AI assistant
Beijer Electronics Group — Interim / Quarterly Report 2020
Apr 21, 2020
3007_rns_2020-04-21_43635c45-31aa-4ed4-b93d-1e803c1ef69b.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer

1 JANUARY–31 MARCH 2020
Stable underlying progress but Covid-19 having an impact and causing uncertainty
- Order intake increased by 10% to 406 MSEK (368).
- Net sales up by 7% to 395 MSEK (371).
- Decision on restructuring program, generating annualized savings of 40-45 MSEK.
- EBIT before structural expenses of 23.4 MSEK (30.1). Profit after structural expenses of 15 MSEK was 8.4 MSEK.
- Profit after tax amounted to 5.2 MSEK (20.0).
- Earnings per share of 0.19 SEK (0.70).
- Westermo signed a supply agreement with estimated value of 80 MSEK.
- The Board of Directors is proposing a dividend of 0 SEK per share, and has decided to defer the AGM until 26 June 2020.
Interim Report, Beijer Electronics Group AB
Comments from CEO Per Samuelsson
"The coronavirus is overshadowing most of what's happening across society, and featured strongly in our operations in the first quarter. We complied with the recommendations of the authorities, including social distancing to mitigate the spread of infection at all our units worldwide. Wherever possible, we've used remote working, and cancelled physical meetings, conferences, travel, trade events etc., which presented our organization with new challenges.
So far, I can say that our employees have kept activity levels up, coping with these challenges professionally and competently. With minor interruptions, the whole production and supply chain functioned in the quarter. This is also reflected in our financial performance for the period, though the Group was impacted by the effects of Covid-19. We think the associated loss of sales amounts to 7-9% of total. Overall, we were still able to report increased order intake and sales in the quarter, mainly driven by last year's acquisitions. This loss of sales did impact negatively on earnings, and on expenses for structural measures.
The Westermo business entity remained convincing, with rising order intake, sales and earnings, and a strong EBIT margin for a single quarter. The acquisitions we completed last year also contributed to our positive progress. Meanwhile, operations have been impacted to an extent by postponed deliveries, but we did not see any cancellations of previous orders. But Westermo did sign a new supply agreement with a major North American train operator, with estimated value of some 80 MSEK. This deal corroborates Westermo's international competitiveness, and shipments start shortly.
The Beijer Electronics business entity was also impacted by Covid-19 with effects including delayed shipments. The phase-out of old products, and selling new products previously announced, also affected operations. Sales of the new X2 series were up by some 40% in the quarter on the corresponding period of 2019, to represent 65% of the business entity's sales. However, the sales level did not fully match expectations, although increased order intake in the first quarter was positive.
The Korenix business entity was hit hard by Covid-19, due to factors including closures in China and across parts of Asia earlier in the year. This disrupted supply chains and reduced sales.
To adapt costs, in March, we decided to execute a program of measures involving downsizing staff by about 40 people in the Korenix and Beijer Electronics business entities. Most of these layoffs are in Taiwan, as well as some in Sweden. Expenses for this program are 15 MSEK, which have been charged to earnings for the first quarter 2020. We estimate the savings at 25-30 MSEK in 2020, followed by 40-45 MSEK annualized.
We also increased contingency to take action to counter the consequences of the spread of the coronavirus. A number of steps have been enabled by various programs to support the business community in various countries. The Board of Directors also decided to propose that the forthcoming AGM cancels the dividend to protect the Group's financial stability for the long and short term.
| Sales Quarter 1 |
EBIT Quarter 1 |
|||
|---|---|---|---|---|
| MSEK | 2020 | 2019 | 2020 | 2019 |
| Westermo | 214.6 | 158.7 | 33.4 | 21.2 |
| Beijer Electronics | 164.0 | 189.5 | -4.61 | 18.3 |
| Korenix | 20.7 | 28.8 | -9.02 | -0.6 |
| Intra-group sales | -4.0 | -6.1 | ||
| Group adjustments and parent company | -11.4 | -8.8 | ||
| beijer group | 395.3 | 370.9 | 8.43 | 30.1 |
Business entity net sales and EBIT
1 Including restructuring expense of 9.4 MSEK.
2 Including restructuring expense of 2.9 MSEK.
3 Including restructuring expense of 15.0 MSEK.
It's also worth noting that so far, the Group has not seen any cancellations of previously placed orders. The Group's cash flow remained positive in the quarter, and at present, we see no increased risks in terms of inventory or accounts receivable, although shipping costs are increasing sharply.
