2015-08-06 07:30:00 CEST
2015-08-06 07:30:50 CEST
REGULATED INFORMATION
Incap - Interim report (Q1 and Q3)
INCAP GROUP INTERIM REPORT JANUARY-JUNE 2015 (UNAUDITED): REVENUE AND PROFIT CONTINUED STRONG GROWTH
Incap Corporation
Stock Exchange Release 6 August 2015 at 8.30 am
(EET)
INCAP GROUP INTERIM REPORT JANUARY-JUNE 2015 (UNAUDITED): REVENUE AND PROFIT
CONTINUED STRONG GROWTH
The revenue of Incap Group increased by 63% on the corresponding period last
year to EUR 13.3 million. Also profitability improved further and operating
profit amounted to EUR 1.5 million. The outlook of the company is good, and both
the Group's revenue and operating profit are estimated to exceed clearly the
level of previous year. The financing position of the company has improved as a
result of enhanced profitability and the successful rights issue.
Key figures in January-June 2014
* The Group's revenue in January-June 2015 grew by 63% on corresponding period
last year, amounting to EUR 13.3 million (1-6/2014: EUR 8.2 million).
* The Group's operating profit (EBIT) improved clearly on corresponding period
of previous year and amounted to approximately EUR 1.5 million (EUR -0.1
million), being more than 11% of revenue.
* Net profit for the period improved compared with the corresponding period of
previous year and amounted to EUR 0.8 million (EUR -0.6 million).
* The company specifies its previous guidance and estimates that the Group's
revenue and operating profit (EBIT) in 2015 will be clearly higher than in
2014.
The accounting principles for the interim report
This interim report has been prepared in accordance with international financial
reporting standards (IFRS) - IAS 34 Interim Financial Reporting standard. When
preparing the release, the same principles have been used as in the 2014
financial statements. Unless otherwise stated, the comparison figures refer to
the same period in the previous year. The information in this interim report is
unaudited.
The figures in the interim report release describe the company's continuing
operations, i.e. the business operations of the factories in Estonia and India
as well as the parent company without the business operations of the factory in
Vaasa, which was sold to the local management of the factory on 31 December
2014.
Ville Vuori, President and CEO of Incap Group:"By focusing on the electronics manufacturing business we have achieved the
targeted efficiency improvement both in sales and delivery process. Focusing has
enabled the introduction of a new operational model, which has been very
successfully implemented by our organization. Both our revenue and profitability
show a significant improvement.
Our sales and, accordingly, the order intake have proceeded well, and based on
the development we have a reason to upgrade our previous estimate on the result
for this year. Successful rights issue and improved profitability secure the
sufficiency of financing now when the business is growing.
I am pleased with our performance during the first half of the year and trust on
our company's evolution and opportunities on the long run."
Incap Group's revenue and earnings in January-June 2015
Revenue for January-June amounted to EUR 13.3 million, up approximately 63%
year-on-year (1-6/2014: EUR 8.2 million) and approximately 28% higher than in
the second half of the year 2014 (7-12/2014: EUR 10.3 million). The revenue
increased mainly due to strengthening demand for the services of the factory in
India. New customers were acquired also to the factory in Estonia, where the
revenue increased as intended.
The operating profit (EBIT) for the first half of the year amounted to EUR 1.5
million, showing a remarkable progress when compared with the loss in the
corresponding period in 2014 (EUR -0.1 million). Operating profit improved also
compared with the second half of the year 2014, when the operating profit
amounted to EUR 1.2 million. The operating profit for the reporting period was
approximately 11.2% out of revenue, which can be considered as a good level in
the business for electronics manufacturing services in general.
In December 2014, Incap sold the operations of its factory in Vaasa to the local
management. The business transaction was finalised in January 2015, when the
sales price was paid to the company. As a result of a change in inventory value
in December 2014 the final sales price exceeded slightly EUR 1 million.
Despite the strong growth in revenue, the personnel expenses in the reporting
period stood at approximately EUR 1.6 million showing only a minor increase on
the corresponding period (EUR 1.5 million). Also the growth of inventory value
remained moderate.
Net financial expenses amounted to EUR 0.2 million (EUR 0.5 million).
Depreciation was EUR 0.2 million (EUR 0.2 million).
Net profit for the reporting period was EUR 0.8 million (loss EUR -0.6 million).
