK compared to last quarter and ended at 177.3 MNOK. The Group's holding of own shares at the end of the third quarter amounted to 487,190, which represents 1.1 per cent of the outstanding shares.
The Group has shareholder programs for the Board of Directors, the Group executive management and the employees. 126,036 shares have been assigned so far in 2023 (123,975 in the year 2022). StrongPoint has a long-term incentive program for management and key employees. More information on the program can be found in note 6.
| Accounting year |
General meeting |
Dividend per share |
|
|---|---|---|---|
| 2022 | 27.04.2023 | 0.90 | |
| 2021 | 28.04.2022 | 0.80 | |
| 2020 | 28.04.2021 | 0.70 | |
| 2019 | 22.10.2020 | 0.60 | |
| 2018 | 26.04.2019 | 0.55 | |
| 2017 | 24.04.2018 | 0.50 | |
| 2016 | 20.04.2017 | 0.50 | |
| 2016 | 05.01.2017 | Extraordinary | 1.00 |
| 2015 | 28.04.2016 | 0.45 | |
| 2014 | 30.04.2015 | 0.35 | |
| 2013 | 25.04.2014 | 0.30 | |
| 2012 | 26.04.2013 | 0.25 | |
| 2011 | 08.05.2012 | 0.25 |
The Board and group CEO have today considered and approved StrongPoint's financial statements for the third quarter and YTD 2023, including comparative consolidated figures for the third quarter and YTD 2022. This report has been prepared in accordance with IAS 34 on interim financial reporting as determined by the European Union, and with supplementary requirements pursuant to the Norwegian Securities Trading Act. The Board and CEO hereby declare, to the best of their knowledge, that the financial statements for the third quarter and YTD 2023 have been prepared in accordance with prevailing accounting principles and that the information in the financial statements gives a true and fair view of the assets, liabilities, financial position and profit of the group taken as a whole per 30 September 2023 and per 30 September 2022. To the best of their knowledge, the report gives a true and fair overview of important events during the accounting period and the impact of these events on the financial statements.
Oslo, 20 October 2023
Morthen Johannessen Chairman
Audun Nordtveit Director
Ingeborg Molden Hegstad Director
Cathrine Laksfoss Director
Peter Wirén Director
Jacob Tveraabak CEO
| KNOK | Q3 2023 | Q3 2022 | Chg. % | YTD 2023 | YTD 2022 | Chg. % | Year 2022 |
|---|---|---|---|---|---|---|---|
| Operating revenue | 292 948 | 345 884 | -15.3 % | 1 011 506 | 967 412 | 4.6 % | 1 372 392 |
| Cost of goods sold | 163 650 | 217 677 | -24.8 % | 606 818 | 598 595 | 1.4 % | 850 956 |
| Personnel expenses | 85 710 | 73 468 | 16.7 % | 271 671 | 216 852 | 25.3 % | 305 842 |
| Share based compensation | 2 005 | 2 102 | -4.6 % | 5 013 | 4 208 | 19.1 % | 5 079 |
| Other operating expenses | 37 798 | 31 968 | 18.2 % | 108 664 | 105 771 | 2.7 % | 134 976 |
| Total operating expenses | 289 163 | 325 215 | -11.1 % | 992 166 | 925 426 | 7.2 % | 1 296 853 |
| EBITDA | 3 785 | 20 669 | -81.7 % | 19 340 | 41 986 | -53.9 % | 75 540 |
| Depreciation tangible assets | 6 135 | 6 223 | -1.4 % | 19 572 | 17 041 | 14.8 % | 25 353 |
| Amortization intangible assets | 2 789 | 4 218 | -33.9 % | 8 219 | 8 576 | -4.2 % | 12 840 |
| EBIT | -5 139 | 10 228 | -150.2 % | -8 451 | 16 369 | -151.6 % | 37 347 |
| Interest expenses | 2 960 | 1 477 | 100.4 % | 7 406 | 1 823 | 306.2 % | 3 427 |
| Other financial expenses/currency differences | 5 472 | -897 | 710.2 % | -8 658 | -5 785 | -49.7 % | -3 857 |
