AI assistant
Ework Group — Interim / Quarterly Report 2013
Apr 24, 2013
3158_10-q_2013-04-24_42da1917-683e-4575-a6b9-36a7983f37cd.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Interim Report January - March 2013
First quarter 2013 compared with 2012
- Net sales rose by 9.7 percent to SEK 954.2 million (869.9).
- Operating profit increased by 6.5 percent to SEK 14.8 million (13.9).
- Order intake was SEK 922.1 million (1,023.0), down by 9.9 percent.
- Profit after tax per share was SEK 0.69 (0.62).
- The market was more hesitant than previously in the first quarter. The primary explanation for order intake decreasing is that the number of takeover and specific selection contracts decreased year on year. However, interest in this type of contract remains high.
- A significant number of new framework agreements were signed in the period, on accounts including Fortum teknik, utility Dong in Denmark and three framework agreements for technology consultants in Finland.
| SEK million | Jan–Mar 2013 |
Jan–Mar 2012 |
Rolling 4 quarters, Apr 2012–Mar 2013 |
Full year 2012 |
|---|---|---|---|---|
| Net sales | 954.2 | 869.9 | 3,609.4 | 3,525.1 |
| Operating profit | 14.8 | 13.9 | 62.8 | 61.9 |
| Profit before tax | 14.9 | 14.0 | 63.2 | 62.3 |
| Profit after tax | 11.7 | 10.4 | 48.0 | 46.7 |
| Cash flow, operating activities | –59.5 | 19.4 | –13.3 | 65.6 |
| Operating margin, % | 1.6 | 1.6 | 1.7 | 1.8 |
| Equity/assets ratio, % | 13.2 | 13.2 | 13.2 | 12.4 |
| Earnings per share before dilution (SEK) | 0.69 | 0.62 | 2.83 | 2.75 |
| Earnings per share after dilution (SEK) | 0.69 | 0.62 | 2.78 | 2.74 |
| Max number of consultants on assignment | 3,056 | 2,802 | 3,150 | 3,150 |
| Average number of employees | 154 | 152 | 152 | 150 |
| Sales per employee (SEK thousand) | 6,196 | 5,723 | 23,746 | 23,500 |
CEO's commentary
eWork continued its positive progress in the first quarter of the year, on a fairly poor market. Net sales and operating profit increased, albeit at a lower rate than the previous year. The interest in long-term, large-scale undertakings remains high.
Demand is weakening, and there is harsher competition over assignments, across much of the market. We are continuing to work on the challenge of increasing business volumes on our smaller markets to achieve economies of scale. Last year's positive progress in Norway continued, with a robust first quarter. Denmark and Finland are still facing this challenge, and we do not see any positive sales trend yet. We still think that the prospects for more positive sales performance are in place, and we are continuing to follow the plan set.
" As previously, we are prioritising business development to rationalise our business and sharpen competitiveness.
eWork continued to grow with increasing operating profit in the period. Our standard contracts, with individual consultant appointments, are stable, despite the market being fairly hesitant.
We continued to develop our concept for outsourcing purchasing functions for consultant delivery. Here, we have demonstrated that with our assistance, clients quickly achieve concrete results in the form of savings. Client interest in this type of undertaking was brisk in the period, and we expect to see several major deals in the year.
As previously, we are prioritising business development to rationalise our business and sharpen competitiveness. The new version of our client IT support was progressively delivered as planned, and offers greater customer benefit and rationalises delivery internally.
In year-on year terms, the Group's order intake reduced in the quarter. The primary explanation is that the number of takeover and specific selection contracts reduced compared to the corresponding period of the previous year. However, interest in this type of contract is high, although the sales cycle is long, and the deal flow more irregular. Considering these factors, I can conclude that we have good prospects of continuing to grow and take market shares.
Claes Ruthberg, President and CEO Stockholm, Sweden, 24 April 2013
Market and operations
eWork is a full-range consulting provider in the Nordic consulting market in IT, technology, telecom and business development. eWork is the leader in the Nordic consulting broker market.
Market
The Nordic consulting market was fairly weak in the first quarter of the year. Interest in consolidating business, where existing consultant deliveries are integrated onto one or a few providers, remained high. In 2012, eWork successfully demonstrated how complete purchasing functions for consultant delivery can be outsourced to a single provider, which contributed to greater interest in similar business setups.
