Verkkokauppa.com Oyj - Interim report (unaudited) 7 August 2015, 8:00 a.m.
1 April - 30 June 2015 in brief
- Revenue was 80.0 million euros (4-6/2014: 60.6), growth of 32.0%
- Gross profit was 11.4 million euros (9.4), growth of 21.3%
- Gross margin was 14.3% of revenue (15.5%)
- Operating profit items was 1.5 million euros (1.0), growth of 48.1%
- Operating profit excluding non-recurring items was 1.5 million euros (1.0), growth of 48.1%
- Operating margin was 1.8% of revenue (1.6%)
- Operating margin excluding non-recurring items was 1.8% of revenue (1.6%)
- Net profit (loss) was 1.2 million euros (-0.4)
- Net profit excluding non-recurring items was 1.5 million euros (0.9)
- Earnings per share were 0.16 euros (-0.05)
- Earnings per share excluding non-recurring items were 0.22 euros (0.12)
| KEY RATIOS | 4-6/2015 | 4-6/2014 | Change% | 1-6/2015 | 1-6/2014 | Change% | |
| Revenue, € thousands | 80,009 | 60,620 | 32% | 152,865 | 121,178 | 26% | |
| Gross profit, € thousands | 11,428 | 9,420 | 21% | 23,175 | 19,511 | 19% | |
| Gross margin, % of revenue | 14.3% | 15.5% | 15.2% | 16.1% | |||
| EBITDA excluding non-recurring items, € thousands | 1,749 | 1,219 | 43% | 3,894 | 3,555 | 10% | |
| EBITDA excluding non-recurring items, % | 2.2% | 2.0% | 2.5% | 2.9% | |||
| Operating profit excluding non-recurring items, € thousands | 1,454 | 982 | 48% | 3,336 | 3,092 | 8% | |
| Operating margin excluding non-recurring items, % of revenue | 1.8% | 1.6% | 2.2% | 2.6% | |||
| Net profit excluding non-recurring items, € thousands | 1,482 | 864 | 72% | 2,717 | 2,479 | 10% | |
1 January - 30 June 2015 in brief
- Revenue was 152.9 million euros (1-6/2014: 121.2), growth of 26.1%
- Gross profit was 23.2 million euros (19.5), growth of 18.8%
- Gross margin was 15.2% of revenue (16.1%)
- Operating profit (loss) was -0.1 million euros (3.1)
- Operating profit excluding non-recurring items was 3.3 million euros (3.1)
- Operating margin was 0.0% of revenue (2.6%)
- Operating margin excluding non-recurring items was 2.2% of revenue (2.6%)
- Net profit (loss) was -1.2 million euros (1.0)
- Net profit excluding non-recurring items was 2.7 million euros (2.5)
- Earnings per share were -0.16 euros (0.15)
- Earnings per share excluding non-recurring items were 0.36 euros (0.37)
- Non-recurring items paid in March, relate to the Teosto levies for private copying legal dispute regarding years 2006-2010, had a negative impact of 4.3 million euros on net profit before taxes.
BUSINESS OUTLOOK
Verkkokauppa.com Oyj's business operations are estimated to develop positively within a medium-term time frame. The management believes that the company will succeed in further growing its market share in its operating markets. Proceeds received from the share issue have improved the company's equity ratio and enable it to continue growth projects in accordance with the company's strategy. Nevertheless, the business outlook includes uncertainties, especially due to the macroeconomic development. The Finnish Ministry of Finance estimated on 17 June 2015 that the Finnish GDP will grow by 0.3% during 2015. According to the market research company GfK, the consumer electronics market has decreased by 2.2% in Finland in January-June 2015.
FINANCIAL GUIDANCE
The company maintains its previous guidance: Revenue and operating profit excluding non-recurring items are expected to grow in 2015 when compared to the previous year.
CEO SAMULI SEPPÄLÄ'S REVIEW
Verkkokauppa.com's sales grew by 32% in second quarter as retail business continues going online. Gross profit had good growth as well, being +21%. Good sales in second quarter were further boosted by exceptionally good wholesale trade and B2B sales. These sales typically have lower margins, and this had an impact on the second quarter gross margin as well, now being 14.3%.
