Quarterly Report • May 12, 2016
Quarterly Report
Open in ViewerOpens in native device viewer
Corporate registration number 556822-1187
First quarter (January-March 2016)
Key events during the first quarter
Key events after the end of the first quarter
| Key figures | Jan-Mar | Jan-Mar | Full year |
|---|---|---|---|
| 2016 | 2015 | 2015 | |
| Revenues, SEKm | 26,0 | 29,0 | 138,5 |
| EBITDA, SEKm | -1,6 | 0,2 | 20,2 |
| EBITDA margin, % | -6% | 1% | 15% |
| EBITDA1 , SEKm |
-1,4 | 5,5 | 31,4 |
| EBITDA margin1 , % |
-5% | 19% | 23% |
| Operating profit, SEKm | -9,9 | -7,9 | -12,7 |
| Net profit for the period, SEKm | -11,2 | -3,6 | -26,5 |
| Operating cash flow2 , SEKm |
1,8 | -8,7 | -32,5 |
| Earnings per share3 , SEK |
-0,34 | -0,11 | -0,80 |
| Op. cash flow per share4 , SEK |
0,05 | -0,26 | -0,97 |
| Equity ratio, % | 61% | 57% | 62% |
| Net debt, SEKm | 117,4 | 91,6 | 120,0 |
| Number of shares at the end of period | 33 302 373 | 33 302 373 | 33 302 373 |
| Weighted average number of shares | 33 302 373 | 33 302 373 | 33 302 373 |
1 EBITDA adjusted for non-recurring costs
2 Cash flow from operating activities after investments and changes in working capital
3 Net profit for the period / Weighted average number of shares during the period, issue-adjusted
4 Operating cash flow / Weighted average number of shares during the period, issue-adjusted
It is encouraging to report that we start the year by increasing sales of our own portfolio of infection prevention products for the healthcare sector. The largest shipment went to India as a result of the order we received during the fourth quarter of 2015. We have also made an initial partial delivery of the order we received from China in January, in connection with the product approval. The remaining part of this order will be delivered during the second quarter of 2016. Furthermore, a considerable volume of products were shipped to the European market during the quarter, which means that we are expanding the number of markets and regions that regularly order products. During the first quarter we delivered approx. 87,600 units, which is more than half of the total volume in 2015. Thereby, we are well on our way towards our goal of at least doubling the sales volume this year.
Compared with the first quarter of 2015, however, we have lower revenues. This is explained by lower revenues from C.R. Bard, which is a direct result of the adjustment of the one-off order we received in 2015. The adjustment meant that part of the additional order has been used for regular production, which has affected subsequent deliveries in a negative way. The main impact of this adjustment was felt in the fourth quarter of 2015, but it also affected the first quarter of this year. As of March, the order situation is back at a stable level, which is positive.
In addition to increasing sales volumes and revenues, we focus on keeping costs under control to generate positive earnings and cash flow. Costs are developing according to plan, but the lower revenues mean that we despite this report a negative EBITDA.
In sales- and marketing, we have had an intense quarter, particularly with preparations for the launch of our urinary catheters in the Chinese market. The extent of the launch in China has no equivalent in Bactiguard's history. Our distributor Jian An has some 1 500 sales reps and product specialists, who will be trained prior to approaching the Chinese hospitals. In India, sales- and marketing activities have also accelerated. We have participated in two major congresses for specialists, established dealers in several metropolitan areas, started deliveries to end customers and expanded the clinical study involving a total of 1000 patients, at six different hospitals.
In Sweden, work has intensified and we now have two full-time sales reps in the market. In February we received confirmation that we have won a tender for incontinence products in Region Halland, which now includes anti-infective products within their range of products. Bactiguard's urinary catheters can be ordered within the framework agreement, which enters into force on October 1, 2016. We see a trend in increasing demand for anti-infective products from other Swedish counties.
