Earnings Release • Mar 12, 2020
Earnings Release
Open in ViewerOpens in native device viewer
| Informazione Regolamentata n. 0136-4-2020 |
Data/Ora Ricezione 12 Marzo 2020 13:27:11 |
MTA - Star | |
|---|---|---|---|
| Societa' | : | GEFRAN | |
| Identificativo Informazione Regolamentata |
: | 128657 | |
| Nome utilizzatore | : | GEFRANN04 - Coffano | |
| Tipologia | : | 1.1 | |
| Data/Ora Ricezione | : | 12 Marzo 2020 13:27:11 | |
| Data/Ora Inizio Diffusione presunta |
: | 12 Marzo 2020 13:27:12 | |
| Oggetto | : | ending 31 December 2019 | Gefran: the Board of Directors approves the draft financial statements for the year |
| Testo del comunicato |
Vedi allegato.
| (Euro / 000) | 31 December 2019 | 31 December 2018 | ||
|---|---|---|---|---|
| Revenues | 140,535 | 100.0% | 135,571 | 100.0% |
| EBITDA | 19,730 | 14.0% | 20,058 | 14.8% |
| EBIT | 10,375 | 7.4% | 13,743 | 10.1% |
| Profit (loss) before tax | 10,069 | 7.2% | 13,187 | 9.7% |
| Result from operating activities | 7,042 | 5.0% | 9,026 | 6.7% |
| Net profit (loss) from assets held for sale | - | 0.0% | (875) | -0.6% |
| Group net profit (loss) | 7,042 | 5.0% | 8,151 | 6.0% |
| (Euro / 000) | 31 December 2019 | 31 December 2018 |
|---|---|---|
| Invested capital from operations | 88,331 | 77,335 |
| Net working capital | 28,542 | 32,055 |
| Shareholders' equity | 75,044 | 72,814 |
| Net financial position | (13,287) | (4,521) |
| Operating cash flow | 18,045 | 18,992 |
| Investments | 16,006 | 9,438 |
Provaglio d'Iseo (BS), 12 March 2020 – The GEFRAN S.p.A. Board of Directors met today, chaired by Maria Chiara Franceschetti, via video conference and unanimously approved the company's draft financial statement, consolidated financial statement and non-financial consolidated statement at 31 December 2019.
With reference to consolidated results, revenues as of 31 December 2019 amount to Euro 140.535 million, as compared with revenues of Euro 135.571 million in the same period in 2018, registering Euro 4.964 million in growth. The growth rate of +3.7% is a result of the change in the scope of
consolidation resulting from the takeover of Elettropiemme S.r.l. in January of last year. Without this effect, revenues would be lower than in the same period in the previous year (-0.6%).
The breakdown of revenues by geographical region shows strong growth in North America (+42.3%, net of the positive effect of the favourable exchange rate trend), particularly in the second half, and in South America (+10.1%), while sales fell in non-EU Europe (-34.2%) and the European Union (-3.7%). The growth recorded in Italy (+4.9%) was due to the change in the scope of the consolidation, without which there would have been a decrease in sales compared to the previous year (-7.5%).
The breakdown of revenues by business area reveals growth in the motion control business thanks to increased sales of products for custom projects (+5.3%) and of automation components (+10.4%). In the second case, the increase was generated by the newly purchased Elettropiemme S.r.l., without which sales in the business line would have been less than in the previous period (-4.4%). On the other hand, sales in the sensors business line contracted (-2.1%), mainly in the Asian, European and Italian markets.
Added value at 31 December 2019 amounted to 92.901 million Euro (89.754 at 31 December 2018) and corresponded to 66.1% of revenues (similar to the previous year's percentage). The entry of Elettropiemme S.r.l. into the Group contributed to the increase in added value, net of which the figure for the year 2019 would have been 89.896 million Euro, representing 66.7% of revenues.
Other operating costs in the year 2019 amounted to 23.921 million Euro, down compared to the 2018 figure of 23,799 million Euro, representing 17% of revenues (as compared to 17.6% in 2018). These cost items include the entry of Elettropiemme S.r.l. into the Group (0.434 million Euro) and a decrease in the cost of third-party assets due to application of the new accounting standard IFRS16, which sees the transfer of lease payments for the period (1.002 million Euro).