First-half profit in both 2014 and 2015 included significant non-recurring items such as the IPO and the ruling on the Teosto dispute.
Consumers' price awareness is increasing rapidly, which supports Verkkokauppa.com's strong growth-oriented concept including low prices, a wide selection, good availability and transparent business model.
The changing consumer behavior is transforming the retail market. Hypermarkets and department stores in Finland are discontinuing sales of consumer electronics as sales are moving to focused competitors that offer lower prices and wider assortment. This trend will have a positive effect on the company. The management estimates that the company has continued to increase its market share in most of its categories and has strengthened its position as Finland's most visited online store.
The company will continue to invest in and develop several growth initiatives, such as new product categories, consumer financing services and a C2C marketplace. These initiatives were reflected in a 26% increase in personnel costs. These investments are expected to pay off in the long term, as Verkkokauppa.com continues to build a foundation for continued future growth. The company has increased its personnel by 76 people being now 550, with a focus on employing especially young people in the current challenging economic environment.
The majority of the shareholders have proposed Minna Kurunsaari to be elected as a new member of the Board of Directors in the Extraordinary General Meeting to be held on 19 August, 2015. The Board of Directors also proposes increasing the number of shares in the company by issuing new shares to the shareholders without payment in proportion to their holdings so that five (5) new shares will be given for each currently existing share.
The company believes that retail will continue to go online and that Verkkokauppa.com's revenue will continue to grow during 2015 and in the medium term, even though the general situation and demand in the retail business will remain weak.
| KEY RATIOS AND PERFORMANCE INDICATORS | 4-6/2015 | 4-6/2014 | 1-6/2015 | 1-6/2014 | 1-12/2014 | |
| Revenue, € thousands | 80,009 | 60,620 | 152,865 | 121,178 | 275,784 | |
| Gross profit, € thousands | 11,428 | 9,420 | 23,175 | 19,511 | 42,596 | |
| Gross margin, % of revenue | 14.3% | 15.5% | 15.2% | 16.1% | 15.4% | |
| EBITDA, € thousands | 1,749 | 1,219 | 482 | 3,555 | 8,427 | |
| EBITDA, % | 2.2% | 2.0% | 0.3% | 2.9% | 3.1% | |
| EBITDA excluding non-recurring items, € thousands | 1,749 | 1,219 | 3,894 | 3,555 | 8,427 | |
| EBITDA excluding non-recurring items, % | 2.2% | 2.0% | 2.5% | 2.9% | 3.1% | |
| Operating profit, € thousands | 1,454 | 982 | -76 | 3,092 | 7,468 | |
| Operating margin, % of revenue | 1.8% | 1.6% | 0.0% | 2.6% | 2.7% | |
| Operating profit excluding non-recurring items, € thousands | 1,454 | 982 | 3,336 | 3,092 | 7,468 | |
| Operating margin excluding non-recurring items, % of revenue | 1.8% | 1.6% | 2.2% | 2.6% | 2.7% | |
| Net profit, € thousands | 1,215 | -350 | -1,188 | 993 | 4,488 | |
| Net profit excluding non-recurring items, € thousands | 1,482 | 864 | 2,717 | 2,479 | 5,985 | |
| Equity ratio, % | 44.6% | 52.5% | 44.6% | 52.5% | 48.7% | |
| Return on investment, % rolling 12 months | 13.9% | 34.2% | 13.9% | 34.2% | 29.2% | |
| Net gearing, % | -62.4% | -71.8% | -62.4% | -71.8% | -91.0% | |
| Earnings per share (EPS) revised by share split, € | 0.16 | -0.05 | -0.16 | 0.15 | 0.64 | |
| Earnings per share (EPS) revised by share split excluding non-recurring items, € | 0.22 | 0.12 | 0.36 | 0.37 | 0.85 | |
| Earnings per share (EPS) revised by share split (diluted), € | 0.16 | -0.05 | -0.16 | 0.14 | 0.62 | |
| Earnings per share (EPS) revised by share split excluding non-recurring items (diluted), € | 0.22 | 0.12 | 0.36 | 0.35 | 0.82 | |
| Number of shares at end of period | 7,510,855 | 7,510,855 | 7,510,855 | 7,510,855 | 7,510,855 | |
| Average number of shares at end of period revised by share split | 7,510,855 | 7,510,855 | 7,510,855 | 6,622,400 | 7,066,628 | |
| Number of shares at end of period revised by share split | 7,510,855 | 7,510,855 | 7,510,855 | 7,510,855 | 7,510,855 | |
| Number of personnel* at end of period | 550 | 474 | 550 | 474 | 527 | |
*The number of personnel includes both full- and part-time employees.
