Beskrivning
| Land | Finland |
|---|---|
| Lista | First North Finland |
| Sektor | Informationsteknik |
| Industri | Programvara |
LeadDesk Plc Half Year Financial Report 1/1-30/6/2024
LeadDesk Plc Press release 15 August 2024 at 9.05 am. Unofficial translation of the company release published on 15 August 2024, 9.00 am. In case the document differs from the original, the Finnish version prevails.
H1/2024: Investments in internationalisation are paying off
LeadDesk's profitable growth continued in the second quarter. Continental SME business continued double digit revenue growth in the first half of the year, and the share of international operations has already risen to almost 65% of the annual recurring revenue.
January–June 2024
- Revenue EUR 15,467 (14,474) thousand, growth 6.9%
- Revenue growth 7.2% on a comparable currency basis
- Annual recurring revenue contract base EUR 27,007 (24,424) thousand, growth 10.6%
- Annual recurring revenue contract base growth on a comparable currency basis 9.7%
- EBITDA EUR 2,077 (1,808) thousand, 13.4% (12.6%) of revenue
- EBIT EUR -450 (-750) thousand, -2.9% (-4.9%) of revenue
- Result for the period EUR -859 (-800) thousand
- Operating cash flow EUR 2,604 (1,735) thousand
Figures in parentheses refer to the equivalent period in the previous year unless otherwise stated. Figures presented in this press release are unaudited.
Comparable figures have been calculated by translating foreign currency figures into euros using the average exchange rate of the previous financial year.
Outlook for 2024 unchanged
In the 2023 financial statement, published on 27 February 2024, the company stated that the company expects 5–15% annual revenue growth on a comparable currency basis and 10–15% profitability as measured by EBITDA margin. The outlook does not consider the impact of significant acquisitions on revenue or profitability. The company maintains the same outlook.
| Key figures, Group consolidated | ||||||
| 1 000 EUR | 4-6/2024 | 4-6/2023 | 1-6/2024 | 1-6/2023 | 2023 | |
| Revenue | 7 782 | 7 214 | 15 467 | 14 474 | 29 358 | |
| Revenue growth, % | 7.9 % | 4.3 % | 6.9 % | 5.2 % | 4.5 % | |
| Revenue growth in comparable currencies, % | 7.7 % | 7.2 % | ||||
| Annual recurring revenue contract base | 27 007 | 24 424 | 27 007 | 24 424 | 25 424 | |
| Annual recurring revenue contract base growth, % | 10.6 % | 10.6 % | ||||
| Annual recurring revenue contract base growth on a comparable currency basis, % | 9.7 % | 9.7 % | ||||
| EBITDA, % of revenue | 14.6 % | 12.5 % | 13.4 % | 12.6 % | 13.2 % | |
| EBIT, % of revenue | -1.9 % | -5.1 % | -2.9 % | -4.9 % | -3.7 % | |
| Return on equity (ROE), % | -10.1 % | -8.8 % | -10.8 % | -9.2 % | -9.6 % | |
| Return on investment (ROI), % | -1.0 % | -0.8 % | -3.5 % | -4.3 % | -3.6 % | |
| Equity ratio, % | 49.8 % | 51.6 % | 49.8 % | 51.6 % | 53.6 % | |
| Net gearing, % | 35.9 % | 32.1 % | 35.9 % | 32.1 % | 33.4 % | |
| Earnings/share | -0.07 | -0.07 | -0.16 | -0.15 | -0.31 | |
| Earnings per share (diluted) | -0.07 | -0.07 | -0.16 | -0.15 | -0.31 | |
| Number of employees at the end of the period | 203 | 199 | 203 | 199 | 185 | |
CEO Olli Nokso-Koivisto:
"LeadDesk's revenue and profitability have developed positively during the first half of the year. Revenue growth on a comparable currency basis was 7.2% and our EBITDA was 13.4% (12.6%). Our net gearing 35.9% was moderate and supported our opportunities for growth through acquisitions. Our investments in international growth have paid off. The share of our international operations has already risen to almost 65% of the annual recurring revenue.
Continental SME business continued double digit revenue growth in the first half of the year. Growth was supported by favourable economic development in continental Europe. We won new customers and grew the existing ones.
In our home market in the Nordic countries, the Enterprise segment has developed positively. The implementation of large customer agreements signed during the first half is expected to increase net sales in the coming quarters. On the other hand, the market situation for small and medium-sized (SME) customers has remained challenging in Finland.
