Interim / Quarterly Report • Jul 17, 2020
Interim / Quarterly Report
Open in ViewerOpens in native device viewer

As previously mentioned, at Lime we approach the crisis as a tiger would. We attack when faced with a crisis. We retain our focus on growth and invest in sales and marketing. Thanks to the adopted strategy we achieved growth of 21% and an EBITA margin of 26% in the second quarter.
In the early stage of the COVID-19 pandemic, we took an operational approach and looked for new ways to generate income. Our attitude is that we must put in even more hard work to get through this crisis in the best possible way. We ensured our staff early on that we did not intend to lay off any employees or utilize any government support that became available. The challenge we now face will be battled by us as a team!
I feel very proud of how we have handled the crisis so far – we have done it together. Our leadership has been open and receptive to ensure we maintain social interaction and productivity, even when many of us have been working from home. Through impressive commitment and remarkable efforts, our staff members have exceeded my expectations. We have developed new features, launched new products and marketed promotion campaigns to inject extra support into our sales organisation. We have helped our existing customers with flexible payment terms and we have adjusted the number of users, if required. As an affect the ARR growth for the quarter was weaker than previously, 17% compared to the same period last year. We feel very confident that our approach and focus will pay off in the long run. It is my hope and belief that our joint efforts will lead to stronger and even more loyal bonds among us.
Growth in the second quarter reached 21%, whereof organic growth reached 17% compared with the same period last year. Sales in Sweden - where the economy has been more open than in other Nordic countries – grew by 23%. Other Nordic countries, where more severe lockdown measures were in place until the end of May, lost some momentum and reached 15%.
Our most recent offering, Lime Intenz – which helps our customers drive behavioural change within sales and customer services – is impacted by COVID-19 to a higher extent than the rest of our operations. This is due to a delivery model based on more physical interactions. We have therefore been focused on product development and adapted parts of the offering to be based on digital delivery. This will be useful in similar situations in the future; it will increase efficiency and create more recurring revenues.
Since mid-March, we have experienced negative impacts from COVID-19 on order intake from new customers. This has partly been compensated by sales of add-on modules and Expert Services to existing customers. There is evidence of improvement in the economy in June and July, with new customers now showing a stronger investment appetite. Order intake in June and early July have exceeded last year. A significant deal was, for example, concluded with Upplands Motor after the second quarter.

We attack when faced with a crisis. We retain our focus on growth and invest in sales and marketing. Thanks to the adopted strategy we achieved growth of 21% and an EBITA margin of 26% in the second quarter.
Based on our communicated growth strategy, we have recruited 45 new colleagues since early February. Most of them will commence their trainee program in early August. Among the new recruits are three sales reps in the Netherlands, who will open our new office in Utrecht. Costs relating to these investments will not impact profitability until the second part of the year.
The adjusted EBITA margin reached 26% in the second quarter, an improvement compared to 20% during the same period last year. One reason for the improved profitability is that less money has been spent on business travel and conferences due to COVID-19.
Our previous estimates showed that the CRM market in the Nordic region will grow by 10 – 12% annually until 2023. Due to the pandemic, we now estimate lower market growth during 2020. As new behaviours are emerging, such as working from home, less travelling and fewer co-workers, our belief is that this will lead to a higher degree of digitalisation followed by more investment in software. New ways of working will require better collaboration among co-workers and will require better follow-up. This will lead to increased demand for CRM systems in the medium to long term.
It is hard to predict what impact COVID-19 will have on the rest of the financial year. What I do know is that at Lime we will continue to fight it the same way as we did during the two first quarters – like a tiger! We will continue to take an operational approach with investments in sales and marketing. We want to grab opportunities that arise from the crisis. We will therefore continue to recruit new employees, further develop our offices, search for suitable acquisitions and we will prioritise growth over profitability.
Now it's time to take a break and recharge the batteries. We wish all customers, employees and shareholders a relaxing and enjoyable summer. Take care, keep your distance and wash your hands!
Have a nice summer!
/Erik Syrén, CEO of Lime Technologies
| 2020 Q2 2020 Q1 2019 Q4 2019 Q3 2019 Q2 | 2019 Q1 2018 Q4 2018 Q3 | 2018 Q2 | |||||||
|---|---|---|---|---|---|---|---|---|---|
| Net sales (MSEK) | 85.0 | 85.0 | 81.8 | 68.0 | 70.0 | 69.9 | 68.9 | 55.4 | 61.5 |
| Recurring revenue (MSEK) | 48.5 | 46.9 | 44.3 | 42.5 | 41.3 | 39.1 | 37.1 | 35.2 | 34.0 |
| EBITDA (MSEK) | 27.0 | 28.7 | 24.4 | 23.7 | 17.6 | 17.9 | 10.0 | 15.7 | 12.0 |
| EBITDA (%) | 32% | 34% | 30% | 35% | 25% | 26% | 15% | 28% | 19% |
| EBITA (MSEK) | 21.8 | 23.5 | 19.9 | 19.2 | 13.3 | 13.5 | 8.6 | 14.2 | 10.4 |
| EBITA (%) | 26% | 28% | 24% | 28% | 19% | 19% | 12% | 26% | 17% |
| Adjusted EBITA | 21.8 | 23.5 | 19.9 | 19.3 | 13.8 | 13.8 | 15.5 | 15.6 | 11.6 |
| Adjusted EBITA (%) | 26% | 28% | 24% | 28% | 20% | 20% | 23% | 28% | 19% |
| Operating income, EBIT (MSEK) | 17.5 | 19.1 | 16.3 | 15.6 | 10.0 | 10.2 | 5.5 | 10.8 | 7.0 |
| Operating income, EBIT (%) | 21% | 22% | 20% | 23% | 14% | 15% | 8% | 20% | 11% |
| Earnings per share, basic (SEK)*) | 1.00 | 1.07 | 0.91 | 0.91 | 0.56 | 0.56 | 0.34 | 0.65 | 0.43 |
| Earnings per share, diluted (SEK)*) | 1.00 | 1.07 | 0.91 | 0.91 | 0.56 | 0.56 | 0.32 | 0.61 | 0.40 |
| Cash flow from current operations (MSEK) | 33.1 | 25.3 | 29.0 | 14.6 | 21.2 | 9.4 | 15.9 | 7.8 | 14.9 |
*) recalculated to the number of shares following the 1:250 share split in October 2018.

Net sales in the second quarter 2020 amounted to MSEK 85 (70), an increase of 21% (14). The Group's net sales in the second quarter include MSEK 3 from companies acquired in the last 12 months.
Net sales during the first 6 months 2020 amounted to MSEK 170 (140), rendering an increase of 22% (17).
Business acquisitions during the last 12 months have contributed with net sales of MSEK 8 (1) during the first six months of 2020.

58% (63) of net sales in the second quarter 2020 relate to software revenue. 57% (61) of net sales in the first six months 2020 relate to software revenue.
Software revenue increased by 13% (23) during the second quarter 2020 compared to the first quarter 2019. Software revenue increased by 14% (22) during the first six months in 2020 compared to the same period last year.

