Investor Presentation • Oct 21, 2021
Investor Presentation
Open in ViewerOpens in native device viewer

StrongPoint | Q3 and YTD 2021
| Q3 | Q3 | YTD | YTD | Year | |
|---|---|---|---|---|---|
| 2021 | 2020 | 2021 | 2020 | 2020 | |
| Revenue | 196.4 | 215.2 | 697.2 | 652.2 | 941.7 |
| EBITDA | 8.0 | 21.4 | 33.6 | 48.8 | 68.7 |
| EBITDA margin | 4.1% | 9.9% | 4.8% | 7.5% | 7.3% |
| Operating profit (EBIT) | 1.4 | 14.8 | 14.7 | 28.7 | 41.8 |
| Ordinary profit before tax (EBT) | -0.5 | 16.4 | 15.0 | 25.5 | 36.9 |
| Cash flow from operational activities | 180.6 | 35.4 | 218.5 | 19.5 | 131.8 |
| Disposable funds | 286.2 | 54.0 | 286.2 | 54.0 | 175.0 |
| Earnings per share from continued operations (NOK) | -0.01 | 0.26 | 0.29 | 0.40 | 0.60 |
| Earnings per share from continued operations, adjusted | 0.04 | 0.31 | 0.42 | 0.55 | 0.80 |
| Earnings per share included discontinued operations (NOK) | 3.74 | 0.34 | 4.10 | 0.54 | 2.21 |
In our third quarter this year, our revenues were down 9%. This is clearly not a development I am pleased with, however there are multiple explanations and our underlying trends are positive. Firstly, as global supply chains are tight, the situation affects us as well by having to postpone certain customer installations which has significantly impacted the delivery of our CashGuard orders in Norway.
Secondly, we are still awaiting new markets to initiate large-scale rollouts of grocery lockers, which we were expecting to happen earlier. However, Proof of concept (POC) and pilots are, nevertheless, still ongoing at a larger pace than ever before proving that there is unprecedented interest in our solutions. Currently we are running E-commerce POCs and pilots at more than 10 large grocery retailers in Europe and North America, a significant uptick compared to pre-pandemic levels. Thirdly, last year's third quarter was extraordinarily positively affected by the large and quickly deployed Electronic Shelf Labels (ESL) roll-out in Norway in the autumn extending well in to the fourth quarter. Compared with Q3 in 2018 and 2019, where such a large-scale project did not take place, the underlying growth in Q3 2021 is healthy and positive.
Our EBITDA is down from 21 MNOK (9.9% EBITDA margin) in third quarter last year to 8 MNOK (4.1% EBITDA margin) this quarter. The decline is partly related to the revenue decline described above, while at the same time we continue to make significant investments in our e-commerce business through product development, marketing and additional staff.
Our Spanish operations, which are undergoing a major restructuring, are steadily stabilizing. In parallel, our engagement with top grocery companies in Spain is deeper than ever in the wake of the Glovo partnership announcement. In the quarter, we won and initiated the
roll-out of our E-commerce Order Picking solution to a top ten grocery retailer. Furthermore, our first-ever Self-Checkout (SCO) solution was also installed within the GM Food retail chain. We remain very positive on the longterm prospects of the Spanish market.
In September we announced our partnership with AutoStore. The partnership provides us with the rights to sell, install, service and support AutoStore facilities in the Nordics and Baltics. Being selected by such an esteemed technology provider as the world's first grocery distributor of its fulfilment solution is a testament to our world-class solutions, customer depth, expertise and team of which I am extremely proud. We are looking very much forward to be working with AutoStore to provide grocery customers with a full suite of e-commerce solutions offerings suited to their unique needs.
In the quarter we finalized the divestment of our former Labels business unit. The financial gains from the transaction led to a strong cash position, a record Earnings Per Share (EPS) and we are well positioned to grow inorganically where it creates clear customer and shareholder value.
Although an isolated choppy quarter and autumn I am excited and confident on our journey ahead. Our investments in product development, sales resources and marketing will continue and further materialize. The depth and relevance with our grocery customers and customer prospects in target markets is as strong as ever, and we are just starting to get known and be respected amongst some of the largest grocery retailers internationally. With all this, I continue to believe we have all the reasons to be optimistic about achieving our 2025 strategic ambitions.
Stay safe and strong!
The fundamentals and long-term prospects for grocery retail technology and StrongPoint's solutions continue to be positive. However, unprecedented recent global turbulence is impacting us and prolonging sales and delivery cycles. Together these recent trends are negatively impacting our short-term financial results. Whereas we are on a journey to shift more of our business to be recurring, we still are to a large extent a project-driven company. Hence, comparing the financial results this autumn with last year's record high project activity level

does not alone give a correct assessment of our progress, achievements and long-term product-market fit. StrongPoint's "double opportunity" – capitalizing on the opportunities arising from the increased demand for e-groceries and in-store efficiency – is still very much alive. Despite a challenging quarter and autumn, I continue to remain confident in achieving our 2.5 BNOK 2025 ambitions.
Jacob Tveraabak CEO of StrongPoint
The revenue declined by 8.8% compared to same quarter last year. There are three reasons for this. Firstly, significant revenue from contracted CashGuard installations in Norway, which were expected this quarter, have been postponed due to the global supply chain issues. In the absence of this postponement, StrongPoint's revenue would have been approximately at last year's level. Secondly, the grocery locker roll outs to new markets has been slower than anticipated as we are seeing increased sales cycles and prolonged pilots. Thirdly, it must be noted that Q3 2020 revenue was unusually high due to a large and quickly deployed ESL hardware sale and installation project in Norway. The time between the order and installations was shorter than usual creating a spike in the figures and creating a distorted year-on-year comparison.
The EBITDA was impacted both by increased investments and lower revenue from operational activities. Compared to the same quarter last year, a total of 8.1 MNOK in increased investments were related to software development, sales resources, marketing activities and IT security investments, almost all related to e-commerce. The EBITDA margin ended at 4.1% in the quarter.
StrongPoint is a retail technology company that provides solutions to make shops smarter, shopping experiences better and online grocery shopping more efficient. The two non-core business areas Cash Security and Labels were divested in December 2020 and June 2021 respectively. Historic contribution from the divested units is presented as "discontinued operations".
