Quarterly Report • Jul 22, 2016
Quarterly Report
Open in ViewerOpens in native device viewer
*For further information, see Note 3
| SEK MIL. | Apr–Jun 2016 |
Apr–Jun 2015 |
Jan–Jun 2016 |
Jan–Jun 2015 |
Jan–Dec 2015 |
|---|---|---|---|---|---|
| Net sales | 3,800 | 3,660 | 7,227 | 6,985 | 14,206 |
| Operating profit/loss | 227 | 187 | 401 | 339 | 782 |
| Operating margin, % | 6.0 | 5.1 | 5.6 | 4.9 | 5.5 |
| Adjusted operating profit/loss | 227 | 203 | 401 | 375 | 878 |
| Adjusted operating margin, % | 6.0 | 5.6 | 5.6 | 5.4 | 6.2 |
| Profit/loss before tax | 211 | 129 | 370 | 213 | 422 |
| Cash flow from operating activities | 57 | 59 | 70 | 347 | 841 |
| Operating cash flow | 92 | 127 | 149 | 479 | 988 |
| Interest coverage ratio | 15.6 | 2.3 | 13.6 | 2.1 | 2.5 |
| Equity/assets ratio, % | 31.3 | 27.4 | 31.3 | 27.4 | 31.2 |
| Order intake | 4,515 | 3,669 | 7,985 | 6,905 | 14,249 |
| Order backlog | 7,972 | 6,875 | 7,972 | 6,875 | 7,092 |
Our net sales increased by 4 percent in the second quarter through higher service sales and acquisitions. Service sales rose by 10 percent, 6 percent of which was organic growth. Net sales from installation projects decreased by 1 percent in the quarter. The main reason for this is that during 2014 and 2015 there were a number of large installation projects that were completed at the end of 2015 and the start of 2016. The lower production in our project activities is also an explanation for a slightly lower cash flow. There are several large projects in our growing order backlog, such as a number of hospitals, that will replace the completed projects. We have previously had good experiences from hospital projects and the upcoming projects will start production in the second half of 2016.
Organic growth has also been adversely affected by weakening demand in south-west Norway owing to lower activity in the oil and gas sector. Organic growth for the whole Group was 0 percent in the quarter, although growth showed a positive trend in the quarter with organic growth in June.
Adjusted operating profit for the second quarter rose by 12 percent and amounted to SEK 227 million, while the adjusted operating margin improved from 5.6 percent to 6.0 percent.
The improvement in the operating margin is due to the Group's Swedish operations, where we are seeing the results of our improvement initiatives that have contributed to higher project margins. Norway reported a lower operating margin owing mainly to costs for staff reductions in south-west Norway. The operating margin in Denmark is stable and operations in Finland broke even for the second quarter, which is in line with our plan for establishing the business in Finland. The organisation in Finland is being adapted to prevailing market conditions and the Group's procedures have been implemented. Our assessment is that Finland will show positive performance in coming quarters.
We estimate the market to remain healthy in Sweden, stable in Norway and Denmark and will gradually improve in Finland. The market drivers are new-builds and renovation of hospitals, retail premises and housing, as well as increased demand for service. A lack of skilled labour has hampered our growth in Denmark, and a similar situation is increasingly evident in Sweden. To Bravida, margin is always more important than volume, and in view of this, project selection is important and resources need to be allocated to the right projects and utilized effectively.
Our order backlog improved significantly in the quarter, and once again we can note that our order backlog is all time high. An increase by 12 percent to just under SEK 8 billion. This contains lots of small and medium-sized orders, as well as some large orders, indicating stable performance and a good basis for sales performance over the coming quarter.
Stockholm, July 2016
(SEE NOTES 2 AND 4)
The market for technical installations and service is stable with good demand for projects relating to hospitals, care, retail, housing and infrastructure. The overall construction market is strong in Sweden, stable in Denmark and showing improvement in Finland. In Norway, the construction market is stable with the exception of the south-west of the country, where demand is lower owing to reduced activity in the oil and gas sector.
Major construction firms in the Nordic region are reporting stable sales and increased order backlogs.
Net sales in the second quarter totalled SEK 3,800 million (3,660), an increase of 4 percent compared with the year-earlier period. Adjusted for currency fluctuations and acquisitions, sales were unchanged. Currency fluctuations reduced net sales by 2 percent in the quarter, while acquisitions contributed a 6 percent increase in net sales. Service sales rose by 10 percent, 6 percent of which was organic growth.
In Sweden, net sales were SEK 2,338 million (2,274), an increase of 3 percent. In Norway, net sales decreased by 11 percent to SEK 746 million (842). In local currency, net sales decreased by 3 percent. In Denmark, net sales increased by 5 percent to SEK 550 million (525). In Finland, net sales were SEK 171 million (25). The Finnish operations were established in June 2015.
Order intake in the second quarter totalled SEK 4,515 million (3,669), an increase of 23 percent. The increase is due to improved order intake in Norway and Sweden. The order backlog at 30 June was SEK 7,972 million (6,875), an increase of 16 percent and a new record level for Bravida. The order backlog has grown by 12 percent since December 2015.
For the period January to June, net sales increased by 3 percent to SEK 7,227 million (6,985). Adjusted for currency fluctuations and acquisitions, sales decreased by 1 percent. Currency fluctuations had a negative 2 percent effect on sales, while acquisitions contributed an 7 percent increase.
The negative organic growth is due to a number of factors. A number of large projects were completed at the end of 2015 and the start of 2016, and these have not yet been replaced by the start of new large projects. Because of lower demand in south-west Norway, the Norwegian operations have lost sales and adjustments to the local organisation have therefore been implemented. Bravida has a strong order backlog and a number of large orders that are due to start production in the second half of 2016, indicating stable performance.
Order intake for the period January to June increased by 16 percent to SEK 7,985 million (6,905).
Operating profit in the second quarter rose by 22 percent to SEK 227 million (187), resulting in an operating margin of 6.0 percent (5.1). Operating profit in Sweden increased by 29 percent to SEK 155 million (120). Operating profit in Norway decreased by 33 percent to SEK 47 million (70). The decrease in operating profit in Norway is due to costs for adjusting the organisation in south-west Norway to the prevailing market conditions and lower sales, as well as the weaker Norwegian krone. In local currency, operating profit decreased by 26 percent. Operating profit in Denmark was in line with last year and amounted to SEK 22 million (23). In Finland, operating profit was SEK 0 million (-4). Group-wide operating profit was SEK 2 million (-22). The improvement in operating profit was due in part to earnings not being affected by specific costs. Specific costs for the year-earlier period were SEK 17 million. Adjusted operating profit was SEK 227 million (203) and the adjusted operating margin was 6.0 percent (5.6). Establishment of the Finnish business during the period resulted in a 0.3 (0.1) percent dilution of the operating margin; accounting for this, the Group's adjusted operating margin was 6.3 percent (5.7).