Net sales per segment (MSEK)
Net sales in the second quarter 2020 in Sweden amounted to MSEK 69 (56) and MSEK 16 (14) in the rest of the Nordic countries. Net sales growth for the quarter was 23% (7) in Sweden and 15% (53) in the rest of the Nordic countries.
Net sales during the first six months 2020 in Sweden amounted to MSEK 138 (114) and MSEK 32 (26) in the rest of the Nordic countries.

The 12-month recalculated recurring revenue, annual recurring revenue (ARR), at the end of the second quarter 2020 was MSEK 195 (167). The 12-month recalculated recurring revenue increased by 17% (21) compared to the corresponding period last year.
Recurring revenue (MSEK)

Recurring revenue amounted to MSEK 49 (41) during the second quarter 2020, an increase of 17% (21) compared to the same period last year.
Recurring revenue amounted to MSEK 95 (80) during the first six months in 2020, in increase of 19% (21) compared to the corresponding period last year.

Operating income before depreciations during the second quarter – EBITDA – amounted to MSEK 27 (18) corresponding to an EBITDA margin of 32% (25). Adjusted EBITDA was MSEK 27 (18) in the quarter, corresponding to an EBITDA margin of 32% (26).
The many political measures that have been implemented since late March to lessen the spread of the COVID-19 virus have limited business travel and other face-to-face sales activities. These restrictions have led to reduced costs for Lime during the first six months of 2020.
During the first six months 2020 operating income before depreciation – EBITDA – amounted to MSEK 56 (36), corresponding to an EBITDA margin of 33% (25). Adjusted EBITDA was MSEK 56 (36) during the same period and the corresponding margin was 33% (26).
As of January 1, 2019, Lime applies IFRS 16 Leases. As from the time the standard came into effect, Lime applies the simplified transition method, meaning comparative information from periods before 1 January 2019 has not been restated.

During the second quarter 2020 operating income, excluding amortisation on acquired immaterial assets – EBITA – amounted to MSEK 22 (13), corresponding to an EBITA margin of 26% (19). Adjusted EBITA for the second quarter amounted to MSEK 22 (14), corresponding to an adjusted EBITA margin of 26% (20).
Adjusted EBITA during the first six months 2020 amounted to MSEK 45 (27), corresponding to an EBITA margin of 27% (19).

EBIT (MSEK)
Operating income during the second quarter – EBIT – amounted to MSEK 17 (10), corresponding to an EBIT margin of 21% (14). Adjusted EBIT during the second quarter amounted to MSEK 17 (11), corresponding to an adjusted EBIT margin of 21% (15).
Operating income during the first 6 months – EBIT – amounted to MSEK 37 (20), corresponding to an EBIT margin of 22% (14).
Depreciations increased compared to the same period last year as a result of increased investments in capitalised development work done by Lime employees and depreciation of intangible non-current assets relating to business acquisitions.


Last 12-months (LTM) recurring revenue amounted to 72% (67) of last 12 months total operating expenses at the end of the second quarter. The expenses include one-off items affecting comparison.
During the second quarter 2020 cash flow from current operations amounted to MSEK 33.1 (21.2).
During the first six months 2020 cash flow from current operations amounted to MSEK 58.5 (30.6).
During the second quarter 2020 investments in tangible non-current assets amounted to MSEK 0.0 (0.0), excluding leased vehicles and rightto-use assets. Investments in intangible non-current assets amounted to MSEK 3.9 (4.6) and consist of capitalisation of development costs relating to new technology platforms.
During the first six months 2020 investments in tangible non-current assets amounted to MSEK 0.0 (0.0), excluding leased vehicles and rightto-use assets. Investments in intangible non-current assets amounted to MSEK 8.5 (9.2) during the same period.
In addition, assets are reported as software in accordance with the acquisition analysis for janjoo AB. During the first 6 months 2020 investments in subsidiaries (janjoo AB) amounted to MSEK -8.3 (0.0).
In the second quarter 2020, depreciation of capitalised development costs amounted to MSEK 2.6 (1.9) and depreciation of right-to-use assets amounted to MSEK 2.4 (2.3).
Depreciation of capitalised development costs amounted to MSEK 5.2 (3.8) during the first six months 2020 and depreciation of right-to-use assets amounted to MSEK 4.7 (4.5).
The Group's equity amounted to MSEK 76 (45).
At the Annual General Meeting on 29 June 2020, it was resolved to distribute dividends of SEK 1.50 per share, corresponding to a total amount of MSEK 19.9. The record date was 1 July and the dividend was paid out on 6 July. The dividend was reported as Other current liabilities up until it was paid out.
The stock options programs that expired in March 2019 were fully subscribed and a rights issue of MSEK 5.1, involving 783,481 shares, was implemented in March 2019.
The Group's interest-bearing liabilities amounted to MSEK 107.7 (106.7) at the end of the period, including leasing liabilities relating to right-to-use assets of MSEK 15.8 (12.9) and a liability of MSEK 18.3 (0.0) relating to the acquisition of More Intenz AB and janjoo AB. A total of MSEK 9.9 (8.9) of the Group's interestbearing liabilities have been repaid during the quarter. Cash and cash equivalent amounted to MSEK 53.8 (17.1) at the end of the period. The Group's net debt amounted to MSEK 53.3 (89.1).
Available bank overdrafts amount to MSEK 25. The overdraft credit agreement expires on 31 December 2020. The Group has a total amount of MSEK 78.8 (17.1) available in cash and cash equivalents.
The company had two stock option programs at the beginning of 2019. Both programs expired in March 2019 and 783,481 shares have been issued under the programs. Further details about the stock option plans can be found in the 2019 annual report.
Lime Technologies AB (publ.) is listed on Nasdaq Stockholm OMX Small Cap, the Technology sector.
Total number of shares issued was 13,283,481 at the end of the period. The company does not own any of its own shares. Historical key ratios have been restated to reflect the share split (1:250) implemented in October 2018.
Lime's goal is to achieve annual organic net sales growth exceeding 15 percent, in the medium long term. Lime further aims to achieve an annual EBITA margin in excess of 23 percent in the medium long term. The objective of the capital structure is that net liabilities, excluding leasing debt, relative to EBITDA shall be less than 2.5. Lime intends to distribute available cash flow after consideration has been given to the Company's indebtedness and future growth opportunities, including acquisitions. The target is to distribute at least 50 percent of the Company's annual net income.
The Group had 257 (228) employees at the end of the reporting period. The average number of employees was 228 (207) during the period.
The Parent Company's activities are primarily focused on group management and financing. The company has no other employees apart from the Group CEO and CFO at the end of the period. During the second quarter 2020 operating income in the Parent Company amounted to MSEK -0.3 (-0.6). Operating income during the first 6 months 2020 amounted to -0.8 (-1.2). Cash and cash equivalent amounted to MSEK 0.2 (0.1) and borrowings to MSEK 70.7 (91.0).