We continued to consolidate the market in the Nordics in the second quarter by acquiring Telemagic, a Norwegian contact centre software provider (CCaaS, Contact Center as a Service). This significantly strengthened our position in the Norwegian market. The integration of Länsilinkki, which we acquired last year, has proceeded according to plan and the positive effects of the acquisition were clearly visible in the first half of the year. Despite acquisitions, our net gearing remained very moderate.
Artificial intelligence-based solutions are an essential part of our growth strategy. Our customers already have solutions that improve efficiency and quality in customer service and sales. AI Bot and AI Writer enable automatic and semi-automatic conversation in customer service, AI Dialer speeds up the contacting and AI Analyst makes contact center management more efficient. Our customers' experiences with the services have been encouraging. We continued the wider implementation of the AI Transcriber tool, which we launched late last year in the second quarter, by investing in equipment capacity. Our goal is to have the capability to convert all our customers' calls to text by the end of the year. This is an important milestone, as the conversion of speech to text is a key prerequisite for the development of other value-added services and the growth of our AI-based services.
Our profitability developed positively in the second quarter. We were able to keep the cost level under control in the challenging economic situation in the domestic market. The strong growth in continental Europe rewarded us for our earlier investments. In addition, during the second quarter we implemented price increases in accordance with the agreement as planned. We expect that the share of upfront investments and fixed costs relative to net sales required for growth will decrease in the future.
Thanks to Länsilinkki's acquisition, our telecom operator business has developed according to plan, although the new invoicing model resulting from regulation reduces revenue growth. For the full year, the negative impact on net sales is approximately half a million euros, but the impact on profitability is not significant.
Everything we do is based on our skilled employees. I would like to thank the LeadDesk team for their efforts to achieve growth while maintaining good profitability. I would also like to thank our customers for their cooperation, which takes our product to another level."
Financial review 1 January 2024 – 30 June 2024
Group financial performance and profitability
The revenue of the LeadDesk Group during the financial period was EUR 15,467 (14,474) thousand and the growth 6.9% (5.2%). When calculated using a comparable currency basis, revenue increased by 7.2%. The relative organic growth in revenue was strongest in Spain, Netherlands, and Denmark, and in euro terms in the Nordic countries.
Compared to the comparison period, the impact of exchange rates on the revenue of the review period was considerably more moderate.
During the review period 71.9% (73.0%) of the Group's revenue consisted of licence revenue, 24.0% (22.1%) of telecom operator revenue and 4.1% (4.9%) of service revenue. Länsilinkki’s revenue is included in the telecom operator revenue.
At the end of the reporting period, the company’s subsidiary LeadDesk Solutions AS acquired the entire share capital of Telemagic Group AS. The acquisition was signed and carried out on 31 May 2024. In 2023, Telemagic net sales amounted to NOK 13.4 million and EBITDA -0.3 million NOK. The purchase price consisted of an enterprise value of NOK 10.8 million and an earnout of a maximum of NOK 2 million based on reaching financial targets during 2024. The payments were made in cash. LeadDesk raised a loan of ca. EUR 1.2 million to finance the purchase price and working capital. Telemagic will be included in LeadDesk's consolidated income statement as of 31 May 2024. The estimated impact on revenue is expected to be around EUR 0.7 million in 2024. The impact on EBITDA is not expected to be significant for this year. LeadDesk’s management expects clear synergies to materialize in combining the two companies.
The company's annual recurring revenue in June totalled EUR 2,223 (2,008) thousand, with a growth of 10.7%. Annual recurring revenue contract base totalled EUR 27,007 (24,424) thousand, growth of 10.6%. Annual recurring revenue contract base growth on a comparable currency basis was 9.7%. The price increases made during the review period had an impact on the growth of the contract base. However, the price increases remained lower compared to the previous year, both in terms of euros and percentages. In addition, the growth of the contract base was positively affected by the contract base transferred with Telemagic acquisition.
Group EBITDA for the review period was EUR 2,077 (1,818) thousand, representing 13.4% (12.6%) of revenue. The improvement in EBITDA was influenced by measures that had already been in place for a longer time, such as more precise targeting of additional recruitments and general cost control. In addition, the integration of Länsilinkki has been successful and the planned measures to improve profitability are beginning to pay off. Group EBIT was EUR -450 (-705) thousand, representing -2.9% (-4.9%) of revenue.
The group result before appropriations and taxes was EUR -770 (-758) thousand, and the result for the financial period was EUR -859 (-800) thousand.