Operating revenue per quarter (MNOK)
5
10
15
20
25
2018 2019 2020 2021
2017 2018 2019
50
100
150
200
250

4kv. 2018
4kv. 2017
4kv. 2016
4kv. 2015

4kv. 2014
4kv. 2013
4kv. 2012
50
100
150
200
250
300
2018 2019 2020 2021
20
40
60
80
100
120
2017 2018 2019
4kv. 2018
4kv. 2017
4kv. 2016
4kv. 2015
2014
2013
2012
| Revenue | Q3 | YTD | Year | ||
|---|---|---|---|---|---|
| MNOK | 2021 | 2020 | 2021 | 2020 | 2020 |
| Retail Technology | 196.4 | 218.1 | 703.4 | 665.0 | 957.2 |
| Elim / ASA | - | -2.9 | -6.2 | -12.8 | -15.4 |
| Total | 196.4 | 215.2 | 697.2 | 652.2 | 941.7 |
| EBITDA | Q3 | YTD | Year | ||
| MNOK | 2021 | 2020 | 2021 | 2020 | 2020 |
| Retail Technology | 13.4 | 29.2 | 58.3 | 71.1 | 95.5 |
| Elim / ASA | -5.4 | -7.8 | -24.8 | -22.3 | -26.9 |
| Total | 8.0 | 21.4 | 33.6 | 48.8 | 68.7 |
| Number of employees | 402 | 381 | 402 | 381 | 385 |
The increased marketing activities during the past 6 months, in addition to the announced Glovo contract, have led to increased customer attention especially for StrongPoint's Order Picking solution. The Order Picking contract with one of the top 10 grocery chains in Spain proves that the software is highly competitive and will enable groceries chains to leverage their stores to capture and grow online sales. Despite a lower e-commerce delivery in Q3, the interest of both Order Picking and Click & Collect lockers remains high and more than 10 pilots with large grocery retail chains are ongoing.
100 120 250 300 350 StrongPoint announced on September 1 a partnership agreement with AutoStore to become their Nordic and Baltic regional distributor of with particular focus on grocery retailers. The AutoStore solution will enable StrongPoint to provide a fully end-to-end grocery e-commerce offering to its customers. A product development project has been initiated to develop the optimal fulfilment strategies and create an integration between AutoStore, warehouse management systems, StrongPoint's Order Picking software and various types of last mile solutions. Read more on pages 12-15.
20 40 60 80 50 100 150 200 4kv. 4kv. 4kv. The strategic ambitions for 2025 clearly identified retail technology as the core focus. On June 28, StrongPoint announced the divestment of the Labels business unit to the Swedish company Volati Tryck Holding AB, and the divestment was fully closed during Q3 2021. The transaction led to a positive gain of 164 MNOK booked in the quarter.
The first pilots for StrongPoint's Self-Checkout (SCO) solution were installed during the quarter at multiple stores within the GM Food retail chain in Spain. Some of the pilots included SCO with the ability to receive cash, as well as card, as payment method.
300 350 StrongPoint continues to invest heavily in technology, sales and marketing resources. Compared with Q3 last year, the organization has increased by 17 employees, shared between software development and sales & marketing, most of this related to e-commerce.
StrongPoint's partner Bullion IT continues their success with the StrongPoint CashGuard solution with their sale to one of the largest banks in South Africa of 250 units to be delivered during first half of 2022. In addition, REMA 1000 in Norway signed a long-term framework agreement ensuring that StrongPoint will be the main supplier of Cash Management solutions going forward.


In February 2020 StrongPoint set a strategic ambition to achieve NOK 2.5 billion in revenues and EBITDA margins of 13-15% by 2025.
StrongPoint's world class retail technology solutions for increasing in-store efficiency and e-commerce technology for online order picking and last mile solutions have a double opportunity to meet two key global trends affecting grocery retailers. Firstly, the pressure on brick and mortar retailers' margins means that grocery retailers need to find ways to increase in-store productivity to boost profitability. Secondly, the pressure to develop an online presence, grow their market share and reduce costs means they need highly efficient order fulfilment solutions and provide multiple last-mile delivery and pick-up options. These two key industry trends have only been accelerated by the global demand for online groceries during the global Covid-19 pandemic.
To respond to the changes in the industry following the events of 2020, StrongPoint has updated its strategy to achieve its 2025 ambitions.

Order Picking solution * AutoStore Micro-Fulfillment centers
Temperature controlled Click & Collect lockers * Drive-thru * Pick-up in-store * Home delivery with route optimization
Pricer Electronic Shelf Labels ShopFlow Logistics * Digi Scales and Wrapping Systems Reflexis Task and Labour Management
Payment Solutions CashGuard Cash Management *
Self-Checkout * Self-Scanning Vensafe Tobacco Sales Automation *
Retail Management POS Systems Commerce Management System

* Proprietary technologies
BNOK 2.5 in 2025 EBITDA 13-15%


The revenue declined by 10.5 MNOK compared to the same quarter last year.
The installation of CashGuard units to NorgesGruppen announced in Q1 2021 was in the quarter negatively affected by the global shortage and supply of components, delaying revenue from Q3 to Q4. Further delays are expected if the global situation does not improve.
Installation on the new contracts for ESL have started but it is expected that the installation will be distributed over the contract period of 2-3 years. In addition the large order of ESL tags to one retail chain within NorgesGruppen led to very high product sales last year. This created a high Q3 2020 result and thus the comparison with 2021 Q3 figures would give a negative impression. The installations continued in Q4 2020 thus we expect the same issue with comparing Q4 2020 and 2021 figures.
During the period, it was announced that REMA 1000, one of the largest retail chains, chose StrongPoint as their long-term supplier of Cash Management solutions. Year to date, the growth was 6%, mainly driven by delivery and installation of ESL, Vensafe and CashGuard.
The Swedish operation delivered lower revenue in Q3 2021 compared to last year. The main driver for the decline was the lower deliveries of Click & Collect lockers. The software revenue remains stable as the price structure on the current version of the software is not linked to number of online orders but number of stores.
Year to date the business has shown a solid growth of 18%, with deliveries and installations of ESL and Click & Collect lockers as the main drivers.
The business in the Baltics delivered revenue at the same level as last year. The product mix showed a lower. revenue from hardware (mainly Self-Checkout) to software and consulting deliveries. The Heineman software project continues to contribue to the growth in service revenue. Year to date, the business has shown solid growth of almost 15%.
The Spanish revenue declined by 18% from the same quarter last year. The society and the retailers in Spain experience increased activity post pandemic, and sales per week increased towards the end of the quarter.
The order for StrongPoint's Order Picking solution with one of the top 10 retail chains proves that the Spanish market move rapidly into more online shopping. The retail chain is establishing their e-commerce offering in approx. 25% of their stores during Q4 2021 and expects online orders to increase during the next years.
A total of 10 Self-Checkout (SCO) pilots were installed to the chains To Super and Elemen, both part of the retail chain GM Food. The pilots have both the opportunity to receive cash and credit card payment. The Spanish market for SCO is increasing as also the tier2 retail chains are moving towards more efficient check-out solutions.