| Profit from associated companies | 48 | 263 | -81.6 % | 229 | 399 | -42.6 % | 388 |
| EBT | -13 523 | 9 911 | -236.4 % | -6 971 | 20 729 | -133.6 % | 38 165 |
| Taxes | -4 182 | 1 878 | -322.7 % | -1 879 | 4 251 | -144.2 % | 9 060 |
| Profit after tax | -9 340 | 8 033 | -216.3 % | -5 092 | 16 478 | -130.9 % | 29 105 |
| Earnings per share: | |||||||
| Number of shares outstanding | 44 888 352 | 44 888 352 | 44 888 352 | 44 888 352 | 44 888 352 | ||
| Av. number of shares - own shares | 44 395 379 | 44 740 494 | 44 365 264 | 44 185 129 | 44 260 195 | ||
| Av. number of shares diluted- own shares | 47 986 629 | 47 470 494 | 47 956 514 | 47 185 129 | 46 928 945 | ||
| EPS | -0.21 | 0.18 | -0.11 | 0.37 | 0.66 | ||
| Diluted EPS | -0.19 | 0.17 | -0.11 | 0.35 | 0.62 | ||
| EBITDA per share | 0.09 | 0.46 | 0.44 | 0.95 | 1.71 | ||
| Diluted EBITDA per share | 0.08 | 0.44 | 0.40 | 0.89 | 1.61 | ||
| Total earnings: | |||||||
| Profit/loss after tax | -9 340 | 8 033 | -216.3 % | -5 092 | 16 478 | -130.9 % | 29 105 |
| Exchange differences on foreign operations | -13 243 | 4 514 | -393.4 % | 24 112 | 4 959 | 386.3 % | -3 069 |
| Total earnings | -22 584 | 12 546 | -280.0 % | 19 020 | 21 436 | -11.3 % | 26 036 |
| Of which: | |||||||
| Majority interest | -22 435 | 12 546 | -278.8 % | 19 310 | 21 436 | -9.9 % | 26 036 |
| Minority interest | -149 | - | -290 | - | - |
| KNOK | 30.09.2023 | 30.09.2022 | 30.06.2023 | 31.12.2022 |
|---|---|---|---|---|
| ASSETS | ||||
| Intangible assets | 114 758 | 88 093 | 114 670 | 82 503 |
| Goodwill | 167 251 | 162 135 | 171 231 | 159 918 |
| Tangible assets | 27 841 | 24 370 | 27 031 | 23 755 |
| Right-of-use assets | 97 890 | 77 353 | 105 570 | 82 698 |
| Long term investments | 4 892 | 5 565 | 4 843 | 4 978 |
| Other long term receivables | 1 374 | 1 303 | 1 438 | 15 147 |
| Deferred tax | 23 508 | 18 086 | 19 220 | 20 925 |
| Non-current assets | 437 514 | 376 906 | 444 004 | 389 924 |
| Inventories | 245 363 | 252 652 | 247 766 | 232 124 |
| Accounts receivables | 240 274 | 283 185 | 230 190 | 274 348 |
| Prepaid expenses | 27 871 | 27 734 | 34 659 | 25 731 |
| Other receivables | 9 790 | 6 059 | 15 340 | 16 265 |
| Cash and cash equivalents | 37 141 | 53 858 | 37 396 | 47 248 |
| Current assets | 560 438 | 623 488 | 565 351 | 595 716 |
| TOTAL ASSETS | 997 951 | 1 000 395 | 1 009 355 | 985 640 |
| EQUITY AND LIABILITIES | ||||
| Share capital | 27 831 | 27 831 | 27 831 | 27 831 |
| Holding of own shares | -302 | -157 | -312 | -362 |
| Other equity | 463 915 | 481 398 | 484 130 | 479 738 |
| Total equity | 491 444 | 509 071 | 511 649 | 507 207 |
| Long term interest bearing liabilities | 8 656 | 11 905 | 9 002 | 8 087 |
| Long term lease liabilities | 76 198 | 57 707 | 80 133 | 59 426 |
| Other long term liabilities | 170 | - | 155 | - |
| Deferred tax liabilities | 20 997 | 28 419 | 20 997 | 20 997 |
| Total long term liabilities | 106 022 | 98 031 | 110 287 | 88 511 |
| Short term interest bearing liabilities | 107 919 | 31 539 | 62 398 | 29 670 |
| Short term lease liabilities | 21 692 | 19 646 | 25 437 | 21 777 |
| Accounts payable | 123 606 | 164 690 | 146 084 | 147 839 |
| Taxes payable | -3 919 | 1 219 | -2 180 | 11 126 |
| Other short term liabilities | 151 188 | 176 198 | 155 680 | 179 511 |
| Total short term liabilities | 400 486 | 393 292 | 387 419 | 389 923 |
