Correction: Harju Elekter Group financial results, 1-9/2022
In the English version of the stock exchange announcement
published today, 26.10.2022, there is an error in the table of the
consolidated statement of profit and loss. The net profit for Q3 of
2022 is 1,406,000 euros. This error did not occur in the Estonian
stock exchange announcement. The change is marked with underline in
the table.
Harju Elekter’s results in the third quarter
gave reason to rejoice for a moment, as the Group achieved record
revenue with its main activity and improved its profitability. In
today’s unstable environment, it is difficult to predict the future
and the continuation of profitability, but the positive thing is
that Harju Elekter has a record number of orders from customers. We
are working every day to raise prices, solve supply problems, and
prepare for new framework procurements.
The increase in the revenue of Harju Elekter is
due to the increased fulfilment of orders, but also due to
successful price negotiations with several international customers.
For example, in the framework procurements for substation supplies
in Finland and Sweden, customers have been accommodating price
corrections and have understood that the sustainability of the
supplier is also the customer’s concern. The profitability of the
third quarter has been improved by price negotiations in previous
quarters, and unprofitable contracts being recognised as
expenses.
The Group organises management, structure and
has set a focus on efficient production. In the structure of the
Group’s companies, it was decided to proceed with the
implementation of changes on the principle of ‘one property, one
manufacturing enterprise’ to increase efficiency. Based on this,
the production companies operating in Keila, AS Harju Elekter
Elektrotehnika and AS Harju Elekter Teletehnika, will be merged.
During the past quarter, we formed a strong and experienced Group
Management Team for managing centrally the Group’s core functions.
To increase the Group’s profitability, we will keep the focus on
our core business – the design, production, and installation of
sustainable electrical power distribution solutions – and continue
to exit non-core businesses and areas of activity. In this regard,
a number of difficult decisions are ahead for the Group.
Revenue and Financial
Results
The consolidated revenue for the third quarter
and the first nine months of 2022 was the highest in history for
Harju Elekter. Revenue was 46.1 (Q3 2021: 42.2) million euros in
the reporting quarter and 125.3 (9M 2021: 109.2) million euros in
the nine months. In the comparison of both periods, revenue
increased in the areas of activity of manufacturing companies and
the real estate sector. Manufacturing and sales of electrical
equipment accounted for the majority of the increase, rising by 3.7
million euros in the quarter comparison and 13.5 million euros in
the nine-month comparison.
EUR’000 |
|
Q3 |
Q3 |
+/- |
9M |
9M |
+/- |
|
|
2022 |
2021 |
|
2022 |
2021 |
|
Revenue |
|
46,081 |
42,168 |
9.3% |
125,315 |
109,195 |
14.8% |
Gross profit |
|
5,803 |
5,026 |
15.5% |
9,751 |
13,177 |
-26.0% |
EBITDA |
|
3,182 |
2,158 |
47.5% |
1,161 |
5,281 |
-78.0% |
Operating
profit/loss (-) (EBIT) |
|
1,691 |
1,183 |
42.9% |
-2,482 |
2,350 |
-205.6% |
Profit/loss (-)
for the period |
|
1,406 |
931 |
51.0% |
-3,085 |
1,716 |
-279.8% |
Incl.
attributable to owners of the parent company |
|
1,493 |
915 |
63.2% |
-3,024 |
1,710 |
-276.8% |
Earnings per share (EPS) (euros) |
|
0.08 |
0.05 |
60.0% |
-0.17 |
0.10 |
-270.0% |
The Group's business expenses totalled 44.3 (Q3
2021: 41.0) million euros in the reporting quarter and 127.8 (9M
2021: 107.1) million in nine months. The majority of the increase
in operating expenses was due to the increase in the cost of sales
respectively, 8.4% in the quarter and 20.4% in nine months. The
growth rate of the costs of sales was lower than the growth rate of
revenue by 0.9 percentage points in the reporting quarter.
Distribution costs decreased by 0.2 million to
1.3 million euros quarter-on-quarter, making up 2.9% of the Group's
operating expenses and 2.7% of revenue. Administrative expenses
increased by 0.3 million euros to 2.7 million euros
quarter-on-quarter, accounting for 6.2% of the Group's operating
expenses and 5.9% of revenue. The total distribution costs for the
nine months were 4.1 (9M 2021: 4.0) and administrative expenses
were 8.2 (9M 2021: 7.0) million euros.
