Silvano Fashion Group

Annual / Quarterly Financial Statement • Feb 29, 2024

Company	AS Silvano Fashion Group
Type	Company Release
Category	Annual financial report
Disclosure time	29 Feb 2024 23:55:00 +0200
Attachments:	- SFG Q4 2023 ENG vers 28.02.pdf (http://oam.fi.ee/en/download?id=8124) - SFG Q4 2023 EST vers 28.02.pdf (http://oam.fi.ee/en/download?id=8125)
Currency
Title	Silvano Fashion Group Consolidated Interim Financial Report for Q4 and 12 months of 2023
Selected Financial Indicators
Summarized compared to follows:	selected financial indicators of 12 months of 2022 and -------------------------------------------------------------------------------	the Group	for 12 months of 2023 31.12.2023 compared to 31.12.2022 were as
in thousands of EUR	-------------------------------------------------------------------------------	12m 2023	12m 2022 Change
Revenue		58 597	57 667 1.6%
Gross Profit		33 743	30 884 9.3%
Operating profit		17 973	14 665 22.6%
EBITDA		21 120	18 283 15.5%
Net profit for the period		11 107	12 544 -11.5%
Parent company	Net profit attributable equity holders of the	9 927	11 796 -15.8%
Earnings per share (EUR)		0,28	0,33 -15.2%
	Operating cash flow for the period	11 703	14 062 -16.8%
in thousands of EUR	------------------------------------------------------------------------------- -------------------------------------------------------------------------------		31.12.2023 31.12.2022 Change

Total assets	72 252	63 991	12.9%
Total current assets	59 395	50 309	18.1%
Total equity attributable to equity holders of the Parent company	54 120	44 786	20.8%
Cash and cash equivalents	32 878	25 909	26.9%
-------------------------------------------------------------------------------
Margin analysis, % -------------------------------------------------------------------------------	12m 2023	12m 2022 Change
Gross profit	57.6	53.6	7.5%
Operating profit	30.7	25.4	20.9%
EBITDA	36.0	31.7	13.6%
Net profit	19.0		21.8 -12.8%
Net profit attributable to equity holders of the Parent company	16.9		20.5 -17.6%
------------------------------------------------------------------------------- Financial ratios, %		31.12.2023 31.12.2022 Change
------------------------------------------------------------------------------- ROA	14.5		19.0 -23.7%
ROE	20.2		28.1 -28.1%
Price to earnings ratio (P/E)	4.1	3.4	20.6%
Current ratio	5.8	5.1	13.7%
Quick ratio	3.4	2.8	21.4%

Financial performance

The Group`s sales amounted 58 597 thousand EUR during 12 months of 2023, representing a 1.6% increase as compared to the same period of previous year. Overall, wholesale increased by 2.8%, measured in EUR.

The Group's gross profit during 12 months of 2023 amounted to 33 743 thousand EUR and increase by 9.3% compared to previous year. The gross margin during 12 months of 2023 increased by 7.5% compared to 12 months of 2022. The cost of sold goods decreased by 7.2%.

Consolidated operating profit for 12 months of 2023 amounted to 17 973 thousand EUR, compared to 14 665 thousand EUR for 12 months of 2022, increase by 22.6%. The consolidated operating profit margin was 30.7% for 12 months of 2023 (25.4% for 12 months of 2022). Consolidated EBITDA for 12 months of 2023 increased by 15.5% and amounted to 21 120 thousand EUR, which is 36.0% in margin terms (18 283 thousand EUR and 31.7% for 12 months of 2022).

Reported consolidated net profit attributable to equity holders of the Parent company for 12 months of 2023 amounted to 9 927 thousand EUR, compared to net profit of 11 796 thousand EUR for 12 months of 2022, net profit margin attributable to equity holders of the Parent company for 12months of 2023 was 16.9% against net profit 20.5% for 12 months of 2022.

Financial position

As of 31 December 2023 consolidated assets amounted to 72 252 thousand EUR representing increase by 12.9% as compared to the position as of 31 December 2022.

Trade and other receivables increased by 310 thousand EUR as compared to 31 December 2022 and amounted to 1 354 thousand EUR as of 31 December 2023. Inventory balance increased by 1 676 thousand EUR and amounted to 23 940 thousand EUR as of 31 December 2023.