Net financial items in the second quarter amounted to SEK -16 million (-58) and the impact on earnings from the market-based measurement of currency and interest rate hedges was SEK – million (8). In October 2015, the Group refinanced its debt by replacing bond financing with bank financing, with bonds and related currency and interest rate hedges being repaid. Profit after financial items was SEK 211 million (129). Profit after tax was SEK 163 million (61). Earnings per share for the second quarter were SEK 0.81 (0.30).
Operating profit for January to June rose by 18 percent to SEK 401 million (339), resulting in an operating margin of 5.6 percent (4.9). Key to the improved operating profit is partly the strongly improved operating profit in Sweden and partly due to this year's earnings not being affected by specific costs so far. Specific costs for
the year-earlier period were SEK 36 million. Adjusted operating profit was SEK 401 million (375) and the adjusted operating margin was 5.6 percent (5.4). The establishment of the Finnish business during the period resulted in a dilution of the operating margin; accounting for this, the adjusted operating margin was 5.9 percent (5.7).
Net financial items for the period amounted to SEK -31 million (-127) and the impact on earnings from the market-based measurement of currency and interest rate hedges was SEK – million (-12). Profit after financial items was SEK 370 million (213). Profit after tax was SEK 286 million (123). Earnings per share were SEK 1.42 (0.61).
Depreciation and amortisation of machinery, equipment and intangible assets in the second quarter amounted to SEK 6 million (5). Depreciation and amortisation for January to June amounted to SEK 12 million (10).
The tax expense for the second quarter was SEK -48 million (-68). The tax expense for the year-earlier period was SEK 29 million, relating to a provision for an ongoing tax audit. Profit before tax was SEK 211 million (129). The effective tax rate for the quarter was 23 (53) percent. The tax rate in Sweden is 22 percent, in Norway it is 25 percent, in Denmark 22 percent and in Finland 20 percent. The tax expense for January to June was SEK -84 million (-90). The effective tax rate was 23 (42) percent. Profit before tax was SEK 370 million (213). Tax paid amounted to SEK 48 million (3).
Cash flow from operating activities in the second quarter was SEK 57 million (59). An explanation for the slightly lower cash flow is the lower production in our project activities. Cash flow from investing activities was SEK -36 million (-44). Cash flow from financing activities was SEK -204 million (-279).
During the quarter, investments in machinery and equipment amounted to SEK -1 million (-2) and sales of financial assets totalled SEK – million (1). Acquisitions of subsidiaries and businesses totalled SEK -36 million (-43). Tax paid amounted to SEK 18 (0) million.
Cash flow from operating activities for January to June was SEK 70 million (347). During the fourth quarter 2015, cash flow was very strong which had a negative effect on the cash flow of the first quarter 2016. Cash flow from investing activities amounted to SEK -48 million (-109). Cash flow from financing activities was SEK -404 million (-336).
During the period, investments in machinery and equipment amounted to SEK -2 million (-5) and sales of financial assets totalled SEK – million (5). Acquisitions of subsidiaries and businesses totalled SEK -48 million (-109). Tax paid amounted to SEK 48 (3) million.
Bravida made two acquisitions in the second quarter, one in Denmark and one in Sweden. In Denmark, the Group acquired Vinther & Ström A/S on 1 May 2016. The company has annual sales of SEK 70 million, 52 employees and offers electrical installation and service in the Copenhagen area. On 1 June 2016, the Group acquired Almqvist and Brunskog in Ljungby, Sweden, with annual sales of SEK 12 million and 8 employees. In the first quarter of 2016, the Group acquired two businesses, one in Norway and one in Denmark, with estimated combined annual sales of SEK 107 million.
Bravida has signed agreements to acquire all the shares in the Björnbergs Group, including the operating companies AB CJ Björnbergs, Björnbergs Industri AB, Effektrör AB and Ejnar Björklunds Rör AB. The Björnbergs Group offers heating and plumbing services in the Stockholm area and has annual sales of approximately SEK 290 million and has around 170 employees. The acquisition took effect from 1 July 2016.
Bravida's net debt amounted to SEK 2,577 million (2,675) at 30 June. Currency fluctuations had only a marginal effect on net debt. The equity/assets ratio was 31.3 percent (27.4). Net financial items for the second quarter amounted to SEK -16 million (-58). Net financial items also included exchange differences of SEK 0 million (3). The revaluation of currency and interest rate hedges amounted to SEK – million (8); all currency and interest rate hedges were settled in conjunction with the refinancing carried out in October 2015. Net financial items for January to June amounted to SEK -31 million (-127). Net financial items also included exchange differences of SEK 1 million (13). The revaluation of currency and interest rate hedges amounted to SEK – million (-12).
Consolidated cash and cash equivalents were SEK 226 million (715) at 30 June. Interest-bearing liabilities amounted to SEK 2,803 million (3,377) at 30 June. Bravida's total credit facilities amounted to SEK 4,003 million, of which SEK 2,803 million was unused at 30 June 2016. Equity amounted to SEK 3,543 (3,152) at the end of the period.
The average number of employees was 9,302 (8,874).
| NET SALES AND GROWTH | |||||
|---|---|---|---|---|---|
| SEK MIL. | Apr–Jun 2016 |
Apr–Jun 2015 |
Jan–Jun 2016 |
Jan–Jun 2015 |
Jan–Dec 2015 |
| Net sales | 3,800 | 3,660 | 7,227 | 6,985 | 14,206 |
| Change | 140 | 668 | 242 | 1,145 | 2,205 |
| Change, % | 3.8 | 22.3 | 3.5 | 19.6 | 18.4 |
| Of which | |||||
| Organic growth, % | 0 | 9 | -1 | 7 | 7 |
| Acquisitions, % | 6 | 13 | 7 | 12 | 12 |
| Currency effects, % | -2 | 0 | -2 | 1 | -1 |
Revenues in the second quarter were SEK 45 million (30) and earnings before tax were SEK 11 million (-37). For the January– June period, revenues were SEK 45 million (30) and earnings before tax were SEK -10 million (-47). This change in income was due to increased sales and improved net financial items. All revenues are Group internal.
On 8 April 2016, the remaining 25 percent of the shares in HS:Vagle Elektro AS and HS:Vagle Rör AS in Sandnes, Norway were acquired. The acquisition will enable synergies with other Bravida units in the Stavanger area.
Bravida acquired 75 percent of shares in HS:Vagle Elektro AS and HS:Vagle Rör in December 2014.
The decisions taken by the Annual General Meeting of 4 May included the following: The dividend was set at SEK 1 per share, corresponding to a total payment of SEK 202 million. Monica Caneman, Michael Siefke, Jan Johansson and Ivano Sessa were re-elected as Board members. Staffan Påhlsson, Cecilia Daun Wennborg and Mikael Norman were elected as new Board members. Monica Caneman was re-elected as Chairwoman of the Board.
