AS Ekspress Grupp: Consolidated Interim Report for the

New Post Public Reply Private Reply Replies (0) Message Board
News Desk 2018
AS Ekspress Grupp: Consolidated Interim Report for the Second Quarter and Half Year of 2013

Tallinn, Estonia, 2013-08-01 14:54 CEST (GLOBE NEWSWIRE) --  

In the 2 nd quarter of this year, Ekspress Grupp earned net profit of EUR 1.4 million as compared to EUR 972 thousand a year before which is 44% higher. EBITDA was 6% lower than last year, i.e. EUR 2.4 million as compared to EUR 2.5 million last year. We are satisfied with both results as they exceeded our forecasts published in the last quarter’s report. We expected net profit to increase by 30% and EBITDA to decrease by 7%. The EBITDA margin for the quarter fell by 0.2 percentage points as compared to the same period last year. 

In the first half of 2013, we earned net profit in the amount of EUR 2 million which is 76% higher than in the same period last year and EBITDA was 6% lower than last year, totalling EUR 3.9 million. The EBITDA margin in the first half of the year fell by 0.4 percentage points as compared to last year. 

By the end of the 2 nd quarter we have significantly lowered the company’s debt, and attained a total debt/EBITDA ratio of 3.4. The debt service coverage ratio has improved to 1.84 by the end of the quarter. 

The results in the quarter were marked by the decline of efficiency in the online segment, primarily related to the cost of launching various new projects, which hindered profit growth while sales were growing, as well as deficit in the advertising revenue of print media. In the printing services segment, our revenue has decreased but we have managed to maintain profit at last year’s level and hence increased profitability.

In the online segment Delfi Estonia and Delfi Lithuania have managed to maintain their profits on last year’s level in the 2 nd quarter. At the same time EBITDA of Latvia failed to meet last year’s result, unlike in the 1 st quarter when Latvia was the only one to improve its result as compared to last year. The reason for Delfi Latvia’s underperformance is the increase in costs related to the hiring of additional editors in the autumn of last year. While Delfi Lithuania managed to attain last year’s level, it failed to cover the shortfall of the 1 st quarter in the result for the half year. In the first months of the quarter, the position of overdue accounts receivable improved considerably, but we were forced to increase discounts again in June. Cooperation projects which moved from the 1 st quarter to the 2 nd quarter in Lithuania have been partially launched. 

In the online segment, we have laid great emphasis on the creation of new online verticals and growth of video production. New projects included the launch and further development of three online verticals in Lithuania in the first half of the year, using primarily our own magazine trademarks as the basis. In Estonia, we launched a travel portal Reisijuht.ee at the end of the quarter which we also plan to introduce in Latvian and Lithuanian markets. The travel portal cooperates with the publisher Telegraph Media Group of Great Britain. In all the countries we have continued with video live-streaming both in the fields of culture as well as sports.    

In May, we concluded an agreement for the acquisition of the company that operates the portal Calis.lv in Latvia. The transaction was completed in July this year. The portal is targeted at women, primarily at young mothers. We plan to strengthen the portal through different thematic content and for this reason we have acquired the Baltic content rights from the German publisher Grüne und Jahr. 

In summary, it can be said about the online segment that the launch of new projects and video production has temporarily lowered the efficiency of the segment but it should improve once the projects are launched.

As expected, the periodicals segment is under great pressure. The advertising sales of the segment declined by almost 5% and retail sales by almost 9% as compared to last year. We are happy that the sales generated by subscribers stayed at the same level as last year and the growth of digital subscribers was 50% as compared to the same period last year. As compared to the last quarter, we have increased the number of digital subscribers by approximately 10%. The decline in advertising sales is primarily attributable to the decline in the number of employment ads, as well as migration of retail ads to TV.  At the same time we are witnessing positive trends in the magazine advertising sales, where the year started off very slowly, but the 2 nd quarter was at the same level as last year. 

In the printing services segment, we have compensated the sales decline which started in the middle of the 1 st quarter by increasing efficiency in production process, due to which our profitability has not suffered. The reasons for the sales decline are related to the weakness in export markets and the situation at the printing works where the high utilisation of machines hindered sales growth. Compensation of lower customer orders which unexpectedly started at the beginning of the year by new clients has been delayed. However, due to our low market share in different export markets we are confident that we will also be able to compensate for the sales decline in the second half of the year. 