Earnings per share were EUR 0.01 (EUR -0.01).
COMPARISON |1-6/2015|1-6/2014|7-12/2014|1-12/2014|
BY REPORT PERIOD (1,000 euros)| | | | |
-------------------------------+--------+--------+---------+---------+
Revenue | 13,254| 8,155| 10,345| 18,499|
-------------------------------+--------+--------+---------+---------+
Operating profit/loss (EBIT) | 1,478| -144| 1,205| 1,061|
-------------------------------+--------+--------+---------+---------+
Profit/loss for the period | 845| -637| 788| 151|
-------------------------------+--------+--------+---------+---------+
Earnings per share, EUR | 0.01| -0.01| 0.01| 0.00|
Investments
Investments in the reporting period totalled EUR 0.7 million (EUR 0.02 million)
and were related to the development of production capacity in India and Estonia.
Balance sheet, financing and cash flow
The balance sheet total on 30 June 2015 stood at EUR 17.6 million (EUR 13.8
million). The Group's equity at the close of the reporting period was EUR 4.6
million (EUR 0.08 million). The parent company's equity totalled EUR 9.1
million, representing 45% of the share capital (EUR 9.4 million, 46%). The
Group's equity ratio was 26.3% (0.6%).
Liabilities decreased to EUR 13.0 million compared with the corresponding period
previous year (EUR 13.8 million), of which EUR 7.4 million (EUR 9.2 million)
were interest-bearing liabilities.
Interest-bearing net liabilities decreased from the comparison period and were
EUR 4.7 million (EUR 8.1 million), and the gearing ratio was 100% (9,831%).
The company's non-current interest-bearing liabilities decreased from EUR 2.1
million in the comparison period to EUR 0.3 million in the reporting period,
because the investment of Finnfund in Incap's subsidiary in India was
transferred to current interest-bearing liabilities based on the maturity date
of the loan. Finnfund's investment of approximately EUR 1.9 million was due to
be paid back after the reporting period on 22 July 2015 in accordance with the
conditions of the contract between the companies. Due to technical reasons
related to the official and banking process of India, Incap and Finnfund have
agreed on a one-month extension in repayment. Based on its investment, Finnfund
has held 22.5% of the shares of Incap Contract Manufacturing Services Pvt. Ltd.,
and after the payment of the loan the subsidiary will be owned by 100% by Incap
Corporation.
The current interest-bearing liabilities of the company amounted to EUR 7.1
million (EUR 7.1 million). Out of this, EUR 3.3 million was related to the
Indian subsidiary and included Finnfund's investment in Incap India. Other
current interest-bearing liabilities consist of bank loans and limits of EUR
3.4 million by the Finnish bank and factoring credit line amounting to EUR 0.4
million in Estonia.
The rest of the loan from OP Bank (previous convertible loan 2007), amounting to
approximately EUR 0.2 million, was repaid in June 2015 and it no longer was
included in the balance at the end of the reporting period.
In the beginning of the reporting period the company agreed with the Finnish
bank upon new conditions and instalments. The covenants of the loans include
EBITDA and equity ratio, and their status is reviewed every six months until 30
June 2018. The first review took place on 30 June 2015, when the target level of
EBITDA was EUR 0.5 million and of equity ratio 7.5%. The company fulfilled these
covenants, as the actual EBITDA on the review date was EUR 1.6 million and the
equity ratio 26.3%.
The company has a payment arrangement with the Finnish Tax Administration,
according to which the company is reducing the tax liabilities by at least EUR
20,500 monthly until February 2016. On 30 June 2015, the total amount of tax
liabilities within the scope of this arrangement was EUR 0.1 million. According
to the provisions of the agreement, if an instalment is delayed, the Finnish Tax
Administration has the right to terminate the agreement with immediate effect.
As to the loans granted by the Indian bank the company has committed to follow
ordinary covenants and the bank's general loan conditions.
INSTALMENTS AND INTERESTS OF LOANS (1,000 euros)
-------------------+-----------+---------+------------------
|Instalments|Interests|30 June 2015 Total
-------------------+-----------+---------+------------------
Less than 6 months| -4,033| -100| -4,132
-------------------+-----------+---------+------------------
6-12 months | -250| -78| -328
-------------------+-----------+---------+------------------
1-5 years | -3,069| -161| -3,231
-------------------+-----------+---------+------------------
More than 5 years | 0| 0| 0
-------------------+-----------+---------+------------------
| -7,352| -339| -7,691
The Group's quick ratio was 0.7 (0.5), and the current ratio was 1.0 (0.9).
