Investor Presentation • Feb 19, 2016
Investor Presentation
Open in ViewerOpens in native device viewer
Presentation of 4 th quarter and 2015 February 19th 2015 8:15 am
Driving retailers' productivity by providing innovative integrated technology solutions
| 04 2015 | 04 2014 | |||||
|---|---|---|---|---|---|---|
| MNOK | Revenue | EBITDA | EBT | Revenue | EBITDA | EBT |
| Proprietary Technologies 1 | 121.6 | 0,3 | $-3.7$ | 113,3 | 5,3 | $-32.5$ |
| 3rd party Technologies | 153,6 | 18,0 | 13,3 | 96.4 | 17,1 | 14,8 |
| Labels | 47,2 | 6,2 | 2,3 | 44,1 | 8,5 | 5.4 |
| Eliminations / ASA | $-12.8$ | $-4.6$ | $-5.5$ | $-1.7$ | $-4.1$ | $-9.2$ |
| Total | 309.6 | 20,0 | 6,6 | 252,2 | 26,8 | $-21,6$ |
| Year 2015 | Year 2014 | |||||
|---|---|---|---|---|---|---|
| MNOK | Revenue | EBITDA | EBT | Revenue | EBITDA | EBT |
| Proprietary Technologies 1) | 481,5 | 46,6 | 34.1 | 445.8 | 32,0 | $-17.9$ |
| 3rd party Technologies | 504,5 | 39.4 | 29.1 | 237.1 | 25.5 | 20,1 |
| Labels | 185.5 | 22,7 | 8.5 | 168,5 | 17,1 | 4.8 |
| Eliminations / ASA | $-25.5$ | $-18.1$ | $-22.1$ | $-22.9$ | $-13.6$ | $-19.3$ |
| Total | 1 1 46,0 | 90.5 | 49.6 | 828,5 | 61,0 | $-12.3$ |
| Year 2015 | Year 2014 | |||
|---|---|---|---|---|
| Reccuring | Reccuring | |||
| MNOK | New sales | Sales | New sales | Sales |
| Proprietary Technologies | 303,3 | 178,2 | 284.1 | 161,7 |
| 3rd party Technologies | 390,4 | 114.1 | 162.7 | 74.4 |
| Labels | 0.0 | 185,5 | 0.0 | 168,5 |
| Eliminations / ASA | $-25.5$ | 0.0 | $-22.9$ | 0.0 |
| Total | 668,2 | 477,9 | 423.9 | 404.6 |
| Year 2015 | Year 2014 | |||||
|---|---|---|---|---|---|---|
| Other | Other | |||||
| MNOK | Norway | Sweden | markets | Norway | Sweden | markets |
| Proprietary Technologies | 128,9 | 193.7 | 159,0 | 133.6 | 192.1 | 120,1 |
| 3rd party Technologies | 263,9 | 127,8 | 112,9 | 60,7 | 118,5 | 57,9 |
| Labels | 66,2 | 114,4 | 4,8 | 60,1 | 105,7 | 2,6 |
| Eliminations / ASA | $-1.4$ | $-16.2$ | $-7.9$ | $-0.3$ | $-21.9$ | $-0.7$ |
| Total | 457,6 | 419,7 | 268,8 | 254,1 | 394,5 | 179.9 |
| KNOK | 31.12.2015 | 31.12.2014 | 30.09.2015 |
|---|---|---|---|
| ASSETS | |||
| Intangible assets $11$ | 75469 | 86 175 | 77924 |
| Goodwill | 153 410 | 141 759 | 150 914 |
| Tangible assets | 55 069 | 42839 | 51 302 |
| Long term investments | 989 | 481 | 481 |
| Other long term receivables | 1850 | 1950 | |
| Deferred tax | 28 117 | 39 221 | 29 217 |
| Non-current assets | 313 054 | 312 326 | 311 787 |
| Financial investments | 27 | 58 | |
| Goods | 125 042 | 95 575 | 102 700 |
| Accounts receivable | 185 237 | 156 903 | 246 366 |
| Prepaid expenses | 12 092 | 10 323 | 11 4 7 9 |
| Other receivables | 17 317 | 16 7 21 | 19614 |
| Bank deposits | 22 610 | 18973 | 14 099 |
| Current assets | 362 297 | 298 522 | 394 316 |
| TOTAL ASSETS | 675 351 | 610847 | 706 103 |
Total net interest bearing debt MNOK 68.6 – down by 43.4 from end Q3
| KNOK | 31.12.2015 | 31.12.2014 | 30.09.2015 |
|---|---|---|---|
| EQUITY AND LIABILITIES | |||
| Share capital | 27 5 13 | 27 513 | 27 513 |