In the third quarter of the year we expect revenue to remain at last year’s level, EBITDA to increase by 5-10% and net profit to double. First and foremost, we expect better results in the online segment as compared to the same quarter last year, as well as higher profitability of magazine publishing as compared to last year which should compensate for the weakness of weekly and daily newspapers in the periodicals segment. With regard to the printing services segment, we expect to maintain last year’s level. Net profit growth will primarily be achieved through lower interest expenses as compared to last year.  

KEY FINANCIAL INDICATORS AND RATIOS

 (EUR thousand) Q2 2013 Q2 2012 Change% Q2 2011 Q2 2010
For the period          
Sales 15 115 15 762 -4% 14 963 13 454
Gross profit 3 782 3 795 0% 3 388 3 368
EBITDA 2 385 2 526 -6%   2 024 2 179
Operating profit 1 741 1 670 4%   1 134 1 349
Interest expenses 178 553 68% 576 694
Net profit/(loss) for the period 1 397 972 44% 394 669
EBITDA margin (%) 15.8% 16.0%   13.5% 16.2%
Operating margin (%) 11.5% 10.6%   7.6% 10.0%
Net margin (%) 9.2% 6.2%   2.6% 5.0%
ROA (%) 1.8% 1.2%   0.5% 0.8%
ROE (%) 3.3% 2.5%   1.0% 2.0%
Earnings per share (EPS) 0.05 0.03   0.01 0.03
 (EUR thousand) Half year 2013 Half year 2012 Change% Half year 2011 Half year 2010
For the period          
Sales 28 925 29 982 -4% 28 109 25 112
Gross profit 6 596 6 595 0% 6 005 5 433
EBITDA* 3 888 4 141 -6%   3 418 2 912
Operating profit* 2 582 2 427 6%   1 690 1 249
Interest expenses 374 1 041 64% 1 135 1 318
Net profit / (loss) from continuing operations* 2 032 1 154 76% 240  (460)
EBITDA margin* (%) 13.4% 13.8%   12.2% 11.6%
Operating margin* (%) 8.9% 8.1%   6.0% 5.0%
Net margin* (%) 7.0% 3.8%   0.9% -1.8%
Extraordinary gain related to acquisition of Eesti Päevalehe AS** 0 0   1 540 0
Net profit / (loss) from continuing operations for the period in the financial statements 2 032 1 154 76% 1 780  (460)
Net profit / (loss) for the period in the financial statements 2 032 1 154 76% 1 780  (97)
Net margin (%) 7.0% 3.8%   6.3% -0.4%
ROA (%) 2.6% 1.4%   2.1% -0.1%
ROE (%) 4.8% 3.0%   4.7% -0.3%
Earnings per share (EPS) 0.07 0.04   0.06 (0.00)

* The results exclude impairment of goodwill and trademarks, and the net extraordinary gain in relation to the acquisition of an additional ownership interest in Eesti Päevalehe AS (see below).

** In the 1 st quarter of 2011, an additional 50% ownership interest was acquired in Eesti Päevalehe AS. The transaction was accounted for in two parts: firstly, as the sale of the current 50% ownership interest on which the net extraordinary gain totalled EUR 1 540 thousand and secondly, as the acquisition of the wholly-owned subsidiary.

Balance sheet (EUR thousand) 30.06.2013 31.12.2012 Change %
As of the end of the period      
Current assets 12 788 13 545 -6%
Non-current assets 66 002 66 754 -1%
Total assets 78 790 80 299 -2%
       incl. cash and bank accounts 3 372 3 280 3%
       incl. goodwill 41 093 41 093 0%
Current liabilities 13 417 14 967 -10%
Non-current liabilities 22 555 24 233 -7%
Total liabilities 35 972 39 200 -8%
       incl. borrowings 26 170 28 580 -8%
Equity 42 822 41 099 4%
Financial ratios (%) 30.06.2013 31.12.2012
Equity ratio (%) 54% 51%
Debt to equity ratio (%) 61% 70%
Debt to capital ratio (%) 35% 38%
Total debt/EBITDA ratio 3.4 3.6
Debt service coverage ratio 1.84 1.52
Liquidity ratio 0.95 0.90
  Formulas used to calculate the financial ratios
EBITDA margin* (%)  EBITDA* /sales x 100
Operating margin * (%)  Operating profit* /sales x 100
Net margin* (%)  Net profit* /sales x 100
Net margin (%)  Net profit/sales x 100
Earnings per share  Net profit/average number of shares
Equity ratio (%) Equity /(liabilities + equity) x 100
Debt to equity ratio (%) Interest bearing liabilities /equity x 100
Debt to capital ratio (%) Interest bearing liabilities –cash and bank accounts (net debt)/(net debt+ equity) x 100
Total debt/EBITDA Interest bearing borrowings/EBITDA
Debt service coverage ratio (DSCR) EBITDA/loan and interest payments for the period
Liquidity ratio Current assets/current liabilities
ROA (%) Net profit/average assets  x 100
ROE (%) Net profit/average equity x 100

OVERVIEW OF THE SEGMENTS

The Group operates in the following operating segments:

-        online media

-        periodicals (newspapers, magazines and books)

-        printing services.

