KNOK | Note | 2024 | 2023 |
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 | 2024 | 2023 |
| 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 | |||
Earnings per share | 23 | - | - |
Diluted earnings per share | 23 | - | - |
KNOK | Note | 31.12.2024 | 31.12.2023 |
| 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 |
KNOK | Note | 31.12.2024 | 31.12.2023 |
| 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 | 2024 | 2023 |
Ordinary profit before tax | - | - | |
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 | - | - |
Sale of tangible assets (sales proceeds) | 10 | ||
Acquisition of subsidiaries, net of cash acquired | 4 | - | |
Interest received | 8 | ||
Dividends received from associated companies | 6 | ||
Net cash flow from investment activities | - | - |
KNOK | Note | 2024 | 2023 |
Sale of own shares | 24 | ||
Payment long and short term debt | 15 | - | - |
Payment of leasing commitments | 15 | - | - |
New loan | 15 | ||
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 31.12.2022 | - | |||||||||
Profit for the year after tax | - | - | - | - | ||||||
Other comprehensive income and expenses 1) | ||||||||||
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 | - | - | ||||||||
Profit for the year after tax | - | - | - | - | ||||||
Other comprehensive income and expenses 1) | - | |||||||||
Total comprehensive income | - | - | - | - | ||||||
Sale of own shares | 24 | |||||||||
Share Option Program | 9 | |||||||||
Equity at 31.12.2024 | - | - | - |
KNOK | 2024 | 2023 |
- Products | 292,870 | 219,693 |
- Services | 111,893 | 100,056 |
In-store Productivity | 404,763 | 319,749 |
- Products | 115,866 | 148,186 |
- Services | 120,557 | 111,285 |
Payment Solutions | 236,423 | 259,472 |
- Products | 121,591 | 117,564 |
- Services | 60,621 | 44,408 |
Check Out Efficiency | 182,212 | 161,972 |
- Products | 43,811 | 86,940 |
- Services | 70,639 | 39,666 |
E-commerce logistics | 114,451 | 126,606 |
- Products | - | - |
- Services | 196,124 | 283,466 |
Shop Fittting | 196,124 | 283,466 |
- Products | 72,814 | 89,651 |
- Services | 102,279 | 101,483 |
Other retail technology | 175,093 | 191,132 |
- Products | 646,952 | 662,036 |
- Services | 662,114 | 680,362 |
Total sales revenue | 1,309,066 | 1,342,398 |
Scandinavia | International incl. R&D | ASA/Elim | Consolidated | |||||
KNOK | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
- Products | 222,360 | 230,437 | 222,360 | 230,437 | ||||
- Services | 123,535 | 109,845 | 123,535 | 109,845 | ||||
Norway | 345,895 | 340,282 | - | - | - | - | 345,895 | 340,282 |
- Products | 152,479 | 155,231 | 152,479 | 155,231 | ||||
- Services | 150,409 | 138,364 | 150,409 | 138,364 | ||||
Sweden | 302,888 | 293,595 | - | - | - | - | 302,888 | 293,595 |
- Products | 142,484 | 136,829 | 142,484 | 136,829 | ||||
- Services | 131,969 | 118,713 | 131,969 | 118,713 | ||||
Baltics & Finland | - | - | 274,453 | 255,542 | - | - | 274,453 | 255,542 |
- Products | 51,905 | 67,586 | 51,905 | 67,586 | ||||
- Service | 22,187 | 19,985 | 22,187 | 19,985 | ||||
Spain | - | - | 74,093 | 87,570 | - | - | 74,093 | 87,570 |
