Quarterly Report • Oct 21, 2016
Quarterly Report
Open in ViewerOpens in native device viewer
Presentation of 3 rd quarter 2016 October 21st 8:15 am
Driving retailers' productivity by providing innovative integrated technology solutions
| YTD 2016 | YTD 2015 | ||||||
|---|---|---|---|---|---|---|---|
| MNOK | Revenue EBITDA | EBT | Revenue EBITDA | EBT | |||
| Proprietary Technologies | 413,3 | 55,3 | 45.7 | 359,9 | 46.2 | 37,8 | |
| 3rd party Technologies | 271,3 | 22.6 | 16,9 | 350,9 | 21.4 | 15,7 | |
| Labels | 139,0 | 15.9 | 5.1 | 138,3 | 16,5 | 6,1 | |
| Eliminations / ASA | $-10.5$ | $-12.9$ | $-11.6$ | $-12.7$ | $-13.6$ | $-16,6$ | |
| Total | 813,1 | 80,8 | 56,2 | 836,5 | 70.5 | 43,0 |
| 03 2016 | 03 2015 | YTD 2016 | YTD 2015 | |||||
|---|---|---|---|---|---|---|---|---|
| Recurring | Recurring | Recurring | Recurring | |||||
| MNOK | New sales | sales | New sales | sales | New sales | sales | New sales | sales |
| Proprietary Technologies | 91.7 | 47.7 | 66,6 | 54,2 | 258,0 | 155,3 | 229,7 | 130,3 |
| 3rd party Technologies | 59,0 | 23.0 | 112,2 | 17,2 | 197,3 | 74.0 | 270,9 | 80,1 |
| Labels | 0,0 | 39.5 | 0,0 | 43.4 | 0,0 | 139,0 | 0,0 | 138,3 |
| Eliminations / ASA | $-3.0$ | 0.0 | $-4.8$ | 0,0 | $-10,5$ | 0.0 | $-12,7$ | 0,0 |
| Total | 147,8 | 110,2 | 174,1 | 114.9 | 444,8 | 368,3 | 487,8 | 348,6 |
| 03 2016 | 03 2015 | YTD 2016 | YTD 2015 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Other | Other | Other | Other | |||||||||
| MNOK | Norway Sweden markets Norway | Sweden | markets | Norway Sweden markets Norway Sweden markets | ||||||||
| Proprietary Technologies | 45.5 | 64.3 | 29,7 | 33.5 | 55,6 | 31.8 | 144.5 | 144.0 | 124.7 | 92.6 | 158.3 | 109.1 |
| 3rd party Technologies | 29.2 | 35.3 | 17.5 | 80.5 | 24,2 | 24.8 | 100,8 | 108.7 | 61,9 | 185,4 | 97,1 | 68,5 |
| Labels | 13.3 | 25,6 | 0.6 | 14.2 | 27.9 | 1.3 | 45.2 | 91.5 | 2,2 | 48.8 | 85,9 | 3,6 |
| Eliminations / ASA | $-0.1$ | $-2,8$ | $-0.0$ | $-0.2$ | $-4.0$ | $-0.6$ | $-0.1$ | $-10.4$ | $-0.0$ | $-0.9$ | $-11.3$ | $-0.6$ |
| Total | 87.9 | 122.4 | 47,8 | 127,9 | 103.7 | 57,3 | 290.4 | 333.9 | 188.7 | 325.9 | 330.0 | 180.6 |
| KNOK | 30.09.2016 | 30.09.2015 | 30.06.2016 |
|---|---|---|---|
| ASSETS | |||
| Intangible assets | 55 138 | 77924 | 60919 |
| Goodwill | 116 199 | 150914 | 145 643 |
| Tangible assets | 53 666 | 51302 | 54 462 |
| Long term investments | 1546 | 481 | 1346 |
| Other long term receivables | 1950 | ||
| Deferred tax | 19563 | 29 217 | 19493 |
| Non-current assets | 246 111 | 311787 | 281863 |
| Financial investments | 58 | ||
| Goods | 92582 | 102700 | 102922 |
| Accounts receivable | 198841 | 246366 | 182912 |
| Prepaid expenses | 11479 | 11479 | 12091 |
| Other receivables | 11 286 | 19614 | 12866 |
| Bank deposits | 11781 | 14 099 | 18082 |
| Current assets | 325 968 | 394 316 | 328874 |
| TOTAL ASSETS | 572079 | 706 103 | 610737 |
Total net interest bearing debt MNOK 32.5 – down by 12.6 from end Q2
| KNOK | 30.09.2016 | 30.09.2015 | 30.06.2016 |
|---|---|---|---|
| EQUITY AND LIABILITIES | |||
| Share capital | 27513 | 27513 | 27513 |
| Holding of own shares | -65 | -65 | -65 |
| Other equity | 262862 | 254 262 | 248544 |
| Total equity | 290 310 | 281711 | 275 992 |
| Long term interest bearing liabilities | 22 1 22 | 47794 | 26414 |
| Other long term liabilities | 30 240 | ||
| Total long term liabilities | 22 1 22 | 78 035 | 26414 |
| Short term interest bearing liabilities | 22 160 | 78342 | 36729 |
| Accounts payable | 97 268 | 145 504 | 86087 |
| Taxes payable | 38 | ||
| Other short term liabilities | 140 219 | 122474 | 185 515 |
| Total short term liabilities | 259 647 | 346 358 | 308 331 |