Cyclicality

All operating areas of the Group are characterised by cyclicality and fluctuation, related to the changes in the overall economic conditions and consumer confidence. The Group’s revenues can be adversely affected by an economic slowdown or recession. It can appear in lower advertising costs in retail and housing sectors, preference of other advertising channels and changes in consumption habits of retail consumers.

Seasonality

The revenue from the Group’s advertising sales as well as in the printing services segment is impacted by major seasonal fluctuations. The level of both types of revenue is the highest in the 2 nd and 4 th quarter of each year and the lowest in the 3 rd quarter. Revenue is higher in the 4 th quarter because of the higher consumer spending during the Christmas season, with the attendant peaks in advertising expenditure. Advertising expenditure is usually the lowest during the summer months, as well as during the first months of the year following Christmas and New Year’s celebrations.   

Key financial data of the segments Q2 2013/2012

 (EUR thousand) Sales
  Q2 2013 Q2 2012 Change%
online media 3 224 2 912 11%
periodicals 5 947 6 606 -10%
printing services 7 131 7 482 -5%
corporate functions 385 279 38%
intersegment eliminations (1 572) (1 517) -4%
TOTAL GROUP 15 115 15 762 -4%
(EUR thousand) EBITDA
  Q2 2013 Q2  2012 Change%
online media 730 743 -2%
periodicals 259 392 -34%
printing services 1 599 1 563 2%
corporate functions (204) (173) -18%
intersegment eliminations 1 1 0%
TOTAL GROUP 2 385 2 526 -6%
EBITDA margin Q2 2013 Q2 2012
online media 23% 26%
periodicals 4% 6%
printing services 22% 21%
TOTAL 16% 16%

Key financial data of the segments 1 st half year 2013/2012

(EUR thousand) Sales
  Half year 2013 Half year 2012 Change%
online media 5 660 5 099 11%
periodicals 11 690 12 387 -6%
printing services 13 749 14 858 -7%
corporate functions 740 420 76%
intersegment eliminations (2 914) (2 782) -5%
TOTAL GROUP 28 925 29 982 -4%
(EUR thousand) EBITDA
  Half year 2013 Half year  2012 Change%
online media 814 981 -17%
periodicals 469 413 14%
printing services 3 013 3 093 -3%
corporate functions (410) (347) -18%
intersegment eliminations 2 1 100%
TOTAL GROUP 3 888 4 141 -6%
EBITDA margin Half year 2013 Half year 2012
online media 14% 19%
periodicals 4% 3%
printing services 22% 21%
TOTAL 13% 14%

The segments’ EBITDA does not include intragroup management fees, and impairment of goodwill and trademarks. Volume-based and other fees payable to advertising agencies have not been deducted from the advertising sales of segments, because the management monitors gross advertising sales. Discounts and rebates are reduced from the Group’s sales and are included in the combined line of eliminations.

News portals owned by the Group      

Owner Portal Owner Portal
Delfi Estonia www.delfi.ee AS Eesti Ajalehed www.ekspress.ee
  rus.delfi.ee   www.maaleht.ee
Delfi Latvia www.delfi.lv   www.epl.ee
  rus.delfi.lv AS SL Õhtuleht www.ohtuleht.ee
Delfi Lithuania www.delfi.lt    
  ru.delfi.lt    
Delfi Ukraine www.delfi.ua    

Classified portals owned by the Group

Owner Portal Owner Portal
Delfi Lithuania www.alio.lt AS Eesti Ajalehed www.ekspressjob.ee
      www.ekspressauto.ee
      www.hyppelaud.ee

Online media segment

The online media segment includes Delfi operations in Estonia, Latvia, Lithuania and Ukraine as well as the Parent Company Delfi Holding.