What the future will hold remains difficult if not impossible to predict at present. But we're preparing for tougher times ahead. beijer group is endeavoring to adapt cost levels to prevailing market conditions, while the Group protects its long-term skills. Once the crisis is over, our organization will remain intact, and we will still be attractive to employees and customers.
The considerable uncertainty regarding onward progress means that beijer group is not publishing any estimates of underlying financial performance for the full year 2020."
The Group in the first quarter
The Group's order intake was up by 10% to 406 MSEK (368) in the first quarter 2020. Adjusted for acquisitions, order intake reduced by 3%. Including acquisitions, Westermo increased order intake. Beijer Electronics' order intake increased, while Korenix's decreased. At the end of the quarter, our order book was 15% larger than at the corresponding point of 2019.
The Group's sales rose by 7% to 395 MSEK (371), and adjusted for acquisitions, sales decreased by 5%. Westermo's sales also increased including acquisitions, but Beijer Electronics' and Korenix's sales reduced. Currency effects made a positive contribution of 2-3 percentage points in the quarter.
The Group's EBITDA was 43.6 MSEK (58.0). Depreciation and amortization was 35.2 MSEK (27.9). EBIT was 8.4 MSEK (30.1), equivalent to an EBIT margin of 2.1% (8.1). Earnings were charged with restructuring expenses of 15 MSEK, and excluding restructuring expenses, earnings were 23.4 MSEK, or an EBIT margin of 6.0%. Earnings were positively impacted by currency effects of 2 MSEK. Total development expenditure was 52.3 MSEK (43.2), equivalent to 13.2% (11.6) of the Group's sales.
Profit before tax was 7.2 MSEK (27.0). Net financial income/expense was -1.2 MSEK (-3.0). Profit after estimated tax was 5.2 MSEK (20.0). Earnings per share after estimated tax were 0.19 SEK (0.70).
So far, I can say that our employees have kept activity levels up, coping with these challenges professionally and competently.

Group order intake
The bars and left-hand scale indicate quarterly order intake. The curve and right-hand scale show rolling four quarter order intake.
Group EBIT

The bars and left-hand scale indicate quarterly EBIT. The curve and right-hand scale show rolling four quarter EBIT. The dashed bar and line for Q1 2020 is excluding restructuring expenses of 15 MSEK.
Group net sales

The bars and left-hand scale indicate quarterly sales. The curve and right-hand scale show rolling four quarter sales.
Once the crisis is over, our organization will be intact, and remain attractive to customers and employees.
-60 -50 -40 -30 -20 -10 0 10 20 30 40 50
60
Westermo Business entity
Westermo continued its brisk progress in the first quarter, once again setting sales and earnings records for a single quarter. Additionally, its EBIT margin was the highest to date.
Order intake also increased, with Neratec and Virtual Access, acquired last year, providing the gains. Acquisitions also made a significant contribution to the sales growth, and overall, their profitability was consistent with the rest of Westermo.
The business entity did experience some effects of Covid-19, including delivery deferrals requested by customers. No order cancellations occurred. Underlying order intake has also sustained relatively well. The quarter did not include any major orders.
However, at the end of the quarter, Westermo did sign an agreement for deliveries with an estimated value of 80 MSEK to a major North American train operator. This order is for industrial ethernet switches to upgrade the customer's whole freight train fleet with data networks for security and video surveillance systems. This order is not included in quarterly order intake, but will be reported on delivery, according to contract. Shipments from Westermo start immediately, and installations are scheduled for completion in 2021.
Targeted initiatives on network solutions for the power distribution and rail infrastructure segments continued as planned. The first power distribution product is in the final phase of the certification process, and launch is scheduled for the second quarter.
First quarter
Order intake increased by 25% to 202 MSEK (162). Excluding acquisitions, order intake was 154 MSEK. Sales increased by 35% to 215 MSEK (159), and adjusted for acquisitions, sales increased by 8%. EBITDA increased to 47.9 MSEK (30.6). Depreciation and amortization was 14.6 MSEK (9.3). EBIT increased by 57% to 33.4 MSEK (21.2), equivalent to an EBIT margin of 15.6% (13.4).

The bars and left-hand scale indicate quarterly net sales. The curve and right-hand scale show rolling four quarter net sales.
Westermo remained convincing, with rising order intake, sales and earnings.