Group earnings per share were EUR -0.16 (-0.15). Taking share dilution into account, the earnings per share were EUR -0.16 (EUR -0.15).
Balance sheet, financing, and investments
The group balance sheet total on 30 June 2024 was EUR 31,043 (35,193) thousand. Group goodwill was 16,026 (17,430). Group goodwill decreased during the review period due to depreciation and increased due to the acquisition of Telemagic Group AS on 31 May 2024. Group equity was EUR 15,100 (16,714) thousand, and net debt at the end of the review period was EUR 5,418 (5,367) thousand. The net gearing was 35.9% (32.1%), and the equity ratio was 49.8% (51.6%). Despite the loan taken out for the acquisition of Telemagic the net gearing remained good.
Cash reserves at the end of the review period on 30 June 2024, amounted to EUR 2,490 (2,543) thousand. At the review period, the development of the group cash flow was positive, totalling EUR 332 (20) thousand.
Operating cash flow after interest and direct taxes was EUR 2,604 (1,735) thousand. The increase in operating cash flow was influenced by the improvement in profitability, but also from the decrease in the number of short-term receivables. Group investments in tangible and intangible assets amounted to EUR 1,636 (1,352) thousand. Investments were mainly allocated to the development of the LeadDesk cloud service and in the development of artificial intelligence features. Cash flow from financing activities during the review period was EUR 80 (290) thousand.
Equity per share as of 30 June 2024, was EUR 2.76 (3.07). Considering share dilution, equity per share was EUR 2.35 (3.03).
Personnel, management, and administration
As of 30 June 2024, the group employed 203 (199) employees. During the review period the increase was due to the acquisition of Telemagic Group, which resulted in 12 new employees joining LeadDesk.
The group's management team consists of Olli Nokso-Koivisto (Chief Executive Officer), Kaisa Rönkkö (Chief Financial Officer), Paul Stenbäck (Vice President of Corporate development, until 5 October 2024), Kai Leppänen (Vice President of SME Sales), Mika Matikainen (Vice President of Enterprise Sales), Saija Pouru (Vice President of Operations) and Jarno Tenni (Vice President of Engineering).
In the March 2022 AGM, it was decided to establish a Nomination Committee for shareholders. The Nomination Committee consists of four members as each of the company's four largest shareholders is entitled to nominate one member. The largest shareholders were determined based on ownership information. In the fall of 2023, Lauri Pukkinen, Eirik Hjelmeland, Erik Sprinchorn, and Tuomas Virtala were elected to the Nomination Committee. The next Nomination Committee will be elected in fall 2024.
The Board of Directors of LeadDesk Plc consists of five (5) members. Until the 2024 Annual General Meeting (AGM), the Board comprised Yrjö Närhinen (Chairman), Eija Kuittinen, Samu Konttinen, Emma Storbacka, and Antti Hovila. Following the recommendations of the Nomination Committee, the AGM elected the following five (5) members to the Board, effective 20 March 2024: Yrjö Närhinen (Chairman), Emma Storbacka, Samu Konttinen, Lauri Pukkinen and Jostein Vik.
LeadDesk’s Audit Committee consisted of Eija Kuittinen (Chairman) and Yrjö Närhinen until the 2024 AGM, after which Jostein Vik (Chairman), Yrjö Närhinen, and Samu Konttinen.
Changes in the company's group structure during the review period
During the review period, group company LeadDesk Solutions AS acquired the entire share capital of Telemagic Group AS.
Annual General Meeting
The Annual General Meeting (AGM) of LeadDesk Plc was held in Helsinki on 20 March 2024. The AGM approved the financial statements for the year 2023 and granted discharge from liability to the members of the Board of Directors and the CEO for the financial period 2023. The AGM decided, upon the proposal of the Board of Directors, that no dividend be paid from the distributable equity for the financial period 2023.
The AGM decided to set the number of Board members at five. Yrjö Närhinen, Emma Storbacka, and Samu Konttinen were re-elected as members of the Board, and Lauri Pukkinen and Jostein Vik were elected as new members.
The monthly remuneration for the members of the Board is as follows: EUR 3,300 for the Chairman of the Board and EUR 1,650 for each Board member. Travel expenses for the Board members are reimbursed according to the company's travel policy. In addition, the Chairman of the Audit Committee receives a meeting fee of EUR 1,100 per meeting, and each member receives EUR 550 per meeting.
KPMG Oy Ab, Authorized Public Accountants, was elected as the company's Auditor, with Authorized Public Accountant Tommi Tamminen as the principally responsible auditor. The auditor's fee is determined based on a reasonable invoice approved by the company.