| TOTAL EQUITY AND LIABILITIES | 572079 | 706 103 | 610737 |
| KNOK | 03 2016 | 03 2015 | YTD 2016 | YTD 2015 | Year 2015 |
|---|---|---|---|---|---|
| Net cash flow from operation | 23782 | 1493 | 80450 | 74 | 54 268 |
| Net cash flow from investment | $-9087$ | $-978$ | $-18227$ | $-14095$ | -23 024 |
| Net cash flow from financing | $-20170$ | 21 | $-71311$ | 8520 | -28 483 |
| Net change in cash | $-5475$ | 535 | $-9088$ | $-5501$ | 2 762 |
| Effect of foreign exchange rate fluctuations on foreign currency deposits | $-826$ | 836 | $-1741$ | 627 | 875 |
| Cash and cash equivalents at the start of the period | 18082 | 12728 | 22 610 | 18973 | 18973 |
| Cash and cash equivalents at the end of the period | 11781 | 14 099 | 11781 | 14 099 | 22 610 |
Working capital decreased by MNOK 5.6 during 3rd quarter
Second CashGuard order Kuala Lumpur - Restaurant
Becoming a recognised global provider of retail technology solutions
Click & Collect - StrongPoint
Click & Collect - StrongPoint
Click & Collect - StrongPoint
| No Name | No. of shares | % | |||
|---|---|---|---|---|---|
| 1 PINNAS, ERIK (incl. fully owned companies) | 4929917 | 11,1% | 28 JOHANNESSEN, JAN TOMMY | 304 800 | 0.7% |
| 2 STRØMSTANGEN AS | 3933092 | 8.9% | 29 SWEDBANK AB (PUBL) | 297 551 | 0.7% |
| 3 SKAGEN VEKST | 3 5 5 2 2 2 7 | 8.0% | 30 KONGSRUD, RUNE JACOB | 274 577 | 0.6% |
| 4 HOLMEN SPESIALFOND | 2 3 6 5 0 0 0 | 5.3% | 31 J.P. MORGAN CHASE BANK N.A. LONDON | 267 599 | 0,6% |
| 5 AVANZA BANK AB | 1868807 | 4,2% | 32 UGELSTAD, PER EINAR | 254 000 | 0,6% |
| 6 ZETTERBERG, GEORG (incl. fully owned companies) | 1568256 | 3,5% | 33 FANA ELEKTRIKEREN AS | 225 000 | 0.5% |
| 7 NORDNET BANK AB | 1534454 | 3.5% | 34 CK HOLDING AS | 223 604 | 0.5% |
| 8 SKANDINAVISKA ENSKILDA BANKEN AB | 1472554 | 3,3% | |||
| 9 GLAAMENE INDUSTRIER AS | 1 1 2 6 2 3 1 | 2,5 % | 35 MIDDELBOE AS | 217898 | 0,5 % |
| 10 WAALER, JØRGEN (incl. fully owned companies) 1 | 1 060 000 | 2,4 % | 36 NORDNET LIVSFORSIKRING AS | 200 001 | 0.5% |
| 11 V. EIENDOM AS | 976887 | 2,2% | 37 BERNTSEN, HARALD | 200 000 | 0,5 % |
| 12 GRESSLIEN, ODD ROAR | 880 000 | 2.0% | 38 HEIMDAL, MORTEN | 195 000 | 0,4% |
| 13 RING, JAN | 841822 | 1,9% | 39 PARTREDERIET MAST ANS | 192 750 | 0,4% |
| 14 MP PENSJON PK | 692 074 | 1,6% | 40 GAMMELSRØD, GUNNAR | 187 355 | 0,4% |
| 15 ROMULD, ARVE | 600 000 | 1,4 % | 41 GRANBERG, KARL TRYGVE | 185 000 | 0.4% |
| 16 D. CARNEGIE AB | 593 139 | 1,3% | |||
| 17 BUDVILAITIS, EVALDAS (incl. controlled companies) 1 | 555 709 | 1,3% | 42 NEVROKIRO INVEST AS | 180 000 | 0,4% |
| 18 SVENSKA HANDELSBANKEN AB | 510 684 | 1,2% | 43 ALCHEMY TRADING AS | 175 000 | 0.4% |
| 19 JOHANSEN, STEIN | 450 000 | 1,0% | 44 KAWA INVEST AS | 168 000 | 0.4% |
| 20 JACOBSEN, SVEIN (incl. fully owned companies) 1 | 400 000 | 0,9 % | 45 WEIBULL, JOAQUIM (incl. fully owned companies) | 152 000 | 0.3% |
| 21 VERDADERO AS | 377 777 | 0,9 % | 46 RUUD, CHRISTIAN | 150 000 | 0,3% |
| 22 BJØRNSTAD, DANIEL | 361821 | 0,8% | 47 NÆSS, BERNHARD | 145 000 | 0.3% |
| 23 NISTAD GRUPPEN AS | 338 300 | 0,8% | 48 G-EIENDOM AS | 140 627 | 0.3% |
| 24 FARSTAD, PETTER HAAVARD | 338 000 | 0,8% | |||
| 25 ANDERSEN, BØRGE | 334 250 | 0.8% | 49 SKOGEN, JOHN INGE PANDURO | 138 471 | 0,3% |
| 26 FRANKMO, ÅGE | 323 212 | 0.7% | 50 BAKKEN, VIDAR | 135 000 | 0,3% |
| 27 EVENSEN, TOR COLKA | 306 000 | 0.7% | Sum 50 largest shareholders | 36 902 446 | 83,2% |
| Sum 1 332 other shareholders | 7 473 594 | 16,8% | |||
| $\mathbf{u}$ and $\mathbf{v}$ and $\mathbf{v}$ and $\mathbf{v}$ | 11.270.010 | 10000 |
From Q4-2015 presentation
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.