Cash flow from operations was EUR 1.4 million (EUR 0.02 million). On 30 June
2015, the Group's cash and cash equivalents totalled EUR 2.7 million (EUR 1.0
million). The change in cash and cash equivalents showed an increase of EUR 0.7
million (a decrease of EUR 0.5 million).
Aspects related to the Group's financing and liquidity are also described in the
section "Short-term risks and factors of uncertainty concerning operations".
Personnel
At the end of the reporting period, Incap Group had a payroll of 397 employees
(451). 86% (72%) of the personnel worked in India, 13% (11%) in Estonia and 1%
(16%) in Finland.
Inission AB's public tender offer on Incap shares
Inission AB's holdings in Incap increased in December 2014 to approximately
30.27% of all Incap shares and votes, and thereby Inission became obliged to
make a mandatory public tender offer for all other Incap shares and securities
entitling to shares in line with the Securities Market Act, Chapter 11, Section
19. Inission published on 23 December 2014 a release concerning its mandatory
public tender offer. The price offered in the tender offer was EUR 0.03 in cash
for each Incap share. The acceptance period of the tender offer was from 7 to
30 January 2015. On 16 January 2015 the Board of Directors of Incap announced in
their statement that they considered the price offered in the tender offer too
low and the members of the Board of Directors who participated in the decision-
making recommended unanimously the refusal of the tender offer.
Inission AB informed in February 2015 that based on the trades in the tender
offer its holding had increased by 3.54%. Because Inission had further acquired
7,684,615 shares through direct trades, Inission's holdings were increased to
approximately 40.85% of all shares and votes of Incap, i.e. to a total of
44,573,010 shares.
Rights issue
The Board of Directors of Incap Corporation resolved on 25 May 2015, based on
the authorization granted to it by the Company's Extraordinary General Meeting
on 7 May 2015, on the share issue against payment in which the company offered
to its shareholders 109,114,035 new shares for subscription. The subscription
period started on 1 June 2015 and ended on 22 June 2015.
Altogether 106,585,585 new shares were subscribed by the preferred subscription
rights and 52,850,453 new shares by the secondary subscription rights i.e.
approximately 146% of all the new shares offered. The Board of Directors
accepted 106,585,585 new shares by the preferred subscription rights and
2, 528,450 new shares by the secondary subscription rights i.e. altogether 100%
of all the new shares offered.
Inission AB, Oy Etra Invest Ab and Ilmarinen Mutual Pension Insurance Company,
the three biggest shareholders of the company, subscribed for the new shares in
accordance with their conditional subscription undertakings at minimum for such
number of the new shares that corresponds to their pro rata proportions of the
company's outstanding shares.
The company collected EUR 2,182,280.70 new equity through the rights issue i.e.
the full amount targeted under the rights issue. Altogether 1,033 subscribers
participated in the rights issue by the preferred subscription rights and 471
subscribers by the secondary subscription rights.
As a result of the rights issue, the number of the company's shares was doubled
and increased by 109,114,035 to 218,228,070 shares. The total subscription price
amounting to EUR 2,181,280.70 together with the related costs for the share
issue (approximately EUR 0.2 million) were recorded in the invested unrestricted
equity reserve of the company. The rights issue did not amend the registered
share capital of the company.
The new shares were admitted to trading on NASDAQ OMX Helsinki on 1 July 2015.
Annual General Meeting 2015
The Annual General Meeting of Incap Corporation was held in Helsinki on 31 March
2015. A total of 15 shareholders participated in the meeting, representing
approximately 69.4% of all shares and votes. The Annual General Meeting adopted
the financial statements for the financial period ended 31 December 2014 and
decided, in accordance with the proposal of the Board of Directors, that no
dividend be distributed for the financial period and that the loss for the
financial period (EUR 2,677,306.56) be recognised in equity. The Annual General
Meeting discharged the members of the Board of Directors and the President and
CEO from liability.
Extraordinary General Meeting
Incap Corporation's Extraordinary General Meeting was held on 7 May 2015. A
total of 14 shareholders participated in the meeting, representing approximately
60.0% of all shares and votes.