| TOTAL EQUITY AND LIABILITIES | 997 951 | 1 000 395 | 1 009 355 | 985 640 |
| KNOK | Share capital |
Trea sury shares |
Other paid-in equity |
Trans lation varian ces |
Share Option Pro gram |
Other equity |
Total equity |
Mino rity interest |
Total equity |
|---|---|---|---|---|---|---|---|---|---|
| Equity 31.12.2021 | 27 513 | -364 | 351 262 | 35 824 | 5 881 | 78 076 | 498 190 | - | 498 190 |
| Purchase/sale of own shares | -10 278 | -10 278 | -10 278 | ||||||
| Dividend 2021 | -34 991 | -34 991 | -34 991 | ||||||
| Share Option Program | 5 420 | 5 420 | 5 420 | ||||||
| Acquisition of ALS paid in shares |
318 | 310 | 22 202 | 22 830 | 22 830 | ||||
| Profit this year after tax | 29 105 | 29 105 | 29 105 | ||||||
| Other comprehensive income and expenses |
-3 070 | -3 070 | -3 070 | ||||||
| Equity 31.12.2022 | 27 831 | -54 | 351 262 | 32 754 | 11 301 | 84 114 | 507 207 | - | 507 207 |
| Purchase/sale of own shares | 2 224 | 2 224 | 2 224 | ||||||
| Dividend 2022 | -39 935 | -39 935 | -39 935 | ||||||
| Share Option Program | 2 928 | 2 928 | 2 928 | ||||||
| Profit this year after tax | -4 788 | -4 788 | -303 | -5 092 | |||||
| Other comprehensive income and expenses 1) |
24 098 | 24 098 | 13 | 24 112 | |||||
| Equity 30.09.2023 | 27 831 | -54 | 351 262 | 56 852 | 14 230 | 41 614 | 491 735 | -290 | 491 444 |
1) The balance sheet is converted with the closing rate at the balance sheet date, while the income statement is converted with the average monthly exchange rate. The net effect of the translation is recognized as translation differences in other comprehensive income and expenses. Due to weaker NOK after 31.12.2022, the value of the balance sheet from our foreign companies has increased significantly and this is booked against the Comprehensive income.
| KNOK | Q3 2023 | Q3 2022 | YTD 2023 | YTD 2022 | Year 2022 |
|---|---|---|---|---|---|
| Ordinary profit before tax | -13 523 | 9 911 | -6 971 | 20 729 | 38 165 |
| Net interest | 2 960 | 1 477 | 7 406 | 1 823 | 3 427 |
| Tax paid | -1 306 | -3 283 | -16 991 | -12 398 | -17 989 |
| Share of profit, associated companies | -48 | -263 | -229 | -399 | -388 |
| Ordinary depreciation | 8 924 | 10 441 | 27 791 | 25 618 | 38 193 |
| Profit / loss on sale of fixed assets | -121 | -37 | -295 | -47 | -84 |
| Change in inventories | -3 399 | -36 355 | -2 939 | -19 081 | -1 146 |
| Change in receivables | -17 891 | -10 205 | 48 161 | -56 336 | -48 506 |
| Change in accounts payable | -18 013 | 33 324 | -32 416 | 25 521 | 10 351 |
| Change in other accrued items | 17 911 | -1 001 | -32 005 | -6 888 | -5 390 |
| Cash flow from operational activities | -24 504 | 4 008 | -8 488 | -21 458 | 16 633 |
| Payments for fixed assets | -382 | -1 158 | -6 798 | -7 849 | -11 144 |
| Payment for intangible assets 1) | -6 914 | - | -18 456 | - | - |
| Investments in other companies | - | - | - | - | -15 |
| Payment from sale of fixed assets | 179 | - | 179 | - | 60 |
| Net effect acquisitions | - | -25 | - | -85 309 | -88 695 |
| Net effect divestment | - | - | 19 641 | 19 641 | |
| Dividends received from associated companies | - | - | 300 | - | 200 |
| Interest received | 460 | 48 | 1 202 | 589 | 772 |
| Cash flow from investment activities | -6 657 | -1 135 | -23 573 | -72 928 | -79 181 |
| Purchase/sale of own shares | 303 | -2 411 | 2 224 | -3 312 | -10 278 |
| Change in long-term debt | -8 826 | -5 708 | -20 881 | -15 411 | -23 540 |
