AI assistant
Ework Group — Interim / Quarterly Report 2017
Jul 20, 2017
3158_ir_2017-07-20_4e44ef1d-28d3-482c-ae20-fe92c450de06.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Growth continues on a really strong market
Second quarter 2017 compared to 2016
- Net sales increased by 23% to SEK 2,389 M (1,934).
- EBIT for the period was SEK 24.9 M (24.9).
- Order intake rose by 7% to SEK 3,248 M (3,022).
- Earnings after tax per share after dilution were SEK 1.12 (1.13).
- The consulting market remained very strong with high demand for consultants in all skills segments where Ework is active.
- Ework is reiterating the outlook for 2017 stated in its Year-end Report 2016: Ework judges that it has the potential for the full year 2017 to continue to progress in line with its long-term targets.
First half-year 2017 compared to 2016
- Net sales increased by 32% to SEK 4,778 M (3,619).
- EBIT increased by 18% to SEK 52.3 M (44.4).
- Earnings after tax per share after dilution were SEK 2.33 (2.00).
"Ework's operations continued to grow in the second quarter, on what is still a very strong market. Progress in the quarter is in line with our budgeted, aggressive plan towards our long-term financial targets."
Zoran Covic, CEO
Quarterly order intake
Net sales and EBIT
Ework's operations continued to grow in the quarter on what is still a very strong consulting market. Progress is in line with our budgeted, aggressive plan towards our long-term financial targets.
Ework's positive progress continued in the second quarter. Net sales were up by 23% in the quarter, and EBIT was in line with the previous year. Progress in the quarter was brisk, and as planned. We are continuing to reinforce our organisation to achieve the changes necessary to reach our longterm growth targets.
Progress compared to the previous year was impacted by calendar effects, not least in terms of order intake, where the comparison is against a really strong second quarter of the previous year. We are growing and are still seeing strong underlying trends.
As previously, growth is broad based, across all geographical segments and in most consulting segments. The Ework Barometer survey, which was conducted in the period, is a sign of the market's continued strength. The optimism of participating consultants is higher than at any time in the previous ten years that the survey has been conducted—as many as 92% stated that they expected demand to sustain or increase over the next year. Many indicated that they had been able to increase pricing, albeit fairly modestly, which has also become apparent in our daily business.
This hot market means we are keeping full focus on client deliveries, while continuing to keep working on our long-term future-oriented business development. The implications include continued investment in digitalising the matching process to increase our efficiency and scalability still more.
I continue to take a positive view of the outlook for the second half-year and we are retaining our estimates for the financial year.
Zoran Covic, CEO
Stockholm, Sweden, 20 July 2017
SECOND QUARTER 2017
A really strong market
Market
The Nordic consulting market was very strong in the second quarter of the year. Demand for consultants for new assignments grew in virtually all the skills segments and all geographical markets where Ework is active. Accordingly, the long-term positive demand trend continued. We think Ework and the broker segment kept increasing their shares of the consulting market.
Ework's demand indicators, such as the number of client enquiries received, applications from consultants, the relationship between different skills segments, etc. suggest continued increased demand. The number of available consultants decreased somewhat, with some increase to consultant pricing, which is a sign of generally higher utilization. We conducted our regular consultant survey, the Ework Barometer, in the period, when the highest share of consultants in the ten years the survey has been conducted indicated that they anticipate stable or increasing demand over the coming year.
The Group's net sales
The Group's net sales for the second quarter increased by 23% to SEK 2,389 M (1,934). Net sales for the first half-year were up by 32% to SEK 4,778 M (3,619). Growth was sourced from all geographical markets, consulting sectors and segments. Sweden represented the highest growth in absolute terms, while the Norwegian, Danish and Finnish grew more in percentage terms.