Following the writedown of inventory in Q2, the local management has initiated several follow-up actions and no further write-downs have been necessary.
Bullion IT ordered 250 CashGuard units in September to be delivered during first half of 2022. In addition, partners have ordered CashGuard units that are postponed from Q3 to Q4 due to the ongoing global reduced availability of some production components. The situation is expected to last into 2022, delaying delivery of some units from this year to next year.
Please note that StrongPoint reports its financial results broken down in two ways: results per core geographic market and per technology segment. The reason for this is that we have core geographical markets where we have established offices but also sell some selected solutions and services outside those countries, hence the need for the two separate reporting formats.
| Q3 | YTD | Year | ||||
|---|---|---|---|---|---|---|
| MNOK | 2021 | 2020 | 2021 | 2020 | 2020 | |
| Product Sales | 42.9 | 52.7 162.8 149.0 248.8 | ||||
| Service | 26.6 | 27.4 | 81.7 | 81.3 113.2 | ||
| Revenue | 69.5 | 80.0 244.4 230.3 362.0 |
| Q3 | YTD | Year | ||||
|---|---|---|---|---|---|---|
| MNOK | 2021 | 2020 | 2021 | 2020 | 2020 | |
| Product Sales | 34.9 | 42.1 148.3 117.5 165.5 | ||||
| Service | 34.7 | 32.5 103.6 | 95.4 128.6 | |||
| Revenue | 69.6 | 74.5 252.0 212.9 294.1 |
| Q3 YTD |
Year | ||||
|---|---|---|---|---|---|
| MNOK | 2021 | 2020 | 2021 | 2020 | 2020 |
| Product Sales | 22.3 | 24.5 | 90.5 | 77.1 108.8 | |
| Service | 17.1 | 14.5 | 47.7 | 43.4 | 61.5 |
| Revenue | 39.4 | 39.0 138.1 120.5 170.3 |
| Q3 | YTD | Year | ||||
|---|---|---|---|---|---|---|
| MNOK | 2021 | 2020 | 2021 | 2020 | 2020 | |
| Product Sales | 16.1 | 23.1 | 61.9 | 90.9 114.8 | ||
| Service | 1.7 | 1.5 | 6.9 | 10.3 | 15.9 | |
| Revenue | 17.8 | 24.6 | 68.8 101.2 130.8 |
The segment declined by 9% in the period. Installation from the new ESL contracts in Norway have started but will be distributed over the contract period of 2-3 years. The revenue did therefore not fully meet the high product revenue level created by last years' large ESL project in Norway. Service and installation were maintained on the same level as last year.
Revenue from Payment Solutions were slightly increased compared to last year, where product- and installation in Norway mitigated the decline in revenue in Spain and to Partners. The revenue in this segment was negatively influenced by the global shortage of components issues as some contracted CashGuard installations were delayed to Q4 and further to 2022.
E-commerce logistics dropped to a relative share of 8% in the period, and revenue declined by almost 45%. The revenue from e-commerce was boosted by high installation rate of lockers in Sweden during the pandemic last year. Year to date e-commerce still grew by 7%. The software revenue continues on a steady level also in Q3, mostly from the Swedish retail chains. Two important wins were communicated during the quarter for the e-commerce segment: Order Picking software contract in Spain and StrongPoint becoming a distributor of AutoStore.
Check Out Efficiency decreased by 28% compared to the same quarter last year. Lower product sale was caused by the last years' roll-out of Self-Checkout solutions to IKI in the Baltics. The service revenue increased and reflects a higher base of installed products.
Other retail technology, mainly software projects in the Baltics and adhesive labels to Swedish retailers (after the divestment of Labels business area), increased in the period. The development and support of the POS system for Heineman progress as planned and contributes positively to the growth in service.
10
Relative share of revenue per segment (%)
| Q3 | YTD | Year | |||
|---|---|---|---|---|---|
| MNOK | 2021 2020 2021 2020 2020 | ||||
| Product Sales | 55.7 | 63.7 197.5 173.0 291.1 | |||
| Service | 19.9 | 19.6 | 58.5 | 54.5 | 78.7 |
| Revenue | 75.7 | 83.3 255.9 227.5 369.8 |
| Q3 | YTD | Year | ||||
|---|---|---|---|---|---|---|
| MNOK | 2021 2020 2021 2020 2020 | |||||
| Product Sales | 17.5 | 16.5 | 64.0 | 79.7 100.0 | ||
| Service | 30.3 | 30.4 | 89.4 | 88.4 115.0 | ||
| Revenue | 47.8 | 46.8 153.4 168.1 215.0 |

| Q3 | YTD | Year | ||||
|---|---|---|---|---|---|---|
| MNOK | 2021 2020 2021 2020 2020 | |||||
| Product Sales | 6.3 | 18.4 | 49.0 | 50.5 | 69.7 | |
| Service | 9.7 | 10.2 | 31.4 | 24.5 | 35.2 | |
| Revenue | 15.9 | 28.6 | 80.4 | 75.0 104.9 |
| Q3 | YTD | Year | ||||
|---|---|---|---|---|---|---|
| MNOK | 2021 2020 2021 2020 2020 | |||||
| Product Sales | 17.1 | 27.5 | 94.1 | 75.5 | 99.4 | |
| Service | 6.7 | 5.4 | 22.3 | 28.2 | 39.6 | |
| Revenue | 23.8 | 32.9 116.3 103.7 139.0 |
| Q3 | YTD | Year | |||
|---|---|---|---|---|---|
| MNOK | 2021 2020 2021 2020 2020 | ||||
| Product Sales | 19.7 | 13.3 | 52.8 | 43.1 | 62.2 |
| Service | 13.4 | 10.3 | 38.3 | 34.9 | 50.9 |
| Revenue | 33.2 | 23.6 | 91.1 | 78.0 113.2 |

All relative share figures are updated after the divestment of Labels
In September 2021 StrongPoint became the Nordic and Baltic regional distributor of AutoStore, bringing their Micro-Fulfillment solutions to more grocery retailers. The partnership is focused on the grocery retail sector where automation through micro-fulfillment, often known as MFCs, is today a part of grocery retailers' long-term e-commerce strategy.
Our 2025 strategy is to focus on grocery e-commerce order fulfilment and robotics is part of that solution mix. This partnership means that we can provide a fully end-to-end grocery e-commerce solution. A product development project has been initiated to develop the optimal fulfilment strategies and create an integration between AutoStore, warehouse management systems, StrongPoint's Order Picking software and various types of last mile solutions.
We only want to provide the very best solutions to our customers and that's why we wanted to partner with AutoStore. AutoStore's track record as a warehouse solution and its massive and continuous investments in their solution, and for grocery specifically, makes us confident that we are partnering with the world's future leader in this space.
