CORRECTION: Financial results 12 months 2016 COR
Post# of 301275
CORRECTIONS:
- Date of BALANCE SHEET (31.12) and SHARE (31.12) are corrected in the FINANCIAL HIGHLIGHTS section.
- English text editorial corrections. No changes made in Estonian announcement.
IN SHORT
Consolidated net sales in 2016 were 17.5 mil. euros, representing an 9,3% decrease compared to the same period in 2015 (18.6 mil. euros in 2015). Consolidated EBITDA amounted to 100 thousand euros (EBITDA 739 thousand euros in 2015). Reducing the stock volumes of own produced goods negatively influenced the EBITDA of 2016 through changes in inventories in the amount of 529 thousand euros (in 2015 the increase in stock had a positive effect to EBITDA in the amount of 477 thousand euros). Consolidated net loss in 2016 amounted to 1.0 mil. euros (compared to net loss 0.4 mil. euros in 2015).
The turnover of Skano Fibreboard OÜ together with its Finnish subsidiary Suomen Tuulileijona in 2016 was 12.1 mil. euros (2015: 12.6 mil. euros). The operating loss in 2016 was 96 thousand euros (in 2015 operating profit 268 thousand euros).
Sales decreased in Russia and Finland, two of our larger markets, due to their general economic situation. We have been continuously expanding the list of our target markets and made significant efforts in product development.
The turnover of Skano Furniture Factory OÜ was 4.2 mil. euros, including the amount of 1.0 mil. euros sales to Skano group furniture retail companies (2015 respectively 4.8 mil. euros and 1.2 mil. euros). The sales decreased in 2016 by 11.8%. The decrease in sales has turned to small increase during Q4 2016. The operating loss in 2016 was 658 thousand euros (in 2015 the operating loss was 634 thousand euros). The operating loss includes the write-offs of the receivables from subsidiaries respectively 202 thousand euros in 2016 and 265 thousand euros in 2015. The operating loss was also affected by decrease of inventories through changes in inventory of finished goods. 2016 costs were higher also due to one-off redundancy costs.
The turnover of Skano Furniture OÜ retail chain was 2,2 mil. euros (2015: 2.5 mil. euros). Operating loss in 2016 was 83 thousand euros (2015: 352 thousand euros). Operating loss was negatively influenced by the weakening Ukrainian currency hryvna, we had in 2016 in Ukraine a loss-making retail subsidiary (closure of our Ukrainian operations is now in process, as earlier announced).
BALANCE SHEET
As of 31.12.2016 the total assets of Skano Group AS amounted to 12.0 mil. euros (31.12.2015: 13.3 mil. euros). The liabilities of the company of 8.1 mil. euros accounted for 67.4% of total assets (31.12.2015: 62.9%).
Receivables and prepayments of 1.0 mil. euros at 31.12.2016 were at same level as of 31.12.2015 (31.12.2015: 1.0 mil. euros). Inventories have decreased by 0.6 mil euros last year, amounting to 2.8 mil. euros on 31.12.2016. (31.12.2015: 3.4 mil. euros). Property, plant and intangibles amounted to 8.1 mil. euros as of 31.12.2016 (8,5 mil. euros as of 31.12.2015).
Current and non-current liabilities have decreased by 0.2 mil. euros to 8.1 mil. euros (31.12.2015: 8.3 mil. euros).
