Quarterly Report • Apr 27, 2017
Quarterly Report
Open in ViewerOpens in native device viewer
• Net asset value per share at 26 April 2017 was SEK 105.88, which corresponds to an increase of 4.1 per cent since year-end 2016.
Henrik Blomquist CEO
It is undeniably an interesting and dynamic time to be an investor and a shareholder. Unforeseen events continue to push the gobal markets in unexpected directions. Furthermore, in the past quarter leading economic indicators have fuelled hopes for higher global growth. Among other things, this caused the S&P 500 to note new all-time highs and the Stockholm Stock Exchange to rise by over 6 per cent. However, Bure's net asset value was unchanged during the quarter at the same time that total return amounted to -5.3 per cent.
But new conditions create new opportunities. In March we invested via Bure Growth in the security company Yubico. Entrepreneurs Stina and Jacob Ehrensvärd have built up an impressive position in a global market where they now have nine of the world's ten largest Internet companies as customers. With an ambition to make the Internet secure, Yubico has developed a single key login solution that provides secure access to fi les, applications and more sophisticated online services. Existing solutions, based on usernames and passwords, are relatively easy to break though. This is a threat to personal security and online identities, and thereby limits the areas of use. Being able to protect your personal identity on the Internet is a decisive factor for ongoing innovation and development.
As always, the actual making of a new investment represents just a fraction of the process. The real task together with the companies' employees, board of directors and shareholder partners will be to succeed in achieving the established targets. In Yubico, we believe there is good potential for this and I would be very proud if Bure could contribute to helping Yubico realize its vision to create a global standard for secure identifi cation on the Internet.
| No. of shares |
% of capital |
Net asset value 31 Dec 2016, SEK M |
Value change, (+/-), SEK M |
Investment (+)/Disposal (-), SEK M |
Net asset value, SEK M |
% of net asset value |
Net asset value per share, SEK |
|
|---|---|---|---|---|---|---|---|---|
| 5.1 | ||||||||
| 0.5 | ||||||||
| 1.4 | ||||||||
| 38.8 | ||||||||
| Vitrolife | 4,709,790 | 21.7% | 1,823 | 198 | 0 | 2,020 | 28.6% | 29.1 |
| Xvivo Perfusion | 4,891,483 | 18.8% | 430 | 1 | 0 | 432 | 6.1% | 6.2 |
| Total listed holdings | 5,548 | 29 | 49 | 5,626 | 79.7% | 81.1 | ||
| Bure Financial Services1) | 100.0% | 252 | -33 | 0 | 219 | 3.1% | 3.2 | |
| Bure Growth | 100.0% | 37 | -1 | 141 | 176 | 2.5% | 2.5 | |
| Investment AB Bure2) | 100.0% | 222 | -2 | 0 | 220 | 3.1% | 3.2 | |
| Mercuri International Group3) | 99.1% | 114 | 0 | 0 | 114 | 1.6% | 1.6 | |
| 625 | -36 | 140 | 729 | 10.3% | 10.5 | |||
| 873 | -170 | 703 | 10.0% | 10.1 | ||||
| Other assets55) | 8 | -7 | 1 | 0.0% | 0.0 | |||
| Total treasury | 881 | -177 | 704 | 10.0% | 10.2 | |||
| 101.8 | ||||||||
| Bure's net asset value at 31 March 2017 Cavotec Lauritz.com MedCap Mycronic Total net asset value |
14,959,837 4,595,333 3,041,017 29,317,163 Total unlisted and other holdings Cash and cash equivalents and short-term/financial investments4) |
19.0% 11.3% 22.7% 29.9% |
279 37 106 2,873 7,054 |
24 -6 -6 -183 |
49 0 0 0 5 |
353 31 100 2,690 7,059 |
31 March 2017 5.0% 0.4% 1.4% 38.1% 100.0% |
1) Of which, SEK 168.3M refers to the holding in Catella.
2) Refers to net assets.
3) Refers to the book value of equity and interest-bearing receivables.
4) Cash and cash equivalents, participations in funds and investments in market-listed assets.
5) Refers to other unlisted companies, interest-bearing receivables and other net assets.
Net asset value was SEK 7,059M, which is equal to an increase of SEK 5M since year-end 2016. Net asset value per share was SEK 101.81, which is equal to an increase of SEK 0.1 per cent since year-end 2016.
The value of the listed portfolio companies increased during the quarter by SEK 78M to SEK 5,626M. Of this value growth, value changes accounted for SEK 29M and investments for SEK 49M.
Development of listed portfolio companies, 3 months 2017
-200 -150 -100 -50 0 50 100 150 200 Vitrolife, SEK 198M Mycronic, SEK -183M Xvivo Perfusion, SEK 1M Lauritz.com, SEK -6M Cavotec, SEK 24M MedCap, SEK -6M
Vitrolife's value growth was SEK 198M. The holding in Vitrolife amounted to SEK 2,020M at 31 March 2017. The share price rose by 10.9 per cent during the quarter.
The value of the holding in Cavotec increased by SEK 74M to SEK 353M. The value change consisted of value growth of SEK 24M and the acquisition of shares for SEK 49M. The share price rose by 9.8 per cent during the quarter.
The value of the holding in Xvivo Perfusion increased by SEK 1M to SEK 432M at 31 March 2017. The share price rose by 0.3 per cent during the quarter.
The value of the holding in Lauritz.com declined by SEK 6M to SEK 31M at 31 March 2017. The share price fell by 14.9 per cent during the quarter.
The value of the holding in MedCap decreased by SEK 6M to SEK 100M. The share price fell by 5.5 per cent during the quarter.
The value of the holding in Mycronic was down by SEK 183M to SEK 2,690M at 31 March 2017. The share price fell by 6.4 per cent during the quarter.
Listed portfolio companies accounted for 79.7 per cent of net asset value, compared to 78.7 per cent at year-end 2016.
The value of the unlisted portfolio companies increased by SEK 104M to SEK 729M, compared to SEK 625M at year-end 2016. Of this value growth, value changes accounted for SEK -36M and net investments for SEK 140M.
Bure Financial Services' net asset value declined by SEK 33M to SEK 219M, owing to a value decrease of SEK 33M from the holding in Catella. During the quarter, Bure Financial Services received share dividends of SEK 5M from Fondita referring to the second half of 2016.
Bure Growth's net asset value rose by SEK 140M to SEK 176M. During the quarter, 19.75 per cent of Yubico was acquired and the stake in Vigmed Holding was divested.
Investment AB Bure's net asset value was SEK 220M, compared to SEK 222M at year-end 2016.
Mercuri's net asset value of SEK 114M was unchanged compared to the value at the beginning of the year.
Unlisted portfolio companies accounted for 10.3 per cent of net asset value, compared to 8.9 per cent at year-end 2016.
The value of the assets in Treasury fell by SEK 177M to SEK 704M. Assets in Treasury decreased mainly as a result of the acquisition of shares in Cavotec and Yubico together with administrative expenses of SEK 10M. Assets in Treasury accounted for 10.0 per cent of net asset value at 31 March 2017, compared to 12.5 per cent at year-end 2016.