Just like e-commerce in groceries, it's not a question of why but when and how. Automation is already an integral part of the e-commerce strategy of some of the biggest grocery retailers in the world, with multibillion-dollar investments already seen in the USA.
There are multiple ways to do automation in e-grocery retail. Demand for e-groceries has rocketed everywhere and we believe the global trends are pointing to smaller, more versatile automated solutions as opposed to larger, more expensive solutions. An MFC is an automated solution but can be fitted into an existing space rather than needing to build a separate dedicated space.
More than changed, it has accelerated our automation strategy. The demand for e-groceries is truly everywhere and automation, in addition to augmented manual picking, is definitely part of the solution. Online market share is now bigger than ever, but grocery retailers need to act fast. There are a lot more e-grocery customers, but grocery retailers need to remember one key lesson – grocery e-commerce are sticky. Once they have found an e-grocer that they like, they stick with them.
Automation can help in many ways but the most important is being able to process more orders, faster at scale. This is why we believe MFCs are the better solution as they allow grocery retailers to leverage their store network combined with our solutions for world-leading efficiency gains. Relativily large CAPEX projects like this takes time to plan and implement but we are positive about the long term impact.
Jacob Tveraabak CEO of StrongPoint AutoStore is delighted to partner with StrongPoint, who so clearly seesthe potential in micro-fulfillment. Together, we are well positioned to deliver on the ongoing transformative phase for the Nordic and Baltic markets. Karl Johan Lier, CEO of AutoStore
"
AutoStore, founded in 1996, is a robot technology company that invented, and continues to pioneer, Cube Storage Automation – the densest storage and order fulfilment solution in existence. The company's focus is to blend software and hardware with human abilities to create the future of warehousing.
AutoStore currently has a global blue-chip customer base with more than 600 installations and 20.000 robots across 35 countries. Its automated storage and retrieval systems, coupled with its proprietary software, provide customers with high throughput, enhanced configurability and high levels of flexibility to serve the increasing demands of today's supply chains.
AutoStore's innovative cubic design allows customers to either store four times the inventory in the same space, or all of their existing inventory in 25% of the space. AutoStore's solutions thus "redefine space."


To support the partnership and implementation of the partnership with AutoStore, StrongPoint is being assisted by Marie-Axelle Loustalot-Forest, a leading e-commerce retail expert with over 20 years' experience in the industry including as the global Chief Commercial Officer at Ocado Solutions.

I strongly believe in the power of technology in transforming the e-grocery sector and was extremely impressed with the vision, professionalism, and dedication of the team. What impressed me the most was the efficiency rates of StrongPoint's Order Picking solution, that are truly world leading. I am keen to see how we will take all those years of perfecting the best manual picking solution to powering new, more automated online grocery fulfilment solutions.
Online grocery is very hard to execute well and is labour-intensive. During the first weeks of the Covid-19 pandemic, demand far exceeded supply, as most grocery retailers were not able to get workers to come and prepare orders. Labour shortages are likely to stay and labour costs will possibly increase in most developed markets. Automation for e-groceries, which was something many were considering, has now become a serious consideration if not a necessity for grocery retailers in developed markets.
Marie-Axelle Loustalot-Forest

They should without any doubt look at automation, especially considering the current labour shortages. If you are struggling to find staff, automating the storage and retrieval in online fulfilment centres is likely to have a very short payback period. While looking at automation, grocery retailers should also look at improving their manual picking solutions as I believe a hybrid of automation and manual is the way forward for most.
Higher degrees of automation will work in areas where online grocery volumes are high, because of high population and or high penetration of online grocery. Whereas manual picking in-store or with dark stores provides higher degree of flexibility in peripheral or less populated areas.
For a long time, manual picking in-store or in dark stores had been the low investment, fast-to-deploy fulfilment method for e-groceries. When order volumes increase, faster, more accurate and more cost-efficient fulfilment is required.
The very first thing that grocery retailers need to do is to estimate order volumes over the next 5 years, which
could be a difficult exercise given the current uncertainty around the impact of the Covid pandemic on physical stores and around future consumer behaviour.
There are many degrees of automation for online grocery fulfilment. Automation can be installed in existing buildings, leveraging, and possibly repurposing existing real estate, or in purpose-built, green field facilities.The unique cube-storage systems of AutoStore really add value to grocery retailers, as it allows them to reuse existing retail space.
It has changed everything. Online grocery demand increased massively during the Covid lockdowns, and it is expected that, in most markets, 80 to 90% of that demand is likely to stay. Legacy grocery retailers must build lasting fulfilment capacity.
StrongPoint has more than 20 years of experience in perfecting the best order picking solution on the market. We are applying this knowledge and experience to offer the best MFC solution, using the best-in-class automated storage and retrieval solution on the market, AutoStore.
The Board and group CEO have today considered and approved StrongPoint's financial statements for the third quarter and year to date 2021, including comparative consolidated figures for the third quarter and year to date 2020. 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 year to date 2021 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 at 30 September 2021 and 30 September 2020. 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.
Morthen Johannessen Chairman
Klaus de Vibe Director
Camilla AC Tepfers Director
Rælingen 20 October 2021
Ingeborg Molden Hegstad Director
Jacob Tveraabak CEO
| Accounting year |
General meeting |
Dividend per share |
|
|---|---|---|---|
| 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 |
Cash flow in the third quarter was 180.6 MNOK (35.4). After the sale of both Cash Security (2020) and Labels (2021) Business Area, the Group had a net positive cash position of 186.2 MNOK per September 30, 2021. Disposable funds were 286.2 MNOK (54.0). The net interest-bearing debt decreased by 185.5 MNOK compared to the end of the last quarter and ended with a positive cash of 136.1 MNOK.
The Group's holding of own shares amounted to 199.279, which represents 0.4 per cent of the outstanding shares.
The Group has shareholder programs for the board of directors, the Group executive management and the employees. Through these programs a total of 274,022 shares were bought in 2020 and 117,112 shares have been subscribed so far in 2021.