Rapid transitions between different specialist competences have become more common. This is the view eWork has presented in previous Reports, and is corroborated by eWork's tendency survey, the largest regular, independent consulting survey on the market. Such transitions present a labour-intensive challenge to many consultant purchasers, and are thus a business opportunity for eWork's delivery model, which brings clients' flexibility and the ability to realign rapidly.
In the quarter, the Swedish market was fairly stable, although somewhat more hesitant than the corresponding period of the previous year. The Norwegian market was strong, with good demand. The Finnish market has bottomed out and is showing signs of recovery after an extended period of poor demand. The Danish economy was weak, and demand remained hesitant.
eWork's demand indicators, such as the number of client enquiries received, applications, the share of indicated skills segments etc. showed that the market remained stable, however with some signs of weakness, but without alarming tendencies. The number of applicants per assignment was stable at a fairly high level, indicating fairly low capacity utilisation for the market overall, and thus continued good access to consultants for eWork. However, there is no indication of any major change to market conditions.
Norway 9.6% Denmark 3.8% Finland 6.2% Sweden 80.3%
Sales breakdown
The Group's net sales
The Group's net sales for the first quarter increased by 9.7 percent and were SEK 954.2 million (869.9). The increase is due to the operations in Sweden and Norway. The Group's net sales grew more than estimated market growth, and accordingly, eWork took market shares on the consultant market.
The Group's profit
The Group's operating profit for the first quarter rose by 6.5 percent to SEK 14.8 million (13.9). Profit after financial items was SEK 14.9 million (14.0). Profit after tax for the quarter was SEK 11.7 million (10.4).
The profit improvement is a result of the sales increase in the first quarter 2013, compared to the corresponding period of the previous year. The progress of profits in subsidiaries basically followed sales (see below and Note 1).
The Group's positive operating profit is mainly sourced from the Swedish business, although Finland and Norway also made positive contributions, while results from Denmark were negative.
Operational developments
The Group's order intake was down somewhat on the previous year, and was SEK 922.1 million (1,023.0). The primary explanation for the lower order intake is that the number of takeover and specific selection contracts decreased year on year. However, interest in this type of business remains high. Order intake was also affected by generally weaker demand.
The maximum number of consultants on assignment was 3,056 (2,802). Outsourcing assignments and standard contracts with individual consultant appointments contributed to growth.
Max. no. of consultants on assignment
eWork's continued marketing efforts in the period were largely focused on outsourcing assignments, where there is substantial market interest. Such assignments are fairly complex, with long sales lead-times.
One of eWork's framework agreements expires in the year, and will not be renewed, which will result in volume contraction, which started in the period, and will be progressively noticeable in the year. This agreement covers all countries.
Work on continuing to streamline eWork's delivery organisation continued Group wide. One major development project on operational IT support is currently ongoing, and being progressively implemented across eWork's organisation. eWork is also continuing to invest in enhancements of its IT system, to satisfy customer needs to streamline delivery.
The business and technology consultant share of the sales mix grew in the period, albeit from a low level. eWork is conducting long-term work to extend its business by increasing the share of business and technology consultants. This is a segment where eWork still sees high potential.
Sweden
The Swedish operation progressed positively. Net sales increased by 10.3 percent in the quarter to SEK 766.5 million (694.9). The sales increase relates to current and new assignments. The sales mix included a higher share of volume contracts of the outsourcing type.
New agreements were signed with clients including the Municipality of Botkyrka, Fortum Teknik, Ikanobanken, KF (the Swedish Co-operative Society), Swedavia and Tre (Hi3G).
Operating profit was SEK 14.3 million (13.8), a year-onyear increase of 4 percent. The fact that the profit increase is lower than the sales increases due to a higher share of volume business in the sales mix.
Finland
In Finland, net sales for the quarter decreased to SEK 59.6 million (77.4). This market has been subject to poor demand for some time, but was more stable in the period. Costs have been effectively adapted to new, lower net sales. Operating profit increased year on year to SEK 0.9 million (0.5).
Because eWork judges that this market is approaching normalisation, sales work will be prioritised. A New Sales manager was appointed to improve sales. eWork judges that there are good prospects for more positive sales performance in the year. Three framework agreements for technology consultants, which open business opportunities for eWork in strategic development segments, were signed in the period.