The number of shares outstanding in Bure amounts to 69,332,710. The 2016 Annual General Meeting authorised Bure's Board of Directors to decide on the buyback of up to 10 per cent of the total number of shares outstanding. At 31 March 2017 no buybacks had been made.
Bure's share price on 31 March 2017 was SEK 98.00, which is equal to a total return of -5.3 per cent since the beginning of the year.
| 26 Apr 2017 |
31 Mar 2017 |
31 Dec 2016 |
31 Dec 2015 |
|
|---|---|---|---|---|
| Share price, SEK | 107.8 | 98.0 | 103.5 | 68.8 |
| Dividend per share, SEK | – | – | 2.0 | 1.0 |
| Total return since year-end1) | 4.1% | -5.3% | 54.7% | 95.4% |
| Net asset value per share, SEK | 105.9 | 101.8 | 101.7 | 87.4 |
| Development of NAV per share | 4.1% | 0.1% | 16.4% | 89.6% |
| SIX Return Index | 10.4% | 6.5% | 9.6% | 10.4% |
1) Including dividends of SEK 2.00 per share for 2016 and SEK 1.00 per share for 2015.
| Listed | 2017 | 2016 | |
|---|---|---|---|
| SEK M | |||
| Net sales | n/a | 430 | |
| EBIT | n/a | -23 | |
| EBIT margin | n/a | -5.3% | |
| Holding | 19.0% | 13.1% | |
| Net sales | n/a | 46 | |
| EBIT | n/a | 1 | |
| EBIT margin | n/a | 1.1% | |
| Holding | 13.1% | – | |
| Net sales | 204 | 199 | |
| EBIT | 0 | 6 | |
| EBIT margin | -0.1% | 2.9% | |
| Holding | 22.7% | 20.0% | |
| Net sales | 676 | 344 | |
| EBIT | 159 | 32 | |
| EBIT margin | 23.4% | 9.2% | |
| Holding | 29.9% | 29.9% | |
| Net sales | 244 | 187 | |
| 21,7% | EBIT | 78 | 52 |
| EBIT margin | 32.1% | 27.8% | |
| Holding | 21.7% | 21.7% | |
| Net sales | 37 | 34 | |
| EBIT | 0 | 2 | |
| EBIT margin | 0.0% | 5.3% | |
| Holding | 18.8% | 22.5% | |
| Unlisted SEK M |
2017 | 2016 | |
| Net sales | -30 | -17 | |
| EBIT | -30 | -17 | |
| EBIT margin | n/m | n/m | |
| Holding | 100.0% | 100.0% | |
| Net sales | -2 | -9 | |
| EBIT | -2 | -9 | |
| EBIT margin | n/m | n/m | |
| Holding | 100.0% | 100.0% | |
| Net sales | 0 | 9 | |
| EBIT | -2 | 6 | |
| EBIT margin | n/m | 67.5% | |
| Holding | 100.0% | 100.0% | |
| Net sales | 101 | 98 | |
| EBIT | 2 | 5 | |
| EBIT margin | 1.9% | 5.3% | |
| Holding | 99.1% | 99.1% |
1) MedCap refers to the period from November to January of each year.
Share of Bure's
Cavotec is a global engineering group that delivers power transmission, distribution and control technologies that form the link between fixed and mobile equipment in the Ports & Maritime, Airports, Mining, Tunnelling, Automation and General Industrial sectors.
| Q1 | ||
|---|---|---|
| 2016 | 2016 | 2015 |
| 46 | 212 | 232 |
| -50 | -199 | -225 |
| -2.5 | 12.3 | 7.6 |
| -5.3% | 5.8% | 3.3% |
| -1.3 | -1.0 | 5.2 |
| -3.8 | 11.3 | 12.8 |
| -0.2 | -4.8 | -6.7 |
| -3.9 | 6.5 | 6.1 |
| -32 | -23 | -25 |
| 247 | 244 | 260 |
| 133 | 145 | 140 |
| 1 654 | 10 | 0 |
| 1 060 | 942 | 1 063 |
| Facts at 31 March 2017 | Largest shareholders | ||
|---|---|---|---|
| Book value: SEK 353M | Bure Equity | 19.0% | |
| Acquisition date: 2014 | Others | 81.0% | |
| Board member from Bure: Patrik Tigerschiöld, board member |
1) Cavotec will publish the interim report on 3 May 2017.
Lauritz.com is Scandinavia's largest online auction house for antiques, art and designer furniture.
| Key figures 1) DKK M |
Q1 2017 |
Q1 2016 |
2016 | 2015 |
|---|---|---|---|---|
| Net sales | n/a | 46 | 219 | 225 |
| Operating expenses | n/a | -45 | -187 | -195 |
| EBIT | n/a | 0.5 | 32.0 | 29.7 |
| EBIT margin | n/a | 1.1% | 14.6% | 13.2% |
| Net financial items | n/a | -5.4 | -16.2 | -40.4 |
| Profit/loss before tax | n/a | -4.9 | 15.7 | -10.8 |
| Income tax expense | n/a | 2.8 | -5.1 | 2.3 |
| Profit/loss for the period | n/a | -2.1 | 10.7 | -8.5 |
| Net loan debt (-)/receivable (+) | n/a | -307 | -163 | -306 |
| Total assets | n/a | 482 | 497 | 502 |
| Equity | n/a | 10 | 62 | 13 |
| Cash flow from operating activities | n/a | -1 | 3 | -13 |
| Average no. of employees | n/a | 205 | 203 | 204 |
| Facts at 31 March 2017 | Largest shareholders | |||
| Book value: SEK 31M | Bengt Sundström | 55.6% |
|---|---|---|
| Acquisition date: 2016 | Bure Equity | 11.3% |
| Robur | 8.4% | |
| Board member from Bure: Henrik Blomquist, board member |
Others | 24.7% |
1) Lauritz.com will publish the interim report on 9 May 2017.
Share of Bure's net asset value 1.4%
Share of Bure's net asset value 38.1%
www.mycronic.com
Mycronic develops and manufactures laser-based pattern generators for production of photomasks and advanced surface mount equipment for flexible electronics production.
| Key figures SEK M |
Nov16 Nov15 Feb16 Feb15 -Jan17 -Jan16 -Jan17 -Jan16 |
|||
|---|---|---|---|---|
| Net sales | 204 | 199 | 900 | 815 |
| Operating expenses | -204 | -194 | -889 | -785 |
| EBIT | -0.2 | 5.8 | 11.0 | 30.1 |
| EBIT margin | -0.1% | 2.9% | 1.2% | 3.7% |
| Net financial items | -1.9 | -2.5 | -5.3 | -4.5 |
| Profit/loss before tax | -2.1 | 3.3 | 5.6 | 25.6 |
| Income tax expense | 0.0 | -1.2 | -0.3 | -4.4 |
| Profit/loss for the period | -2.1 | 2.1 | 5.3 | 21.2 |
| Net loan debt (-)/receivable (+) | -109 | -76 | -109 | -76 |
| Total assets | 562 | 556 | 562 | 556 |
| Equity | 289 | 290 | 289 | 290 |
| Cash flow from operating activities | 34 | -20 | 44 | 1 |
| Average no. of employees | 333 | 286 | 333 | 266 |
| Facts at 31 March 2017 | Largest shareholders | |||
| Book value: SEK 100M | Bure Equity | 22.7% |
MedCap owns and develops companies with significant
expansion potential in the Life Science sector.