Personnel costs in the year 2019 amounted to 49.250 million Euro, as compared to 45.897 million Euro in 2018, an increase originated both by the newly acquired Elettropiemme S.r.l., which had 41 employees at the time of the purchase, and by new hiring by the Group, growing from 771 employees on 31 December 2018 to a total of 829 on 31 December 2019.
EBITDA at 31 December 2019 amounted to 19.730 million Euro (20.058 million Euro at 31 December 2018), corresponding to 14% of revenues (14.8% at 31 December 2018), down by 0.328 million Euro. The addition of Elettropiemme S.r.l. to the Group brought an increase of 1,033 million Euro, without which EBITDA would have been 1.361 million Euro lower than in 2018. The decrease is primarily attributable to higher operating costs during the period, only partly compensated by the greater added value earned and the positive effect of application of the new IFRS16 accounting standard, which requires reversal of leasing fees in the period.
EBIT as of 31 December 2019 was positive and equal to 10.375 million Euro, representing 7.4% of revenues, compared to an EBIT of 13.743 million Euro (10.1% of revenues) at 31 December 2018, a decrease of 3.368 million Euro. EBIT reflects a 1.531 million Euro drop in the value of assets as a result of demolition of a building used by the sensors business, expansion of which required additional space for new production lines. Considering that the building originally identified for this purpose was unable to guarantee sufficient technological and energy performance and long-term sustainability, it was demolished to permit construction of a more advanced, functional building. The work was completed in December 2019, and work on the new plant began in January 2020. If this loss is eliminated, along with the positive impact of the addition of Elettropiemme S.r.l. to the Group, EBIT in 2019 would total 11.136 million Euro, 2.607 million Euro lower than the 2018 figure.
The net profit from assets held for sale at 31 December 2019 was zero, while the figure for 31 December 2018 was negative by 0.875 million Euro and related to the adjustment of the amount of
assets held for sale relating to know-how in the photovoltaic business at its estimated realisable value, minus taxes.
Group net profit in the year 2019 was 7.042 million Euro, compared with a profit of 8.151 million Euro in 2018. When the positive impact of the newly purchased Elettropiemme S.r.l. and the loss of value of assets described above are eliminated, net profit at 31 December 2019 is 8,061 million Euro, 0.090 million Euro higher than the 2018 figure.
Net working capital at 31 December 2019 is 28.542 million Euro, as compared with 32.055 million Euro at 31 December 2018, a total decrease of 3.513 million Euro: inventory increased by 1.570 million Euro, trade receivables dropped by 0.877 million Euro and trade payables increased by 4.206 million Euro over 31 December 2018.
Shareholders' equity at 31 December 2019 was 75.044 million Euro, compared with 72.814 million Euro at 31 December 2018. The change was primarily a result of the positive result in the period, totalling 7.042 million Euro, absorbed by distribution of 4.599 million Euro in dividends on profit in 2018.
Investment in 2019 amounted to 16.006 million Euro (9.438 million Euro in the previous year).
Net financial position at 31 December 2019 was negative and equal to 13.287 million Euro, 8.766 million Euro worse than the figure for 31 December 2018, when it was negative by 4.521 million Euro. This change is mainly due to positive cash flows from ordinary operations (18.045 million Euro), absorbed by technical investments in the period (15.644 million Euro), distribution of dividends (4.599 million Euro), the net effect of the acquisition of Elettropiemme S.r.l. (0.231 million Euro) and payment of taxes (2.183 million Euro). In addition to this, there was the negative effect of the application of IFRS 16, which led to a worsening of the company's net financial position (3.084 million Euro).
Net financial debt comprises short-term cash and cash equivalents of 10.713 million Euro and medium- /long-term debt of 24 million Euro.
Considering further events unforeseeable as of today, Gefran reconsiders the growing perspectives previously expected and foresees revenues in line with the previous financial year and margins that could possibly decrease.
***
Maria Chiara Franceschetti, Chairman of the Gefran Group, comments: "The results of the year 2019 confirm the Group's stable ability to grow and generate value even in a complex economic scenario with growing competition on the market. In 2019 we concentrated on our core business and continued implementing our three-year plan for investment in technological capital (plants and equipment for innovating and increasing the efficiency of our production) and human capital (increasing our professional staff)".