The Group's profit
The Group's EBIT for the second quarter was SEK 24.9 M (24.9). EBIT for the first half-year 2017 was SEK 52.3 M (44.4), an 18% increase. Profit after financial items was SEK 25.3 M (25.4) in the second quarter and SEK 52.5 M (45.0) for the first half-year, a 17% increase. Profit after tax for the quarter amounted to SEK 19.2 M (19.4), and SEK 40.0 M (34.3) for the first half-year. Earnings in the quarter were impacted by calendar effects, and are in line with plan. Earnings also include our ongoing initiatives to achieve our long-term growth targets.
Significant events
The Group's order intake was up by 7% on the second quarter of the previous year to SEK 3,248 M (3,022). The progress of order intake, which has a greater variation than net sales, is in line with the company's estimates and comparisons are against a very robust second quarter 2016. The number of consultants on assignment increased by 24%, peaking at 7,815 (6,315).
Sweden
The Swedish operation progressed well. Net sales in the quarter rose by 20% to SEK 1,915 M (1,598). Net sales increased by 27% in the first half-year to SEK 3,811M (2,996). The number of new consulting assignments continued to increase in a sustained strong business cycle and positive demand progress on the consulting market.
Earnings in the quarter were impacted by calendar effects and are in line with the firm's plan. Earnings also include ongoing initiatives to achieve our long-term growth targets.
The numbers for the Sweden segment still include the Polish operation, which maintained its positive progress. This market is dynamic, and there is high demand for consultants for new assignments.
Norway
Progress in the Norwegian operation was very positive. Income increased due to continued high demand from existing clients. Net sales rose by 43% in the second quarter to SEK 173.2 M (121.1). Net sales for the first half-year were SEK 367.8 M (224.1), a 64% increase. EBIT was up to SEK 2.9 M (2.5), and was SEK 6.8 M (3.6) for the first half-year.
Denmark
The positive progress of the Danish operation continued. Net sales increased by 41% in the second quarter to SEK 163.3 M (115.8), and net sales increased by 54% in the first half-year to SEK 331.9 M (215.8). EBIT increased to SEK 2.4 M (1.9) for the quarter and SEK 4.3 M (2.7) for the first half-year.
Finland
The net sales of the Finnish operation rose by 39% in the second quarter to SEK 137.4 (99.0). In the first half-year, net sales increased by 46% to SEK 267.2 M (182.8). Work on restructuring measures to improve profitability continued as planned. EBIT remained negative at SEK -0.3 M (-0.1). EBIT for the first half-year was SEK -0.7 M (-0.9).
Key performance data
| SEK 000 | April-June 2017 |
April-June 2016 |
January-June 2017 |
January-June 2016 |
Rolling 4 quarters July '16-June '17 |
Full year 2016 |
|---|---|---|---|---|---|---|
| Net sales | 2,388,735 | 1,934,266 | 4,778,180 | 3,619,143 | 8,744,479 | 7,585,442 |
| EBIT | 24,915 | 24,865 | 52,313 | 44,450 | 100,810 | 92,947 |
| Profit before tax | 25,257 | 25,437 | 52,516 | 44,993 | 101,677 | 94,154 |
| Profit for the period | 19,215 | 19,389 | 40,026 | 34,289 | 78,251 | 72,514 |
| Sales growth, % | 23.5 | 22.8 | 32.0 | 19.4 | 31.0 | 24.6 |
| EBIT margin, % | 1.0 | 1.3 | 1.1 | 1.2 | 1.2 | 1.2 |
| Profit margin, % | 1.1 | 1.3 | 1.1 | 1.2 | 1.2 | 1.2 |
| Return on equity, % | 58.4 | 70.4 | 65.9 | 66.9 | 78.4 | 58.4 |
| Total assets | 2,542,099 | 2,053,168 | 2,542,099 | 2,053,168 | 2,542,099 | 2,328,965 |
| Equity | 106,909 | 92,769 | 106,909 | 92,769 | 106,909 | 135,917 |