The AGM authorized the Board to decide the purchase of a maximum of 547,904 of the company's own share in one or more lots. The maximum number of shares to be purchased corresponds to approximately 10% of all shares of the company at the time of the AGM. However, a decision to purchase own shares shall not be made in such a way that the total number of own shares held by the company and its subsidiaries would exceed one-tenth of all shares. Own shares may only be purchased with unrestricted equity. The shares may be purchased other than in proportion to the shareholdings of the shareholders in a public trading arranged by Nasdaq Helsinki Ltd at the market price prevailing at the time of purchase or otherwise at a price determined on the market. The own shares purchased by the company may be held by the company, cancelled, or transferred further. The Board decides on other matters related to the purchase of own shares. The authorization revokes any previously unused authorizations granted by the company's shareholders to decide on the purchase of their own shares. The authorization is valid until the end of the next AGM, however, until 30 June 2025, at the latest.
The Board was authorized to decide on a share issue and the issuance of shares against payment as well as on the issuance of option rights and other special rights entitling to shares under Chapter 10, section 1 of the Finnish Companies Act, in one or more lots either against payment or for free. The total number of shares to be issued, including shares to be received based on special rights, may be a maximum of 547,904 shares, which corresponds to approximately 10% of the total number of the company's shares currently outstanding. The Board may decide to issue either new shares or shares held by the company. The authorization entitles the Board to decide on all terms related to the share issue and the granting of special rights to shares, including deviating from the shareholders' pre-emptive subscription rights. The authorization is valid until the end of the next AGM, however, until 30 June 2025, at the latest. The authorization revokes any previously unused authorizations regarding share issues, option rights, and the granting of special rights entitling to shares.
The AGM decided that each member of the Board would be granted one (1) option right from the 2024 option program for each LeadDesk share purchased by the member between the AGM of 2024 and 24 September 2024. The maximum total number of options that the Board members could receive in this way was 7,500 option rights. If the number of shares purchased by the members exceeds the maximum number entitling them to options, the option rights will be distributed in proportion to the purchases so that the total number does not exceed 7,500 option rights.
The Board was authorized to decide on the detailed terms of the aforementioned option programs, provided that the exercise price for the 2024 option program is at least the price on the day of publication of the 2024 option program, the subscription period for the shares to be subscribed for with the options may begin no earlier than 1 May 2027, and the right to subscribe must be conditional on the option holder's employment with the company and conditional on the shares that were the basis for granting the option rights still being owned by the option holder when the subscription period for the shares with the options begins.
Related party transactions
During the review period, no significant related party transactions have occurred.
Shares and shareholders
As of 30 June 2024, the total number of shares registered in LeadDesk Plc's trade register was 5,479,049 (5,460,917) shares, the average for the financial period was 5,479,049 (5,445,754) shares. The company's market capitalization at the end of the review period was 42,893,000 (49,148,253).
During the review period, no new shares were subscribed with option rights. At the end of the review period, the company did not hold any of its own shares.
The company has one class of shares, and all shares have the same voting rights as well as rights to dividends and the company's assets. As of 30 June 2024, the ownership percentage of shares for the members of the Board of Directors, the CEO, and their close family members was 16.62%, equivalent to 910,669 shares, and 16.91% from options.
At the end of the review period, there were 2,504 (as of 30 June 2023: 2,645) shareholders. The proportion of nominee-registered ownership was 36.90% (as of 30 June 2023: 37.14%) of the share capital. The ten largest shareholders of LeadDesk Plc as of 30 June 2024 are presented in the following table. The ten largest shareholders collectively held 74.31% of the total number of shares.
