AI assistant
Ework Group — Audit Report / Information 2018
Feb 13, 2019
3158_10-k_2019-02-13_b82b2ae6-0e21-479d-a089-22f6684af61e.pdf
Audit Report / Information
Open in viewerOpens in your device viewer
January-December 2018
Increased earnings and continued healthy growth
Fourth quarter 2018 compared to the corresponding period of 2017
- Net sales increased by 17% to SEK 3,172 M (2,714).
- EBIT for the period was up by 8% to SEK 38.9 M (36.0).
- Order intake amounted to SEK 5,776 M (4,590), a 26% increase.
- Earnings per share after dilution were SEK 1.73 (1.57).
Full year 2018 compared to 2017
- Full year 2018 compared to 2017
- Net sales increased by 16% to SEK 11,036 M (9,503).
- EBIT for the period was SEK 106.5 M (106.3).
- Earnings per share after dilution were SEK 4.58 (4.65).
- Order intake amounted to SEK 15,796 M (13,510), a 17% increase.
- The Board of Directors has decided to propose a dividend of SEK 4.50 per share (4.50) to the AGM.
- Due to the progress of earnings in 2018, Ework is not predicted to fully achieve its financial target for earnings per share. However, it is retaining its ambition to increase earnings per share by 20% per year during the years 2019 and 2020. The financial net sales target for 2016 – 2020 remains.
- " The fourth quarter closed the year with improved earnings and good sales growth. In the year, we worked intensively on our long-term business development initiatives, while operating activities progressed well in Sweden, Norway and Poland, although not as positively in Finland and Denmark."
Zoran Covic, CEO
Quarterly order intake
The fourth quarter concluded the year with improved earnings and good sales growth. In the year, we worked intensively on our long-term business development initiatives, while operating activities progressed well in Sweden, Norway and Poland, although not as positively in Finland and Denmark.
As I stated in our previous quarterly Report, we decided to intensify and accelerate development work on our offensive digital services initiative. Our focus in recent years can be divided into three segments:
-
- Developing our in-house consultant matching system, which is being implemented at all our offices in 2018. It is already starting to enable a higher hit rate, i.e. more transactions executed per enquiry.
-
- Developing in-house contract management and other systems is in the final phase, and will be implemented organisation wide through 2019.
-
- Developing and selling VMS software for our clients, to enable them to manage their purchasing and management of consultants more effectively and better. We previously signed an agreement on one major account, as stated in our previous Report. Our entry product into VMS, which focuses on digital enquiry management called RDS (Request Distribution System) has also been well received.
Apart from our digital services initiative, we also completed implementation of our new organisational structure in 2018, which is starting to help improve earnings, mainly in our Swedish operation to date. We anticipate the effects of these organisational changes, and a new administrative systems, to exert a progressively growing impact through the coming year.
Our new organisation is bringing us a sharper sales focus. We enhanced our client offering and made structural changes to our delivery model. The consistent aim is to keep building on the strength Ework possesses in its knowledge of the market, personal commitment and market positioning. The software services created by our digital initiative will complement our existing portfolio to consolidate our market leadership.
These are new, strategic software services that create lasting value-added for our clients and offer great potential for Ework beyond 2020. They involve considerable efforts that were not part of the original plans for average sales and earnings growth up to 2020. We are retaining our ambition to increase earnings per share by 20% per year during the years 2019 and 2020. The financial net sales target for 2016 – 2020 remains. Ework further advanced its positioning in the year, and we still take a positive view of our long-term growth potential.
Zoran Covic, CEO Stockholm, Sweden, 13 February 2019
FOURTH QUARTER 2018
A strong market levelling off
Market
The consulting market was strong in the year. The demand for consultants for new assignments increased across most of the skills segments where Ework is active. Demand remained healthy, especially in Sweden and Poland, reported in the same segment, and in Norway. We view the Finnish and Danish market as somewhat weaker. Ework's demand indicators, such as the number of incoming client enquiries, applications from consultants, the relationship between different skills segments etc. suggests continued market growth in 2019, although potentially at a somewhat slower rate than in 2018.