The clinical evidence has strengthened in a new area in the quarter. A laboratory study by researchers at the Karolinska Institute and Bactiguard indicates that the Bactiguard technology, in addition to reducing the number of infections, may also reduce the risk of thrombosis (blood clots). The study, published in the Journal of Biomedical Materials in January, was welcomed by the market and paves the way for in-depth studies of the effect on this serious condition for the patient. In late April, another clinical trial was initiated, for a new group of patients, together with the Centre for Spinal Cord Injury in Stockholm. The purpose of the study is to evaluate Bactiguard's anti-infective catheter, to improve the quality of life for patients with spinal cord injuries.
The cooperation with our new license partner in orthopaedic implants, Vigilenz Medical Devices, is in full progress and the process of product approval has been initiated. The debate and reporting on superbugs and antibiotic resistance have been accentuated and get broad exposure in all media. This combined with the fact that we have allocated more internal resources and have started working in a new therapeutic area has opened up for new potential partnerships and licensing opportunities.
Politically, we have received considerable attention during the spring and the interest in Bactiguard from a local and labour market policy perspective has been great. In March, the Minister of Enterprise- and innovation, Mikael Damberg and the Mayor of Botkyrka, Mrs Ebba Östlin, inaugurated our headquarters. Bactiguard's collaboration with Samhall has been highlighted as a role model in several different contexts, of which we are very proud.
In April the Swedish government presented a new strategy to combat antibiotic resistance, where prevention is at the top of the agenda. Governments around the world have taken similar initiatives in promoting the subject, which is to be discussed at a high-level meeting in the UN General Assembly this autumn. Antibiotic and other forms of antimicrobial resistance is a major and growing threat to both human and animal health, as well as the economy and trade, where Bactiguard's solutions for infection prevention can contribute to the solution to this global challenge. Our main goal is to win the war against healthcare associated infections.
Christian Kinch
Following the Chinese approval of Bactiguard's Foley catheters for infection prevention, which was recently announced, the company has received an initial order of 100,000 catheters corresponding to an order value of more than SEK 3 million which will be accounted for as revenue at delivery.
A small part of the order was shipped during the first quarter of 2016, the majority will be delivered in the second quarter of 2016.
A laboratory study, recently published in the Journal of Biomedical Material, by scientists at Karolinska Institutet and Bactiguard, shows that Bactiguard's coating may reduce the risk of thrombosis.
A previous clinical study shows that Bactiguard's Infection Protection central venous catheters reduce the number of bloodstream infections by 50 percent. In this new study it was also observed that the coating, applied to the surface, may also prevent thrombosis.
Bactiguard won a tender, to supply urinary tract catheters to the Swedish region Halland. This means that Halland is able to start to purchase Bactiguard's Infection Protection Foley catheters from 1 October 2016.
The Minister of Enterprise and Innovation Mr. Mikael Damberg inaugurated the new headquarter and production facility in Tullinge, south of Stockholm, on Wednesday March 23.
Bactiguard and BioInteractions have received a European research grant aimed at developing a new generation of vascular access catheters, with new bio-smart materials for medical devices. The technology will be developed in a joint project which is financed by VINNOVA and Innovate UK. The research grant within the European Programme Eurostars covers more than 6 million SEK over two and a half years.
Many spinal cord injured patients use indwelling suprapubic urinary catheters. A large number of these patients suffer from recurring urinary tract infections, requiring antibiotic treatment, which has a negative impact on their quality of life. In order to reduce the number of infections for these patients, Bactiguard has started a clinical study together with the Centre for Spinal Cord Injury, Sweden's leading clinic for spinal cord injured patients, at the Rehab Station Stockholm.
Bactiguard has two revenue streams: (after change of accounting principle in the fourth quarter 2015).
The BIP portfolio currently includes sales of the BIP Foley, BIP ETT and BIP CVC products.
License revenues are attributable to sales of products under license, which currently includes the Group's licensing agreement with C.R. Bard regarding Bactiguard coated Foley catheters for the USA, Japan, the UK, Ireland, Canada and Australia as well as license agreement with Vigilenz Medical Devices for Bactiguard coated orthopaedic implants, covering the Asean region.
Comprises mainly foreign exchange differences and any other operating income.
Bactiguard's BIP (Bactiguard Infection Protection) product portfolio includes medical devices in three areas: urinary tract, respiratory tract and blood streams.