StrongPoint has a long-term incentive program for management and key employees. More information of the program can be found in in note 8.
| KNOK | Q3 2021 Q3 2020 | Chg. % YTD 2021 YTD 2020 | Chg. % Year 2020 | ||||
|---|---|---|---|---|---|---|---|
| Operating revenue | 196 363 | 215 225 | -8.8% | 697 157 | 652 211 | 6.9% | 941 706 |
| Cost of goods sold | 107 060 | 122 192 | -12.4% | 401 427 | 372 725 | 7.7% | 552 603 |
| Payroll | 55 699 | 52 904 | 5.3% | 186 455 | 171 227 | 8.9% | 240 735 |
| Share based compensation | 1 697 | - | 4 779 | - | 476 | ||
| Other operating expenses | 23 954 | 18 729 | 27.9% | 70 934 | 59 483 | 19.3% | 79 241 |
| Total operating expenses | 188 410 | 193 825 | -2.8% | 663 595 | 603 435 | 10.0% | 873 056 |
| EBITDA | 7 953 | 21 400 | -62.8% | 33 563 | 48 776 | -31.2% | 68 650 |
| Depreciation tangible assets | 4 638 | 4 442 | 4.4% | 13 155 | 13 290 | -1.0% | 17 920 |
| Depreciation intangible assets | 1 907 | 2 113 | -9.8% | 5 685 | 6 738 | -15.6% | 8 897 |
| Write down tangible assets | - | - | - | - | - | - | - |
| Write down goodwill | - | - | - | - | - | - | - |
| EBIT | 1 409 | 14 845 | -90.5% | 14 723 | 28 749 | -48.8% | 41 834 |
| Interest expenses | 342 | 751 | -54.4% | 1 259 | 2 276 | -44.7% | 3 005 |
| Other financial expenses/currency differences | 1 491 | -2 324 | 164.1% | -1 450 | 1 096 | -232.4% | 2 068 |
| Profit from AC, Service companies | -27 | -58 | 52.4% | 96 | 111 | -13.8% | 147 |
| EBT | -452 | 16 360 | -102.8% | 15 010 | 25 488 | -41.1% | 36 908 |
| Taxes | -107 | 4 964 | -102.1% | 2 166 | 7 697 | -71.9% | 10 471 |
| Profit from continued operations | -345 | 11 396 | -103.0% | 12 844 | 17 791 | -27.8% | 26 438 |
| Profit after tax from discontinued operations | 165 455 | 3 825 | 168 760 | 6 028 | 71 220 | ||
| Profit/loss after tax | 165 110 | 15 221 | 984.7% | 181 604 | 23 819 | 662.4% | 97 658 |
| Earnings per share | |||||||
| Number of shares outstanding | 44 376 040 44 376 040 | 44 376 040 44 376 040 | 44 376 040 | ||||
| Av. number of shares - own shares | 44 172 852 44 274 990 | 44 249 732 44 286 142 | 44 286 883 | ||||
| Av. number of shares diluted- own shares | 46 247 852 44 274 990 | 46 324 732 44 286 142 | 45 436 883 | ||||
| EPS from continued operations | -0.01 | 0.26 | 0.29 | 0.40 | 0.60 | ||
| EPS included discontinued operations | 3.74 | 0.34 | 4.10 | 0.54 | 2.21 | ||
| Diluted EPS from continued operations | -0.01 | 0.26 | 0.28 | 0.40 | 0.58 | ||
| Diluted EPS incl. discontinued operations | 3.57 | 0.34 | 3.92 | 0.54 | 2.15 | ||
| EBITDA per share from continued operations | 0.18 | 0.48 | 0.76 | 1.10 | 1.55 | ||
| EBITDA per share incl. discontinued operations | 0.24 | 0.78 | 1.11 | 1.73 | 3.65 | ||
| Diluted EBITDA per share from continued operations |
0.17 | 0.48 | 0.72 | 1.10 | 1.51 | ||
| Diluted EBITDA per share incl. discontinued operations |
0.24 | 0.78 | 1.06 | 1.73 | 3.56 | ||
| Total earnings | |||||||
| Profit/loss after tax | 165 110 | 15 221 | 984.7% | 181 604 | 23 819 | 662.4% | 97 658 |
| Exchange differences on foreign operations | 514 | 4 305 | -88.1% | -12 745 | 36 641 | -134.8% | 29 245 |
| Total earnings | 165 625 | 19 527 | 748.2% | 168 860 | 60 460 | 179.3% | 126 903 |
| KNOK | 30.09.2021 | 30.09.2020 | 30.06.2021 | 31.12.2020 |
|---|---|---|---|---|
| ASSETS | ||||
| Intangible assets | 33 434 | 44 916 | 35 664 | 42 010 |
| Goodwill | 127 707 | 152 926 | 128 444 | 151 566 |
| Tangible assets | 20 860 | 33 826 | 24 688 | 24 030 |
| Right-of-use assets | 32 952 | 73 966 | 28 196 | 67 744 |
| Long term investments | 4 767 | 1 664 | 4 794 | 1 700 |
| Other long term receivables | 15 705 | - | 15 307 | 23 435 |
| Deferred tax | 4 602 | - | 6 222 | 11 560 |
| Non-current assets | 240 026 | 307 299 | 243 316 | 322 045 |
| Inventories | 201 002 | 188 304 | 160 583 | 144 973 |
| Accounts receivables | 151 531 | 235 853 | 184 907 | 217 212 |
| Prepaid expenses | 21 156 | 16 662 | 22 948 | 12 129 |
| Other receivables | 23 725 | 15 688 | 18 187 | 14 765 |
| Bank deposits | 186 156 | 27 787 | 23 589 | 75 007 |
| Current assets | 583 570 | 484 295 | 410 213 | 464 087 |
| Assets discontinued operations | - | - | 96 044 | - |
| TOTAL ASSETS | 823 596 | 791 594 | 749 573 | 786 132 |
| EQUITY AND LIABILITIES | ||||
| Share capital | 27 513 | 27 513 | 27 513 | 27 513 |
| Holding of own shares | -124 | -59 | -52 | -52 |
| Other equity | 476 383 | 298 066 | 308 731 | 338 597 |
| Total equity | 503 772 | 325 520 | 336 192 | 366 059 |
| Long term interest bearing liabilities | 13 624 | 17 397 | 11 445 | 374 |
| Long term lease liabilities | 21 305 | 45 058 | 16 555 | 39 565 |
| Other long term liabilities | - | - | - | - |
| Deferred tax liabilities | 7 874 | 3 682 | 10 312 | 7 547 |
| Total long term liabilities | 42 804 | 66 136 | 38 313 | 47 486 |
| Short term interest bearing liabilities | 3 435 | 49 994 | 31 980 | 41 974 |