| Equity/assets ratio, % | 4.2 | 4.5 | 4.2 | 4.5 | 4.2 | 5.8 |
| Acid test ratio, % | 110 | 108 | 110 | 108 | 110 | 108 |
| Average number of employees | 239 | 216 | 230 | 210 | 223 | 213 |
| Net sales per employee | 9,995 | 8,955 | 20,775 | 17,234 | 39,213 | 35,612 |
| Key performance data per share | ||||||
| Earnings per share before dilution, SEK | 1.12 | 1.13 | 2.33 | 2.01 | 4.55 | 4.22 |
| Earnings per share after dilution, SEK | 1.12 | 1.13 | 2.33 | 2.00 | 4.55 | 4.21 |
| Equity per share before dilution, SEK | 6.2 | 5.4 | 6.2 | 5.4 | 6.2 | 7.9 |
| Equity per share after dilution, SEK | 6.2 | 5.4 | 6.2 | 5.4 | 6.2 | 7.9 |
| Cash flow from operating activities per share before dilution, SEK |
-0.42 | 8.53 | -1.73 | 9.00 | -5.04 | 5.64 |
| Cash flow from operating activities per share after dilution, SEK |
-0.42 | 8.51 | -1.73 | 8.97 | -5.03 | 5.63 |
| Number of shares outstanding at end of period before dilution (000) |
17,188 | 17,085 | 17,188 | 17,085 | 17,188 | 17,188 |
| Number of shares outstanding at end of period after dilution (000) |
17,214 | 17,133 | 17,214 | 17,133 | 17,214 | 17,206 |
| Average number of shares outstanding before dilution (000) |
17,188 | 17,085 | 17,188 | 17,085 | 17,170 | 17,119 |
| Average number of shares outstanding after dilution (000) |
17,214 | 17,143 | 17,213 | 17,140 | 17,197 | 17,135 |
Shareholders
| As of 30 June 2017 | No. of shares | Votes and equity |
|---|---|---|
| Staffan Salén and family through company1 | 4,689,945 | 27.3 % |
| Försäkringsaktiebolaget Avanza Pension | 3,191,104 | 18.6 % |
| Investment AB Öresund | 2,022,759 | 11.8 % |
| Veralda Investment Ltd | 807,813 | 4.7 % |
| Katarina Salén, private and through family company2 | 463,962 | 2.7 % |
| Ålandsbanken ABP, Bank of Åland Ltd | 448,415 | 2.6 % |
| Patrik Salén and family through company3 | 397,000 | 2.3 % |
| Erik Åfors through company4 | 277,291 | 1.6 % |
| Claes Ruthberg | 270,000 | 1.6 % |
| Nordnet Pensionsförsäkring AB | 262,921 | 1.5 % |
| Sub-total | 12,831,210 | 74.7 % |
| Other | 4,356,365 | 25.3 % |
| Total | 17,187,575 | 100 % |
1 Salénia AB 2 Polhavet AB 3 Jippa Investment AB 4 Ingo Invest AB
Financial position
The equity/assets ratio was 4.2% (4.5) at the end of the period, with the somewhat lower equity/ assets ratio due to higher working capital resulting from sales growth.
Cash flow from operating activities for the second quarter was SEK -7.2 M (145.8). The main explanation for the wide fluctuations of working capital at reporting dates is that all payments from clients and to consultants are made at month-ends. Accordingly, a modest shift in payments made or received can have a significant effect on cash flow at a specific time. The Group's net interest-bearing assets were SEK -92 M (121) at the reporting date.
Workforce
The average number of employees increased to 239 (216) excluding consultants employed on a project basis. The increase is due to new appointments resulting from the firm's growth.
Parent Company
The Parent Company's net sales for the second quarter were SEK 1,880 M (1,591). Profit before financial items was SEK 20.4 M (21.4) and profit after tax was SEK 16.2 M (17.1).
The Parent Company's equity at the end of the quarter was SEK 87.1 M (87.6) and the equity/ assets ratio was 6.9% (5.0). Otherwise, the above comments regarding the Group's financial position also apply to the Parent Company where appropriate.
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.
Subsequent events
No significant events have occurred after the end of the reporting period.