Denmark
Net sales decreased to SEK 36.5 million (43.7) in the first quarter. This decrease is mainly explained by a generally weak market and hesitant demand from existing clients. The consulting sector was poor with many unoccupied consultants and a high number of applicants for each assignment. A New Sales manager was appointed to improve sales. The Danish
operation reported an operating loss of SEK –1.1 million (0.2).
This deficit is explained by lower net sales. Clients are still very interested in consolidating their purchasing on fewer providers for the long term, and eWork is still involved in business discussions on this basis. New framework agreements were signed with utility Dong and Microsoft Denmark.
Norway
Operations in Norway maintained their high sales growth. Net sales for the quarter were up by 70 per cent to SEK 91.5 million (53.9). This increase was a result of successful marketing efforts and eWork securing several key framework agreements from the country's largest consulting purchases in the previous year. Operating profit passed breakeven, at SEK 0.6 million (–0.6).
Market conditions remained positive and the number of consultants on assignment continued to increase. eWork encountered great interest from clients who want its assistance on consolidating their base of consulting providers.
Financial position
The equity/assets ratio was 13.2% (13.2) on 31 March 2013. Higher sales did not notably increase working capital tied up.
Cash flow from operating activities for the first quarter was SEK –59.5 million (19.4). The sharp decrease is associated with temporary effects resulting from the Easter holiday occurring at around the end of the quarter. Changes in working capital at different reporting dates are mainly due to all payments from clients and to consultants being made at month-ends. For this reason, a small timing difference in payments made or received can have a major effect on cash flow at a specific time.
The Group's net interest-bearing assets were SEK 95.0 million (98.1) at the end of the reporting period.
Workforce
The number of employees of the Group is continuing to increase somewhat as a result of increased demand on the market. In the period, the number of employees increased by 2. Personnel costs as a share of net sales continued to decrease to 3.6 percent (3.9), as a result of continued streamlining of our business.
The average number of permanent employees of the Group in the first quarter was 154 (152) excluding consultants employed on a project basis.
Parent Company
The Parent Company's net sales for the first quarter were SEK 769.0 million (697.5). Profit before financial items was SEK 14.3 million (13.8) and profit after tax was SEK 10.4 million (10.0).
The Parent Company's shareholders' equity at the end of the period amounted to SEK 132.7 million (124.6), and the equity/assets ratio was 14.0 percent (15.7). Otherwise, where appropriate, the above comments regarding the Group's financial position also apply to the Parent Company.
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 Company 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.
Subsequent events
After the end of the period, eWork's principal owner, Creades AB, transferred the majority of its ownership to Sedarec AB. Subsequently, Creades' participating interest in eWork is 7.1 percent, and Sedarec's is 9.0 percent.
Outlook
The Company reiterates its assessment for 2013:
eWork expects the demand for IT and business development consultants to be largely unchanged in 2013. The trend of clients implementing rationalisation measures, such as reducing the number of suppliers, is continuing. Demand for outsourcing projects, where all of a client's consultant contracts are subcontracted to one party, is expected to increase.
eWork believes it has the right prospects to keep performing positively. eWork's structural capital, in the form of a large and growing number of framework agreements, a base of some 60,000 consultants and systems and processes accumulated to manage client business effectively, is a contributory factor. In addition, eWork is continuing to conduct business development to sharpen its competitiveness, extend its offering and streamline delivery.
Continued streamlining and economies of scale through increased volumes are expected to contribute positively to profitability. However, the sales mix is expected to have a growing share of volume business, with lower value-added per consulting hour, which means a lower contribution margin than other business.
Overall, the Board of Directors' opinion is that eWork has good prospects of continuing to grow and strengthen its position on the market.
Share price and turnover
Shareholders, eWork's five largest owners (28 March 2013)
| Name | No. of shares | Percent |
|---|---|---|
| Salénia AB | 4,147,546 | 24.5% |
| Magnus Berglind (endowment insurance) | 3,000,000 | 17.7% |
| Creades AB | 2,736,153 | 16.1% |
| PSG Small Cap | 1,032,581 | 6.1% |
| Claes Ruthberg | 624,945 | 3.7% |
Reporting calendar
26 July 2013 Interim Report April - June 2013 25 October 2013 Interim Report July - September 2013
Contacts for more information
Claes Ruthberg, President and CEO, +46 (0)8 506 05500 Magnus Eriksson, CFO, +46 (0)8 506 05500, +46 (0)73 382 84 80
Stockholm, Sweden, 24 April 2013
Claes Ruthberg President and CEO
This report has not been subject to review by the company's auditor
The information disclosed in this Interim Report is mandatory for eWork Scandinavia AB (publ) to publish pursuant to the Swedish Securities Markets Act. Such information will be submitted for publication at 10:00 a.m. (CET) on 24 April 2013.
