KNOK Note 2023 | 2022 | ||
Operating revenue | 3 | ||
Cost of goods sold | 12 | ||
Payroll | 9 | ||
Share based compensation | 9 | ||
Other operating expenses | 5, 16, 27 | ||
Total operating expenses | |||
EBITDA | - | ||
Depreciation tangible assets | 10 | ||
Amortization intangible assets | 11 | ||
Total depreciations and impairments | |||
Operating profit | - | ||
Financial expenses | 8 | ||
Financial income | 6, 8 | ||
Total financial items | - | ||
Profit before tax | - | ||
Income tax expense | 26 | - | |
Profit/loss after tax | - |
KNOK Note 2023 | 2022 | ||
| Other comprehensive income net of tax | |||
| Items that may be reclassified through profit or loss in later periods | |||
Exchange differences on foreign operations | - | ||
Total comprehensive income | - | ||
Earnings per share | 23 | - |
KNOK Note 31.12.2023 | 31.12.2022 | ||
| ASSETS | |||
Intangible assets | 11 | ||
Goodwill | 11 | ||
Tangible assets | 10 | ||
Right-of-use assets | 10 | ||
Associated companies | 6 | ||
Other long term investments | 7 | ||
Other long term receivables | 13 | ||
Deferred tax assets | 26 | ||
Total fixed assets | |||
Inventories | 12 | ||
Accounts receivables | 13, 17 | ||
Prepaid expenses | 13 | ||
Other current receivables | 13 | ||
Cash and cash equivalents | 14 | ||
Total current assets | |||
TOTAL ASSETS |
| EQUITY AND LIABILITIES | |||
Share capital | 24 | ||
Treasury shares | 24 | - | - |
Other equity | |||
Total equity | |||
Long term interest-bearing liabilities | 15 | ||
Long term lease liabilities | 15 | ||
Other long term liabilities | 22 | ||
Deferred tax liabilities | 26 | ||
Total long term liabilities | |||
Current interest-bearing liabilities | 15 | ||
Bank overdraft | 15 | ||
Short term lease liabilities | 15 | ||
Accounts payable | |||
Tax payable | 26 | - | |
Public duties payable | |||
Other short term liabilities | 22,27 | ||
Total short term liabilities | |||
Total liabilities | |||
TOTAL EQUITY AND LIABILITIES |
KNOK Note 2023 | 2022 | ||
Ordinary profit before tax continued operations | - | ||
Net interest | |||
Tax paid | - | - | |
Share of profit, associated companies | 6 | - | - |
Depreciation tangible assets | 10 | ||
Amortization intangible assets | 11 | ||
Gain/-loss on sale of tangible assets | 10 | - | - |
Change in inventories | - | ||
Change in accounts receivables | - | ||
Change in accounts payable | - | ||
Change in other accrued items | - | - | |
Net cash flow from operational activities | |||
Payments for fixed assets | 10 | - | - |
Payment for intangible assets | 11 | - | |
Payments for long term shares | 6 | - | |
Sale of tangible assets (sales proceeds) | 10 | ||
Acquisition of subsidiaries, net of cash acquired | 4 | - | - |
Net effect divestment | 4 | ||
Interest received | 8 | ||
Dividends received from associated companies | 6 | ||
Net cash flow from investment activities | - | - |
KNOK Note 2023 | 2022 | ||
Purchase of own shares | 24 | - | |
Sale of own shares | 24 | ||
Payment long and short term debt | 15 | - | - |
Payment of leasing commitments | 15 | - | - |
Loan to Joint venture company in Spain | 13 | - | |
Change in overdraft | 15 | ||
Interest paid | 8 | - | - |
Dividends paid | - | - | |
Net cash flow from financing activities | - | ||
Net cash flow in the period | - | - | |
Cash and cash equivalents at the start of the period | |||
| Effect of foreign exchange rate fluctuations on foreign | |||
| currency deposits | |||
Cash and cash equivalents at the end of the period | 14 |
| Other equity | ||||||||||
| Share | Treasury | Other paid-in | Translation | Share Option | Other | Total | Minority | Total | ||
| KNOK | Note | capital | shares | equity | variances | Program | equity | equity | interest | equity |
Equity at 31.12.2021 | - | |||||||||