| Key figures | Q1 | Q1 | ||
|---|---|---|---|---|
| SEK M | 2017 | 2016 | 2016 | 2015 |
| Net sales | 676 | 344 | 2 319 | 1 815 |
| Operating expenses | -518 | -313 | -1 628 | -1 275 |
| EBIT | 158.5 | 31.5 | 691.0 | 540.3 |
| EBIT margin | 23.4% | 9.2% | 29.8% | 29.8% |
| Net financial items | -2.7 | -0.1 | -1.6 | 0.2 |
| Profit/loss before tax | 155.8 | 31.4 | 689.4 | 540.5 |
| Income tax expense | -43.7 | -7.5 | -163.1 | -98.0 |
| Profit/loss for the period | 112.2 | 23.9 | 526.3 | 442.5 |
| Net loan debt (-)/receivable (+) | 359 | 1,157 | 198 | 898 |
| Total assets | 2,631 | 2,077 | 2,755 | 1,742 |
| Equity | 1,525 | 1,299 | 1,412 | 1,268 |
| Cash flow from operating activities | 201 | 313 | 462 | 661 |
| Average no. of employees | 919 | 507 | 577 | 495 |
| Facts at 31 March 2017 | Largest shareholders | |
|---|---|---|
| Book value: SEK 2,690M | Bure Equity | 29.9% |
| Acquisition date: 2010 via Skanditek |
Fjärde AP-fonden | 6.7% |
| Swedbank Robur Fonder | 4.9% | |
| Board member from Bure: Patrik Tigerschiöld, chairman |
Others | 58.5% |
Share of Bure's net asset value 28.6%
www.vitrolife.com
Vitrolife is an internationally active medtech group that develops, produces and markets fertility treatment products.
| Key figures SEK M |
Q1 2017 |
Q1 2016 |
2016 | 2015 |
|---|---|---|---|---|
| Net sales | 244 | 187 | 856 | 722 |
| Operating expenses | -166 | -135 | -607 | -496 |
| EBIT | 78.3 | 52.0 | 248.8 | 226.1 |
| EBIT margin | 32.1% | 27.8% | 29.1% | 31.3% |
| Net financial items | -0,4 | -1.9 | 0.1 | 0.7 |
| Profit/loss before tax | 77.9 | 50.1 | 248.9 | 226.8 |
| Income tax expense | 18.3 | -11.4 | -57.7 | -43.5 |
| Profit/loss for the period | 59.7 | 38.7 | 191.2 | 183.4 |
| Net loan debt (-)/receivable (+) | 183 | 157 | 151 | 152 |
| Total assets | 1,286 | 1,107 | 1,250 | 1,059 |
| Equity | 1,077 | 885 | 1 020 | 845 |
| Cash flow from operating activities | 34 | 10 | 181 | 194 |
| Average no. of employees | 351 | 321 | 328 | 320 |
| Facts at 31 March 2017 | Largest shareholders | |||
| Book value: SEK 2,020M | Bure Equity | 21.7% | ||
| Acquisition date: 2010 via | William Demant | |||
| Skanditek | Invest A/S | 19.4% | ||
| SSB Client Omnibus | 6.8% | |||
| Board member from Bure: Fredrik Mattsson, board member |
Others | 52.1% |
Xvivo Perfusion AB is an internationally active medical technology company focused on developing optimised solutions for organ, tissue and cell preservation in connection with transplantation.
| Key figures | Q1 | Q1 | ||
|---|---|---|---|---|
| SEK M | 2017 | 2016 | 2016 | 2015 |
| Net sales | 37 | 34 | 138 | 120 |
| Operating expenses | -37 | -32 | -135 | -113 |
| EBIT | 0.0 | 1.8 | 2.7 | 7.2 |
| EBIT margin | 0.0% | 5.3% | 2.0% | 6.0% |
| Net financial items | -0.1 | -0.1 | 0.3 | 0.2 |
| Profit/loss before tax | 0.0 | 1.7 | 3.0 | 7.4 |
| Income tax expense | 0.0 | -0.6 | -1.5 | -2.3 |
| Profit/loss for the period | 0.0 | 1.1 | 1.5 | 5.1 |
| Net loan debt (-)/receivable (+) | 17 | 43 | 25 | 41 |
| Total assets | 341 | 206 | 349 | 204 |
| Equity | 316 | 185 | 316 | 185 |
| Cash flow from operating activities | -2 | 5 | 13 | 9 |
| Average no. of employees | 31 | 22 | 28 | 21 |
| Facts at 31 March 2017 | Largest shareholders | |
|---|---|---|
| Book value: SEK 432M | Bure Equity | 18.8% |
| Acquisition date: Lex Asea distribution from Vitrolife in 2012 |
Eccenovo AB | 6.1% |
| Thomas Olausson | 4.7% | |
| Board member from Bure: Fredrik Mattsson, chairman Gösta Johannesson, board member |
Others | 70.4% |
Share of Bure's
www.bure.se www.bure.se
Bure Financial Services is a wholly owned subsidiary that invests in financial operations and assets. The company owns 10.7 per cent of the shares and 11.0 per cent of the votes in Catella, 20.1 per cent of Fondbolaget Fondita and 33.0 per cent of Idevall & Partners Holding.
| Key figures | Q1 | Q1 | ||
|---|---|---|---|---|
| SEK M | 2017 | 2016 | 2016 | 2015 |
| Revenue/value adjustments | -29.9 | -17.2 | 26.9 | 105.3 |
| Operating expenses | 0.0 | 0.0 | 0.0 | 0.0 |
| EBIT | -29.9 | -17.2 | 26.9 | 105.3 |
| EBIT margin | n/m | n/m 100.0% 100.0% | ||
| Net financial items | 0.0 | 0.0 | 0.0 | 0.0 |
| Profit/loss before tax | -29.9 | -17.2 | 26.9 | 105.3 |
| Income tax expense | 0.0 | 0.0 | 0.0 | 0.0 |
| Profit/loss for the period | -29.9 | -17.2 | 26.9 | 105.3 |
| Net loan debt (-)/receivable (+) 1) | -70 | -84 | -75 | -88 |
| Total assets | 220 | 218 | 250 | 234 |
| Equity | 144 | 129 | 175 | 146 |
| Cash flow from operating activities | 5 | 5 | 14 | 17 |
| Average no. of employees | 0 | 0 | 0 | 0 |
| 1) Of which, a liability of SEK 75.9M to the Parent Company at 31 March 2017. |
| Facts at 31 March 2017 | Largest shareholders | |
|---|---|---|
| Book value: SEK 219M | Bure Equity | 100.0% |
| Acquisition date: Established 2014 | ||
| Board member from Bure: Patrik Tigerschiöld, chairman Henrik Blomquist, board member Max Jonson, board member |
Bure Growth is a wholly owned subsidiary that invests in development companies. The company owns 19.8 per cent of Yubico, 20.3 per cent of BioLamina and 28.1 per cent of Life Genomics.