At the Annual General Meeting on June 29, 2020, it was resolved to re-elect the following directors of the board: Peter Larsson, Anders Fransson, Martin Henricson, Malin Ruijsenaars and Marlene Forsell. Martin Henricson was elected chairman of the board.
Other resolutions made at the Annual General Meeting;
A widespread crisis has arisen due to the COVID-19 pandemic and is affecting economic trends and developments. The severity and extent of the crisis is still difficult to foresee. Lime's new sales in the second quarter were to some extent affected by delayed or defaulted procurments. Furthermore, customer payments have been delayed and reserves for expected customer losses have increased. As a result of our strategy, the impact on result and financial position has been limited in the second quarter 2020.
Furthermore, Lime is affected by the political measures that have been taken against the spread of the virus, and the impact this has on economic trends.
Lime has implemented a number of safety measures to monitor and prevent the impact of COVID-19, including safety and health precautions for our employees, and actions to secure delivery of our services.
The combination of, on one hand, Lime's focused subscription sales with a high percentage of recurring revenue, and on the other hand, its large customer base, means Lime is fairly well equipped to face a recession.
An agreement was signed with SEB in the second quarter, relating to a bank overdraft of MSEK 25 for the purpose of minimising liquidity risks as a result of the COVID-19 pandemic. The agreement expires on 31 December 2020. No amounts have been drawn down under the overdraft during the reporting period.
Additional shares, corresponding to 35% of the shares in janjoo, were acquired on January 13, 2020.
On July 1, 2019 Lime acquired 30% of the share capital and the voting rights of janjoo AB. janjoo AB develops and sells e-services, including document management portals and cases portals, which simplify and streamline communications between energy and real estate companies and their customers. The purchase price amounted to MSEK 3 and was financed by cash and through bank loans.
Lime had a significant influence, but not control, in janjoo, meaning it is classified as an associated company. On 31 December 2019, the acquired company was reported as shares in associated companies in accordance with the equity method from the date the acquisition was completed, and significant influence was gained.
The owners of janjoo have issued options entitling Lime to acquire the remaining 70 percent of the shares no later than December 31, 2021.
janjoo AB has shown strong progress which strengthens our confidence that their products will boost our offerings to both new and existing customers. Therefore, Lime exercised the option to acquire an additional 35% of the shares. The purchase price amounted to MSEK 7 and the acquisition was completed on January 13, 2020. 100% of the acquired company is included in Lime's consolidated income statement and balance sheet from the date the acquisition was completed and control was gained, i.e. 13 January 2020.
The pricing and terms for the remaining 35%-option is such that Lime believes this option is highly likely to be exercised when due, hence an estimated exercise price has been reported as a liability in the Group as of January 13, 2020. The acquisition has resulted in capital gains of MSEK 0.5 in the first quarter 2020.
The acquisition generates a goodwill value before deferred taxes of MSEK 24 for the Group. The goodwill value is entirely allocated to software.
Acquisition costs in 2019 amounted to MSEK 0.2.
The acquisition analysis is based on final assessments of identifiable intangible assets. The exercise price, which has been reported as a liability, is based on future annual recurring revenue and can thus not be firmly determined. The acquisition analysis is therefore deemed to be tentative in relation to this liability. Following the analysis, the acquisition price and acquired net assets amount to:
| Purchase price | MSEK |
|---|---|
| Cash and cash equivalent, 30% | 3 |
| Cash and cash equivalent, 35% | 7 |
| Effect on profit | 0 |
| Liability exercise price | 9 |
| Total preliminary purchase price | 20 |
| Acquired net assets | 20 |
|---|---|
| Total identifiable net assets | 20 |
| Trade payables and other liabilities | -2 |
| Long-term debt | 0 |
| Cash and cash equivalent | 2 |
| Trade receivables and other receivables | 1 |
| Deferred tax liability | -5 |
| Software | 25 |
| Intangible non-current assets |
Lime is one of the leading SaaS CRM players on the Nordic market. The company develops, sells, and implements user-friendly and flexible CRM systems. Lime's business model is based on the offering of subscription agreements (Software as a Service or "SaaS") as well as consultant services (Expert Services) for the implementation and continuous customisation of products in line with customers' demands and requests.
Lime has a comprehensive organisation for development and holistic offerings that facilitate effective and value-add CRM solutions for the customer. The head office is located in Lund. At the end of June 2020, the Group had 257 employees in seven offices in Sweden, Norway, Denmark, and Finland.
Lime's mission is to "create customer magnets" that retain existing customers and attract new customers by having excellent customer care.
The company's vision is to "become the leading supplier of CRM systems in the Nordic region, by supplying systems that make the customers' work both easier and more fun".
Lime's main focus is on organic growth. A market report by Capgemini in May 2018, indicates a 12% average annual growth in the Nordic software market for CRM systems in 2017 – 2023.
Lime intends to continue to strengthen its presence in current Nordic markets to meet the demand for CRM systems.
The setting up of business operations in the Netherlands is proceeding according to plan.
Lime focuses on customised CRM solutions to four selected market verticals: energy, real estate, wholesale, and consulting companies, to which Lime offers local industry-specific expertise. Combined with pre-packaged solutions for each vertical, this gives customers benefits in terms of flexible solutions, as well as time and cost savings.
Lime intends to maintain and increase sales to existing customers by actively offering add-on products and related expert services postimplementation. The company also has a dedicated customer success team that works actively to stay close to the customer in the long run, ensuring that customers stay with Lime, and to sell additional products and services.
Lime believes it is important to continue developing its product portfolio to strengthen its competitiveness and to attract new customers. With its strong market position, broad customer base and close contact with customers, Lime has a strong starting position for cross sales and add-on sales of new services and features aimed at increasing sales growth and broadening the use of services and solutions.
A critical component of Lime's strategy is to be active in assessing strategic acquisitions with the aim of strengthening the product portfolio, growing competencies and resources in the company, growing from a geographic perspective, and broadening the customer base.
This report may contain forward-looking information based on management's current expectations.
Although management believes the expectations expressed in such forwardlooking information are reasonable, there are no assurances that these expectations will be correct.
Consequently, future outcomes may vary considerably compared to the forward-looking information due to, among other things,
changed market conditions for Lime's products and more general changes to economic, market and competitive conditions, changes to regulatory requirements or other policy measures and exchange rate fluctuations.
❜ Interim report Q3, 2020, presented October 22, 2020
.
The board of directors and the CEO declares that the interim report provides a fair view of the parent company's and the Group's operations, financial position and results of operations and describes material risks and uncertainties facing the parent company and the companies included in the Group.
Lund, July 17, 2020
| Erik Syrén | Peter Larsson | |||
|---|---|---|---|---|
| CEO | ||||
| Martin Henricson Chairman of the board |
Anders Fransson | |||
| Malin Ruijsenaars | Marlene Forsell |
CEO Erik Syrén, phone +46 46 270 48 23 or CFO Magnus Hansson, phone +46 46 270 48 85
This report has not been subject to review by the company's auditors.
This information constituted insider information prior to publication. This is information that Lime Technologies AB (publ) is obliged to make public pursuant to the EU Market Abuse Regulation. The report has been published in both English and Swedish.