Profit for the year after tax | ||||||||||
| Other comprehensive income and expenses | - | - | - | |||||||
Total comprehensive income | - | |||||||||
Purchase/sale of own shares | - | - | - | - | ||||||
Dividend 2021 paid in 2022 | - | - | - | |||||||
Acquisition of ALS paid in shares | ||||||||||
Share Option Program | ||||||||||
Equity at 31.12.2022 | - | |||||||||
Profit for the year after tax | - | - | - | - | ||||||
| Other comprehensive income and expenses | ||||||||||
Total comprehensive income | - | - | - | |||||||
Sale of own shares | 24 | |||||||||
Dividend 2022 paid in 2023 | 24 | - | - | - | ||||||
Acquisition of Hamari paid in shares | 4 | |||||||||
Share Option Program | 9 | |||||||||
Equity at 31.12.2023 | - | - |
KNOK | 2023 | 2022 |
- Products | 219,693 | 338,955 |
- Services | 100,056 | 87,218 |
In-store Productivity | 319,749 | 426,173 |
- Products | 148,186 | 164,642 |
- Services | 111,285 | 119,953 |
Payment Solutions | 259,472 | 284,595 |
- Products | 117,564 | 115,900 |
- Services | 44,408 | 39,405 |
Check Out Efficiency | 161,972 | 155,306 |
- Products | 86,940 | 53,417 |
- Services | 39,666 | 41,045 |
E-commerce logistics | 126,606 | 94,461 |
- Products | - | - |
- Services | 283,466 | 241,311 |
Shop Fittting | 283,466 | 241,311 |
- Products | 89,664 | 85,902 |
- Services | 101,468 | 84,644 |
Other retail technology | 191,132 | 170,545 |
- Products | 662,047 | 758,815 |
- Services | 680,350 | 613,577 |
Total sales revenue | 1,342,398 | 1,372,392 |
Scandinavia | International incl. R&D | ASA/Elim | Consolidated | |||||
KNOK | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 |
- Products | 230,437 | 269,709 | 230,437 | 269,709 | ||||
- Services | 109,845 | 116,385 | 109,845 | 116,385 | ||||
Norway | 340,282 | 386,093 | - | - | - | - | 340,282 | 386,093 |
- Products | 157,379 | 225,058 | 157,379 | 225,058 | ||||
- Services | 138,364 | 132,916 | 138,364 | 132,916 | ||||
Sweden | 295,743 | 357,974 | - | - | - | - | 295,743 | 357,974 |
- Products | 131,101 | 104,590 | 131,101 | 104,590 | ||||
- Services | 124,441 | 100,019 | 124,441 | 100,019 | ||||
Baltic | - | - | 255,542 | 204,610 | - | - | 255,542 | 204,610 |
- Products | 67,586 | 60,196 | 67,586 | 60,196 | ||||
- Services | 19,985 | 16,556 | 19,985 | 16,556 | ||||
Spain | - | - | 87,570 | 76,752 | - | - | 87,570 | 76,752 |
- Products | - | - | ||||||
- Services | 283,564 | 241,311 | 283,564 | 241,311 | ||||
UK & Ireland | - | - | 283,564 | 241,311 | - | - | 283,564 | 241,311 |
- Products | 75,544 | 99,305 | 75,544 | 99,305 | ||||
- Services | 4,152 | 6,390 | 4,152 | 6,390 | ||||
Rest of Europe | - | - | 79,696 | 105,695 | - | - | 79,696 | 105,695 |
- Products | 387,816 | 494,767 | 274,231 | 264,048 | - | - | 662,048 | 758,815 |
- Services | 248,209 | 249,301 | 432,142 | 364,276 | - | - | 680,350 | 613,577 |
Total sales revenue | 636,025 | 744,068 | 706,373 | 628,325 | - | - | 1,342,398 | 1,372,392 |
EBITDA | 41,485 | 67,224 | -10,403 | 53,868 | -32,371 | -45,553 | -1,288 | 75,540 |
EBT | 35,119 | 59,524 | -51,475 | 21,141 | -28,975 | -42,499 | -45,331 | 38,165 |
Assets | 406,984 | 387,016 | 440,480 | 398,513 | 167,026 | 200,111 | 1,014,490 | 985,640 |
Liabilities | 201,103 | 178,741 | 401,269 | 315,804 | -62,734 | -16,111 | 539,638 | 478,433 |
Working capital | 185,989 | 231,260 | 149,687 | 154,117 | -24,153 | -26,744 | 311,524 | 358,632 |
Investment in fixed assets | 5,110 | 840 | 12,508 | 10,278 | 26 | 27 | 17,643 | 11,144 |
| Hamari | |
| Assets | |
Deferred tax assets | 141 |
Fixed assets | 78 |
Cash and cash equivalents | 909 |
Receivables | 2,471 |
Inventories | 1,408 |
| 5,007 | |
| Liabilities | |
Accounts payable | -2,153 |
Interest-bearing liabilities | -7 |
Other short term debt | -1,853 |