Bravida Holding AB was listed on Nasdaq Stockholm on 16 October 2015 at a price of
(SEK MIL.)
SEK 40.00. At 30 June 2016 the share price was SEK 50.50, an increase of over 26 percent. The number of shareholders was just over 10,000 at 30 June 2016.
Share capital amounted to SEK 4 million divided among 202,766,598 shares, of which 201,566,598 are ordinary shares and 1,200,000 are class C shares. Ordinary shares entitle holders to one vote and a dividend payment, while class C shares entitle holders to one-tenth of a vote and no dividend.
Bravissima Holding AB is the only shareholder whose holding exceeds onetenth of votes in the company.
The acquisition of the Björnbergs Group was completed on 1 July 2016. See the 'Acquisition agreements' section for further information.
Changes in market conditions, financial uncertainty and political decisions are the external factors that mainly affect demand for new construction of housing and commercial property, as well as investment from industry and the public sector. Demand for service and maintenance is less sensitive to economic fluctuations. Operating risks are related to day-to-day business operations such as tendering, price risks, capacity utilisation and revenue recognition. Management of these risks is part of Bravida's ongoing business process.
The percentage-of-completion method is applied and is based on the extent of completion of each project and the expected date of completion. A well-developed process for the monitoring of projects is essential in limiting the risk of incorrect revenue recognition. Bravida continually monitors the financial status of each project to ensure that individual project calculations are not exceeded. The Group is also exposed to impairment loss risks in fixedprice contracts and various types of financial risk such as currency, interest rate and credit risk. These material risks and uncertainties apply to both parent company and the consolidated Group.
No transactions took place with related parties during the period, outside the Group.
ADJUSTED OPERATING PROFIT
MARKET
Construction activity in Sweden is stable due to healthy demand from public- and private-sector new-builds and renovations of hospitals, commercial premises and new-builds and renovations of housing. Economic indicators for the construction industry are still at a historically high level and the production index for the construction sector shows healthy growth. Bravida believes demand for multi-technical services is strong in metropolitan regions and university towns and healthy in the rest of Sweden.
OPERATIONS IN SWEDEN
Net sales in Sweden in the second quarter rose by 3 percent to SEK 2,338 million (2,274). Operating profit rose by 29 percent to SEK 155 million (120), resulting in an operating margin of 6.6 percent (5.3).
Net sales in Sweden in the period rose by 4 percent to SEK 4,436 million (4,275). Operating profit rose by 23 percent to SEK 269 million (218), resulting in an operating margin of 6.1 percent (5.1).
Order intake increased by 19 percent in the second quarter and the order backlog rose by 17 percent compared with the year-earlier period.
Bravida Sweden received a number of large orders in the quarter concerning the extension and renovation of retail properties, new-builds and renovation of housing and a hospital, as well as a new-build project for industrial buildings. The majority of order intake in the quarter, however, related to small and medium-sized installation projects and service assignments.
Order intake rose by 11 percent in the period. The order backlog has grown by 12 percent since December 2015.
Rolling 12 months, Sweden
| SEK MIL. | Apr–Jun 2016 |
Apr–Jun 2015 |
Jan–Jun 2016 |
Jan–Jun 2015* |
Jan–Dec 2015 |
|---|---|---|---|---|---|
| Net sales | 2,338 | 2,274 | 4,436 | 4,275 | 8,583 |
| Operating profit (EBIT) | 155 | 120 | 269 | 218 | 480 |
| Operating margin, % | 6.6 | 5.3 | 6.1 | 5.1 | 5.6 |
| Order intake | 2,797 | 2,346 | 4,900 | 4,400 | 8,886 |
| Order backlog | 4,463 | 3,805 | 4,463 | 3,805 | 3,999 |
| Average number of employees | 5,198 | 5,039 | 5,198 | 5,039 | 5,102 |
*Segment restatement from division to country
In Norrköping, 392 new environmentally certified homes are being built in the Kvarnbacken district. Energy efficiency, ventilation systems and good indoor environments are important areas of focus to achieve Green Building, Silver certification. Bravida is providing all electrical, heating and plumbing, HVAC and control systems installations in the buildings under a partner agreement with Skanska. Occupants are expected to move into the homes in autumn 2018.
The Norwegian economy has weakened over the past year because of the fall in the price of oil. However, as a result of increased investments in public-sector construction and infrastructure and housing, the construction sector is stable. The start of construction projects for housing and commercial facilities increased in the first few months of 2016 by around 11 percent and 2 percent, respectively, compared with the year-earlier period. In 2015 and the start of 2016, construction industry sales rose by around 4 percent. Bravida believes demand for multi-technical services is strong in the Oslo region and in northern Norway and healthy in the rest of the Norway, except for the south-west part of the country where demand has weakened.
In Norway, net sales decreased in the second quarter by 11 percent to SEK 746 million (842). In local currency, net sales decreased by 3 percent. The lower sales are mainly due to reduced activity in the south-west of the country because of lower activity in the oil and gas sector. Excluding the southwest, net sales rose in local currency by 4 percent and organic growth was positive. Operating profit in Norway was SEK 47 million (70), which equates to an operating margin of 6.3 percent (8.3). In Norwegian kroner, operating profit decreased by 26 percent. The weaker operating income was due to costs to adapt the organisation and lower sales in south-west Norway, as well as the weaker Norwegian krone.
Net sales for the period decreased by 16 percent to SEK 1,402 million (1,663). In local currency, net sales decreased by 8 percent. The lower sales are mainly due to lower activity in the south-west of the country. Operating profit in Norway was SEK 85 million (119), which equates to an operating margin of 6.1 percent (7.1). In Norwegian kroner, operating profit decreased by 21 percent. The weaker operating income was due to costs to adapt the organisation and lower sales in south-west Norway, as well as the weaker Norwegian krone.
Order intake increased by 52 percent in the second quarter and the order backlog rose by 31 percent. During the quarter, Bravida Norway received a number of large orders relating to new-builds of office and retail properties, housing, a swimming centre and an infrastructure project regarding European route E6. The majority of order intake in the quarter related to small and medium-sized installation projects and service assignments.
Order intake rose by 17 percent in the period. The order backlog has grown by 25 percent since December 2015.
Net sales by quarter, Sweden Rolling 12 months, Sweden
SEK MIL. Apr–Jun 2016 Apr–Jun 2015 Jan–Jun 2016 Jan–Jun 2015* Jan–Dec 2015 Net sales 746 842 1,402 1,663 3,173 Operating profit (EBIT) 47 70 85 119 256 Operating margin, % 6.3 8.3 6.1 7.1 8.1 Order intake 944 623 1,726 1,471 3,018 Order backlog 1,619 1,235 1,619 1,235 1,295 Average number of employees 2,182 2,323 2,182 2,323 2,359
*Segment restatement from division to country
Bybanen's new train depot in Kokstad is Bergen's longest building. This state of the art facility is 350 metres long and has an area of 13,500 square metres. Right next to the depot is a 11,400 square-metre workshop and administrative building. Bravida was responsible for the pipe work in the groundwork and the depot, and Bravida carried out all electrical, heating and plumbing and HVAC installations in the workshop and administrative building.
