Quarterly Report • Apr 28, 2016
Quarterly Report
Open in ViewerOpens in native device viewer
Presentation of 1 st quarter 2016 April 28th 8:15 am
Driving retailers' productivity by providing innovative integrated technology solutions
| 01 2016 | Q1 2015 | |||||
|---|---|---|---|---|---|---|
| MNOK | Revenue | EBITDA | EBT | Revenue | EBITDA | EBT |
| Proprietary Technologies | 105,7 | $-3.6$ | $-6.8$ | 116,3 | 10,0 | 6,9 |
| 3rd party Technologies | 105.0 | 12.7 | 11.0 | 83.5 | 3,6 | 1.6 |
| Labels | 47.4 | 4.5 | 0,7 | 46.4 | 5.4 | 2,3 |
| Eliminations / ASA | $-3.9$ | $-3.5$ | $-3.5$ | $-3.8$ | $-3.9$ | $-2.2$ |
| Total | 254,2 | 10.1 | 1.4 | 242,5 | 15,2 | 8,6 |
| 01 2016 | Recurring | Q1 2015 Recurring |
|||
|---|---|---|---|---|---|
| MNOK | New sales | sales | New sales | sales | |
| Proprietary Technologies | 56.9 | 48.8 | 76.4 | 39.9 | |
| 3rd party Technologies | 78.3 | 26.7 | 53.3 | 30.2 | |
| Labels | 0.0 | 47.4 | 0.0 | 46,4 | |
| Eliminations / ASA | $-3.9$ | 0,0 | $-3.8$ | 0,0 | |
| Total | 131.3 | 122.9 | 125.9 | 116.6 |
| 01 2016 | 01 2015 | |||||
|---|---|---|---|---|---|---|
| Other | Other | |||||
| MNOK | Norway | Sweden | markets | Norway | Sweden | markets |
| Proprietary Technologies | 32,8 | 29.9 | 43,0 | 25.2 | 48,0 | 43,2 |
| 3rd party Technologies | 50,2 | 32.4 | 22,4 | 27.9 | 35.4 | 20,2 |
| Labels | 15,1 | 31.6 | 0,8 | 17.4 | 28,0 | 0.9 |
| Eliminations / ASA | 0.0 | $-3.9$ | 0.0 | $-0.1$ | $-3.7$ | 0,0 |
| Total | 98,1 | 89,9 | 66,2 | 70.4 | 107.8 | 64,3 |
| KNOK | 31.03.2016 | 31.12.2015 | 31.03.2015 |
|---|---|---|---|
| ASSETS | |||
| Intangible assets | 68 7 17 | 75469 | 80 191 |
| Goodwill | 149 744 | 153 410 | 139 700 |
| Tangible assets | 53 513 | 55 069 | 50971 |
| Long term investments | 1 1 0 5 | 989 | 481 |
| Other long term receivables | 1782 | ||
| Deferred tax | 27 651 | 28 117 | 36 455 |
| Non-current assets | 300 729 | 313 054 | 309 580 |
| Financial investments | 53 | ||
| Goods | 117 476 | 125 042 | 91 556 |
| Accounts receivable | 178 215 | 185 237 | 169 044 |
| Prepaid expenses | 11 245 | 12 092 | 10 506 |
| Other receivables | 18420 | 17317 | 15451 |
| Bank deposits | 19929 | 22 610 | 14 5 12 |
| Current assets | 345 286 | 362 297 | 301 121 |
| TOTAL ASSETS | 646 014 | 675 351 | 610 700 |
| KNOK | 31.03.2016 | 31.12.2015 | 31.03.2015 |
|---|---|---|---|
| EQUITY AND LIABILITIES | |||
| Share capital | 27 5 13 | 27 513 | 27 513 |
| Holding of own shares | $-65$ | -65 | $-65$ |
| Other equity | 261889 | 269 799 | 218 517 |
| Total equity | 289 337 | 297 247 | 245 965 |
| Long term interest bearing liabilities | 32 690 | 37 186 | 53 7 7 7 |
| Other long term liabilities | 27 634 | ||
| Total long term liabilities | 32 690 | 37 186 | 81 410 |
| Short term interest bearing liabilities | 47 506 | 54 025 | 68 082 |
| Accounts payable | 102 636 | 95978 | 86 014 |
| Taxes payable | 38 | 233 | 123 |
| Other short term liabilities | 173808 | 190 682 | 129 107 |
| Total short term liabilities | 323 987 | 340 918 | 283 325 |
| TOTAL FOULTY AND LIABILITIES | 646 014 | 675351 | 610 700 |
| KNOK | 01 2016 | 01 2015 | Year 2015 |
|---|---|---|---|
| Net cash flow from operation | 13 647 | $-19495$ | 54 268 |
| Net cash flow from investment | $-3132$ | $-11.357$ | $-23024$ |
| Net cash flow from financing | $-12684$ | 26 752 | $-28483$ |
| Net change in cash | $-2169$ | $-4100$ | 2 762 |
| Effect of foreign exchange rate fluctuations on foreign currency deposits | $-511$ | $-360$ | 875 |
| Cash and cash equivalents at the start of the period | 22 610 | 18973 | 18973 |