| Short term lease liabilities | 11 647 | 28 908 | 12 954 | 27 238 |
| Accounts payable | 91 342 | 114 901 | 101 347 | 83 141 |
| Taxes payable | 14 557 | 307 | 14 854 | 16 552 |
| Dividend | - | - | - | |
| Other short term liabilities | 156 039 | 205 828 | 173 797 | 203 682 |
| Total short term liabilities | 277 020 | 399 938 | 334 932 | 372 587 |
| Liabilities discontinued operations | - | - | 40 136 | - |
| TOTAL EQUITY AND LIABILITIES | 823 596 | 791 594 | 749 573 | 786 132 |
| KNOK | Share capital |
Treasury shares |
Other paid in equity |
Translation variances |
Share Option Program |
Other equity |
Total equity |
|---|---|---|---|---|---|---|---|
| Equity 31.12.2019 | 27 513 | -107 | 351 262 | 37 007 | -151 770 263 905 | ||
| Purchase/sale of own shares | 55 | 1 325 | 1 380 | ||||
| Dividend 2019 | -26 568 -26 568 | ||||||
| Share Option Program | 440 | 440 | |||||
| Profit this year after tax | 97 658 | 97 658 | |||||
| Other comprehensive income and expenses |
29 245 | 29 245 | |||||
| Equity 31.12.2020 | 27 513 | -52 | 351 262 | 66 252 | 440 | -79 355 366 059 | |
| Purchase/sale of own shares | -3 860 | -3 860 | |||||
| Dividend 2020 | -31 050 -31 050 | ||||||
| Share Option Program | 3 764 | 3 764 | |||||
| Profit this year after tax | 181 604 181 604 | ||||||
| Other comprehensive income and expenses |
-12 745 | -12 745 | |||||
| Reclassification discontinued operations |
-11 028 | 11 028 | - | ||||
| Equity 30.09.2021 | 27 513 | -52 | 351 262 | 42 479 | 4 204 | 78 367 503 772 |
| KNOK | Q3 2021 | Q3 2020 | YTD 2021 | YTD 2020 | Year 2020 |
|---|---|---|---|---|---|
| Ordinary profit before tax continued operations | -452 | 16 360 | 15 010 | 25 488 | 77 559 |
| Ordinary profit before tax discontinued operations | 165 945 | 4 878 | 170 097 | 7 689 | 39 786 |
| Net interest | 363 | 936 | 1 598 | 3 056 | 4 021 |
| Tax paid | -282 | -2 263 | -1 990 | -2 715 | -4 000 |
| Share of profit, associated companies | 27 | 58 | -96 | -111 | -147 |
| Ordinary depreciation | 7 026 | 11 801 | 26 151 | 35 835 | 67 843 |
| Impairments | - | - | - | - | 2 841 |
| Profit / loss on sale of fixed assets | -2 | -63 | -795 | 25 | 313 |
| Change in inventories | -28 600 | -27 665 | -60 955 | -36 569 | 3 165 |
| Change in receivables | 59 062 | -23 008 | 61 249 | -41 495 | -26 279 |
| Change in accounts payable | -15 535 | 57 135 | 10 653 | 37 316 | 6 989 |
| Change in other accrued items | -6 947 | -2 778 | -2 415 | -9 023 | -40 294 |
| Cash flow from operational activities | 180 605 | 35 393 | 218 508 | 19 494 | 131 799 |
| Payments for fixed assets | -1 655 | -3 769 | -9 324 | -8 471 | -6 526 |
| Investments in other companies | 1 000 | - | -3 071 | - | - |
| Payment from sale of fixed assets | -5 | 2 | 757 | 93 | 92 |
| Net effect acquisitions | - | - | - | -17 433 | -17 433 |
| Net effect divestment | 196 913 | - | 196 913 | - | 17 397 |
| Dividends received from associated companies | - | - | 100 | - | - |
| Interest income | 96 | 31 | 145 | -71 | 96 |
| Cash flow from investment activities | 196 349 | -3 736 | 185 519 | -25 882 | -6 374 |
| Purchase/sale of own shares | 311 | 218 | -3 860 | 1 156 | 1 380 |
| Change in long-term debt | -16 636 | -12 107 | -53 650 | -977 | -43 121 |
| Change in overdraft | -197 590 | -21 378 | -202 112 | -4 629 | -16 983 |
| Interest expenses | -459 | -701 | -1 743 | -2 164 | -4 117 |
| Dividend paid | - | - | -31 050 | - | -26 568 |
| Cash flow from financing activities | -214 374 | -33 968 | -292 415 | -6 613 | -89 409 |
| Net change in liquid assets | 162 580 | -2 311 | 111 612 | -13 002 | 36 016 |
| Cash and cash equivalents at the start of the period | 23 588 | 31 159 | 75 007 | 39 498 | 39 498 |
| Effect of foreign exchange rate fluctuations on foreign currency deposits |
-12 | -1 061 | -463 | 1 291 | -507 |
| Cash and cash equivalents at the end of the period | 186 156 | 27 787 | 186 156 | 27 787 | 75 007 |
| Cash and cash equivalents at the end of the period discontinued operations |
- | 4 730 | - | 4 730 | 29 251 |
| Cash and cash equivalents at the end of the period continued operations |
186 156 | 23 057 | 186 156 | 23 057 | 45 756 |
| KNOK | Q3 2021 | Q2 2021 | Q1 2021 | Q4 2020 | Q3 2020 YTD 2021 YTD 2020 | ||
|---|---|---|---|---|---|---|---|
| Income statement | |||||||
| Operating revenue continued operations | 196 363 | 251 539 | 249 255 | 289 495 | 215 225 | 697 157 | 652 211 |
| EBITDA continued operations | 7 953 | 12 003 | 13 606 | 19 875 | 21 400 | 33 563 | 48 776 |
| EBITA continued operations | 3 316 | 7 728 | 9 364 | 15 244 | 16 959 | 20 408 | 35 486 |
| Operating profit EBIT continued operations | 1 409 | 5 856 | 7 458 | 13 085 | 14 845 | 14 723 | 28 749 |
| Ordinary profit before tax (EBT) continued operations |
-452 | 6 887 | 8 575 | 11 420 | 16 360 | 15 010 | 25 488 |
| Profit/loss after tax continued operations | -345 | 4 895 | 8 294 | 8 647 | 11 396 | 12 844 | 17 791 |