- Products | 1,037 | - | 1,037 | 0 | ||||
- Services | 223,797 | 283,466 | 223,797 | 283,466 | ||||
UK & Ireland | - | - | 224,834 | 283,466 | - | - | 224,834 | 283,466 |
- Products | 76,686 | 71,953 | 76,686 | 71,953 | ||||
- Services | 10,218 | 9,990 | 10,218 | 9,990 | ||||
Rest of Europe | - | - | 86,904 | 81,943 | - | - | 86,904 | 81,943 |
- Products | 374,838 | 385,668 | 272,113 | 276,368 | - | - | 646,952 | 662,036 |
- Services | 273,944 | 248,209 | 388,170 | 432,153 | - | - | 662,114 | 680,362 |
Total sales revenue | 648,783 | 633,877 | 660,284 | 708,522 | - | - | 1,309,066 | 1,342,398 |
EBITDA | 54,961 | 41,485 | -26,606 | -10,403 | -26,316 | -32,371 | 2,039 | -1,288 |
EBT | 49,502 | 35,119 | -72,239 | -51,475 | -24,045 | -28,975 | -46,783 | -45,331 |
Assets | 333,538 | 406,984 | 561,418 | 440,480 | 126,250 | 167,026 | 1,027,738 | 1,014,490 |
Liabilities | 112,905 | 201,103 | 503,112 | 401,269 | -60,014 | -62,734 | 562,535 | 539,638 |
Working capital | 125,722 | 185,989 | 149,341 | 149,687 | -19,464 | -24,153 | 255,600 | 311,524 |
Investment in fixed assets | 2,216 | 5,110 | 6,365 | 12,508 | - | 26 | 8,581 | 17,643 |
KNOK | 2024 | 2023 |
Rent, electricity, cleaning | 17,337 | 16,962 |
Vehicles | 13,964 | 14,317 |
Other consultancy fees | 25,438 | 38,450 |
IT | 45,765 | 44,927 |
Travel | 13,222 | 11,632 |
Marketing | 10,329 | 9,984 |
Other costs | 31,125 | 28,972 |
Total | 157,179 | 165,244 |
Specification of recognized auditors fee: | 2024 | 2023 |
Fee for auditing services | 3,928 | 3,924 |
Fee for other services | 277 | 145 |
Total 1 | 4,206 | 4,069 |
value | ||||||||
KNOK | 2024 | |||||
| Current | Fixed | Profit for | ||||
| Entity | assets | assets | Debt | Equity | Turnover | year |
Spok AS | 5,304 | 1,442 | 3,658 | 1,596 | 14,954 | 361 |
Total | 5,304 | 1,442 | 3,658 | 1,596 | 14,954 | 361 |
KNOK | 2024 | 2023 | ||
| Cost | Market | Cost | Market | |
| Company | price | value | price | value |
| Other long term investments: | ||||
Plata Capital Europe AS | 476 | - | 476 | - |
1X Holding AS | 4,001 | 4,001 | 4,001 | 4,001 |
Total | 4,477 | 4,001 | 4,477 | 4,001 |
KNOK | 2024 | 2023 |
Interest income | 3,503 | 1,604 |
Currency adjustment bank and unpaid receivables and liabilities | 9,466 | 9,818 |
Profit from associated companies | 245 | 191 |
Other financial income 1 | 2,070 | 150 |
Total financial income | 15,284 | 11,763 |
Interest expense 2 | -12,794 | -6,924 |
Interest expenses leasing IFRS 16 | -4,507 | -4,297 |
Currency adjustment bank and unpaid receivables and liabilities | 111 | -1,840 |
Other financial expenses 3 | -5,398 | -4,585 |
Total financial expenses | -22,588 | -17,646 |
Net financial items | -7,304 | -5,884 |
KNOK | 2024 | 2023 |
Salaries | 263,064 | 262,080 |
Severance packages | 8,864 | 8,382 |
Director's fee and Nomination Committee | 2,872 | 2,240 |
Social fee | 47,125 | 46,449 |
Pension costs | 16,353 | 15,728 |
Other payroll costs | 28,230 | 31,903 |
Total payroll costs | 366,508 | 366,782 |
KNOK | 2024 | 2023 |
| Board of Directors | ||
Director's fee | 2,050 | 2,082 |