(EUR thousand) Sales
  Q2  2013 Q2 2012 Change%
Delfi Estonia 1 154 1 009 14%
Delfi Latvia 678 613 11%
Delfi Lithuania 1 377 1 269 9%
Delfi Ukraine 15 21 -29%
other Delfi companies 0 0 -
intersegment eliminations 0 0 -
TOTAL 3 224 2 912 11%
(EUR thousand) EBITDA
  Q2 2013 Q2 2012 Change%
Delfi Estonia 178 176 1%
Delfi Latvia 30 73 -59%
Delfi Lithuania 452 459 -2%
Delfi Ukraine (49) (68) 28%
other Delfi companies 120 105 15%
intersegment eliminations (1) (2) -
TOTAL 730 743 -2%
(EUR thousand) Sales
  Half year  2013 Half year 2012 Change%
Delfi Estonia 2 005 1 808 11%
Delfi Latvia 1 198 1 092 10%
Delfi Lithuania 2 432 2 158 13%
Delfi Ukraine 25 35 -29%
other Delfi companies 0 6 -100%
intersegment eliminations 0 0 -
TOTAL 5 660 5 099 11%
(EUR thousand) EBITDA
  Half year 2013 Half year 2012 Change%
Delfi Estonia 149 221 -33%
Delfi Latvia 69 66 5%
Delfi Lithuania 495 628 -21%
Delfi Ukraine (108) (135) 20%
other Delfi companies 210 204 3%
intersegment eliminations (1) (3) -
TOTAL 814 981 -17%

In the 2 nd quarter, sales growth in the online segment continued at the same pace as at the beginning of the year; however, June was slower than expected. Sales growth is driven by several new products, such as video streaming etc, which require significant expenditure and due to which profitability suffers. However, these represent new trends in online media with good prospects. Additional editorial staff has helped to improve the quality of our content and attracted new unique users, although it has negatively impacted EBITDA. In all the countries, Delfi has reached new record highs both in terms of the number of users as well as pageviews. At the same time continuous optimisation of processes and costs is taking place.   

Delfi Estonia

·       Delfi Estonia continued its live broadcasts of sports events (broadcasts of basketball matches, etc.), followed by broadcasts of various cultural events, such as  Tallinn Music Week, Jazzkaar, etc.

·       A new business website Ärileht www.arileht.ee was launched in cooperation with Eesti Päevaleht.

·       New travel portal www.reisijuht.ee .

·       New baby-blog in cooperation with the clinic Fertilitas.

·       The subportals of Eesti Elu and Naisteka got a facelift.

Delfi continues to be the largest online environment in Estonia. In the 2 nd quarter of 2013, the gap between Delfi and Postimees widened considerably on a weekly basis, reaching 176 thousand users in favour of Delfi in week 20. In the same week, delfi.ee reached the highest ever number of users, with 1 109 305 users on a weekly basis. Delfi outperformed Postimees also in terms of the number of mobile users, reaching 190 thousand mobile users in week 23. The use of other internet environments has been stable and without any major changes in Estonia.

Delfi Latvia

·       A new home and garden portal was launched.

·       A new travel portal was launched with Delfi Estonia and Delfi Lithuania.

·       All Delfi channels and verticals received a facelift.

·       Other cooperation projects in various fields:

-        Media partner for Nordea Riga Marathon,

-        Official news portal for Rally of Champions,

-        Official cooperation partner of the advertising festival “Golden Hammer”.

·       Based on the survey by DDB, Delfi remains the most popular and influential brand in Latvian social media.

In the 2 nd quarter of 2013, there were no major changes in Latvian internet environments. Delfi.lv has widened the gap with the key competitor Tvnet.lv, which after the acquisition of spoki.lv in the 1 st quarter of 2013 increased the number of its users by 50 thousand on average. In the 2 nd quarter, Delfi Latvia acquired the portal calis.lv, primarily targeted at young mothers. The integration of its users with Delfi.lv will take place in the second half of 2013. Delfi.lv continues to be the news portal with the highest number of users in Latvia. The most popular webpages among Latvian Internet users continue to be the e-mail environment Inbox and the social network Draugiem.

Delfi Lithuania

·       Two new verticals were launched in the market  – one of which home-related and the other one with family and parenting.

·       May of this year turned out to be the best month ever for Delfi Lithuania.

Among Lithuanian internet users, Delfi Lithuania remains a clear market leader and continues to have more than one million unique users a month. From the second quarter of 2012, Delfi has increased the gap with other portals and Delfi has more than 200 thousand users more than its closest competitor. As compared to the 2 nd quarter of last year, Delfi has increased the number of regular users by ca. 6%. The use of smaller internet portals shows a modest downward trend, which refers to the fact that users prefer to receive all necessary information and entertainment from one source.