| EBITDA-margin | 4.1% | 4.8% | 5.5% | 6.9% | 9.9% | 4.8% | 7.5% |
| EBT-margin | -0.2% | 2.7% | 3.4% | 3.9% | 7.6% | 2.2% | 3.9% |
| Balance sheet | |||||||
| Non-current assets | 240 026 | 243 316 | 298 205 | 322 045 | 307 299 | 240 026 | 307 299 |
| Current assets | 583 570 | 506 258 | 415 622 | 464 087 | 484 295 | 583 570 | 484 295 |
| Total assets | 823 596 | 749 573 | 713 827 | 786 132 | 791 594 | 823 596 | 791 594 |
| Total equity | 503 772 | 336 192 | 355 983 | 366 059 | 325 520 | 503 772 | 325 520 |
| Total long term liabilities | 42 804 | 38 313 | 49 153 | 47 486 | 66 136 | 42 804 | 66 136 |
| Total short term liabilities | 277 020 | 375 068 | 308 692 | 372 587 | 399 938 | 277 020 | 399 938 |
| Working capital | 261 191 | 244 143 | 272 739 | 279 043 | 309 257 | 261 191 | 309 257 |
| Equity ratio | 61.2% | 44.9% | 49.9% | 46.6% | 41.1% | 61.2% | 41.1% |
| Liquidity ratio | 210.7% | 135.0% | 134.6% | 124.6 % | 121.1% | 210.7% | 121.1% |
| Net interest bearing debt | -136 145 | 49 346 | 23 285 | 34 144 | 113 570 | -136 145 | 113 570 |
| Net leverage multiples | -2.55 | 0.74 | 0.15 | 0.22 | 1.06 | -2.55 | 1.06 |
| Cash Flow | |||||||
| Cash flow from operational activities | 180 605 | 16 327 | 21 575 | 112 305 | 35 393 | 218 508 | 19 494 |
| Net change in liquid assets | 162 580 | -26 115 | -24 853 | 49 018 | -2 311 | 111 612 | -13 002 |
| Share information | |||||||
| Number of shares | 44 376 040 44 376 040 44 376 040 44 376 040 44 376 040 44 376 040 44 376 040 | ||||||
| Weighted average shares outstanding | 44 172 852 44 270 702 44 307 119 44 289 092 44 274 990 44 249 732 44 286 142 | ||||||
| EBT per shares continued operations | -0.01 | 0.16 | 0.19 | 0.26 | 0.37 | 0.34 | 0.58 |
| Earnings per share continued operations | -0.01 | 0.11 | 0.19 | 0.20 | 0.26 | 0.29 | 0.40 |
| Earnings per share, adjusted * | 0.04 | 0.15 | 0.23 | 0.24 | 0.31 | 0.42 | 0.55 |
| Equity per share | 11.40 | 7.59 | 8.03 | 8.27 | 7.35 | 11.38 | 7.35 |
| Dividend per share | 0.70 | 0.60 | 0.70 | ||||
| Employees | |||||||
| Number of employees (end of period) | 402 | 399 | 460 | 462 | 521 | 402 | 521 |
| Average number of employees | 401 | 393 | 461 | 492 | 517 | 437 | 517 |
| IFRS 16 effects continued operations | |||||||
| Reduced OPEX | 3 658 | 3 254 | 3 344 | 3 751 | 3 363 | 10 256 | 9 659 |
| Increased depreciation | 3 518 | 3 095 | 3 183 | 3 509 | 3 200 | 9 796 | 9 174 |
| Increased interest expenses | 140 | 158 | 161 | 241 | 163 | 460 | 484 |
| EBT | - | - | - | - | - | - | - |
| Cash flow from operational activities | 3 658 | 3 254 | 3 344 | 3 751 | 3 363 | 10 256 | 9 659 |
| Cash flow from financing activities | -3 658 | -3 254 | -3 344 | -3 751 | -3 363 | -10 256 | -9 659 |
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 2020.
The accounting principles for the report are described in note 2 in the annual financial statements for 2020. The Group financial statements for 2020 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 31.12.2020. The quarterly report and the interim financial statements have not been revised by auditor.
*) Service and licenses
| Q3 2021 | Q3 2020 | YTD 2021 | YTD 2020 | Year 2020 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| MNOK | Re | EBIT | EBT | Re | EBIT | EBT | Re | EBIT | EBT | Re | EBIT | EBT | Re | EBIT | EBT |
| venue | DA | venue | DA | venue | DA | venue | DA | venue | DA | ||||||
| Retail Tech | 196.4 13.4 | 6.8 218.1 29.2 22.9 703.4 58.3 | 39.2 665.0 71.1 51.0 | 957.2 95.5 65.9 | |||||||||||
| Elim / ASA | - | -5.4 | -7.3 | -2.9 | -7.8 | -6.6 | -6.2 -24.8 -24.1 | -12.8 -22.3 -25.5 | -15.4 -26.9 -29.0 | ||||||
| Total | 196.4 | 8.0 | -0.5 215.2 21.4 16.4 697.2 33.6 | 15.0 652.2 48.8 25.5 | 941.7 68.7 36.9 |
| Q3 2021 | Q3 2020 | YTD 2021 | YTD 2020 | Year 2020 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| MNOK | NO SWE Other | NO SWE Other | NO SWE Other | NO SWE Other | NO SWE Other | ||||||||||
| Retail Tech | 69.5 69.6 57.2 | 80.0 74.5 63.6 244.4 252.0 207.0 230.3 212.9 221.7 | 362.1 294.1 301.0 | ||||||||||||
| Elim / ASA | - | - | - | - | -2.9 | - | - | -6.2 | - | - -12.7 | - | - -15.2 | -0.2 | ||
| Total | 69.5 69.6 57.2 | 80.0 71.6 63.6 244.4 245.8 207.0 230.3 200.2 221.7 | 362.1 278.9 300.8 |
| Q3 2021 | Q3 2020 | YTD 2021 | YTD 2020 | Year 2020 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| MNOK | New sales |
Service * | New sales |
Service * | New sales |
Service * | New sales |
Service * | New sales |
Service * |
| Retail Tech | 116.3 | 80.1 | 142.3 | 75.8 | 463.5 | 239.9 | 434.5 | 230.4 | 637.9 | 319.3 |
| Elim / ASA | - | - | -2.9 | - | -6.2 | - | -12.8 | - | -15.4 | - |
| Total | 116.3 | 80.1 | 139.4 | 75.8 | 457.3 | 239.9 | 421.8 | 230.4 | 622.4 | 319.3 |
No significant transactions between the Group and related parties had taken place as at 30 September 2021.