DIVISIONAL REVIEW:
SALES BY BUSINESS SEGMENTS
| th EUR | % of sales | |||
| 2016 | 2015 | 2016 | 2015 | |
| Fibreboards | 12,170 | 12,696 | 69.5% | 67.6% |
| Furniture wholesale | 4,235 | 4,801 | 24.2% | 25.6% |
| Furniture retail | 2,203 | 2,537 | 12.6% | 13.5% |
| Group transactions | (1,106) | (1,245) | (6.3%) | (6.6%) |
| TOTAL | 17,502 | 18,789 | 100.0% | 100.0% |
SALES BY GEOGRAPHICAL SEGMENTS
| th EUR | % of net sales | |||
| 2016 | 2015 | 2016 | 2015 | |
| Finland | 6,060 | 6,912 | 34.6% | 36.8% |
| Estonia | 3,129 | 3,256 | 17.9% | 17.3% |
| Russia | 2,878 | 3,351 | 16.4% | 17.8% |
| Great Britain | 1,244 | 1,206 | 7.1% | 6.4% |
| Latvia | 760 | 774 | 4.3% | 4.1% |
| Portugal | 717 | 235 | 4.1% | 1.3% |
| Sweden | 596 | 574 | 3.4% | 3.1% |
| Ukraine | 394 | 400 | 2.3% | 2.1% |
| Lithuania | 406 | 434 | 2.3% | 2.3% |
| SAR | 288 | 493 | 1.6% | 2.6% |
| Germany | 206 | 160 | 1.2% | 0.9% |
| Denmark | 123 | 158 | 0.7% | 0.8% |
| Other countries | 701 | 836 | 4.0% | 4.4% |
| TOTAL | 17,502 | 18,789 | 100.0% | 100.0% |
Turnover has increased in Portugal and in Great Britain. The decrease in turnover was mainly because of lower sales in Russia and Finland.
OPERATING PROFIT BY BUSINESS SEGMENTS
| th EUR | 2016 | 2015 |
| Fibreboards | (96) | 268 |
| Furniture wholesale | (658) | (634) |
| Furniture retail | (83) | (352) |
| Elimination | 107 | 617 |
| TOTAL | (730) | (101) |
| Net financial costs | (310) | (301) |
| Income tax | (5) | (9) |
| NET PROFIT | (1,045) | (411) |
SKANO FIBREBOARD (including Suomen Tuulileijona Oy)
The net sales of Skano Fibreboard in 2016 amounted to 12.1 mil. euros and operating loss to 96 thousand euros. In the same period 2015 the turnover of Skano Fibreboard totalled 12.6 mil. euros and the operating profit totalled 268 thousand euros. The decrease in the stock of finished production affected negatively the operating result trough changes in inventories of finished goods.
The decrease in sales in 2016 compare to last year was mainly because of decrease of sales in Finland and Russia, total decrease in these markets was 860 thousand euros. In 2015 Finnish and Russian market was 57.7% from the total sales, in 2016 the share was 52,8%. Sales increased most in Portugal.
SALES BY GEOGRAPHICAL SEGMENTS: FIBREBOARDS
| th EUR | % of net sales | |||
| 2016 | 2015 | 2016 | 2015 | |
| Finland | 4,597 | 5,134 | 41.3% | 44.6% |
| Estonia | 1,682 | 1,752 | 13.8% | 13.7% |
| Russia | 1,527 | 1,850 | 11.5% | 13.1% |
| Great Britain | 1,146 | 1,163 | 9.1% | 8.3% |
| Portugal | 717 | 235 | 5.6% | 0.8% |
| Sweden | 596 | 573 | 4.8% | 4.6% |
| Latvia | 397 | 305 | 2.7% | 2.2% |
| SAR | 288 | 493 | 2.4% | 4.4% |
| Lithuania | 175 | 102 | 1.3% | 0.7% |
| Denmark | 123 | 158 | 1.2% | 1.4% |
| Germany | 140 | 160 | 1.2% | 1.2% |
| Other countries | 682 | 683 | 5.2% | 4.9% |
| TOTAL | 12,070 | 12,608 | 100.0% | 100.0% |
SKANO FURNITURE
FURNITURE WHOLESALE
The net sales of the Skano Furniture Factory in 2016 amounted to 4.2 mil. euros including sales to group retail operations 1.0 mil. euros. Operating loss was 658 thousand euros. In 2015 the turnover of the factory amounted to 4.8 mil. euros and the operating loss to 634 thousand euros. The decrease in sales was 11.8% mainly due to sales decrease in Finland. The operating loss was negatively affected by decrease in inventories through changes in finished goods inventories.