| Share and shareholders | Shares | Shares, % of total | |
| 1 | Skandinaviska Enskilda Banken AB* | 1,531,052 | 27.94 |
| 2 | Lauri Pukkinen | 660,994 | 12.06 |
| 3 | Danske Bank A/S Helsinki Branch* | 462,612 | 8.44 |
| 4 | OP FIN SMALL CAP | 411,432 | 7.51 |
| 5 | O Nokso-Koivisto Oy | 221,890 | 4.05 |
| 6 | Keskinäinen Työeläkevakuutusyhtiö Varma | 170,000 | 3.10 |
| 7 | Pensionsförsäkringsaktiebolaget Veritas | 169,000 | 3.08 |
| 8 | Keskinäinen Työeläkevakuutusyhtiö Elo | 160,000 | 2.92 |
| 9 | Sirkiä Olli Heikki | 149,547 | 2.73 |
| 10 | S-bank Fenno Equity Fund | 135,728 | 2.48 |
| * Nominee registered shareholder | |||
Trading on the Nasdaq First North Growth Market Finland marketplace 1/1/-30/6/2024
| January–July 2024 | Trading volume | Trading value (€) | Highest price (€) | Lowest price (€) | Average shareprice (€) | Latest shareprice (€) |
| LEADD | 321,551 | 2,511,648.20 | 8.40 | 7.24 | 7.81 | 7.90 |
| 30 Jun 2024 | 30 Jun 2023 | |
| Market value (€) | 42,893,000 | 49,148,253 |
| No of Shareholders | 2,504 | 2,645 |
Board authorizations
The company's Board is authorized to issue 547,904 shares in a share issue and to repurchase 547,904 treasury shares. The authorizations are valid until the conclusion of the next AGM, however, no later than 30 June 2025. During the review period, there were no share issues related to option plans.
Option plans
The company has offered its employees stock option plans as part of its incentive and commitment plan. The company has eight option plans, and as of 30 June 2024 there were a total of 952,775 unexercised options. Each option entitles the holder to subscribe for one new share. During the review period, no options were exercised.
On 23 March 2023, the company's Board established the 2023 option plan, which includes a total of 150,000 options. The options of the company's 2023 option plan were allocated to executives on 15 January 2024, as announced, totalling 38,517 shares.
The quantities of shares to be subscribed with option rights and the subscription prices are detailed in the following table | ||||
| Option plan | Total amount | Unsubscribed | Subscrition price, EUR per share | Subscription period |
| 2017 | 137,225 | 59,725 | 0.004 | 15.2.2019-31.12.2027 |
| 2019 | 36,350 | 0 | 0.004 | 15.2.2019-31.12.2025 |
| 2019B | 204,659 | 151,550 | 7.50 | 1.1.2022-1.1.2025 |
| 2020 | 150,000 | 141,500 | 9.52 | 1.1.2023-31.12.2026 |
| 2021 | 150,000 | 150,000 | 21.90 | 1.1.2024-31.12.2026 |
| 2022 | 150,000 | 150,000 | 6.00 | 1.1.2025-31.12.2027 |
| 2023 | 150,000 | 150,000 | 10.95 | 1.5.2026-31.12.2028 |
| 2024 | 150,000 | 150,000 | 7.56 | 1.5.2027-31.12.2029 |
Significant short-term risks and uncertainties
Macroeconomic uncertainty may affect LeadDesk's financial outlook. Slowing economic growth could weaken product demand, and inflation growth could create cost pressures. Rising interest rates and stock market volatility could increase loan costs and potentially hinder new financing. Additionally, the company has significant business operations in Sweden, Norway, and Denmark, and the depreciation of their currencies against the euro could further weaken the company's revenue growth when calculated in euros.
The company does not have direct customers in Ukraine, and the war in Ukraine has not been found to have significant direct effects on the company's operations. The company has one large-scale customer, whose significant end customer is a Ukrainian company. Furthermore, changes in the energy sector, especially in the gas market, may continue to affect the usage of LeadDesk systems by the company's energy sector end customers.
The growth of the enterprise customer segment is an essential part of the company's long-term growth strategy. The successful implementation of new customer projects and maintaining product competitiveness are crucial for the strategy's realization. General uncertainty in the global economy may delay software procurement decisions. Additionally, the success of acquisitions and related integration work is significant for LeadDesk's growth.
Rapidly evolving data privacy and communication regulations in Europe may bring unexpected risks to LeadDesk's operating environment. Furthermore, strong consolidation in some markets may lead to short-term aggressive price competition. LeadDesk aims to prepare for rapid market changes and respond appropriately to each market's requirements.
Risks related to information security and service providers' IT systems are still seen as one of the most significant factors affecting the Group's business. LeadDesk continues to invest in systems with high reliability and information security and strives to ensure the high quality of the services it purchases through external audits.
Global pandemics like the COVID-19 pandemic may have direct and indirect effects on LeadDesk's business, and the risk of employee illness may also increase. Pandemics may also cause business and bankruptcy risks for the Group's customers, which, in turn, could affect the Group's business and cash position. Government imposed mobility restrictions may also hinder Group’s business operations and cash flow.
Events after the reporting period
There were no significant events after the reporting period.