The Group's net sales
The Group's net sales for the fourth quarter increased by 17% to SEK 3,172 M (2,714). Growth was positive in Sweden including Poland, and Norway. The operations in Finland and Denmark saw lower income. For the full year January-December 2018, net sales rose by 16% to SEK 11,036 M (9,503). All segments apart from Denmark contributed to the gains.
The Group's profit
The Group's EBIT for the fourth quarter 2018 increased by 8% to SEK 38.9 M (36.0). The Swedish operation achieved continued positive earnings growth in the quarter. Finland also increased earnings, although earnings decreased in Denmark and Norway. For the full-year period, EBIT was SEK 106.5 M (106.3).
Earnings for the fourth quarter, and for the full year, were charged with expenses for upscaled initiatives through our organisation, as well as investments in digitalisation and automation, which are being executed to create the potential for continued growth, streamlining, scalability and profitability. They started to have a positive impact on profitability in the fourth quarter, and are expected to generate a gradually increased effect through 2019.
Profit after financial items amounted to SEK 37.1 M (35.9) for the fourth quarter, and SEK 101.7 M (105.6) for the full-year period January-December. Net financial income/expense was SEK -1,803,000 (-58,000) in the quarter and SEK -4,818,000 (-698,000) in the full-year period, due to increased borrowing related to higher volumes of supplementary services with advance payment to consultants. Income for these services is reported under EBIT. Profit after tax was SEK 29.8 M (27.0) for the fourth quarter and SEK 78.9 M (80.1) for the full-year period 2018.
Comments on progress
The Group's sales made positive progress in the fourth quarter. Order intake was up by 26% for the quarter to SEK 5,776 M (4,590). Order intake includes all-new orders and orders resulting from extensions. The number of consultants on assignment continued to rise, peaking at 9,771 (8,550), with most of this increase due to more consultants on new assignments, while the rate of increase of takeover deals was lower.
Sweden
Progress in the Swedish operation remained positive. Quarterly net sales were up by 20% to SEK 2,655 M (2,212). For the full-year period, net sales increased by 20% to SEK 9,118 M (7,613). The growth was spread broadly across geographical units and different skills segments. EBIT increased by 16% to SEK 35.5 M (30.6) for the fourth quarter, and SEK 101.7 M (86.8) for the period January-December, a 17% increase. The Polish operation is still reported in the Sweden segment, and passed 300 consultants on assignment in the period. The Polish operation made a positive earnings contribution in the fourth quarter.
Norway
The income of the Norwegian operation continued to increase sharply. Net sales in the quarter were up by 34% to SEK 264 M (198). For the full-year period, net sales were up to SEK 901 M (719), a 25% increase. EBIT was SEK 1.6 M (2.9) in the quarter, and SEK 4.5 M (10.0) for 2018. Earnings not increasing despite net sales growth is due to expenses for upscaled initiatives in Stavanger.
Denmark
Income for the Danish operation reduced in the period. As in previous quarters, the downturn was mainly due to changes by one major client that have not been offset by new accounts and assignments. Net sales decreased by 25% to SEK 120 M (159). For the period January-December, net sales were SEK 481 M (644), a 25% downturn. Changes were executed to adapt and improve this organization in the period, which generated non-recurring costs. Fourth-quarter EBIT was SEK 0.2 M (2.1). EBIT for the period January-December amounted to SEK 0.1 M (9.3).
Finland
The net sales of the Finnish operation reduced by 8% in the fourth quarter to SEK 133 M (144). Net sales in the full year were SEK 536 M (528) a 2% increase. EBIT for the quarter was SEK 1.7 M (0.3), and SEK 0.2 M (0.1) for the full year. The Finnish operation made stable progress on existing accounts. Work is now being focused still more on expanding its client base..