Consolidated Statement of Comprehensive Income
| Rolling 4 quarters |
|||||
|---|---|---|---|---|---|
| January – | January – | April 2012 – | Full year | ||
| SEK thousand | Note | March 2013 | March 2012 | March 2013 | 2012 |
| Operating income | |||||
| Net sales | 1 | 954,199 | 869,872 | 3,609,379 | 3,525,052 |
| Other operating income | 3 | 1 | 3 | 1 | |
| Total operating income | 954,202 | 869,873 | 3,609,382 | 3,525,053 | |
| Operating costs | |||||
| Cost of consultants on assignment | –892,188 | –811,158 | –3,370,256 | –3,289,226 | |
| Other external costs | –12,210 | –10,530 | –44,947 | –43,267 | |
| Personnel costs | –34,693 | –33,990 | –130,197 | –129,494 | |
| Depreciation, amortisation and impairment of property, | |||||
| plant & equipment and intangible non-current assets | –289 | –261 | –1,169 | –1,141 | |
| Total operating costs | –939,380 | –855,939 | –3,546,569 | –3,463,128 | |
| Operating profit | 14,822 | 13,934 | 62,813 | 61,925 | |
| Profit/loss on financial items | |||||
| Net financial items | 35 | 84 | 343 | 392 | |
| Profit after financial items | 14,857 | 14,018 | 63,156 | 62,317 | |
| Tax | –3,162 | –3,576 | –15,191 | –15,605 | |
| Profit for the period | 11,695 | 10,442 | 47,965 | 46,712 | |
| Other comprehensive income/costs | |||||
| Translation differences for the period regarding | |||||
| non-Swedish operations | –1,441 | –518 | –2,559 | –1,636 | |
| Other comprehensive income/costs for the period | –1,441 | –518 | –2,559 | –1,636 | |
| COMPREHENSIVE INCOME FOR THE PERIOD | 10,254 | 9,924 | 45,406 | 45,076 | |
| Earnings per share | |||||
| Before dilution (SEK) | 0.69 | 0.62 | 2.83 | 2.75 | |
| After dilution (SEK) | 0.69 | 0.62 | 2.78 | 2.74 | |
| Number of shares outstanding at end of the period: | |||||
| Before dilution (thousands) | 16,958 | 16,725 | 16,958 | 16,958 | |
| After dilution (thousands) | 17,030 | 16,804 | 17,256 | 17,030 | |
| Average number of outstanding shares: | |||||
| Before dilution (thousands) | 16,958 | 16,725 | 16,783 | 16,842 | |
| After dilution (thousands) | 17,060 | 16,791 | 17,171 | 16,902 |
Consolidated Statement of Financial Position
| SEK thousand | 31 Mar 2013 |
31 Mar 2012 |
31 Dec 2012 |
|---|---|---|---|
| ASSETS | |||
| Non-current assets | |||
| Intangible non-current assets | 888 | 1,486 | 1,037 |
| Property, plant and equipment | 1,472 | 1,333 | 1,589 |
| Non-current receivables | 426 | 639 | 655 |
| Deferred tax recoverable | 3,154 | 3,330 | 3,233 |
| Total non-current assets | 5,940 | 6,788 | 6,514 |
| Current assets | |||
| Accounts receivable - trade | 980,082 | 793,659 | 917,924 |
| Prepaid expenses and accrued income | 18,374 | 10,010 | 11,784 |
| Other receivables | 1,519 | 536 | 1,792 |
| Cash and cash equivalents | 93,972 | 134,225 | 154,599 |
| Total current assets | 1,093,947 | 938,430 | 1,086,099 |
| TOTAL ASSETS | 1,099,887 | 945,218 | 1,092,613 |
| EQUITY AND LIABILITIES | |||
| Equity | |||
| Share capital | 2,204 | 2,174 | 2,204 |
| Other paid-up capital | 61,320 | 54,643 | 61,320 |
| Reserves | –6,968 | –4,409 | –5,527 |
| Retained earnings including profit for the period | 89,155 | 72,131 | 77,460 |
| Total equity | 145,711 | 124,539 | 135,457 |
| Non-current liabilities | |||
| Deferred tax liability | 3,237 | - | 3,237 |
| Current liabilities | |||
| Accounts payable - trade | 912,292 | 770,435 | 908,789 |
| Tax liabilities | 2,538 | 6,544 | 8,606 |
| Other liabilities | 16,572 | 24,245 | 16,980 |
| Accrued expenses and deferred income | 19,537 | 19,455 | 19,544 |
| Total current liabilities | 950,939 | 820,679 | 953,919 |