"The implementation of our plan reinforces our technologies, productive assets and know-how, adding to the Group's capacity to respond to demand for efficiency, quality and dependability as a result of the evolution of the market. We're doing all this while safeguarding the Group's solidity, as demonstrated by our net financial position at 31 December".
The Gefran Group Chairman offered the following comments on the situation created by the spread of the COVID-19 virus: "We're working in full compliance with the orders issued by the medical and government authorities to protect our employees' health and guarantee continuity of supplies and services for our customers. Our production plants are fully operative, as are our offices, through smart
working. We believe it is early to speculate on future developments in the medical emergency in the countries where we work, but we're confident we have the solidity required to face its predictable economic impact. As always, we will concentrate on our work and keep working toward achievement of our goals".
***
The Group has decided to apply the new standard starting on 1 January 2019, on the basis of what is known as the modified retrospective approach, in which the value of the assets is equal to the value of the financial liabilities; moreover, as permitted by the IASB, practical expedients have been used such as exclusion of contracts with a residual duration of less than 12 months or contracts for which the fair value of the asset is calculated to fall under the conventional threshold of 5 thousand American Dollars (modest unitary value). As of 31 December 2019 the Group has a total of 205 contracts in place for leasing of vehicles, machinery, industrial equipment and electronic office machinery, as well as for rental of real estate. On the basis of the values and terms specified above, 172 of these contracts are subject to application of IFRS 16, while 71 are excluded. The overall impact of application of the standard as of 31 December 2019 involves entry of non-current tangible assets under the item "Usage rights" (with a net value of 3.089 million Euro) and financial payables in Net Financial Position under the items "Non-current financial payables for leasing under IFRS 16" and "Current financial payables for leasing under IFRS 16" (totalling 3.084 million Euro). As for economic impact in the year 2019, the item "Amortisation of usage rights" amounts to 1.146 million Euro, while the "Charges for financial liabilities" includes "Interest on financial payables for leasing under IFRS 16" totalling 0.039 million Euro. Also note that IFRS 16 has resulted in a 1.190 million Euro reduction of "Service costs" due to reversal of rental and leasing fees.
On 1 October 2018 Gefran S.p.A. contributed its motion control business located in the plant in Gerenzano (VA) to Gefran Drives and Motion S.r.l., established in July 2018. The economic result of Gefran S.p.A. in the first three quarters of 2018 therefore includes the motion control business, while the figures for the last quarter of 2018 are reported by the new entity.
As for the results of Gefran S.p.A. only, the year 2019 closed with revenues of 61.034 million Euro, down 23.998 million Euro since 2018, when they included 21.671 million Euroin revenues from products in the motion control business in the first three quarters. With the same scope of consolidation, revenues dropped by 2.327 million Euro (-3.7% over the previous year).
EBIT in the year 2019 is positive at 5.516 million Euro (9% of revenues), as compared to a positive EBIT of 8.809 million Euro on 31 December 2018, which included the EBIT of the motional control business unit for the first three quarters of the year, negative by 0.033 million Euro; if this effect is excluded, the drop is a result of lower added value and the loss of value of assets entered as a result of demolition of a building used by the sensors business unit, the expansion of which required additional space for new production lines.
Net profit as of 31 December 2019 amounted to 6.222 million Euro, as compared to a net profit of 7.630 million Euro in 2018, a decrease of 1.408 million Euro.
Working capital totalled 12.315 million Euro in 2019, down 0.885 million Euro over 31 December 2018; the variation includes a 0.166 million Euro drop in the value of inventory, a 1.545 million Euro drop in trade receivables and a 0.826 million Euro drop in trade payables.
Shareholders' equity increased by Euro 1.306 million compared with 31 December 2018 due to recognition of annual profit (Euro 6.222 million ) and decreased by Euro 4.599 million due to the payment of dividends on the 2018 profit.
Net indebtedness at 31 December 2019 amounts to 19.846 million Euro, a drop of 2.311 million Euro over 31 December 2018. This change essentially originates from positive cash flows from typical operations (9.710 million Euro), mitigated by the negative flows in technical investments (8.375 million Euro) and distribution of dividends in May 2019 (4.599 million Euro).