| -4,012 | |
Net identifiable assets at fair value | 995 |
Customers relations | 3,601 |
Goodwill | 3,064 |
Deferred tax assets | -720 |
Purchase amount | 6,939 |
Cash | 3,266 |
Shares in StrongPoint | 1,892 |
Earnout | 1,781 |
Purchase amount | 6,939 |
Paid in cash | 3,266 |
Cash received | -909 |
Net cash out | 2,357 |
| KNOK | |
Revenue | 2,556 |
Profit before tax | -187 |
| KNOK | |
Revenue | 11,025 |
Profit before tax | -1,267 |
KNOK | 2023 | 2022 |
Rent, electricity, cleaning | 16,962 | 13,242 |
Vehicles | 14,317 | 11,473 |
Other consultancy fees | 38,450 | 47,414 |
IT | 44,927 | 25,018 |
Travel | 11,632 | 8,632 |
Marketing | 9,984 | 10,044 |
Other costs | 28,972 | 19,152 |
Total | 165,244 | 134,976 |
Specification of recognized auditors fee: | 2023 | 2022 |
Fee for auditing services | 3,924 | 2,365 |
Fee for tax advise | - | 14 |
Fee for other services | 145 | 292 |
| Total | 4,069 | 2,671 |
| Cost | Book | Dividend | Share of | Book | ||||
| KNOK | Stake | price | value | paid in | net profit | value | ||
Entity | Country | Industry | 31.12.2023 | 31.12.2023 | 31.12.2022 | 2023 | 2023 | 31.12.2023 |
Spok AS | Norway | Service company | 50.0% | 1,700 | 962 | -300 | 191 | 853 |
| 2023 | ||||||
| KNOK | Current | Fixed | Profit for | |||
| Entity | assets | assets | Debt | Equity | Turnover | year |
Spok AS | 4,181 | 1,312 | 3,658 | 1,835 | 13,977 | 517 |
KNOK | 2023 | 2022 | ||
Company | Cost price | Market | Cost price | Market |
| value | value | |||
| Other long term investments: | ||||
Settle Group AS | 476 | - | 476 | - |
1X Technologies AS | 4,001 | 4,001 | 4,001 | 4,001 |
Total | 4,477 | 4,001 | 4,477 | 4,001 |
KNOK | 2023 | 2022 |
Interest income | 1,604 | 772 |
Currency adjustment bank and unpaid receivables and liabilities | 9,818 | 5,448 |
Profit from associated companies | 191 | 388 |
Other financial income | 150 | 284 |
Total financial income | 11,763 | 6,891 |
| Interest expense | -6,924 | -2,031 |
Interest expenses leasing IFRS 16 | -4,297 | -2,168 |
Currency adjustment bank and unpaid receivables and liabilities | -1,840 | -984 |
| Other financial expenses | -4,585 | -890 |
Total financial expenses | -17,646 | -6,073 |
Net financial items | -5,884 | 818 |
KNOK | 2023 | 2022 |
Salaries | 262,080 | 224,046 |
Severance packages | 8,382 | 537 |
Director's fee and Nomination Committee | 2,240 | 1,958 |
Social fee | 46,449 | 39,092 |
Pension costs | 15,728 | 13,429 |
Other payroll costs | 31,903 | 26,781 |
Total payroll costs | 366,782 | 305,842 |
KNOK | 2023 | 2022 |
| Board of Directors | ||
Director's fee | 2,082 | 1,834 |
| Executive Management Team | ||
Salaries | 19,200 | 16,552 |
Bonus | 2,771 | 4,902 |
Company car | 1,022 | 891 |
Exercised options | 2,156 | - |
Other remuneration | 902 | 1,102 |
Pension expenses | 1,866 | 1,223 |
Total salaries and remuneration | 29,998 | 26,504 |
Name, position | Shares per | Shares per | Options per | Options per |
| 31.12.23 | 31.12.22 | 31.12.23 | 31.12.22 | |
| Board of Directors | ||||
Morthen Johannessen, Chairman ¹ | 112,135 | 105,662 | ||
Klaus de Vibe, former Director | 92,491 | |||
Peter Wirén, Director | 40,607 | 33,345 | ||
| Ingeborg Molden Hegstad, Director | 25,602 | 22,365 | ||
Cathrine Laksfoss, Director | 5,211 | 1,974 | ||
Audun Nordtveit, Director | 23,072 | |||
Total | 206,627 | 255,837 | - | - |
Total costs and Social Security Provisions (KNOK) | 2023 | 2022 |
Total IFRS cost | 6,827 | 5,420 |
Total Social security provisions | -432 | -341 |
6,395 | 5,079 | |
Granted instruments | 2023 | 2022 |
Instrument | Option | Option |
Quantity 31.12 (instruments) | 1,335,000 | 1,100,000 |
Quantity 31.12 (shares) | 1,335,000 | 1,100,000 |
Contractual life * | 5.00 | 5.00 |
Strike price * | 21.34 | 22.55 |