Beijer Electronics Business entity
Beijer Electronics' progress was mixed in the first quarter. Order intake increased, while sales and earnings reduced. Covid-19 negatively impacted the business entity, and its view is that the loss of sales in the period was some 10%.
The transition to new products and phase-outs of four old product families continued to feature in operations in the quarter. The pattern was especially clear in Europe. Meanwhile, sales of the new X2 series are increasing, which represented 65% of sales in the first quarter, against 40% in the corresponding period of 2019.
The upturn in order intake marked a trend-break after a period of poorer quarters due to the transition to the new product generation. Order intake for the new X2 series increased by 42% in the quarter, year on year.
The business entity started pilot deliveries to Otis in the quarter. The deal with Otis, signed at the end of December 2019, means Beijer Electronics providing display solutions for one of Otis's elevator product lines. The first regular shipments to Otis are scheduled to begin in June, making a progressive positive contribution to the Group's and business entity's sales and earnings.
A restructuring program to adapt costs was adopted in March. It affects some 25 of the business entity's employees, and is scheduled for final completion at the end of April.
First quarter
Net sales, Beijer Electronics
Order intake increased by 2% to 188 MSEK (183). Sales were 164 MSEK (189). EBITDA was 9.0 MSEK (29.8). Depreciation and amortization was 13.6 MSEK (11.5). EBIT was -4.6 MSEK (18.3), equivalent to an EBIT margin of -2.8% (9.6). Earnings were charged with restructuring expenses of 9.4 MSEK, and adjusted for these expenses, earnings were 4.8 MSEK, equivalent to a margin of 2.9%.

The bars and left-hand scale indicate quarterly net sales. The curve and right-hand scale show rolling four quarter net sales.
It was positive that Beijer Electronics' order intake increased in the first quarter.
Korenix Business entity
With its registered office in Taiwan, Korenix was hit relatively hard by Covid-19 in the first quarter. Order intake, sales and earnings were down markedly on the corresponding period of 2019. Covid-19 resulted in an estimated loss of sales of over 10 MSEK, or 35-40% of the business entity's total. This loss mainly consists of delays to deliveries and disruptions to supply chains.
To adapt costs, a restructuring program was adopted in March, affecting some 15 of the business entity's employees. The program is scheduled for final completion at the end of April.
First quarter
Order intake was 20 MSEK (29), and sales were 21 MSEK (29). EBITDA was -5.7 MSEK (2.9). Depreciation and amortization was 3.3 MSEK (3.5). EBIT was -9.0 MSEK (-0.6). Earnings were charged with restructuring expenses of 2.9 MSEK, and adjusted for these expenses, earnings were -6.1 MSEK.
Net sales, Korenix

The bars and left-hand scale indicate quarterly net sales. The curve and right-hand scale show rolling four quarter net sales.
Other financial information
Group investments, including capitalized development expenses, amounted to 24.1 MSEK (28.9). Cash flow from operating activities was 38.3 MSEK (12.8). Equity was 732.2 MSEK (689.2) on 31 March 2020. The equity ratio was 35.1% (40.3). Cash and cash equivalents were 117.2 MSEK (112.8). Net debt was 763.5 MSEK (552.0). The increase is driven by acquisitions. The average number of employees was 819 (723).
Issue of class C shares
In March, the Board of Directors decided to issue 66,298 class C shares with a quotient value of SEK 0.33, in accordance with authorization from the AGM 2019. The issue was to a financial institution, and was immediately repurchased by the company. The intention of the repurchased class C shares on delivery to employees in 2022 is to convert them to ordinary shares, pursuant to the terms and conditions of the LTI 2019/2022 incentive program. After the completed repurchase of class C shares, beijer group has 28,852,400 shares, of which 28,601,379 ordinary shares and 251,021 class C shares, equivalent to a total of 28,626,481 votes.
Summary of measures against Covid-19
beijer group operates globally, and has proprietary development, manufacture and sales in 18 countries. The Group complies with legislation, regulation, guidelines and recommendations on Covid-19 produced locally and in each country.
beijer group puts people's health and safety first, and consequently, has implemented internal measures Group wide affecting staff and relationships with customers. These actions include social distancing to reduce the spread of infection of Covid-19. Wherever possible, staff work remotely, and from home. Guidelines to maintain distance apply at workplaces. Customer contacts are possible without physical meetings. Meetings, conferences, travel, trade events etc. have been cancelled. The aim is to maintain operations as far as possible. To date, the production and supply chain has functioned, with minor interruptions in the quarter.