| TOTAL EQUITY AND LIABILITIES | 1,099,887 | 945,218 | 1,092,613 |
Consolidated Statement of Changes in Equity
| Other | Retained | ||||
|---|---|---|---|---|---|
| SEK thousand | Share capital |
paid-up capital |
Translation reserve |
earnings incl. profit for the period |
Total equity |
| Opening equity, 1 Jan. 2012 | 2,174 | 54,643 | –3,891 | 61,689 | 114,615 |
| Comprehensive income for the period | |||||
| Profit for the period | 10,442 | 10,442 | |||
| Other comprehensive income/costs for the period | –518 | –518 | |||
| Total comprehensive income for the period | –518 | 10,442 | 9,924 | ||
| Closing equity, 31 Mar 2012 | 2,174 | 54,643 | –4,409 | 72,131 | 124,539 |
| Opening equity, 1 Apr. 2012 | 2,174 | 54,643 | –4,409 | 72,131 | 124,539 |
| Comprehensive income for the period | |||||
| Profit for the period | 36,270 | 36,270 | |||
| Other comprehensive income/costs for the period | –1,118 | –1,118 | |||
| Total comprehensive income for the period | –1,118 | 36,270 | 35,152 | ||
| Transactions with the Group's shareholders | |||||
| Dividends | –30,941 | –30,941 | |||
| Share options exercised by staff | 30 | 6,408 | 6,438 | ||
| Premiums deposited on issuing share warrants | 269 | 269 | |||
| Closing equity, 31 Dec. 2012 | 2,204 | 61,320 | –5,527 | 77,460 | 135,457 |
| Opening equity, 1 Jan. 203 | 2,204 | 61,320 | –5,527 | 77,460 | 135,457 |
| Comprehensive income for the period | |||||
| Profit for the period | 11,695 | 11,695 | |||
| Other comprehensive income/costs for the period | –1,441 | –1,441 | |||
| Total comprehensive income for the period | –1,441 | 11,695 | 10,254 | ||
| Closing equity, 31 Mar 2013 | 2,204 | 61,320 | –6,968 | 89,155 | 145,711 |
Consolidated Statement of Cash Flows
| Rolling | |||||||
|---|---|---|---|---|---|---|---|
| 4 quarters | |||||||
| January – | January – | April 2012 – | Full year | ||||
| SEK thousand | March 2013 | March 2012 | March 2013 | 2012 | |||
| Operating activities | |||||||
| Cash flow from operating activities before changes | |||||||
| in working capital | 5,912 | 11,665 | 48,203 | 53,957 | |||
| Cash flow from changes in working capital | –65,387 | 7,741 | –61,504 | 11,624 | |||
| Cash flow from operating activities | –59,475 | 19,406 | –13,301 | 65,581 | |||
| Cash flow from investing activities | 22 | –180 | –687 | –890 | |||
| Cash flow from financing activities | 0 | 0 | –24,234 | –24,234 | |||
| Cash flow for the period | –59,453 | 19,226 | –38,222 | 40,457 | |||
| Cash and cash equivalents at beginning of period | 154,599 | 115,450 | 134,225 | 115,450 | |||
| Exchange rate differences | –1,174 | –451 | –2,031 | –1,308 | |||
| Cash and cash equivalents at end of period | 93,972 | 134,225 | 93,972 | 154,599 |
Key performance data
| Rolling | ||||
|---|---|---|---|---|
| SEK thousand | January – March 2013 |
January – March 2012 |
4 quarters April 2012 – March 2013 |
Full year 2012 |
| Sales growth, % | 9.7 | 42.5 | 9.7 | 35.0 |
| Operating margin, % | 1.6 | 1.6 | 1.7 | 1.8 |
| Return on equity, % | 8.0 | 8.7 | 35.5 | 37.4 |
| Equity per share, SEK | 8.5 | 7.4 | 8.5 | 8.0 |
| Cash flow from operating activities per share, SEK | –3.5 | 1.2 | –0.8 | 3.9 |
| Equity/assets ratio, % | 13.2 | 13.2 | 13.2 | 12.4 |
| Acid test ratio, % | 115 | 114 | 115 | 114 |
| Average number of employees | 154 | 152 | 152 | 150 |
| Sales per employee, SEK thousand | 6,196 | 5,723 | 23,746 | 23,500 |
Parent Company Income Statement
| Rolling | ||||
|---|---|---|---|---|
| 4 quarters | ||||
| January – | January – | April 2012 – | Full year | |
| SEK thousand | March 2013 | March 2012 | March 2013 | 2012 |
| Operating income | ||||
