Investor Presentation • May 5, 2015
Investor Presentation
Open in ViewerOpens in native device viewer
Steinar Bakke – CEO
Gunnar Dolven - CFO Stavanger, 5 May 2015
Agenda
3.Development Program - status1.Brief outline
4.Financials
The individual modules required for the Beta Tool must first be function tested when in stand-alone mode. Each module must perform essentially as specified, but variations from specification are permitted if they:
The initial stage is to verify the basic functionality of each module, e.g. supplying specified hydraulic pressure, or checking slurry lines for leakage.
This test is performed in a workshop environment, and qualifies the module for Module process testing.
Executive summary:
2.Overview – Demonstrator Program – work completed1.MS4-20142.MS5-2014/153.MS6-2015
4.Financials
2.Overview – Demonstrator Program – work completed1.MS4-20142.MS5-2014/153.MS6-2015
3.Development Program - status1.Brief outline
| Note | 2014 | 2013 | |
|---|---|---|---|
| REVENUES | |||
| Other income | 0 | 70 268 | |
| Public grants | 2 | 14 674 620 | 22 375 451 |
| Capitalized public grants | 8 | $-14674620$ | $-22$ 375 451 |
| Total revenues | 0 | 70 268 | |
| OPERATING EXPENSES | |||
| External services for development project | 8 | 16 520 280 | 24 990 861 |
| Payroll and related costs | 6 | 17 342 776 | 14 908 711 |
| Depreciation | 7 | 300 883 | 450 753 |
| Other operating expenses | 11 356 929 | 10 729 145 | |
| Capitalized development costs | 8 | $-24$ 106 993 | $-31$ 523 302 |
| Total operating expenses | 21 413 875 | 19 556 168 | |
| Operating profit (loss) | $-21$ 413 875 | $-19485899$ | |
| Financial income | 3 | 677 694 | 735 287 |
| Other financial income | 3 | 375 080 | |
| Financial expenses | 3 | 303 604 | 339 335 |
| Loss on sale of associate and shares | 3,16 | 156 802 | 0 |
| Impairment of remaining shares | 3,16 | 156 802 | 0 |
| Share of profit / (loss) of associates | 3, 16, 17 | 2 387 020 | 380 443 |
| Net financial income (loss) | $-1951455$ | 15 509 | |
| Profit (loss) before tax from continuing operations | $-23365330$ | -19 470 390 | |
| Tax on ordinary result from continuing operations | 4 | 0 | 0 |
| Net profit / (loss) for the year from continuing operations | $-23365330$ | -19 470 390 | |
| Discontinued operations: | |||
| Profit / (loss) after tax for the year from discontinued operations | 16,17 | 0 | -4 343 576 |
| Net profit (loss) | $-23365330$ | $-23813965$ | |
| Profit (loss) attributable to non-controlling interest | 0 | 54 378 | |
| Profit (loss) attributable to equity holders of the parent | 5 | -23 365 330 | $-23868344$ |
| Earnings per share from continuing operations | 5 | $-1.26$ | $-1.29$ |
| Earnings per share diluted from continuing operations | 5 | $-1.23$ | $-1.28$ |
| Earnings per share from discontinued operations | 5 | $-0.23$ | |
| Earnings per share diluted from discontinued operations | 5 | $-0.23$ |
| ASSETS | Note | 2014 | 2013 |
|---|---|---|---|
| NON-CURRENT ASSETS | |||
| Capitalized development costs | 2,8 | 140 217 614 | 130 785 242 |