This is an unaudited translation of the Swedish interim report. Should there be any disparities between the Swedish and the English version, the Swedish version shall prevail.
| Q2 2020 | Q2 2019 | Q1 - Q2 2020 |
Q1 - Q2 2019 |
|
|---|---|---|---|---|
| Net sales (MSEK) | 85.0 | 70.0 | 170.0 | 139.9 |
| Net sales growth (%) | 21% | 14% | 22% | 17% |
| Organic net sales growth (%) | 17% | 14% | 16% | 16% |
| Recurring revenue (MSEK) | 48.5 | 41.3 | 95.4 | 80.4 |
| Annual recurring revenue (MSEK) | 195.3 | 167.5 | 195.3 | 167.5 |
| EBITA (MSEK) | 21.8 | 13.3 | 45.3 | 26.8 |
| EBITA (%) | 26% | 19% | 27% | 19% |
| EBITDA (MSEK) | 27.0 | 17.6 | 55.7 | 35.5 |
| EBITDA (%) | 32% | 25% | 33% | 25% |
| Operating income, EBIT (MSEK) | 17.5 | 10.0 | 36.6 | 20.2 |
| Operating income, EBIT (%) | 21% | 14% | 22% | 14% |
| One-off items (MSEK) | 0.0 | -0.6 | 0.0 | -0.9 |
| Depreciation right-to-use assets (MSEK) | -2.4 | -2.3 | -4.7 | -4.5 |
| Adjusted EBITA (MSEK) | 21.8 | 13.8 | 45.3 | 27.7 |
| Adjusted EBITA (%) | 26% | 20% | 27% | 20% |
| Adjusted EBITDA (MSEK) | 27.0 | 18.2 | 55.7 | 36.4 |
| Adjusted EBITDA (%) | 32% | 26% | 33% | 26% |
| Adjusted EBIT (MSEK) | 17.5 | 10.5 | 36.6 | 21.1 |
| Adjusted EBIT (%) | 21% | 15% | 22% | 15% |
| Earnings per share (SEK) | 1.00 | 0.56 | 2.07 | 1.12 |
| Earnings per share, diluted (SEK) | 1.00 | 0.56 | 2.07 | 1.12 |
| Net debt (MSEK) | 53.3 | 89.1 | 53.3 | 89.1 |
| Number of employees (average) | 228 | 207 | 228 | 207 |
| Net sales per employee (MSEK) | 1.4 | 1.3 | 1.4 | 1.3 |
| Cash flow from current operations per share (SEK) | 2.5 | 1.6 | 4.4 | 2.3 |
| Average number of outstanding shares (thousands) | 13,283.5 | 13,283.5 | 13,283.5 | 13,283.5 |
For definition of key rations, see pages 25-28.
| Q2 2020 | Q2 2019 | Q1 - Q2 2020 |
Q1 - Q2 2019 |
|
|---|---|---|---|---|
| Net sales | 85,037 | 70,030 | 170,027 | 139,929 |
| Other revenue | 119 | 67 | 253 | 140 |
| Gross income | 85,156 | 70,097 | 170,280 | 140,069 |
| Operating expenses | ||||
| Compensation to employees | -48,122 | -44,141 | -95,975 | -87,135 |
| Capitalised development work done by own employees |
3,876 | 4,575 | 8,455 | 9,208 |
| Depreciation | -9,551 | -7,675 | -19,120 | -15,350 |
| Other expenses | -13,897 | -12,906 | -27,618 | -26,617 |
| Share in earnings of associated companies | 0 | 0 | 547 | 0 |
| Total operating expenses | -67,694 | -60,147 | -133,711 | -119,894 |
| Operating income | 17,462 | 9,950 | 36,570 | 20,175 |
| Financial net | -550 | -637 | -1,740 | -1,524 |
| Income after financial net | 16,912 | 9,313 | 34,830 | 18,651 |
| Taxes | -3,577 | -1,908 | -7,292 | -3,783 |
| Net income | 13,335 | 7,405 | 27,537 | 14,868 |
| Net income attributed to: | ||||
| Shareholders of the Parent Company | 13,335 | 7,405 | 27,537 | 14,868 |
| 13,335 | 7,405 | 27,537 | 14,868 | |
| Other Information | ||||
| Earnings per share, basic (SEK) | 1.00 | 0.56 | 2.07 | 1.12 |
| Q2 2020 | Q2 2019 | Q1 - Q2 2020 |
Q1 - Q2 2019 |
|
|---|---|---|---|---|
| Net income | 13,335 | 7,405 | 27,537 | 14,868 |
| Other comprehensive income | ||||
| Items that may be reclassified to the income statement: |
||||
| Translation adjustments | -107 | 38 | -468 | 417 |
| Other comprehensive income for the period | -107 | 38 | -468 | 417 |
| Other comprehensive income for the period | 13,228 | 7,443 | 27,069 | 15,285 |
| Other comprehensive income for the period, attributed to: |
||||
| Shareholders of the Parent Company | 13,228 | 7,443 | 27,069 | 15,285 |
| 13,228 | 7,443 | 27,069 | 15,285 |
| 2020-06-30 | 2019-06-30 | 2019-12-31 | |
|---|---|---|---|
| ASSETS | |||
| Goodwill | 69,763 | 59,391 | 69,763 |
| Other non-tangible non-current assets | 151,336 | 127,782 | 132,191 |
| Right-to-use assets | 15,766 | 12,914 | 16,189 |
| Tangible non-current assets | 2,691 | 3,379 | 3,161 |
| Associated company | 0 | 0 | 2,705 |
| Other financial non-current assets | 522 | 552 | 537 |
| Deferred tax asset | 59 | 60 | 58 |
| Total non-current assets | 240,137 | 204,078 | 224,604 |
| Trade receivables | 44,196 | 46,427 | 52,763 |
| Other current receivables | 8,919 | 4,032 | 4,858 |
| Cash and cash equivalent | 53,819 | 17,057 | 31,342 |
| Total current assets | 106,934 | 67,516 | 88,963 |
| Total assets | 347,071 | 271,594 | 313,567 |
| EQUITY AND LIABILITIES Total equity |
75,771 | 44,773 | 68,627 |
| Liabilities | |||
| Non-current liabilities | |||
| Interest-bearing non-current liabilities | 42,848 | 65,000 | 56,617 |
| Non-current leasing liabilities | 8,495 | 6,000 | 9,232 |
| Other non-current liabilities | 18,252 | 0 | 8,642 |
| Deferred tax liabilities | 28,999 | 23,397 | 24,964 |
| Total non-current liabilities | 98,594 | 94,397 | 99,455 |
| Current liabilities | |||
| Interest-bearing current liabilities | 28,489 | 26,000 | 28,240 |
| Current leasing liabilities | 9,571 | 9,740 | 9,448 |
| Trade payables | 5,323 | 8,852 | 3,591 |
| Other current liabilities | 129,323 | 87,832 | 104,206 |
| Total current liabilities | 172,706 | 132,424 | 145,485 |
| Total equity and liabilities | 347,071 | 271,594 | 313,567 |
| Attributable to the Parent Company's shareholders | ||||||
|---|---|---|---|---|---|---|
| Share capital |
Additional paid-in capital Reserves |
Retained earnings |
Total equity | |||
| Opening balance January 1, 2019 according to adopted balance sheet |
500 | 53,034 | 265 | -16,124 | 37,675 | |
| Net income for the period | 14,868 | 14,868 | ||||
| Other comprehensive income for the year | 417 | 417 | ||||
| Total other comprehensive income | 0 | 0 | 417 | 14,868 | 15,285 | |
| Transactions with owners | ||||||
| Bonus issue | 31 | 5,065 | 5,096 | |||
| Dividend | -13,283 | -13,283 | ||||
| Total transactions with owners | 31 | 5,065 | 0 | -13,283 | -8,187 | |
| Closing balance June 30, 2019 | 531 | 58,099 | 682 | -14,539 | 44,773 | |
| Opening balance January 1, 2019 according to adopted balance sheet |
500 | 53,034 | 265 | -16,124 | 37,675 | |
