Market announcement
AS Silvano Fashion Group
Category
Management interim statement or quarterly financial report
Date
26.11.2007 09:03:16
Title
SFG: 2007. a kolmanda kvartali ja üheksa kuu konsolideeritud majandustulemused
Message
2007. a kolmanda kvartali ja üheksa kuu konsolideeritud majandustulemused 2007. a kolmandas kvartalis oli ASi Silvano Fashion Group puhaskasum 16,5 miljo-nit krooni (1,1 miljonit eurot), mis võrreldes eelmise aasta kolmanda kvartaliga suurenes 11,7 miljoni krooni (0,8 miljoni euro) võrra. Selle aasta kolmanda kvartali netomarginaal on 4,2% (2006. a kolmandas kvartalis 12,0%). Kolmanda kvartali müügikäive oli 397,9 miljonit krooni (25,4 miljonit eurot) ning kontserni brutomarginaal 2007. a kolmandas kvartalis ulatus 40,2%-ni, samas kui 2006. a kolmandas kvartalis oli see 41,9%. Hinnalisand ulatus 13,3%-ni (2006. a kolmandas kvartalis 12,9%) ja tegevuskasum oli 53,1 miljonit krooni (3,4 miljonit eurot), samas kui 2006. a kolmandas kvartalis oli see 5,2 miljonit krooni (0,3 miljonit eurot). ASi Silvano Fashion Group üheksa kuu müügi kogukäive oli 1 177,1 miljonit krooni (75,2 miljonit eurot), olles kasvanud 11,7 korda võrreldes 2006. a üheksa kuuga. Kontserni üheksa kuu brutomarginaal ja hinnalisand olid vastavalt 42,6% ja 23,7% (2006. a üheksa kuu vastavad näitajad 44,1% ja 9,0%). 2007. a üheksa kuu tegevuskasum oli 279,2 miljonit krooni (17,8 miljonit eurot), samas kui 2006. a üheksa kuu tegevuskasum oli 9,0 miljonit krooni (0,6 miljonit eurot). 2007. a üheksa kuu puhaskasum moodustas 162,8 miljonit krooni (10,4 miljonit eurot) ja netomarginaal oli 13,8% (2006. a üheksa kuu netomarginaal 7.8%). Müügitulu Müügikäive toodete/teenuste kaupa Võrreldes 2006. a üheksa kuuga suurenes 2007. a naisterõivastest saadud üheksa kuu müügitulu 24,2 miljoni krooni (1,6 miljoni euro) võrra ja moodustas 9,1% kontserni müügitulust (2006. a üheksa kuud 82,5%). 2007. a üheksa kuu pesumüügi käive oli 1044,1 miljonit krooni (66,7 miljonit eurot), mis moodustas 88,7% kontserni müügi kogutulust. Allhanketeenuste müügikäive suurenes 7,9 miljoni krooni (0,5 miljoni euro) võrra võrreldes 2006. a sama perioodiga. 2007. a üheksa kuu allhanketeenuste käive oli 25,5 miljonit krooni (1,6 miljonit eurot), mis moodustas 2,2% kontserni müügi kogutulust. Müügikäive tegevusalade kaupa -------------------------------------------------------------------------------- | | 2007. | 2006. | Muutu | 2007. | 2006. | Muutu | 2007. a | 2006. a | | | a | a | s | a | a | s | üheksa | üheksa | | | üheks | üheks | Miljo | üheks | üheks | Miljo | kuud | kuud | | | a | a | nit | a | a | nit | Protsen | Protsen | | | kuud | kuud | kroon | kuud | kuud | eurot | t | t | | | Miljo | Miljo | i | Miljo | Miljo | | müügikä | müügikä | | | nit | nit | | nit | nit | | ibest | ibest | | | kroon | kroon | | eurot | eurot | | | | | | i | i | | | | | | | -------------------------------------------------------------------------------- | Naisterõ | 107,5 | 83,3 | 24,2 | 6,9 | 5,3 | 1,6 | 9,1% | 82,59% | | ivad | | | | | | | | | -------------------------------------------------------------------------------- | Naistepe | 1 | - | 1044, | 66,7 | - | 66,7 | 88,7% | - | | su | 044,1 | | 1 | | | | | | -------------------------------------------------------------------------------- | Allhanke | 25,5 | 17,6 | 7,9 | 1,6 | 1,1 | 0,5 | 2,2% | 17,59% | | teenused | | | | | | | | | | ja muu | | | | | | | | | | müük | | | | | | | | | -------------------------------------------------------------------------------- | Kokku | 1177, | 100,9 | 1076, | 75,2 | 6,4 | 68,8 | 100,0% | 100,00% | | | 1 | | 2 | | | | | | -------------------------------------------------------------------------------- Müügikäive turgude kaupa Naisterõivad Naisterõivaste müügikäive on kasvanud kõikidel turgudel. 2007. a üheksa kuuga on läbimüük Eesti turul kasvanud 8,7 miljoni krooni (0,6 miljoni euro) võrra võrreldes eelmise aasta sama perioodiga. Üheksa kuuga kasvas läbimüük Lätis 21,1% võrra, moodustades 22,9 miljonit krooni (1,5 miljonit eurot), ning Soomes 6,8% võrra, moodustades 17,0 miljonit krooni (1,1 miljonit eurot), seda peamiselt tänu hulgimüügi suurenemisele Soomes. Tänu uutele PTA jaemüügikauplustele Leedus kasvas müügitulu Leedus 2007. a üheksa kuuga 148% ja moodustas 6,6 miljonit krooni (0,4 miljonit eurot). 2007. a kolmandas kvartalis laienes rõivaäri Ukraina turule. Naistepesu Suurem osa naistepesu müügitulust 2007. a üheksa kuuga teeniti Venemaa turul (571,0 miljonit krooni (36,5 miljonit eurot), moodustades 54,5% kogu 2007. a üheksa kuu pesu läbimüügist). Müük Venemaal hõlmab nii jae- kui ka hulgimüüki. Teine suurem pesumüügi piirkond on Valgevene, kus läbimüük moodustas 217,9 miljonit krooni (13,9 miljonit eurot), mis andis 20,8% kogu pesumüügi tulust (sisaldades samuti nii jae- kui ka hulgimüüki). Kuna naistepesu on kontsernile uus tegevusala, siis ei ole võimalik anda võrdlusnäitajaid eelmiste perioodide kohta. Naistepesu tootemarkide hulgas tõi 2007. a üheksa kuu jooksul põhimargi Milavitsa müük 76,0% kogu naistepesu müügitulust ja moodustas 779,9 miljonit krooni (49,9 miljonit eurot). Tootemargi Lauma müük moodustas 5,6% kogu naistepesu müügikäibest, ulatudes 57,5 miljoni kroonini (3,7 miljoni euroni). Teised tootemargid nagu Alisee, Aveline, Laumelle, Lauma Aqua, Laumelle Aqua ja Bellita andsid 2007. a üheksa kuuga kokku 18,4% naistepesu müügi kogukäibest, moodustades 188,9 miljonit krooni (12,0 miljonit eurot). Müügi kogukäive turgude kaupa -------------------------------------------------------------------------------- | | 2007. | 2006. | Muutus | 2007. | 2006. | Muutus | 2007. | 2006. | | | a | a | Miljon | a | a | Miljon | a | a | | | üheks | üheks | it | üheksa | üheksa | it | üheksa | üheksa | | | a | a | krooni | kuud | kuud | eurot | kuud | kuud | | | kuud | kuud | | Miljon | Miljon | | Protse | Protse | | | Miljo | Miljo | | it | it | | nt | nt | | | nit | nit | | eurot | eurot | | müügi- | müügi- | | | kroon | kroon | | | | | käibes | käibes | | | i | i | | | | | t | t | -------------------------------------------------------------------------------- | Eesti | 126,8 | 52,1 | 74,7 | 8,1 | 3,3 | 4,8 | 10,8% | 51,6% | -------------------------------------------------------------------------------- | Soome | 39,2 | 27,0 | 12,2 | 2,5 | 1,8 | 0,7 | 3,3% | 26,8% | -------------------------------------------------------------------------------- | Läti | 37,3 | 19,1 | 18,2 | 2,4 | 1,2 | 1,2 | 3,2% | 18,9% | -------------------------------------------------------------------------------- | Valgev | 217,9 | - | 217,9 | 13,9 | - | 13,9 | 18,5% | - | | ene | | | | | | | | | -------------------------------------------------------------------------------- | Ukrain | 72,9 | - | 72,9 | 4,7 | - | 4,7 | 6,2% | - | | a | | | | | | | | | -------------------------------------------------------------------------------- | Venema | 571,0 | - | 571,0 | 36,5 | - | 36,5 | 48,5% | - | | a | | | | | | | | | -------------------------------------------------------------------------------- | Muud | 112,0 | 2,7 | 109,3 | 7,1 | 0,1 | 7,0 | 9,51% | 2,7% | | turud | | | | | | | | | -------------------------------------------------------------------------------- | Kokku | 1 | 100,9 | 1 | 75,2 | 6,4 | 68,8 | 100,0% | 100,0% | | | 177,1 | | 076,2 | | | | | | -------------------------------------------------------------------------------- Jaemüügi käive Kontserni 2007. a üheksa kuu jaemüügi kogukäive oli 200,8 miljonit krooni (12,8 miljonit eurot), kasvades 3,6 korda võrreldes 2006. a üheksa kuuga. Jaemüük toimus Eestis, Lätis, Venemaal, Valgevenes, Poolas, Leedus ja Ukrainas. 2007. a septembri lõpu seisuga haldas kontsern 94 jaemüügi kauplust kogupindalaga 10 427 ruutmeetrit. Naisterõivaste jaemüük toimus Eestis, Lätis, Leedus, Venemaal ja Ukrainas. 2007. a septembri lõpu seisuga oli kontsernil 23 naisterõivaste kauplust müügipinnaga kokku 4 690 ruutmeetrit (30. septembril 2006. a 2 688 ruutmeetrit). Naistepesu jaemüük toimus Venemaal, Valgevenes, Lätis, Leedus ja Poolas. Septembris omandas Silvano Fashion Group AS (SFG) naistepesu kaupluste keti koos 16 jaemüügi kauplusega Leedus kogupindalaga 877 ruutmeetrit. Kauplused tegutsesid peamiselt Amadea Line'i nime all. Värskelt omandatud jaemüügi kauplustel olid kontserniga juba tihedad sidemed, sest üle 40% tulust tuli Lauma Lingerie tootemarki kandvate toodete müügist. Pärast omandamist hakkavad uued kauplused müüma ka Milavitsa tootemarki kandvat naistepesu. Kaalutakse omandatud kaupluste ümbernimetamist. Pärast omandamist oli kontsernil septembri lõpu seisuga 71 naistepesu tooteid müüvat kauplust kogupindalaga 5737 ruutmeetrit. 2007. a üheksa kuu jooksul avati 23 uut kauplust: kümme naisterõivaste kauplust, mis tegutsevad PTA nime all (viis Venemaal, kolm Leedus, üks Eestis ja üks Ukrainas), ja kolmteist naistepesu poodi, mis tegutsevad Oblicie nime all (kaksteist Venemaal ja üks Poolas). Leedus omandati 16 naistepesu poodi. Kaupluste arv -------------------------------------------------------------------------------- | | 30.09.2007 | 31.12.2006 | -------------------------------------------------------------------------------- | Eesti | 8 | 7 | -------------------------------------------------------------------------------- | Läti | 6 | 6 | -------------------------------------------------------------------------------- | Poola | 8 | 7 | -------------------------------------------------------------------------------- | Valgevene | 20 | 20 | -------------------------------------------------------------------------------- | Venemaa | 32 | 15 | -------------------------------------------------------------------------------- | Leedu | 19 | - | -------------------------------------------------------------------------------- | Ukraina | 1 | - | -------------------------------------------------------------------------------- | Kauplusi