The Danish construction market is stable. The market is being driven by new-builds and renovation of public-sector buildings such as hospitals, universities, schools, as well as increased new-builds and renovation of housing. However, the confidence indicator for the Danish construction sector is still slightly below the normal level. Bravida believes demand for multi-technical services is healthy in major cities.
Net sales increased in the second quarter by 5 percent to SEK 550 million (525). Operating profit was SEK 22 million (23), which equates to an operating margin of 4.0 percent (4.4). Currency fluctuations had a marginal impact on sales and operating profit.
Net sales for the period increased by 2 percent to SEK 1,060 million (1,036). Operating profit was SEK 40 million (48), which equates to an operating margin of 3.8 percent (4.6). The weaker operating profit in the period was attributable to two project write-downs in the first quarter of 2016.
Order intake decreased by 9 percent in the second quarter, while order backlog rose by 4 percent. Bravida Denmark has signed amaintenance of multi-technical services on the Great Belt Fixed Link. The agreement is for 2 years with an extension option and is worth SEK 76 million (this amount is not included in order backlog).
During the quarter, Bravida Denmark received a number of large orders regarding the construction of a property for elderly care property and child care, a rail infrastructure-related project and projects for the renovation and new-build of housing. The majority of order intake in the quarter related to small and mediumsized installation projects and service assignments.
Order intake rose by 7 percent in the period. The order backlog has grown by 11 percent since December 2015.
| SEK MIL. | Apr–Jun 2016 |
Apr–Jun 2015 |
Jan–Jun 2016 |
Jan–Jun 2015* |
Jan–Dec 2015 |
|---|---|---|---|---|---|
| Net sales | 550 | 525 | 1,060 | 1,036 | 2,116 |
| Operating profit (EBIT) | 22 | 23 | 40 | 48 | 108 |
| Operating margin, % | 4.0 | 4.4 | 3.8 | 4.6 | 5.1 |
| Order intake | 615 | 675 | 1,090 | 1,017 | 2,014 |
| Order backlog | 1,584 | 1,516 | 1,584 | 1,516 | 1,432 |
| Average number of employees | 1,491 | 1,386 | 1,491 | 1,386 | 1,446 |
*Segment restatement from division to country
The Great Belt Fixed Link connects Funen and Zealand and is one of Denmark's most important traffic routes. As traffic increases, the rail and motorway connection over the Great Belt needs to be maintained and developed. Bravida was involved when the bridge was originally constructed and has now signed a general agreement with Sund & Bælt A/S, concerning the service and maintenance of electrical installations, control systems, cooling, pumps and HVAC.
The construction sector in Finland has been weak for a long period. It is positive, however, that sales by construction firms increased by around 7 percent both in the final quarter of 2015 and in the first quarter of 2016 and the number of construction project starts has risen.
Net sales for the second quarter were SEK 171 million (25). Operating profit was SEK 0 million (-4), which equates to an operating margin of -0.1 percent (-16.8). Bravida Finland was formed in 2015 through the acquisition of the installation and service divisions of Peko Group in June 2015 and Halmesvaara Oy in July 2015.
Net sales for the period were SEK 333 million (25). Operating profit was SEK -3 million (-8), which equates to an operating margin of -1.0 percent (-30.1).
Order intake for the second quarter was SEK 164 million. The majority of order intake in the quarter related to small and medium-sized installation projects and service assignments. A large order was received in the quarter for installations in a newly constructed campus at Aalto University. The order backlog at the end of the quarter was SEK 307 million (319).
Order intake for the period was SEK 273 million. The order backlog has decreased by 16 percent since December 2015.
| SEK MIL. | Apr–Jun 2016 |
Apr–Jun 2015 |
Jan–Jun 2016 |
Jan–Jun 2015* |
Jan–Dec 2015 |
|---|---|---|---|---|---|
| Net sales | 171 | 25 | 333 | 25 | 358 |
| Operating profit (EBIT) | 0 | -4 | -3 | -8 | 0 |
| Operating margin, % | -0.1 | -16.8 | -1.0 | -30.1 | 0.0 |
| Order intake | 164 | 32 | 273 | 32 | 355 |
| Order backlog | 307 | 319 | 307 | 319 | 367 |
| Average number of employees | 360 | 60 | 360 | 60 | 387 |
*Segment restatement from division to country
The Hotel Alexandra in Jyväskylä is to be renovated. Work is due to start in September and is expected to be complete by June next year. The project involves a complete refurbishment of the hotel and Bravida will be carrying out all electrical, heating and plumbing and HVAC installations in three different stages. These installations encompass around 100 rooms.