Shareholders are summoned to an Extraordinary and Ordinary Shareholders' Meeting to be held in GEFRAN S.P.A.'s offices in Via Statale Sebina, no.74, Provaglio d'Iseo (BS), on 28 April 2020 at 17:00, first call, and, if necessary, in the same place at 17:00 on 19 May 2020, second call, to discuss and resolve on the following
5.1 Determination of the number of members of the Board of Directors; 5.2 Determination of the duration of the office; 5.3 Appointment of directors; 5.4 Determination of the annual fee of the members of the Board of Directors.
In view of the result of the year 2019, the Board of Directors has resolved to propose to the Shareholders' Meeting the distribution of a dividend of 0.15 Euro per share in circulation (not including own shares), through use of the necessary amount of the net profit for the year, and to allocate to retained earnings the remaining amounts. The dividend, in compliance with the provisions of the "Regulation of the markets organised and managed by Borsa Italiana S.p.A.", will be paid as follows: ex-dividend date 11 May 2020, in payment as from 13 May 2020.
The Board of Directors has resolved to ask the Shareholders' Meeting to authorise the purchase and disposal of ordinary shares in the Company up to a maximum of 1,440,000 shares, equivalent to 10% of the share capital. The authorisation is requested for a period of 18 months from the date of the shareholders' resolution. Authorisation to buy and dispose of own shares is required for the following purposes:
Acquisitions and disposals of own shares, which must comply with market practices and the regulatory provisions in force, will take into account the own shares currently in the portfolio in each case.
Own shares will be purchased at a unit price that is not less than their nominal value and not higher than the average price over the last three trading days prior to the purchase date plus 15%.
The sale price will be established on each occasion by the Board, based on the share price trend prior to the transaction and in the Company's best interest. The minimum price may not be more than 10% lower than the price registered during the trading session prior to each disposal; this price limit shall not be applied in the case of a disposal other than sale.
For further details, please see the Explanatory Report on items on the agenda of the Shareholders' Meeting, published on the Company's website www.gefran.com.
*** At the Board meeting, independence requirements were checked in accordance with art. 3.P.2 of the Code of Conduct of Listed Companies. Non-executive directors Mario Mazzoleni, Daniele Piccolo and Monica Vecchiati were found to possess the requirements of independence.
Pursuant to paragraph 2 of article 154-bis of the Consolidated Law on Finance, Fausta Coffano, the executive in charge of financial reporting, declares that the information contained in this press release accurately represents the figures contained in the Group's accounting records.
***
***
Please note that the Financial Statement and the Consolidated Financial Statement at 31 December 2019 with its relevant reports, and the consolidated non financial declaration, together with the Annual Report on Corporate Governance and Ownership Structure, and the Report on Remuneration, will be available from 30 March 2020 at the Company's registered offices and may also be viewed in the "Investors / Financial Reports" and in the "Governance / Shareholders' meeting" section of the
Company's internet site (www.gefran.com) and on the internet site managed by Spafid Connect S.p.A.. ().
*** Please note that the financial statements figures are currently subject to audit by the Board of Statutory Auditors and by the Independent Audit Firm.
*** This press release contains some "alternative performance indicators" not included in the IFRS accounting principles, whose meaning and content, in line with recommendation ESMA/2015/1415 of 5 October 2015, are illustrated below.
Specifically, the alternative indicators used in the report on the income statement are:
Added value: the direct margin resulting from revenues, including only direct material, gross of other production costs, such as personnel costs, services and other sundry costs;
EBITDA: the operating result before depreciation, amortisation and impairment. The purpose of this indicator is to present the Group's operating profitability before the main non-monetary items;
EBIT: operating profit before financial management and taxes. The purpose of this indicator is to present the Group's operating profitability.
Alternative indicators used in the report on the reclassified statement of financial position are:
Net non-current assets: the algebraic sum of the following items in the statement of financial position:
Goodwill
Deferred tax assets
Working capital: the algebraic sum of the following items in the statement of financial position:
Inventories
Other liabilities
Net invested capital: the algebraic sum of fixed assets, operating capital and provisions;
Net financial position: algebraic sum of the following items:
Contacts:
Fausta Coffano Investor Relations Gefran SpA, Via Sebina 74 25050 Provaglio d'Iseo (BS) Tel +39 030 98881 Fax + 39 030 9839063 [email protected] www.gefran.com
Twister communications group SpA Via Valparaiso,3 – 20144 Milan Tel +39 02 438114200 Pietro Cobor [email protected] www.twistergroup.it
The Gefran Group operates directly in the main international markets, through sales branches in Italy, France, Germany, Switzerland, the UK, Belgium, Spain, Turkey, the US, Brazil, China, Singapore and India, and through manufacturing branches also in Germany, Switzerland, Brazil, the US and China. The Gefran Group currently has more than 800 employees.