| Executive Management Team | ||
Salaries | 16,690 | 19,200 |
Bonus | 2,162 | 2,771 |
Company car | 1,092 | 1,022 |
Exercised options | 392 | 2,156 |
Other remuneration | 1,469 | 902 |
Pension expenses | 1,789 | 1,866 |
Total salaries and remuneration | 25,645 | 29,998 |
| Shares per | Shares per | Options per | Options per | |
| Name, position | 31.12.24 | 31.12.23 | 31.12.24 | 31.12.23 |
| Board of Directors | ||||
Morthen Johannessen, Chairman 1 | 147,584 | 112,135 | ||
Ingeborg Molden Hegstad, Director 2 | 30,826 | 25,602 | ||
Cathrine Laksfoss, Director | 10,435 | 5,211 | ||
Audun Nordtveit, Director | 28,296 | 23,072 | ||
Pål Wibe, Director | 3,868 | |||
Peter Wirén, former Director 4 | - | 40,607 | ||
Total | 221,009 | 166,020 | - | - |
| Shares per | Shares per | Options per | Options per | |
| Name, position | 31.12.24 | 31.12.23 | 31.12.24 | 31.12.23 |
| Executive Management Team | ||||
Jacob Tveraabak, CEO 3 | 250,146 | 230,843 | 1,000,000 | 750,000 |
Marius Drefvelin CFO from 01.09.23 | 21,364 | - | 275,000 | 150,000 |
| Knut Olav Nyhus Olsen, SVP People | 46,995 | 31,227 | 350,000 | 275,000 |
| & Organisation, and head of Marketing | ||||
| and Internal Communication | ||||
Gisle Elvebakken, SVP Norway to 31.08.24 | - | 47,645 | - | 350,000 |
| Julius Stulpinas, SVP Technology & | 49,321 | 38,365 | 325,000 | 250,000 |
| supply chain | ||||
Rimantas Mažulis, SVP Baltics | 44,951 | 30,523 | 400,000 | 325,000 |
Lorena Gómez, SVP Spain | 35,119 | 19,846 | 300,000 | 200,000 |
Chris Mackie, SVP E-commerce to 31.01.24 | - | 25,104 | - | 125,000 |
Magnus Rosén, SVP Sweden | 27,307 | 15,886 | 275,000 | 175,000 |
Alex Eveleigh, SVP UK & Ireland from 15.01.24 | - | - | 100,000 | |
Total | 475,203 | 439,439 | 3,025,000 | 2,600,000 |
Total costs and Social Security Provisions (KNOK) | 2024 | 2023 | |
Total IFRS cost | 4 222 | 6 827 | |
Total Social security provisions | 10 | - | 432 |
4,232 | 6,395 | ||
Granted instruments | 2024 | 2023 | |
Instrument | Option | Option | |
Quantity 31.12 (instruments) | 1 230 000 | 1 335 000 | |
Quantity 31.12 (shares) | 1 230 000 | 1 335 000 | |
Contractual life * | 5.00 | 5.00 | |
Strike price * | 10.92 | 21.34 | |
Share price * | 10.95 | 21.16 | |
Expected lifetime * | 3.25 | 3.25 | |
Volatility * | 40.44% | 43.11% | |
Interest rate * | 3.69% | 3.31% | |
Dividend * | 0.00 | 0.00 | |
FV per instrument * | 3.58 | 7.07 |
| Weighted | ||
| Number of | Average | |
| Activity | instruments | Strike Price |
Outstanding OB (01.01.2024) | 3,422,500 | 22.33 |
Granted | 1,230,000 | 10.92 |
Terminated | -557,500 | 21.95 |
Outstanding CB (31.12.2024) | 4,095,000 | 18.98 |
Vested CB | 1,772,500 | 23.06 |
| Strike | Number of | Weighted Average | Vested instruments |
| price | instruments | remaining contractual life | 31.12.2024 |
10.92 | 1,230,000 | 4.37 | - |
14.68 | 500,000 | 0.84 | 500,000 |
18.00 | 150,000 | 3.67 | 37,500 |
21.77 | 890,000 | 3.36 | 222,500 |
21.91 | 625,000 | 2.36 | 312,500 |
30.23 | 700,000 | 1.35 | 700,000 |
Total | 4,095,000 | 1,772,500 |
| Equipment | Total | Equipment | Total | |||||