Financial reporting in 2024
The company will release the following financial releases, which will also be available on the company's
website https://investors.leaddesk.com/en/investors/reports_and_presentations:
| • | Business Review January–September 2024: 25 October 2024 |
Results briefing
LeadDesk will organise a virtual briefing for investors, media, and analysts on 15 August 2024 at 11:00 am. The company has released the invitation with instructions for signing up on 5 August 2024.
LeadDesk Plc
Board of Directors
More information
Olli Nokso-Koivisto, CEO, LeadDesk Plc
+358 44 066 5765
olli.nokso-koivisto@leaddesk.com
Certified advisor:
Oaklins Merasco Oy, tel. +358 9 6129 670
Distribution:
Nasdaq Helsinki
Relevant media
www.leaddesk.com
LeadDesk Plc in brief
LeadDesk is a leading European provider of cloud-based contact centre software. The LeadDesk cloud service, powered by artificial intelligence, improves customer experience and sales productivity. Over 20,000 customer service and sales professionals work more efficiently with LeadDesk weekly. In 2023, the Group's revenue was EUR 29.4 million, most of which came from outside Finland. The Group has offices in eight European countries. LeadDesk Plc's shares are traded on the Nasdaq First North Finland marketplace under the ticker LEADD. www.leaddesk.com
TABLES 1/1-30/6/2024
Accounting policies for the reporting period
The figures for the reporting period are unaudited. The figures have been prepared in accordance with Finnish Accounting Standards (FAS). The figures presented in the text section have been rounded from the exact figures.
Consolidated income statement (FAS)
| EUR 1 000 | 4-6/2024 | 4-6/2023 | 1-6/2024 | 1-6/2023 | 2023 |
| Revenue | 7 782 | 7 214 | 15 467 | 14 474 | 29 358 |
| Other operating income | 11 | 35 | 22 | 43 | 60 |
| Materials and services | |||||
| Purchases during the financial year | -1 699 | -1 569 | -3 190 | -3 152 | -6 700 |
| External services | -273 | -184 | -505 | -434 | -985 |
| Total materials and services | -1 972 | -1 753 | -3 694 | -3 586 | -7 685 |
| Personnel expenses | |||||
| Salaries and fees | -2 477 | -2 317 | -5 247 | -4 648 | -9 460 |
| Social security costs | -546 | -710 | -1 114 | -1 256 | -2 365 |
| Total Personnel expenses | -3 022 | -3 026 | -6 361 | -5 903 | -11 825 |
| Depreciation and amortisation | |||||
| Goodwill amortisation | -580 | -564 | -1 152 | -1 127 | -2 263 |
| Depreciation according to plan | -698 | -708 | -1 375 | -1 396 | -2 692 |
| Total depreciation and amortisation | -1 278 | -1 272 | -2 527 | -2 523 | -4 955 |
| Other operating expenses | -1 665 | -1 567 | -3 356 | -3 208 | -6 043 |
| EBIT | -145 | -370 | -450 | -705 | -1 090 |
| Financial income and expenses | |||||
| Interest income and other financial income | 3 | 164 | 42 | 170 | 241 |
| Interest and other financial charges | -164 | -121 | -363 | -223 | -686 |
| Total financial income and expenses | -162 | 43 | -320 | -53 | -445 |
| Profit (loss) before appropriations and tax | -307 | -327 | -770 | -758 | -1 535 |
| Transfers of financial statements | 0 | 0 | 0 | 0 | 0 |
| Income taxes | -85 | -48 | -88 | -42 | -149 |
| Profit (loss) for the period | -392 | -375 | -859 | -800 | -1 685 |
Earnings per share
| EUR 1 000 | 4-6/2024 | 4-6/2023 | 1-6/2024 | 1-6/2023 | 2023 | |
| Earnings/share | -0,07 | -0,07 | -0,16 | -0,15 | -0,31 | |
| Earnings per share (diluted) | -0,07 | -0,07 | -0,16 | -0,15 | -0,31 |
Operating margin (EBITDA)
| EUR 1 000 | 4-6/2024 | 4-6/2023 | 1-6/2024 | 1-6/2023 | 2023 | |
| Operating result (EBIT) | -145 | -370 | -450 | -705 | -1 090 | |
| Goodwill amortisation | 580 | 564 | 1 152 | 1 127 | 2 263 | |
| Depreciation according to plan | 698 | 708 | 1 375 | 1 396 | 2 692 | |
| Operating margin (EBITDA) | 1 133 | 902 | 2 077 | 1 818 | 3 865 |