Share price * | 21.16 | 22.25 |
Expected lifetime * | 3.25 | 3.25 |
Volatility * | 43.11% | 43.26% |
Interest rate * | 3.308% | 2.599% |
Dividend * | 0.00 | 0.00 |
FV per instrument * | 7.07 | 7.21 |
Name, position | Shares per | Shares per | Options per | Options per |
| 31.12.23 | 31.12.22 | 31.12.23 | 31.12.22 | |
| Executive Management Team | ||||
| Jacob Tveraabak, CEO | 230,843 | 212,246 | 750,000 | 600,000 |
Hilde Gilen CFO to 31.05.23 | 53,827 | 93,750 | ||
Marius Drefvelin CFO from 01.09.23 | 150,000 | |||
| Knut Olav Nyhus Olsen, SVP People | 31,227 | 13,814 | 275,000 | 225,000 |
| & Organisation, and head of Marketing | ||||
| and Internal Communication | ||||
Gisle Elvebakken, SVP Norway | 47,645 | 39,329 | 350,000 | 250,000 |
| Julius Stulpinas, SVP Technology & | 38,365 | 31,094 | 250,000 | 225,000 |
| supply chain | ||||
Rimantas Mažulis, SVP Baltics | 30,523 | 22,806 | 325,000 | 225,000 |
Lorena Gómez, SVP Spain | 19,846 | 5,350 | 200,000 | 125,000 |
Chris Mackie, SVP E-commerce | 25,104 | 15,936 | 125,000 | 75,000 |
Magnus Rosén, SVP Sweden | 15,886 | 9,000 | 175,000 | 75,000 |
| Steve Smith, SVP UK & Ireland | 75,000 | |||
| to 13.11.23 | ||||
Total | 439,439 | 403,402 | 2,600,000 | 1,968,750 |
| Weighted | ||
| Number of | Average | |
| Activity | instruments | Strike Price |
Outstanding OB (01.01.2023) | 2,668,750 | 22.23 |
Granted | 1,335,000 | 21.34 |
| Exercised | -300,000 | 15.58 |
Terminated | -281,250 | 23.88 |
Outstanding CB (31.12.2023) | 3,422,500 | 22.33 |
Vested CB | 1,168,750 | 21.12 |
| Weighted | |||||
| Average | |||||
| remaining | Vested | ||||
| Number of | contractual | Weighted Average | instruments | Weighted Average | |
| Strike price | instruments | life | Strike Price | 31.12.2023 | Strike Price |
Outstanding Instruments: | Vested Instruments: | ||||
14.68 | 550 000 | 1.84 | 14.68 | 550 000 | 14.68 |
18.00 | 150 000 | 4.67 | 18.00 | - | - |
19.63 | 31 250 | 3.44 | 19.63 | 31 250 | 19.63 |
21.77 | 1 110 000 | 4.36 | 21.77 | - | - |
21.91 | 831 250 | 3.36 | 21.91 | 212 500 | 21.91 |
30.23 | 750 000 | 2.35 | 30.23 | 375 000 | 30.23 |
3 422 500 | 1 168 750 | ||||
| KNOK | Equipment | Total | Equipment | Total | ||||
| Land | Buildings | owned | 2023 | Land | Buildings | owned | 2022 | |
Acquisition costs 01.01 | 825 | 8,731 | 79,880 | 89,436 | 825 | 8,731 | 56,931 | 66,487 |
Acquisition | - | 20,346 | 20,346 | |||||
Addition | 13,845 | 13,845 | 11,041 | 11,041 | ||||
Divestment | -4,434 | -4,434 | -9,664 | -9,664 | ||||
Currency exchange differences | 5,473 | 5,473 | 1,225 | 1,225 | ||||
Acquisition costs 31.12 | 825 | 8,731 | 94,764 | 104,320 | 825 | 8,731 | 79,880 | 89,436 |
Accumulated depreciations 01.01 | -825 | -8,731 | -56,125 | -65,681 | -825 | -8,731 | -37,901 | -47,457 |
Acquisition | - | -18,294 | -18,294 | |||||
Depreciations | -4,537 | -4,537 | -5,035 | -5,035 | ||||
Depreciations of the year regarding rental machines is booked as cost of gods sold | -4,308 | -4,308 | -3,812 | -3,812 | ||||
Divestment | 4,330 | 4,330 | 9,650 | 9,650 | ||||
Currency exchange differences | -3,727 | -3,727 | -733 | -733 | ||||
Accumulated depreciations 31.12 | -825 | -8,731 | -64,366 | -73,922 | -825 | -8,731 | -56,125 | -65,681 |
Book value 31.12 | - | - | 30,397 | 30,397 | - | - | 23,755 | 23,755 |
Depreciation ratio | 10-33% | 10-33% | ||||||
Depreciation method | Linear | Linear |
KNOK | Right of use | Right of use | Total | Right of use | Right of use | Total |
| offices | equipment | 2023 | offices | equipment | 2022 | |
Acquisition costs 01.01 | 113,840 | 35,140 | 148,980 | 61,694 | 27,496 | 89,190 |
Acquisition | - | 38,437 | 38,437 | |||
Addition | 25,872 | 6,841 | 32,713 | 13,346 | 6,911 | 20,257 |
Divestment | 371 | 371 | 16 | 16 | ||