Consolidated revenues for the first quarter amounted to SEK 26.0 (29.0) million, which is a decrease of approx. 10 % compared to the same quarter last year. The decrease is mainly related to the adjustment of the additional one-off order from C.R. Bard. For Bactiguard, this led to lower revenues than expected in the fourth quarter 2015 and in the first quarter 2016.
The bulk of revenues during the first quarter (87.5 %) still came from License revenues. These amounted to SEK 22.8 (26.8) million, including a negative currency effect of SEK -1.4 (5.7) million.
Sales of BIP products amounted to 11.1 % of revenues or approx. SEK 2.9 (0.2) million in the first quarter, with sales primarily to India, China and Europe. According to new accounting principle, all delivered BIP products generate revenue. Out of SEK 2.9 million in revenues, SEK 1.8 million had a cash flow effect. The remaining revenues correspond to a reduction of the debt item deferred revenue in the balance sheet.
Other revenues during the quarter amounted to 1.4 % or approx. SEK 0.4 (1.9) million and are attributable to exchange rate differences and EU grants for development projects.
| Jan-Mar | Jan-Mar | Full year | |
|---|---|---|---|
| 2016 | 2015 | 2015 | |
| License revenues | 87,5% | 92,4% | 90,5% |
| Sales of BIP products | 11,1% | 0,9% | 4,4% |
| Other revenue | 1,4% | 6,7% | 5,1% |
During the first quarter of 2016 a total of approx. 87,600 BIP products were delivered compared to approx. 4,700 in the corresponding period of 2015.
During the full year 2015, a total of approx. 152,000 products were delivered.
EBITDA for the first quarter amounted to SEK -1.6 (-0.2) million. The negative change compared with the corresponding period last year is, as mentioned earlier, a result of lower revenues from C.R. Bard due to the downward adjustment of the safety stock which formed the basis for the additional order during the third quarter 2015. Non-recurring costs, related to implementing the change of accounting principle, have negatively affected EBITDA during the quarter by SEK -0.2 million.
Consolidated operating profit for the first quarter 2016 amounted to SEK -9.9 (-7.9) million.
Financial items for the quarter amounted to SEK -2.5 (3.1) million. The effects of market valuation of the bond loan, which have no effect on cash flow, are recognised as financial items in the income statement. During the first quarter of 2016, market valuation of the bond affected financial items positively by SEK 0.7 (6.9) million. Interest expense related to the bond loan amounted to SEK -3.8 (-5.2) million in the first quarter.
Tax for the period amounted to SEK 1.2 (1.2) million. Reported income tax refers to the change in deferred taxes attributable to temporary differences relating to the Group's intangible assets.
Consolidated net profit for the first quarter amounted to SEK -11.2 (-3.6) million. Lower ordered volume than expected from C.R. Bard and the effects of market valuation of the bond were the main reasons behind the negative change in net profit compared with the first quarter 2015.
Operating cash flow (cash flow from operating activities after investments and changes in working capital) for the first quarter amounted to SEK 1.8 (-8.7) million. Cash flow from operating activities contributed negatively by SEK -2.7 (0.4) million while Cash flow from changes in working capital contributed positively by SEK 6.5 (-6.7) million. Major payments of accounts receivables were the main reason for the positive operating cash flow.
Cash flow from financing activities amounted to SEK 0 (-5.2) million. Consequently, the total cash flow for the first quarter amounted to SEK 1.8 (-13.8) million.
Investments in property, plant and equipment during the first quarter amounted to SEK 0.6 (1.8) million, mainly related to the integrated headquarters and production facility. Investments in intangible assets, mainly related to capitalised development expenditures, amounted to1.5 (0.5) million. No investments were made in financial non-current assets during the quarter SEK 0.0 (0.0) million.
The consolidated equity ratio was 61 % at 31 March 2016 (62 % at 31 December 2015) and equity amounted to SEK 405.8 million (SEK 417.4 million at 31 December 2015).
Bactiguard has a bond loan that matures on 12 December 2016, with an annual coupon of 11 %, payable in December each year. After completion of the set-off issue in connection with the listing of the company's shares on Nasdaq Stockholm in 2014, when holders of bonds with a total nominal value of SEK 222.5 million chose to offset bonds against shares, the nominal value of the outstanding bond loan was SEK 227.5 million. Subsequently, bonds have been repurchased in the market, which further has reduced the outstanding nominal value.