| Net income for the period | 39,040 | 39,040 | ||||
| Other comprehensive income for the year | 98 | 98 | ||||
| Total other comprehensive income | 0 | 0 | 98 | 39,040 | 39,138 | |
| Transactions with owners | ||||||
| Bonus issue | 31 | 5,066 | 5,097 | |||
| Dividend | -13,283 | -13,283 | ||||
| Total transactions with owners | 31 | 5,066 | 0 | -13,283 | -8,186 | |
| Closing balance December 31, 2019 | 531 | 58,100 | 363 | 9,633 | 68,627 | |
| Opening balance January 1, 2020 according to adopted balance sheet |
531 | 58,100 | 363 | 9,633 | 68,627 | |
| Net income for the period | 27,537 | 27,537 | ||||
| Other comprehensive income for the year | -468 | -468 | ||||
| Total other comprehensive income | 0 | 0 | -468 | 27,537 | 27,069 | |
| Transactions with owners | ||||||
| Dividend | -19,925 | -19,925 | ||||
| Total transactions with owners | 0 | 0 | 0 | -19,925 | -19,925 | |
| Closing balance June 30, 2020 | 531 | 58,100 | -105 | 17,245 | 75,771 |
| Q2 2020 | Q2 2019 | Q1 - Q2 2020 |
Q1 - Q2 2019 |
|
|---|---|---|---|---|
| Cash flow from current operations | ||||
| Cash flow from operations | 27,311 | 17,625 | 55,441 | 35,525 |
| Changes in net working capital *) | 7,897 | 6,592 | 14,007 | 6,727 |
| Interest paid | -755 | -665 | -1,740 | -1,570 |
| Taxes paid *) | -1,324 | -2,373 | -9,246 | -10,109 |
| Cash flow from current operations | 33,129 | 21,179 | 58,461 | 30,573 |
| Cash flow from investing activities | ||||
| Investment in intangible non-current assets | -3,876 | -4,575 | -8,455 | -9,208 |
| Investment in tangible non-current assets | 0 | -11 | 0 | -11 |
| Sales of tangible non-current assets | 525 | 0 | 525 | 89 |
| Acquisition of group companies | 0 | 0 | -8,338 | 0 |
| Acquisition of associated companies | 0 | 0 | 0 | 0 |
| Investment in financial non-current assets | 16 | -5 | 17 | -14 |
| Interest received | 3 | 47 | 42 | 65 |
| Cash flow from investing activities | -3,332 | -4,544 | -16,209 | -9,079 |
| Cash flow from financing activities | ||||
| Dividend | 0 | -13,283 | 0 | -13,283 |
| Share issue | 0 | 0 | 0 | 5,096 |
| Proceeds from borrowings | 86 | 0 | 127 | 0 |
| Amortisation of borrowings | -9,941 | -8,931 | -19,505 | -17,797 |
| Cash flow from financing activities | -9,855 | -22,214 | -19,378 | -25,984 |
| Net cash flow | 19,942 | -5,580 | 22,874 | -4,490 |
| Net change in cash flow | ||||
| Cash and cash equivalent, beginning of the period | 34,309 | 22,514 | 31,342 | 21,152 |
| Exchange rate changes on cash | -432 | 122 | -397 | 395 |
| Cash and cash equivalent, end of period | 53,819 | 17,057 | 53,819 | 17,057 |
*) Comparative numbers have been restated to facilitate comparisons
| Q2 2020 | Q2 2019 | Q1 - Q2 2020 |
Q1 - Q2 2019 |
|
|---|---|---|---|---|
| Net sales | 0 | 0 | 0 | 0 |
| Other income | 1,470 | 1,759 | 2,926 | 3,174 |
| Gross income | 1,470 | 1,759 | 2,926 | 3,174 |
| Operating expenses | ||||
| Compensation to employees | -1,704 | -1,675 | -3,383 | -3,023 |
| Other expenses | -74 | -683 | -289 | -1,328 |
| Total operating expenses | -1,778 | -2,358 | -3,672 | -4,351 |
| Operating income | -308 | -599 | -746 | -1,177 |
| Financial income | 298 | 2 | 347 | 9 |
| Financial expenses | -599 | -720 | -1,103 | -1,267 |
| Income after financial items | -609 | -1,317 | -1,502 | -2,435 |
| Transfers to / from untaxed reserves | 0 | 0 | 0 | 0 |
| Taxes | 131 | 304 | 312 | 526 |
| Net income for the period | -478 | -1,013 | -1,190 | -1,909 |
| Q2 2020 | Q2 2019 | Q1 - Q2 2020 |
Q1 - Q2 2019 |
|
|---|---|---|---|---|
| Net income | -478 | -1,013 | -1,190 | -1,909 |
| Other comprehensive income | ||||
| Items that may be reclassified to the income statement: |
||||
| Translation adjustments | 0 | 0 | 0 | 0 |
| Other comprehensive income for the period, net of tax |
0 | 0 | 0 | 0 |
| Other comprehensive income for the period | -478 | -1,013 | -1,190 | -1,909 |
| Other comprehensive income for the period, attributed to: |
||||
| The shareholders of the Parent Company | -478 | -1,013 | -1,190 | -1,909 |
| -478 | -1,013 | -1,190 | -1,909 |
| 2020-06-30 | 2019-06-30 | 2019-12-31 | |
|---|---|---|---|
| ASSETS | |||
| Shares in subsidiaries | 133,360 | 133,360 | 133,360 |
| Total non-current assets | 133,360 | 133,360 | 133,360 |
| Prepaid expenses and accrued revenue | 250 | 391 | 158 |
| Current receivables group companies | 519 | 2,015 | 2,123 |
| Other current assets | 969 | 79 | 79 |
| Cash and cash equivalent | 222 | 107 | 782 |
| Total current assets | 1,960 | 2,592 | 3,142 |
| Total assets | 135,320 | 135,952 | 136,502 |
| EQUITY AND LIABILLITIES | |||
| Restricted equity | |||
| Share capital | 531 | 531 | 531 |
| Non-restricted equity | |||
| Share premium reserve | 5,065 | 5,065 | 5,065 |
| Retained earnings | 14,836 | 3,769 | 3,769 |
| Net income for the period | -1,190 | -1,909 | 30,993 |
| Total equity | 19,242 | 7,456 | 40,358 |
| Liabilities | |||
| Interest-bearing non-current liabilities | 42,474 | 65,000 | 56,617 |
| Interest-bearing debt group companies | 42,474 | 65,000 | 56,617 |
| Total non-current liabilities | |||
| Current Interest-bearing liabilities | 28,240 | 26,000 | 28,240 |
| Account payables | 138 | 678 | 16 |
| Current tax liabilities | 0 | 1,178 | 7,072 |
| Current liabilities group companies | 22,525 | 33,502 | 1,445 |
| Other current liabilities | 20,730 | 812 | 1,366 |
| Accrued expenses and deferred income | 1,971 | 1,326 | 1,388 |
| Total current liabilities | 73,604 | 63,496 | 39,527 |
| Total equity and liabilities | 135,320 | 135,952 | 136,502 |
Lime prepares its consolidated financial statements in accordance with International Financial Reporting Standards (IFRS). The interim report has been prepared in accordance with IAS 34 Interim Financial Reporting. New accounting principles that came into effect on January 1, 2020 have not had any significant impact on the Group's reporting as of June 30, 2020. The Group applies the same accounting principles as in the 2019 annual report.