Outlook
Ework is retaining the financial targets stated in the firm's Year-end Report for 2016, and the financial targets for the period 2016-2020: Ework will achieve average annual sales growth of 20% and increase average earnings per share by 20% per year.
Ework thinks that a growing share of the workforce will operate as consultants on the labour market of the future. The market's long-term consolidation trend is expected to continue, which
is expected to create good business opportunities for Ework. Ework enjoys a strong market position and competitive offering. Accordingly, Ework expects to keep outgrowing the underlying consultant market in its current geographical markets and skills segments. In addition, it anticipates business opportunities opening up in new geographical markets.
Ework expects demand on the Nordic consulting market to remain strong in 2017 and the consulting market as a whole to grow. In addition, new outsourcing deals may be possible.
Overall, Ework judges that it has the potential for the full year 2017 to continue to progress in line with its long-term targets.
Zoran Covic, CEO
Stockholm, Sweden, 20 July 2017
This Report has not been reviewed by the company's auditor. The information disclosed in this Interim Report is mandatory for Ework Group AB (publ) to publish pursuant to the Swedish Securities Markets Act and the EU Marker Abuse Regulation, MAR. This information was submitted for publication at 08:00 a.m. (CET) on 20 July 2017 by the authority of the above-mentioned executives.
Consolidated Statement of Comprehensive Income
| SEK 000 Note |
April-June 2017 |
April-June 2016 |
January June 2017 |
January June 2016 |
Rolling 4 quarters July '16- June '17 |
Full year 2016 |
|---|---|---|---|---|---|---|
| Operating income | ||||||
| Net sales 1 |
2,388,735 | 1,934,266 | 4,778,180 | 3,619,143 | 8,744,479 | 7,585,442 |
| Work performed by the company for its own use and capitalized |
1,020 | 2,498 | 3,287 | 4,500 | 8,341 | 9,554 |
| Other operating income | 0 | 22 | 65 | 30 | 65 | 30 |
| Total operating income | 2,389,755 | 1,936,786 | 4,781,532 | 3,623,673 | 8,752,885 | 7,595,026 |
| Operating costs | ||||||
| Cost of consultants on assignment | -2,286,411 | -1,844,546 | -4,574,676 | -3,452,365 | -8,363,659 | -7,241,348 |
| Other external costs | -27,098 | -19,432 | -52,445 | -35,897 | -92,658 | -76,110 |
| Personnel costs | -51,012 | -47,723 | -101,479 | -90,539 | -194,621 | -183,681 |
| Depreciation, amortisation and impairment of property, plant & equipment and intangible non-current assets |
-319 | -220 | -619 | -422 | -1,137 | -940 |
| Total operating costs | -2,364,840 | -1,911,921 | -4,729,219 | -3,579,223 | -8,652,075 | -7,502,079 |
| EBIT | 24,915 | 24,865 | 52,313 | 44,450 | 100,810 | 92,947 |
| Profit/loss from financial items Net financial income/expense |
342 | 572 | 203 | 543 | 867 | 1,207 |
| Profit after financial items | 25,257 | 25,437 | 52,516 | 44,993 | 101,677 | 94,154 |
| Tax | -6,042 | -6,048 | -12,490 | -10,704 | -23,426 | -21,640 |
| Profit for the period | 19,215 | 19,389 | 40,026 | 34,289 | 78,251 | 72,514 |
| 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 |
-36 | 1,474 | -284 | 1,794 | 211 | 2,289 |
| Other comprehensive income/costs for the period | -36 | 1,474 | -284 | 1,794 | 211 | 2,289 |