Key performance data
| SEK 000 | October December 2018 |
October December 2017 |
Full year 2018 |
Full year 2017 |
|---|---|---|---|---|
| Net sales | 3,172,137 | 2,713,669 | 11,035,613 | 9,503,010 |
| EBIT | 38,904 | 35,969 | 106,531 | 106,272 |
| Profit before tax | 37,101 | 35,911 | 101,713 | 105,574 |
| Profit for the period | 29,774 | 27,021 | 78,892 | 80,110 |
| Sales growth, % | 16.9 | 17.0 | 16.1 | 25.3 |
| EBIT margin, % | 1.2 | 1.3 | 1.0 | 1.1 |
| Profit margin, % | 1.2 | 1.3 | 0.9 | 1.1 |
| Return on equity, % | 84.0 | 79.0 | 51.3 | 55.7 |
| Total assets | 3,316,630 | 2,808,059 | 3,316,630 | 2,808,059 |
| Equity | 155,610 | 151,691 | 155,610 | 151,691 |
| Equity/assets ratio, % | 4.7 | 5.4 | 4.7 | 5.4 |
| Acid test ratio, % | 104 | 104 | 104 | 104 |
| Average number of employees | 307 | 263 | 297 | 246 |
| Net sales per employee | 10,333 | 10,318 | 37,157 | 38,630 |
| Key ratios per share | ||||
| Earnings per share before dilution, SEK | 1.73 | 1.57 | 4.58 | 4.65 |
| Earnings per share after dilution, SEK | 1.73 | 1.57 | 4.58 | 4.65 |
| Equity per share before dilution, SEK | 9.0 | 8.8 | 9.0 | 8.8 |
| Equity per share after dilution, SEK | 9.0 | 8.8 | 9.0 | 8.8 |
| Cash flow from operating activities per share before dilution, SEK | 1.37 | 2.00 | 1.68 | -7.50 |
| Cash flow from operating activities per share after dilution, SEK | 1.37 | 2.00 | 1.68 | -7.50 |
| Number of shares outstanding at end of period before dilution (000) | 17,240 | 17,240 | 17,240 | 17,240 |
| Number of shares outstanding at end of period after dilution (000) | 17,240 | 17,240 | 17,240 | 17,240 |
| Average number of shares outstanding before dilution (000) | 17,240 | 17,240 | 17,240 | 17,205 |
| Average number of shares outstanding after dilution (000) | 17,240 | 17,240 | 17,240 | 17,205 |
Shareholders
| As of 31 December 2018 | No. of shares | Votes and equity |
|---|---|---|
| Staffan Salén and family through company 1) | 4,587,945 | 26.6 % |
| Försäkringsbolaget Avanza Pension | 3,088,777 | 17.9 % |
| Investment AB Öresund | 1,826,988 | 10.6 % |
| Protector Forsikring ASA | 1,206,506 | 7.0 % |
| Katarina Salén, private and through family company | 463,962 | 2.7 % |
| Patrik Salén and family through company | 397,000 | 2.3 % |
| Ålandsbanken, on behalf of shareholders | 379,480 | 2.2 % |
| Elementa | 348,470 | 2.0 % |
| Erik Åfors through company | 277,291 | 1.6 % |
| Veralda Investment Ltd | 250,000 | 1.5 % |
| Sub-total | 12,826,419 | 74.4 % |
| Other | 4,413,256 | 25.6 % |
| Total | 17,239,675 | 100 % |
1) Salénia AB
Financial position
The equity/assets ratio was 4.7% (5.4) at the end of the period. Cash flow from operating activities for the fourth quarter amounted to SEK 23.5 M (34.5). Changes in working capital at the different reporting dates are mainly due to all payments from clients and to consultants being made at month-ends. A modest shift in payments made or received can have a significant effect on cash flow at a specific time.
Cash flow from operating activities for the full-year period was SEK 29.0 M (-129.4). The firm has a SEK 350 M (200) revolving funding facility related to supplementary services with advance payment. Accounts receivable have been pledged as collateral for this facility.
Workforce
The average number of employees increased to 307 (263) in the fourth quarter. The increase is justified because of higher sales and future-oriented initiatives. For the same reasons, the average number of employees in the financial year increased to 297 (246).
Parent Company
The Parent Company's net sales for the fourth quarter were SEK 2,598 M (2,169). Profit before financial items for the quarter was SEK 35.4 M (31.9) and profit after tax was SEK 25.4 M (26.4).
The Parent Company's net sales for the full year amounted to SEK 8,922 M (7,470). Profit before financial items was SEK 103.0 M (90.7), and profit after tax was SEK 77.0 M (71.4). The Parent Company's equity at the end of the fourth quarter was SEK 127.8 M (128.0) and the equity/assets ratio was 4.5% (5.4).