| Patent rights | 8 | 386 668 | 386 668 |
| Total intangible assets | 140 604 282 | 131 171 910 | |
| Property, plant & equipment | 7 | 301 304 | 573 069 |
| Total tangible assets | 301 304 | 573 069 | |
| Investments in associate | 17 | 0 | 2 700 624 |
| Total investments in associate | 0 | 2 700 624 | |
| TOTAL NON-CURRENT ASSETS | 140 905 594 | 134 445 603 | |
| CURRENT ASSETS | |||
| Other receivables | 2,9,14 | 5 390 522 | 6 919 596 |
| Total receivables | 5 390 522 | 6 919 596 | |
| Cash and cash equivalents | 10 | 4 350 500 | 24 943 338 |
| TOTAL CURRENT ASSETS | 9741022 | 31 862 934 | |
| TOTAL ASSETS | 150 646 616 | 166 308 537 |
| EQUITY AND LIABILITIES | Note | 2014 | 2013 |
|---|---|---|---|
| EQUITY | |||
| Share capital | 11 | 2 317 161 | 2 3 1 7 1 6 1 |
| Share premium | 11 | 218 069 985 | 218 069 985 |
| Other paid in capital | 6 | 3 659 643 | 2 965 787 |
| Total paid in equity | 224 046 789 | 223 352 933 | |
| Foreign currency translation reserve | 0 | 172 373 | |
| Retained earnings | -145 090 529 | $-121897575$ | |
| Other equity | -145 090 529 | $-121725201$ | |
| TOTAL EQUITY | 78 956 260 | 101 627 732 | |
| LIABILITIES | |||
| Capitalized grants | 13 | 66 520 000 | 53 920 000 |
| Total long term liabilities | 66 520 000 | 53 920 000 | |
| Accounts payable | 12,16 | 2 394 292 | 4 401 247 |
| Public duties payables | 1 650 303 | 3 104 253 | |
| Other short term liabilities | 15 | 1 125 761 | 3 255 305 |
| Total short term liabilities | 5 170 356 | 10 760 805 | |
| TOTAL LIABILITIES | 71 690 356 | 64 680 805 | |
| TOTAL EQUITY AND LIABILITIES | 150 646 616 | 166 308 537 |
| Rank Investor | Holding Percentage | ||
|---|---|---|---|
| ı | CONVEXA CAPITAL IV AS | 3 200 780 | 17.3% |
| $\overline{2}$ | STATE STREET BANK AND TRUST CO. | 2 699 997 | 14.6% |
| 3 | INVESCO PERP EUR SMALL COMP FD | 1 233 338 | 6.7% |
| 4 | THE BANK OF NEW YORK MELLON SA/NV | 922 224 | 5.0% |
| 5 | HOLBERG NORDEN VERDIPAPIRFONDET | 813 455 | 4.4% |
| 6 | ODIN OFFSHORE | 630 594 | 3.4% |
| 7 | SKANDINAVISKA ENSKILDA BANKEN S.A. | 615 000 | 3.3% |
| 8 | IRIS-FORSKNINGSINVEST AS | 497 584 | 2.7% |
| 9 | DALVIN RÅDGIVNING AS (DOLVEN GUNNAR) | 301872 | 1.6% |
| 10 | ANØY INVEST DA | 278 800 | 1.5% |
| П | TTC INVEST AS | 250 000 | 1.3% |
| 12 | AM KNUT | 242 600 | 1.3% |
| 13 | DREVDAL KJELL ERIK | 222 600 | 1.2% |
| 4 | MP PENSJON PK | 213 200 | 1.2% |
| 15 | NILSHOLMEN INVESTERING AS (MARKMAN KJELL) | 209 222 | 1.1% |
| 16 | VENTOR AS | 190 004 | 1.0% |
| 17 | ESPELID KARSTEIN JOHAN | 170 000 | 0.9% |
| 18 | STOKKA SIGMUND | 168 693 | 0.9% |
| 9 | BAKKEN MADS | 150 000 | 0.8% |
| 20 | THE NORTHERN TRUST C TREATY ACCOUNT | 149 900 | 0.8% |
| Top 20 shareholders | 13 159 863 | 71.0% | |
| Other shareholders | 5 377 425 | 29.0% | |
| Total shares outstanding | 18 537 288 | 100,0% |
2.Overview – Demonstrator Program – work completed1.MS4-20142.MS5-2014/153.MS6-2015
•Secure funding for the Badger Development Program
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.