SALES BY GEOGRAPHICAL SEGMENTS: FURNITURE WHOLESALE
| th EUR | % of net sales | |||
| 2016 | 2015 | 2016 | 2015 | |
| Finland | 1,463 | 1,770 | 35.5% | 36.5% |
| Russia | 1,349 | 1,501 | 32.7% | 31.2% |
| Other countries | 417 | 373 | 8.2% | 8.1% |
| Group retail companies | 1,007 | 1,157 | 23.6% | 24.2% |
| TOTAL | 4,236 | 4,801 | 100.0% | 100.0% |
FURNITURE RETAIL
Skano group retail business is operated by a private limited daughter company Skano Furniture OÜ and its subsidiaries in Latvia, Lithuania and Ukraine. As of 31.12.2016 Skano has totally 8 stores: two stores in Tallinn, one store in Tartu, one store in Pärnu, one store in Riga, one store in Vilnius, one store in Kiev and one store in Kharkiv. In October 2016, the shop in Tallinn Rocca al Mare was closed and the shop in Pärnu Road was enlarged. Also, one shop in Kiev was closed in October 2016.
Retail sale amounted to 2.2 mil. euros in 2016 (2015: 2.5 mil. euros) what is 13.2% less than in 2015. Operating loss in 2016 was 83 thousand euros (2015: 352 thousand euros). Operating loss in 2015 contains a loss from a drop of currency exchange rate of hryvnia in the amount of 243 thousand euros and inter-company receivable write-offs in the amount of 125 thousand euros.
SALES BY GEOGRAPHICAL SEGMENTS: FURNITURE RETAIL
| th EUR | % of net sales | Number of stores | ||||
| 2016 | 2015 | 2016 | 2015 | 2016 | 2015 | |
| Estonia* | 1,330 | 1,472 | 60.4% | 58.0% | 4 | 5 |
| Latvia | 363 | 469 | 16.5% | 18.5% | 1 | 1 |
| Ukraine** | 278 | 264 | 12.6% | 10.4% | 2 | 4 |
| Lithuania | 231 | 332 | 10.5% | 13.1% | 1 | 1 |
| TOTAL | 2,202 | 2,537 | 100.0% | 100.0% | 8 | 11 |
* In October 2016, the shop in Tallinn Rocca al Mare centre was closed and the amount of shops in Estonia remained 4.
** In October 2016, the shop in Kiev Arax centre was closed and the 2 shops remain in Ukraine.
FORECAST AND DEVELOPMENT
SKANO FIBREBOARD: 2017 has started with increased sales in our largest market, Finland. We are in process of adding more sales agents in Germany, the biggest fibreboard market in Europe, which should help us grow sales further. The improvement program of our production process is in work and the aim is to lower the production costs.
In July 2016, Skano Fibreboard OÜ received Sintef Certification, which has now opened the doors to sell our wind barrier boards on the Norwegian market, the negotiations are in process.
SKANO FURNITURE FACTORY AND WHOLESALE: The cost cutting program in 2016 improves our cost competitiveness for 2017. Negotiations with agents from both Norway and Great Britain are in process, which should improve our possibilities for further sale in these markets. .
SKANO FURNITURE RETAIL SALES: We expect steady retail sales in the Baltics in 2017. The cost savings recently undertaken should improve the profitability of the retail business. The Ukrainian subsidiary will be closed during 1Q 2017, as earlier announced. At the same time, we are in process of entering into a distribution agreement with an Ukrainian retail company wanting to sell our furniture.