Consolidated balance sheet (FAS)
| EUR 1 000 | 30.6.2024 | 30.6.2023 | 31.12.2023 |
| ASSETS | |||
| Non-current assets | |||
| Intangible assets | |||
| Intangible rights | 1 | 7 | 5 |
| Goodwill | 16 026 | 17 430 | 16 169 |
| Other long-term expenditure | 7 002 | 6 304 | 6 598 |
| Total intangible assets | 23 029 | 23 741 | 22 771 |
| Tangible fixed assets | |||
| Machinery and equipment | 90 | 121 | 104 |
| Total tangible fixed assets | 156 | 121 | 172 |
| Investments in affiliated enterprises | 874 | 874 | 874 |
| Total investments | 874 | 874 | 874 |
| Total non-current assets | 24 058 | 24 736 | 23 816 |
| Current assets | |||
| Long-term receivables | |||
| Other long-term receivables | 90 | 98 | 92 |
| Total long-term receivables | 90 | 98 | 92 |
| Short-term receivables | |||
| Trade receivables | 3 084 | 5 201 | 4 132 |
| Loan receivables | 3 | 58 | 1 |
| Other current receivables | 224 | 238 | 207 |
| Accrued income | 1 096 | 2 320 | 1 456 |
| Total short-term receivables | 4 406 | 7 816 | 5 796 |
| Total receivables | 4 496 | 7 914 | 5 888 |
| Cash and cash equivalents | 2 490 | 2 543 | 2 236 |
| Total current assets | 6 985 | 10 457 | 8 123 |
| TOTAL ASSETS | 31 043 | 35 193 | 31 940 |
| EUR 1 000 | 30.6.2024 | 30.6.2023 | 31.12.2023 |
| EQUITY AND LIABILITIES | |||
| Equity capital | |||
| Share capital | 80 | 80 | 80 |
| Reserve for invested non-restricted equity | 24 658 | 24 658 | 24 658 |
| Retained earnings (loss) | -8 659 | -6 975 | -6 975 |
| Conversions difference | -120 | -250 | -84 |
| Profit (loss) for the period | -859 | -800 | -1 685 |
| Total equity | 15 100 | 16 714 | 15 995 |
| Tax-based provisions | 0 | 188 | 0 |
| Liabilities | |||
| Long-term liabilities | |||
| Long-term loans from financial institutions | 6 412 | 5 624 | 5 445 |
| Total long-term liabilities | 6 450 | 5 624 | 5 484 |
| Short-term liabilities | |||
| Short-term loans from financial institutions | 1 496 | 2 286 | 2 133 |
| Advances received | 746 | 2 789 | 2 076 |
| Trade payables | 1 098 | 2 630 | 1 131 |
| Other liabilities | 1 423 | 1 151 | 1 416 |
| Accruals and deferred income | 4 731 | 3 812 | 3 705 |
| Total current liabilities | 9 493 | 12 668 | 10 460 |
| Total liabilities | 15 944 | 18 291 | 15 945 |
| TOTAL LIABILITIES | 31 043 | 35 193 | 31 940 |
Consolidated statement of cash flows (FAS)
| EUR 1 000 | 1-6/2024 | 1-6/2023 | 2023 |
| Cash flow from operating activities | |||
| Profit (loss) before accounting transfers and taxes | -770 | -758 | -1 535 |
| Corrections: | |||
| Depreciation according to plan | 2 527 | 2 523 | 4 955 |
| Unrealised exchange rate gains and losses | -53 | 153 | -60 |
| Other income and expenses without payments | 370 | 315 | 719 |
| Financial income and expenses | 320 | 53 | 445 |
| Cash flow before working capital changes | 2 394 | 2 286 | 4 523 |
| Change in working capital | |||
| Increase (-) / decrease (+) in short-term non-interest-bearing receivables | 1 120 | -2 932 | -1 294 |
| Increase (+) / decrease (-) in short-term interest-free liabilities | -681 | 2 585 | 614 |
| Cash flow from operating activities before financial items and taxes | 2 832 | 1 939 | 3 844 |
| Interest paid and payments on other financial charges for operating activities | -224 | -207 | -386 |
| Interest received from operations | 3 | 3 | 3 |
| Direct taxes paid | -7 | 0 | -178 |
| Cash flow from operating activities (A) | 2 604 | 1 735 | 3 281 |
| Cash flow from investments | |||
| Investments in tangible and intangible assets | -1 636 | -1 352 | -2 956 |
| Acquisition of shares in subsidiaries less cash and cash equivalents at the time of sale | -717 | -654 | -684 |
| Investments in other investments | 0 | 0 | 0 |
| Cash flow from investing activities (B) | -2 352 | -2 005 | -3 640 |