Several of the countries where the Group operates have adopted various support programs to support their business communities. Where necessary, the Group will use them. One example is short-term layoffs in Sweden, which may be considered.
The Board of Directors has decided to propose to the AGM 2020 that the dividend for the financial year 2019 is cancelled. The Board of Directors' action is a precautionary measure to protect the Group's financial stability for the short and long term. The Group is evaluating and preparing several activities to arrange an additional liquidity buffer if required.
beijer group will adapt its cost levels to prevailing market conditions. It is also important to safeguard its long-term skills. The ambition is that once the crisis is over, the organization will be strong and intact, and remain attractive to employees and customers.
Significant events
Through its Westermo business entity, beijer group signed a supply agreement with one of the largest train companies in North America, with an estimated value of 80 MSEK. This order is for industrial ethernet switches to upgrade the customer's overall freight train fleet with data networks for safety and video surveillance systems. Shipments from Westermo will start immediately, with installations scheduled for completion in 2021.
In March, the Board of Directors decided on a program of measures involving staff downsizing by some 40 employees in the Korenix and Beijer Electronics business entities. Most of these layoffs are in Taiwan, with some in Sweden. The expenses for this program are 15 MSEK, which have been charged to earnings for the first quarter of 2020. Estimated savings are 25-30 MSEK in 2020, followed by 40-45 MSEK annualized.
In March, the Board of Directors decided to propose to the AGM 2020 that the dividend for the financial year 2019 would be 0 SEK per share. The previous proposal was 0.50 SEK per share. The Board of Directors' new proposal is a precautionary measure designed to safeguard the Group's financial stability for the short and long term. The Board of Directors also decided to defer the AGM from 7 May 2020 to 26 June 2020. This decision is due to more shareholders possibly being able to participate at a postponed AGM.
Outlook for the full year 2020
It is not possible to judge the effect of the spread of the coronavirus on society and the global economy at present. This means that beijer group is not publishing any estimates of underlying financial performance for the full year 2020. The previous assessment, communicated in the Financial Statement for 2019, was that the Group expected to be able to increase sales and earnings for the full year 2020.
Financial targets for the Group
The Board of Directors set financial targets for Beijer Electronics Group in the first quarter of 2016. The targets are that the Group will achieve a minimum organic growth rate of 7% per year, and achieve a minimum EBIT margin of 10%, measured as an average over a business cycle.
Per Samuelsson President and CEO Malmö, Sweden, 21 April 2020
For more information, please contact: President and CEO Per Samuelsson, tel +46 (0)40-35 86 10, +46(0)708-58 54 40 or EVP and CFO Joakim Laurén, tel +46(0)40-35 84 96, +46(0)703-35 84 96
This Report has not been subject to review by the company's auditors.
Accounting policies
This Interim Report for the Group has been prepared in accordance with IAS 34 Interim Financial Reporting and applicable provisions of the Swedish Annual Accounts Act. The Interim Report for the parent company has been prepared in accordance with the Swedish Annual Accounts Act's chapter 9 Interim Financial Reporting.
Interim Report in Summary
Income Statement–Group
| SEK 000 | Quarter 1, 2020 |
Quarter 1, 2019 |
Full Year, 2019 |
|---|---|---|---|
| Net turnover | 395,270 | 370,862 | 1,558,699 |
| Other operating revenue | 2,086 | 2,503 | 3,389 |
| Rörelsens kostnader exkl avskrivningar | -353,743* | -315,376 | -1,334,843 |
| Operating profit before depreciation and amortization |
43,613 | 57,989 | 227,245 |
| Amortization, intangible assets | -19,297 | -14,927 | -65,958 |
| Depreciation, property, plant and equipment | -5,798 | -3,942 | -18,278 |
| Amortization, right-of-use assets | -10,145 | -9,062 | -39,513 |
| Operating profit | 8,373 | 30,058 | 103,496 |
| Net financial items | -1,212 | -3,022 | -11,655 |
| Profit before tax | 7,161 | 27,036 | 91,841 |
| Estimated tax | -1,945 | -7,008 | -26,869 |
| Net profit | 5,216 | 20,028 | 64,972 |
| Attributable to equity holders of the parent | 5,349 | 20,138 | 64,954 |
| Attributable to non-controlling interest | -133 | -110 | 18 |
| Earnings per share. SEK | 0.19 | 0.70 | 2.27 |
* Including restructuring expense of 15 MSEK.