| Net sales | 766,528 | 694,917 | 2,852,958 | 2,781,347 |
| Other operating income | 2,440 | 2,590 | 7,780 | 7,930 |
| Total operating income | 768,968 | 697,507 | 2,860,738 | 2,789,277 |
| Operating costs | ||||
| Cost of consultants on assignment | –717,207 | –648,602 | –2,663,848 | –2,595,243 |
| Other external costs | –10,566 | –7,996 | –38,091 | –35,521 |
| Personnel costs | –26,621 | –26,830 | –99,878 | –100,087 |
| Depreciation, amortisation and impairment of property, | ||||
| plant & equipment and intangible non-current assets | –264 | –251 | –1,038 | –1,025 |
| Total operating costs | –754,658 | –683,679 | –2,802,855 | –2,731,876 |
| Operating profit | 14,310 | 13,828 | 57,883 | 57,401 |
| Profit/loss from financial items | ||||
| Interest income and similar items | 104 | 192 | 2,623 | 2,711 |
| Interest expense and similar items | –968 | –410 | –2,480 | –1,922 |
| Profit after financial items | 13,446 | 13,610 | 58,026 | 58,190 |
| Appropriations - |
–14,713 | –14,713 | ||
| Tax | –3,003 | –3,615 | –10,996 | –11,608 |
| PROFIT FOR THE PERIOD * | 10,443 | 9,995 | 32,317 | 31,869 |
* Profit for the period corresponds to comprehensive income for the period.
Parent Company Balance Sheet
| SEK thousand | 31 Mar 2013 |
31 Mar 2012 |
31 Dec 2012 |
|---|---|---|---|
| ASSETS | |||
| Non-current assets | |||
| Intangible non-current assets | 888 | 1 486 | 1 037 |
| Property, plant and equipment | 1,001 | 1,183 | 1,080 |
| Financial non-current assets | |||
| Participations in Group companies | 15,829 | 15,829 | 15,829 |
| Total financial non-current assets | 15,829 | 15,829 | 15,829 |
| Total non-current assets | 17,718 | 18,498 | 17,946 |
| Current assets | |||
| Accounts receivable - trade | 827,529 | 631,115 | 763,959 |
| Receivables from Group companies | 33,123 | 30,464 | 32,652 |
| Other receivables | 142 | 113 | 48 |
| Prepaid expenses and accrued income | 10,103 | 5,342 | 5,734 |
| Cash and bank balances | 56,322 | 107,034 | 107,381 |
| Total current assets | 927,219 | 774,068 | 909,774 |
| Total assets |
944,937 | 792,566 | 927,720 |
| EQUITY AND LIABILITIES Equity Restricted equity |
|||
| Share capital (16,958,475 shares with par value of SEK 0.13) | 2,205 | 2,174 | 2,205 |
| Statutory reserve | 6,355 | 6,355 | 6,355 |
| Total restricted equity | 8,560 | 8,529 | 8,560 |
| Non-restricted equity | |||
| Share premium reserve | 55,360 | 48,682 | 55,360 |
| Retained earnings | 58,319 | 57,391 | 26,450 |
| Profit for the period | 10,443 | 9,995 | 31,869 |
| Total non-restricted equity | 124,122 | 116,068 | 113,679 |
| Total equity | 132,682 | 124,597 | 122,239 |
| Untaxed reserves | 14,713 | - | 14,713 |
| Current liabilities | |||
| Accounts payable - trade | 771,282 | 634,137 | 754,912 |
| Tax liabilities | 2,801 | 7,667 | 8,929 |
| Other liabilities | 10,143 | 11,394 | 12,157 |
| Accrued expenses and deferred income | 13,316 | 14,771 | 14,770 |
| Total current liabilities | 797,542 | 667,969 | 790,768 |
| TOTAL EQUITY AND LIABILITIES | 944,937 | 792,566 | 927,720 |
Parent Company pledged assets and contingent liabilities
| SEK thousand | 31 Mar | 31 Mar | 31 Dec |
|---|---|---|---|
| 2013 | 2012 | 2012 | |
| Pledged assets | None | None | None |
| Contingent liabilities | None | None | None |
Notes on the financial statements
Accounting principles
The Interim Report for the Group has been prepared in accordance with IAS 34 Interim Financial Reporting as well as the appropriate 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. The same accounting principles and basis of calculation have been applied as in the Annual Report for 2012.