Material risks and uncertainty factors
Ework's material business risks, for the Group and Parent Company, consist of reduced demand for consulting services, difficulties in attracting and retaining skilled staff, credit risks, and to a lesser extent, currency risks. The firm is not aware of any new material business risks in the forthcoming six months. For a more detailed review of material risks and uncertainty factors, please refer to Ework's Annual Report for 2017.
Other information
The firm has two outstanding stock option programmes that are included in an incentive programme for senior managers, resolved by the AGM 2017. The meeting resolved to issue a total of 120,000 share warrants per year in the period 2017-2019.
One of these stock option programmes, of 120,000 share warrants, was issued in 2018 and matures in 2021. Their exercise price is SEK 113.66. The stock option programme of 120,000 share warrants that is already outstanding has an exercise price of SEK 124.66 and matures in 2020.
Subsequent events
No significant events have occurred after the end of the reporting period.
Outlook
In February 2016, Ework stated the ambition of achieving average yearly sales growth of 20% per year in 2016 to 2020 inclusive. Due to the progress of earnings in 2018, Ework is not predicted to fully achieve its financial target for earnings per share. However, it is retaining its ambition to increase earnings per share by 20% per year during the years 2019 and 2020. The financial net sales target for 2016 – 2020 remains.
Dividend
Based on the Board of Directors' confidence in the firm's future progress and its strong financial position, the Board of Directors is proposing a dividend of SEK 4.50 per share (4.50), totalling SEK 77.6 million (77.6), or 98% of profit after tax, to the AGM.
Annual General Meeting
The AGM will be held at 2 p.m. on Thursday 2 May 2019 at Ework's premises at Mäster Samuelsgatan 60, 7th floor, Stockholm, Sweden. Notification of the Meeting will be published in a press release and announcement in the Swedish Official Gazette, Swedish daily newspaper Svenska Dagbladet, as well as being published on Ework's website.
Nomination Committee
The Nomination Committee for the AGM 2019 has the following members: Chairman of the Board Staffan Salén, Magnus Berglind and Öystein Engebretsen. Magnus Berglind is Chairman of the Nomination Committee. Shareholders that wish to contact the Nomination Committee can do so by email at: [email protected]
Consolidated Profit and Other Comprehensive Income Report
| October | October | |||
|---|---|---|---|---|
| SEK 000 Note |
December 2018 |
December 2017 |
Full year 2018 |
Full year 2017 |
| Operating income | ||||
| Net sales 1 |
3,172,137 | 2,713,669 | 11,035,613 | 9,503,010 |
| Other operating income | 36 | 65 | 67 | 112 |
| Total operating income | 3,172,173 | 2,713,734 | 11,035,680 | 9,503,122 |
| Operating costs | ||||
| Cost of consultants on assignment | –3,042,993 | –2,598,849 | –10,576,742 | –9,098,822 |
| Work performed by the company for its own use and capitalised | 4,484 | 5,172 | 12,473 | 14,076 |
| Other external costs | –29,118 | –27,163 | –108,570 | –105,218 |
| Personnel costs | –63,879 | –56,389 | –250,487 | –205,311 |
| Depreciation, amortisation and impairment of property, plant & equipment and intangible non-current assets |
–1,763 | –536 | –5,823 | –1,575 |
| Total operating costs | –3,133,269 | –2,677,765 | –10,929,149 | –9,396,850 |
| EBIT | 38,904 | 35,969 | 106,531 | 106,272 |