FINANCIAL HIGHLIGHTS
| th EUR | 2016 | 2015 | 2014 |
| Income statement | |||
| Revenue | 17 502 | 18 789 | 20 330 |
| EBITDA | 100 | 739 | -312 |
| EBITDA margin | 0,6% | 3,9% | -1,5% |
| Operating profit | -730 | -101 | -1 199 |
| Operating margin | -4,2% | -0,5% | -5,9% |
| Net profit | -1 045 | -411 | -1 481 |
| Net margin | -6,0% | -2,2% | -7,3% |
| Balance sheet (31.12) | |||
| Total assets | 11 964 | 13 262 | 13 329 |
| Return on assets | -8,7% | -3,1% | -11,1% |
| Equity | 3 900 | 4 919 | 5 300 |
| Return on equity | -26,8% | -8,4% | -27,9% |
| Debt-to-equity ratio | 67,4% | 63,8% | 57,5% |
| Share (31.12) | |||
| Closing price | 0,460 | 0,730 | 0,850 |
| Earnings per share | -0,23 | -0,09 | -0,33 |
| Price-earnings ratio | -2,00 | -8,11 | -2,58 |
| Book value of a share | 0,87 | 1,09 | 1,18 |
| Market to book ratio | 0,53 | 0,67 | 0,72 |
| Market capitalization | 2 070 | 3 284 | 3 824 |
EBITDA = Earnings before interest. taxes. depreciation and amortization
EBITDA margin = EBITDA / Revenue
Operating margin = Operating profit / Revenue
Net margin = Net profit / Revenue
Return on assets = Net profit / Total assets
Return on equity = Net profit / Equity
Debt-to-equity ratio = Liabilities / Total assets
Earnings per share = Net profit / Total shares
Price-earnings ratio = Closing price / Earnings per share
Book value of a share = Equity / Total shares
Market to book ratio = Closing price / Book value of a share
Market capitalization = Closing price * Total shares
BALANCE SHEET
| th EUR | 31.12.2016 | 31.12.2015 |
| Cash and bank | 184 | 292 |
| Receivables and prepayments | 965 | 997 |
| Inventories | 2,760 | 3,426 |
| Total current assets | 3,909 | 4,715 |
| Investment property | 405 | 406 |
| Tangible fixed assets | 7,584 | 8,120 |
| Intangible fixed assets | 66 | 21 |
| Total fixed assets | 8,055 | 8,547 |
| TOTAL ASSETS | 11,964 | 13,262 |
| Debt obligations | 1,176 | 1,253 |
| Payables and prepayments | 2,497 | 2,684 |
| Short-term provisions | 15 | 15 |
| Total current liabilities | 3,688 | 3,952 |
| Non-current debt obligations | 4,163 | 4,163 |
| Non-current provisions | 213 | 228 |
| Total non-current liabilities | 4,376 | 4,391 |
| Total liabilities | 8,064 | 8,343 |
| Share capital at nominal value | 2,699 | 2,699 |
| Issue premium | 364 | 364 |
| Statutory capital reserve | 288 | 288 |
| Other reserves | 2 | 7 |
| Currency translation | 40 | 7 |
| Retained profits | 1,552 | 1,965 |
| Net profit (loss) for the year | (1,045) | (411) |
| Total equity | 3,957 | 4,919 |
| TOTAL LIABILITIES AND EQUITY | 11,964 | 13,262 |
INCOME STATEMENT
| th EUR | 4Q 2016 | 4Q 2015 | 2016 | 2015 | |
| SALES | 3,873 | 4,225 | 17,502 | 18,789 | |
| Cost of goods sold | (3,350) | (3,543) | (14,425) | (14,870) | |
| Gross profit | 522 | 682 | 3,077 | 3,919 | |
| Marketing expenses | (589) | (807) | (2,939) | (3,203) | |
| General administrative expenses | (136) | (183) | (595) | (705) | |
| Other income | 27 | 61 | 98 | 342 | |
| Other expenses | (131) | (34) | (371) | (454) | |
| Operating profit (loss) | (307) | (281) | (730) | (101) | |
| Financial income and financial expenses | (69) | (75) | (309) | (301) | |
| Profit (loss) before taxes | (376) | (356) | (1,039) | (402) | |
| Prepaid income tax | (2) | (5) | (6) | (9) | |
| NET RESULT FOR THE PERIOD | (378) | (361) | (1,045) | (411) | |
| Basic earnings per share | (0.08) | (0.08) | (0.23) | (0.09) | |
| Diluted earnings per share | (0.08) | (0.07) | (0.23) | (0.09) | |
| Other comprehensive income: | |||||
| Currency translation differences | 23 | 97 | 33 | 23 | |
| TOTAL INCOME | (355) | (264) | (1,012) | (388) | |
The planned time of publishing of interim report of the first quarter of 2017 is week 22 in 2017 (30-31th of May 2017)
Torfinn Losvik
CEO and Chairman of the Management Board
+372 569 90 988
torfinn.losvik@skanogroup.com
(0)
(0)