Currency exchange differences | 7,930 | 2,136 | 10,067 | 363 | 717 | 1,080 |
Acquisition costs 31.12 | 147,642 | 44,489 | 192,131 | 113,840 | 35,140 | 148,980 |
Accumulated depreciations 01.01 | -44,795 | -21,486 | -66,281 | -30,266 | -15,682 | -45,948 |
Depreciations | -15,510 | -6,950 | -22,459 | -14,189 | -6,128 | -20,317 |
Currency exchange differences | -2,510 | -1,312 | -3,822 | -340 | 324 | -16 |
Accumulated depreciations 31.12 | -62,815 | -29,748 | -92,562 | -44,795 | -21,486 | -66,281 |
Book value 31.12 | 84,827 | 14,741 | 99,568 | 69,044 | 13,654 | 82,698 |
Depreciation ratio | 10-33% | 10-33% | 10-33% | 10-33% | ||
| Depreciation method |
| Other intangible assets | 2023 | 2022 | ||||||||
(KNOK) Technology | Brand | Customer | Software | Total | Technology | Brand | Customer | Software | Total | |
Acquisition costs 01.01 | 107,510 | 31,502 | 92,425 | 9,376 | 240,813 | 107,510 | 21,502 | 36,425 | 9,272 | 174,709 |
Acquired by aquisition | 16,105 | 3,409 | 19,514 | 10,000 | 56,000 | 66,000 | ||||
Investment | 23,425 | 3,798 | 27,223 | 104 | 104 | |||||
Acquisition costs 31.12 | 147,040 | 31,502 | 95,834 | 13,174 | 287,550 | 107,510 | 31,502 | 92,425 | 9,376 | 240,813 |
Accumulated impairments and depreciations 01.01 | -105,655 | -1,164 | -42,632 | -8,383 | -157,834 | -101,268 | - | -35,344 | -8,382 | -144,994 |
Accumulated impairments and depreciations 31.12 | -105,655 | -3,371 | -51,581 | -8,390 | -168,998 | -105,655 | -1,164 | -42,632 | -8,383 | -157,834 |
Translation differences | -1,855 | 3,383 | 6,129 | -883 | 6,774 | -1,855 | 937 | 1,332 | -890 | -476 |
Book value 31.12 | 39,530 | 31,513 | 50,382 | 3,901 | 125,327 | 0 | 31,275 | 51,125 | 103 | 82,503 |
Depreciations of the year | - | -2,207 | -8,949 | -7 | -11,163 | -4,387 | -1,164 | -7,288 | -1 | -12,840 |
Impairment of the year | - | - | - | - | - | - | - | - | - | - |
This year change in translation differences | - | 2,446 | 4,792 | 7 | 7,245 | -110 | -735 | -285 | - | -1,130 |
Depreciation schedule | 10 and 15 | Impairment | 1-7 | 4-7 | 10 and 15 | Impairment | 1-7 | 4-7 | ||
| years | test | years | years | years | test | years | years | |||
Depreciation ratio | 7-10% | 14-100% | 14-25% | 7-10% | 14-100% | 14-25% |
| Goodwill | StrongPoint | StrongPoint | StrongPoint | StrongPoint | Total | Total | ||||
(KNOK) StrongPoint AS | StrongPoint AB | Technology AB | Baltic | S.L.U | E-com AB | ALS | Hamari | 2023 | 2022 | |
Acquisition costs 01.01 | 15,976 | 2,612 | 81,127 | 23,318 | 4,431 | 25,889 | 38,268 | 191,620 | 153,352 | |
Acquisition | 2,914 | 2,914 | 38,268 | |||||||
Acquisition costs 31.12 | 15,976 | 2,612 | 81,127 | 23,318 | 4,431 | 25,889 | 38,268 | 2,914 | 194,535 | 191,620 |
Accumulated impairment and depreciations 01.01 | -14,689 | -229 | -23,345 | -38,263 | -38,263 | |||||
Accumulated impairment and depreciations 31.12 | -14,689 | -229 | -23,345 | -38,263 | -38,263 | |||||
Translation differences | 10,012 | 3,102 | 1,133 | 743 | 3,063 | 18,054 | 6,561 | |||
Book value 31.12 | 1,286 | 2,383 | 91,139 | 3,075 | 5,564 | 26,632 | 41,331 | 2,914 | 174,325 | 159,918 |
| Impairment of the year | ||||||||||
This year change in translation differences | - | - | 6,091 | 199 | 360 | 1,780 | 3,063 | - | 11,492 | -2,991 |
| Goodwill (KNOK) | |||
Acquired company | Cash generating unit | 31.12.2023 | 31.12.2022 |
StrongPoint AS | Scandinavia | 1,286 | 1,286 |
StrongPoint AB | Scandinavia | 2,383 | 2,383 |
StrongPoint Technology AB | Scandinavia | 91,139 | 85,048 |
StrongPoint UAB | International incl. R&D | 3,075 | 2,877 |
StrongPoint S.L.U | International incl. R&D | 5,564 | 5,205 |
StrongPoint E-com AB | Scandinavia | 26,632 | 24,852 |
StrongPoint ALS | International incl. R&D | 41,331 | 38,268 |
StrongPoint Hamari Oy | International incl. R&D | 2,914 | - |