| Key figures | Q1 | Q1 | ||
|---|---|---|---|---|
| SEK M | 2017 | 2016 | 2016 | 2015 |
| Revenue/value adjustments | -2.0 | -8.8 | -15.4 | -15.0 |
| Operating expenses | 0.0 | 0.0 | 0.0 | 0.0 |
| EBIT | -2.0 | -8.8 | -15.4 | -15.0 |
| EBIT margin | n/m | n/m | n/m | n/m |
| Net financial items | 0.0 | 0.0 | 0.0 | 0.0 |
| Profit/loss before tax | -2.0 | -8.8 | -15.4 | -15.0 |
| Income tax expense | 0.0 | 0.0 | 0.0 | 0.0 |
| Profit/loss for the period | -2.0 | -8.8 | -15.4 | -15.0 |
| Net loan debt (-)/receivable (+) 1) | -162 | -33 | -35 | -38 |
| Total assets | 179 | 39 | 33 | 43 |
| Equity | 17 | 6 | -2 | 5 |
| Cash flow from operating activities | 0 | 0 | 0 | 0 |
| Average no. of employees | 0 | 0 | 0 | 0 |
1) Of which, a liability of SEK 162.1M to the Parent Company at 31 March 2016.
| Facts at 31 March 2017 | Largest shareholders | |
|---|---|---|
| Book value: SEK 176M Acquisition date: Established 2015 |
Bure Equity | 100.0% |
| Board member from Bure: Henrik Blomquist, chairman Fredrik Mattsson, board member Max Jonson, board member |
Share of Bure's net asset value 3.1%
www.bure.se
Investment AB Bure is a wholly owned subsidiary that owns and is responsible for the leasing of locomotives. Operations started in January 2013.
| Q1 | Q1 | ||
|---|---|---|---|
| 2017 | 2016 | 2016 | 2015 |
| 0.0 | 8.5 | 31.0 | 33.9 |
| -2.1 | -2.8 | -23.8 | -12.6 |
| -2.1 | 5.8 | 7.2 | 21.2 |
| n/m | 67.5% | 23.4% | 62.7% |
| -0.9 | -0.9 | -3.5 | -4.0 |
| – | – | – | – |
| – | – | 64.1 | -17.3 |
| -3.0 | 4.8 | 67.8 | 0.0 |
| 0.0 | 0.0 | 0.0 | 0.0 |
| -3.0 | 4.8 | 67.8 | 0.0 |
| -92 | -101 | -90 | -109 |
| 229 | 232 | 231 | 226 |
| 78 | 68 | 81 | 64 |
| -1 | 8 | 23 | 25 |
| 0 | 0 | 0 | 0 |
1) Of which, a liability of SEK 138.6M to the Parent Company at 31 March 2017.
| Facts at 31 March 2017 | Largest shareholders | |
|---|---|---|
| Book value: SEK 222M1) | Bure Equity | 100,0% |
| Acquisition date: Established 2012 | ||
| Board member from Bure: Henrik Blomquist, chairman Philip Nyblaeus, board member |
||
| 1) Refers to net assets in Investment AB Bure. |
www.mercuri.se
Mercuri International is Europe's leading sales and management training consultancy with a global coverage.
| Key figures SEK M |
Q1 2017 |
Q1 2016 |
2016 | 2015 |
|---|---|---|---|---|
| Net sales | 101 | 98 | 424 | 452 |
| Operating expenses | -99 | -93 | -387 | -424 |
| EBIT | 1.9 | 5.2 | 36.7 | 27.8 |
| EBIT margin | 1.9% | 5.3% | 8.7% | 6.2% |
| Net financial items | -1.6 | 0.5 | 1.5 | -7.7 |
| Profit/loss before tax | 0.3 | 5.7 | 38.2 | 20.1 |
| Income tax expense | -0.5 | -1.4 | -8.3 | -11.6 |
| Profit/loss for the period | -0.2 | 4.3 | 29.9 | 8.5 |
| Net loan debt (-)/receivable (+)1) | -59 | -72 | -41 | -73 |
| Total assets | 316 | 307 | 335 | 326 |
| Equity | 126 | 98 | 127 | 94 |
| Cash flow from operating activities | -16 | 4 | 37 | 18 |
| Average no. of employees | 265 | 259 | 256 | 274 |
1) Of which, a liability of SEK 58.8M to the Parent Company at 31 March 2017.
| Facts at 31 March 2017 | Largest shareholders | |
|---|---|---|
| Book value: SEK 114M1) | Bure Equity | 99.1% |
| Acquisition date: 1998 | Others | 0.9% |
| Board member from Bure: Henrik Blomquist, chairman |
1) Refers to the book value of equity and interest-bearing receivables.
Bure is an investment company, which means that the Group's composition of subsidiaries and associated companies varies in pace with acquisitions and divestitures. Since this makes the consolidated financial statements difficult to analyse, the development and financial position of the companies should also be analysed on an individual basis. More detailed information about the portfolio companies can be found on pages 5–9.
| GROUP | |
|---|---|
| Results for the first quarter of 2017 |
Consolidated operating income was SEK 128M (30). The subsidiaries' net sales amounted to SEK 101M (107). Dividends amounted to SEK 0M (1). Exit gains/losses totalled SEK -5M (0), of which SEK 24M in contingent consideration from the sale of Carnegie Holding and SEK -29M from the sale of the holding in Vigmed Holding. Capital gains/losses on short-term investments amounted to SEK 0M (7). Fair value changes amounted to SEK 28M (-87), of which listed portfolio companies account ed for SEK 29M. Of this amount, Cavotec accounted for SEK 24M, Lauritz.com for SEK -6M, MedCap for SEK -6M, Mycronic for SEK -183M, Vitrolife for SEK 198M, Xvivo Perfusion for SEK 1M and the decrease in value from long-term securities holdings and short-term invest ments for SEK 1M. Shares in profit/loss of associated companies amounted to SEK 2M (1). Consolidated operating profit for the period was SEK 15M (-75). Net financial items totalled SEK -1M (1). Consolidated profit/loss after financial items was SEK 14M (-74). Profit/loss after tax was SEK 13M (-75). Other comprehensive income included translation differences of SEK 1M (0). |
| Financial position | Consolidated equity at the end of the period amounted to SEK 7,115M (5,989) and the equity/ assets ratio was 98 per cent (97). At 31 March 2017 the Group had a reported net loan receivable of SEK 478M (845), which consisted of interest-bearing assets of SEK 511M (895) and interest-bearing liabilities of SEK 33M (50). Consolidated equity per share at the end of the quarter was SEK 102.63, compared to SEK 102.42 per share at 31 December 2016. |
| PARENT COMPANY | |
| Results for the first quarter of 2017 |
Profit/loss after tax was SEK 48M (-59). Dividends amounted to SEK 0M (1). Exit gains/losses amounted to SEK 24M (0) and consisted of contingent consideration from the sale of Carnegie Holding. Capital gains/losses on short-term investments totalled SEK 0M (7). Fair value changes amounted to SEK 33M (-60), of which listed portfolio companies account ed for SEK 29M. Of this amount, Cavotec accounted for SEK 24M, Lauritz.com for SEK -6M, MedCap for SEK -6M, Mycronic for SEK -183M, Vitrolife for SEK 198M, Xvivo Perfusion for SEK 1M, the impairment loss on shares in Bure Growth for SEK 1M and the value increase from short-term investments for SEK 5M. Administrative expenses amounted to SEK 10M (9). Net financial items totalled SEK 1M (2). |