The bond is listed on Nasdaq Stockholm. The nominal value of the outstanding bond loan after completed repurchases is thereby SEK 138 million.
The bond is valued at market value and on 31 March 2016, net outstanding bond (nominal value SEK 138 million) was valued at SEK 141.5 million (price 102.50, which is a decrease from 103.0 at the end of the fourth quarter 2015).
Consolidated cash position at 31 March 2016 amounted to SEK 24.1 million (SEK 22.1 million at 31 December 2015). Net debt amounted to SEK 117.4 million (SEK 120.0 million at 31 December 2015).
The total assets of the Group at 31 March 2016 amounted to SEK 667.5 million (SEK 676.2 million at 31 December 2015). The largest asset item in the balance sheet is technology related to Bactiguard's product portfolio, which at 31 March 2016 amounted to SEK 254.5 million (SEK 260.4 million at 31 December 2015).
Accounts receivable (short- and long term) amounted to SEK 52.7 million at 31 March 2016, which is a decrease of SEK 4.9 million since 31 December 2015.
Trade in the Bactiguard share takes place on Nasdaq Stockholm under the ticker symbol "BACTI". The last price paid for the listed B share at 31 March 2016 was SEK 13.85, and the market capitalization amounted to SEK 461 million.
The share capital of Bactiguard at 31 March 2016 amounted to SEK 0.8 million divided into 29,302,373 B shares, each with one vote (29,302,373 votes) and 4,000,000 A shares, each with ten votes (40,000,000 votes). The total number of shares and votes in Bactiguard at 31 March 2016 amounted to 33,302,373 shares and 69,302,373 votes.
At 31 March 2016 Bactiguard had 2,970 shareholders.
| Shareholders | No. of A shares | No. of B shares | Total number | % of capital |
% of votes |
|---|---|---|---|---|---|
| CHRISTIAN KINCH WITH FAMILY AND COMPANY | 2 000 000 | 8 160 484 | 10 160 484 | 30,5% | 40,6% |
| THOMAS VON KOCH WITH COMPANY | 2 000 000 | 8 160 384 | 10 160 384 | 30,5% | 40,6% |
| HANDELSBANKEN FONDER AB | 856 545 | 856 545 | 2,6% | 1,2% | |
| ROBUR FÖRSÄKRING | 780 053 | 780 053 | 2,3% | 1,1% | |
| NORDNET PENSIONSFÖRSÄKRING AB | 583 192 | 583 192 | 1,8% | 0,8% | |
| STÅHLBERG, JAN | 582 544 | 582 544 | 1,8% | 0,8% | |
| AVANZA PENSION | 538 248 | 538 248 | 1,6% | 0,8% | |
| FRÖAFALL INVEST AB | 516 000 | 516 000 | 1,6% | 0,7% | |
| SARGAS EQUITY AB | 364 090 | 364 090 | 1,1% | 0,5% | |
| CANCERFONDEN | 346 297 | 346 297 | 1,0% | 0,5% | |
| Total, major shareholders | 4 000 000 | 20 887 837 | 24 887 837 | 74,7% | 87,9% |
| Total, others | 0 | 8 414 536 | 8 414 536 | 25,3% | 12,1% |
| Total number of shares | 4 000 000 | 29 302 373 | 33 302 373 | 100% | 100% |
The average number of employees in the Group in the period January to March 2016 amounted to 58 (63), of which 35 (35) women.
The consolidated financial statements are prepared in accordance with International Financial Reporting Standards (IFRS). The interim report has been prepared in accordance with IAS 34 Interim Reporting and the Annual Accounts Act. The parent company financial statements have been prepared in accordance with the Annual Accounts Act and the Financial Reporting Board's recommendation RFR 2 Accounting for Legal Entities.