| Holding of own shares | -65 | -65 | -65 |
| Other equity | 269 799 | 219 072 | 254 262 |
| Total equity | 297 247 | 246 520 | 281 711 |
| Long term interest bearing liabilities | 37 186 | 39 4 8 1 | 47 794 |
| Other long term liabilities | 28 691 | 30 240 | |
| Total long term liabilities | 37 186 | 68 172 | 78 035 |
| Short term interest bearing liabilities | 54 0 25 | 46 634 | 78 342 |
| Accounts payable | 95978 | 105 502 | 145 504 |
| Taxes payable | 233 | 127 | 38 |
| Other short term liabilities | 190 682 | 143891 | 122 474 |
| Total short term liabilities | 340 918 | 296 155 | 346 358 |
| TOTAL EQUITY AND LIABILITIES | 675 351 | 610847 | 706 103 |
| KNOK | 04 2015 | 04 2014 | Year 2015 | Year 2014 |
|---|---|---|---|---|
| Net cash flow from operation | 54 194 | 62 318 | 54 268 | 45890 |
| Net cash flow from investment | $-8929$ | $-1600$ | $-23024$ | $-29529$ |
| Net cash flow from financing | $-37003$ | $-61295$ | $-28483$ | $-6288$ |
| Net change in cash | 8 2 6 2 | -577 | 2 7 6 2 | 10 073 |
| Effect of foreign exchange rate fluctuations on foreign currency deposits | 248 | 914 | 875 | 345 |
| Cash and cash equivalents at the start of the period | 14 099 | 18 635 | 18973 | 8554 |
| Cash and cash equivalents at the end of the period | 22 610 | 18973 | 22 610 | 18973 |
| 04 | Year | ||||
|---|---|---|---|---|---|
| MNOK | 2015 | 2014 | 2015 | 2014 | |
| Product Sales | 119.5 | 59.7 | 390.4 | 162.7 | |
| Service | 34.1 | 36.6 | 114.1 | 74.4 | |
| Revenue | 153,6 | 96.4 | 504.5 | 237,1 | |
| EBITDA | 18.0 | 17.1 | 39.4 | 25.5 | |
| EBITDA-margin | 11,7% | 17.8% | 7.8% | 10.8% | |
| EBT | 13.3 | 14.8 | 29.1 | 20.1 |
| Q4 | Year | ||||
|---|---|---|---|---|---|
| MNOK | 2015 | 2014 | 2015 | 2014 | |
| Product Sales | 27.4 | 22.9 | 90.9 | 88.4 | |
| Service | 10.4 | 6.3 | 45.4 | 28,5 | |
| Revenue | 37,9 | 29.2 | 136,3 | 116.9 | |
| EBITDA | 2,2 | $-3.1$ | 11,8 | $-1.7$ | |
| EBITDA-margin | 5.8% | $-10.8%$ | 8.7% | $-1.5%$ | |
| EBT 1 | 1,1 | $-37.8$ | 8,3 | $-43.5$ |
| 04 | Year | |||
|---|---|---|---|---|
| MNOK | 2015 | 2014 | 2015 | 2014 |
| Product Sales | 30.5 | 39.7 | 163.1 | 165.8 |
| Service | 30.9 | 27.7 | 110.2 | 109.0 |
| Revenue | 61.3 | 67.4 | 273,3 | 274.8 |
| EBITDA | $-2.3$ | 10.9 | 33.7 | 37.0 |
| EBITDA-margin | $-3.7%$ | 16.1% | 12.3% | 13.5 % |
| EBT | $-4.8$ | 7.2 | 25.5 | 29.3 |
| 04 | Year | ||||
|---|---|---|---|---|---|
| MNOK | 2015 | 2014 | 2015 | $2014^{11}$ | |
| Product Sales | 15,7 | 9.0 | 49.4 | 29,9 | |
| Service | 6,6 | 7.7 | 22.6 | 24.2 | |
| Revenue | 22.4 | 16.7 | 72,0 | 54.1 | |
| EBITDA | 0,4 | $-2.5$ | 1,1 | $-3,3$ | |
| EBITDA-margin | 1,9% | $-14.7%$ | 1,5% | $-6,1%$ | |
| EBT | 0,1 | $-1.9$ | 0,3 | $-3.6$ | |
| . |
| 04 | Year | |||
|---|---|---|---|---|
| MNOK | 2015 | 2014 | 2015 | 2014 |
| Product Sales | 47.2 | 44.1 | 185.5 | 168.5 |
| Revenue | 47,2 | 44.1 | 185,5 | 168,5 |
| EBITDA | 6,2 | 8.5 | 22.7 | 17.1 |
| EBITDA-margin | 13,2% | 19.3 % | 12,2% | 10,2% |
| EBT | 2,3 | 5.4 | 8,5 | 4.8 |
REDUCE THEFT INCREASE SECURITY CHECKOUT CONVENIENCE