| SEK MIL. | Apr–Jun 2016 |
Apr–Jun 2015 |
Jan–Jun 2016 |
Jan–Jun 2015 |
Jan–Dec 2015 |
Jul 2015 Jun 2016 |
|---|---|---|---|---|---|---|
| Net sales | 3,800 | 3,660 | 7,227 | 6,985 | 14,206 | 14,447 |
| Production costs | -3,245 | -3,135 | -6,192 | -5,989 | -12,081 | -12,285 |
| Gross profit/loss | 555 | 525 | 1,034 | 996 | 2,124 | 2,162 |
| Selling and administrative expenses | -328 | -339 | -633 | -657 | -1,342 | -1,317 |
| Total | 227 | 187 | 401 | 339 | 782 | 845 |
| Net financial items | -16 | -66 | -31 | -115 | -227 | -144 |
| Revaluation of currency and interest hedges | – | 8 | – | -12 | -133 | -121 |
| Profit/loss before tax | 211 | 129 | 370 | 213 | 422 | 580 |
| Tax on profit/loss for the period | -48 | -68 | -84 | -90 | -135 | -130 |
| Profit/loss for the period | 163 | 61 | 286 | 123 | 287 | 450 |
| Other comprehensive income | ||||||
| Items transferred or that can be transferred to profit or loss | ||||||
| Translation differences for the year from the translation of foreign operations | 22 | -12 | 43 | -25 | -89 | -21 |
| Change in hedging reserve | – | 27 | – | 28 | 171 | 142 |
| Items that cannot be transferred to profit or loss | ||||||
| Revaluation of defined-benefit pensions | -107 | 3 | -184 | 3 | 248 | 61 |
| Tax attributable to items in other comprehensive income | 24 | -6 | 41 | -7 | -92 | -45 |
| Comprehensive income for the period | 101 | 72 | 185 | 122 | 525 | 587 |
| Comprehensive income for the period attributable to: | ||||||
| Equity holders of the parent | 98 | 71 | 185 | 121 | 519 | 583 |
| Non-controlling interests | 3 | 1 | 0 | 2 | 5 | 4 |
| Comprehensive income for the period | 101 | 72 | 185 | 122 | 525 | 587 |
| Earnings per share for the period, SEK | 0.81 | 0.30 | 1.42 | 0.61 | 1.42 | 2.23 |
| Order | ||||||
| Order intake | 4,515 | 3,669 | 7,985 | 6,905 | 14,249 | 15,328 |
| Order backlog | 7,972 | 6,875 | 7,972 | 6,875 | 7,092 | – |
| Number of shares in the parent company, after consolidation of shares* |
201,566,598 201,566,598 201,566,598 201,566,598 201,566,598 201,566,598 | |||||
| In the third quarter of 2015, a reverse 1:2 split of the company's shares was carried out, following which there are 201,566,598 shares. Earnings per share from previous periods have been restated in this interim report. |
||||||
| SEK MIL. | Apr–Jun 2016 |
Apr–Jun 2015 |
Jan–Jun 2016 |
Jan–Jun 2015 |
Jan–Dec 2015 |
Jul 2015- Jun 2016 |
|---|---|---|---|---|---|---|
| Adjustments relating to specific costs | – | 17 | – | 36 | 96 | 59 |
| Adjusted operating profit/loss | 227 | 203 | 401 | 375 | 878 | 904 |
| SEK MIL. | 30 Jun 2016 | 30 Jun 2015 | 31 Dec 2015 |
|---|---|---|---|
| Goodwill | 7,276 | 7,120 | 7,211 |
| Other non-current assets | 175 | 342 | 219 |
| Total non-current assets | 7,451 | 7,462 | 7,429 |
| Trade receivables | 2,222 | 2,057 | 2,165 |
| Income accrued but not invoiced | 1,027 | 911 | 813 |
| Other current assets | 388 | 367 | 415 |
| Cash and cash equivalents | 226 | 715 | 573 |
| Total current assets | 3,864 | 4,049 | 3,967 |
| Total assets | 11,314 | 11,512 | 11,396 |
| Equity | 3,543 | 3,152 | 3,555 |
| Other non-current liabilities | 3,000 | 3,781 | 2,877 |
| Trade payables | 1,202 | 1,211 | 1,399 |
| Income invoiced but not accrued | 1,368 | 1,386 | 1,287 |
| Other current liabilities | 2,201 | 1,982 | 2,278 |
| Total liabilities | 7,772 | 8,360 | 7,842 |
| Total equity and liabilities | 11,314 | 11,512 | 11,396 |
| Of which interest-bearing liabilities | 2,803 | 3,377 | 3,005 |
| Equity attributable to: | |||
| Equity holders of the parent | 3,534 | 3,142 | 3,543 |
| Non-controlling interests | 9 | 9 | 11 |
| Total equity | 3,543 | 3,152 | 3,555 |
| SEK MIL. | 30 Jun 2016 | 30 Jun 2015 | 31 Dec 2015 |
|---|---|---|---|
| Consolidated equity | |||
| Opening balance | 3,555 | 3,306 | 3,306 |
| Comprehensive income for the period | 185 | 122 | 525 |
| Dividend | -202 | -277 | -277 |
| Cost shareholder programme | 4 | – | 1 |
| Closing balance | 3,543 | 3,152 | 3,555 |
| SEK MIL. | Apr–Jun 2016 |
Apr–Jun 2015 |
Jan–Jun 2016 |
Jan–Jun 2015 |
Jan–Dec 2015 |
|---|---|---|---|---|---|
| Cash flow from operating activities | |||||
| Profit/loss before tax | 211 | 129 | 370 | 213 | 422 |
| Adjustment for non-cash items | -12 | -13 | -23 | -9 | 278 |
| Income taxes paid | -18 | – | -48 | -3 | -10 |
| Changes in working capital | -124 | -57 | -229 | 147 | 150 |
| Cash flow from operating activities | 57 | 59 | 70 | 347 | 841 |
| Investing activities | |||||
| Acquisition of subsidiaries and businesses | -36 | -43 | -48 | -109 | -235 |
| Other | 1 | -1 | -1 | 0 | -27 |
| Cash flow from investing activities | -36 | -44 | -48 | -109 | -262 |
| Financing activities | |||||
| Loans to Group companies | – | – | – | -54 | – |
| Repayment of loan | 0 | – | -200 | – | -3,441 |
| New loan | – | – | – | – | 3,002 |
| Change in utilisation of overdraft facility | -2 | -2 | -2 | -5 | -6 |
| Payment in connection with refinancing | – | – | – | – | -46 |
| Dividend paid | -202 | -277 | -202 | -277 | -277 |
| Cash flow from financing activities | -204 | -279 | -404 | -336 | -767 |
| Cash flow for the period | -182 | -264 | -382 | -98 | -189 |