Total goodwill | 174,325 | 159,918 |
Inventories (KNOK) | 2023 | 2022 |
Inventories | 241,050 | 242,540 |
Provision for obsolete stock | -10,626 | -10,416 |
Total | 230,424 | 232,124 |
Short term receivables (KNOK) | 2023 | 2022 |
Accounts receivables | 240,790 | 274,348 |
Prepaid expenses | 22,032 | 25,731 |
Other receivables | 14,955 | 16,265 |
Total short term receivables 31.12 | 277,777 | 316,344 |
Provision for obsolete stock (KNOK) | 2023 | 2022 |
Provision for obsolete stock, opening balance | -10,416 | -11,326 |
Taken to income/charged to expense (-) change in provision | -210 | 910 |
Provision for obsolete stock, closing balance | -10,626 | -10,416 |
Changes in provision for bad debts (KNOK) | 2023 | 2022 |
01.01 | 6,027 | 6,981 |
Acquisition | - | 138 |
Applied provisions | -676 | -1,145 |
Reversed provisions | -594 | -2,119 |
New provision for bad debt | 2,486 | 2,173 |
Total 31.12 | 7,243 | 6,027 |
Aging of accounts receivables (KNOK) | 2023 | 2022 |
Not due | 154,583 | 206,384 |
0-3 months | 85,025 | 67,414 |
3-6 months | 1,182 | 550 |
Total 31.12 | 240,790 | 274,348 |
Long term receivables (KNOK) | 2023 | 2022 |
Loan to Joint venture company in Spain | - | 13,668 |
Deposit rented offices | 1,372 | 1,479 |
Total long term receivables 31.12 | 1,372 | 15,147 |
KNOK | 2023 | 2022 |
Cash and bank deposits | 39,340 | 47,248 |
Overdraft | 94,153 | 22,137 |
Unused overdraft facilities | 55,847 | 77,863 |
Type of loan | 2023 | 2022 | Borrowing terms | Average nominal interest for 2023 |
| Multi-currency, group credit account | 94,153 | 22,137 | Overdraft limit MNOK 150, not time limited | 5.13% |
Long term loan | 8,646 | 11,455 | Quarterly repayments | 1.72% |
Short term debt | 4,299 | 4,165 | Repayment in 2024 | 2.6%-7.99% |
Financial leasing | 13,002 | 12,159 | Monthly and quarterly payments | |
Total interest-bearing debt | 120,100 | 49,915 | ||
IFRS 16 office rent liabilities | 84,827 | 69,044 | ||
Total interest-bearing debt and IFRS 16 rent liabilities | 204,927 | 118,960 |
KNOK | 2023 | 2022 |
Bank overdraft | 94,153 | 22,137 |
Current interest-bearing liabilities | 22,278 | 29,310 |
Due after one year | 88,496 | 67,513 |
Total interest-bearing debt and IFRS 16 rent liabilities | 204,927 | 118,960 |
Asset | 31.12.2023 | 31.12.2022 |
Operating equipment and inventories for StrongPoint AS | 100,960 | 115,442 |
| Lien over Företagsinnteckning StrongPoint AB | 117,711 | 109,844 |
Co-surety Norway, Sweden, the Baltics and UK * | 150,000 | 135,000 |
| New | Currency | ||||
| KNOK | 31.12.2022 | CashFlow | contracts | differenses | 31.12.2023 |
Interest-bearing liabilities | 37,757 | 75,553 | - | -6,212 | 107,097 |
Lease liabilities | 81,203 | -24,444 | 32,713 | 8,357 | 97,829 |
Total | 118,960 | 51,109 | 32,713 | 2,145 | 204,927 |
| New | Currency | ||||
| KNOK | 31.12.2021 | CashFlow | contracts | differenses | 31.12.2022 |
Interest-bearing liabilities | 16,004 | 16,897 | - | 4,855 | 37,757 |
Lease liabilities | 42,058 | -19,503 | 58,694 | -46 | 81,203 |
Total | 58,062 | -2,605 | 58,694 | 4,809 | 118,960 |
| Future minimum rent for the leasing | The present value of | ||
| contracts per 31.12 is as follows: | future payments | ||
KNOK | 2023 | 2022 | 2023 |
Within one year | 26,979 | 24,164 | 23,770 |
After one year, but within five years | 66,130 | 53,504 | 44,539 |
After more than five years | 17,307 | 20,854 | 8,096 |
Total | 110,417 | 98,522 | 76,405 |
2023 | 2022 | |
Bank overdraft | 5.13% | 2.98% |
Short term loans | 5.30% | 4.19% |
Long term loans | 1.72% | 1.72% |
Sensitivity currency exposure; | KNOK |
Bank overdraft | -942 |
Short term loans | -43 |
Long term loans | -86 |
Leasing | -130 |
KNOK | 2023 | 2022 |
Total interest-bearing debt | 120,100 | 49,915 |