Comprehensive Income
| SEK 000 | Quarter 1, 2020 |
Quarter 1, 2019 |
Full year, 2019 |
|---|---|---|---|
| Net profit | 5,216 | 20,028 | 64,972 |
| Actuarial gains and losses | -33,433 | ||
| Net investment hedge effects | -14,560 | 2,811 | |
| Translation differences | 56,447 | 20,199 | 13,893 |
| Comprehensive income | 47,103 | 40,227 | 48,243 |
| Attributable to equity holders of the parent | 46,928 | 40,113 | 47,827 |
| Attributable to non-controlling interest | 175 | 114 | 416 |
| SEK 000 | 31 Mar. 2020 | 31 Mar. 2019 | 31 Dec. 2019 |
|---|---|---|---|
| Assets | |||
| Intangible assets | 1,129,685 | 803,141 | 1,088,490 |
| Property, plant and equipment | 103,238 | 93,543 | 99,707 |
| Right-of-use assets | 100,519 | 114,861 | 104,208 |
| Financial assets | 56,910 | 54,773 | 53,129 |
| Current assets | 589,266 | 540,517 | 574,830 |
| Cash equivalents and short-term investments | 117,201 | 112,793 | 121,903 |
| Total assets | 2,096,819 | 1,719,628 | 2,042,267 |
| Eget kapital och skulder | |||
| Shareholders' equity | 732,155 | 689,187 | 684,434 |
| Non-controlling interest share of | |||
| shareholders' quity | 4,424 | 3,947 | 4,249 |
| Long-term liabilities | 839,558 | 571,519 | 816,404 |
| Current liabilities | 520,682 | 454,975 | 537,180 |
| Total liabilities and shareholders' equity | 2,096,819 | 1,719,628 | 2,042,267 |
| Of which interest-bearing liabilities | |||
| Borrowing | 607,269 | 415,587 | 603,462 |
| Pension provisions | 171,501 | 132,568 | 169,711 |
| Liability related to right-of-use assets | 101,913 | 116,666 | 105,682 |
| Total | 880,683 | 664,821 | 878,855 |
Statement of Changes in Equity –Group
| SEK 000 | 31 Mar. 2020 | 31 Mar. 2019 | 31 Dec. 2019 |
|---|---|---|---|
| Attributable to equity holders of the parent | |||
| Opening balance, shareholders' equity, 1 January | 684,434 | 652,888 | 652,888 |
| Restatement on transition to IFRS 16 | -4,303 | -4,303 | |
| Paid-up capital after deducting for transaction expenses |
-54 | -29 | -29 |
| Share repurchase | -22 | -50 | -50 |
| Dividend | -14,301 | ||
| Share-based payment | 869 | 568 | 2,402 |
| Comprehensive income | 46,928 | 40,113 | 47,827 |
| Closing balance, equity | 732,155 | 689,187 | 684,434 |
| Attributable to non-controlling interests |
|||
| Opening balance, shareholders' equity, 1 January | 4,249 | 3,847 | 3,847 |
| Restatement on transition to IFRS 16 | -14 | -14 | |
| Comprehensive income | 175 | 114 | 416 |
| Closing balance | 4,424 | 3,947 | 4,249 |
| Key Figures–Group | |||
|---|---|---|---|
| 31 Mar. 2020 | 31 Mar. 2019 | 31 Dec. 2019 | |
| Operating margin, % | 2.1 | 8.1 | 6.6 |
| Profit margin, % | 1.3 | 5.4 | 4.2 |
| Equity ratio, % | 35.1 | 40.3 | 33.7 |
| Equity per share before dilution, SEK | 25.6 | 24.1 | 23.9 |
| Basic earnings per share, SEK | 0.19 | 0.70 | 2.27 |
| Return on equity after tax, % | 7.0 | 8.2 | 9.7 |
| Return on capital employed, % | 5.5 | 7.0 | 7.8 |
| Return on net operating assets, % | 8.0 | 9.5 | 10.6 |
| Average number of employees | 819 | 723 | 773 |
Cash Flow Statement–Group
| SEK 000 | 31 Mar. 2020 | 31 Mar. 2019 | 31 Dec. 2019 |
|---|---|---|---|
| Cash flow from operating activities before | |||
| changes in working capital | 53,233 | 52,323 | 204,665 |
| Change in working capital | -14,941 | -39,560 | -21,405 |
| Cash flow from operating activities | 38,292 | 12,763 | 183,260 |
| Cash flow from investing activities | -24,087 | -28,874 | -333,745 |
| Cash flow from finance activities* | -25,258 | 32,007 | 189,686 |
| Dividend paid | -14,301 | ||
| Change in cash equivalents | -11,053 | 15,896 | 24,900 |
| Cash equivalents and short-term | |||