| Comprehensive income for the period | 19,179 | 20,863 | 39,742 | 36,083 | 78,462 | 74,803 |
| Earnings per share | ||||||
| before dilution (SEK) | 1.12 | 1.13 | 2.33 | 2.01 | 4.55 | 4.22 |
| after dilution (SEK) | 1.12 | 1.13 | 2.33 | 2.00 | 4.55 | 4.21 |
| Number of shares outstanding at end of the reporting period: |
||||||
| before dilution (000) | 17,188 | 17,085 | 17,188 | 17,085 | 17,188 | 17,188 |
| after dilution (000) | 17,214 | 17,133 | 17,214 | 17,133 | 17,214 | 17,206 |
| Average number of outstanding shares: | ||||||
| before dilution (000) | 17,188 | 17,085 | 17,188 | 17,085 | 17,170 | 17,119 |
| after dilution (000) | 17,214 | 17,143 | 17,213 | 17,140 | 17,197 | 17,135 |
Consolidated Statement of Financial Position
| SEK 000 | 30 June 2017 | 30 June 2016 | 31 December 2016 |
|---|---|---|---|
| Assets | |||
| Non-current assets | |||
| Intangible non-current assets | 13,312 | 4,823 | 9,911 |
| Property, plant and equipment | 4,045 | 1,960 | 3,584 |
| Non-current receivables | 4,945 | 518 | 4,290 |
| Deferred tax asset | 0 | 773 | 0 |
| Total non-current assets | 22,302 | 8,074 | 17,785 |
| Current assets | |||
| Accounts receivable—trade | 2,337,713 | 1,793,315 | 2,128,139 |
| Prepaid expenses and accrued income | 43,784 | 41,635 | 45,950 |
| Other receivables | 29,800 | 18,787 | 24,889 |
| Cash and cash equivalents | 108,500 | 191,357 | 112,202 |
| Total current assets | 2,519,797 | 2,045,094 | 2,311,180 |
| Total assets | 2,542,099 | 2,053,168 | 2,328,965 |
| Equity and liabilities | |||
| Equity | |||
| Share capital | 2,234 | 2,221 | 2,234 |
| Other paid-up capital | 55,909 | 51,494 | 55,909 |
| Reserves | -4,024 | -4,235 | -3,740 |
| Retained earnings including profit for the period | 52,790 | 43,289 | 81,514 |
| Total equity | 106,909 | 92,769 | 135,917 |
| Non-current liabilities | |||
| Non-current interest-bearing liabilities | 150,102 | 70,023 | 50,008 |
| Total non-current liabilities | 150,102 | 70,023 | 50,008 |
| Current liabilities | |||
| Accounts payable—trade | 2,235,158 | 1,842,178 | 2,081,920 |
| Tax liabilities | 5,938 | 2,025 | 3,434 |
| Other liabilities | 17,507 | 18,621 | 28,821 |
| Accrued expenses and deferred income | 26,485 | 27,552 | 28,865 |
| Total current liabilities | 2,285,088 | 1,890,376 | 2,143,040 |
| Total equity and liabilities | 2,542,099 | 2,053,168 | 2,328,965 |
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 Jan. 2016 | 2,221 | 51,494 | -6,029 | 64,526 | 112,212 |
| Comprehensive income for the period | |||||
| Profit for the period | 34,289 | 34,289 | |||
| Other comprehensive income/costs for the period |
1,794 | 1,794 | |||
| Comprehensive income for the period | 1,794 | 34,289 | 36,083 | ||
| Transactions with the Group's shareholders | |||||
| Dividends | -55,526 | -55,526 | |||
| Closing equity, 30 Jun. 2016 | 2,221 | 51,494 | -4,235 | 43,289 | 92,769 |
| Opening equity, 1 Jul. 2016 | 2,221 | 51,494 | -4,235 | 43,289 | 92,769 |
| Comprehensive income for the period | |||||
| Profit for the period | 38,225 | 38,225 | |||
| Other comprehensive income/costs for the period | 495 | 495 | |||
| Comprehensive income for the period | 495 | 38,225 | 38,720 | ||
| Transactions with the Group's shareholders | |||||
| Warrants exercised by staff | 13 | 4,415 | 4,428 | ||
| Closing equity, 31 Dec. 2016 | 2,234 | 55,909 | -3,740 | 81,514 | 135,917 |