The key factors behind Gefran's success are specialist know-how, design and production flexibility, capacity for innovation and the quality of its processes and products. With total control of process technology and application know-how, Gefran creates instruments and integrated systems for specific applications in various industrial sectors, including plastics processing, food, pharmaceuticals, and packaging and die-casting machines.
Gefran, which has been listed on the Italian Stock Exchange since 9 June 1998, became part of the STAR (high-requisite stock) segment in 2001 and has been listed in the ALL STAR class since 31 January 2005 (which became the FTSE Italia STAR Index on 1 June 2009).
Consolidated Income Statement, Consolidated Results by Line of Business, Breakdown of Consolidated Income by Geographical Region, Consolidated Statement of Financial Position and Consolidated Cash Flow Statement.
Income Statement of Gefran S.p.A., Statement of Financial Position of Gefran S.p.A. and Cash Flow Statement of Gefran S.p.A..
| 31 December 2019 |
31 December 2018 |
Changes 2019-2018 | |||
|---|---|---|---|---|---|
| (Euro / 000) | Total | Total | Value | % | |
| a | Revenues | 140,535 | 135,571 | 4,964 | 3.7% |
| b | Increases for internal work | 2,574 | 1,425 | 1,149 | 80.6% |
| c | Consumption of materials and products | 50,208 | 47,242 | 2,966 | 6.3% |
| d | Added value (a+b-c) | 92,901 | 89,754 | 3,147 | 3.5% |
| and | Other operating costs | 23,921 | 23,799 | 122 | 0.5% |
| f | Personnel costs | 49,250 | 45,897 | 3,353 | 7.3% |
| g | EBITDA (d-e-f) | 19,730 | 20,058 | (328) | -1.6% |
| h | Depreciation, amortisation and impairment | 9,355 | 6,315 | 3,040 | 48.1% |
| i | EBIT (g-h) | 10,375 | 13,743 | (3,368) | -24.5% |
| l | Gains (losses) from financial assets/liabilities | (486) | (501) | 15 | 3.0% |
| m | Gains (losses) from shareholdings valued at equity | 180 | (55) | 235 | 427.3% |
| n | Profit (loss) before tax (i±l±m) | 10,069 | 13,187 | (3,118) | -23.6% |
| o | Taxes | (3,027) | (4,161) | 1,134 | 27.3% |
| p | Result from operating activities (n±o) | 7,042 | 9,026 | (1,984) | -22.0% |
|---|---|---|---|---|---|
| q | Net profit (loss) from assets held for sale | - | (875) | 875 | 100.0% |
| r | Group net profit (loss) (p±q) | 7,042 | 8,151 | (1,109) | -13.6% |
(Auditing still in progress)
| 31 December 2019 | 31 December 2018 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (Euro / 000) | Revenu es |
EBITD A |
% of revenu es |
EBIT | % of revenu es |
Revenu | es | EBITD A |
% of revenu es |
EBIT | % of revenu es |
| Sensors | 60,582 | 14,663 | 24.2% | 9,960 | 16.4% | 61,893 | 18,439 | 29.8% | 15,93 0 |
25.7% | |
| Automation components | 41,391 | 4,128 | 10.0% | 1,608 | 3.9% | 37,475 | 3,326 | 8.9% | 1,360 | 3.6% | |
| Motion Control | 43,953 | 939 | 2.1% | (1,19 3) |
-2.7% | 41,740 | (1,707) | -4.1% | (3,54 7) |
-8.5% | |
| Eliminations | (5,391) | - | n.s. | - | n.s. | (5,537) | - | n.s. | - | n.s. | |
| Total | 140,535 | 19,730 | 14.0% | 10,37 5 |
7.4% | 135,571 | 20,058 | 14.8% | 13,74 3 |
10.1% |
| (Euro / 000) | 31 December 2019 | 31 December 2018 | Changes 2019-2018 | |||
|---|---|---|---|---|---|---|
| value | % | value | % | value | % | |
| Italy | 43,342 | 30.8% | 41,305 | 30.5% | 2,037 | 4.9% |