REVENUE AND PROFITABILITY DEVELOPMENT
April-June 2015
In April-June, Verkkokauppa.com Oyj's revenue grew by 32.0% year on year. Revenue grew by 19.4 million euros, totalling 80.0 million euros (60.6). Revenue increased particularly in mobile phones, small domestic appliances (SDA), cameras and TV set's. Revenue from computers continued to decrease year on year, because Microsoft ended the support for the XP operating system in spring 2014, which increased computer market in spring 2014.
According to GfK, the demand for consumer electronics declined by 2.8% during April-June in Finland.
Part of the sales increase was due to good wholesale trade to abroad and B2B sales. These volumes are typically difficult to estimate and their profitability is usually low. However these sales increase the company's purchasing volumes and thus improve the company's position in relation to its suppliers.
Personnel costs increased by 26.1% to 5.6 million euros (4.5). The company strengthened its growth capabilities by hiring new personnel to purchasing and IT department in the financial year 2014. In addition, the number of personnel in both stores and logistics grew along with the volume growth.
During the second quarter, other expenses grew by 8%, totalling 4.1 million euros (3.8).
Operating profit in April-June 2015 was 1.5 million euros (1.0) and net profit (loss) 1.2 million euros (-0.4).
Operating profit excluding non-recurring items in April-June 2015 was 1.5 million euros (1.0) and net profit 1.5 million euros (0.9).
Earnings per share were 0.16 euros (-0.05).
The comparison period also included non-recurring items of 1.5 million euros related to preparations for listing. Earnings per share excluding non-recurring items were 0.22 (0.12) euros.
January-June 2015
In January-June, Verkkokauppa.com Oyj's revenue grew by 26.1% year on year. Revenue grew by 31.7 million euros, totalling 152.9 million euros (121.2). Revenue increased particularly in mobile phones, and both small (SDA) and major (MDA) domestic appliances. Revenue from computers decreased, because Microsoft ended the support for the XP operating system in spring 2014, which increased computer market in spring 2014.
According to GfK, the demand for consumer electronics declined by 2.2% during January-June in Finland.
Personnel costs increased by 24.9% to 11.0 million euros (8.8). The company strengthened its growth capabilities by hiring new personnel to purchasing and IT department in the financial year 2014. In addition, the number of personnel in both stores and logistics grew along with the volume growth.
During the reporting period other expenses grew, totalling 11.7 million euros (7.2). Other expenses include a non-recurring compensation of 3.4 million euros paid to Teosto. Other expenses excluding non-recurring items grew by 15.1% and were 8.3 million euros (7.2).
Operating profit (loss) in January-June 2015 was -0.08 million euros (3.1) and net profit (loss) -1.2 million euros (1.0).
Operating profit excluding non-recurring items in January-June 2015 was 3.3 million euros (3.1) and net profit 2.7 million euros (2.5).
Earnings per share were -0.16 euros (0.15).
Non-recurring items of 4.3 million euros in the reporting period related to a legal dispute lost against Teosto ry regarding levies for private copying. Of the non-recurring items, 3.4 million euros is included in other expenses and the interest of 0.9 million euros in financing expenses. The comparison period also included non-recurring items of 1.9 million euros related to preparations for listing. Earnings per share excluding non-recurring items were 0.36 (0.37) euros. There is no certainty of the Teosto compensation full tax deductibility in income taxation yet. Sufficient prudence has been applied in recording the tax impact of the Teosto compensation in the interim report.