| KNOK | Land | Buildings | owned | 2024 | Land | Buildings | owned | 2023 |
Acquisition costs 01.01 | 825 | 8,731 | 94,764 | 104,320 | 825 | 8,731 | 79,880 | 89,436 |
Addition | 8,581 | 8,581 | 13,845 | 13,845 | ||||
Divestment | -2,056 | -4,773 | -6,829 | -4,434 | -4,434 | |||
Currency exchange differences | 4,862 | 4,862 | 5,473 | 5,473 | ||||
Acquisition costs 31.12 | 825 | 6,675 | 103,434 | 110,933 | 825 | 8,731 | 94,764 | 104,320 |
Accumulated depreciations 01.01 | -825 | -8,731 | -64,366 | -73,922 | -825 | -8,731 | -56,125 | -65,681 |
Depreciations | -5,649 | -5,649 | -4,537 | -4,537 | ||||
Depreciations of the year regarding rental machines is booked as cost of gods sold | -4,417 | -4,417 | -4,308 | -4,308 | ||||
Divestment | 2,056 | 4,467 | 6,523 | 4,330 | 4,330 | |||
Currency exchange differences | -3,720 | -3,720 | -3,727 | -3,727 | ||||
Accumulated depreciations 31.12 | -825 | -6,675 | -73,686 | -81,186 | -825 | -8,731 | -64,366 | -73,922 |
Book value 31.12 | - | - | 29,748 | 29,748 | - | - | 30,397 | 30,397 |
Depreciation ratio | 10-33% | 10-33% | ||||||
Depreciation method | Linear | Linear |
| Right of use | Right of use cars | Total | Right of | Right of use cars | Total | |
| KNOK | offices | and equipment | 2024 | use offices | and equipment | 2023 |
Acquisition costs 01.01 | 147,642 | 44,489 | 192,131 | 113,840 | 35,140 | 148,980 |
Addition | 10,477 | 5,651 | 16,129 | 25,872 | 6,841 | 32,713 |
Divestment | - | -899 | -899 | - | 371 | 371 |
Currency exchange differences | 6,351 | 1,255 | 7,607 | 7,930 | 2,136 | 10,067 |
Acquisition costs 31.12 | 164,470 | 50,496 | 214,967 | 147,642 | 44,489 | 192,131 |
Accumulated depreciations 01.01 | -62,815 | -29,748 | -92,562 | -44,795 | -21,486 | -66,281 |
Depreciations | -17,196 | -6,417 | -23,613 | -15,510 | -6,950 | -22,459 |
Currency exchange differences | -2,273 | 129 | -2,144 | -2,510 | -1,312 | -3,822 |
Accumulated depreciations 31.12 | -82,284 | -36,036 | -118,319 | -62,815 | -29,748 | -92,562 |
Book value 31.12 | 82,187 | 14,461 | 96,647 | 84,827 | 14,741 | 99,568 |
Depreciation ratio | 10-33% | 10-33% | 10-33% | 10-33% |
2024 | 2023 | |||||||||
Other intangible assets (KNOK) | Technology | Brand | Customer | Software | Total | Technology | Brand | Customer | Software | Total |
Acquisition costs 01.01 | 147,040 | 31,502 | 95,834 | 13,174 | 287,550 | 107,510 | 31,502 | 92,425 | 9,376 | 240,813 |
Acquired by acquisition | - | - | - | - | - | 16,105 | - | 3,409 | - | 19,514 |
Investment | 27,916 | - | - | 3,628 | 31,545 | 23,425 | - | - | 3,798 | 27,223 |
Acquisition costs 31.12 | 174,957 | 31,502 | 95,834 | 16,802 | 319,095 | 147,040 | 31,502 | 95,834 | 13,174 | 287,550 |
Accumulated impairments and amortizations 01.01 | -105,655 | -3,371 | -51,581 | -8,390 | -168,998 | -105,655 | -1,164 | -42,632 | -8,383 | -157,834 |
Accumulated impairments and amortizations 31.12 | -105,655 | -5,679 | -61,521 | -8,398 | -181,254 | -105,655 | -3,371 | -51,581 | -8,390 | -168,998 |
Translation differences | 95 | 4,430 | 10,650 | -690 | 14,485 | -1,855 | 3,383 | 6,129 | -883 | 6,774 |