kokku | 94 | 55 | -------------------------------------------------------------------------------- | Müügipind kokku, m2 | 10 427 | 6 997 | -------------------------------------------------------------------------------- 2007. a üheksa kuuga suurenes naisterõivaste müügitulu 47% võrreldes 2006. a ja see moodustas 82,9 miljonit krooni (5,1 miljonit eurot). Jaemüügi kasvu toetas eelmisel aastal samal perioodil olemasolevate kaupluste müügikäibe kasv ja märkimisväärne kaupluste arvu suurenemine. Naisterõivaste jaemüügi kasv eelmisel aastal samal perioodil olemasolevatel pindadel oli 13,1% võrreldes 2006. a üheksa kuuga, kusjuures kasv Eestis oli 17%. Samade teenuste müügi kasv 2007. a kolmandas kvartalis oli vaid 3,1% tulenevalt kahe poe remondist kolmandas kvartalis. Müügiedukus (müügikäive ruutmeetri kohta) kahanes naisterõivaste jaemüügiketis 2007. a üheksa kuuga 1% võrra. Müügiedukuse kerge vähenemine on peamiselt põhjustatud uute kaupluste avamisjärgsest väiksemast müügiedukusest. 2007. a üheksa kuu naisterõivaste segmendi peamine eesmärk oli laiendada jaemüügiketti Venemaale ja Leetu ning siseneda Ukraina jaemüügiturule 2007. a kolmandas kvartalis. Müügikäibe kasv Oblicie naistepesu jaemüügiketi kauplustes, mis on tegutsenud kauem kui ühe aasta, on umbes 37,9%. Kontserni peamine eesmärk naistepesu jaemüügis on avada uusi kauplusi Venemaal. Lisaks uutele turgudele suunatud üldistele hooaja turustuskampaaniatele keskendus turustustegevus kampaaniatele, mis toetasid laienemist Vene turul. Kuna naistepesu müük on kontsernile uus tegevusala, siis ei ole võimalik esitada võrdlusnäitajaid eelmiste perioodide kohta. Hulgimüük 2007. a üheksa kuu hulgimüük moodustas 663,4 miljonit krooni (42,4 miljonit eurot), andes 85,1% kontserni kogutulust. Peamised kontserni hulgimüügipiirkonnad naistepesu osas olid Venemaa, Ukraina, Balti riigid ja Valgevene ning naisterõivaste osas Soome ja Balti riigid. 2007. a üheksa kuuga suurenes naisterõivaste hulgimüügi tulu 13,3% võrreldes 2006. a sama perioodiga ja see moodustas 42,0 miljonit krooni (2,0 miljonit eurot). Allhanketeenuste ja muude teenuste müük Allhanketeenuste ja muude teenuste müügikäive ulatus 25,5 miljoni kroonini (1,6 miljoni euroni). Allhanketeenuste müük suurenes naisterõivaste segmendis peamiselt tänu Soome turule. Käibe suurenemine 21,0% võrra võrreldes eelmise aasta sama perioodiga tulenes peamiselt klientidele osutatud õmblustööde hinna ja täisteenuse hinna tõusust. Kasum Kontserni 2007. a üheksa kuu brutomarginaal oli 42,6% (2006. a üheksa kuu brutomarginaal 44,1%). 2007. a üheksa kuu brutokasum oli 501,8 miljonit krooni (32,1 miljonit eurot), samas kui 2006. a üheksa kuu brutokasum oli 44,5 miljonit krooni (2,8 miljonit eurot). 2007. a üheksa kuu tegevuskasum moodustas 279,2 miljonit krooni (17,8 miljonit eurot), tuues kaasa tegevuskasumi marginaali 23,7% (2006. a üheksa kuu marginaal 9,0%). Tegevuskasumit mõjutasid kulud, mis tekkisid aktsiate noteerimisel Varssavi börsil summas 7 miljonit krooni (0,5 miljonit eurot). Kontserni 2007. a üheksa kuu puhaskasum (pärast maksude ja vähemusosaluste mahaarvamist) oli 162,8 miljonit krooni (10,4 miljonit eurot). 