Earnings Release • Feb 16, 2017
Earnings Release
Open in ViewerOpens in native device viewer
Presentation of 4 th quarter 2016 & full year 2016 February 16th - 8:15 am
Driving retailers' productivity by providing innovative integrated technology solutions
| Revenue | Q 4 |
Year | ||
|---|---|---|---|---|
| MNOK | 2016 | 2015 | 2016 | 2015 |
| Proprietary Technologies |
166 3 , |
121 6 , |
579 6 , |
481 5 , |
| 3rd Party Technologies |
105 2 , |
153 6 , |
376 5 , |
504 5 , |
| Labels | 40 1 , |
47 2 , |
179 0 , |
185 5 , |
| ASA Eliminations / |
4 5 - , |
12 8 - , |
15 0 - , |
25 5 - , |
| Total | 307 1 , |
309 6 , |
1 120 2 , |
1 146 0 , |
| EBITDA | Q 4 |
Year | ||
|---|---|---|---|---|
| MNOK | 2016 | 2015 | 2016 | 2015 |
| Proprietary Technologies |
25 2 , |
0 3 , |
80 5 , |
46 6 , |
| 3rd Party Technologies |
8 3 , |
18 0 , |
30 9 , |
39 4 , |
| Labels | 2 4 , |
6 2 , |
18 2 , |
22 7 , |
| Eliminations / ASA |
5 0 - , |
4 6 - , |
17 9 - , |
18 1 - , |
| Total | 30 9 , |
20 0 , |
111 7 , |
90 5 , |
| 2013: 102 2014: 180 2015: 269 2016: 265 |
MNOK 1 120 | MNOK 1 146 | ||
|---|---|---|---|---|
| 2013: 188 2014: 236 2015: 292 2016: 307 |
MNOK 1 120 | MNOK 1 146 | ||
|---|---|---|---|---|
| KNOK | 31.12.2016 | 31.12.2015 | 30.09.2016 |
|---|---|---|---|
| ASSETS | |||
| Intangible assets | 55903 | 75469 | 55 138 |
| Goodwill | 113 253 | 153 410 | 116 199 |
| Tangible assets | 85 4 40 | 55069 | 53 666 |
| Long term investments | 1625 | 989 | 1546 |
| Other long term receivables | |||
| Deferred tax | 31 4 4 5 | 28 117 | 19563 |
| Non-current assets | 287 665 | 313054 | 246 111 |
| Goods | 101 200 | 125042 | 92582 |
| Accounts receivable | 161 202 | 185 237 | 198841 |
| Prepaid expenses | 10799 | 12092 | 11479 |
| Other receivables | 31367 | 17317 | 11 286 |
| Bank deposits | 67090 | 22 610 | 11781 |
| Current assets | 371 658 | 362 297 | 325 968 |
| TOTAL ASSETS | 659 323 | 675 351 | 572079 |
| KNOK | 31.12.2016 | 31.12.2015 | 30.09.2016 |
|---|---|---|---|
| EQUITY AND LIABILITIES | |||
| Share capital | 27513 | 27513 | 27513 |
| Holding of own shares | -65 | -65 | -65 |
| Other equity | 293 533 | 269799 | 262862 |
| Total equity | 320 981 | 297 247 | 290 310 |
| Long term interest bearing liabilities | 32982 | 37 186 | 22 122 |
| Other long term liabilities | 5093 | ||
| Total long term liabilities | 38 075 | 37 186 | 22 122 |
| Short term interest bearing liabilities | 28706 | 54 0 25 | 22 160 |
| Accounts payable | (102, 480) | 95978 | 97 268 |
| Taxes payable | 399 | 233 | |
| Other short term liabilities | 168 682 | 190 682 | 140 219 |
| Total short term liabilities | 300 267 | 340918 | 259 647 |
| TOTAL FOUITY AND LIABILITIES | 659 323 | 675351 | 572079 |
Third party takes care of freight and customs
5 year rental CashGuard as a service
how can we help you?
Transform your transactions at the till with FNB SmartTILL". FNB SmartTILLTM is an electronic till system that is able to accept and dispense notes and coins. The SmartTILL™ removes the manual element involved in traditional till systems, thus speeding up the process and removing the risk of cash visibility.
The FNB SmartTILL™ provides increased security.