NOT 1 The Group's operating segments
| Sweden | Finland | Denmark | Norway | Total | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| SEK thousand | Jan–Mar | Jan–Mar | Jan–Mar | Jan–Mar | Jan–Mar | Jan–Mar | Jan–Mar | Jan–Mar | Jan–Mar | Jan–Mar |
| 2013 | 2012 | 2013 | 2012 | 2013 | 2012 | 2013 | 2012 | 2013 | 2012 | |
| Income from clients | 766,528 | 694,917 | 59,614 | 77,387 | 36,538 | 43,710 | 91,519 | 53,858 | 954,199 | 869,872 |
| Profit per segment | 26,345 | 26,375 | 1,814 | 1,586 | –490 | 850 | 1,628 | 260 | 29,297 | 29,071 |
| Group-wide expenses | –12,035 | –12,547 | –823 | –1,122 | –590 | –633 | –1,027 | –835 | –14,475 | –15,137 |
| Operating profit/loss | 14,310 | 13,828 | 991 | 464 | –1,080 | 217 | 601 | –575 | 14,822 | 13,934 |
| Net financial items | - | - | - | - | - | - | - | - | 35 | 84 |
| Profit/loss for the period before tax |
14,857 | 14,018 |
First quarter 2013 compared with 2012
eWork's Busness Concept
eWork's business concept is to cost-efficiently provide the client with consultants who have the right specialist competence for each assignment, and to manage the related administration, quality assurance and follow-up. Correspondingly, consultants that sell their services via eWork are provided with challenging and profitable assignments.
eWork's Business Model
eWork does not have any consultants on the payroll, but instead collaborates with experienced, competent and specialist people, many of whom come from small consulting firms. eWork has a unique network of consultants where an objective and professional selection is made upon each inquiry. eWork's business model is based on a unique matching method that enables purchasers to rapidly find consultants with optimal skills on site. eWork is a contractual partner with the client, and enters into an equivalent agreement with the consultant, in addition to managing all administration and monitoring of each assignment.
eWork's Glossary
| Completion frequency Contracted assignments in relation to received consultant inquiries. | |
|---|---|
| Consultant broker | Companies that provide consultant purchasers with consultants who are not their employees, by entering into an agreement with both the client and the consultant. |
| Framework agreement |
An agreement with the consultant purchaser that enables eWork to provide consultants for particular requirements, although most often without a guaranteed volume. |
| MSP | Managed service provider: term describing eWork's function on outsourcing assignments. Outsourcing is a type of collaboration where eWork's role is to manage the client's operational procurement function for consultant purchasing for consultant delivery. All the client's consultant purchasing is contracted via eWork. |
| Specific selection | The client selects a specific consultant for an assignment, but contracts the consultant via eWork. |
| Standard contract | eWork finds the right consultant for the client at the right price and at the right time for a new assignment. |
| Takeover contracts | eWork takes over an existing consultant agreement during an ongoing consultant delivery. |
| Volume business | General description of larger transactions, often referring to outsourcing of consultant purchasing, but also covering large-scale takeover contracts, for example. |
eWork Scandinavia AB is a complete consultant supplier with over 3,000 consultants on assignment within the fields of IT, telecoms, technology, and business development. eWork offers an objective selection of specialists from the largest consultant network on the market, offering clients better pricing, quality and time efficiency. eWork has framework agreements with more than 130 clients among the Nordic region's leading companies active in most sectors.
The Company's share is listed on NASDAQ OMX Stockholm.