Equity attributable to equity holders of the Parent company increased by 9 334 thousand EUR and amounted to 54 120 thousand EUR as of 31 December 2023. Current liabilities increased by 384 thousand EUR during 12 months of 2023.

Investments

During 12 months of 2023 the Group's investments into property, plant and equipment totalled 1 133 thousand EUR, in previous year same period 445 thousand EUR. Investments were made mainly into opening and renovating own stores, as well into equipment and facilities to maintain effective production for future periods.

Personnel

As of 31 December 2023, the Group employed 1 626 employees, including 500 people in retail operations. The rest were employed in production, wholesale, administration and support operations. In 31.12.2022 there were 1 616 employees, including 499 people in retail operations.

Total salaries and related taxes during 12 months of 2023 amounted to 13 267 thousand EUR ( 12 759 thousand EUR in 12 months of 2022). The remuneration of key management of the Group, including the key executives of all subsidiaries, totalled 552 thousand EUR.

Decisions made by governing bodies during 12 months 2023

On the 24th of May 2023, AS Silvano Fashion Group proposed to the shareholders to adopt the resolutions of the annual general meeting of shareholders without convening the meeting.

The notice of the general meeting was published on May 24, 2023, in the information system NASDAQ OMX Tallinn https://view.news.eu.nasdaq.com/view?id=bc3e622810054b7a49a4f706f81ac5063&lang=e n&src=listed

and Warsaw Stock Exchange, on the website of SFG https://www.silvanofashion.com/investors/company-announcements/ and in the daily newspaper Eesti Päevaleht.

On June 15, 2023 Silvano Fashion Group held its regular Annual General Meeting of Shareholders. The Meeting adopted the following decisions:

? Approved the 2022 Annual Report;

? Left the net profit undistributed and included the net profit of the financial year 2022 in retained earnings.

The protocol of the general meeting was published on the website of AS Silvano Fashion Group

https://www.silvanofashion.com/investors/company-announcements/

(https://www.globenewswire.com/Tracker?data=eqSvB9FOkm2SGnLhlyRqsUdtOHk18ftuqW7m _BJ0KJyow4LIfcGFs-

4YoDMKBvcg4mtXZqcgvDDiXxghkxBh50oXe0tnt2toW_vOwXjGvfXV9SjkeRJavBavUEvzQsHZMzg9nD uFZHClq1_7e-

anBBL6k4lsZCaz2w3tuxnhy0HPb57uqrYj_ngy3LxIWOihCCBz0_SzHHqnFzzG1Z0TkdFtuQ0lsIDCje ITPyhTwYpbv8SglqkMjn5-k7uk9EhqmDBFXeKBCO8wGpDb8zhXU1vtwUw-phxoJM6RUqkg4cJE2EYze-49950OcS7oRfiAG-

JA36eDcpihL2YYD2tKlYY7vd9MEpK4JAV35rb_XdPbTsxUEee22Ch2cOVoNdrD7qv9r2_CinNcYm3G7J bTte_cGyDhKJ7iT9_KCfaJuQstDPQ0ngm3cv9EacHKREOPnnHGJZ3CgfYNP4EVlVqRwA==).

Consolidated Statement of Financial Position

	Audited
2	25 909
	------------------------------------------------------------------------------- Note 31.12.2023 31.12.2022 ------------------------------------------------------------------------------- Unaudited 32 878

Trade and other receivables	3	1 354	1 044
Prepayments and other tax receivables	3	1 115	971
Current loans granted		29	10
Other assets		79	111
Inventories	4	23 940	22 264
Total current assets		59 395	50 309
Non-current assets
Non-current receivables		292	301
Investments in associates		85	82
Investments in other shares		213	259
Deferred tax asset		2 155	2 166
Intangible assets		579	585
Investment property		899	1 041
Property, plant and equipment	5	8 634	9 248
Total non-current assets		12 857	13 682
TOTAL ASSETS		72 252	63 991
LIABILITIES AND EQUITY
Current liabilities
Current lease liabilities		2 162	2 373
Trade and other payables	6	7 377	5 837
Tax liabilities		747	1 692
Total current liabilities		10 286	9 902