Delfi Ukraine                           

·       The company continues with the strategy launched last year to offer easier and more tabloid-like news and has increased its content production of news targeted at women due to the profile of users of Delfi.ua.

·       Marketing activities in social media and cooperation projects with radio and TV channels to improve Delfi’s visibility in the market.

The Ukrainian internet market operates in a significantly different manner than that of the Baltic States. As compared to the 1 st quarter last year, the number of users of Delfi.ua has increased by ca. 16 %. May was one of the best months for Delfi.ua unlike the overall trend in the internet market, Delfi.ua increased by 12% as compared to last month. The Ukrainian internet market is generally characterised by a constant change in various media publications. The market is not yet fully established, and providers and consumers alike are still developing their preferences. In the 2 nd quarter of 2013, one important change occurred among market participants, when the media group UMH changed ownership.  

Periodicals segment  

The periodicals segment includes the publishers of newspapers, magazines and books. This segment also includes AS Express Post, engaged in home delivery of periodicals.

(EUR thousand) Sales
  Q2 2013 Q2 2012 Change%
AS Estonia Ajalehed 2 848 3 059 -7%
OÜ Hea Lugu 122 454 -73%
AS SL Õhtuleht* 965 964 0%
AS Ajakirjade Kirjastus* 1 029 1 110 -7%
UAB Ekspress Leidyba 651 723 -10%
AS Express Post* 591 586 1%
intersegment eliminations (259) (290) 11%
TOTAL 5 947 6 606 -10%
(EUR thousand) EBITDA
  Q2 2013 Q2 2012 Change%
AS Estonia Ajalehed 77 191 -60%
OÜ Hea Lugu (10) 32 -131%
AS SL Õhtuleht* 69 100 -31%
AS Ajakirjade Kirjastus* 45 10 350%
UAB Ekspress Leidyba 4 (10) 140%
AS Express Post* 74 72 3%
intersegment eliminations 0 (3) -
TOTAL 259 392 -34%
(EUR thousand) Sales
  Half year 2013 Half year 2012 Change%
AS Estonia Ajalehed 5 464 5 831 -6%
OÜ Hea Lugu 451 602 -25%
AS SL Õhtuleht* 1 865 1 876 -1%
AS Ajakirjade Kirjastus* 1 947 2 095 -7%
UAB Ekspress Leidyba 1 279 1 355 -6%
AS Express Post* 1 191 1 180 1%
intersegment eliminations (507) (552) 8%
TOTAL 11 690 12 387 -6%
(EUR thousand) EBITDA
  Half year 2013 Half year 2012 Change%
AS Estonia Ajalehed 150 227 -34%
OÜ Hea Lugu 45 12 275%
AS SL Õhtuleht* 104 135 -23%
AS Ajakirjade Kirjastus* 23 (16) 244%
UAB Ekspress Leidyba (1) (73) 99%
AS Express Post* 148 129 15%
intersegment eliminations 0 (2) -
TOTAL 469 413 14%

*Proportionate share of joint ventures

The 2 nd quarter of 2013 is characterised by the continued recession and downturn in the advertising market of printed newspapers. The advertising volumes of magazines in the 2 nd quarter have remained at the same level as last year. In the 2 nd quarter, we have laid great emphasis on the continued advertising of digital newspapers, and upgrading of the technical platform and enhancing of customer convenience. In April, a new landing page for digital newspapers http://www.digilehed.ee/misondigileht was launched. The digital subscribers of Eesti Ekspress and Eesti Päevaleht can read digital editions as well as fee-based articles. In addition, in cooperation with the Estonian Digital Book Centre, there is an opportunity to receive a free e-book together with a digital newspaper each month. In the second quarter was introduced addition to read newspapers  with smartphone. Preparations for introduction of new series together with printed newspapers in the autumn are underway.

Estonian newspaper circulation 2012-2013

Circulations of Estonian newspapers remain stable or are slightly decreasing. The circulation of daily newspapers has been falling more than that of weekly newspapers. The Estonian market is inevitably following the global trends of consumers migrating from printed newspapers to digital channels. As compared to 2012, only Maaleht has increased the average circulation in a quarter, by 100 copies. The circulation of other publications is slightly decreasing.

Estonian newspaper readership 2012-2013

Stable growth of the readers of Maaleht can be highlighted as positive news. As compared to the 2 nd quarter of last year, the number of readers of Maaleht has increased by 9 000 readers. The number of readers of other newspapers is relatively stable. The number of printed newspapers excludes the readers of digital newspapers, the development of which remains under the Group’s special focus.