| Cash and cash equivalents at start of year | 390 | 991 | 573 | 828 | 828 |
| Translation difference in cash and cash equivalents | 19 | -11 | 36 | -15 | -66 |
| Cash and cash equivalents at end of period | 226 | 715 | 226 | 715 | 573 |
| SEK MIL. | Apr–Jun 2016 |
Apr–Jun 2015 |
Jan–Jun 2016 |
Jan–Jun 2015 |
Jan–Dec 2015 |
|---|---|---|---|---|---|
| Total | 227 | 187 | 401 | 339 | 782 |
| Depreciation and amortisation | 6 | 5 | 12 | 10 | 21 |
| Other adjustments for non-cash items | -17 | -7 | -35 | -17 | 62 |
| Capital expenditure | 1 | -1 | -1 | 0 | -27 |
| Changes in working capital | -124 | -57 | -229 | 147 | 150 |
| Operating cash flow | 92 | 127 | 149 | 479 | 988 |
| SEK MIL. | Apr–Jun 2016 |
Apr–Jun 2015 |
Jan–Jun 2016 |
Jan–Jun 2015 |
Jan–Dec 2015 |
|---|---|---|---|---|---|
| Net sales | 45 | 30 | 45 | 30 | 71 |
| Selling and administrative expenses | -29 | -26 | -45 | -39 | -103 |
| Operating profit/loss | 16 | 3 | 0 | -10 | -32 |
| Net financial items | -6 | -41 | -9 | -37 | -111 |
| Profit/loss after financial items | 11 | -37 | -10 | -47 | -143 |
| Net Group contribution | – | – | – | – | 490 |
| Transfer to/from untaxed reserves | – | – | – | – | -78 |
| Profit/loss before tax | 11 | -37 | -10 | -47 | 269 |
| Tax on profit/loss for the period | – | -20 | – | -20 | -81 |
| Profit/loss for the period | 11 | -58 | -10 | -67 | 188 |
| SEK MIL. | 30 Jun 2016 | 30 Jun 2015 | 31 Dec 2015 |
|---|---|---|---|
| Shares in subsidiaries | 7,341 | 7,341 | 7,341 |
| Deferred tax asset | – | 8 | – |
| Total non-current assets | 7,341 | 7,349 | 7,341 |
| Receivables from Parent company | – | 54 | – |
| Receivables from Group companies | 2,071 | 2,024 | 1,897 |
| Current receivables | 86 | 14 | 45 |
| Total current receivables | 2,157 | 2,093 | 1,942 |
| Cash and bank balances | 151 | 512 | 456 |
| Total current assets | 2,307 | 2,605 | 2,397 |
| Total assets | 9,649 | 9,954 | 9,739 |
| Restricted equity | 4 | 4 | 4 |
| Non-restricted equity | 4,388 | 4,338 | 4,595 |
| Equity | 4,392 | 4,342 | 4,599 |
| Untaxed reserves | 78 | – | 78 |
| Provisions | – | 3 | – |
| Bond loan | – | 3,374 | – |
| Liabilities to credit institutions | 2,700 | – | 2,700 |
| Total non-current liabilities | 2,700 | 3,374 | 2,700 |
| Short-term loans | 100 | – | 300 |
| Liabilities to Group companies | 2,264 | 2,165 | 1,920 |
| Other current liabilities | 115 | 70 | 142 |
| Total current liabilities | 2,479 | 2,235 | 2,362 |
| Total equity and liabilities | 9,649 | 9,954 | 9,739 |
| Of which interest-bearing liabilities | 2,800 | 3,374 | 3,000 |
| Number of shares | 201,566,598 | 403,133,196 | 201,566,598 |
| INCOME STATEMENT, SEK MIL. | Apr–Jun 2016 |
Jan–Mar 2016 |
Oct–Dec 2015 |
Jul-Sept 2015 |
Apr–Jun 2015 |
Jan–Mar 2015 |
Jan–Dec 2015 |
Jan–Dec 2014 |
|---|---|---|---|---|---|---|---|---|
| Net sales | 3,800 | 3,427 | 3,919 | 3,302 | 3,660 | 3,325 | 14,206 | 12,000 |
| Production costs | -3,245 | -2,948 | -3,272 | -2,821 | -3,135 | -2,854 | -12,081 | -10,173 |
| Gross profit/loss | 555 | 479 | 647 | 481 | 525 | 471 | 2,124 | 1,827 |
| Administrative and selling expenses | -328 | -305 | -372 | -312 | -339 | -318 | -1,342 | -1,123 |
| Operating profit/loss | 227 | 175 | 275 | 168 | 187 | 152 | 782 | 705 |
| Adjustments relating to specific costs | – | – | 33 | 27 | 17 | 20 | 96 | 54 |
| Operating profit/loss after adjustment of costs of a | ||||||||
| specific nature Net financial items |
227 -16 |
175 -15 |
308 -202 |
195 -32 |
203 -58 |
172 -68 |
878 -360 |
759 -265 |
| Profit/Loss after financial items | 211 | 159 | 74 | 136 | 129 | 84 | 422 | 440 |
| Tax on profit/loss for the period | -48 | -36 | -18 | -28 | -68 | -22 | -135 | -120 |
| Profit/loss for the period | 163 | 123 | 56 | 109 | 61 | 62 | 287 | 320 |
| BALANCE SHEET, SEK MIL. | 30 Jun 2016 |
31 Mar 2016 |
31 Dec 2015 |
30 Sept 2015 |
30 Jun 2015 |
31 Mar 2015 |
31 Dec 2015 |
31 Dec 2014 |
|---|---|---|---|---|---|---|---|---|
| Goodwill | 7,276 | 7,239 | 7,211 | 7,185 | 7,120 | 7,016 | 7,211 | 6,940 |
| Other non-current assets | 175 | 141 | 219 | 313 | 342 | 367 | 219 | 386 |
| Current assets | 3,638 | 3,521 | 3,395 | 3,536 | 3,334 | 3,005 | 3,395 | 2,911 |
| Cash and cash equivalents | 226 | 390 | 573 | 408 | 715 | 991 | 573 | 828 |
| Total assets | 11,314 | 11,290 | 11,396 | 11,443 | 11,512 | 11,379 | 11,396 | 11,064 |
| Equity | 3,543 | 3,640 | 3,555 | 3,306 | 3,152 | 3,357 | 3,555 | 3,306 |
| Borrowings | 2,700 | 2,700 | 2,700 | 3,420 | 3,374 | 3,390 | 2,700 | 3,441 |
| Other non-current liabilities | 300 | 174 | 177 | 330 | 407 | 424 | 177 | 421 |
| Current liabilities | 4,771 | 4,776 | 4,964 | 4,387 | 4,579 | 4,209 | 4,964 | 3,897 |
| Total equity and liabilities | 11,314 | 11,290 | 11,396 | 11,443 | 11,512 | 11,379 | 11,396 | 11,064 |
| CASH FLOW, SEK MIL. | Apr–Jun 2016 |
Jan–Mar 2016 |
Oct–Dec 2015 |
Jul-Sept 2015 |
Apr–Jun 2015 |
Jan–Mar 2015 |
Jan–Dec 2015 |
Jan–Dec 2014 |
|---|---|---|---|---|---|---|---|---|
| Cash flow from operating activities | 57 | 13 | 694 | -201 | 59 | 289 | 841 | 659 |
| Cash flow from investing activities | -36 | -13 | -58 | -95 | -44 | -65 | -262 | -136 |
| Cash flow from financing activities | -204 | -200 | -431 | -1 | -279 | -57 | -767 | -545 |