Book value 31.12 | 69,397 | 30,252 | 44,963 | 7,714 | 152,326 | 39,530 | 31,513 | 50,382 | 3,901 | 125,327 |
Amortizations of the year | - | -2,308 | -9,939 | -8 | -12,256 | - | -2,207 | -8,949 | -7 | -11,163 |
This year change in translation differences | 1,950 | 1,047 | 4,369 | 193 | 7,559 | 0 | 2,446 | 4,792 | 7 | 7,245 |
Amortizations schedule | 10 and 15 | Impairment | 1-7 years | 4-7 years | 10 and 15 | Impairment | 1-7 years | 4-7 years | ||
| years | test | years | test | |||||||
Amortizations ratio | 7-10% | 14-100% | 14-25% | 7-10% | 14-100% | 14-25% |
| StrongPoint | StrongPoint | StrongPoint | StrongPoint | Total | Total | |||||
| Goodwill (KNOK) | StrongPoint AS | StrongPoint AB | Technology AB | Baltic | S.L.U | E-com AB | ALS | Hamari | 2024 | 2023 |
Acquisition costs 01.01 | 15,976 | 2,612 | 81,127 | 23,318 | 4,431 | 25,889 | 38,268 | 2,914 | 194,535 | 191,620 |
Acquisition | - | - | 2,914 | |||||||
Acquisition costs 31.12 | 15,976 | 2,612 | 81,127 | 23,318 | 4,431 | 25,889 | 38,268 | 2,914 | 194,535 | 194,535 |
Accumulated impairment 01.01 | -14,689 | -229 | - | -23,345 | - | - | - | - | -38,263 | -38,263 |
Accumulated impairment 31.12 | -14,689 | -229 | - | -23,345 | - | - | - | - | -38,263 | -38,263 |
Translation differences | - | - | 11,478 | 3,254 | 1,408 | 1,172 | 6,148 | 144 | 23,604 | 18,054 |
Book value 31.12 | 1,286 | 2,383 | 92,605 | 3,227 | 5,839 | 27,060 | 44,416 | 3,058 | 179,875 | 174,325 |
This year change in translation differences | - | - | 1,466 | 152 | 274 | 429 | 3,085 | - | 5,407 | 11,492 |
| Goodwill (KNOK) | |||
Acquired company | Cash generating unit | 31.12.2024 | 31.12.2023 |
StrongPoint AS | Scandinavia | 1,286 | 1,286 |
StrongPoint AB | Scandinavia | 2,383 | 2,383 |
StrongPoint Technology AB | Scandinavia | 92,605 | 91,139 |
StrongPoint UAB | International incl. R&D | 3,227 | 3,075 |
StrongPoint S.L.U | International incl. R&D | 5,839 | 5,564 |
StrongPoint E-com AB | Scandinavia | 27,060 | 26,632 |
StrongPoint ALS | International incl. R&D | 44,416 | 41,331 |
StrongPoint Hamari Oy | International incl. R&D | 3,058 | 2,914 |
Total goodwill | 179,875 | 174,325 |
Inventories (KNOK) | 2024 | 2023 |
Inventories | 197,292 | 241,050 |
Provision for obsolete stock | -24,141 | -10,626 |
Total | 173,151 | 230,424 |
Provision for obsolete stock (KNOK) | 2024 | 2023 |
Provision for obsolete stock, opening balance | -10,626 | -10,416 |
Taken to income/charged to expense (-) change in provision | -13,515 | -210 |
Provision for obsolete stock, closing balance | -24,141 | -10,626 |
Short term receivables (KNOK) | 2024 | 2023 |
Accounts receivables | 223,238 | 240,790 |
Prepaid expenses | 28,236 | 22,032 |
Other receivables | 10,351 | 14,955 |
Total short term receivables 31.12 | 261,826 | 277,777 |
Changes in provision for bad debts (KNOK) | 2024 | 2023 |
01.01 | 7,243 | 6,027 |
Applied provisions | - | -676 |
Reversed provisions | -393 | -594 |
New provision for bad debt | 903 | 2,486 |
Total 31.12 | 7,753 | 7,243 |
Aging of accounts receivables (KNOK) | 2024 | 2023 |
Not due | 180,683 | 154,583 |
0-3 months | 38,269 | 85,025 |