The Extraordinary General Meeting resolved to authorise the Board of Directors
in accordance with the Board of Directors' proposal to decide on a share issue
to the shareholders of the company in proportion to the current shareholdings in
the company (rights issue) so that the maximum number of new shares to be issued
based on the authorization is 109,114,035 new shares of the company.
The Board of Directors used the authorisation in June 2015, when the company
arranged a successful rights issue.
Reduction of share capital
The General Meeting held on 31 March 2015 resolved to reduce the share capital
of the company from the present EUR 20,486,769.50 to cover the losses and to
transfer funds to unrestricted equity reserves. After the implementation of
necessary steps the new share capital of the company would be EUR 1,000,000 and
the unrestricted equity reserve EUR 6,958,257.44. The parent company's equity
would accordingly exceed the level set in the Companies Act, chapter 20, section
23. Covering the losses would clarify the parent company's balance sheet
structure and improve the ratio between the company's equity and share capital.
Because the respective decision of the Annual General Meeting was not entered
into the trade register within the obligatory period of one month, the decision
of the General Meeting has become void. Due to this, a new decision on the
reduction of the share capital will be taken in the next Annual General Meeting
in 2016, or in an extraordinary general meeting, in case there is a reason to
organise such a meeting based on any other issue.
Present authorisation of the Board of Directors
The Annual General Meeting held on 31 March 2015 authorised the Board of
Directors to decide to issue a maximum of 10,911,403 new shares either against
payment or without payment. The new shares may be issued to the company's
shareholders in proportion to their current shareholdings in the company or
deviating from the shareholders' pre-emptive right through one or more directed
share issue, if the company has a weighty financial reason to do so, such as
developing the company's equity structure, implementing mergers and acquisitions
or other restructuring measures aimed at developing the company's business,
financing of investments and operations or using the shares as a part of the
company's remuneration and compensation system. The Board of Directors will
decide upon terms and scope related to share issues.
The Board of Directors has not used the authorisation, which is valid until 31
March 2016.
Board of Directors and Auditor
The Annual General Meeting held on 31 March 2015 re-elected Fredrik Berghel,
Olle Hulteberg and Susanna Miekk-oja to the Board and elected Rainer Toiminen
and Carl-Gustaf von Troil as new members to the Board of Directors. From among
its members, the Board elected Olle Hulteberg to the Chairman of the Board.
The firm of independent accountants Ernst & Young Oy was re-elected as the
company's auditor, with Jari Karppinen, Authorised Public Accountant, as the
principal auditor.
Shares and shareholders
Incap Corporation has one series of shares, and the number of shares at the end
of the reporting period was 218,228,070 (30.6.2014: 109,114,035).
During the reporting period, the share price varied between EUR 0.03 and 0.08
(EUR 0.04 and 0.09). The closing price was EUR 0.08 (EUR 0.06). The trading
volume during the period was 30,655,801 shares, or 14.1% of outstanding shares
(22,659,425 shares, or 20.8% of outstanding shares). The market capitalisation
on 30 June 2015 was EUR 16.8 million (EUR 6.6 million). At the end of reporting
period, Incap had 1,648 shareholders (1,697). Nominee-registered or foreign
owners held 41.6% (30.6%) of all shares. The company does not hold any of its
own shares.
LARGEST SHAREHOLDERS |Shares, pcs|Holding, %
on 30 June 2015 | |
-------------------------------------------+-----------+----------
Inission AB (nominee-registered) | 90,490,452| 41.5
-------------------------------------------+-----------+----------
Oy Etra Invest Ab | 34,379,891| 15.8
-------------------------------------------+-----------+----------
Ilmarinen Mutual Pension Insurance Company| 16,615,384| 7.6
-------------------------------------------+-----------+----------
Onvest Oy | 5,002,945| 2.3
-------------------------------------------+-----------+----------
Laurila Kalevi Henrik | 4,470,858| 2.1
-------------------------------------------+-----------+----------
JMC Finance Oy | 4,338,072| 2.0
-------------------------------------------+-----------+----------
Mandatum Life Unit-linked | 3,654,292| 1.7
-------------------------------------------+-----------+----------
Hallqvist AB | 3,045,243| 1.4
-------------------------------------------+-----------+----------
Kontino Invest Oy | 2,761,018| 1.3
-------------------------------------------+-----------+----------
Sjöblom Katri Pauliina | 2,303.828| 1.1
Announcements in accordance with Section 10 of Chapter 9 of the Securities
Market Act on a change in holdings
After the trades based on the mandatory public tender offer, Inission AB's
holding was in January 2015 increased to 40.85% or to 44,573,010 shares of all
shares and votes of Incap. The previous holding of Inission was 37.31% or
40,707,564 shares.