| European Union | 34,861 | 24.8% | 36,205 | 26.7% | (1,344) | -3.7% |
| Non-EU Europe | 4,588 | 3.3% | 6,972 | 5.1% | (2,384) | -34.2% |
| North America | 21,656 | 15.4% | 14,757 | 10.9% | 6,899 | 46.8% |
| South America | 4,359 | 3.1% | 3,959 | 2.9% | 400 | 10.1% |
| Asia | 30,987 | 22.0% | 31,621 | 23.3% | (634) | -2.0% |
| Rest of World | 742 | 0.5% | 752 | 0.6% | (10) | -1.3% |
| Total | 140,535 | 100% | 135,571 | 100% | 4,964 | 3.7% |
(Auditing still in progress)
| (Euro / 000) | 31 December 2019 | 31 December 2018 | ||
|---|---|---|---|---|
| value | % | value | % | |
| Intangible assets | 13,558 | 15.3 | 12,376 | 16.0 |
| Tangible assets | 47,850 | 54.2 | 38,955 | 50.4 |
| Other non-current assets | 9,536 | 10.8 | 9,801 | 12.7 |
| Net non-current assets | 70,944 | 80.3 | 61,132 | 79.0 |
| Inventories | 24,548 | 27.8 | 22,978 | 29.7 |
| Trade receivables | 28,931 | 32.8 | 29,808 | 38.5 |
| Trade payables | (24,937) | (28.2) | (20,731) | (26.8) |
| Other assets/liabilities | (3,484) | (3.9) | (9,027) | (11.7) |
| Working capital | 25,058 | 28.4 | 23,028 | 29.8 |
| Provisions for risks and future liabilities | (2,171) | (2.5) | (1,674) | (2.2) |
| Deferred tax provisions | (647) | (0.7) | (627) | (0.8) |
| Employee benefits | (4,853) | (5.5) | (4,524) | (5.8) |
| Invested capital from operations | 88,331 | 100.0 | 77,335 | 100.0 |
| Net invested capital | 88,331 | 100.0 | 77,335 | 100.0 |
| Shareholders' equity | 75,044 | 85.0 | 72,814 | 94.2 |
| Non-current financial payables | 21,916 | 24.8 | 11,864 | 15.3 |
| Current financial payables | 12,643 | 14.3 | 10,817 | 14.0 |
| Financial payables for IFRS 16 leases (current and non-current) | 3,084 | 3.5 | - | - |
| Financial liabilities for derivatives (current and non-current) | 169 | 0.2 | 28 | 0.0 |
| Financial assets for derivatives (current and non-current) | (1) | (0.0) | (19) | (0.0) |
| Other non-current financial investments | (97) | (0.1) | (126) | (0.2) |
| Cash and cash equivalents and current financial receivables | (24,427) | (27.7) | (18,043) | (23.3) |
| Net debt relating to operations | 13,287 | 15.0 | 4,521 | 5.8 |
| Total sources of financing | 88,331 | 100.0 | 77,335 | 100.0 |
| (Euro / 000) | 31 December 2019 |
31 December 2018 |
|---|---|---|
| A) CASH AND CASH EQUIVALENTS AT THE START OF THE PERIOD | 18,043 | 24,006 |
| B) CASH FLOW GENERATED BY (USED IN) OPERATIONS IN THE PERIOD: | ||
| Net profit (loss) for the period | 7,042 | 8,151 |
| Depreciation, amortisation and impairment | 9,355 | 6,315 |
| Provisions (Releases) | 1,770 | 2,732 |
| Capital (gains) losses on the sale of non-current assets | (350) | 8 |
| Impairment of assets held for sale | - | 1,214 |
| Net result from financial operations | 345 | 556 |
| Taxes | 1,963 | 2,293 | |
|---|---|---|---|
| Change in provisions for risks and future liabilities | (1,012) | (1,097) | |
| Change in other assets and liabilities | (5,004) | 1,191 | |
| Change in deferred taxes | 1,039 | 1,529 | |
| Change in trade receivables | 2,017 | (651) | |
| of which related parties: | - | 55 | |
| Change in inventories | (2,186) | (4,956) | |
| Change in trade payables | 3,066 | 1,707 | |
| of which related parties: | (193) | 223 | |
| TOTAL | 18,045 | 18,992 |