The Group applies the same accounting principles and valuation methods as in the latest annual report. The Parent Company prepares its financial statements according to RFR 2, Accounting for Legal Entities, as well as the Swedish Annual Reports Act, and applies the same accounting principles and valuation methods as in the most recent annual report.
Lime applies ESMA's guidelines for alternative performance measures (measurements not defined by IFRS). For definitions, see page 25-28.
Intangible assets that have an indefinite useful life or intangible assets that are not ready for use are not subject to depreciation but are tested annually for any impairment loss. The impairment test carried out at year-end showed that there was no impairment loss.
Operating expenses relating to development of own software have been reduced by MSEK 3.9 (4.6) during the second quarter 2020.
Operating expenses relating to development of own software have been reduced by MSEK 8.5 (9.2) during the first 6 months 2020.
The Lime Group is, through its operations, exposed to common business and financial risks. These risks are described in detail in the 2019 annual report.
As mentioned under the section entitled "Other events during or after the reporting period", the outbreak of the COVID-19 pandemic, and the measures taken by various governments to stem the spread of the virus, will affect our business. In addition to the already known effects, macroeconomic uncertainties cause decline in economic trends and it is not currently possible to say what the long-term effects will be, although the possibility of negative consequences cannot be excluded.
The most critical risks arising from the current uncertain COVID-19 situation are:
Revenue: The macroeconomic uncertainties may lead to delays in customers' procurements, to prolonged sales processes towards new customers, and to existing customers terminating their contracts. Lime has implemented a number of measures to counteract the aforementioned, including intensified sales activities. Furthermore, the political measures implemented by various governments restrict our ability to perform certain services. Lime has implemented actions to partly offset such restrictions, including running training and workshops online.
Profitability: We see an increased risk of doubtful customer accounts as a consequence of COVID-19. Lime's risk exposure to customer accounts is limited due to low customer concentration. Actions have been implemented to ensure fast and effective monitoring of receivables. Actions are also taken to limit
expenditures deemed non-business critical in the short term. Management is continuously assessing the need for and the possibility of adjusting the cost base.
Funding and liquidity: Management is closely monitoring the group's cash flow projections and reserves, to ensure there are sufficient cash available to meet the needs of current operations. Cash flow has been in line with management's expectations in the second quarter.
A bank overdraft of MSEK 25 was negotiated and secured during the second quarter for the purpose of minimising liquidity risks as a result of the COVID-19 pandemic. No amounts have been drawn down under the overdraft during the reporting period.
Assets and liabilities in foreign exchange are translated at the closing rate on the date of the balance sheet. Transaction differences related to translation of operational assets and liabilities are recognised as Other revenue or Other expenses.
Transaction differences relating to other balance sheet items in foreign currency, such as cash and cash equivalent, are recognised under Financial net. Net sales and operating expenses are also impacted by transaction differences in foreign exchange. These transaction differences are recognised under respective revenue and expense item.
Net sales for the quarter consists of 81% SEK, 8% EUR, and 11% other currencies. Operating expenses are made up of 86% SEK, 5% EUR, and 9% other currencies.
The acquisition of janjoo AB AB in January 2020 has generated non-current intangible assets in the Group amounting to MSEK 24 before tax, whereof MSEK 24 is allocated to software. Estimated yearly depreciations of acquired software amount to MSEK 2.9. Depreciation of acquired software of MSEK 0.7 is included in the second quarter results and MSEK 1.5 during the first 6 months. For more information, see page 9-10.
The acquisition of janjoo AB had a cash flow effect of MSEK -8.3 during the first quarter.
Any transactions with related parties have been conducted on market terms.
Tax expenses in the second quarter 2020 amounted to MSEK 3.6 (1.9). Tax expenses during the first 6 months 2020 amounted to MSEK 7.3 (3.8). The tax expense has been estimated based on the current tax situation in the Group and the earnings trends in the subsidiaries.