Short-term risks and factors of uncertainty concerning operations
General risks related to the company's business operations and sector include
the development of customer demand, price competition in contract manufacturing,
successful acquisition of new customers, availability and price development of
raw material and components, sufficiency of funding, liquidity and exchange rate
fluctuations.
As a result of the improved profitability and the rights issue in June 2015, the
financing position of the company has improved and the sufficiency of financing
or working capital is presenting no remarkable risk at the moment.
Based on the cash flow estimate prepared in connection with this interim report
Incap estimates that the company's working capital is sufficient to cover the
requirement for the next 12 months.
The value of the shares in subsidiaries in the parent group has a significant
impact on the parent company's equity and therefore on, for example, equity
ratio. There is an element of uncertainty associated with the value of the
subsidiary in Estonia due to its unprofitability in the past. The business
development of the Indian subsidiary has been favourable and there are no
indications of impairment of its shares.
Strategy and targets
In 2015 Incap is focusing on increasing the revenue and improving the
operational efficiency further.
In line with focusing operations - after having divested mechanics operations -
the company's core business is the contract manufacturing of electronics and the
related assembly. The company has an explicit peer group, EMS, which is
enhancing the company's brand and communication with stakeholders like customers
and investors.
Incap has factories with state-of-the-art technology in Estonia and in India,
i.e. in countries with competitive cost structure. The operations in both
factories are on high-class level as to quality and have been approved by
globally operating, well-known customers. In 2015, the factories will have a
common enterprise resource planning platform, enabling synergies and efficient
operations between the factories. The choice of manufacturing location and
eventual transfer of production from a factory to another is for the customer
even easier than before.
Increasing the revenue by enhancing the sales and marketing is one of the most
important targets in 2015. The company has established the extremely lean
organisation structure, enabling fast decision-making and clear roles for
everybody. This increases the satisfaction among personnel and customers. The
structure secures short reaction times and flexibility in the customer
interface. The company has acquired new customers and received new projects from
present customers. The quotation base both in Estonia and India has grown and
the revenue is expected to develop favourably.
Incap's operational model is clear and efficient. The very core of the
operations is near the customers, in factories acting as independent costs
centres. Low overall costs enable profitable operations and competitive edge.
The Board of Directors continues assessing potential strategic
alternatives.After the financial situation has improved Incap is better
positioned to negotiate on eventual alliances, thereby ensuring the interests of
all shareholders of the company.
Outlook for 2015
Incap's estimates for future business development are based both on its
customers' forecasts and on the company's own assessments. Due to the general
economic uncertainty it is very hard to estimate the development of customer
demand. Many customers are indicating growth in demand in 2015 but give
reservations regarding their own volumes.
The intensified new customer acquisition in line with the company's strategy has
proceeded well and the quotation base of both factories has grown steadily.
Based on this the company specifies its previous guidance given in the financial
statement release and the prospectus and estimates that the Group's revenue and
operating profit (EBIT) in 2015 are clearly higher than in 2014, when the
revenue was EUR 18.5 million and the operating profit (EBIT) EUR 1.1 million.
The company estimated previously that the revenue and operating profit in 2015
are higher than in 2014.
Incap will publish its Interim Management Statement for the period from 1
January until 12 November 2015 on Thursday, 12 November 2015.