Printing services segment  

All printing services of the Group are provided by AS Printall which is one of the largest printing companies in Estonia. Printall is able to print both newspapers (coldset) and magazines (heatset).

(EUR thousand) Sales
  Q2 2013 Q2 2012 Change%
AS Printall 7 131 7 482 -5%
(EUR thousand) EBITDA
  Q2 2013 Q2 2012 Change%
AS Printall 1 599 1 563 2%
(EUR thousand) Sales
  Half year 2013 Half year 2012 Change%
AS Printall 13 749 14 858 -7%
(EUR thousand) EBITDA
  Half year 2013 Half year 2012 Change%
AS Printall 3 013 3 093 -3%

Due to operation of heatset machines at maximum production capacity levels during the peak season, sales growth is getting more difficult to attain. Decrease of circulations also has a negative impact, as compensating the decrease and obtaining new clients is due to specifics of printing industry a long term process. Despite the decline of the segment’s total sales by up to 7% in the first half of the year, the share of only printing services has decreased considerable less, i.e.  2.2%. The share of group companies in sales is decreasing. However, the sales in Estonia have increased as compared to the same period last year. The focus continues to be laid on making processes more efficient, as a consequence of which EBITDA has remained at the same level as last year despite falling sales.  

Printing services and the environment

In addition to its very strong financial position, Printall also focuses on environmentally conscious production. In 2012, Printall was granted ISO 9001 management and ISO 14001 environmental certificates.

The Minister of the Environment of the Republic of Estonia and the waste managing company AS Ragn-Sells awarded Printall with the title of the Top Recycler of the Year, because the company recycles 95% of its waste.

The Nordic Council of Ministers has awarded Printall with the environmental label “The Nordic Ecolabel”, used to acknowledge the companies in the Nordic countries that use environmentally efficient production. Printall also has FSC and PEFC Chain of Custody (COC) certificates, which the company uses to promote a green way of thinking in the printing industry. Both of those certificates indicate compliance with monitoring and product production process requirements which are issued to businesses that comply with the requirements established by the FSC (Forest Stewardship Council) and the PEFC (Programme for the Endorsement of Forest Certification). A business that is issued these certificates helps to support the environmentally friendly, socially fair and economically viable management of the world’s forests.

Printall cares about the environment and uses green energy. The POWERED BY GREEN certificate is a proof that the company buys electricity, 70% of which has been generated by renewable sources of energy.

Consolidated balance sheet (unaudited)

(EUR thousand) 30.06.2013 31.12.2012
ASSETS    
Current assets    
Cash and cash equivalents 3 274 3 182
Trade and other receivables 6 879 7 344
Inventories 2 538 2 922
Total 12 691 13 448
Non-current assets held for sale 97 97
Total current assets 12 788 13 545
Non-current assets    
Term deposit 98 98
Trade and other receivables 243 228
Deferred income tax assets 137 137
Property, plant and equipment 14 292 14 841
Intangible assets 51 232 51 450
Total non-current assets 66 002 66 754
   TOTAL ASSETS 78 790 80 299
LIABILITIES    
Current liabilities    
Borrowings 3 682 4 347
Trade and other payables 9 619 10 498
Corporate income tax liability 112 122
Total current liabilities 13 413 14 967
Non-current liabilities     
Long-term borrowings 22 488 24 233
Deferred income tax liability 67 0
Total non-current liabilities 22 555 24 233
Total liabilities 35 968 39 200
EQUITY    
Share capital 17 878 17 878
Share premium 14 277 14 277
Reserves 866 740
Retained earnings 9 798 8 190
Currency translation reserve 3 14
TOTAL EQUITY 42 822 41 099
TOTAL LIABILITIES AND EQUITY 78 790 80 299
       

Consolidated statement of comprehensive income (unaudited)