3-6 months | 3,837 | 1,182 |
6-12 months | 449 | - |
Total 31.12 | 223,238 | 240,790 |
long term receivables (KNOK) | 2024 | 2023 |
Deposit rented offices | 896 | 1,372 |
Total long term receivables 31.12 | 896 | 1,372 |
KNOK | 2024 | 2023 |
Cash and bank deposits | 82,490 | 39,340 |
Overdraft | - | 94,153 |
Unused overdraft / credit facilities | 20,000 | 55,847 |
Type of loan | 2024 | 2023 | Borrowing terms | Average nominal interest for 2024 |
Multi-currency, group credit account ¹ | - | 94,153 | Overdraft limit MNOK 150, not time limited | 5.80% |
Credit facilities | 120,000 | - | Repayment/renewal in 2025 | 10.49% |
Long term loan | 5,229 | 8,646 | Quarterly repayments | 1.72% |
Short term debt | 4,253 | 4,299 | Repayment in 2025 | 2.6%-7.99% |
Financial leasing | 3,402 | 4,240 | Monthly and quarterly payments | |
IFRS 16 car liabilities | 9,266 | 8,762 | ||
Total interest-bearing debt | 142,149 | 120,100 | ||
IFRS 16 rent liabilities | 82,186 | 84,827 | ||
Total interest-bearing debt and IFRS 16 rent liabilities | 224,336 | 204,927 |
KNOK | 2024 | 2023 |
Bank overdraft | - | 94,153 |
Current interest-bearing liabilities | 154,353 | 22,278 |
Due after one year | 69,983 | 88,496 |
Total interest-bearing debt and IFRS 16 rent liabilities | 224,336 | 204,927 |
Asset | 31.12.2024 | 31.12.2023 |
Operating equipment and inventories for StrongPoint AS | 48,360 | 100,960 |
Lien over Företagsinnteckning StrongPoint AB ¹ | 123,722 | 117,711 |
Co-surety Norway, Sweden, the Baltics and UK * | 120,000 | 150,000 |
| New | Currency | ||||
| KNOK | 31.12.2023 | CashFlow | contracts | differences | 31.12.2024 |
Interest-bearing liabilities | 107,098 | (98,300) | 120,000 | 684 | 129,482 |
Lease liabilities | 97,829 | (22,534) | 16,129 | 3,523 | 94,854 |
Total | 204,926 | (120,833) | 136,129 | 4,207 | 224,336 |
| New | Currency | ||||
| KNOK | 31.12.2022 | CashFlow | contracts | differences | 31.12.2023 |
Interest-bearing liabilities | 37,757 | 75,553 | - | (6,212) | 107,098 |
Lease liabilities | 81,203 | (24,444) | 32,713 | 8,357 | 97,829 |
Total | 118,960 | 51,109 | 32,713 | 2,145 | 204,927 |
| Future minimum rent for the leasing contracts per | The present value of | ||
| 31.12 is as follows: | future payments | ||
KNOK | 2024 | 2023 | 2024 |
Within one year | 30,744 | 26,979 | 27,087 |
After one year, but within five years | 67,621 | 66,130 | 46,149 |
After more than five years | 15,738 | 17,307 | 7,362 |
Total | 114,104 | 110,417 | 80,598 |
Sensitivity currency exposure; | KNOK |
Credit facilities | -1,200 |
Short term loans | -52 |
Long term loans | -43 |
Leasing | -127 |
KNOK | 2024 | 2023 |
Total interest-bearing debt | 142,149 | 120,100 |
Cash | 82,490 | 39,340 |
Net interest-bearing debt | 59,659 | 80,760 |
Total capital adjusted for Goodwill | 847,862 | 863,676 |
Debt ratio | 7% | 9% |
2024 | 2023 | |
Bank overdraft | 5.80% | 5.13% |
Credit facilities | 10.49% | |
Short term loans | 5.30% | 5.30% |
Long term loans | 1.72% | 1.72% |
| Balance sheet | ||||||
| KNOK | amount | 0-6 months | 6-12 months | 1-2 year | 2-3 year | more than 3 years |