Experience the future of retail at EuroShop, booth No. 6134
Becoming a recognised global provider of retail technology solutions
| No. of | ||
|---|---|---|
| No Name | shares | % |
| 1 PINNĂS, ERIK ESTATE (incl. fully owned companies) | 4 898 635 | 11,0% |
| 2 STRØMSTANGEN AS | 3 933 092 | 8.9% |
| 3 SKAGEN VEKST | 3 3 17 4 67 7.5 % | |
| 4 HOLMEN SPESIALFOND | 2 365 000 | 5.3% |
| 5 AVANZA BANK AB | 1 953 294 | 4.4% |
| 6 NORDNET BANK AB | 1572884 | 3,5% |
| 7 ZETTERBERG, GEORG (incl. fully owned companies) | 1565000 | 3.5% |
| 8 WAALER, JØRGEN (incl. fully owned companies) 1 | 1 060 000 | 2.4 % |
| 9 V. EIENDOM AS | 980 887 | 2.2% |
| 10 GLAAMENE INDUSTRIER AS | 873 549 | 2,0 % |
| 11 GRESSLIEN, ODD ROAR | 870 000 | 2.0% |
| 12 RING, JAN | 831822 | 1.9% |
| 13 MP PENSJON PK | 615 265 | 1.4 % |
| 14 HSBC TTEE MARLB EUROPEAN TRUST | 615 000 | 1.4% |
| 15 SKANDINAVISKA ENSKILDA BANKEN AB | 557930 | 1.3% |
| 16 BUDVILAITIS, EVALDAS (incl. controlled companies) 1 | 555 709 | 1,3% |
| 17 ROMULD, ARVE | 550 000 | 1.2% |
| 18 SVENSKA HANDELSBANKEN AB | 461 925 | 1.0% |
| 19 JOHANSEN, STEIN | 450 000 | 1,0 % |
| 20 NORDEA BANK AB | 427 490 | 1,0% |
| 21 ALCHEMY TRADING AS | 420 000 | 0.9% |
| 22 JACOBSEN, SVEIN (incl. fully owned companies) 1 | 400 000 | 0.9% |
| 23 VERDADERO AS | 399 999 | 0.9% |
| 24 CARNEGIE INVESTMENT BANK AB | 379 173 | 0.9% |
| 25 BJØRNSTAD, DANIEL | 356 345 | 0.8% |
| 26 NISTAD GRUPPEN AS | 338 300 | 0.8% |
| 27 FARSTAD, PETTER HAAVARD | 338 000 | 0.8% | |
|---|---|---|---|
| 28 ANDERSEN, BØRGE | 334 350 | 0,8% | |
| 29 JOHANNESSEN, JAN TOMMY | 311 700 | 0.7% | |
| 30 EVENSEN, TOR COLKA | 280 000 | 0.6% | |
| 31 KONGSRUD, RUNE JACOB | 270 000 | 0.6% | |
| 32 FRANKMO, ÅGE | 266 494 | 0,6% | |
| 33 UGELSTAD, PER EINAR | 255 000 | 0.6% | |
| 34 CK HOLDING AS | 223 604 | 0.5% | |
| 35 FANA ELEKTRIKEREN AS | 220 000 | 0.5% | |
| 36 MIDDELBOE AS | 217 898 | 0.5% | |
| 37 | NORDNET LIVSFORSIKRING AS | 204 660 | 0.5% |
| 38 GAMMELSRØD, GUNNAR | 200 325 | 0.5% | |
| 39 BERNTSEN, HARALD | 200 000 | 0.5% | |
| 40 HEIMDAL, MORTEN | 200 000 | 0.5% | |
| 41 SWEDBANK AB | 198 261 | 0.4 % | |
| 42 GRANBERG, KARL TRYGVE | 185 000 | 0.4% | |
| 43 NEVROKIRO INVEST AS | 180 000 | 0.4% | |
| 44 NÆSS, BERNHARD | 178 500 | 0,4% | |
| 45 CITIBANK, N.A. | 170 370 | 0.4% | |
| 46 KAWA INVEST AS | 168 000 | 0,4% | |
| 47 MSIP EQUITY | 160 359 | 0.4% | |
| 48 WEIBULL, JOAQUIM (incl. fully owned companies) | 152 000 | 0.3% | |
| 49 G-EIENDOM AS | 140 627 | 0.3% | |
| 50 RUUD, CHRISTIAN | 140 000 | 0.3% | |
| Sum 50 largest shareholders | 35 943 914 | 81,0 % | |
| Sum 1 452 other shareholders | 8 432 126 | 19.0 % | |
| Sum all 1 502 shareholders | 44 376 040 | 100,0% |
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.