| C) CASH FLOW GENERATED BY (USED IN) INVESTMENT ACTIVITIES | |||
|---|---|---|---|
| Investments in: | |||
| - Property, plant & equipment and intangible assets | (15,644) | (9,411) | |
| of which related parties: | (470) | (919) | |
| - Acquisitions net of acquired cash | (231) | - | |
| - Financial receivables | (8) | 6 | |
| Disposal of non-current assets | 1,487 | 52 | |
| TOTAL | (14,396) | (9,353) | |
| D) FREE CASH FLOW (B+C) | 3,649 | 9,639 | |
| E) CASH FLOW GENERATED BY (USED IN) FINANCING ACTIVITIES | |||
| New financial payables | 21,785 | 5,000 | |
| Repayment of financial payables | (9,781) | (9,462) | |
| Increase (decrease) in current financial payables | (425) | (1,789) | |
| Outgoing cash flow due to IFRS 16 | (1,190) | - | |
| Taxes paid | (2,183) | (3,744) | |
| Interest paid | (756) | (1,491) | |
| Interest received | 93 | 691 | |
| Sale (purchase) of own shares | - | (156) | |
| Change in shareholders' equity reserves | - | 487 | |
| Dividends paid | (4,599) | (5,040) | |
| TOTAL | 2,944 | (15,504) | |
| F) CASH FLOW FROM CONTINUING OPERATIONS (D+E) | 6,593 | (5,865) | |
| G) Exchange rate translation differences on cash at hand | (209) | (98) | |
| H) Net change in cash at hand (F+G) | 6,384 | (5,963) | |
| I) CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD (A+H) | 24,427 | 18,043 |
| (Euro / 000) | 31 December 2019 |
31 December 2018 |
Changes 2019-2018 | ||
|---|---|---|---|---|---|
| Total | Total | Value | % | ||
| a | Revenues | 61,034 | 85,032 | (23,998) | -28.2% |
| b | Increases for internal work | 1,528 | 1,242 | 286 | 23.0% |
| c | Consumption of materials and products | 18,121 | 31,240 | (13,119) | -42.0% |
| d | Added value (a+b-c) | 44,441 | 55,034 | (10,593) | -19.2% |
| and | Other operating costs | 12,230 | 14,321 | (2,091) | -14.6% |
| f | Personnel costs | 20,807 | 26,872 | (6,065) | -22.6% |
| g | EBITDA (d-e-f) | 11,404 | 13,841 | (2,437) | -17.6% |
| h | Depreciation, amortisation and impairment | 5,888 | 5,032 | 856 | 17.0% |
| i | EBIT (g-h) | 5,516 | 8,809 | (3,293) | -37.4% |
| l | Gains (losses) from financial assets/liabilities | 2,182 | 2,302 | (120) | -5.2% |
| n | Profit (loss) before tax (i±l) | 7,698 | 11,111 | (3,413) | -30.7% |
| o | Taxes | (1,476) | (2,615) | 1,139 | 43.6% |
| p | Result from operating activities (n±o) | 6,222 | 8,496 | (2,274) | -26.8% |
| q | Profit (loss) from assets held for sale | - | (866) | 866 | 100.0% |
| r | Net profit (loss) (p±q) | 6,222 | 7,630 | (1,408) | -18.5% |
| (Euro / 000) | 31 December 2019 | 31 December 2018 | ||
|---|---|---|---|---|
| value | % | value | % | |
| Intangible assets | 4,575 | 5.4 | 4,009 | 4.9 |
| Tangible assets | 25,787 | 30.4 | 23,148 | 28.5 |
| Other non-current assets | 48,211 | 56.8 | 49,394 | 60.8 |
| Net non-current assets | 78,573 | 92.5 | 76,551 | 94.2 |
| Inventories | 5,225 | 6.2 | 5,391 | 6.6 |
| Trade receivables | 20,152 | 23.7 | 21,697 | 26.7 |
| Trade payables | (13,062) | (15.4) | (13,888) | (17.1) |
| Other assets/liabilities | (2,820) | (3.3) | (5,188) | (6.4) |
| Working capital | 9,495 | 11.2 | 8,012 | 9.9 |
| Provisions for risks and future liabilities | (922) | (1.1) | (866) | (1.1) |
| Deferred tax provisions | - | - | (4) | (0.0) |