In Helsinki, 6 August 2015
INCAP CORPORATION
Board of Directors
For additional information, please contact:
Ville Vuori, President and CEO, tel. +358 400 369 438
Kirsti Parvi, CFO, tel. +358 50 517 4569
DISTRIBUTION
NASDAQ OMX Helsinki Ltd
Principal media
The company's home page www.incapcorp.com
ANNEXES
1 Consolidated Statement of Comprehensive Income
2 Consolidated Balance Sheet
3 Consolidated Cash Flow Statement
4 Consolidated Statement of Changes in Equity
5 Group Key Figures and Contingent Liabilities
6 Calculations of Key Figures
INCAP IN BRIEF
Incap Corporation is an international contract manufacturer whose comprehensive
services cover the entire life-cycle of electromechanical products from design
and sourcing to actual manufacture and further to maintenance services. Incap's
customers are leading suppliers of high-technology equipment in their own
business segments, and Incap increases their competitiveness as a strategic
partner. Incap has operations in Finland, Estonia, India and China. The company
currently employs approximately 400 people. Incap's share is listed on the
NASDAQ OMX Helsinki Ltd. since 1997. Additional information: www.incapcorp.com.
Annex 1
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME (IFRS), CONTINUING OPERATIONS
-------------------------------------------------------------------------------
1-6/2015 1-6/2014 Change, % 7-12/2014 1-12/2014
(1,000 euros, unaudited)
-------------------------------------------------------------------------------
REVENUE 13,254 8,155 63 10,345 18,499
Work performed by the
enterprise and capitalised 0 0 0 0 0
Change in inventories of
finished goods 195 -87 326 -73 -159
Other operating income 28 249 -89 31 280
Raw materials and consumables
used 9,174 5,647 62 7,019 12,665
Personnel expenses 1,604 1,501 7 1,340 2,841
Depreciation, amortisation and
impairment losses 155 153 1 162 314
Other operating expenses 1,067 1,160 -8 578 1,738
OPERATING PROFIT/LOSS 1,478 -144 1,129 1,205 1,061
Financing income and expenses -194 -493 -61 -254 -747
PROFIT/LOSS BEFORE TAX 1,284 -637 302 951 314
Income tax expenses -439 0 -163 -163
PROFIT/LOSS FOR THE PERIOD 845 -637 233 788 151
Earnnings per share 0.01 -0.01 292 0.01 0.00
-------------------------------------------------------------------------------
-------------------------------------------------------------------------------
OTHER COMPREHENSIVE INCOME 1-6/2015 1-6/2014 Change, % 7-12/2014 1-12/2014
-------------------------------------------------------------------------------
PROFIT/LOSS FOR THE PERIOD 845 -637 233 788 151
OTHER COMPREHENSIVE INCOME:
Items that may be recognised
in profit or loss at a later
date:
Translation differences from
foreign units 368 121 204 248 370
Other comprehensive income,
net 368 121 204 248 370
TOTAL COMPREHENSIVE INCOME 1,213 -516 335 1,036 521
Attributable to:
Shareholders of the parent
company 1,213 -516 335 1,036 521
Non-controlling interest 0 0 0 0 0
-------------------------------------------------------------------------------
Annex 2
CONSOLIDATED BALANCE SHEET (IFRS), CONTINUING OPERATIONS
-------------------------------------------------------------------------------
(EUR thousands, 30 June 2015 30 June 2014 Change, % 31 December 2014
unaudited)
-------------------------------------------------------------------------------
ASSETS
NON-CURRENT ASSETS
Property, plant and
equipment 2,227 1,699 31 1,519
Goodwill 947 883 7 910
Other intangible assets 50 71 -30 56
Other financial assets 1,258 1,029 22 1,079
Deferred tax assets 0 0 0 0
TOTAL NON-CURRENT ASSETS 4,482 3,682 22 3,565
CURRENT ASSETS
Inventories 4,869 4,351 12 3,371
Trade and other
receivables 5,549 4,756 17 5,585
Cash and cash equivalents 2,699 1,048 158 1,873
TOTAL CURRENT ASSETS 13,117 10,154 29 10,829
Non-current assets held- 0 0 0
for-sale
TOTAL ASSETS 17,599 13,836 27 14,394
EQUITY ATTRIBUTABLE TO
EQUITY HOLDERS OF THE
PARENT COMPANY
Share capital 20,487 20,487 0 20,487
Share premium account 44 44 0 44
Reserve for invested
unrestricted equity 19,464 17,471 11 17,471
Exchange differences -429 -1,136 -62 -888
Retained earnings -34,933 -36,783 -5 -35,687
TOTAL EQUITY 4,633 83 5,509 1,427
NON-CURRENT LIABILITIES
Deferred tax liabilities 0 0 0 0
Interest-bearing loans
and borrowings 282 2,058 -86 256
NON-CURRENT LIABILITIES 282 2,058 -86 256
CURRENT LIABILITIES
Trade and other payables 5,614 4,585 22 3,617
Current interest-bearing
loans and borrowings 7,070 7,111 -1 9,093
CURRENT LIABILITIES 12,684 11,695 8 12,710
Liabilities relating to 0 0 0
non-current assets held-
for-sale
TOTAL EQUITY AND
LIABILITIES 17,599 13,836 27 14,394
-------------------------------------------------------------------------------
Annex 3
CONSOLIDATED CASH FLOW STATEMENT (IFRS), CONTINUING OPERATIONS
-------------------------------------------------------------------------------
(EUR thousands, unaudited) 1-6/2015 1-6/2014 1-12/2014