The accounting and valuation principles are unchanged from those applied in the Annual Report 2015. In 2015 the accounting principle, regarding accounting of revenues relating to territorial fees, was changed. In earlier delivered annual and consolidated financial statements, territorial fees were accounted for upon signing the contract. In connection with the year-end accounts for 2015, Bactiguard has decided to change its accounting principle and instead report such fees at delivery of products. The part of the territorial fees and associated market contribution on the balance date that are subject to future deliveries of products are recognized as deferred revenue until the delivery has been made. Settlement of deferred income is made upon delivery. The new principle increases transparency and provides a better link between income and delivered products. The change of accounting principle has been recognized in accordance with IAS 8 and the effects of the change are shown in Note 1 on page 16 and in the annual report 2015 in Note 36 on page 58.
The new and amended standards and interpretations that are in place from 1 January, 2016 have not had any significant effect on the Group's financial reports.
Financial assets and financial liabilities measured at fair value in the balance sheet are classified into one of three levels based on the information used to determine fair value. Bactiguard bond loan is valued using level 1, is listed on Nasdaq Stockholm and is valued at quoted price. Disclosures in accordance with IAS 34 Interim reporting are submitted both in notes and elsewhere in the interim report.
An operating segment is a component of an entity that engages in business activities from which it may derive revenues and incur expenses, whose operating results are regularly reviewed by the chief operating decision maker and for which there is discrete financial information. The company's reporting of operating segments is consistent with the internal reporting provided to the chief operating decision maker. The chief operating decision maker is the function that assesses the operating segment performance and decides how to allocate resources. The company has determined that the Group executive management constitutes the chief operating decision maker.
The company is considered in its entirety to operate within one business segment.
Transactions between the company and its subsidiaries, which are related parties to the company, have been eliminated on consolidation.
Services and other transactions between companies within the Group are charged according to commercial principles. Bactiguard has received a loan commitment of SEK 100 million. If the loan commitment is utilized, the board member - who is also the CEO and major shareholder - Christian Kinch and major shareholder Thomas von Koch have agreed to, without compensation, enter into guarantee commitments for Bactiguard Holding AB's obligations under the loan agreement.
Other than as described above, neither Bactiguard nor its subsidiaries have granted loans, guarantees or sureties to, or for the benefit of, any directors or senior managers of the Group. None of these persons has any direct or indirect participation in any other business transaction with any entity of the Group which is, or was, unusual in its nature or with regard to its terms.
Revenues consist of invoiced intercompany expenses (management fees). During the period the parent company received interest on its receivables from group companies. Company costs primarily relate to financial expenses of which the interest due on the bond loan is the single largest item. No investments were made during the period.
Companies within the Group are exposed to various types of risk through their activities. The company continually engages in a process of identifying all risks that may arise and assessing how each of these risks shall be managed. The Group is working to create an overall risk management programme that focuses on minimising potential adverse effects on the company's financial results. The company is primarily exposed to market related risks, operational risks and financial risks. A description of these risks (which are still valid) can be found on page 30 and 47-49 in the Annual Report for 2015.
Bactiguard's goal is to create value and generate good returns for the shareholders. One financial target is to have an average growth of 20 % per year over a five year period, with 2015 (adjusted for the effect of the additional order from C.R. Bard) as the base year – starting point SEK 118.5 million. Another target is to achieve an EBITDA margin of at least 30 % at the end of the five year period. Bactiguard will continue to expand the business by strengthening the sales- and marketing organization, developing new products to the existing BIP portfolio and by entering new license agreements in new therapeutic areas. Other financial targets are to have an equity ratio of at least 30 % and a long-term objective of a dividend of 30-50 % of profit after tax, taking into consideration the company's financial position. The company is in an expansion phase and will therefore in the coming years, prioritize growth over dividends.