| Change in long-term receivables | - | - | - | - | -13 668 |
| Change in overdraft | 44 989 | 9 546 | 85 450 | 28 626 | 20 934 |
| Interest paid | -3 420 | -1 525 | -8 608 | -2 412 | -4 199 |
| Dividend paid | - | - | -39 935 | -34 991 | -34 991 |
| Cash flow from financing activities | 33 046 | -98 | 18 250 | -27 500 | -65 741 |
| Net cash flow in the period | 1 885 | 2 775 | -13 811 | -121 887 | -128 290 |
| Cash and cash equivalents at the start of the period |
37 397 | 50 470 | 47 248 | 174 198 | 174 198 |
| Effect of foreign exchange rate fluctuations on foreign currency deposits |
-2 141 | 612 | 3 704 | 1 546 | 1 339 |
| Cash and cash equivalents at the end of the period | 37 141 | 53 858 | 37 141 | 53 858 | 47 248 |
1) See note 2
| KNOK | Q3 2023 | Q2 2023 | Q1 2023 | Q4 2022 | Q3 2022 | YTD 2023 | YTD 2022 |
|---|---|---|---|---|---|---|---|
| Income statement | |||||||
| Operating revenue | 292 948 | 337 162 | 381 396 | 404 980 | 345 884 | 1 011 506 | 967 412 |
| EBITDA | 3 785 | 2 081 | 13 473 | 33 553 | 20 669 | 19 340 | 41 986 |
| EBITA | -2 350 | -4 517 | 6 635 | 25 242 | 14 446 | -232 | 24 945 |
| Operating profit EBIT | -5 139 | -7 333 | 4 021 | 20 978 | 10 228 | -8 451 | 16 369 |
| Ordinary profit before tax (EBT) | -13 523 | -1 051 | 7 603 | 17 436 | 9 911 | -6 971 | 20 729 |
| Profit/loss after tax | -9 340 | -947 | 5 196 | 12 628 | 8 033 | -5 092 | 16 478 |
| EBITDA-margin | 1.3 % | 0.6 % | 3.5 % | 8.3 % | 6.0 % | 1.9 % | 4.3 % |
| EBT-margin | -4.6 % | -0.3 % | 2.0 % | 4.3 % | 2.9 % | -0.7 % | 2.1 % |
| Balance sheet | |||||||
| Non-current assets | 437 514 | 444 004 | 412 896 | 389 924 | 376 906 | 437 514 | 376 906 |
| Current assets | 560 438 | 565 351 | 609 386 | 595 716 | 623 488 | 560 438 | 623 488 |
| Total assets | 997 951 | 1 009 355 | 1 022 283 | 985 640 | 1 000 395 | 997 951 | 1 000 395 |
| Total equity | 491 444 | 511 649 | 551 361 | 507 207 | 509 071 | 491 444 | 509 071 |
| Total long term liabilities | 106 022 | 110 287 | 91 420 | 88 511 | 98 031 | 106 022 | 98 031 |
| Total short term liabilities | 400 486 | 387 419 | 379 501 | 389 923 | 393 292 | 400 486 | 393 292 |
| Working capital | 362 030 | 331 872 | 387 941 | 358 632 | 371 147 | 362 030 | 371 147 |
| Equity ratio | 49.2 % | 50.7 % | 53.9 % | 51.5 % | 50.9 % | 49.2 % | 50.9 % |
| Liquidity ratio | 139.9 % | 145.9 % | 160.6 % | 152.8 % | 158.5 % | 139.9 % | 158.5 % |
| Net interest bearing debt | 177 324 | 139 574 | 124 619 | 71 712 | 66 939 | 177 324 | 66 939 |
| Net leverage multiples | 3.35 | 2.00 | 1.61 | 0.95 | 1.08 | 3.35 | 1.08 |
| Cash Flow | |||||||
| Cash flow from operational activities | -24 504 | 60 246 | -44 229 | 38 091 | 4 008 | -8 488 | -21 458 |
| Net change in liquid assets | 1 885 | 6 621 | -22 317 | -6 403 | 2 775 | -13 811 | -121 887 |
| Share information | |||||||
| Number of shares | 44 888 352 | 44 888 352 | 44 888 352 | 44 888 352 | 44 888 352 | 44 888 352 | 44 888 352 |
| Weighted average shares outstanding | 44 395 379 | 44 380 322 | 44 319 256 | 44 482 947 | 44 740 494 | 44 365 264 | 44 185 129 |
| EBT per shares | -0.30 | -0.02 | 0.17 | 0.39 | 0.22 | -0.16 | 0.47 |
| Earnings per share | -0.21 | -0.02 | 0.12 | 0.28 | 0.18 | -0.11 | 0.37 |
| Earnings per share. adjusted * | -0.15 | 0.04 | 0.18 | 0.38 | 0.27 | 0.07 | 0.57 |
| Equity per share | 11.07 | 11.53 | 12.44 | 11.40 | 11.38 | 11.08 | 11.52 |