| Sales per segment, TSEK |
Q2 2020 | Q1 2020 | Q4 2019 | Q3 2019 | Q2 2019 | Q1 2019 | Q4 2018 | Q3 2018 | Q2 2018 |
|---|---|---|---|---|---|---|---|---|---|
| Sweden | 69,205 | 68,942 | 65,724 | 54,838 | 56,241 | 57,788 | 58,427 | 46,835 | 52,473 |
| Rest of Nordic region | 15,832 | 16,048 | 16,062 | 13,144 | 13,789 | 12,111 | 10,490 | 8,519 | 9,023 |
| Income statement in summary, TSEK |
|||||||||
| Net sales | 85,037 | 84,990 | 81,786 | 67,982 | 70,030 | 69,899 | 68,917 | 55,354 | 61,496 |
| EBITDA | 27,013 | 28,677 | 24,433 | 23,702 | 17,625 | 17,900 | 10,006 | 15,694 | 11,955 |
| EBITA | 21,810 | 23,496 | 19,870 | 19,246 | 13,250 | 13,525 | 8,588 | 14,180 | 10,398 |
| EBIT | 17,462 | 19,108 | 16,251 | 15,628 | 9,950 | 10,225 | 5,464 | 10,817 | 7,011 |
| Operating margin | 21% | 22% | 20% | 23% | 14% | 15% | 8% | 20% | 11% |
| Income before tax | 16,912 | 17,918 | 15,894 | 15,321 | 9,313 | 9,338 | 5,290 | 10,311 | 6,353 |
| Q2 2020 | Q2 2019 | ||||||
|---|---|---|---|---|---|---|---|
| Revenue by income stream, TSEK |
Sweden | Rest of Nordic region |
Total | Sweden | Rest of Nordic region |
Total | |
| Subscription revenue | 29,615 | 7,856 | 37,471 | 23,945 | 6,192 | 30,137 | |
| Licence revenue | 1,165 | 29 | 1,194 | 2,267 | 284 | 2,551 | |
| Support agreements | 9,908 | 1,141 | 11,049 | 9,881 | 1,317 | 11,198 | |
| Expert Services | 28,033 | 6,806 | 34,839 | 19,277 | 5,953 | 25,230 | |
| Other | 485 | 0 | 485 | 871 | 42 | 913 | |
| Net sales | 69,205 | 15,832 | 85,037 | 56,241 | 13,789 | 70,030 |
| Q1 - Q2 2019 | ||||||
|---|---|---|---|---|---|---|
| Revenue by income stream, TSEK |
Sweden | Rest of Nordic region |
Total | Sweden | Rest of Nordic region |
Total |
| Subscription revenue | 57,813 | 15,615 | 73,428 | 46,424 | 11,449 | 57,873 |
| Licence revenue | 1,608 | 98 | 1,705 | 4,712 | 399 | 5,111 |
| Support agreements | 19,628 | 2,333 | 21,960 | 19,911 | 2,603 | 22,514 |
| Expert Services | 57,783 | 13,682 | 71,464 | 40,774 | 11,338 | 52,113 |
| Other | 1,316 | 154 | 1,470 | 2,208 | 110 | 2,318 |
| Net sales | 138,147 | 31,880 | 170,027 | 114,029 | 25,900 | 139,929 |
| Sales, TSEK | Q2 2020 Q1 2020 Q4 2019 Q3 2019 Q2 2019 | Q1 2019 Q4 2018 | Q3 2018 | Q2 2018 | |||||
|---|---|---|---|---|---|---|---|---|---|
| Expert Services | 34,839 | 36,625 | 34,793 | 23,603 | 25,230 | 26,882 | 28,058 | 17,277 | 24,772 |
| Software related revenue | 49,713 | 47,380 | 46,155 | 43,731 | 43,887 | 41,612 | 39,986 | 37,332 | 35,700 |
| Other | 485 | 985 | 838 | 649 | 913 | 1,404 | 874 | 744 | 1,025 |
| Sales, TSEK | 85,037 | 84,990 | 81,786 | 67,982 | 70,030 | 69,899 | 68,918 | 55,354 | 61,496 |
| Whereof recurring revenue | 48,520 | 46,868 | 44,253 | 42,545 | 41,335 | 39,052 | 37,115 | 35,169 | 34,048 |
| Whereof recurring revenue (%) | 57% | 55% | 54% | 63% | 59% | 56% | 54% | 64% | 55% |
| Growth net sales (%) | 21% | 22% | 19% | 23% | 14% | 19% | 20% | 23% | 19% |
| Growth recurring revenue (%) | 17% | 20% | 19% | 21% | 21% | 22% | 21% | 26% | 26% |
*) Software related revenue refers to subscription revenue, licence revenue and support agreements
The Group's key ratios are presented below. Some of these are defined in accordance with IFRS. Alternative performance measures (APM) have been identified that are believed to enhance investors' and Group management's evaluation of the company's performance as well as relevant trends. The APMs presented in this report may differ from similarly titled measures used by other companies. The APMs should therefore be seen as a supplement to the key ratios defined by IFRS.
The recurring revenue, in the last month of the quarter, recalculated to a 12-month period. The measure indicates the value of recurring revenue during the coming 12 months based on revenue from existing customers at the end of the period. The measure is also important for industry comparisons.
| TSEK | Q2 2020 | Q2 2019 |
|---|---|---|
| Recurring revenue (quarter) | 48,520 | 41,335 |
| Annual recurring revenue - ARR |
195,271 | 167,490 |
The number of registered shares less any repurchased shares at the balance sheet date. The measure is mainly used for calculation of key ratios; see below. The Group did not own any of its own shares during any of the reporting periods. The key ratios have, when applicable, been restated based on the share split (1:250) in October 2018.
Operating income before depreciation of acquired intangible non-current assets. The purpose is to assess the Group's operational activities. EBITA is a supplement to operating income as it is an indication of cash flow from operations.
| TSEK | Q2 2020 | Q2 2019 | Q1 - Q2 2020 |
Q1 - Q2 2019 |
|---|---|---|---|---|
| Operating income | 17,462 | 9,950 | 36,570 | 20,175 |
| Depreciation of acquired intangible non current assets |
4,349 | 3,300 | 8,737 | 6,600 |
| EBITA | 21,810 | 13,250 | 45,306 | 26,775 |
| Net sales | 85,037 | 70,030 | 170,027 | 139,929 |
| EBITA (%) | 26% | 19% | 27% | 19% |
Operating income before depreciation on tangible and intangible non-current assets. The purpose is to assess the Group's operational activities. EBITDA is a supplement to operating income.
| TSEK | Q2 2020 | Q2 2019 | Q1 - Q2 2020 |
Q1 - Q2 2019 |
|---|---|---|---|---|
| Operating income | 17,462 | 9,950 | 36,570 | 20,175 |
| Depreciation | 9,551 | 7,675 | 19,120 | 15,350 |
| EBITDA | 27,013 | 17,625 | 55,690 | 35,525 |
| Net sales | 85,037 | 70,030 | 170,027 | 139,929 |
| EBITDA (%) | 32% | 25% | 33% | 25% |
Non-current and current financial assets, and cash and cash equivalent. The financial assets measure is used for the application of IFRS 9. The measure is used to calculate net liabilities.
| TSEK | 2020-06-30 2019-06-30 | 2019-12-31 | |
|---|---|---|---|
| Other financial non-current assets |
522 | 552 | 537 |
| Cash and cash equivalent |
53,819 | 17,057 | 31,342 |
| Financial assets | 54,341 | 17,609 | 31,879 |
Operating income according to the income statement before one-off items. The measure is a supplement to operating income adjusted for one-off items affecting comparison. The purpose is to show the operating income excluding items that affect comparison with other periods.
| TSEK | Q2 2020 | Q2 2019 | Q1 - Q2 2020 |
Q1 - Q2 2019 |
|---|---|---|---|---|
| EBIT | 17,462 | 9,950 | 36,570 | 20,175 |
| One-off items | 0 | 585 | 0 | 877 |
| Adjusted EBIT | 17,462 | 10,535 | 36,570 | 21,052 |
| Net sales | 85,037 | 70,030 | 170,027 | 139,929 |
| Adjusted EBIT (%) | 21% | 15% | 22% | 15% |
Adjusted EBITA shows EBITA adjusted for one-off items affecting comparison. The purpose is to show EBITA excluding items that affect comparison with other periods.