-------------------------------------------------------------------------------
Cash flow from operating activities
Operating profit, continuing operations 1,335 -143 1,061
Operating profit, discontinued operations - 64 396
Operating profit, in total 1,335 -79 1,457
Adjustments to operating profit 97 -203 -528
Change in working capital 324 686 -1,164
Interest paid and payments made -375 -387 -699
Interest received 9 3 11
Paid tax and tax refund 0 0 182
Cash flow from operating activities 1,391 20 -741
Cash flow from investing activities
Capital expenditure on tangible and intangible
assets -728 -16 -201
Proceeds from sale of tangible and intangible
assets 0 209 229
Other investments 0 0 0
Loans granted 0 0 0
Sold shares of subsidiary 0 0 0
Repayments of loan assets 0 0 0
Cash flow from investing activities -728 193 28
Cash flow from financing activities
Proceeds from share issue 2,182 0 0
Drawdown of loans 0 0 2,381
Repayments of borrowings -2,127 -715 -1,434
Tax -36 0 0
Repayments of obligations under finance leases 0 -12 -26
Cash flow from financing activities 20 -727 920
Change in cash and cash equivalents 683 -549 207
Cash and cash equivalents at beginning of period 1,873 1,507 1,507
Effect of changes in exchange rates 143 55 158
Changes in fair value (cash and cash equivalents) 0 35 0
Cash and cash equivalents at end of period 2,699 1,048 1,872
-------------------------------------------------------------------------------
Annex 4
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (IFRS), CONTINUING OPERATIONS
-------------------------------------------------------------------------------
Share Share Reserve for Exchange Retained Total
(EUR thousands, capital premium invested differences earnings
unaudited) account unrestricted
equity
-------------------------------------------------------------------------------
-------------------------------------------------------------------------------
Equity at 1
January 2014 20,487 44 17,471 -1,258 -36,057 687
-------------------------------------------------------------------------------
Total
comprehensive
income 0 0 0 0 -572 -572
-------------------------------------------------------------------------------
Currency
translation
differences 0 0 0 121 0 121
-------------------------------------------------------------------------------
Other changes 0 0 0 0 -153 -153
-------------------------------------------------------------------------------
-------------------------------------------------------------------------------
Equity at 30
June 2014 20,487 44 17,471 -1,136 -36,783 83
-------------------------------------------------------------------------------
-------------------------------------------------------------------------------
Equity at 1
January 2015 20,487 44 17,471 -888 -35,687 1,427
-------------------------------------------------------------------------------
Total
comprehensive
income 0 0 0 0 845 845
-------------------------------------------------------------------------------
Currency
translation
differences 0 0 0 458 -91 368
-------------------------------------------------------------------------------
Rights issue 0 0 2,182 0 0 2,182
-------------------------------------------------------------------------------
Transaction cost
for equity 0 0 -189 0 0 -189
-------------------------------------------------------------------------------
Equity at 30
June 2015 20,487 44 19,464 -429 -34,933 4,633
-------------------------------------------------------------------------------
Annex 5
GROUP KEY FIGURES AND CONTINGENT LIABILITIES (IFRS), CONTINUING OPERATIONS
-------------------------------------------------------------------------------
(unaudited) 1-6/2015 1-6/2014 1-12/2014
-------------------------------------------------------------------------------
-------------------------------------------------------------------------------
Revenue, EUR million 13.3 8.2 18.5
-------------------------------------------------------------------------------
Operating profit/loss, EUR million 1.5 -0.1 1.1
-------------------------------------------------------------------------------
% of revenue 11.2 -1.8 5.7
-------------------------------------------------------------------------------
Profit/loss before taxes, EUR million 1.3 -0.6 0.3
-------------------------------------------------------------------------------
% of revenue 9.7 -7.8 1.7
-------------------------------------------------------------------------------
Return on investment (ROI), % 19.2 -0.9 11.2
-------------------------------------------------------------------------------
Return on equity (ROE), % 55.8 -412.5 15.4
-------------------------------------------------------------------------------
Equity ratio, % 26.3 0.6 9.9
-------------------------------------------------------------------------------
Gearing, % 100.4 9 831.3 524.0
-------------------------------------------------------------------------------
Net debt, EUR million 4.7 7.9 5.5