| Condensed consolidated income statement | ||
|---|---|---|
| Amounts in TSEK | Jan-Mar | Jan-Mar | Full year |
|---|---|---|---|
| 2016 | 2015 | 2015 | |
| Revenues | |||
| License revenues | 22 769 | 26 790 | 125 292 |
| Sales of BIP products | 2 886 | 247 | 6 128 |
| Other revenue | 352 | 1 946 | 7 043 |
| 26 008 | 28 983 | 138 463 | |
| Raw materials and consumables | -2 583 | -1 535 | -7 902 |
| Other external expenses | -11 754 | -16 686 | -56 287 |
| Personnel costs | -11 613 | -12 203 | -52 942 |
| Depreciation and amortisation | -8 312 | -8 109 | -32 850 |
| Other operating expenses | -1 620 | 1 671 | -1 148 |
| -35 883 | -36 862 | -151 129 | |
| Operating profit/loss | -9 875 | -7 879 | -12 666 |
| Profit/loss from financial items | |||
| Financial income | 1 745 | 8 418 | 2 657 |
| Financial expenses | -4 250 | -5 283 | -20 961 |
| -2 505 | 3 135 | -18 304 | |
| Profit before tax | -12 380 | -4 744 | -30 970 |
| Taxes for the period | 1 166 | 1 173 | 4 469 |
| Net profit/loss for the period | -11 215 | -3 571 | -26 501 |
| Attributable to: | |||
| Shareholders of the parent | -11 215 | -3 571 | -26 501 |
| Earnings per share, SEK* | -0,34 | -0,11 | -0,80 |
| Amounts in TSEK | Jan-Mar 2016 |
Jan-Mar 2015 |
Full year 2015 |
|---|---|---|---|
| Net profit/loss for the period | -11 215 | -3 571 | -26 501 |
| Other comprehensive income: | |||
| Items that will be reclassified to profit or loss for the year | |||
| Translation differences | -461 | -545 | 1 146 |
| Other comprehensive income, after tax | -461 | -545 | 1 146 |
| Total comprehensive income for the period | -11 676 | -4 116 | -25 355 |
| Attributable to: | |||
| Shareholders of the parent | -11 676 | -4 116 | -25 355 |
| Total earnings per share, SEK* | -0,35 | -0,12 | -0,76 |
| Number of shares at the end of period ('000) | 33 302 | 33 302 | 33 302 |
| Weighted average number of shares ('000) | 33 302 | 33 302 | 33 302 |
| * no dilution effect |
| Amounts in TSEK | 2016-03-31 | 2015-03-31 | 2015-12-31 |
|---|---|---|---|
| ASSETS Non-current assets |
|||
| Goodwill | 226 292 | 226 292 | 226 292 |
| Technology | 254 467 | 278 273 | 260 418 |
| Brands | 25 572 | 25 572 | 25 572 |
| Customer relationships | 12 613 | 13 793 | 12 908 |
| Capitalised development expenditure | 13 040 | 7 962 | 12 062 |
| Patents | 1 218 | 1 340 | 1 272 |
| Intangible assets | 533 202 | 553 232 | 538 524 |
| Improvements, leasehold | 17 848 | 16 471 | 17 917 |
| Machinery and other technical plant | 7 151 | 9 971 | 7 412 |
| Equipment, tools and installations | 5 129 | 5 979 | 5 432 |
| Property, plant and equipment | 30 127 | 32 421 | 30 761 |
| Accounts receivable | 6 012 | 9 298 | 6 012 |
| Investments in associates | 1 298 | 1 368 | 1 298 |
| Financial assets | 7 310 | 10 666 | 7 310 |
| Total non-current assets | 570 640 | 596 319 | 576 595 |
| Current assets | |||
| Inventory | 12 394 | 11 883 | 11 687 |
| Accounts receivable | 46 744 | 49 679 | 51 634 |
| Other current receivables | 13 586 | 15 189 | 14 211 |
| Cash and cash equivalents | 24 094 | 91 851 | 22 119 |
| Total current assets | 96 818 | 168 602 | 99 651 |
| TOTAL ASSETS | 667 457 | 764 921 | 676 246 |
| Equity attributable to shareholders of the parent | |||
| Share capital | 833 | 833 | 833 |
| Other equity | 404 934 | 437 849 | 416 610 |
| Total equity | 405 767 | 438 682 | 417 443 |
| Non-current liabilities | |||
| Bond loan | - | 183 500 | - |
| Deferred tax liability | 33 602 | 38 064 | 34 767 |
| 33 602 | 221 564 | 34 767 | |
| Current liabilities | |||
| Bond loan | 141 450 | - | 142 140 |