| nvestments, opening balance | 121,903 | 94,488 | 94,488 |
| Cash equivalents | 6,351 | 2,409 | 2,515 |
| Cash equivalents and short-term | |||
| investments, closing balance | 117,201 | 112,793 | 121,903 |
| *Of which amortization of lease liability. | -10,703 | -8,853 | -39,047 |
| Operating segments | |||
|---|---|---|---|
| SEK 000 | Quarter 1, | Quarter 1, | Full year, |
| 2020 | 2019 | 2019 | |
| Net sales | |||
| Westermo | 214,614 | 158,653 | 705,233 |
| Beijer Electronics | 163,965 | 189,457 | 756,196 |
| Korenix | 20,740 | 28,813 | 119,880 |
| Group adjustments | -4,049 | -6,061 | -22,610 |
| Group | 395,270 | 370,862 | 1,558,699 |
| Operating profit before depreciation and amortization |
|||
| Westermo | 47,935 | 30,550 | 134,322 |
| Beijer Electronics | 9,0351 | 29,761 | 104,899 |
| Korenix | -5,7002 | 2,857 | 9,918 |
| Parent company | -2,742 | -7,314 | -26,844 |
| Group adjustments | -4,915 | 2,135 | 4,950 |
| Group | 43,6133 | 57,989 | 227,245 |
| Operating profit | |||
| Westermo | 33,376 | 21,233 | 89,576 |
| Beijer Electronics | -4,6071 | 18,268 | 54,953 |
| Korenix | -9,0402 | -599 | -4,330 |
| Parent company | -8,446 | -9,366 | -35,105 |
| Group adjustments | -2,910 | 522 | -1,598 |
| Group | 8,3733 | 30,058 | 103,496 |
Including restructuring expense of 9,365,000 SEK.
2 Including restructuring expense of 2,870,000 SEK.
3 Including restructuring expense of 15,000,000 SEK.
Revenue
1
| SEK 000 | Quarter 1, 2020 |
Quarter 1, 2019 |
Full year, 2019 |
|---|---|---|---|
| Geographical market | |||
| Sweden | 61,567 | 51,822 | 227,624 |
| Rest of Nordics | 37,830 | 35,016 | 151,077 |
| Germany | 23,777 | 29,400 | 108,563 |
| UK | 29,851 | 28,508 | 116,617 |
| France | 28,025 | 14,145 | 84,522 |
| Turkey | 7,181 | 6,042 | 28,924 |
| Rest of Europe | 66,876 | 69,560 | 250,975 |
| USA | 55,970 | 67,888 | 262,620 |
| Taiwan | 15,603 | 11,098 | 58,614 |
| China | 22,270 | 25,666 | 124,321 |
| Rest of Asia | 37,972 | 23,260 | 108,648 |
| Rest of world | 8,348 | 8,457 | 36,194 |
| Group | 395,270 | 370,862 | 1,558,699 |
| Category | |||
| Operator panels and accessories | 139,398 | 166,094 | 665,034 |
| Network equipment | 232,843 | 184,759 | 809,547 |
| Other products and services | 23,029 | 20,009 | 84,118 |
| Group | 395,270 | 370,862 | 1,558,699 |
Income Statement–Parent Company
| SEK 000 | Quarter 1, 2020 |
Quarter 1, 2019 |
Full year, 2019 |
|---|---|---|---|
| Net turnover | 8,803 | 8,484 | 33,931 |
| Operating expenses | -17,249 | -17,850 | -69,036 |
| Operating profit | -8,446 | -9,366 | -35,105 |
| Net financial items | 8,541 | 2,628 | -91 |
| Profit before tax | 95 | -6,738 | -35,196 |
| Appropriations | 68,400 | ||
| Estimated tax | -448 | 1,176 | -8,201 |
| Net profit | -353 | -5,562 | 25,003 |
Balance Sheet–Parent Company
| SEK 000 | 31 Mar. 2020 | 31 Mar. 2019 | 31 Dec. 2019 |
|---|---|---|---|
| Assets | |||
| Fixed assets | 1,003,429 | 753,453 | 980,447 |
| Current assets | 83,966 | 13,786 | 81,476 |
| Cash equivalents and short-term investments | 1,166 | 15,467 | 1,166 |
| Total assets | 1,088,561 | 782,706 | 1,063,089 |
| Liabilities and shareholders' equity | |||
| Shareholders' equity | 303,263 | 284,725 | 302,820 |
| Long-term liabilities | 586,257 | 355,605 | 547,256 |
| Current liabilities | 199,041 | 142,376 | 213,013 |
| Total liabilities and shareholders' equity | 1,088,561 | 782,706 | 1,063,089 |
| Of which interest-bearing liabilities | 618,104 | 425,157 | 611,424 |
Parent Company Statement of Changes in Equity
| Share | Other restricted |
Share premium reserve and |
|||
|---|---|---|---|---|---|
| SEK 000 | capitala | equity | retained earnings | Net profit | Total equity |