FINANCE AND INVESTMENTS
Operating cash flow was -8.1 million euros (-15.7) in January-June 2015. In the reporting period, the weakening of operating cash flow mainly resulted from a significant inventory increase, utilizing the maximum amount of cash discounts, and non-recurring items related to the Teosto legal dispute. The company paid its pension costs for 2015 in advance, because the interest profit is considerably better than in corresponding bank deposits.
Ordinary seasonal fluctuations are reflected in cash and cash equivalents, cash flow and accounts payable, which usually reach the highest point at year-end and the lowest point at the end of the second quarter. Verkkokauppa.com has aimed to utilize the maximum amount of cash discounts.
During the reporting period, the company invested mainly in the development of new ERP features, which resulted in the activation of 0.3 million euros in the IT department's salary expenses and external technology consulting fees. Other investments included ordinary store equipment and furniture. The net capital expenditures were 0.6 million euros (0.3) in January-June 2015.
Financing expenses included 0.9 million euros of non-recurring penalty interest relating to the Teosto legal dispute. The comparison period included non-recurring items of 1.9 million euros related to preparations for listing.
On 30 June 2015, Verkkokauppa.com had 5.5 million euros of bank overdraft facilities, which had not been utilized.
FINANCIAL TARGETS
The company strives to grow faster than its operating market and targets an annual revenue growth of over 10 per cent in the medium term. The company's objective is to improve its EBITDA margin in the medium term when compared to the level of 2013. The company strives to secure a sufficient equity ratio to finance the growth of its business and aims to maintain an equity ratio of over 25 per cent taking into consideration the nature and seasonality of the company's business.
SHARES AND SHARE TRADING
The total number of shares in the company was 7,510,855 on 30 June 2015.
Over the reporting period 302,263 shares were exchanged on the NASDAQ OMX First North Finland market, representing 4.0% of all shares in the company. The highest share price was 32.00 euros, and the lowest 28.61 euros. The average price in share trading was 30.27 euros. The total of the share trading was 9.1 million euros. The closing price was 30.73 euros, and the market value of all shares was 229.1 million euros at the end of the period.
The company does not own any of its own shares.
PERSONNEL, THE BOARD AND ADMINISTRATION
During the reporting period, the number of employees increased by 76, and the total number of employees was 550 (474) at the end of June 2015. The number of employees includes both full- and part-time employees.
At the Annual General Meeting held on 18 March 2015 the following board members were re-elected: Christoffer Häggblom, Mikael Hagman, Kai Seikku, Antti Tiitola, Henrik Weckström and Samuli Seppälä. Christoffer Häggblom was elected as the Chairman of the Board. Samuli Seppälä is the company's Chief Executive Officer.
Authorized Public Accountant firm KPMG Oy Ab was re-elected as auditor, with Authorized Public Accountant Mauri Eskelinen as Principal Auditor.
RISKS AND UNCERTAINTIES
Verkkokauppa.com Oyj's risks and uncertainties reflect the market and general economic trends, for example, demand for consumer electronics, the business environment, and competition. The company's business operations are also influenced by risks and uncertainties relating to, for example, business strategy, investments, procurement and logistics, information technology, and other operative risks. The aforementioned risks and uncertainties may affect the company's operations, financial position and performance both positively and negatively. Risks and uncertainties have been presented in more detail in the Annual Report 2014.
The Supreme Court made a ruling on the dispute with Teosto ry regarding levies for private copying compensation on 9 March 2015. The Supreme Court held the ruling by the Court of Appeal. Information on the legal case is presented in the Offering document published on 21 March 2014, in the Financial Statements of 31 December 2014 and in the company release of 9 March 2015.
Verkkokauppa.com has received permission to appeal to the Supreme Court regarding the use of the domain name veneilijanverkkokauppa.com on 3 September 2014.
OTHER EVENTS DURING THE REPORTING PERIOD
In January 2015 three new main product categories were launched: Baby and Family, Tools, and Luggage and Travel. In April 2015 another new main product category, Watches, was launched. It consists mainly of smart watches, sports watches and activity trackers.
SUBSEQUENT EVENTS
Verkkokauppa.com made a strategic investment of approximately 200,000 euros in the Swedish e-commerce startup Vitvaruexperten.com Nordic AB in July 2015. Vitvaruexperten.com focuses on selling home appliances online to Swedish consumers. Verkkokauppa.com will be a minority owner of the company together with the founders and other investors. The investment is related to Verkkokauppa.com's purchasing cooperation strategy.