| Cash flow from financing activities | |||
| Paid-up capital increase | 0 | 338 | 338 |
| Increase (-) / decrease (+) in long-term receivables | 0 | 0 | 0 |
| Drawings on long-term loans from financial institutions | 1 200 | 968 | 968 |
| Repayments of long-term loans from financial institutions | -480 | -1 017 | -1 873 |
| Drawings on short-term financial institution loans | 0 | 534 | |
| Repayments of short-term financial institution loans | -640 | 0 | 0 |
| Repayments of short-term subordinated loans | 0 | 0 | 0 |
| Cash flow from financing activities (C) | 80 | 290 | -33 |
| Change in cash and cash equivalents (A+B+C) increase (+) / decrease (-) | 332 | 20 | -391 |
| Cash and cash equivalents at the beginning of the period | 2 236 | 2 583 | 2 583 |
| Impact of exchange rate changes on cash and cash equivalents | -78 | -60 | 44 |
| Total cash and cash equivalents at the end of the period | 2 490 | 2 543 | 2 236 |
Changes in consolidated equity
| EUR 1 000 | 1-6/2024 | 1-6/2023 | 2023 |
| RESTRICTED CAPITAL | |||
| Share capital at the beginning of the period | 80 | 80 | 80 |
| Share capital at the end of the reporting period | 80 | 80 | 80 |
| RESTRICTED EQUITY TOTAL | 80 | 80 | 80 |
| UNRESTRICTED EQUITY CAPITAL | |||
| Reserve for invested non-restricted equity - Beginning of period | 24 658 | 24 320 | 24 320 |
| Investments in reserve for invested non-restricted equity | 0 | 138 | 138 |
| Investments in reserve for invested non-restricted equity (un-registered) | 0 | 200 | 200 |
| Reserve for invested non-restricted equity -End of the period | 24 658 | 24 658 | 24 658 |
| Retained earnings – Beginning of period | -6 975 | -5 193 | -5 193 |
| Retained earnings – End of period | -8 659 | -6 975 | -6 975 |
| Profit / - loss for the period | -859 | -800 | -1 685 |
| NON-RESTRICTED EQUITY TOTAL | 15 140 | 16 883 | 15 999 |
| Conversion differences | |||
| Conversion differences at the beginning of the period | -84 | -55 | -55 |
| Changes in conversion differences during the period | -36 | -195 | -29 |
| Conversion differences at the end of the period | -120 | -250 | -84 |
| TOTAL EQUITY | 15 100 | 16 713 | 15 995 |
Off-Balance sheet liabilities
| EUR 1 000 | 30.6.2024 | 30.6.2023 | 31.12.2023 |
| Rental liabilities for premises | |||
| Due during the current year | 481 | 521 | |
| Due in the next year | 204 | 361 | 769 |
| Due at a later date | 193 | 30 | 288 |
| Total | 878 | 912 | 1057 |
| Leasing liabilities | |||
| Due during the current year | 2 | 1 | 0 |
| Due in the next year | 2 | 2 | 9 |
| Due at a later date | 0 | 0 | 0 |
| Total | 3 | 3 | 0 |
| Other contingent liabilities given | |||
| Security deposits | 127 | 151 | 116 |
| Total | 127 | 151 | 116 |
| Loans from financial institutions | 7 908 | 7 910 | 7 578 |
| Business mortgages granted | 11 500 | 12 000 | 11 500 |
Formulas for calculating key figures
EBITDA =Operating profit/loss + Depreciation, amortization and impairment
Operating profit/loss (EBIT) = Revenue + Other operating income - Materials and services - Personnel expenses - Other operating expenses - Depreciation, amortization and impairment
Return on Investment (ROI), % = (Profit before appropriations and taxes + Interest and other financial expenses) / (Balance sheet total - Increased liabilities on average during the period) x 100
Return on Equity (ROE), % = (Profit before appropriations and taxes - Income taxes) / Equity (average during period) x 100
Net gearing = (Interest-bearing liabilities - Cash and cash equivalents) / Equity x 100
Equity ratio, % = Equity / (Balance sheet total - advances received) x 100
Earnings per share (EPS) = Result for the review period / Average number of shares adjusted for share issues excluding treasury shares
Equity per share = Equity / Number of shares (average during the review period)