| Accounts payable | 4 588 | 11 681 | 4 017 |
| Other current liabilities | 4 182 | 3 484 | 3 996 |
| Accrued expenses and deferred income | 77 868 | 89 510 | 73 883 |
| 228 088 | 104 675 | 224 036 | |
| Total liabilities | 261 690 | 326 239 | 258 803 |
| TOTAL EQUITY AND LIABILITIES | 667 457 | 764 921 | 676 246 |
| Amounts in TSEK | Equity attributable to shareholders of the parent | ||||
|---|---|---|---|---|---|
| Share capital | Other capital contributions |
Translation reserve |
Retained earnings including net profit for the period |
Total equity | |
| Adjusted opening balance, 1 January 2015 | 833 | 675 690 | -794 | -232 931 | 442 798 |
| Profit/loss for the period | - | - | - | -3 571 | -3 571 |
| Other comprehensive income: | |||||
| Translation differences | - | - | -545 | - | -545 |
| Total comprehensive income after tax | 0 | 0 | -545 | -3 571 | -4 116 |
| Transactions with shareholders | |||||
| Total transactions with shareholders | 0 | 0 | 0 | 0 | 0 |
| Closing balance, 31 March 2015 | 833 | 675 690 | -1 339 | -236 502 | 438 682 |
| Opening balance, 1 January 2016 | 833 | 675 690 | 352 | -259 432 | 417 443 |
| Profit/loss for the period | - | - | - | -11 215 | -11 215 |
| Other comprehensive income: | |||||
| Translation differences | - | - | -461 | - | -461 |
| Total comprehensive income after tax | 0 | 0 | -461 | -11 215 | -11 676 |
| Transactions with shareholders | |||||
| Total transactions with shareholders | 0 | 0 | 0 | 0 | 0 |
| Closing balance, 31 March 2016 | 833 | 675 690 | -109 | -270 647 | 405 767 |
| Jan-Mar Jan-Mar Full year Amounts in TSEK 2016 2015 2015 Cash flow from operating activities -11 215 -3 571 -26 501 Net profit/loss for the period - - - Accrued interest expense Adjustments for depreciation and amortisation and other 8 556 3 953 26 595 non-cash items -2 659 382 94 Cash flow from changes in working capital -660 -2 794 -2 628 Increase/decrease inventory 4 528 -24 -4 747 Increase/decrease accounts receivable 1 697 141 141 Increase/decrease other current receivables 285 -1 457 -7 371 Increase/decrease accounts payable 646 -2 604 -6 280 Increase/decrease other current liabilities 6 496 -6 738 -20 885 Cash flow from investing activities -1 468 -472 -5 921 Investments in intangible assets -605 -1 837 -5 744 Investments in property, plant and equipment - - - Investments in associates -2 073 -2 309 -11 666 Operating cash flow 1 764 -8 665 -32 456 Cash flow from financing activities - -5 150 -50 827 Amortisation of debt 0 -5 150 -50 827 Cash flow for the period 1 764 -13 815 -83 283 22 119 105 147 105 147 Cash and cash equivalents at start of period |
||||
|---|---|---|---|---|
| Exchange difference in cash and cash equivalents | 211 | 519 | 255 | |
| Cash and cash equivalents at end of period 24 094 91 851 22 119 |
| Amounts in TSEK | Jan-Mar 2016 |
Jan-Mar 2015 |
Full year 2015 |
|---|---|---|---|
| Revenues | 2 154 | 2 228 | 7 036 |
| 2 154 | 2 228 | 7 036 | |
| Operating expenses | -2 523 | -2 928 | -15 502 |
| -2 523 | -2 928 | -15 502 | |
| Operating profit/loss | -369 | -700 | -8 466 |
| Net financial items | -6 120 | -5 359 | -22 399 |
| Profit/loss after financial items | -6 489 | -6 059 | -30 865 |
| Tax for the period | - | - | - |
| Net profit/loss for the period | -6 489 | -6 059 | -30 865 |
The parent company has no items in 2016 or 2015 recognised in other comprehensive income. Net profit/loss for the period for the parent company thereby also constitutes the comprehensive income for the period. The parent company therefore presents no separate statement of comprehensive income.