| Employee benefits | (2,234) | (2.6) | (2,398) | (2.9) |
| Invested capital from operations | 84,912 | 100.0 | 81,295 | 100.0 |
| Invested capital from assets held for sale | - | - | - | - |
| Net invested capital | 84,912 | 100.0 | 81,295 | 100.0 |
| Shareholders' equity | 65,066 | 76.6 | 63,760 | 78.4 |
| Non-current financial payables | 21,079 | 24.8 | 11,864 | 14.6 |
| Current financial payables | 22,726 | 26.8 | 19,738 | 24.3 |
| Financial payables for IFRS 16 leases (current and non-current) | 488 | 0.6 | - | - |
| Financial liabilities for derivatives (current and non-current) | 169 | 0.2 | 28 | 0.0 |
| Financial assets for derivatives (current and non-current) | (1) | (0.0) | (19) | (0.0) |
| Non-current financial investments | (98) | (0.1) | (126) | (0.2) |
| Cash and cash equivalents and current financial receivables | (24,517) | (28.9) | (13,950) | (17.2) |
| Net debt relating to operations | 19,846 | 23.4 | 17,535 | 21.6 |
| Total sources of financing | 84,912 | 100.0 | 81,295 | 100.0 |
| (Euro / 000) | 31 December |
31 December |
|---|---|---|
| 2019 | 2018 | |
| A) CASH AND CASH EQUIVALENTS AT THE START OF THE PERIOD | 10,245 | 11,365 |
| B) CASH FLOW GENERATED BY (USED IN) OPERATIONS IN THE PERIOD: | ||
| Net profit (loss) for the period | 6,222 | 7,630 |
| Depreciation, amortisation and impairment | 5,888 | 5,032 |
| Provisions (Releases) | 1,134 | 1,772 |
| Capital (gains) losses on the sale of non-current assets | (30) | (4) |
| Capital (gains) losses on the sale of assets held for sale | - | 1,201 |
| Net result from financial operations | (2,177) | (2,302) |
| Taxes | 630 | 681 |
| Change in provisions for risks and future liabilities | (596) | (629) |
| Change in other assets and liabilities | (2,340) | 1,807 |
| Change in deferred taxes | 846 | 1,599 |
| Change in trade receivables | 1,691 | 4,673 |
| of which related parties: | - | 11 |
| Change in inventories | (941) | (4,021) |
| Change in trade payables | (617) | (2,734) |
| of which related parties: | (179) | 206 |
| TOTAL | 9,710 | 14,705 |
| C) CASH FLOW GENERATED BY (USED IN) INVESTMENT ACTIVITIES Investments in: |
||
| - Property, plant & equipment and intangible assets | (8,542) | (7,491) |
| of which related parties: | (357) | (919) |
| - Equity investments and securities | - | (10) |
| - Financial receivables | (1) | 3 |
| Disposal of non-current assets | 168 | 19 |
| TOTAL | (8,375) | (7,479) |
| D) FREE CASH FLOW (B+C) | 1,335 | 7,226 |
| E) CASH FLOW GENERATED BY (USED IN) FINANCING ACTIVITIES | ||
| New financial payables | 20,000 | 5,000 |
| Repayment of financial payables | (9,180) | (9,462) |
| Increase (decrease) in current financial payables | (2,854) | (6) |
| Outgoing cash flow due to IFRS 16 | (207) | - |
| Taxes paid | (500) | (808) |
| Interest (paid) | (263) | (539) |
| Interest received | 38 | 371 |
| Sale (purchase) of own shares | - | (156) |
| Dividends received | 2,545 | 2,294 |
| Dividends paid | (4,599) | (5,040) |
| TOTAL | 4,980 | (8,346) |
| F) CASH FLOW FROM CONTINUING OPERATIONS (D+E) | 6,315 | (1,120) |
| G) NET CHANGE IN CASH AT HAND (F) | 6,315 | (1,120) |
| H) CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD (A+ G) | 16,560 | 10,245 |
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.