Cash | 39,340 | 47,248 |
Net interest-bearing debt | 80,760 | 2,668 |
Total capital adjusted for Goodwill | 840,858 | 825,722 |
Debt ratio | 10% | 0% |
| Balance sheet | 0-6 | 6-12 | 1-2 | 2-3 | more than 3 | ||
| KNOK | amount | months | months | year | year | years | Undefined |
Secured loans (long and short term interest-bearing debt) | 12,910 | 5,802 | 2,125 | 3,726 | 1,256 | - | - |
Secured loans, interest | IA | 114 | 56 | 54 | 11 | IA | - |
Overdraft (short term interest-bearing debt) ¹ | 94,153 | - | - | - | - | - | 94,153 |
Overdraft, interest | IA | - | - | - | - | IA | - |
Leasing (long term and short term debt) | 97,829 | 7,207 | 7,109 | 16,806 | 15,061 | 51,646 | - |
Leasing, interest | IA | 2,090 | 2,068 | 3,371 | 2,618 | IA | - |
Other long term debt | 1,848 | 1,848 | - | ||||
Accounts payable | 156,622 | 156,622 | - | - | - | - | - |
Net liabilities financial instruments | 363,362 | 171,835 | 11,358 | 25,805 | 18,947 | 51,646 | 94,153 |
Sensitivity currency exposure; | KNOK |
SEK weakened by 10% against EUR | 1 |
SEK weakened by 10% against GBP | - |
SEK weakened by 10% against USD | 67 |
NOK weakened by 10% against SEK | 231 |
NOK weakened by 10% against EUR | 180 |
NOK weakened by 10% against GBP | 73 |
NOK weakened by 10% against USD | 2,856 |
2023 | 2022 | |||
| KNOK | Sale | Purchase | Sale | Purchase |
Spok AS | 345 | 3,433 | 290 | 3,628 |
| Fair value measurement using | |||
| Significant | |||
| unobservable | |||
| Date of valuation | Total | inputs (Level 3) | |
| Assets measured at fair value: | |||
| Financial assets | |||
Cash | 31 December 2023 | 39,340 | 39,340 |
Accounts receivable | 31 December 2023 | 240,790 | 240,790 |
Other long term investments | 31 December 2023 | 4,001 | 4,001 |
| Financial debts | |||
Accounts payable | 31 December 2023 | -159,690 | -156,622 |
Bank loans | 31 December 2023 | -12,944 | -12,944 |
2023 | 2022 | |||
| KNOK | Receivables | Debt | Receivables | Debt |
Spok AS | - | 274 | - | 7 |
StrongPoint Cash Tech S.L. (became a subsidiary in 2023) | - | - | 13,668 | - |
Company | Adress | Main area of business | Share of votes | Stake | ||
| StrongPoint AS | Oslo | Service and product provider | 100% | 100% | ||
StrongPoint AB | Göteborg (Sweden) | Service and product provider | 100% | 100% | ||
| StrongPoint UAB | 2 | Vilnius (Lithuania) | Service and product provider | 100% | 100% | |
| StrongPoint S.L.U | 3 | Spain | Service and product provider | 100% | 100% | |
StrongPoint E-com AB | Täby (Sweden) | Production and sales | 100% | 100% | ||
| Air Link Group Ltd | Birmingham (UK) | Service and product provider | 100% | 100% | ||
StrongPoint Hamari Oy | Finland | Service and product provider | 100% | 100% | ||
StrongPoint Investering AS | Oslo | Investment company | 100% | 100% |
2023 | 2022 | ||||||||||||||
Average exchange rate | Exchange rate | Exchange rate | |||||||||||||
January | February | March | April | May | June | July | August | September | October | November | December | 31.12. | Average | 31.12. | |
SEK | 0.956 | 0.981 | 1.005 | 1.017 | 1.032 | 1.003 | 0.975 | 0.966 | 0.967 | 0.998 | 1.022 | 1.029 | 1.013 | 0.951 | 0.945 |
Euro | 10.715 | 10.953 | 11.286 | 11.527 | 11.723 | 11.716 | 11.347 | 11.413 | 11.453 | 11.628 | 11.796 | 11.533 | 11.241 | 10.102 | 10.514 |
GBP | 12.147 | 12.369 | 12.798 | 13.076 | 13.465 | 13.646 | 13.218 | 13.288 | 13.293 | 13.397 | 13.551 | 13.386 | 12.934 | 11.847 | 11.854 |
(KNOK) | 2023 | 2022 |
Earnout Hamari | 1,686 | - |
Rental deposit | 162 | - |
Balance 31.12 | 1,848 | - |
Of which long term provisions | 1,848 | - |
No. | Name | No. of shares | % |
1 | STRØMSTANGEN AS | 3,933,092 | 8.76 |
2 | SOLE ACTIVE AS | 2,221,717 | 4.95 |
3 | V. EIENDOM HOLDING AS | 1,865,000 | 4.15 |