In addition to the current members of the Board of Directors Minna Kurunsaari will be proposed to be elected as a new member of the Board of Directors in an Extraordinary General Meeting to be held on 19 August 2015.
A share issue without payment (share split) will also be proposed in the Extraordinary General Meeting on 19 August 2015. The Board of Directors proposes increasing the number of shares issuing new shares to the shareholders without payment in proportion to their holdings so that five (5) new shares will be issued per each currently existing share. New shares are planned to be admitted to trading about 24 August 2015. The company's total number of the shares will be 45,065,130 after the share issue without payment.
PRESS CONFERENCES
A press conference for analysts, investors and media will be held in Finnish at the Jätkäsaari premises in Helsinki at Tyynenmerenkatu 11, 6th floor, at 10:00 a.m. on Friday, 7 August 2015, in which Verkkokauppa.com Oyj's CEO Samuli Seppälä will present the developments in the reporting period.
A press conference in English will be held by LiveStream webcast on Friday, 7 August 2015 at 11:00 a.m. (EET). Questions can be sent beforehand or during the presentation via e-mail to investors@verkkokauppa.com.
Presentation materials for both events are available at www.verkkokauppa.com in the section Sijoittajat > Esitykset. For both press conferences, a LiveStream is available at www.verklive.com.
COMPANY RELEASES IN 2015
Verkkokauppa.com Oyj will publish its quarterly reports as follows:
- Quarterly report 1-9/2015 (Q3 2015) on Friday, 23 October 2015
Helsinki, Finland, 7 August 2015
Verkkokauppa.com Oyj
Board of Directors
More information:
Samuli Seppälä, CEO
e-mail samuli.seppala@verkkokauppa.com
Telephone +358 10 309 5555
Jussi Tallgren, CFO
e-mail jussi.tallgren@verkkokauppa.com
Telephone +358 10 309 5555
Certified Adviser Nordea Bank Finland Plc
Telephone +358 9 530 06778 or +358 9 530 06781
Distribution:
NASDAQ OMX Helsinki
Key media
www.verkkokauppa.com
FINANCIAL INFORMATION
The financial statements release has been prepared in accordance with Finnish Accounting Standards and local legislation, and in compliance with the accounting principles in the financial statements of 31 December 2014. This quarterly report has not been audited. The financial statements are audited at year-end.
Numbers presented in the quarterly report have been rounded and therefore columns or rows do not necessarily add up to the total amounts presented.
| INCOME STATEMENT | ||||||||
| € thousands | 4-6/2015 | 4-6/2014 | Change% | 1-6/2015 | 1-6/2014 | Change% | 2014 | |
| REVENUE | 80,009 | 60,620 | 32.0% | 152,865 | 121,178 | 26.1% | 275,784 | |
| Other income | 22 | 34 | -33.4% | 41 | 79 | -48.6% | 119 | |
| Cost of goods and services | -68,581 | -51,200 | 33.9% | -129,690 | -101,667 | 27.6% | -233,189 | |
| Personnel expenses | -5,611 | -4,450 | 26.1% | -11,023 | -8,823 | 24.9% | -18,762 | |
| Depreciation and amortization | -296 | -238 | 24.2% | -558 | -463 | 20.6% | -959 | |
| Other operating expenses | -4,090 | -3,785 | 8.1% | -11,711 | -7,212 | 62.4% | -15,525 | |
| OPERATING PROFIT | 1,454 | 982 | 48.1% | -76 | 3,092 | -102.5% | 7,468 | |
| Financial income and expenses | 19 | -1,571 | 101.2% | -853 | -1,997 | 57.3% | -1,935 | |
| PROFIT BEFORE APPROPRIATIONS AND TAXES | 1,473 | -589 | 350.1% | -929 | 1,095 | -184.9% | 5,534 | |