-------------------------------------------------------------------------------
Net interest-bearing debt, EUR million 4.7 8.1 7.5
-------------------------------------------------------------------------------
Quick ratio 0.7 0.5 0.6
-------------------------------------------------------------------------------
Current ratio 1.0 0.9 0.9
-------------------------------------------------------------------------------
Average number of shares during the review 109,716,875 109,114,035 109,114,035
period, adjusted for share issues
-------------------------------------------------------------------------------
Earnings per share (EPS), EUR 0.01 -0.01 0.00
-------------------------------------------------------------------------------
Equity per share, EUR 0.02 0.00 0.01
-------------------------------------------------------------------------------
P/E ratio 10.4 -10.3 43.3
-------------------------------------------------------------------------------
Trend in share price
-------------------------------------------------------------------------------
Minimum price during the period, EUR 0.03 0.04 0.04
-------------------------------------------------------------------------------
Maximum price during the period, EUR 0.08 0.09 0.11
-------------------------------------------------------------------------------
Mean price during the period, EUR 0.06 0.06 0.06
-------------------------------------------------------------------------------
Closing price at the end of the period, 0.08 0.06 0.06
EUR
-------------------------------------------------------------------------------
Total market capitalisation, EUR million 16.8 6.6 6.5
-------------------------------------------------------------------------------
Trade volume, no. of shares 30,655,801 22,659,425 40,584,525
-------------------------------------------------------------------------------
Trade volume, % 14.1 20.8 37.2
-------------------------------------------------------------------------------
Investments, EUR million 0.7 0.0 0.2
-------------------------------------------------------------------------------
% of revenue 5.5 0.2 1.1
-------------------------------------------------------------------------------
Average number of employees 393 387 404
-------------------------------------------------------------------------------
-------------------------------------------------------------------------------
CONTINGENT LIABILITIES, EUR million
-------------------------------------------------------------------------------
FOR OWN LIABILITIES
-------------------------------------------------------------------------------
Mortgages and pledges 14.7 12.7 14.5
-------------------------------------------------------------------------------
-------------------------------------------------------------------------------
Off-balance sheet liabilities 4.8 5.0 4.0
-------------------------------------------------------------------------------
-------------------------------------------------------------------------------
Nominal value of currency options, EUR 0 0 0
thousand
-------------------------------------------------------------------------------
Fair values of currency options, EUR 0 0 0
thousand
-------------------------------------------------------------------------------
-------------------------------------------------------------------------------
Annex 6
CALCULATION OF KEY FIGURES
100 x (profit/loss for the period + financial
Return on investment, % expenses)
---------------------------------------------------
equity + interest-bearing financing loans
Return on equity, % 100 x profit/loss for the period
---------------------------------------------------
average equity during the financial period
Equity ratio, % 100 x equity
---------------------------------------------------
balance sheet total - advances received
Gearing, % 100 x interest-bearing net financing loans
---------------------------------------------------
equity
Net liabilities liabilities - current assets
Quick ratio current assets
---------------------------------------------------
short-term liabilities - short-term advances
received
Current ratio current assets + inventories
---------------------------------------------------
short-term liabilities
Earnings per share net profit/loss for the period
--------------------------------------------------- average number of shares during the period,
adjusted for share issues
Equity per share equity
---------------------------------------------------
number of shares at the end of the period,
adjusted for share issues
VAT-exclusive working capital acquisitions,
Capital expenditure without deduction of investment subsidies
average of personnel numbers calculated at the end
Average number of employees of each month
closing price for the period x number of shares
Total market capitalisation available for public trading
[HUG#1943870]
© 2024 Nasdaq, Inc. All Rights Reserved |