| Cash and cash equivalents at the end of the period | 19 9 29 | 14 512 | 22 610 |
| 01 | Year | ||
|---|---|---|---|
| MNOK | 2016 | 2015 | 2015 |
| Product Sales | 78,3 | 53,3 | 390,4 |
| Service | 26,7 | 30.2 | 114.1 |
| Revenue | 105.0 | 83.5 | 504.5 |
| EBITDA | 12.7 | 3.6 | 39.4 |
| EBITDA-margin | 12,1% | 4,3% | 7,8% |
| EBT | 11,0 | 1,6 | 29.1 |
| 01 | Year | ||
|---|---|---|---|
| MNOK | 2016 | 2015 | 2015 |
| Product Sales | 17,8 | 22,6 | 90,9 |
| Service | 9.5 | 13,1 | 45.4 |
| Revenue | 27,3 | 35,7 | 136,3 |
| EBITDA | $-2.6$ | 2.4 | 11,8 |
| EBITDA-margin | $-9,5%$ | 6.9% | 8,7% |
| FBT | $-3.2$ | $1.5\,$ | 8.3 |
Several international fairs
| 01 | Year | ||
|---|---|---|---|
| MNOK | 2016 | 2015 | 2015 |
| Product Sales | 39.1 | 53.8 | 212.4 |
| Service | 39,3 | 26,8 | 132,8 |
| Revenue | 78.4 | 80,7 | 345.2 |
| EBITDA | $-1.0$ | 7.6 | 34.7 |
| EBITDA-margin | $-1,3%$ | 9,4% | 10.1% |
| EBT | $-3.6$ | 5,4 | 25,8 |
| 01 | Year | ||
|---|---|---|---|
| MNOK | 2016 | 2015 | 2015 |
| Product Sales | 47.4 | 46.4 | 185.5 |
| Revenue | 47.4 | 46,4 | 185,5 |
| EBITDA | 4.5 | 5,4 | 22.7 |
| EBITDA-margin | 9.5% | 11,7 % | 12,2% |
| FBT | 0,7 | 2.3 | 8.5 |
Becoming a recognised global provider of retail technology solutions
| No Name | No. of shares | % | ||||
|---|---|---|---|---|---|---|
| 1 PINNAS, ERIK (incl. fully owned companies) 1 | 4932276 | 11,1% | 28 FRANKMO, AGE | 268 324 | 0.6% | |
| 2 STRØMSTANGEN AS | 3933092 | 8,9% | 29 J.P. MORGAN CHASE BANK N.A. LONDON | 262 485 | 0.6% | |
| 3 SKAGEN VEKST | 3755227 | 8.5% | 30 VERDADERO AS | 259 999 | 0.6% | |
| 4 HOLMEN SPESIALFOND | 2 3 6 5 0 0 0 | 5.3% | 31 SWEDBANK AB (PUBL) | 256023 | 0.6% | |
| 5 SKANDINAVISKA ENSKILDA BANKEN AB | 1971090 | 4.4% | 32 UGELSTAD, PER EINAR | 248 172 | 0.6% | |
| 6 AVANZA BANK AB | 1818868 | 4,1% | 33 FANA ELEKTRIKEREN AS | 230 000 | 0.5% | |
| 7 NORDNET BANK AB | 1632265 | 3.7% | 34 CK HOLDING AS | 223 604 | 0.5% | |
| 8 ZETTERBERG, GEORG (incl. fully owned companies) | 1533256 | 3.5% | 35 BERNTSEN, HARALD | 200 000 | 0.5% | |
| 9 GLAAMENE INDUSTRIER AS | 1 1 2 6 2 3 1 | 2,5% | 36 MIDDELBOE AS | 192898 | 0.4% | |
| 10 WAALER, JØRGEN (incl. fully owned companies) 1 | 1060000 | 2,4% | 37. | PARTREDERIET MAST ANS | 192750 | 0.4% |
| 11 V. EIENDOM AS | 976887 | 2,2% | 38 GAMMELSRØD, GUNNAR | 176840 | 0.4% | |
| 12 GRESSLIEN, ODD ROAR | 950 000 | 2,1% | 39 GRANBERG, KARL TRYGVE | 174 000 | 0.4% | |
| 13 D. CARNEGIE AB | 909 115 | 2,0% | 40 HEIMDAL, MORTEN | 170 000 | 0.4% | |
| 14 RING, JAN | 741822 | 1.7% | 41 KAWA INVEST AS | 162 000 | 0.4% | |
| 15 MP PENSJON PK | 699 806 | 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 | 133 000 | 0.3% | |
| 18 SVENSKA HANDELSBANKEN AB | 503 604 | 1,1% | 45 NÆSS, BERNHARD | 132 000 | 0.3% | |
| 19 JOHANSEN, STEIN | 450 000 | 1,0% | 128556 | |||
| 20 BJØRNSTAD, DANIEL | 420 810 | 0.9% | 46 NORDNET LIVSFORSIKRING AS | 0.3% | ||
| 21 JACOBSEN, SVEIN (incl. fully owned companies) 1 | 400 000 | 0.9% | 47 MAGNUS DEN GODE AS | 125 000 | 0.3% | |
| 22 NISTAD GRUPPEN AS | 338 300 | 0.8% | 48 SHB INVESTERING AS | 120 000 | 0.3% | |
| 23 FARSTAD, PETTER HAAVARD | 338 000 | 0,8% | 49 HERSETH, PER (incl. fully controlled companies) 1 | 114 043 | 0.3% | |
| 24 ANDERSEN, BØRGE | 323046 | 0.7% | 50 RUUD, CHRISTIAN | 110 000 | 0.2% | |
| 25 EVENSEN, TOR COLKA | 305 000 | 0.7% | Sum 50 largest shareholders | 37 384 725 | 84,2% | |
| 26 KONGSRUD, RUNE JACOB | 302 000 | 0.7% | Sum 1 366 other shareholders | 6991315 | 15,8% | |
| 27 JOHANNESSEN, JAN TOMMY | 271 000 | 0.6% | Sum all 1416 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.