The net interest-bearing debt decreased in the third quarter 2021 mainly due to changes in working capital. The majority of the receivables are not due and are related to customers within the grocery segment.
| KNOK | 30.09.2021 | 31.12.2020 |
|---|---|---|
| Financial leasing | 3 338 | 14 965 |
| Repayment loan | 17 059 | 42 348 |
| Liabilities leasing IFRS 16 | 14 363 | 51 838 |
| Interest-bearing debt | 34 760 | 109 151 |
| Cash and bank deposits | 186 156 | 75 007 |
| Net interest-bearing debt | -151 396 | 34 144 |
| Total capital adjusted for goodwill | 695 889 | 634 566 |
| Debt ratio | -22% | 5% |
| KNOK | 30.09.2021 | 31.12.2020 |
|---|---|---|
| Current interest-bearing liabilities | 15 082 | 69 211 |
| Due after one year | 19 679 | 39 939 |
| Total interest-bearing debts | 34 760 | 109 151 |
| KNOK | 30.09.2021 | 31.12.2020 |
|---|---|---|
| Cash and bank deposits | 186 156 | 75 007 |
| Unused overdraft facilities | 100 000 | 100 000 |
| Disposal funds | 286 156 | 175 007 |
| Increased disposal funds | 111 149 |
| Aging of accounts receivables (KNOK) | 30.09.2021 | 31.12.2020 |
|---|---|---|
| Not due | 140 663 | 175 058 |
| 0-3 months | 10 868 | 40 008 |
| 3-6 months | - | 2 145 |
| Total | 151 531 | 217 212 |
| KNOK | Q3 2021 | Q3 2020 | YTD 2021 | YTD 2020 | Year 2020 |
|---|---|---|---|---|---|
| Operating revenue | 10 324 | 67 621 | 110 144 | 198 121 | 322 674 |
| Cost of goods sold | 4 635 | 28 546 | 53 177 | 85 620 | 112 795 |
| Payroll | 2 043 | 20 086 | 31 766 | 66 602 | 90 150 |
| Other operating expenses | 930 | 5 813 | 9 690 | 18 242 | 26 720 |
| Total operating expenses | 7 607 | 54 446 | 94 633 | 170 463 | 229 666 |
| EBITDA | 2 717 | 13 176 | 15 512 | 27 658 | 93 008 |
| Depreciation tangible assets | 481 | 5 082 | 7 090 | 15 310 | 43 220 |
| Depreciation intangible assets | - | 164 | 221 | 498 | 646 |
| EBIT | 2 235 | 7 930 | 8 201 | 11 850 | 49 141 |
| Interest expenses | 21 | 185 | 339 | 780 | 1 016 |
| Other financial expenses/currency differences | 0 | 2 866 | 1 495 | 3 382 | 6 849 |
| Profit on sale of discontinued operations | 163 731 | - | 163 731 | - | 39 161 |
| EBT | 165 945 | 4 878 | 170 097 | 7 689 | 80 437 |
| Taxes | 490 | 1 053 | 1 337 | 1 660 | 9 217 |
| Profit from discontinued operations | 165 455 | 3 825 | 168 760 | 6 028 | 71 220 |
StrongPoint Labels business area was divested in June 2021. The Swedish part of the transaction was closed July 1 and the Norwegian part was closed September 1. Cash Security business area was divested in December 2020. Following IFRS, the financial figures for the business areas are reported as "Profit from discontinued operations" below tax in the financial statement and removed from the comparison figures in other tables.
| KNOK | YTD 2021 | YTD 2020 | Year 2020 |
|---|---|---|---|
| Cash flow from operational activities | 5 487 | 12 076 | 81 123 |
| Cash flow from investment activities | -1 895 | -1 519 | -1 604 |
| Cash flow from financing activities | -6 156 | -11 640 | -56 081 |
| Net Change in liquid assets | -2 563 | -1 083 | 23 438 |
| Cash and cash equivalents at the start of the period | 29 251 | 5 813 | 5 813 |
| Cash and cash equivalents at the end of the period | 26 687 | 4 730 | 29 251 |
| No. | Name | No. of shares | % |
|---|---|---|---|
| 1 | STRØMSTANGEN AS | 3 933 092 | 8.86 |
| 2 | SOLE ACTIVE AS | 2 221 717 | 5.01 |
| 3 | HSBC BANK PLC | 1 976 000 | 4.45 |
| 4 | V. EIENDOM HOLDING AS | 1 835 009 | 4,14 |
| 5 | PERSHING LLC | 1 771 128 | 3.99 |
| 6 | NORDNET BANK AB | 1 436 374 | 3.24 |
| 7 | PICTET & CIE (EUROPE) S.A. | 1 387 321 | 3.13 |
| 8 | AVANZA BANK AB | 1 269 371 | 2.86 |
| 9 | ZETTERBERG, GEORG (incl. fully owned companies) | 1 127 684 | 2.54 |
| 10 | VERDIPAPIRFONDET DNB SMB | 1 033 695 | 2.33 |
| 11 | RING, JAN | 1 021 803 | 2.30 |
| 12 | VERDADERO AS | 1 002 280 | 2.26 |
| 13 | EVENSEN, TOR COLKA | 808 000 | 1.82 |
| 14 | WAALER AS | 800 000 | 1.80 |
| 15 | HAUSTA INVESTOR AS | 700 000 | 1.58 |
| 16 | MP PENSJON PK | 561 402 | 1.27 |
| 17 | JOHANSEN, STEIN | 550 000 | 1.24 |
| 18 | NORDA ASA | 471 379 | 1.06 |
| 19 | NÆRINGSLIVETS HOVEDORGANISASJON | 445 669 | 1.00 |
| 20 | MORGAN STANLEY & CO. INTERNATIONAL | 438 369 | 0.99 |
| Sum 20 largest shareholders | 24 790 293 | 55.86 | |
| Sum 2 586 other shareholders | 19 585 747 | 44.14 | |
| Sum all 2 606 shareholders | 44 376 040 | 100.00 |
| Total costs and Social Security Provisions | 2020 | YTD 2021 | Total |
|---|---|---|---|
| Total IFRS cost | 440 | 3 764 | 4 204 |
| Total Social security provisions | 36 | 1 015 | 1 051 |
| Granted instruments: | |||
| Quantity (instruments) | 1 150 000 | 1 075 000 | 2 225 000 |
| Quantity (shares) | 1 150 000 | 1 075 000 | 2 225 000 |
| Contractual life* | 5.00 | 5.00 | |
| Strike price* | 17.31 | 31.13 |
| Working capital | Inventories + accounts receivables – accounts payable |
|---|---|
| Equity per share | Book value equity / number of shares |
| Operating revenue | Sales revenue and profit from AC, Service companies |
| 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 operating revenue |
| Net change in liquid assets | The total changes in cash flow from operational activities, investment activities and financing activities |
| Discontinued operations | Divested Cash Security business area December 2020. |

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 in the event that the Company is not capable of delivering Shares following an exercise of Options, the Company shall fulfil its obligations under this Agreement through a cash-out.
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.
| Activity | Number of instruments | Weighted Average Strike Price |
|---|---|---|
| Outstanding OB (01.01.2021) | 1 150 000 | 17.31 |
| Granted | 1 075 000 | 31.13 |
| Reversed | - 150 000 | 21.92 |
| Outstanding CB (30.09.2021) | 2 075 000 | 24.14 |
| Vested CB | 0 | 0.00 |
StrongPoint ASA | Slynga 10, 2005 Rælingen | strongpoint.com
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.