REDUCE QUEUES PRICE INTEGRITY PAYMENT SIMPLICITY
INCREASE REVENUE REDUCE COST SHOP FLOOR SERVICE AND EFFICIENCY
Enabling store owners to reach their full potential
System integration
Installation and education
Driving consumer shopping efficiency
HOW CONSUMERS BUY HOW CONSUMERS ARE REWARDED HOW CONSUMERS PAY
CONSUMER BEHAVIOR AND TRENDS
Becoming a recognised global provider of retail technology solutions
| 2015e | 2016e | 2017e | |
|---|---|---|---|
| Net sales | 3.7% | 2.3% | nm |
| EBIT | 49.6% | 31.7% | nm |
| EPS (recurring) | 44.1% | 32.4% | nm |
| No Name | No. of shares | % | |||
|---|---|---|---|---|---|
| 1 PINNAS, ERIK (incl. fully owned companies) 1 | 4 932 276 | 11,1% | 28 JOHANNESSEN, JAN TOMMY | 271 000 | 0.6% |
| 2 STRØMSTANGEN AS | 3933092 | 8.9% | 29 J.P. MORGAN CHASE BANK N.A. LONDON | 254 320 | 0.6% |
| 3 SKAGEN VEKST | 3778352 | 8,5% | 30 FANA ELEKTRIKEREN AS | 250 000 | 0.6% |
| 4 HOLMEN SPESIALFOND | 2 365 000 | 5,3% | 31 UGELSTAD, PER EINAR | 246 115 | 0.6% |
| 5 SKANDINAVISKA ENSKILDA BANKEN AB | 1973240 | 4.4 % | 32 VERDADERO AS | 239 999 | 0.5% |
| 6 AVANZA BANK AB | 1776364 | 4,0 % | 33 CK HOLDING AS | 223 604 | 0.5% |
| 7 NORDNET BANK AB | 1674957 | 3,8% | 34 SWEDBANK AB (PUBL) | 218 807 | 0.5% |
| 8 ZETTERBERG, GEORG (incl. fully owned companies) | 1533256 | 3.5 % | 35 BERNTSEN, HARALD | 200 000 | 0.5% |
| 9 GLAAMENE INDUSTRIER AS | 1 246 933 | 2,8% | 36 MIDDELBOE AS | 192898 | 0.4% |
| 10 WAALER, JØRGEN (incl. fully owned companies) 1 | 1 060 000 | 2.4% | 37 PARTREDERIET MAST ANS | 192 750 | 0.4% |
| 11 GRESSLIEN, ODD ROAR | 1 005 000 | 2.3% | 38 GAMMELSRØD, GUNNAR | 176840 | 0.4% |
| 12 V. EIENDOM AS | 976887 | 2,2% | 39 GRANBERG, KARL TRYGVE | 175 500 | 0.4% |
| 13 CARNEGIE INVESTMENT BANK AB | 893961 | 2,0% | 40 HEIMDAL, MORTEN | 170 000 | 0.4% |
| 14 RING, JAN | 726322 | 1.6% | 41 KAWA INVEST AS | 162 000 | 0.4% |
| 15 MP PENSJON PK | 699806 | 1,6% | 42 WEIBULL, JOAQUIM (incl. fully owned companies) | 152 000 | 0.3% |
| 16 ROMULD, ARVE | 600 000 | 1,4 % | 43 G-EIENDOM AS | 140 627 | 0.3% |
| 17 BUDVILAITIS, EVALDAS (incl. controlled companies) 1 | 555 709 | 1.3% | 44 BAKKEN, VIDAR | 131079 | 0.3% |
| 18 SVENSKA HANDELSBANKEN AB | 508 194 | 1,1% | 45 NÆSS, BERNHARD | 130 000 | 0.3% |
| 19 BJØRNSTAD, DANIEL | 421560 | 0.9% | 46 MAGNUS DEN GODE AS | 125 000 | 0.3% |
| 20 JACOBSEN, SVEIN (incl. fully owned companies) 1 | 400 000 | 0.9% | 47 SHB INVESTERING AS | 120 000 | 0.3% |
| 21 JOHANSEN, STEIN | 400 000 | 0.9% | 119 000 | 0.3% | |
| 22 SAXO BANK A/S | 395 150 | 0.9% | 48 HAGEN, JOSTEIN MAGNUS | ||
| 23 NISTAD GRUPPEN AS | 338 300 | 0.8% | 49 HERSETH, PER (incl. fully controlled companies) 1 | 114 043 | 0.3% |
| 24 ANDERSEN, BØRGE | 323 046 | 0.7% | 50 STOCK PROPERTY INVEST AS | 107 100 | 0.2% |
| 25 EVENSEN, TOR COLKA | 308 000 | 0.7% | Sum 50 largest shareholders | 37 526 537 | 84,6% |
| 26 KONGSRUD, RUNE JACOB | 300 450 | 0.7% | Sum 1 363 other shareholders | 6849503 | 15,4% |
| 27 FRANKMO, ÅGE | 288 000 | 0.6% | Sum all 1 413 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.