| Profit/loss from financial items | ||||
| Net financial income/expense | –1,803 | –58 | –4,818 | –698 |
| Profit after financial items | 37,101 | 35,911 | 101,713 | 105,574 |
| Tax | –7,327 | –8,890 | –22,821 | –25,464 |
| Profit for the period | 29,774 | 27,021 | 78,892 | 80,110 |
| Other comprehensive income/costs | ||||
| Items that have been reclassified, or are reclassifiable, to profit or loss |
||||
| Translation differences on translation of foreign | ||||
| operations for the period | –2,444 | 1,983 | 2,243 | 1,043 |
| Other comprehensive income/costs for the period | –2,444 | 1,983 | 2,243 | 1,043 |
| Comprehensive income for the period | 27,330 | 29,004 | 81,135 | 81,153 |
| Earnings per share | ||||
| before dilution (SEK) | 1.73 | 1.57 | 4.58 | 4.65 |
| after dilution (SEK) | 1.73 | 1.57 | 4.58 | 4.65 |
| Number of shares outstanding at end of the reporting period: | ||||
| before dilution (000) | 17,240 | 17,240 | 17,240 | 17,240 |
| after dilution (000) | 17,240 | 17,240 | 17,240 | 17,240 |
| Average number of outstanding shares: | ||||
| before dilution (000) | 17,240 | 17,240 | 17,240 | 17,205 |
| after dilution (000) | 17,240 | 17,240 | 17,240 | 17,205 |
Consolidated Statement of Financial Position
| SEK 000 | 31 December 2018 | 31 December 2017 |
|---|---|---|
| Assets | ||
| Non-current assets | ||
| Intangible non-current assets | 32,882 | 24,380 |
| Property, plant and equipment | 5,235 | 5,619 |
| Non-current receivables | 1,905 | 5,048 |
| Total non-current assets | 40,022 | 35,047 |
| Current assets | ||
| Accounts receivable—trade | 3,038,540 | 2,660,143 |
| Prepaid expenses and accrued income | 84,410 | 41,114 |
| Other receivables | 15,713 | 23,125 |
| Cash and cash equivalents | 137,945 | 48,630 |
| Total current assets | 3,276,608 | 2,773,012 |
| Total assets | 3,316,630 | 2,808,059 |
| Equity and liabilities | ||
| Equity | ||
| Share capital | 2,241 | 2,241 |
| Other paid-up capital | 59,636 | 59,273 |
| Reserves | –454 | –2,697 |
| Retained earnings including profit for the period | 94,187 | 92,874 |
| Total equity | 155,610 | 151,691 |
| Current liabilities | ||
| Current interest-bearing liabilities | 350,000 | 200,171 |
| Accounts payable—trade | 2,716,781 | 2,395,149 |
| Tax liabilities | 5,333 | 5,335 |
| Other liabilities | 42,861 | 29,037 |
| Accrued expenses and deferred income | 46,045 | 26,676 |
| Total current liabilities | 3,161,020 | 2,656,368 |
| Total equity and liabilities | 3,316,630 | 2,808,059 |
Consolidated Statement of Changes in Equity
| SEK 000 | Share capital | Other paid-up capital |
Translation reserve |
Retained earnings incl. profit for the period |
Total equity |
|---|---|---|---|---|---|
| Opening equity, 1 January 2017 | 2,234 | 55,909 | –3,740 | 81,514 | 135,917 |
| Comprehensive income for the period | |||||
| Profit for the period | 80,110 | 80,110 | |||
| Other comprehensive income/costs for the period |
1,043 | 1,043 | |||
| Comprehensive income for the period | 1,043 | 80,110 | 81,153 | ||
| Transactions with the Group's shareholders |
|||||
| Dividends | –68,750 | –68,750 | |||
| Warrants exercised by staff | 7 | 2,614 | 2,621 | ||
| Premiums deposited on issuing share warrants |
750 | 750 | |||
| Closing equity, 31 December 2017 | 2,241 | 59,273 | –2,697 | 92,874 | 151,691 |
| Opening equity, 1 January 2018 | 2,241 | 59,273 | –2,697 | 92,874 | 151,691 |
| Comprehensive income for the period | |||||
| Profit for the period | 78,892 | 78,892 | |||
| Other comprehensive income/costs for the period |
2,243 | 2,243 | |||