| Opening equity, 1 Jan. 2017 | 2,234 | 55,909 | -3,740 | 81,514 | 135,917 |
| Comprehensive income for the period | |||||
| Profit for the period | 40,026 | 40,026 | |||
| Other comprehensive income/costs for the period | -284 | -284 | |||
| Comprehensive income for the period | -284 | 40,026 | 39,742 | ||
| Transactions with the Group's shareholders | |||||
| Dividends | -68,750 | -68,750 | |||
| Closing equity, 30 Jun. 2017 | 2,234 | 55,909 | -4,024 | 52,790 | 106,909 |
Consolidated Statement of Cash Flows
| SEK 000 | April-June 2017 |
April-June 2016 |
January June 2017 |
January June 2016 |
Rolling 4 quarters July '16- June '17 |
Full year 2016 |
|---|---|---|---|---|---|---|
| Operating activities | ||||||
| Profit after financial items | 25,257 | 25,437 | 52,516 | 44,993 | 101,677 | 94,154 |
| Adjustment for items not included in cash flow | 319 | 220 | 619 | 422 | 1,137 | 940 |
| Income tax paid | -5,253 | -4,335 | -9,678 | -8,669 | -18,372 | -17,363 |
| Cash flow from operating activities before changes in working capital |
20,323 | 21,322 | 43,457 | 36,746 | 84,442 | 77,731 |
| Cash flow from changes in working capital | -27,490 | 124,449 | -73,247 | 116,994 | -171,069 | 19,172 |
| Increase (-)/decrease (+) in operating receivables | -38,161 | -38,150 | -217,514 | -146,204 | -556,856 | -485,546 |
| Increase (+)/decrease (-) in operating liabilities | 10,671 | 162,599 | 144,267 | 263,198 | 385,787 | 504,718 |
| Cash flow from operating activities | -7,167 | 145,771 | -29,790 | 153,740 | -86,627 | 96,903 |
| Investing activities | ||||||
| Acquisition of property, plant & equipment | -560 | -643 | -1,091 | -806 | -3,158 | -2,873 |
| Acquisition of intangible assets | -1,020 | -2,612 | -3,506 | -4,614 | -8,680 | -9,788 |
| Cash flow from investing activities | -1,580 | -3,255 | -4,597 | -5,420 | -11,838 | -12,661 |
| Financing activities | ||||||
| Warrants exercised | 0 | 0 | 0 | 0 | 4,428 | 4,428 |
| Dividend paid to Parent Company shareholders | -68,750 | -55,526 | -68,750 | -55,526 | -68,750 | -55,526 |
| Borrowings | 100,088 | 50,003 | 100,093 | 1,433 | 98,660 | 0 |
| Repayment of loans | 0 | 0 | 0 | 0 | -18,582 | -18,582 |
| Cash flow from financing activities | 31,338 | -5,523 | 31,343 | -54,093 | 15,756 | -69,680 |
| Cash flow for the period | 22,591 | 136,993 | -3,044 | 94,227 | -82,709 | 14,562 |
| Cash and cash equivalents at beginning of period | 86,133 | 53,202 | 112,202 | 95,578 | 191,357 | 95,578 |
| Exchange rate difference | -224 | 1,162 | -658 | 1,552 | -148 | 2,062 |
| Cash and cash equivalents at end of period | 108,500 | 191,357 | 108,500 | 191,357 | 108,500 | 112,202 |
Parent Company Income Statement
| SEK 000 | April-June 2017 |
April-June 2016 |
January June 2017 |
January June 2016 |
Rolling 4 quarters July '16- June '17 |
Full year 2016 |
|---|---|---|---|---|---|---|
| Operating income | ||||||
| Net sales | 1,880,715 | 1,590,513 | 3,748,223 | 2,987,274 | 6,896,533 | 6,135,584 |
| Work performed by the company for its own use and capitalized |
1,020 | 2,498 | 3,287 | 4,500 | 8,341 | 9,554 |
| Other operating income | 5,377 | 3,380 | 10,110 | 7,076 | 16,743 | 13,709 |
| Total operating income | 1,887,112 | 1,596,391 | 3,761,620 | 2,998,850 | 6,921,617 | 6,158,847 |
| Operating costs | ||||||
| Cost of consultants on assignment | -1,804,221 | -1,521,615 | -3,597,911 | -2,858,825 | -6,615,337 | -5,876,251 |