Non-current liabilities
Deferred tax liability				736		1 039
Non-current lease liabilities				4 321		4 041
Non-current provisions						46		41
Total non-current liabilities						5 103		5 121
Total liabilities						15 389		15 023
Equity
Share capital				7		3 600		3 600
Share premium						4 967		4 967
Statutory reserve capital						1 306		1 306
Unrealised exchange rate differences					-20 002		-19 409
Retained earnings 64 249						54 322
Total equity attributable to equity holders of the Parent company						54 120		44 786
Non-controlling interest						2 743		4 182
Total equity						56 863		48 968
TOTAL EQUITY AND LIABILITIES						72 252		63 991
Consolidated Income Statement
------------------------------------------------------------------------------- in thousands of EUR	Note	4Q 2023		4Q 2022		12m 2023	12m 2022
-------------------------------------------------------------------------------				Unaudited Unaudited Unaudited				Audited
Revenue from contracts with customers	9		11 858		13 693	58 597		57 667
Cost of goods sold			-6 193		-4 875	-24 854		-26 783
Gross Profit			5 665		8 818	33 743		30 884

Distribution expenses	-2 501	-3 023	-10 572	-11 143
Administrative expenses	-1 198	-1 255	-4 501	-4 391
Other operating income	92	176	286	525
Other operating expenses	-352	-662	-983	-1 210
Operating profit	1 706	4 054	17 973	14 665
Currency exchange income/(expense)	237	-3 919	-3 345	1 117
Other finance income/(expenses)	93	-350	-93	-453
Net finance income	330	-4 269	-3 438	664
Profit (loss) from associates using equity method	5	2	24	1
Profit before tax	2 041	-213	14 559	15 330
Income tax expense	224	241	-3 452	-2 786
Profit for the period	2 265	28	11 107	12 544
Attributable to :
Equity holders of the Parent
company	2 015	-39	9 927	11 796
Non-controlling interest	250	67	1 180	748
Earnings per share from profit attributable to equity holders of
the Parent company, both basic and diluted (EUR)	8 0,06	0,00	0,28	0,33

Consolidated Statement of Comprehensive Income

------------------------------------------------------------------------------- in thousands of EUR	Note	4Q 2023	4Q 2022			12m 2023 12m 2022
-------------------------------------------------------------------------------				Unaudited Unaudited Unaudited			Audited
Profit for the period		2 265	28		11 107		12 544
Other comprehensive income (loss) that will be reclassified to profit or loss in subsequent periods :
Exchange differences on
translation of foreign operations		-2 799	-3 052		-2 520		-877
Total other comprehensive income for the period		-2 799	-3 052		-2 520		-877
Total comprehensive income (loss) for the period		-534	-3 024		8 587		11 667
Attributable to :
Equity holders of the Parent
company		1 625	-3 307		9 334		10 638
Non-controlling interest		-2 159	283		-747		1 029
Consolidated Statement of Cash Flows
------------------------------------------------------------------------------- in thousands of EUR				Note 12m 2023		12m 2022
-------------------------------------------------------------------------------				Unaudited			Audited
Cash flow from operating activities
Profit for the period					11 107		12 544
Adjustments for:

Depreciation and amortization of non-current assets	3 147	3 618
Share of profit of equity accounted investees	-24	-1
Gains/Losses on the sale of property, plant and equipment	1	8
Net finance income / costs	3 438	-664
Provision for impairment losses on trade receivables	54	2
Provision for inventories	1 198	683
Income tax expense	3 452	2 786
Change in inventories	-7 845	-1 358
Change in trade and other receivables	-839	199
Change in trade and other payables	2 530	-667
Income tax paid	-4 516	-3 088
Net cash flow from operating activities	11 703	14 062
Cash flow from investing activities
Interest received	601	38
Dividends received	11	3
Proceeds from disposal of property, plant and equipment	39	58
Loans granted	-19	-8
Acquisition of property, plant and equipment	-1 133	-445
Acquisition of intangible assets	-144	-113
Net cash flow from investing activities	-645	-467

Cash flow from financing activities

Payment of principal portion of lease liabilities	-2 307	-2 634
Interest paid on lease liabilities	-688	-546
Dividends paid	-692	-560
Net cash flow from financing activities	-3 687	-3 740
Net increase in cash and cash equivalents	7 371	9 855
Cash and cash equivalents at the beginning of period	25 909	17 098
Effect of translation to presentation currency	-845	-509
Effect of exchange rate fluctuations on cash held	443	-535
Cash and cash equivalents at the end of period	32 878	25 909
AS Silvano Fashion Group

Phone: +372 6845 000 Email: info@silvanofashon.com