4 | PICTET & CIE (EUROPE) S.A. | 1,791,821 | 3.99 |
5 | HSBC BANK PLC | 1,533,890 | 3.42 |
6 | ZETTERBERG, GEORG (incl. fully owned companies) | 1,480,000 | 3.30 |
7 | NORDNET BANK AB | 1,416,833 | 3.16 |
8 | AVANZA BANK AB | 1,265,709 | 2.82 |
9 | VERDADERO AS | 1,224,407 | 2.73 |
10 | RING, JAN | 1,204,078 | 2.68 |
11 | SKANDINAVISKA ENSKILDA BANKEN AB | 960,620 | 2.14 |
12 | EVENSEN, TOR COLKA | 876,000 | 1.95 |
13 | WAALER AS | 702,000 | 1.56 |
14 | HAUSTA INVESTOR AS | 700,000 | 1.56 |
15 | JOHANSEN, STEIN | 600,000 | 1.34 |
16 | TOHATT AS | 575,000 | 1.28 |
17 | MP PENSJON PK | 561,402 | 1.25 |
18 | BANQUE PICTET & CIE SA | 559,746 | 1.25 |
19 | ALS KINGFISHER LIMITED | 506,156 | 1.13 |
20 | EUROPEAN RETAIL ENGINEERING LIMITED | 506,156 | 1.13 |
Sum 20 largest shareholders | 24,483,627 | 54.54 | |
Sum 2 367 other shareholders | 20,404,725 | 45.46 | |
Sum all 2 387 shareholders | 44,888,352 | 100.00 |
KNOK | 2023 | 2022 |
Profit for the year | -34,200 | 29,105 |
| Weighed average number of shares during the year | ||
Basic | 44,397,547 | 44,260,195 |
Effect of dilutive share based incentive plans | 3,422,500 | 2,668,750 |
Diluted | 47,820,047 | 46,928,945 |
| Earnings per share (NOK) | ||
Basic | -0.77 | 0.66 |
Diluted | -0.77 | 0.62 |
| The options are antidilutive due to the deficit in 2023 | ||
Number of outstanding shares (numbers in thousand) | 2023 | 2022 |
01.01: Number of shares (after deductions for own shares) | 44,304 | 43,788 |
New shares | 512 | |
Sale of own shares during the year | 234 | 594 |
Purchase of own shares during the year | -591 | |
31.12: Number of shares (after deductions for 350.4 thousand own shares) | 44,538 | 44,304 |
Number of shares | Share capital | |||
KNOK | 2023 | 2022 | 2023 | 2022 |
Ordinary shares 01.01 | 44,888 | 44,376 | 27,831 | 27,513 |
Ordinary shares 31.12 | 44,888 | 44,888 | 27,831 | 27,831 |
Numbers in 1000 | 2023 | 2022 |
01.01 | 585 | 588 |
Purchase of own shares | 591 | |
Sales of own shares | -234 | -594 |
31.12 | 350 | 585 |
Nominal value | 0.62 | 0.62 |
Own shares specified in equity (KNOK): | 217 | 362 |
| Consolidated income | ||||||
| Deferred tax assets | Deferred tax liabilities | statement | ||||
KNOK | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 |
Current assets | 665 | 631 | 3,756 | 4,271 | -926 | -1,542 |
Liabilities | 4,393 | 3,092 | -2,318 | -3,185 | -2,169 | -642 |
Fixed assets | 248 | 347 | -18,219 | -18,301 | -532 | -3,048 |
Losses carried forward | 25,800 | 16,855 | -1,331 | -3,783 | -11,397 | -2,542 |
Deferred tax | 31,106 | 20,925 | -18,111 | -20,997 | -15,023 | -7,774 |
KNOK | 2023 | 2022 |
Tax payable | 3,891 | 16,108 |
Tax items relating to previous years | - | 726 |
Change in deferred tax | -15,023 | -7,774 |
Tax expense | -11,132 | 9,060 |
Included as tax expense in the financial statements | -11,132 | 9,060 |
Reconciliation of the nominal tax rate | 22% | 22% |
KNOK | 2023 | 2022 |
Profit before tax | -45,331 | 38,165 |
Tax calculated at a rate of 22% | -9,973 | 8,396 |
Taxes related to companies in other countries with other tax rate | -2,347 | -2,926 |
Non-taxable items (22% of permanent differences) | 884 | 2,345 |
Unrecognised deferred tax asset | 304 | 1,245 |
Tax expense | -11,132 | 9,060 |
KNOK | 2023 | 2022 |
Holiday pay owed | 20,328 | 17,716 |
Accrued expenses | 32,179 | 28,467 |
Deferred income | 62,520 | 73,550 |
Warranty provisions | 1,232 | 2,149 |
Other short term debt | 15,534 | 11,557 |
Total other short term debt | 131,794 | 133,439 |
Warranty provisions (KNOK) | 2023 | 2022 |
Balance 01.01 | 2,149 | 1,883 |
Provision | 1,215 | 4,060 |
Currency differences | 154 | -56 |
Used | -2,287 | -3,737 |
Balance 31.12 | 1,232 | 2,149 |
Of which warranties due within 1 year | 1,232 | 2,149 |