In a quarterly comparison, labour costs
increased by 1.8%, amounting to 7.5 million euros. In the
nine-month comparison, labour costs increased by 3.0 million, being
25.3 million euros. A majority of the growth in labour costs and
average wages was attributed to the significant increase in staff
and wage pressure due to labour shortages in all markets.
The gross profit for the Q3 was 5,803 (Q3 2021:
5,026) thousand euros and the gross profit margin was 12.6% (Q3
2021: 11.9%). The consolidated operating profit (EBIT) was 1,691
(Q3 2021: 1,183) thousand euros. The operating margin for the third
quarter was 3.7% (Q3 2021: 2.8%). The net profit for the Q3 was
1,406 (Q3 2021: 931) thousand euros of which the share of the
owners of the parent company was 1,493 (Q3 2021: 915) thousand
euros. The earnings per share were 0.08 euros (Q3 2021: 0.05) in
the third quarter. Price negotiations conducted in previous
quarters and unprofitable contracts being recognised as expenses
have significantly improved the profitability of the quarter. The
Group continues to focus on improving profitability. The gross
profit for the nine months was 9,751 (9M 2021: 13,177) thousand
euros and the gross profit margin was 7.8% (9M 2021: 12.1%). During
the nine months, the operating loss (EBIT) was -2,482 (9M 2021:
operating profit 2,350) thousand euros. In total, the Group's net
loss for the nine months was -3,085 (9M 2021: net profit 1,716)
thousand euros and earnings per share were -0.17 (9M 2021: 0.1)
euros.
Potential
Liabilities
The dispute between Energo Veritas OÜ and Enefit
Connect OÜ may lead to a liquidity crisis for the subsidiary, which
is why Energo Veritas might not be able to meet its obligations
within a reasonable time or in full. This necessitates the
write-down of the loan claims of the parent company of the Group in
the amount of 2.5 million euros and the Group's investment of 1.0
million euros in the subsidiary. In the reporting quarter, the
Group wrote down Energo Veritas OÜ’s goodwill in the amount of 0.4
million euros. The potential or the realised cost will have no
effect on cash flow.
Core Business and Markets
The Group's core business, production, accounted
for 89.3% of the Group's consolidated revenue of the reporting
quarter and 88.8% of the nine months. The revenue of the production
segment increased by 11.4% in the reporting quarter and by 16.2% in
nine months, being 41.2 and 111.3 million euros,
respectively.
In the third quarter revenue to the Estonian
market was 8.9 (Q3 2021: 7.5) and in nine months 22.7 (9M 2021:
19.5) million euros, making up 19.3% and 18.1% (Q3 and 9M 2021:
17.8%) of the consolidated revenue, respectively. The growth mainly
came from the increase in the sales volume of substations, cable
distribution cabinets and solar panel systems.
In the reporting quarter, revenue in Finland was
1.8 million euros more than the year before, a total of 21.8
million euros. In nine months, 60.6 (9M 2021: 53.0) million euros
were earned from the Finnish market. The majority of the increase
in revenue came from the sale of substations to Finnish electricity
network companies, the growth in the volume of car heating and
charging equipment, and solar panel systems. The lower-than-usual
revenue in the same period of previous year were mainly affected by
a decrease in orders due to the snowy and cold winter, the start of
new long-term orders, as well as some supply constraints and
material shortages. In the reporting quarter, 47.3% (Q3 2021:
47.5%) and within nine months 48.3% (9M 2021: 48.6%) of Harju
Elekter products and services were sold to the Group's largest
market.
Sales to the Swedish market increased by 11.7%
compared to the reporting quarters but decreased by 8.5% compared
to nine months, being 6.4 and 15.8 million euros, respectively. The
nine-month benchmark for the Swedish market was high, as the
Swedish subsidiary had more projects underway than usual in the
local market in the same period last year. Sweden accounted 14.0%
(Q3 2021: 13.7%) of the consolidated revenue of the reporting
quarter and 12.6% (9M 2021: 15.8%) of the nine-month revenue.