Secured loans (long and short term interest-bearing debt) | 129,482 | 125,601 | 2,563 | 1,318 | - | - |
Secured loans, interest | IA | 96 | 30 | 11 | 0 | IA |
Leasing | 94,854 | 13,095 | 13,095 | 20,489 | 13,673 | 34,503 |
Leasing, interest | IA | 2,221 | 2,202 | 3,334 | 2,435 | IA |
Other long term debt | 602 | 602 | ||||
Accounts payable | 140,789 | 140,789 | - | - | - | - |
Net liabilities financial instruments | 365,727 | 281,803 | 17,890 | 25,755 | 16,107 | 34,503 |
Sensitivity currency exposure; | KNOK |
SEK weakened by 10% against EUR | -1,440 |
SEK weakened by 10% against GBP | - |
SEK weakened by 10% against USD | 1,519 |
NOK weakened by 10% against SEK | 188 |
NOK weakened by 10% against EUR | 283 |
NOK weakened by 10% against GBP | 30 |
NOK weakened by 10% against USD | 379 |
| Fair value measurement using | |||
| Significant | |||
| unobservable | |||
| Date of valuation | Total | inputs (Level 3) | |
| Assets measured at fair value: | |||
| Financial assets | |||
Cash | 31 December 2024 | 82,490 | 82,490 |
Accounts receivable | 31 December 2024 | 223,238 | 223,238 |
Other long-term investments | 31 December 2024 | 4,001 | 4,001 |
| Financial debts | |||
Accounts payable | 31 December 2024 | -140,789 | -140,789 |
Bank loans | 31 December 2024 | -9,482 | -9,482 |
2024 | 2023 | |||
KNOK | Sale | Purchase | Sale | Purchase |
Spok AS | 336 | 3,172 | 345 | 3,433 |
2024 | 2023 | |||
KNOK | Receivables | Debt | Receivables | Debt |
Spok AS | - | 6 | - | 274 |
Company | Adress | Main area of business | Share of votes | Stake |
StrongPoint AS 1 | 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 4 | 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% |
2024 | 2023 | ||||||||||||||
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 | 1.006 | 1.012 | 1.019 | 1.008 | 0.998 | 1.012 | 1.016 | 1.029 | 1.038 | 1.034 | 1.014 | 1.021 | 1.029 | 0.996 | 1.013 |
Euro | 11.350 | 11.384 | 11.512 | 11.683 | 11.590 | 11.418 | 11.716 | 11.790 | 11.785 | 11.791 | 11.741 | 11.739 | 11.795 | 11.424 | 11.241 |
GBP | 13.218 | 13.320 | 13.460 | 13.639 | 13.549 | 13.489 | 13.893 | 13.846 | 14.027 | 14.122 | 14.081 | 14.177 | 14.225 | 13.136 | 12.934 |
KNOK | 2024 | 2023 |
Earnout Hamari | - | 1,686 |
Rental deposit | 602 | 162 |
Balance 31.12 | 602 | 1,848 |
Of which long term provisions | 602 | 1,848 |
KNOK | 2024 | 2023 |
Profit for the year | -31,930 | -34,200 |
| Weighed average number of shares during the year | ||
Basic | 44,631,136 | 44,397,547 |
Effect of dilutive share based incentive plans | 4,095,000 | 3,422,500 |
Diluted | 48,726,136 | 47,820,047 |
| Earnings per share (NOK) | ||
Basic | (0.72) | (0.77) |
Diluted | (0.66) | (0.72) |
Number of outstanding shares (numbers in thousand) | 2024 | 2023 |
01.01: Number of shares (after deductions for own shares) | 44,538 | 44,304 |
Sale of own shares during the year | 156 | 234 |
31.12: Number of shares (after deductions for 194 thousand own shares) | 44,694 | 44,538 |
No. | Name | No. of shares | % |
1 | STRØMSTANGEN AS | 3,933,092 | 8.76 |
2 | TOHATT AS | 2,225,000 | 4.96 |