| Opening equity, 1 Jan. 2020 | 9,595 | 6,964 | 286,261 | 302,820 | |
| Net profit | -353 | -353 | |||
| Total changes to net worth, exc. transactions with company's shareholders |
9,595 | 6,964 | 286,261 | -353 | 302,467 |
| Rights issuea | 22 | -76 | -54 | ||
| Repurchase of treasury shares | -22 | -22 | |||
| Share-based payment | 872 | 872 | |||
| Closing equity, 31 Mar. 2020 | 9,617 | 6,964 | 287,035 | -353 | 303,263 |
| a | |
|---|---|
| No. of shares, 1 Jan. 2020 | 28,786,102 |
| Shares issued in current rights issue | 66,298 |
| No. of shares, 31 Mar. 2020 | 28,852,400 |
| Quotient value (SEK) | 0.33 |
The issue price was 0.33 SEK per share.
There are 28,601,379 ordinary shares and 251,021 class C shares.
Financial definitions
Average
Average values are computed as the median value of the current reporting period and the corresponding item in comparative periods 12 months previously.
Capital employed
Equity plus interest-bearing liabilities.
Development expenditure
Expenditure on product development work, such as personell expenditure and external consulting expenditure, including expenditure capitalized as intangible assets.
Earnings per share
Net profit attributable to parent company shareholders divided by the number of shares at year-end.
Equity ratio
Equity in relation to total assets.
Equity per share
Equity attributable to parent company shareholders divided by the number of shares.
Net debt
Interest-bearing liabilities less cash and cash equivalents and investments in securities, etc.
Operating assets
Total assets less cash and cash equivalents, and interest-bearing liabilities.
Operating margin
Operating profit in relation to net sales.
Profit margin
Net profit in relation to net sales.
Return on capital employed
Profit before tax plus financial expenses rolling 12 months in relation to average capital employed.
Return on equity after tax
Net profit rolling 12 months in relation to average equity.
Return on net operating assets
Operating profit (profit after depreciation and amortization) in relation to average net operating assets.
Beijer Electronics Group AB (publ)
Beijer Electronics Group (publ) is a high technology company active in industrial automation and data communication. The company develops and markets competitive products and solutions that focus on the user. Since its start-up in 1981, Beijer Electronics Group has evolved into a multinational group with net sales of 1.6 billion SEK in 2019. The company is listed on NASDAQ OMX Nordic Stockholm Small Cap under the ticker BELE.
More Information
You can subscribe for financial information on Beijer Electronics Group via e-mail. Subscribe easily at our website, www.beijergroup.com. If you have any questions about the Beijer Electronics Group, please call +46 (0)40 35 86 00, or send an email: [email protected]
Financial Calendar
| 26 June 2020Annual General Meeting | |
|---|---|
| 14 July 2020Six-month Interim Report | |
| 27 October 2020Nine-month Interim Report |

Our offering
beijer groups offering consists of software, hardware, services and servicing, linking a variety of systems across wired and wireless digital networks, interconnecting a raft of IIoT applications. We address a number of selected market segments with varying needs that apply differing standards to their solutions. A significant part of the Group's offering addresses exposed sectors in harsh environments that need robust, secure and sustainable solutions.

Head office Beijer Electronics Group AB (publ) Box 426, Stora Varvsgatan 13a 201 24 Malmö, Sweden Corp. ID no. 556025-1851 www.beijergroup.com | +46 (0)40 35 86 00