During the reporting quarter 5.5 (Q3 2021: 5.1)
million euros worth of Group products and services were sold on the
Norwegian market. The revenue earned from the Norwegian market in
nine months was 12.9 million euros, which was 44% more than in the
same period of the previous year. Revenue increases in both periods
are due to low order volume in the comparison periods. The
Norwegian market accounted for 12.0% (Q3 2021: 12.1%) of the
quarter's revenue and 10.3% (9M 2021: 8.2%) of the nine-month
revenue.
Investments
During the reporting period, the Group invested
a total of 3.1 (9M 2021: 5.0) million euros in non-current assets,
incl 1.6 (9M 2021: 0.5) million euros in investment properties, 1.1
(9M 2021: 4.0) million euros in property, plant, and equipment and
0.4 (9M 2021: 0.5) million euros in intangible assets. Most of the
investments during the reporting period were directed to the
construction of the Laohotell III production and warehouse complex,
in the Allika Industrial Park, which today is filled with tenants.
In addition, investments were made in production technology
equipment, production and process management systems, renovated
buildings and plot of land was acquired in Finland.
The value of the Group's non-current financial
investments totalled 23.7 (31.12.21: 25.2) million euros as of the
reporting date. Harju Elekter increased its stake in the technology
company IGL-Technologies Oy from 5.5% to 10% by 0.2 million euros
and sold a 14% holding in SIA Energokomplekss, to focus on its core
business. A total of 1.3 (9M 2021: 1.0) million euros was received
from the SIA Energokomplekss and partial sale of listed securities,
of which the realised profit was 0.32 (9M 2021: 0.27) million
euros. The fair value of securities decreased by 0.7 million euros
in nine months, compared to a year earlier it increased by 0.4
million euros.
Share
The company's share price on the last trading
day of the reporting quarter on the Nasdaq Tallinn Stock Exchange
closed at 5.05 euros. As of 30 September 2022, AS Harju Elekter had
10,167 shareholders. The number of shareholders increased during
the reporting quarter by 325.
CONSOLIDATED STATEMENT OF FINANCIAL POSITION |
|
|
|
|
|
Unaudited |
|
|
|
|
|
EUR'000 |
30.09.2022 |
31.12.2021 |
30.09.2021 |
|
|
ASSETS |
|
|
|
|
|
Current assets |
|
|
|
|
|
Cash and cash
equivalents |
504 |
574 |
997 |
|
|
Trade and
other receivables |
34,069 |
33,689 |
32,467 |
|
|
Prepayments |
1,497 |
1,844 |
1,601 |
|
|
Inventories |
43,809 |
27,437 |
26,150 |
|
|
Total
current assets |
79,879 |
63,544 |
61,215 |
|
|
Non-current assets |
|
|
|
|
|
Deferred
income tax assets |
756 |
690 |
572 |
|
|
Non-current
financial investments |
23,707 |
25,222 |
21,321 |
|
|
Investment
properties |
24,754 |
23,903 |
23,369 |
|
|
Property,
plant and equipment |
25,490 |
26,654 |
24,750 |
|
|
Intangible
assets |
7,372 |
7,544 |
7,467 |
|
|
Total
non-current assets |
82,079 |
84,013 |
77,479 |
|
|
TOTAL ASSETS |
161,958 |
147,557 |
138,694 |
|
|
|
|
|
|
|
|
LIABILITIES
AND EQUITY |
|
|
|
|
|
Liabilities |
|
|
|
|
|
Borrowings |
20,667 |
16,912 |
12,585 |
|
|
Prepayments
from customers |
8,021 |
4,659 |
4,958 |
|
|
Trade and
other payables |
32,720 |
24,490 |
23,830 |
|
|
Tax
liabilities |