| Other external costs | -24,870 | -16,367 | -46,878 | -30,180 | -82,331 | -65,633 |
| Personnel costs | -37,345 | -36,888 | -73,689 | -68,920 | -142,876 | -138,107 |
| Depreciation, amortisation and impairment of property, plant & equipment and intangible non-current assets |
-256 | -164 | -492 | -320 | -859 | -687 |
| Total operating costs | -1,866,692 | -1,575,034 | -3,718,970 | -2,958,245 | -6,841,403 | -6,080,678 |
| EBIT | 20,420 | 21,357 | 42,650 | 40,605 | 80,214 | 78,169 |
| Profit/loss from financial items | ||||||
| Other interest income and similar items | 799 | 958 | 1,432 | 1,087 | 2,649 | 2,304 |
| Interest expense and similar items | -306 | -203 | -358 | -270 | -578 | -490 |
| Profit after financial items | 20,913 | 22,112 | 43,724 | 41,422 | 82,285 | 79,983 |
| Tax | -4,724 | -4,985 | -9,810 | -9,275 | -18,404 | -17,869 |
| Profit for the period * | 16,189 | 17,127 | 33,914 | 32,147 | 63,881 | 62,114 |
* Profit for the period corresponds to comprehensive income for the period.
Parent Company Balance Sheet
| SEK 000 | 30 June 2017 | 30 June 2016 | 31 December 2016 |
|---|---|---|---|
| Assets | |||
| Non-current assets | |||
| Intangible non-current assets | 13,312 | 4,823 | 9,911 |
| Property, plant and equipment | 3,025 | 1,070 | 2,840 |
| Financial non-current assets | |||
| Other non-current receivables | 4,289 | 45 | 3,795 |
| Participations in Group companies | 22,084 | 22,084 | 22,084 |
| Total financial non-current assets | 26,373 | 22,129 | 25,879 |
| Total non-current assets | 42,710 | 28,022 | 38,630 |
| Current assets | |||
| Accounts receivable—trade | 1,916,349 | 1,502,553 | 1,785,431 |
| Receivables from Group companies | 45,928 | 20,768 | 36,280 |
| Other receivables | 447 | 918 | 412 |
| Prepaid expenses and accrued income | 24,440 | 29,269 | 19,562 |
| Cash and bank balances | 57,978 | 164,377 | 61,104 |
| Total current assets | 2,045,142 | 1,717,885 | 1,902,789 |
| Total assets | 2,087,852 | 1,745,907 | 1,941,419 |
| Equity and liabilities Equity |
|||
| Restricted equity | |||
| Share capital (17,187,575 shares with par value of SEK 0.13) | 2,234 | 2,221 | 2,234 |
| Statutory reserve | 6,355 | 6,355 | 6,355 |
| Development fund | 12,841 | 4,500 | 9,554 |
| Total restricted equity | 21,430 | 13,076 | 18,143 |
| Non-restricted equity | |||
| Share premium reserve | 35,080 | 46,880 | 49,950 |
| Retained earnings | -3,288 | -4,500 | -8,235 |
| Profit for the period | 33,914 | 32,147 | 62,114 |
| Total non-restricted equity | 65,706 | 74,527 | 103,829 |
| Total equity | 87,136 | 87,603 | 121,972 |
| Non-current liabilities | |||
| Liabilities to credit institutions | 150,102 | 70,023 | 50,008 |
| Total non-current liabilities | 150,102 | 70,023 | 50,008 |
| Current liabilities | |||
| Accounts payable—trade | 1,814,434 | 1,553,506 | 1,721,795 |
| Tax liabilities | 2,203 | 1,561 | 1,647 |
| Other liabilities | 15,037 | 14,844 | 24,805 |
| Accrued expenses and deferred income | 18,940 | 18,370 | 21,192 |
| Total current liabilities | 1,850,614 | 1,588,281 | 1,769,439 |
| Total equity and liabilities | 2,087,852 | 1,745,907 | 1,941,419 |
Accounting principles
The Half-year Interim 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 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 2016. The operations in Poland are reported in the Sweden segment for the present.