  (EUR thousand)   Q2 2013 Q2 2012 Half year 2013 Half year 2012
Sales revenue 15 115 15 762 28 925 29 982
Cost of sales (11 333) (11 967) (22 329) (23 387)
Gross profit 3 782 3 795 6 596 6 595
Marketing expenses (621) (582) (1 119) (1 051)
Administrative expenses (1 486) (1 598) (3 027) (3 300)
Other income (28) (67) (57) (101)
Other expenses 94 122 189 284
Operating profit 1 741 1 670 2 582 2 427
Interest income 3 2 3 5
Interest expense (178) (553) (374) (1 041)
Other finance income/costs (26) 35 (26) (30)
Net finance cost  (201)  (516)  (397)  (1 066)
Profit (loss) on shares of associates 4  (3)  (3)  (30)
Profit (loss) before income tax 1 544 1 151 2 182 1 331
Income tax (expense) (147) (179) (150) (177)
Net profit (loss) for the reporting period 1 397 972 2 032 1 154
Net profit (loss) for the reporting period attributable to :        
Equity holders of the parent company 1 397 972 2 032 1 154
Other comprehensive income (expense )        
Currency translation differences 9  (52)  (11)  (13)
Profit (loss) on change in value of a hedging instrument  0 68 0 130
Total other comprehensive income for the period 9 16  (11) 117
Comprehensive income (expense) for the reporting period 1 406 988 2 021 1 271
Attributable to equity holders of the parent company 1 406 988 2 021 1 271
Basic and diluted earnings per share 0.05 0.03 0.07 0.04

Consolidated cash flow statement (unaudited)

(EUR thousand) Half year 2013 Half year 2012
Cash flows from operating activities    
Operating profit (loss) for the reporting period 2 582 2 427
Adjustments for:    
Depreciation, amortisation and impairment 1 305 1 716
Gain (loss) on sale and write-downs of property, plant and equipment 0 31
Cash flows from operating activities:    
Trade and other receivables 466 (609)
Inventories 384 185
Trade and other payables (1 061) (879)
Cash generated from operations 3 676 2 871
Income tax paid (121) (90)
Interest paid (374) (1 041)
Net cash generated from operating activities 3 181 1 740
Cash flows from investing activities    
Purchase of other financial investments (15) 0
Acquisition of subsidiary (4) 0
Interest received 3 5
Purchase of  property, plant and equipment (556) (417)
Proceeds from sale of property, plant and equipment 17 15
Loans granted (3) (1)
Loan repayments received 3 181
Net cash generated from investing activities (555) (217)
Cash flows from financing activities    
Finance lease repayments made 0 (390)
Change in use of overdraft (745) 151
Change in use of factoring 0 213
Repayments of borrowings (1 789) (1 984)
Net cash used in financing activities (2 534) (2 010)
NET (DECREASE)/INCREASE IN CASH AND CASH EQUIVALENTS 92 (487)
Cash and cash equivalents at the beginning of the period 3 182 2 729
Cash and cash equivalents at the end of the period 3 274 2 242

         Additional information:          Gunnar Kobin          Chairman of the Management Board          GSM: +372 5188111          E-mail: gunnar@egrupp.ee

Scroll down for more posts ▼

Top 10 Most Recent News Articles

Govee Stirs Halloween Chills with New Sarah Gellar Ad

Updated Category News Views 4

Lighting Up Halloween the Hollywood Way When it comes to Halloween, folks go nuts driving up the thrill factor at home, and boy, has Govee nailed it this time around. They've dragged Sarah Michelle Gellar into their spooky mix, transforming homes into eerie masterpieces. And let's face it, who better than the 'Buffy the Vampire Slayer' herself to stir those spine-tingling...

Continue Reading
Ractigen's Breakthrough in DMD: RNA Activates Utrophin

Updated Category News Views 3

Ractigen's New Fight Against Duchenne: A Personal Take When it comes to biotech advancements, I've seen enough breakthroughs to not get swayed easily. But Ractigen Therapeutics presenting their first-in-human data on RNA activation for Duchenne Muscular Dystrophy (DMD) kind of demands your attention. Folks, they're talking about a potential shift in handling this brutal...

Continue Reading
Venice's Climate Challenge: Rising Seas, Sinking Lands

Updated Category News Views 3

Sea Rise Isn’t Just a Statistics Problem The ordeal of rising seas isn't just about staring at numbers in some spreadsheet, it's a real-world gut punch that's knocking at Venice's door. This city, known for its stunning architecture and winding canals, now serves as the poster child for what happens when Mother Nature and human errors leave a place on the brink of...

Continue Reading
The Real Cost of Cabinet Decisions: Refinish or Replace?

Updated Category News Views 3

Uncovering the Truth Behind Cabinet Decisions When it comes to sprucing up a kitchen, most folks overlook what's hanging on their walls already: those tired old cabinets. Now, are you looking at chucking them out the window for brand-new ones, or can a fresh coat of paint breathe new life into them? Well, that's where Melvin Jones, a painting virtuoso from Lexington,...