3,881 |
3,156 |
2,870 |
|
|
Current
provisions |
535 |
35 |
93 |
|
|
Total
current liabilities |
65,824 |
49,252 |
44,336 |
|
|
Borrowings |
14,222 |
11,426 |
12,252 |
|
|
Other
non-current liabilities |
32 |
33 |
63 |
|
|
Total
non-current liabilities |
14,254 |
11,459 |
12,315 |
|
|
TOTAL LIABILITIES |
80,078 |
60,711 |
56,651 |
|
|
Equity |
|
|
|
|
|
Share
capital |
11,523 |
11,352 |
11,352 |
|
|
Share
premium |
2,509 |
1,601 |
1,601 |
|
|
Reserves |
17,756 |
18,716 |
14,807 |
|
|
Retained
earnings |
50,291 |
55,315 |
54,427 |
|
|
Total
equity attributable to the owners of the parent
company |
82,079 |
86,984 |
82,187 |
|
|
Non-controlling interests |
-199 |
-138 |
-144 |
|
|
Total equity |
81,880 |
86,846 |
82,043 |
|
|
TOTAL LIABILITIES AND EQUITY |
161,958 |
147,557 |
138,694 |
|
|
CONSOLIDATED STATEMENT OF PROFIT AND LOSS |
|
|
|
|
|
|
Unaudited |
|
|
|
|
|
|
|
|
|
|
|
|
|
EUR'000 |
Q3 |
Q3 |
9M |
9M |
|
|
|
|
2022 |
2021 |
2022 |
2021 |
|
|
|
Revenue |
46,081 |
42,168 |
125,315 |
109,195 |
|
|
|
Cost of
sales |
-40,278 |
-37,142 |
-115,564 |
-96,018 |
|
|
|
Gross
profit |
5,803 |
5,026 |
9,751 |
13,177 |
|
|
|
Distribution
costs |
-1,264 |
-1,469 |
-4,128 |
-3,999 |
|
|
|
Administrative
expenses |
-2,728 |
-2,393 |
-8,157 |
-7,048 |
|
|
|
Other income |
0 |
39 |
342 |
400 |
|
|
|
Other
expenses |
-120 |
-20 |
-290 |
-180 |
|
|
|
Operating
profit/loss (-) |
1,691 |
1,183 |
-2,482 |
2,350 |
|
|
|
Finance
income |
0 |
3 |
74 |
71 |
|
|
|
Finance
costs |
-146 |
-95 |
-377 |
-252 |
|
|
|
Profit/loss (-) before tax |
1,545 |
1,091 |
-2,785 |
2,169 |
|
|
|
Income tax |
-139 |
-160 |
-300 |
-453 |
|
|
|
Profit/loss (-) for the period |
1,406 |
931 |
-3,085 |
1,716 |
|
|
|
Profit /loss (-) attributable to: |
|
|
|
|
|
|
|
Owners of the parent company |
1,493 |
915 |
-3,024 |
1,710 |
|
|
|
Non-controlling interests |
-87 |
16 |
-61 |
6 |
|
|
|
Earnings per share |
|
|
|
|
|
|
|
Basic earnings per share (euros) |
0.08 |
0.05 |
-0.17 |
0.10 |
|
|
|
Diluted earnings per share (euros) |
0.08 |
0.05 |
-0.17 |
0.10 |
|
|
|
CONSOLIDATED STATEMENT OF COMPREHENSIVE
INCOME |
|
|
|
|
|
|
Unaudited |
|
|
|
|
|
|
|
|
|
|
|
|
|
EUR'000 |
Q3 |
Q3 |
9M |
9M |
|
|
|
|
2022 |
2021 |
2022 |
2021 |
|
|
|
Profit/loss (-) for the period |
1,406 |
931 |
-3,085 |
1,716 |
|
|
|
Other
comprehensive income |
|
|
|
|
|
|
|
Items that may
be reclassified to profit or loss |
|
|
|
|
|
|
|
Impact of exchange rate changes of a foreign
subsidiaries |
-96 |
-8 |
-161 |
-13 |
|
|
|
Items that will
not be reclassified to profit or loss |
|
|
|
|
|
|
|
Gain on sales
of financial assets |
0 |
0 |
320 |
265 |
|
|
|
Net gain/loss (-) on revaluation of financial
assets |
112 |
49 |
-746 |
8,369 |
|
|
|
Total
comprehensive income for the period |
16 |
41 |
-587 |
8,621 |
|
|
|
Other
comprehensive income |
1,422 |
972 |
-3,672 |
10,337 |
|
|
|
Total comprehensive income attributable to: |
|
|
|
|
|
|
|
Owners of the Company |
1,412 |
956 |
-3,708 |
10,331 |
|
|
|
Non-controlling interests |
10 |
16 |
36 |
6 |
|
|
|
|
|
|
|
|
|
|
|
Tiit AtsoChairman of the Board+372 674 7400
Harju Elekter As (LSE:0MDU)
Gráfico Histórico do Ativo
De Fev 2025 até Mar 2025
Harju Elekter As (LSE:0MDU)
Gráfico Histórico do Ativo
De Mar 2024 até Mar 2025