| Amounts in TSEK | 2016-03-31 | 2015-03-31 | 2015-12-31 |
|---|---|---|---|
| ASSETS | |||
| Non-current assets Financial assets |
699 774 | 656 574 | 699 774 |
| Total non-current assets | 699 774 | 656 574 | 699 774 |
| Current assets | |||
| Receivables from group companies | 16 451 | 17 674 | 12 977 |
| Prepayments and accrued income | 1 264 | 435 | 1 457 |
| Other current receivables | 374 | 1 | - |
| Cash and cash equivalents | 11 022 | 83 012 | 16 052 |
| Total current assets | 29 111 | 101 122 | 30 486 |
| TOTAL ASSETS | 728 885 | 757 696 | 730 260 |
| EQUITY & LIABILITIES | |||
| Total equity | 491 705 | 522 999 | 498 193 |
| Non-current liabilities | - | 223 505 | - |
| Liabilities to group companies | - | - | - |
| Bond loan | 225 843 | - | 225 259 |
| Other liabilities | 11 337 | 11 192 | 6 808 |
| Current liabilities | 237 180 | 11 192 | 232 067 |
| Total liabilities | 237 180 | 234 697 | 232 067 |
| TOTAL EQUITY AND LIABILITIES | 728 885 | 757 696 | 730 260 |
In 2015 the accounting principle for recognizing territorial fees was changed. The change for the group, which has had no effect on cash flow, is presented below. For more information, please refer to the Annual Report for 2015.
| Q1 2015 | |||
|---|---|---|---|
| Bridge for new accounting policy | Old policy |
Adjustment | New policy |
| Effect in income statement | |||
| Revenues | 28 834 | 149 | 28 983 |
| Operating profit/loss | -34 920 | 27 041 | -7 879 |
| Net profit/loss for the period | -30 612 | 27 041 | -3 571 |
| Attributable to: | |||
| Shareholders of the parent | -30 612 | -3 571 | |
| Total earnings per share, SEK (no dilution effect) | -0,92 | -0,11 | |
| Effect in balance sheet | |||
| Assets | 764 921 | 0 | 764 921 |
| Equity | 487 554 | -48 872 | 438 682 |
| Current liabilities | 55 803 | 48 872 | 104 675 |
| Total equity and liabilities | 764 921 | 0 | 764 921 |
| 11 August 2016 | Interim report, 1 Apr – 30 Jun 2016 |
|---|---|
| 10 November 2016 | Interim report, 1 Jul – 30 Sep 2016 |
The Annual General Meeting in Bactiguard Holding AB (publ) will be held Thursday 19 May 2016
For additional information, please contact:
Christian Kinch, CEO: +46 8 440 58 80
Fredrik Järrsten, CFO: +46 725 500 089
Ulrika Berglund, Head of External Affairs: +46 708 800 407
The Board of Directors and the CEO certify that the interim report, to the best of their knowledge, provides a fair overview of the parent company's and the group's operations, financial position and results and describes the material risks and uncertainties faced by the parent company and the companies included in the Group.
Stockholm, 12 May 2016
Stanley Brodén Mia Arnhult Chairman Board member
Peter Hentschel Christian Kinch
Board member CEO and Board member
Bactiguard is a Swedish medtech company with a mission of preventing healthcare associated infections, reducing the use of antibiotics and saving lives by developing and supplying infection prevention solutions for the healthcare industry. The company's patented coating prevents healthcare associated infections by reducing bacterial adhesion and growth on medical devices. Bactiguard®-coated urinary catheters are market leading in the US and Japan, and in recent years the company has developed its own product portfolio of urinary catheters, central venous catheters and endotracheal tubes. Bactiguard is currently in a strong expansion phase, focused on key markets in the Europe, Middle East, Asia and Latin America. The company has market presence in some 50 countries and has about 60 employees. Its headquarters are located in Stockholm and production facilities in Sweden and Malaysia. Bactiguard is listed on Nasdaq Stockholm. Read more about Bactiguard at www.bactiguard.com
Bactiguard is required to disclose the information in this report under the provisions of the Securities Market Act (SFS 2007:528). The information was submitted for publication on 12 May 2016 at 08.00 CET.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.