| Appropriations | 0 | 157 | -100.0% | 0 | 187 | -100.0% | 187 | |
| Income taxes | -259 | 82 | -415.7% | -259 | -288 | -10.2% | -1,232 | |
| NET PROFIT | 1,215 | -350 | 446.6% | -1 188 | 993 | -219.6% | 4,488 | |
| BALANCE SHEET | ||||
| € thousands | 30.6.2015 | 30.6.2014 | 31.12.2014 | |
| ASSETS | ||||
| NON-CURRENT ASSETS | ||||
| Intangible assets total | 1,109 | 626 | 949 | |
| Tangible assets total | 1,987 | 2,502 | 2,113 | |
| Investments total | 50 | 50 | 50 | |
| NON-CURRENT ASSETS TOTAL | 3,146 | 3,178 | 3,113 | |
| CURRENT ASSETS | ||||
| Inventories | 34,925 | 28,756 | 30,858 | |
| Receivables | ||||
| Non-current receivables | 111 | 8 | 113 | |
| Current receivables | 9,345 | 6,985 | 8,031 | |
| Trade receivables | 3,837 | 4,249 | 4,705 | |
| Other receivables | 757 | 817 | 668 | |
| Receivables carried forward | 4,752 | 1,918 | 2,659 | |
| Cash and cash equivalents | 19,825 | 26,193 | 35,312 | |
| CURRENT ASSETS TOTAL | 64,206 | 61,942 | 74,314 | |
| TOTAL ASSETS | 67,352 | 65,120 | 77,427 | |
| LIABILITIES | ||||
| EQUITY | ||||
| Shareholders' capital | ||||
| Share capital | 100 | 100 | 100 | |
| Other funds | ||||
| Invested non-restricted equity fund | 25,493 | 25,493 | 25,493 | |
| Retained earnings | 4,645 | 6,541 | 6,541 | |
| Profit (loss) for the period | -1 188 | 993 | 4,488 | |
| EQUITY TOTAL | 29,050 | 33,127 | 36,622 | |
| , | ||||
| Provisions | 760 | 595 | 715 | |
| LIABILITIES | ||||
| Non-current liabilities | 659 | 1,538 | 1,099 | |
| Interest-bearing debt | 659 | 1,538 | 1,099 | |
| Current liabilities total | 36,883 | 29,859 | 38,991 | |
| Interest-bearing debt | 879 | 879 | 879 | |
| Advances received | 1,903 | 1,976 | 2,280 | |
| Accounts payables | 24,143 | 17,539 | 22,717 | |
| Other liabilities | 3,180 | 3,940 | 6,508 | |
| Accrued expenses | 6,777 | 5,524 | 6,607 | |
| LIABILITIES TOTAL | 37,542 | 31,397 | 40,090 | |
| TOTAL LIABILITIES | 67,352 | 65,120 | 77,427 | |
| CASH FLOW | ||||
| € thousands | 1-6/2015 | 1-6/2014 | 2014 | |
| Cash flow from operating activities | ||||
| Profit before appropriations and taxes | -929 | 1,095 | 5,534 | |
| Depreciation and amortization | 558 | 463 | 959 | |
| Change in provisions | 45 | 200 | 320 | |
| Interest paid and received | 853 | 1,997 | 1,935 | |
| Non-current receivables, increase (-), decrease (+) | 2 | 7 | -98 | |
| Current receivables, increase (-), decrease (+) | -1,314 | 816 | -229 | |
| Inventory increase (-), decrease (+) | -4,067 | -5,585 | -7,687 | |
| Non-interest-bearing debt, increase (+), decrease (-) | -1,723 | -12,716 | -2,852 | |
| NET CASH FROM OPERATING ACTIVITIES BEFORE FINANCING AND TAXES | -6,576 | -13,723 | -2,119 | |
| Interest paid and other operational financial expenses | -995 | -2,008 | -2,118 | |
| Interest received from operations | 142 | 10 | 183 | |
| Taxes paid | -644 | -11 | -1,688 | |
| NET CASH FLOW FROM OPERATING ACTIVITIES | -8,072 | -15,732 | -5,742 | |
| Investments | ||||
| Intangible and tangible investments | -591 | -256 | -687 | |
| NET CASH FLOW FROM INVESTMENTS | -591 | -256 | -687 | |
| Cash flows from financing activities | ||||
| Proceeds from share issue | 0 | 24,472 | 24,472 | |
| Current interest-bearing debt, increase (+), decrease (-) | -440 | -15 | -15 | |
| Non-current interest-bearing debt, increase (+), decrease (-) | 0 | -4,744 | -5,183 | |