| Financial position | Equity in the Parent Company at the end of the quarter was SEK 6,869M (5,816) and the equity/assets ratio was 100 per cent (100). At the end of the period, the Parent Company had a reported net loan receivable of SEK 618M (1 012), which consisted of interest-bearing assets of SEK 618M (1,012) and interest-bearing liabilities of SEK 0M (0). External interest-bearing receivables amounted to SEK 2M (14). Receivables from subsidiaries totalled SEK 455M (329). |
| Förvärv | Bure Growth acquired 19.75 per cent of the shares in the security company Yubico AB. The parties have agreed not to publish the purchase price. Bure acquired 2.0 million shares in Cavotec for SEK 49.1M and raised its holding from 16.6 per cent to 19.0 per cent. |
| The Group's loss carryforwards |
At the beginning of 2017 the Bure Group had loss carryforwards of SEK 709M, of which SEK 559M referred to the Parent Company. All losses are attributable to Sweden and are perpetual. The deferred tax asset based on loss carryforwards in the Group has been valued at SEK 8M (10). |
|---|---|
| Currency exposure | Most of the Group's revenue is denominated in SEK and EUR. The underlying costs are normally generated in the same currency as revenues, which means that transaction exposure is limited. Since the Group has investments outside Sweden via its subsidiaries, the consolidated balance sheet and income statement are exposed to translation differences arising on the translation of the foreign subsidiaries' accounts. Listed portfolio companies with substantial international sales have currency exposure primarily against EUR and USD. |
| Related party transactions |
On the first quarter of 2017 the Board Chairman has provided consulting services to Bure under an agreement. |
| Ownership structure | Bure's largest shareholders at 31 March 2017 were Nordea Investment Funds with 12.6 per cent, Patrik Tigerschiöld with 11.4 per cent, and the Björkman family including foundations with 8.8 per cent. The number of shareholders at 31 March 2017 was 22,185 according to Euroclear Sweden. |
| Subsequent events | No events have taken place after the balance sheet date which could have a material impact on assessment of the financial information in this report. |
| Significant risks and uncertainties |
In view of rapid changes in the financial markets, a special emphasis is placed on monitoring the effects of these on Bure's investments and their valuations. Bure has a number of basic principles for management of risks. Bure's finance policy states that the Parent Company shall be essentially debt-free. Furthermore, each portfolio company shall be financially independent from the Parent Company, which means that the Parent Company is not financially liable for obligations in the portfolio companies and that the portfolio companies are responsible for their own financing arrangements. Financing of the respective portfolio company shall be well adapted to each company's individual situation, where total risk is managed through a balanced spread between operational and financial risk. Bure's annual report for 2016 provides a detailed description of the Group's risk exposure and risk manage ment in the administration report and in Note 21. Bure's assessment is that no significant risks have arisen other than those described in the annual report and in this interim report. This year-end report has not been reviewed by the company's auditors. |
Stockholm, 27 April 2017 Bure Equity AB (publ)
Henrik Blomquist (CEO)
| Financial calendar | Annual General Meeting | 3 May | 2017 |
|---|---|---|---|
| Interim report January – June 2017 | 17 August | 2017 | |
| Interim report January – September 2017 | 9 November | 2017 | |
| For additional | Henrik Blomquist, CEO | +46 (0)8-614 00 20 | |
| information contact | Max Jonson, CFO | +46 (0)8-614 00 20 |
| SEK M | Q1 2017 |
Q1 2016 |
Full year 2016 |
|---|---|---|---|
| Operating income | |||
| Net sales | 100.7 | 106.6 | 455.1 |
| Other operating income | 1.3 | 1.4 | 3.1 |
| Dividends | 0.2 | 1.5 | 138.7 |
| Exit gains/losses | -4.7 | -0.2 | 2.4 |
| Capital gains/losses on short-term investments | 0.0 | 7.1 | 2.2 |
| Fair value | 28.5 | -87.4 | 1,016.3 |
| Shares in profit/loss of associates | 2.1 | 1.2 | 8.5 |
| Total operating income | 128.0 | 30.2 | 1,626.3 |
| Operating expenses | |||
| Other external expenses | -39.3 | -39.2 | -178.5 |
| Personnel costs | -69.2 | -64.7 | -268.9 |
| Depreciation and impairment of property, plant and equipment | -3.2 | -3.4 | -16.0 |
| Other operating expenses | -0.9 | 1.7 | -0.4 |
| Total operating expenses | -112.6 | -105.6 | -463.9 |
| Operating profit/loss | 15.5 | -75.4 | 1,162.4 |
| Interest income and similar profit/loss items | 0.5 | 3.3 | 8.4 |
| Interest expenses and similar profit/loss items | -2.0 | -1.9 | -3.5 |
| Profit/loss after financial items | 14.0 | -74.0 | 1,167.3 |
| Income tax expense | -0.5 | -1.4 | 5.8 |
| Profit/loss for the period in continuing operations | 13.5 | -75.4 | 1,173.1 |
| Other comprehensive income | |||
| Items that may be reclassified subsequently to profit or loss | |||
| Translation differences | 0.6 | -0.3 | 2.4 |
| Other comprehensive income for the period, net after tax | 0.6 | -0.3 | 2.4 |
| Comprehensive income for the period | 14.1 | -75.7 | 1,175.5 |
| Profit/loss attributable to non-controlling interests | 0.0 | 0.0 | 0.3 |
| Profit/loss attributable to owners of the Parent Company | 13.5 | -75.5 | 1,172.8 |
| Comprehensive income attributable to non-controlling interests | 0.0 | 0.0 | 0.3 |
| Comprehensive income attributable to owners of the Parent Company | 14.1 | -75.7 | 1,175.2 |
| Average number of shares outstanding, thousands1) | 69,333 | 69,333 | 69,333 |
| Attributable to owners of the Parent Company, SEK | 0.19 | -1.09 | 16.92 |
| Earnings per share, SEK1) | 0.19 | -1.09 | 16.92 |
1) No dilutive effect at 31 March 2017 or 2016 or at 31 December 2016.
