DLG: COMPANY REPORT - FIRST HALF OF 2014


With turnover of DKK 59.1 billion in 2013, the DLG Group realised its ambitious turnover target for the 2016 Strategy earlier than expected. The groundwork for DLG's business up until 2016 has thus been laid and the prime focus in H1 2014 onwards is to exploit synergies between the Group's business areas to ensure the necessary efficiency improvements.

An important element in these efforts is to ensure an ever-increasing degree of integration between the Group's farm-supply activities in Denmark, Germany and Sweden. Securing this integration is notably a main objective of the management changes implemented in HaGe and Svenska Foder in February 2014.

In H1 2014, DLG generated turnover of DKK 30.3 billion and a profit before tax of DKK 21.6 million. The level of activity in H1 2014 was on a par with forecasts. The turnover increase relative to H1 2013 is mainly due to Team AG being fully recognised in the Group turnover in H1 2014.

The loss after tax of DKK -70.4 million is satisfactory and better than budgeted. The performance is below that of the same period last year, mainly due to an expected and budgeted timing difference between H1 and H2 within grain and raw materials.

The Group balance sheet totalled DKK 21.9 billion at the end of H1 2014 and the solvency ratio was 21.5%, an improvement of 0.4 percentage points compared to the closing of H1 2013.

In H1, the DLG Group expanded its vitamin and mineral activities with the acquisition of a minority shareholding in the Chinese feed company PUAI Feed. The acquisition in China is not of material significance to the performance in H1 2014, but the investment sows the seeds for future growth and earnings for DLG on the Chinese market.

For the DLG Group's farm-supply activities, all three main markets (Denmark, Germany and Sweden) experienced satisfactory sales of and earnings on seed grain, plant protection and fertilizer, well supported by the mild spring weather that ensured an early start to the growing season.

Farm-supply activities in Denmark generally developed highly satisfactory in H1 2014. The important factors for this success include structural changes in the retail structure and the implemented efficiency improvements of transport, logistics and production which are now beginning to impact the bottom line. In addition, earnings in the grain area improved significantly compared to the same period last year.

The farm-supply activities in Germany failed to achieve the budgeted improvement in H1 2014. Intensified competition in the German market is a particular reason for the insufficient earnings for HaGe's feed and grain activities.

The Group's Swedish farm-supply activities performed to expectation in H1 and the existing earnings levels were maintained.

For the Vilofoss group, the Group's vitamin and mineral activities, H1 2014 developed satisfactorily in terms of production and sale of premixes and minerals. This is attributable, in part, to the ability in H1 2014 to maintain the growth of the Vilofoss group's activities on the German and Swedish markets seen in 2013.

In 2013, the DLG Group's Service & Energy activities were expanded with the share-capital increase in Team AG, the German energy and DIY company, making DLG the majority shareholder. Team AG finished H1 2014 with a satisfactory performance above the budgeted level. The first six months of the year went very well for DIY-store activities. A contributing factor to the satisfactory performance was the mild spring that gave an early start to the season with an ensuing high level of activity. On the other hand, the energy business was under pressure. Particularly the sale of heating oil failed to meet expectations, also due to the mild weather.

Kongskilde Industries, manufacturer of agricultural equipment and implements, went through difficult times in 2013. A turnaround process was consequently launched for the company. In H1 2014, Kongskilde satisfactorily followed the envisaged plan which will contribute to reversing the trend in the company. As part of the turnaround process, a number of investments will be made totalling DKK 73 million. The investments aim to support Kongskilde's growing sales on the North American market as well as to help ensure the necessary efficiency improvements of the European production.

Both DLG Food and GASA Bøg developed satisfactorily in H1 and improved their earnings compared to the same period last year.

For H2 2014, it is expected that the DLG Group will reach the budgeted earnings so that the forecast annual performance will be met and exceed the 2013 level.

Kristian Hundebøll Lars Sørensen
Group CEO Deputy CEO/CFO

INCOME STATEMENT
FOR THE PERIOD 1 JANUARY TO 30 JUNE 2014

(DKK. 1.000) 1/1 - 30/6
2014
1/1 - 30/6
2013
1/1 - 31/12
2013
Net turnover 30.265.673 24.739.961 59.103.398
Production costs -28.146.673 -22.717.771 -54.306.707
Gross Profit 2.119.000 2.022.190 4.796.691
Distribution costs -1.571.637 -1.501.496 -3.302.969
Administrative costs -441.827 -366.229 -844.528
Other operating income 115.844 94.685 338.640
Other operating costs -39.667 -56.473 -97.324
Operating profit 181.713 192.677 890.510
Income from investments in associated companies 4.242 47.959 25.190
Income from other investments and securities 9.954 2.695 27.115
Net financial costs -174.312 -186.894 -405.235
Profit before tax 21.597 56.437 537.580
Tax on profit for the period -57.433 -38.887 -106.336
Group profit -35.836 17.550 431.244
Minority interests' share of the profit -54.468 -48.684 -210.122
Minority interest' share of tax 19.928 10.034 40.934
Net profit for the period -70.376 -21.100 262.056