| Cash flow for the period | -182 | -200 | 205 | -296 | -264 | 167 | -189 | -22 |
| KEY FIGURES | Apr–Jun 2016 |
Jan–Mar 2016 |
Oct–Dec 2015 |
Jul-Sept 2015 |
Apr–Jun 2015 |
Jan–Mar 2015 |
Jan–Dec 2015 |
Jan–Dec 2014 |
|---|---|---|---|---|---|---|---|---|
| Operating margin, % | 6.0 | 5.1 | 7.0 | 5.1 | 5.1 | 4.6 | 5.5 | 5.9 |
| Adjusted operating margin, % | 6.0 | 5.1 | 7.9 | 5.9 | 5.6 | 5.2 | 6.2 | 6.3 |
| Profit margin, % | 5.5 | 4.6 | 1.9 | 4.1 | 3.5 | 2.5 | 3.0 | 3.7 |
| Return on equity,* % | 12.5 | 9.7 | 8.4 | 12.1 | 10.4 | 10.8 | 8.4 | 9.1 |
| Net debt | 2,577 | 2,416 | 2,433 | 2,972 | 2,675 | 2,441 | 2,433 | 2,595 |
| Net debt/adjust. EBITDA, 12 m | 2.8 | 2.7 | 2.7 | 3.4 | 3.2 | 3.0 | 2.7 | 3.3 |
| Cash conversion,* % | 77 | 85 | 125 | 113 | 124 | 128 | 125 | 128 |
| Interest coverage ratio | 15.6 | 11.7 | 4.3 | 2.7 | 2.3 | 1.9 | 2.5 | 2.2 |
| Equity/assets ratio, % | 31.3 | 32.2 | 31.2 | 28.9 | 27.4 | 29.5 | 31.2 | 29.9 |
| Order intake | 4,515 | 3,469 | 3,886 | 3,458 | 3,669 | 3,236 | 14,249 | 12,149 |
| Order backlog | 7,972 | 7,135 | 7,092 | 7,099 | 6,875 | 6,502 | 7,092 | 6,580 |
| Average no. of employees | 9,302 | 9,419 | 9,359 | 9,374 | 8,874 | 8,798 | 9,359 | 8,213 |
| Administration costs as % of sales | 8.6 | 8.9 | 9.5 | 9.5 | 9.3 | 9.6 | 9.4 | 9.4 |
| Working capital as % of sales | -6.3 | -7.2 | -7.9 | -5.7 | -8.5 | -8.6 | -7.9 | -7.1 |
| Earnings per share for the period, SEK | 0.81 | 0.61 | 0.28 | 0.54 | 0.30 | 0.31 | 1.42 | 1.59 |
| Equity per share, SEK | 17.58 | 18.06 | 17.64 | 16.40 | 15.64 | 16.65 | 17.64 | 16.40 |
| Cash flow from operating activities per share, SEK | 0.28 | 0.06 | 3.44 | -1.00 | 0.29 | 1.43 | 4.17 | 3.27 |
| Dividend per share, SEK | – | – | – | – | – | – | 1.00 | – |
| Share price at balance sheet date, SEK | 50.50 | 59.75 | 55.50 | – | – | – | 55.50 | – |
*calculated on rolling 12-month earnings
| TECHNICAL AREAS | ||||||
|---|---|---|---|---|---|---|
| Service | Installation | Electrical | Heating & Plumbing |
HVAC | Specialist areas | |
| Sweden | 48% | 52% | 47% | 27% | 19% | 7% |
| Norway | 54% | 46% | 72% | 16% | 4% | 9% |
| Denmark | 46% | 54% | 56% | 26% | 18% | – |
| Finland | 29% | 71% | 29% | 26% | 18% | 27% |
| The Group | 48% | 52% | 52% | 25% | 16% | 7% |
This interim report for the group has been prepared in accordance with IAS 34 Interim Reporting and appropriate sections of Chapter 9, Interim Reporting, of the Swedish Annual Accounts Act. The parts of the interim report that relate to the parent company have been prepared in accordance with Section 9, Interim Reporting, of the Swedish Annual Accounts Act.
This report has been prepared in accordance with the same accounting policies and calculation methods as the 2015 Annual Report. New and amended IFRS standards and interpretations from the IFRS Interpretations Committee that apply from 1 January 2016 have no significant effect on Bravida Holding AB's financial reporting.
Bravida's segments are countries, i.e.: Sweden, Norway, Denmark and Finland.
| SEK MIL. | Apr–Jun 2016 |
break down |
Apr–Jun 2015 |
break down |
Jan–Jun 2016 |
break down |
Jan–Jun 2015 |
break down |
Jan–Dec 2015 |
break down |
|---|---|---|---|---|---|---|---|---|---|---|
| Sweden | 2,338 | 62% | 2,274 | 62% | 4,436 | 61% | 4,275 | 61% | 8,583 | 60% |
| Norway | 746 | 20% | 842 | 23% | 1,402 | 19% | 1,663 | 24% | 3,173 | 22% |
| Denmark | 550 | 14% | 525 | 14% | 1,060 | 15% | 1,036 | 15% | 2,116 | 15% |
| Finland* | 171 | 4% | 25 | 1% | 333 | 5% | 25 | 0% | 358 | 3% |
| Group-wide and eliminations | -5 | -6 | -5 | -14 | -24 | |||||
| Total | 3,800 | 3,660 | 7,227 | 6,985 | 14,206 |
| SEK MIL. | Apr–Jun 2016 |
margin | Apr–Jun 2015 |
margin | Jan–Jun 2016 |
margin | Jan–Jun 2015 |
margin | Jan–Dec 2015 |
margin |
|---|---|---|---|---|---|---|---|---|---|---|
| Sweden | 155 | 6.6% | 120 | 5.3% | 269 | 6.1% | 218 | 5.1% | 480 | 5.6% |
| Norway | 47 | 6.3% | 70 | 8.3% | 85 | 6.1% | 119 | 7.1% | 256 | 8.1% |
| Denmark | 22 | 4.0% | 23 | 4.4% | 40 | 3.8% | 48 | 4.6% | 108 | 5.1% |
| Finland* | 0 | -0.1% | -4 | -16.8% | -3 | -1.0% | -8 | -30.1% | 0 | 0.0% |
| Group and eliminations | 2 | -22 | 11 | -37 | -62 | |||||
| Total | 227 | 6.0% | 187 | 5.1% | 401 | 5.6% | 339 | 4.9% | 782 | 5.5% |
| Adjustments (specific costs)** | – | 17 | – | 36 | 96 | |||||
| Adjusted operating profit/loss | 227 | 6.0% | 203 | 5.6% | 401 | 5.6% | 375 | 5.4% | 878 | 6.2% |
| Net financial items | -16 | -66 | -31 | -115 | -227 | |||||
| Revaluation of currency and interest hedges | – | 8 | – | -12 | -133 | |||||
| Profit/loss before tax | 211 | 129 | 370 | 213 | 422 |
| AVERAGE NUMBER OF EMPLOYEES | Jan–Jun 2016 |
Jan–Jun 2015 |
Jan–Dec 2015 |
|---|---|---|---|
| Sweden | 5,198 | 5,039 | 5,102 |
| Norway | 2,182 | 2,323 | 2,359 |
| Denmark | 1,491 | 1,386 | 1,446 |
| Finland* | 360 | 60 | 387 |
| Group and eliminations | 71 | 66 | 65 |
| Total | 9,302 | 8,874 | 9,359 |
*Finland only for part of 2015. **Specific costs have only had an effect on Group-wide operations, not the other segments.
Specific costs are costs that are limited in time and relate mainly to improvement programmes, acquisition costs and the IPO. For specification, see chart on page 10.