| Comprehensive income for the period | 2,243 | 78,892 | 81,135 | ||
| Transactions with the Group's shareholders |
|||||
| Dividends | –77,579 | –77,579 | |||
| Premiums deposited on issuing share warrants |
363 | 363 | |||
| Closing equity, 31 December 2018 | 2,241 | 59,636 | –454 | 94,187 | 155,610 |
Consolidated Statement of Cash Flows
| October December |
October December |
Full year | Full year | |
|---|---|---|---|---|
| SEK 000 | 2018 | 2017 | 2018 | 2017 |
| Operating activities | ||||
| Profit after financial items | 37,101 | 35,911 | 101,713 | 105,574 |
| Adjustment for items not included in cash flow | 1,763 | 536 | 5,823 | 1,575 |
| Income tax paid | –5,544 | –8,527 | –25,126 | –23,537 |
| Cash flow from operating activities before changes in working capital |
33,320 | 27,920 | 82,410 | 83,612 |
| Cash flow from changes in working capital | –9,777 | –43,512 | –53,361 | –212,993 |
| Increase (–)/decrease (+) in operating receivables | –458,550 | –421,843 | –397,247 | –526,513 |
| Increase (+)/decrease (–) in operating liabilities | 448,773 | 378,331 | 343,886 | 313,520 |
| Cash flow from operating activities | 23,543 | –15,592 | 29,049 | –129,381 |
| Investing activities | ||||
| Acquisition of property, plant & equipment | –747 | –1,027 | –1,168 | –3,341 |
| Acquisition of intangible assets | –4,546 | –5,376 | –12,710 | –14,703 |
| Cash flow from investing activities | –5,293 | –6,403 | –13,878 | –18,044 |
| Financing activities | ||||
| Contributions received on issue of warrants | 363 | 750 | 363 | 750 |
| Redemption of warrants | 0 | 0 | 0 | 2,621 |
| Dividend paid to Parent Company shareholders | 0 | 0 | –77,579 | –68,750 |
| Borrowings | 171 | 50,035 | 150,000 | 150,163 |
| Cash flow from financing activities | 534 | 50,785 | 72,784 | 84,784 |
| Cash flow for the period | 18,784 | 28,790 | 87,955 | –62,641 |
| Cash and cash equivalents at beginning of period | 119,018 | 20,040 | 48,630 | 112,202 |
| Exchange rate difference | 143 | –200 | 1,360 | –931 |
| Cash and cash equivalents at end of period | 137,945 | 48,630 | 137,945 | 48,630 |
Parent Company Income Statement
| October December |
October December |
Full year | Full year | |
|---|---|---|---|---|
| SEK 000 | 2018 | 2017 | 2018 | 2017 |
| Operating income | ||||
| Net sales | 2,598,261 | 2,169,296 | 8,922,154 | 7,469,700 |
| Other operating income | 4,090 | 4,468 | 25,082 | 18,891 |
| Total operating income | 2,602,351 | 2,173,764 | 8,947,236 | 7,488,591 |
| Operating costs | ||||
| Cost of consultants on assignment | –2,496,580 | –2,081,033 | –8,569,553 | –7,168,311 |
| Work performed by the company for its own use and capitalized | 4,484 | 5,172 | 12,473 | 14,076 |
| Other external costs | –27,440 | –25,129 | –101,271 | –94,271 |
| Personnel costs | –45,763 | –40,560 | –180,670 | –148,298 |
| Depreciation, amortisation and impairment of property, plant & equipment and intangible non-current assets |
–1,603 | –304 | –5,219 | –1,061 |
| Total operating costs | -2,566,902 | -2,141,854 | -8,844,240 | -7,397,865 |
| EBIT | 35,449 | 31,910 | 102,996 | 90,726 |
| Profit/loss from financial items | ||||
| Other interest income and similar items | 124 | 2,144 | 1,362 | 2,841 |
| Interest expense and similar items | –2,753 | 0 | –5,101 | –1,284 |
| Profit after financial items | 32,820 | 34,054 | 99,257 | 92,283 |
| Tax | –7,388 | –7,660 | –22,268 | –20,897 |
| Profit for the period * | 25,432 | 26,394 | 76,989 | 71,386 |
* Profit for the period corresponds to comprehensive income for the period.