| Dividend per share | 0.90 | - | - | - | 0.90 | 0.80 | |
| Employees | |||||||
| Number of employees (end of period) | 523 | 519 | 514 | 511 | 517 | 523 | 517 |
| Average number of employees | 521 | 517 | 513 | 514 | 515 | 517 | 458 |
| IFRS 16 effects | |||||||
| Reduced OPEX | 5 772 | 6 142 | 6 371 | 7 188 | 5 179 | 18 285 | 13 971 |
| Increased depreciation | 4 624 | 5 094 | 5 437 | 6 277 | 4 310 | 15 154 | 12 714 |
| Increased interest expenses | 1 148 | 1 048 | 934 | 911 | 869 | 3 130 | 1 257 |
| EBT | - | - | - | - | - | - | - |
| Cash flow from operational activities | 5 772 | 6 142 | 6 371 | 7 188 | 5 179 | 18 285 | 13 971 |
| Cash flow from financing activities | -5 772 | -6 142 | -6 371 | -7 188 | -5 179 | -18 285 | -13 971 |
The condensed and consolidated quarterly financial statements are prepared in accordance with IAS 34 Interim Financial Reporting. The quarterly financial statements do not contain all the information required in an annual financial statement and should be read in connection with the Group financial statements for 2022.
The accounting principles for the report are described in note 2 in the annual financial statements for 2022, except capitalization of intangible assets related to the new cash management solution developed for a customer in Iberia. The development is performed through a new legal company in Spain called StrongPoint Cash Tech S.L., which are consolidated from Q2 2023. StrongPoint currently owns 60% of the company, the minority interest can be found in the equity bridge. The Group financial statements for 2022 were prepared in accordance with the IFRS principles and interpretations thereof, as defined by the EU, as well as other disclosure requirements pursuant to the Norwegian Accounting Act and the Oslo Stock Exchange regulations and rules applicable as at 31.12.2022. The quarterly report and the interim financial statements have not been revised by auditor.
| Q3 2023 Q3 2022 YTD 2023 |
YTD 2022 | Year 2022 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| MNOK | Re venue |
EBIT DA |
EBT | Re venue |
EBIT DA |
EBT | Re venue |
EBIT DA |
EBT | Re venue |
EBIT DA |
EBT | Re venue |
EBIT DA |
EBT |
| Nordics | 120.3 | 11.9 | 11.3 | 154.3 | 11.6 | 10.1 | 494.1 | 37.2 | 33.3 | 561.3 | 49.2 | 44.1 | 744.1 | 67.2 | 59.5 |
| Internati onal incl R&D |
172.6 | 0.4 | -8.1 | 191.6 | 18.4 | 9.1 | 517.4 | 7.0 | -17.7 | 406.1 | 25.7 | 5.9 | 628.3 | 53.9 | 21.1 |
| ASA/Elim | - | -8.5 | -16.7 | - | -9.3 | -9.3 | - | -24.9 | -22.6 | - | -32.9 | -29.2 | - | -45.6 | -42.5 |
| Total | 292.9 | 3.8 | -13.5 | 345.9 | 20.7 | 9.9 | 1 011.5 | 19.3 | -7.0 | 967.4 | 42.0 | 20.7 | 1 372.4 | 75.5 | 38.2 |
| Q3 2023 Q3 2022 |
YTD 2023 | YTD 2022 | Year 2022 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| MNOK | Products | Services * | Products | Services * | Products | Services * | Products | Services * | Products | Services * |
| Nordics | 58.4 | 61.9 | 99.7 | 54.6 | 309.8 | 184.3 | 387.6 | 173.7 | 494.8 | 249.3 |
| International incl R&D |
51.4 | 121.2 | 48.2 | 143.4 | 190.5 | 326.8 | 169.3 | 236.8 | 264.1 | 364.2 |
| Elim / ASA | - | - | - | - | - | - | - | - | - | - |
| Total | 109.8 | 183.1 | 147.8 | 198.0 | 500.3 | 511.2 | 556.9 | 410.5 | 758.9 | 613.5 |
*) Services and licenses
No significant transactions between the Group and related parties had taken place per 30 September 2023.