Bravida made the following acquisitions during the period January to June 2016:
| Acquired unit | Country | Type | Month of acquisition |
Percentage of votes |
No. of employees |
Estimated annual sales in SEK MIL. |
|---|---|---|---|---|---|---|
| Heating and plumbing business, Oslo | Norway | Company | January | 100% | 35 | 69 |
| Electrical business, Jutland | Denmark | Assets and liabilities | March | 100% | 25 | 38 |
| Heating and plumbing business, Sandnes | Norway | Company | April | 25% | ||
| Electrical business, Sandnes | Norway | Company | April | 25% | ||
| Electrical business, Copenhagen | Denmark | Company | May | 100% | 52 | 70 |
| Specialist business, Ljungby | Sweden | Assets and liabilities | June | 100% | 8 | 12 |
Acquisitions have the following effects on consolidated assets and liabilities
| Group fair value, SEK MIL. | |
|---|---|
| Intangible assets | 1 |
| Other non-current assets | 3 |
| Other current assets | 26 |
| Cash and cash equivalents | 12 |
| Provisions | -6 |
| Current liabilities | -39 |
| Sum net identifiable assets and liabilities | -4 |
| Consolidated goodwill | 39 |
| Aquisition price | 35 |
| Cash and cash equivalents (acquired) | 12 |
| Net effect on cash and cash equivalents | 23 |
| Cash consideration paid | 33 |
|---|---|
| Consideration recognised as a liability | 2 |
| Aquisition price | 35 |
Currency and interest hedges have been valued by an external party using the cash flow model, which is based on observable data for the currency and fixedincome markets.
The fair value of interest rate hedges are calculated using market value on the basis of listed prices. Based on the input data used, valuation can be classified as follows:
Currency and interest hedges of the Group and the parent company which were ended during 2015 belonged to level 2.
Bravida's business is affected by seasonal variations in the construction industry and employees' annual holiday. Bravida usually has a lower level of activity in the third quarter as it is the main holiday period.
Monica Caneman Chairman Ivano Sessa Director Mattias Johansson CEO and Group President Jan Johansson Director Mikael Norman Director Staffan Påhlsson Director Michael Siefke Director Cecilia Daun Wennborg Director Jan Ericson Employee representative Kai Levisen Employee representative Anders Mårtensson Employee representative Peter Sjöquist Employee representative The Board of Directors and Chief Executive Officer warrant that the report gives a true and fair overview of the operations, financial position and results of the Group and parent company, and describes significant risks and uncertainties faced by the parent company and the companies included in the Group. Stockholm, 22 July 2016 Bravida Holding AB
This interim report has not been reviewed by Bravida's auditors.
This information is information that Bravida Holding AB is obliged to make public pursuant to the EU Market Abuse Regulation and the Securities Markets Act. The information was submitted for publication, through the agency of the contact person set out below, at 10:30 CET on 22 July 2016.
Mattias Johansson, President and CEO E-mail: [email protected] Telephone: +46 8 695 20 00
Nils-Johan Andersson, CFO
E-mail: [email protected] Telephone: +46 70 668 50 75
This report contains information and opinions on future prospects for Bravida's business activities. The information is based on Group management's current expectations and estimates. Actual future outcomes may vary considerably from the forward-looking statements in this report, partly because of changes in economic, market and competitive conditions.
2016 FINANCIAL REPORTING DATES
| Interim report for third quarter of 2016, | 28 October 2016 |
|---|---|
| Interim report for fourth quarter 2016 | 22 February 2017 |
Profit/loss after financial items less calculated tax on taxable earnings as a percentage of average equity
12-month EBITDA (operating profit/ loss plus depreciations and amortisations) +/- change in working capital and investments in machinery and equipment in relation to 12-month EBIT (operationg profit/loss).
Net sales are recorded in accordance with the principle of percentage-ofcompletion method. These revenues are recognised in proportion to the degree of completion of projects.
Interest-bearing liabilities, excluding pension liabilities, less cash and cash equivalents.
Operating profit/loss adjusted for noncash items, investments in machinery and equipment and changes in working capital.
The value of projects received and changes to existing projects during the period in question.
The value of remaining, not yet accrued, project revenues from orders on hand at the end of the period.
Profit/loss after financial items, plus interest charges, divided by interest expenses.
Operating profit in percentage of net sales.
Equity plus, in the parent company, the equity share of untaxed reserves, as a percentage of total assets at the end of the period.
Profit/loss after financial items as a percentage of net sales.
Calculated as the average number of employees during the year, taking account of the percentage of full-time employment.
The installation and refurbishment of technical systems in properties, facilities and infrastructure.
The operation, maintenance and minor refurbishment of installations in properties, facilities and infrastructure.
Power supply, lighting, heating, control and surveillance systems. Telecom and other low-voltage installations. Fire and intruder alarm systems and products, access control systems, CCTV and integrated security systems.
Comfort ventilation and comfort cooling through air treatment, air conditioning and climate control. Commercial cooling in freezer and cold rooms. Process ventilation control systems. Energy audits and energy efficiency through heat recovery ventilation, heat pumps, etc.
Water, waste water, heating, sanitation, cooling and sprinkler systems. District heating and cooling. Industrial piping with expertise in all types of pipe welding. Energy saving through integrated energy systems.
Bravida is a leading multi-technical service provider for properties and facilities in the Nordics across three main technical areas: electrical, heating and plumbing and HVAC. We combine the resources of a large company with the flexibility and presence of a local company in around 140 locations.
With modern technology and innovative solutions, we bring buildings to life. Our installation and service contracts cover buildings' energy, heating, cooling, water and air. Through the installation of modern technical systems and regular service, we create the conditions for sustainable growth and development in society.
We offer installation and service of electrical, heating & plumbing and HVAC solutions.
Our skills and efficiency add value and benefit for our customers on a daily basis.
We combine local presence with the resources of a big company.
We aim to become the leading multitechnical service provider in the Nordics. Our comprehensive capabilities help boost our customers' competitiveness."
We manage our business according to a number of key goals that reflect our aims regarding growth, stability and leadership in the sector.
Bravida Holding AB 126 81 Stockholm Street address: Mikrofonvägen 28 Sweden Telephone: +46 8 695 20 00 www.bravida.se
Bravida Sverige AB Box 40 431 21 Mölndal Street address: Alfagatan 8 Sweden Telephone: +46 31 709 51 00 www.bravida.se
Bravida Finland Oy Ajomiehentie 1 00390 Helsinki Finland Telephone: +358 9 751 6060 www.bravida.fi
Bravida Sverige AB Box 818 721 22 Västerås Street address: Betonggatan 1 Sweden Telephone: +46 21 15 48 00 www.bravida.se
Bravida Norge AS Postboks 313 Økern 0511 Oslo Norway Street address: Østre Aker vei 90 Telephone: +47 2404 80 00 www.bravida.no
Bravida Sverige AB 126 81 Stockholm Street address: Mikrofonvägen 28 Sweden Telephone: +46 8 695 20 00 www.bravida.se
Bravida Danmark A/S Park Allé 373 2605 Brøndby Denmark Telephone: +45 4322 1100 www.bravida.dk
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.