Continue Reading
Trading Platforms Poised for Billions by 2031

Updated Category News Views 4

Forecasts and Fierce Digital Landscapes Just when you thought the online trading realm was getting saturated, the numbers are making it clear: there’s still room for growth—even explosive growth. The online trading platform market is eyeing a hike, jumping from a $11.65 billion valuation in 2025 to a projected $18.18 billion by 2031, according to Mordor Intelligence....

Continue Reading
Aetna's 2027 Medicare Plans: Comprehensive Outlook

Updated Category News Views 3

Unpacking Aetna's Medicare Strategy for 2027 Look, if there's one thing you should keep tabs on, it's how Aetna isn't just coasting by in the healthcare arena. These folks are pushing forward with new options for 2027 that prove they're serious about making healthcare not just accessible, but affordable across the board. Aetna, backed by CVS Health (NYSE: CVS), is making...

Continue Reading
Vatrer Power: Lithium Batteries Revolutionize Golf Carts

Updated Category News Views 2

The humdrum world of golf carts just got a jolt of energy with lithium batteries entering the fray. Vatrer Power, the brain behind some nifty LiFePO4 lithium battery conversions, made some noise at this year's Golf Carting Expo & Dealer Summit in Charleston, South Carolina. Held at the North Charleston Convention Center, this trade show was the industry's premier...

Continue Reading
Honeywell's Supply Line Snags Bait Class Action Risk

Updated Category News Views 8

Stepping into the chaos of the stock market sometimes feels like opening Pandora's box—just when you think you've seen it all, something new tumbles out. This time around, it's Honeywell Aerospace (NasdaqGS: HONA) playing catch with hot coals, and a burning class-action lawsuit smolders in the air. Deadline Looms for Investors in Class Action Heads up, folks! If you've...

Continue Reading
Kal Plastics Showcases at Design-2-Part Expo

Updated Category News Views 3

Kal Plastics Steps into the Limelight There's a buzz in the air, and it's all about Kal Plastics getting ready to strut their stuff at the Southern California Design-2-Part Show. Now, most folks probably don't spend their nights dreaming about thermoforming and pressure forming, but these guys sure make a case for it. They’ve got their eyes on impressing the crowd with...

Continue Reading

Top 5 Most Recently Viewed Articles

USB Type-C Market Poised for Explosive Growth by 2035

Updated Category News Views 135

Alright, let’s get straight into it. The USB Type-C market is gearing up for a serious lift-off—from a humble $33.4 billion in 2025 to a staggering $139.9 billion by 2035. That’s an impressive 15.4% CAGR they’re forecasting over the next decade. Now, why’s everyone buzzing about this connector? This isn’t just another tech fad; it’s turning into the linchpin...

Continue Reading
Discover Scents Inspired by Grosse Pointe Garden Society

Updated Category News Views 141

Explore the Innovative Fragrance Collaboration Scentbird, the premier online fragrance subscription service, has joined forces with NBC to launch an exciting new collection inspired by the captivating series, "Grosse Pointe Garden Society." This partnership marks a unique journey where viewers can experience the essence of the show through carefully curated fragrances....

Continue Reading
Powering the Future: Growth of T&D Equipment Market Driven by AI

Updated Category News Views 117

Powering the Future of Transmission and Distribution Equipment The Transmission and Distribution (T&D) Equipment Market is on the brink of substantial growth. With an expected increase of USD 82.9 billion from 2025 to 2029, driven predominantly by rising power generation demands, the market is expected to grow at a compound annual growth rate (CAGR) of over 5.3%. This...

Continue Reading
IFS Reaches a Valuation of EUR 15 Billion Amidst Growth

Updated Category News Views 327

IFS Achieves EUR 15 Billion Valuation Amid New Investments IFS, renowned for its innovative cloud enterprise software and industrial AI applications, has recently reported a valuation exceeding EUR 15 billion. This milestone follows a strategic increase in Hg's stake, allowing it to take the role of a co-control shareholder alongside EQT, while TA Associates continues to...

Continue Reading
How Political Decisions Influenced Meta's Market Position

Updated Category News Views 216

The Unexpected Political Twist Impacting Meta Platforms In a surprising turn of events, the world witnessed how external political dynamics can unexpectedly change the landscape for even the biggest players in tech. One of the key figures in this saga is Mark Zuckerberg, CEO of Meta Platforms Inc (NASDAQ: META). Amidst ongoing regulatory scrutiny and fierce competition, a...

Continue Reading