Note 1 The Group's operating segments
Second quarter 2017 compared to corresponding period of 2016
| Sweden Apr-Jun | Finland Apr-Jun | Denmark Apr-Jun | Norway Apr-Jun | Total Apr-Jun | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| SEK 000 | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 |
| Income from clients | 1,914,814 1,598,375 | 137,370 | 99,001 | 163,304 | 115,837 | 173,247 | 121,053 2,388,735 1,934,266 | |||
| Profit per segment | 38,388 | 36,556 | 1,135 | 1,119 | 3,990 | 2,951 | 4,662 | 3,425 | 48,175 | 44,051 |
| Group-wide expenses |
-18,585 | -15,981 | -1,392 | -1,197 | -1,561 | -1,080 | -1,722 | -928 | -23,260 | -19,186 |
| EBIT | 19,803 | 20,575 | -257 | -78 | 2,429 | 1,871 | 2,940 | 2,497 | 24,915 | 24,865 |
| Net financial items | - | - | - | - | - | - | - | - | 342 | 572 |
| Profit/loss for the period before tax |
25,257 | 25,437 |
First half-year 2017 compared to corresponding period of 2016
| Sweden Jan-Jun | Finland Jan-Jun | Denmark Jan-Jun | Norway Jan-Jun | Total Jan-Jun | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| SEK 000 | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 | 2017 | 2016 |
| Income from clients | 3,811,241 2,996,451 | 267,239 | 182,767 | 331,866 | 215,844 | 367,834 | 224,081 4,778,180 | 3,619,143 | ||
| Profit per segment | 76,896 | 66,663 | 2,021 | 1,680 | 7,779 | 4,978 | 9,797 | 5,569 | 96,493 | 78,890 |
| Group-wide expenses |
-34,898 | -27,673 | -2,752 | -2,537 | -3,519 | -2,275 | -3,011 | -1,955 | -44,180 | -34,440 |
| EBIT | 41,998 | 38,990 | -731 | -857 | 4,260 | 2,703 | 6,786 | 3,614 | 52,313 | 44,450 |
| Net financial items | - | - | - | - | - | - | - | - | 203 | 543 |
| Profit/loss for the period before tax |
52,516 | 44,993 |
Definitions
A number of measures and key indicators appearing in the Interim Report are defined below. Most should be considered generally accepted, and of such nature that they could be expected to be presented in this Interim Report to give a view of the Group's results of operations, profitability and financial position. Most measures and key indicators are directly reconcilable with the financial statements.
Consultants on assignment | The number of consultants working on active full or part-time assignments
Earnings per share | Profit after tax in relation to the number of shares.
EBIT | Earnings before interest and taxes
Equity/assets ratio | Equity in relation to total assets.
Equity per share | Equity in relation to the number of shares outstanding before dilution at the end of the period.
Interest-bearing assets | Cash and cash equivalents.
Net interest-bearing assets | Cash and cash equivalents less non-interest-bearing liabilities
Operating margin, EBIT margin | EBIT in relation to net sales.
Order intake | Ordered net sales on new or extended consulting assignment contracts in the period.
Profit margin | Profit before tax in relation to net sales.
Quick ratio | Current assets in relation to current liabilities.
Return on equity | Profit after tax in relation to average equity.
Sales growth | Net sales for the period less net sales for the comparative period in relation to net sales for the comparative period.
Working capital | Current assets less current liabilities.
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 7,500 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
Interim Report, Nine Months 26 October 2017
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