3 | SOLE ACTIVE AS | 2,221,717 | 4.95 |
4 | BANK PICTET & CIE (EUROPE) AG | 1,981,821 | 4.42 |
5 | ZETTERBERG, GEORG (incl. fully owned companies) | 1,400,000 | 3.12 |
6 | NORDNET BANK AB | 1,320,626 | 2.94 |
7 | AVANZA BANK AB | 1,299,363 | 2.89 |
8 | RING, JAN | 1,243,374 | 2.77 |
9 | VERDADERO AS | 1,081,285 | 2.41 |
10 | JAHATT AS | 1,080,850 | 2.41 |
11 | MUEN INVEST AS | 806,000 | 1.80 |
12 | EVENSEN, TOR COLKA | 803,000 | 1.79 |
13 | HSBC BANK PLC | 702,612 | 1.57 |
14 | WAALER AS | 700,000 | 1.56 |
15 | BANQUE PICTET & CIE SA | 670,033 | 1.49 |
16 | JOHANSEN, STEIN | 600,000 | 1.34 |
17 | MP PENSJON PK | 561,402 | 1.25 |
18 | SKANDINAVISKA ENSKILDA BANKEN AB | 520,185 | 1.16 |
19 | ALS KINGFISHER LIMITED | 506,156 | 1.13 |
20 | EUROPEAN RETAIL ENGINEERING LIMITED | 506,156 | 1.13 |
Sum 20 largest shareholders | 24,162,672 | 53.83 | |
Sum 2 248 other shareholders | 20,725,680 | 46.17 | |
Sum all 2 268 shareholders | 44,888,352 | 100.00 |
Number of shares | Share capital | |||
KNOK | 2024 | 2023 | 2024 | 2023 |
Ordinary shares 01.01 | 44,888 | 44,376 | 27,831 | 27,513 |
Ordinary shares 31.12 | 44,888 | 44,888 | 27,831 | 27,831 |
| Own shares: | ||
Numbers in 1000 | 2024 | 2023 |
01.01 | 350 | 585 |
Sales of own shares | -156 | -234 |
31.12 | 194 | 350 |
Nominal value | 0.62 | 0.62 |
Own shares specified in equity (KNOK): | 121 | 217 |
KNOK | 2024 | 2023 |
Tax payable | 1,422 | 3,891 |
Tax items relating to previous years | 77 | - |
Change in deferred tax | -16,352 | -15,023 |
Tax expense | -14,853 | -11,132 |
Included as tax expense in the financial statements | -14,853 | -11,132 |
Reconciliation of the nominal tax rate | 22% | 22% |
KNOK | 2024 | 2023 |
Profit before tax | -46,783 | -45,331 |
Tax calculated at a rate of 22% | -10,292 | -9,973 |
Taxes related to companies in other countries with other tax rate | -2,605 | -2,347 |
Change in tax rate in Lithuania | -83 | - |
Non-taxable items (22% of permanent differences) | -2,236 | 884 |
Unrecognized deferred tax asset | 302 | 304 |
Effect corrections previous years 1 | 61 | - |
Tax expense | -14,853 | -11,131 |
| Consolidated income | ||||||
| Deferred tax assets | Deferred tax liabilities | statement | ||||
KNOK | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 |
Current assets | 692 | 665 | 3,026 | 3,756 | 787 | -926 |
Liabilities | 5,218 | 4,393 | -2,432 | -2,318 | -711 | -2,169 |
Fixed assets | 265 | 248 | -16,555 | -18,219 | -1,680 | -532 |
Losses carried forward | 39,804 | 25,800 | -586 | -1,331 | -14,748 | -11,397 |
Deferred tax | 45,979 | 31,106 | -16,547 | -18,111 | -16,352 | -15,023 |
KNOK | 2024 | 2023 |
Holiday pay owed | 20,840 | 20,328 |
Accrued expenses | 39,854 | 32,179 |
Deferred income | 81,645 | 62,520 |
Warranty provisions | 2,065 | 1,232 |
Other short term debt | 12,487 | 15,534 |
Total other short term debt | 156,890 | 131,794 |
Warranty provisions (KNOK) | 2024 | 2023 |
Balance 01.01 | 1,232 | 2,149 |
Provision | 1,945 | 1,215 |
Currency differences | 20 | 154 |
Used | -1,133 | -2,287 |
Balance 31.12 | 2,065 | 1,232 |
Of which warranties due within 1 year | 2,065 | 1,232 |