| 31 March | 31 March | 31 December | |
|---|---|---|---|
| SEK M | 2017 | 2016 | 2016 |
| Assets | |||
| Intangible assets | 105.0 | 104.4 | 104.8 |
| of which, goodwill | 101.1 | 98.2 | 101.2 |
| Property, plant and equipment | 191.5 | 200.6 | 193.8 |
| Financial assets | 6,053.5 | 4,644.4 | 5,874.5 |
| Inventories | 3.3 | 3.3 | 3.4 |
| Current receivables | 84.6 | 83.3 | 105.3 |
| Prepaid expenses and accrued income | 38.8 | 31.2 | 19.4 |
| Short-term investments | 289.1 | 244.6 | 284.5 |
| Cash and cash equivalents | 503.2 | 866.3 | 685.3 |
| Total assets | 7,268.9 | 6,178.0 | 7,270.9 |
| of which, interest-bearing assets1) | 510.9 | 894.7 | 698.1 |
| Equity and liabilities | |||
| Equity attributable to owners of the Parent Company | 7,114.3 | 5,988.0 | 7,100.3 |
| Equity attributable to non-controlling interests | 1.0 | 0.8 | 1.1 |
| Total equity | 7,115.3 | 5,988.8 | 7,101.3 |
| Non-current liabilities | 30.9 | 50.8 | 32.8 |
| Current liabilities | 122.7 | 138.4 | 136.8 |
| Total liabilities | 153.6 | 189.2 | 169.6 |
| Total equity and liabilities | 7,268.9 | 6,178.0 | 7,270.9 |
| of which, interest-bearing liabilities1) | 33.3 | 49.9 | 29.6 |
1) See Note 5.
| Group SEK M |
Share, capital |
Other contributed capital |
Retained earnings incl. profit for the year |
Non controlling interests |
Total equity |
|---|---|---|---|---|---|
| Opening balance equity at 1 January 2016 | 535.5 | 714.6 | 4,813.6 | 0.8 | 6,064.5 |
| Profit/loss for the year | – | – | 1,172.8 | 0.3 | 1,173.1 |
| Other comprehensive income | – | – | 2.4 | – | 2.4 |
| Cancellation of shares | -11.3 | – | – | – | -11.3 |
| Bonus issue | 11.3 | – | – | – | 11.3 |
| Cash dividend | – | – | -138.7 | – | -138.7 |
| Closing balance equity at 31 December 2016 | 535.5 | 714.6 | 5,850.2 | 1.1 | 7,101.3 |
| Opening balance equity at 1 January 2017 | 535.5 | 714.6 | 5,850.2 | 1.1 | 7,101.3 |
| Profit/loss for the period | – | – | 13.5 | 0.0 | 13.5 |
| Other comprehensive income | – | – | 0.6 | – | 0.6 |
| Closing balance equity at 31 March 2017 | 535.5 | 714.6 | 5,864.3 | 1.0 | 7,115.3 |
| Q1 | Q1 | Full year | |
|---|---|---|---|
| SEK M | 2017 | 2016 | 2016 |
| Cash flow from operating activities before change in working capital | 19.8 | 13.9 | 158.5 |
| Cash flow from change in working capital | -22.1 | -1.7 | 11.6 |
| Cash flow from operating activities | -2.3 | 12.1 | 170.0 |
| Cash flow from investing activities | -184.1 | -178.9 | -353.5 |
| Cash flow from financing activities | 3.6 | -3.4 | -170.1 |
| Cash flow for the period | -182.7 | -170.2 | -353.5 |
| Cash and cash equivalents at beginning of period | 685.3 | 1 036.4 | 1 036.4 |
| Cash flow for the period | -182.7 | -170.2 | -353.5 |
| Translation differences | 0.6 | 0.0 | 2.4 |
| Cash and cash equivalents at end of period | 503.2 | 866.2 | 685.3 |
| SEK M | Q1 2017 |
Q1 2016 |
Full year 2016 |
|---|---|---|---|
| OPERATING INCOME | |||
| Investing activities | |||
| Dividends: | |||
| Portfolio companies | – | – | 132.0 |
| Other companies | – | 1.0 | 0.7 |
| Short-term and financial investments | 0.2 | 0.2 | 0.7 |
| Exit gains/losses | 24.0 | – | 0.0 |
| Capital gains/losses on short-term investments | 0.0 | 7.1 | 2.2 |
| Fair value: | |||
| Portfolio companies | 29.0 | -58.5 | 1,017.6 |
| Other companies | -1.0 | – | -27.8 |
| Short-term and financial investments | 4.8 | -1.7 | -0.8 |
| Other income | 0.2 | 0.1 | 1.2 |
| Total operating income | 57.1 | -51.9 | 1,125.8 |
| Operating expenses | |||
| Personnel costs | -4.5 | -4.2 | -21.7 |
| Other external expenses | -5.8 | -4.3 | -24.1 |
| Depreciation of property, plant and equipment | -0.2 | -0.2 | -0.8 |
| Total operating expenses | -10.5 | -8.7 | -46.6 |
| Operating profit/loss | 46.6 | -60.6 | 1,079.2 |
| Financial income and expenses | |||
| Interest income and similar profit/loss items | 1.8 | 2.1 | 7.4 |
| Interest expenses and similar profit/loss items | -0.7 | 0.0 | -0.6 |
| Total financial income and expenses | 1.0 | 2.1 | 6.9 |
| Profit/loss before tax | 47.6 | -58.5 | 1,086.1 |
| Income tax expense | 0.0 | 0.0 | 0.0 |
| Profit/loss for the period1) | 47.6 | -58.5 | 1,086.1 |
| Average basic number of shares, thousands2) | 69,333 | 69,333 | 69,333 |
| Basic earnings per share, SEK2) | 0.69 | -0.84 | 15.66 |
| Average number of employees | 7 | 6 | 6 |
| 1) Corresponds to comprehensive income. |
2) No dilutive effect at 31 March 2017 or 2016 or at 31 December 2016.
| 31 March | 31 March | 31 December | |
|---|---|---|---|
| SEK M | 2017 | 2016 | 2016 |
| Assets | |||
| Property, plant and equipment | 4.0 | 4.6 | 4.2 |
| Financial assets | 5,733.0 | 4,467.2 | 5,639.0 |
| Current receivables | 438.1 | 324.2 | 313.8 |
| Prepaid expenses and accrued income | 4.8 | 3.8 | 4.8 |
| Short-term investments | 289.1 | 244.6 | 284.5 |
| Cash and cash equivalents | 413.8 | 788.7 | 588.0 |
| Total assets | 6,882.8 | 5,833.1 | 6,834.4 |
| of which, interest-bearing assets1) | 618.5 | 1,012.4 | 797.6 |
| Equity and liabilities | |||
| Equity | 6,869.5 | 5,815.9 | 6,821.8 |
| Non-current liabilities | 0.9 | 8.6 | 0.9 |
| Current liabilities | 12.5 | 8.6 | 11.6 |
| Total equity and liabilities | 6,882.8 | 5,833.1 | 6,834.4 |
| of which, interest-bearing liabilities1) | – | – | – |
| 1) See Note 5. |
| Q1 | Q1 | Full year | |
|---|---|---|---|
| SEK M | 2017 | 2016 | 2016 |
| Cash flow from operating activities before change in working capital | 14.7 | 1.6 | 97.9 |
| Cash flow from change in working capital | 1.0 | -3.3 | -1.2 |
| Cash flow from operating activities | 15.7 | -1.7 | 96.6 |
| Cash flow from investing activities | -189.9 | -179.1 | -339.5 |
| Cash flow from financing activities | 0.0 | 0.0 | -138.7 |
| Cash flow for the period | -174.2 | -180.8 | -381.5 |
| Cash and cash equivalents at beginning of period | 588.0 | 969.5 | 969.5 |
| Cash flow for the period | -174.2 | -180.8 | -381.5 |
| Cash and cash equivalents at end of period | 413.8 | 788.7 | 588.0 |
| SEK M | Q1 2017 |
Q1 2016 |
Full year 2016 |
|---|---|---|---|
| Opening balance, equity | 6,821.8 | 5,874.4 | 5,874.4 |
| Cancellation of treasury shares | – | – | -11.3 |
| Bonus issue | – | – | 11.3 |
| Cash dividend | – | – | -138.7 |
| Profit/loss for the period | 47.6 | -58.5 | 1,086.1 |
| Closing balance, equity | 6,869.5 | 5,815.9 | 6,821.8 |
Bure applies International Financial Reporting Standards (IFRS) as endorsed for application in the EU. This interim report has been prepared in compliance with IAS 34, Interim Financial Reporting, the Swedish Annual Accounts Act and the Swedish Financial Reporting Board's recommendation RFR 2, Accounting for Legal Entities. No changes have taken place in the Group's accounting and valuation policies compared to those described in Note 1 of the annual report for 2016. New or revised standards, interpretations and improvements that have been endorsed by the EU and are effective for financial periods beginning on or after 1 January 2017 have not had any material impact on the consolidated financial statements in 2017.