Parent Company Balance Sheet
| SEK 000 | 31 December 2018 | 31 December 2017 |
|---|---|---|
| Assets | ||
| Non-current assets | ||
| Intangible non-current assets | 32,882 | 24,380 |
| Property, plant and equipment | 3,530 | 3,557 |
| Financial non-current assets | ||
| Other non-current receivables | 1,182 | 4,380 |
| Participations in Group companies | 22,084 | 22,084 |
| Total financial non-current assets | 23,266 | 26,464 |
| Total non-current assets | 59,678 | 54,401 |
| Current assets | ||
| Accounts receivable—trade | 2,561,357 | 2,214,975 |
| Receivables from Group companies | 107,316 | 47,467 |
| Other receivables | 90 | 415 |
| Prepaid expenses and accrued income | 54,154 | 26,083 |
| Cash and bank balances | 51,435 | 35,105 |
| Total current assets | 2,774,352 | 2,324,045 |
| Total assets | 2,834,030 | 2,378,446 |
| Equity and liabilities Equity |
||
| Restricted equity | ||
| Share capital (17,239,675 shares with par value of SEK 0.13) | 2,241 | 2,241 |
| Statutory reserve | 6,355 | 6,355 |
| Development fund | 32,174 | 23,629 |
| Total restricted equity | 40,770 | 32,225 |
| Non-restricted equity | ||
| Share premium reserve | 40,849 | 46,678 |
| Retained earnings | –30,856 | –22,310 |
| Profit for the period | 76,989 | 71,386 |
| Total non-restricted equity | 86,982 | 95,754 |
| Total equity | 127,752 | 127,979 |
| Current liabilities | ||
| Liabilities to credit institutions | 350,000 | 200,171 |
| Accounts payable—trade | 2,280,246 | 2,006,039 |
| Tax liabilities | 4,889 | 3,128 |
| Liabilities to the Business Group? | 15,285 | 0 |
| Other liabilities | 22,142 | 22,602 |
| Accrued expenses and deferred income | 33,716 | 18,527 |
| Total current liabilities | 2,706,278 | 2,250,467 |
| Total equity and liabilities | 2,834,030 | 2,378,446 |
Accounting policies
The Year-End Report for the Group has been prepared in accordance with IAS 34 Interim Financial Reporting and the appropriate provisions of the Swedish Annual Accounts Act. The Year-End Report for the Parent Company has been prepared in accordance with the Swedish Annual Accounts Act. The same accounting policies and basis of calculation have been applied as in the Annual Report for 2017.
The new standard, IFRS 16 (Leases) should be applied from financial years beginning 1 January 2019. Ework is adopting the modified transition approach and the main effect on Ework's accounting is sourced from the recognition of lease contracts on premises. The opening effect in the Consolidated Balance Sheet as of 1 January 2019 is that a right-of-use asset and lease liability are additional, each of SEK 58 M.
The operations in Poland are reported in the Sweden segment for the present.
Note 1 The Group's operating segment
Fourth quarter 2018 compared to corresponding period of 2017
| Sweden Oct-Dec | Finland Oct-Dec | Denmark Oct-Dec | Norway Oct-Dec | Total Oct-Dec | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| SEK 000 | 2018 | 2017 | 2018 | 2017 | 2018 | 2017 | 2018 | 2017 | 2018 | 2017 |
| Income from clients 2,655,199 | 2,212,139 | 132,673 | 144,221 | 119,878 | 159,302 | 264,387 | 198,007 | 3,172,137 2,713,669 | ||
| Profit per segment | 55,656 | 48,377 | 1,963 | 1,947 | 287 | 3,247 | 4,796 | 4,440 | 62,702 | 58,011 |
| Group-wide expenses |
–20,173 | –17,804 | –292 | –1,602 | –101 | –1,111 | –3,232 | –1,525 | –23,798 | –22,042 |
| EBIT | 35,483 | 30,573 | 1,671 | 345 | 186 | 2,136 | 1,564 | 2,915 | 38,904 | 35,969 |
| Net financial items | – | – | – | – | – | – | – | – | –1,803 | –58 |
| Profit/loss for the period before tax |
37,101 | 35,911 |
January-December 2018 compared to corresponding period of 2017
| Sweden Jan-Dec | Finland Jan-Dec | Denmark Jan-Dec | Norway Jan-Dec | Total Jan-Dec | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| SEK 000 | 2018 | 2017 | 2018 | 2017 | 2018 | 2017 | 2018 | 2017 | 2018 | 2017 |
| Income from clients | 9,117,684 | 7,612,701 | 535,780 | 527,475 | 481,412 | 643,513 | 900,737 | 719,321 11,035,613 9,503,010 | ||
| Profit per segment | 173,284 | 154,698 | 3,871 | 5,949 | 3,050 | 14,982 | 11,386 | 16,247 | 191,591 | 191,876 |
| Group-wide expenses |
–71,575 | –67,856 | –3,660 | –5,807 | –2,936 | –5,666 | –6,889 | –6,275 | –85,060 | –85,604 |
| EBIT | 101,709 | 86,842 | 211 | 142 | 114 | 9,316 | 4,497 | 9,972 | 106,531 | 106,272 |
| Net financial items | – | – | – | – | – | – | – | – | –4,818 | –698 |
| Profit/loss for the period before tax |
101,713 | 105,574 |
The Board of Directors and President hereby certify that this Year-end Report gives a true and fair view of the company's and the Group's operations, financial position and results of operations, and states the significant risks and uncertainty factors facing the company and Group companies.