BALANCE SHEET, ASSETS
AS AT 30 JUNE 2014

(DKK 1.000) 1/1 - 30/6
2014
1/1 - 30/6
2013
1/1 - 31/12
2013
Completed development projects & Acquired intangible fixed assets 466.446 424.083 483.666
Goodwill 832.475 160.716 756.644
Development projects in progress 132.055 136.375 119.888
Intangible fixed assets 1.430.976 721.174 1.360.198
Land and buildings 5.371.748 4.268.360 5.251.663
Plant and machinery 1.905.603 1.628.779 1.918.094
Other plants, fixtures and operating material 472.358 268.436 449.609
Property, plant and equipment in progress 334.093 238.027 331.476
Property, plant and equipment 8.083.802 6.403.602 7.950.842
Investments in associated companies 995.978 1.569.042 770.525
Other securities and investments 292.243 266.379 264.656
Other receivables 178.135 160.931 202.540
Deferred tax assets 170.535 155.410 158.764
Fixed asset investment 1.636.891 2.151.762 1.396.485
Total fixed assets 11.151.669 9.276.538 10.707.525
Raw materials and consumables 1.336.217 1.548.466 1.264.503
Manufactured goods and goods for resale 3.126.047 2.860.168 3.660.705
Total inventories 4.462.264 4.408.634 4.925.208
Trade receivables 5.303.782 4.749.412 3.394.733
Receivables from associated companies 104.069 112.480 317.516
Other receivables 661.604 367.005 672.570
Prepayments 126.535 337.155 192.979
Total receivables 6.195.990 5.566.052 4.577.798
Liquid assets 116.760 86.928 97.730
Total current assets 10.775.014 10.061.614 9.600.736
Total assets 21.926.683 19.338.152 20.308.261

BALANCE SHEET, LIABILITIES
AS AT 30 JUNE 2014

(DKK 1.000) 1/1 - 30/6
2014
1/1 - 30/6
2013
1/1 - 31/12
2013
Membership capital 923.547 829.233 826.318
Revaluation reserve 217.680 232.680 217.680
Reserves according to the bylaws & Fair value adjustment of hedging instruments 1.779.301 1.771.711 1.857.143
Proposed dividend and profit shares 28 0 121.500
Equity 2.920.556 2.833.624 3.022.641
Minority interests 1.788.349 1.241.006 1.812.847
Consolidated equity 4.708.905 4.074.630 4.835.488
Deferred tax liabilities 380.367 257.665 371.850
Other provisions 454.955 237.656 372.670
Provisions 835.322 495.321 744.520
Subordinate loan capital 25.010 1.625 8.294
Payables to mortgage credit institutions 2.216.979 2.197.080 2.510.327
Issued bonds 1.000.000 993.750 993.894
Lease commitments 100.201 117.604 101.158
Credit institutions, other 778.598 475.132 420.135
Other payables 36.151 80.108 64.201
Long-term debt 4.131.929 3.863.674 4.089.715
Current maturities of long-term debt 128.595 181.631 282.981
Credit institutions, other 4.140.000 4.034.256 3.072.666
Prepayment from customers 3.034.750 2.404.954 2.705.510
Trade payables 2.797.553 2.237.650 2.622.432
Payables to associated companies 109.843 142.568 140.035
Corporate tax 89.489 43.860 92.748
Negative goodwill 10.863 37.088 6.850
Other payables 1.841.189 1.690.580 1.655.320
Deferred income 73.235 130.315 51.702
Short-term debt 12.225.517 10.902.902 10.630.244
Total debt 16.357.446 14.766.576 14.719.959
Total equity and liabilities 21.926.683 19.338.152 20.308.261

KEYFIGURES
AS AT 30 JUNE 2014

(DKK million) 1/1 - 30/6
2014
1/1 - 30/6
2013
1/1 - 31/12
2013
Net turnover 30.265,7 24.740,0 59.103,4
Earnings before interest, tax, depreciation and amortisation/EBITDA 476,4 398,5 1.418,2
Operating profit/EBIT 181,7 192,7 890,5
Profit before tax / EBT 21,6 56,4 537,6
Group profit -35,8 17,6 431,2
Net profit for the period / EAT -70,4 -21,1 262,1
Total assets 21.926,7 19.338,1 20.308,3
Equity ratio 21,5 21,1 23,8
Consolidated equity x 100
Total assets
Tangible equity ratio 16,0 18,0 18,3
(Consolidated equity - Intangible fixed assets) x 100
Total assets - Intangible fixed assets

 

DLG
Telf + 45 33 68 30 00
information@dlg.dk
www.dlg.dk