Bure has previously accounted for segments in a similar manner and no changes have taken place in the basis for segmentation or in calculation of profit/loss in the segments compared to the previous year's annual report. Consolidation adjustments relating to positive and negative goodwill have been attributed to the respective companies. Transactions between the various segments are insignificant in scope and are equal to less than 0.1 per cent of total sales. Dormant companies or companies not classified as portfolio companies are reported under the heading "Other companies". No customer accounted for more than 10 per cent of net sales during the periods.
| Bure | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Investment | Financial | Bure | Other | Eliminations, | Parent | |||||||||||
| Mercuri | AB Bure | Services | Growth | companies | etc. | Company | Total | |||||||||
| Q1 | Q1 | Q1 | Q1 | Q1 | Q1 | Q1 | Q1 | Q1 | Q1 | Q1 | Q1 | Q1 | Q1 | Q1 | Q1 | |
| SEK M | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 |
| Operating income | ||||||||||||||||
| Total operating income | 101 | 98 | 0 | 9 | – | – | – | – | – | – | – | – | – | – | 101 | 107 |
| Profit/loss | ||||||||||||||||
| Shares in profit/loss | – | – | – | – | 3 | 2 | -1 | -1 | – | 0 | – | – | – | – | 2 | 1 |
| Profit/loss by segment | 2 | 5 | -2 | 6 | – | – | – | – | – | 0 | – | – | – | – | 0 | 11 |
| Administrative expenses | – | – | – | – | – | – | – | – | – | – | – | – | -10 | -9 | -10 | -9 |
| Fair value/impairment losses | – | – | – | – | -33 | -19 | 28 | -8 | – | – | 1 | – | 33 | -60 | 28 | -87 |
| Dividends | – | 0 | – | – | – | – | – | – | – | – | – | – | 0 | 1 | 0 | 1 |
| Exit gains/losses/capital gains/ | – | 0 | – | – | 0 | – | -29 | – | – | – | – | – | 24 | 7 | -5 | 7 |
| losses on short-term | ||||||||||||||||
| investments | ||||||||||||||||
| Operating profit/loss | 2 | 5 | -2 | 6 | -30 | -17 | -2 | -9 | 0 | 0 | 1 | 0 | 46 | -61 | 16 | -75 |
| Net financial items | -1 | 1 | ||||||||||||||
| The period's income tax expense | -1 | -1 | ||||||||||||||
| Profit/loss for the period | 14 | -75 |
| Bure | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Investment | Financial | Bure | Other | Eliminations, | Parent | |||||||||||
| Mercuri | AB Bure | Services | Growth | companies | etc. | Company | Total | |||||||||
| 31Mar 31Mar 31Mar 31Mar 31Mar 31Mar 31Mar 31Mar 31Mar 31Mar 31Mar 31Mar 31Mar 31Mar 31Mar 31Mar | ||||||||||||||||
| SEK M | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 |
| Assets | 231 | 224 | 201 | 204 | 174 | 174 | 133 | 12 | 0 | 0 | -439 | -351 | 6 883 | 5 833 | 7 182 | 6 095 |
| Equity in associates | 14 | 12 | – | – | 47 | 44 | 26 | 27 | – | – | – | – | – | – | 86 | 82 |
| Total assets | 245 | 236 | 201 | 204 | 220 | 218 | 158 | 39 | 0 | 0 | -439 | -351 6 883 5 833 7 269 6 178 | ||||
| Liabilities | ||||||||||||||||
| Unallocated liabilities | 190 | 209 | 150 | 163 | 76 | 88 | 162 | 33 | 0 | 0 | -439 | -321 | 13 | 17 | 154 | 189 |
| Total liabilities | 190 | 209 | 150 | 163 | 76 | 88 | 162 | 33 | 0 | 0 | -439 | -321 | 13 | 17 | 154 | 189 |
| Investments | 1 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 |
| Amortisation/depreciation | 1 | 1 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3 |
Key accounting estimates and assumptions are presented in Note 1 of the annual report for 2016. No changes have been made in these accounting estimates and assumptions that could have a material impact on this interim report.
Financial assets and liabilities are classified according to six categories in accordance with IFRS 13.
Net loan receivable: Cash and cash equivalents, interest-bearing investments and interest-bearing current and non-current receivables minus interest-bearing current and non-current liabilities.
| Group | Parent company | |||||
|---|---|---|---|---|---|---|
| 31 Mar 2017 |
31 Mar 2016 |
31 Dec 2016 |
31 Mar 2017 |
31 Mar 2016 |
31 Dec 2016 |
|
| Cash and cash equivalents | 503.2 | 866.3 | 685.3 | 413.8 | 788.7 | 588.0 |
| + Interest-bearing investments | 5.0 | 12.0 | 3.8 | 5.0 | 12.0 | 3.8 |
| + Current interest-bearing receivables | 0.7 | 3.6 | 3.7 | 198.2 | 201.1 | 201.1 |
| + Non-current interest-bearing receivables | 2.1 | 12.8 | 5.4 | 1.4 | 10.6 | 4.6 |
| Interest-bearing assets | 510.9 | 894.7 | 698.1 | 618.5 | 1,012.4 | 797.6 |
| - Current interest-bearing liabilities | 8.3 | 27.8 | 4.3 | – | – | – |
| - Non-current interest-bearing liabilities | 25.0 | 22.1 | 25.4 | – | – | – |
| Interest-bearing liabilities | 33.3 | 49.9 | 29.6 | 0.0 | 0.0 | 0.0 |
| Net loan receivable at end of period | 477.7 | 844.8 | 668.5 | 618.5 | 1,012.4 | 797.6 |
| Group | Parent company | |||||
|---|---|---|---|---|---|---|
| 31 Mar 2017 |
31 Mar 2016 |
31 Dec 2016 |
31 Mar 2017 |
31 Mar 2016 |
31 Dec 2016 |
|
| Shares in subsidiairies and associates | 70.8 | 66.6 | 73.0 | – | – | – |
| Blocked bank accounts | – | – | 0.4 | – | – | – |
| Total pledged assets | 70.8 | 66.6 | 73.4 | – | – | – |
Contingent liabiliities in the Group amounted to SEK 1.4M (1.4), and refer to sureties and guarantee commitments furnished by subsidiaries.