| No. | Name | No. of shares | % |
|---|---|---|---|
| 1 | STRØMSTANGEN AS | 3 933 092 | 8.76 |
| 2 | SOLE ACTIVE AS | 2 221 717 | 4.95 |
| 3 | V. EIENDOM HOLDING AS | 1 865 000 | 4.15 |
| 4 | PICTET & CIE (EUROPE) S.A. | 1 791 821 | 3.99 |
| 5 | HSBC BANK PLC | 1 533 890 | 3.42 |
| 6 | ZETTERBERG. GEORG (incl. fully owned companies) | 1 445 000 | 3.22 |
| 7 | NORDNET BANK AB | 1 278 516 | 2.85 |
| 8 | AVANZA BANK AB | 1 258 160 | 2.80 |
| 9 | VERDADERO AS | 1 235 845 | 2.75 |
| 10 | RING. JAN | 1 204 078 | 2.68 |
| 11 | VERDIPAPIRFONDET DNB SMB | 886 783 | 1.98 |
| 12 | EVENSEN. TOR COLKA | 873 500 | 1.95 |
| 13 | WAALER AS | 710 000 | 1.58 |
| 14 | HAUSTA INVESTOR AS | 700 000 | 1.56 |
| 15 | JOHANSEN. STEIN | 600 000 | 1.34 |
| 16 | MP PENSJON PK | 561 402 | 1.25 |
| 17 | BANQUE PICTET & CIE SA | 559 746 | 1.25 |
| 18 | ALS KINGFISHER LIMITED | 506 156 | 1.13 |
| 19 | EUROPEAN RETAIL ENGINEERING LIMITED | 506 156 | 1.13 |
| 20 | STRONGPOINT ASA | 487 190 | 1.09 |
| Sum 20 largest shareholders | 24 158 052 | 53.82 | |
| Sum 2 463 other shareholders | 20 730 300 | 46.18 | |
| Sum all 2 483 shareholders | 44 888 352 | 100.00 |
| Total costs and Social Security Provisions | 2020 | 2021 | 2022 | YTD 2023 |
Total |
|---|---|---|---|---|---|
| Total IFRS cost | 440 | 5 441 | 5 420 | 5 280 | 16 582 |
| Total Social security provisions | 36 | 737 | - 341 | - 267 | 165 |
Granted instruments:
| Activity | Number of instru ments |
|---|---|
| Outstanding OB (01.01.2023) | 2 668 750 |
| Granted | 1 335 000 |
| Exercised | -300 000 |
| Terminated | -112 500 |
| Outstanding CB (30.09.2023) | 3 591 250 |
| Vested CB | 768 750 |
The fair value of share options granted is estimated at the date of grant using the Black-Scholes-Merton Option Pricing Model. The model uses the following parameters; the exercise price, the life of the option, the current price of the underlying shares, the expected volatility of the share price, the dividends expected on the shares, and the risk-free interest rate for the life of the option.
The vesting of the options is dependent on the participant still being employed at Strongpoint at the time of the vesting.
All StrongPoint ASA options are intended to be settled in equity, but can be fulfilled through a cash-out settlement at the Boards' discretion.
The options will vest over three years, with ¼ vesting after one year, ¼ after two years, and the remaining 2/4 after three years. The split in vesting underpins the retention ambition of the program. Any non-exercised options expire five years after grant.
| Working capital | Inventories + accounts receivables – accounts payable |
|---|---|
| Equity per share | Book value equity / number of shares |
| Operating revenue | Sales revenue |
| EBITDA | Operating profit + depreciation fixed assets and intangible assets |
| EBITA | Operating profit + amortization of intangible assets |
| EBIT | Operating profit |
| EBITDA-margin | EBITDA / operating revenue |
| EBT | Profit before tax |
| EBT-margin | EBT / operating revenue |
| Equity ratio | Book value equity / total assets |
| Liquidity ratio | Current assets / short term debt |
| Earnings per share | Profit after tax / number of shares |
| Diluted | Number of shares minus own shares plus shares granted in share option program |
| Earnings per share adjusted | Profit after tax + amortization of intangible assets / number of shares |
| Net leverage multiple | Net Debt / 12 months rolling EBITDA |
| Net change in liquid assets | The total changes in cash flow from operational activities, investment activities and financing activities |
| Minority interest | The minority part of the net profit /equity in companies where StrongPoint owns between 50,1%-99% of the shares. |

StrongPoint | Q3 and YTD 2023
StrongPoint ASA | Brynsengveien 10, 0667 Oslo | strongpoint.com
26
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.