| TSEK | Q2 2020 | Q2 2019 | Q1 - Q2 2020 |
Q1 - Q2 2019 |
|---|---|---|---|---|
| EBITA | 21,810 | 13,250 | 45,306 | 26,775 |
| One-off items | 0 | 585 | 0 | 877 |
| Adjusted EBITA | 21,810 | 13,835 | 45,306 | 27,652 |
| Net sales | 85,037 | 70,030 | 170,027 | 139,929 |
| Adjusted EBITA (%) | 26% | 20% | 27% | 20% |
Adjusted EBITDA shows EBITDA adjusted for one-off items affecting comparison. The purpose is to show EBITDA excluding items that affect comparison with other periods.
| TSEK | Q2 2020 | Q2 2019 | Q1 - Q2 2020 |
Q1 - Q2 2019 |
|---|---|---|---|---|
| EBITDA | 27,013 | 17,625 | 55,690 | 35,525 |
| One-off items | 0 | 585 | 0 | 877 |
| Adjusted EBITDA | 27,013 | 18,210 | 55,690 | 36,402 |
| Net sales | 85,037 | 70,030 | 170,027 | 139,929 |
| Adjusted EBITDA (%) | 32% | 26% | 33% | 26% |
Refers to items that are reported separately as they are of a significant nature and affect comparison and are considered foreign to the Group's ordinary core operations. Examples are acquisition-related expenses, expenses relating to public listing of shares, and restructuring costs.
| TSEK | Q2 2020 | Q2 2019 | Q1 - Q2 2020 |
Q1 - Q2 2019 |
|---|---|---|---|---|
| Expenses related to public listing of the Company's |
||||
| shares Acquisition related expenses |
0 0 |
0 -585 |
0 0 |
-293 -585 |
| One-off items that distort comparisons |
0 | -585 | 0 | -877 |
Cash flow from current operations divided by the average number of shares outstanding. Allows readers of financial reports to compare cash flow from current operations per share. The number of shares has been restated following the 1:250 share split in October 2018.
| TSEK | Q2 2020 | Q2 2019 | Q1 - Q2 2020 |
Q1 - Q2 2019 |
|---|---|---|---|---|
| Cash flow from current operations |
33,129 | 21,179 | 58,461 | 30,573 |
| Number of share (thousands) |
13,283 | 13,283 | 13,283 | 13,283 |
| Cash flow from current operations per share (SEK) |
2.49 | 1.59 | 4.40 | 2.30 |
The measure shows %-growth in net sales compared to the same period during previous year. The measure is a key ratio for a company within a growth industry.
| TSEK | Q2 2020 | Q2 2019 | Q1 - Q2 2020 |
Q1 - Q2 2019 |
|---|---|---|---|---|
| Net sales, the period |
85,037 | 70,030 | 170,027 | 139,929 |
| Net sales, same period previous year |
70,030 | 61,496 | 139,929 | 120,036 |
| Growth in net sales | 21% | 14% | 22% | 17% |
Interest-bearing non-current and current liabilities less financial assets. The purpose is to show the real level of debt.
| TSEK | 2020-06-30 2019-06-30 | 2019-12-31 | |
|---|---|---|---|
| Interest-bearing non-current liabilities |
42,848 | 65,000 | 56,617 |
| Non-current leasing liabilities |
8,495 | 6,000 | 9,232 |
| Other non-current liabilities |
18,252 | 0 | 8,642 |
| Interest-bearing current liabilities |
28,489 | 26,000 | 28,240 |
| Current leasing liabilities |
9,571 | 9,740 | 9,448 |
| Financial assets | -54,341 | -17,609 | -31,879 |
| Net liabilities | 53,314 | 89,131 | 80,300 |
The average number of employees means the number of employees during the last 12-month period in relation to normal yearly working hours. The measure indicates how well one of the Group's key processes – recruitment and development of staff – develops over time.
Shows trailing 12-month net sales in relation to average number of employees during the last 12 months. The measure is a key ratio for industry comparisons.
| TSEK | Q3 2019 - Q2 2020 |
Q3 2018 - Q2 2019 |
|---|---|---|
| Trailing 12-month net sales | 319,794 | 264,200 |
| Number of employees | 228 | 207 |
| Net sales per employee | 1,404 | 1,277 |
The measure shows growth in net sales adjusted for acquisitions during the last 12 months. Acquired businesses are included in organic growth once they have been part of the Lime Group for four quarters. The measure is used to analyse underlying net sales growth.
| TSEK | Q2 2020 | Q2 2019 | Q1 - Q2 2020 |
Q1 - Q2 2019 |
|---|---|---|---|---|
| Net sales, period | 85,037 | 70,030 | 170,027 | 139,929 |
| Acquired net sales, last 12 months |
-3,265 | 0 | -7,895 | -1,079 |
| Organic net sales | 81,772 | 70,030 | 162,132 | 138,850 |
| Organic net sales, same period last year |
70,030 | 58,920 | 138,850 | 115,280 |
| Adjusted for acquired net sales last 24 months |
0 | 2,576 | 1,079 | 4,395 |
| Comparable organic net sales |
70,030 | 61,496 | 139,929 | 119,675 |
| Organic net sales growth (%) |
17% | 14% | 16% | 16% |
Revenues of annual recurring nature in relation to operating expenses. The measure is a key ratio for industry comparisons.
| TSEK | Q2 2020 | Q2 2019 | Q1 - Q2 2020 |
Q1 - Q2 2019 |
|---|---|---|---|---|
| Recurring revenue | 48,520 | 41,335 | 95,388 | 80,387 |
| Operating expenses |
-67,694 | -60,147 | -133,711 | -119,894 |
| Recurring revenue in relation to operating expenses |
72% | 69% | 71% | 67% |
Defined in accordance with IFRS.
Defined in accordance with IFRS.
Revenue of annual recurring nature is made up of support and maintenance revenues and subscription revenues.
| TSEK | Q2 2020 | Q2 2019 | Q1 - Q2 2020 |
Q1 - Q2 2019 |
|---|---|---|---|---|
| Subscription revenue |
37,470 | 30,137 | 73,427 | 57,873 |
| Support agreements |
11,050 | 11,198 | 21,961 | 22,514 |
| Recurring revenue |
48,520 | 41,335 | 95,388 | 80,387 |
Operating income in relation to net sales. To readers of financial reports, the measure is an indicator of a company's earning ability.
| TSEK | Q2 2020 | Q2 2019 | Q1 - Q2 2020 |
Q1 - Q2 2019 |
|---|---|---|---|---|
| Operating income | 17,462 | 9,950 | 36,570 | 20,175 |
| Net sales | 85,037 | 70,030 | 170,027 | 139,929 |
| Operating margin | 21% | 14% | 22% | 14% |
Operating income according to the income statement.
Our 250 staff members and over 70 000 users make us one of the largest CRM suppliers in the Nordic region. With 30 years' experience in the industry, we can honestly say we know most things about CRM.
Our mission is to become the leading supplier of CRM systems in the Nordic region, by supplying systems that make our customers' work both easier and more fun.
In short – we turn companies into customer magnets.

Corporate identity no: 556953-2616 www.lime-technologies.com St Lars väg 46, 222 70 Lund, Sweden +46 46-270 48 00
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.