| Dividends paid | -6,384 | -210 | -210 | |
| NET CASH FLOW FROM FINANCING ACTIVITIES | -6,824 | 19,503 | 19,064 | |
| NET INCREASE (+) / DECREASE (-) IN CASH AND CASH EQUIVALENTS | -15,487 | 3,516 | 12,635 | |
| CASH AND CASH EQUIVALENTS AT THE BEGINNING OF THE PERIOD | 35,312 | 22,677 | 22,677 | |
| CASH AND CASH EQUIVALENTS AT THE PERIOD END | 19,825 | 26,193 | 35,312 | |
| STATEMENT OF EQUITY CHANGES | |||||
| €, thousand | Share capital | Invested unrestricted equity fund | Retained earnings (loss) | Profit (loss) of the period | Total |
| SHARE CAPITAL 1.1.2015 | 100 | 25,493 | 11,029 | 0 | 36,622 |
| Dividends | 0 | 0 | -6,384 | 0 | -6,384 |
| Profit (loss) of the period | 0 | 0 | 0 | -1,188 | -1,188 |
| SHARE CAPITAL 30.6.2015 | 100 | 25,493 | 4,645 | -1,188 | 29,050 |
| SHARE CAPITAL 1.1.2014 | 100 | 1,021 | 6,751 | 0 | 7,872 |
| Dividends | 0 | -210 | 0 | -210 | |
| Share issue | 0 | 24,472 | 0 | 0 | 24,472 |
| Profit (loss) of the period | 0 | 0 | 0 | 993 | 993 |
| SHARE CAPITAL 30.6.2014 | 100 | 25,493 | 6,541 | 993 | 33,127 |
| SHARE CAPITAL 1.1.2014 | 100 | 1,021 | 6,751 | 0 | 7,872 |
| Dividends | 0 | 0 | -210 | 0 | -210 |
| Share issue | 0 | 24,472 | 0 | 0 | 24,472 |
| Profit (loss) of the period | 0 | 0 | 0 | 4,488 | 4,488 |
| SHARE CAPITAL 31.12.2014 | 100 | 25,493 | 6,541 | 4,488 | 36,622 |
CALCULATION PRINCIPLES FOR THE COMPANY'S KEY RATIOS
1) Fixed costs = Personnel expenses + other operating expenses
2) Fixed costs, % = (Personnel expenses + other operating expenses) / Revenue x 100
3) Gross profit = Revenue - Cost of goods and services
4) Gross margin, % = (Revenue - Cost of goods and services) / Revenue x 100
5) EBITDA = Operating profit before depreciation
6) EBITDA, % = Operating profit before depreciation / Revenue x 100
7) Operating margin, % = Operating result / Revenue x 100
8) Operating margin excluding non-recurring items, % = Operating result excluding non-recurring items / Revenue x 100
9) Equity ratio = (Equity + depreciation difference x (1 - tax rate)) / (Total sum of the balance sheet - advances received) x 100
10) Return on capital employed (ROCE), rolling 12 months, % = (Net profit + financial expenses + taxes) / (Average equity + interest-bearing debt) x 100
11) Net gearing, % = (Interest-bearing debt - cash and cash equivalents - interest-bearing receivables) / Equity x 100
12) Earnings per share = Profit for the financial period / Monthly average number of shares adjusted by share issues
13) Earnings per share excluding non-recurring items = Profit for the financial period excluding non-recurring items / Monthly average number of shares adjusted by share issues
14) Earnings per share (diluted) = Profit for the financial period / Monthly average number of shares adjusted by share issues + number of shares according to subscription rights
15) Earnings per share excluding non-recurring items (diluted) = Profit for the financial period excluding non-recurring items / Monthly average number of shares adjusted by share issues + number of shares according to subscription rights
16) Average number of shares at end of the period revised by share split = Monthly average number of shares at the end of the period revised by share split
17) Number of employees at the end of the period = Average number of employees on the last week of the period