Staffan Salén Chairman of the Board
Magnus Berglind Board member
Johan Qviberg Board member Anna Storåkers Board member
Dan Berlin Board member Mernosh Saatchi Board member
Erik Åfors Board member
Zoran Covic Chief Executive Officer
Stockholm, Sweden, 13 February 2019
The information disclosed in this Year-end Report is mandatory for Ework Group AB (publ) to publish pursuant to the EU Market Abuse Regulation. This information will be submitted for publication at 1:15 p.m. (CET) on 13 February 2019 through the agency of the Chief Executive Officer. This Year-end Report has not been reviewed by the company's auditors.
Definitions
Ework Group utilises a number of financial metrics in Interim Reports, Year-end Reports and Annual Reports that are not defined according to IFRS, known as alternative performance measures, according to ESMA (the European Securities and Markets Authority)guidelines.
A number of measures and key indicators appearing in Interim Reports and the Annual Report are defined below. Most should be considered generally accepted, and of such nature that they could be expected to be presented in Interim Reports and the Annual Report to give a view of the Group's results of operations, profitability and financial position.
| Key indicator | Definition and usage |
|---|---|
| Earnings per share | Profit in relation to the number of shares outstanding before dilution at the end of the period as defined by IAS 33. |
| Equity/assets ratio | Equity in relation to reported total assets at the end of the period. A measure illustrating interest rate sensitivity and financial stability. |
| Equity per share | Equity in relation to the number of shares outstanding before dilution at the end of the period. A measure illustrating shareholders' participation in total net assets per share. |
| Operating margin, EBIT margin |
EBIT in relation to net sales. |
| Profit margin | Profit after financial items in relation to net sales. |
| Quick ratio | Current assets in relation to current liabilities. |
| Return on equity | Profit for the period in relation to average equity in the period. Return on equity is restated on an annualised basis in interim reporting. A profitability measure that indicates returns in the year on the capital shareholders have invested in operations. |
| Sales growth | Net sales for the period less net sales for the comparative period in relation to net sales for the comparative period. |
Ework Group is a market-leading and independent consultant provider operating in northern Europe, which focuses on IT, telecom, technology, and business development. Without having consultants employed, Ework can impartially match every assignment with the right competence from the whole market. Ework was founded in Sweden in 2000, and is now active in Sweden, Denmark, Norway, Finland and Poland. The firm has framework agreements with over 170 leading corporations in most sectors, and over 9,000 consultants on assignment. Ework's head office is in Stockholm. Its shares are listed on Nasdaq Stockholm.
Ework Group AB (publ)
Mäster Samuelsgatan 60 SE-111 21 Stockholm Sweden Tel: +46 (0)8 50 60 55 00 Corporate ID no. 556587-8708
Forthcoming financial reports
| Annual Report 2018 | week ending 14 April 2019 (week 15) |
|---|---|
| Interim Report, January-March 2019 | 25 April 2019 |
| AGM | 2 May 2019 |
| Interim Report, April-June 2019 | 18 July 2019 |
| Interim Report, July-September 2019 | 22 October 2019 |
Contacts for more information
Zoran Covic, CEO +46 (0)8 50 60 55 00 mobile +46 (0)706 65 65 17 Magnus Eriksson, Deputy CEO & CFO +46 (0)8 50 60 55 00 mobile +46 (0)733 82 84 80