There is no contingent consideration in the Group that has not already been expensed. Bure has no obligation to aquire additional shares in subsidiaries.
| Data per share1) | 31 March 2017 |
2016 | 2015 | 2014 | 2013 |
|---|---|---|---|---|---|
| Net asset value, SEK2) | 101.8 | 101.7 | 87.4 | 46.1 | 33.5 |
| Share price, SEK | 98.0 | 103.5 | 68.8 | 35.9 | 26.0 |
| Share price as a percentage of net asset value | 96% | 102% | 79% | 78% | 78% |
| Parent Company basic equity per share, SEK | 99.1 | 98.4 | 82.9 | 42.3 | 30.6 |
| Parent Company equity per share excl. buybacks, SEK | 99.1 | 98.4 | 84.7 | 45.0 | 32.6 |
| Consolidated basic equity per share, SEK | 102.6 | 102.4 | 85.6 | 43.4 | 31.6 |
| Consolidated equity per share excl. buybacks, SEK | 102.6 | 102.4 | 87.5 | 46.2 | 33.7 |
| Parent Company basic earnings per share, SEK3) | 0.7 | 15.7 | 40.4 | 12.7 | 6.4 |
| Consolidated earnings per share, SEK3) | 0.2 | 16.9 | 42.0 | 12.8 | 6.6 |
| Number of shares, thousands | 69,333 | 69,333 | 70,834 | 76,082 | 81,102 |
| Number of outstanding options/warrants, thousands | – | – | – | – | 1,359 |
| Total number of shares incl. outstanding options/warrants, thousands | 69,333 | 69,333 | 70,834 | 76,082 | 82,461 |
| Number of shares excluding share buybacks, thousands | 69,333 | 69,333 | 69,333 | 71,397 | 76,052 |
| Average basic number of shares, thousands | 69,333 | 69,333 | 70,042 | 74,947 | 78,649 |
| Key figures | |||||
| Dividend, SEK per share | – | 2.0 | 1.0 | 1.0 | 0.5 |
| Of which, extraordinary dividend, SEK per share | – | 1.0 | – | 0.5 | – |
| Direct return | – | 1.9% | 1.5% | 2.8% | 1.9% |
| Total return | -5.3% | 54.7% | 95.4% | 43.0% | 21.0% |
| Market capitalisation, SEK M | 6,795 | 7,176 | 4,870 | 2,731 | 2,109 |
| Net asset value, SEK M | 7,059 | 7,054 | 6,060 | 3,291 | 2,545 |
| Return on equity | 0.7% | 17.1% | 62.2% | 33.5% | 21.8% |
| Administrative expenses/Net asset value | 0.59% | 0.66% | 0.68% | 1.23% | 1.21% |
| Parent Company profit and financial position | |||||
| Exit gains/losses, SEK M | 24 | 0 | 417 | 132 | 2 |
| Profit/loss after tax, SEK M | 48 | 1,086 | 2,829 | 953 | 503 |
| Total assets, SEK M | 6,883 | 6,835 | 5,895 | 3,233 | 2,659 |
| Equity, SEK M | 6,869 | 6,822 | 5,874 | 3,216 | 2,479 |
| Equity/assets ratio | 100% | 100% | 100% | 99% | 93% |
| Cash and cash equivalents and short-term investments, SEK M | 703 | 873 | 1,040 | 473 | 683 |
| Consolidated profit and financial position | |||||
| Net sales, SEK M | 101 | 455 | 486 | 537 | 549 |
| Profit/loss after tax, SEK M | 13 | 1,173 | 2,940 | 961 | 507 |
| Total assets, SEK M | 7,269 | 7,271 | 6,281 | 3,545 | 2,814 |
| Equity, SEK M | 7,115 | 7,101 | 6,065 | 3,302 | 2,560 |
| Equity/assets ratio | 98% | 98% | 97% | 93% | 91% |
| Net loan debt (-)/receivable (+), SEK M | 478 | 669 | 1,017 | 626 | 552 |
| Average number of employees | 272 | 262 | 280 | 336 | 612 |
1) All historical data per share has been adjusted for shares in issue with a time-weighting factor as prescribed by IAS 33.
2) Net asset value consists of the market value of Bure's listed holdings and the Parent Company's book value of unlisted holdings/net assets in subsidiaries, short-term and financial investments and cash and cash equivalents.
3) No dilutive effect at 31 March 2017.
The information in this interim report is subject to the disclosure requirements of Bure Equity AB under the Swedish Securities Market Act and/or the Swedish Financial Instruments Trading Act. This information was publicly communicated on 27 April 2017, 8:30 a.m. CEST.
| Basic earnings per share |
Profit after tax divided by the average number of shares outstanding during the period. The Group uses net profit less the non-controlling interests' share in profit for the period. |
|---|---|
| Diluted earnings per share |
Profit after tax divided by the average number of shares outstanding during the period after dilution. The Group uses net profit less the non-controlling interests' share in profit for the period. The average number of shares after dilution is calculated in accordance with the rules in IFRS, IAS 33, Earnings Per Share. |
| Direct return | The dividend proposed to the Annual General Meeting and extraordinary dividends paid during the year divided by the share price at the beginning of the period. |
| EBIT | Operating profit after amortisation of goodwill/acquisition-related surplus values and non-current assets. |
| Equity/assets ratio | Equity in relation to total assets. With effect from the adoption of IFRS on 1 January 2005, the non-controlling interests' share is included in total equity. |
| Equity per share | Equity divided by the number of shares outstanding. |
| Growth | Increase in net sales in relation to net sales for the previous period. The key figure thus includes both organic and acquisition-driven growth. |
| IRR | Average annual return (Internal Rate of Return). |
| Market capitalisation | Share price multiplied by the total number of shares outstanding. |
| Net asset value | The market value of Bure's listed holdings plus the book values/asset values of unlisted holdings, investment assets and cash and cash equivalents. |
| Net loan liability | Same definition as net loan receivable, but is used when interest-bearing liabilities exceed interest-bearing assets. |
| Net loan receivable | Financial interest-bearing assets minus interest-bearing liabilities. |
| Return on equity | Profit/loss after tax divided by average equity. |
| Share buybacks | For a number of years, Swedish companies have been permitted to repurchase up to 10 per cent of their own outstanding shares, provided that this is approved by the Annual General Meeting within the framework of non-restricted equity. |
| Total return | The total of the period's share price growth and reinvested dividends divided by the share price at the beginning of the period. |
Bure is a listed investment company that is quoted on Nasdaq Stockholm. On 31 March 2017 the portfolio consisted of ten companies, of which six are listed holdings.
Our business concept is to be a long-term principal owner of operating companies. Through far-reaching engagement and value-driving initiatives and activities, we support the portfolio companies in becoming successful in their respective businesses.
Our objective is to create a long-term sustainable total return for our shareholders and to be a competitive investment alternative in the market.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.