2007. a üheksa kuu puhaskasumi marginaal oli 13,8%, kusjuures eelmise aasta samal perioodil oli see 7,8%. Bilanss Konsolideeritud bilansis on varade kogumaht seisuga 30. september 2007. a 1 089 miljonit krooni (69,6 miljonit eurot). Võrreldes eelmise aasta lõpuga on varade kogumaht bilansis suurenenud 276,4 miljoni krooni (17,7 miljoni euro) võrra. Nii varade kui ka kohustuste maht on suurenenud jaemüügi kiire laienemise ja uute aktsiate emiteerimisest saadud finantside tõttu. Septembri lõpu seisuga moodustasid kontserni varud 303,2 miljonit krooni (19,4 miljonit eurot), kusjuures vastav summa on 2006. a lõpuga võrreldes suurenenud 72,9 miljoni krooni (4,7 miljoni euro) võrra. Varude saldo suurenemine on seotud tegevuse laiendamisega Venemaal ja teistel jaemüügi turgudel. Nõuded ostjate vastu on suurenenud 42,1 miljoni krooni (2,7 miljoni euro) võrra, ulatudes 153,8 miljoni kroonini (9,8 miljoni euroni). Ostjate vastu olevate nõuete saldo on suurem tegevuse laiendamise tõttu, samuti teatud klientidega sõlmitud lepingutes fikseeritud maksetähtaegade tõttu, mida muudeti selleks, et säilitada konkurentsivõimet eelkõige SRÜ turgudel. Võlad hankijatele on võrreldes eelmise aasta lõpuga suurenenud 35,1 miljoni krooni (2,2 miljoni euro) võrra, moodustades 122,7 miljonit krooni (7,8 miljonit eurot). Hankijatele võlgnetavate summade maht suurenes läbimüügi kasvu ja kaupluste avamise tõttu. 2007. a septembri lõpu seisuga ulatusid kontserni laenud 26,4 miljoni kroonini (1,7 miljoni euroni), olles aasta algusest alates vähenenud 3,5 miljoni krooni (0,2 miljoni euro) võrra. Investeeringud 2007. a üheksa kuu jooksul oli kontserni investeeringute kogusumma 117,8 miljonit krooni (7,5 miljonit eurot). Kokku 29,6 miljonit krooni (1,9 miljonit eurot) investeeriti jaemüüki, muud investeeringud tehti seadmetesse ja rajatistesse, et säilitada tõhusat tootmisprotsessi. Personal 2007. a septembri lõpu seisuga oli kontsernil 3 490 töötajat, sealhulgas 436 töötajat, kes tegelevad jaemüügiga, ja 2302 töötajat, kes tegelevad tootmisega. Ülejäänud töötajad on seotud hulgimüügi, haldustegevuse ja tugiteenustega. 2007. a üheksa kuu keskmine töötajate arv oli 3 375. 2007. a üheksa kuu kogu palgakulu moodustas 182,6 miljonit krooni (11,6 miljonit eurot). Juhatuse ja nõukogu liikmetele maksti tasu kokku summas 1,4 miljonit krooni (0,09 miljonit eurot). Valitud majandustulemused (2007. a üheksa kuud) -------------------------------------------------------------------------------- | Põhinäitajad ja suhtarvud | 30.09.2007 | 30.09.2006 | Muutus | -------------------------------------------------------------------------------- | Müügi netokäive (miljonit krooni) | 1 177,1 | 100,9 | 1076,2 | -------------------------------------------------------------------------------- | Aktsionäridele omistatav puhaskasum | 162,8 | 7,8 | 155,0 | | (miljonit krooni) | | | | -------------------------------------------------------------------------------- | Kasum enne intressi, makse ja | 307,4 | 13,1 | 294,3 | | amortisatsiooni (EBITDA) (miljonit | | | | | krooni) | | | | -------------------------------------------------------------------------------- | Kasum enne intressi ja makse (EBIT) | 279,1 | 9,0 | 270,1 | | (miljonit krooni) | | | | -------------------------------------------------------------------------------- | Müügi netokäive (miljonit eurot) | 75,2 | 6,5 | 68,7 | -------------------------------------------------------------------------------- | Aktsionäridele omistatav puhaskasum | 10,4 | 0,5 | 9,9 | | (miljonit eurot) | | | | -------------------------------------------------------------------------------- | Kasum enne intressi, makse ja | 19,6 | 1,3 | 18,3 | | amortisatsiooni (EBITDA) (miljonit | | | | | eurot) | | | | -------------------------------------------------------------------------------- | Kasum enne intressi ja makse (EBIT) | 17,8 | 1,1 | 16,7 | | (miljonit eurot) | | | | -------------------------------------------------------------------------------- | Hinnalisand, protsent | 23,7% | 8,9% | - | -------------------------------------------------------------------------------- | Netomarginaal, protsent | 13,8% | 7,8% | - | -------------------------------------------------------------------------------- | ROA, protsent | 14,9% | 13,3% | - | -------------------------------------------------------------------------------- | ROE, protsent | 18,5% | 40,1% | - | -------------------------------------------------------------------------------- | Kasum aktsia kohta (EPS), kroonides | 4,23 | 4,02 | - | -------------------------------------------------------------------------------- | Kasum aktsia kohta (EPS), eurodes | 0,27 | 0,26 | - | -------------------------------------------------------------------------------- | Lühiajaliste kohustuste kattekordaja | 3,5 | 1,3 | - | -------------------------------------------------------------------------------- | Likviidsuskordaja | 2,1 | 0,5 | - | -------------------------------------------------------------------------------- Aluseks võetud valemid: Hinnalisand = tegevuskasum / müügitulu Netomarginaal = emaettevõtja aktsionäridele omistatav puhaskasum / müügitulu ROA (varade tootlus) = emaettevõtja aktsionäridele omistatav puhaskasum / keskmine varade maht ROE (omakapitali tootlus) = emaettevõtja aktsionäridele omistatav puhaskasum / keskmine omakapital EPS (kasum aktsia kohta) = emaettevõtja aktsionäridele omistatav puhaskasum / lihtaktsiate kaalutud keskmine arv Lühiajaliste kohustuste kattekordaja = käibevara / lühiajalised kohustused Likviidsuskordaja = (käibevara - varud) / lühiajalised kohustused Bilanss Konsolideeritud, auditeerimata -------------------------------------------------------------------------------- | | | 30.09. | 30.09.2 | 31.12.2 | 30.09.2 | 30.09.2 | 31.12.2 | | | | 2007 | 006 | 006 | 007 | 006 | 006 | -------------------------------------------------------------------------------- | | | Tuhat | Tuhat | Tuhat | Tuhat | Tuhat | Tuhat | | | | krooni | krooni | krooni | eurot | eurot | eurot | -------------------------------------------------------------------------------- | VARAD | | | | | | | | -------------------------------------------------------------------------------- | Käibevara | | | | | | | | -------------------------------------------------------------------------------- | Raha ja raha | | 180 | 3 838 | 200 460 | 11 568 | 245 | 12 812 | | ekvivalendid | | 992 | | | | | | -------------------------------------------------------------------------------- | Nõuded ostjate | | 153 | 12 485 | 111 729 | 9 831 | 798 | 7 141 | | vastu | | 822 | | | | | | -------------------------------------------------------------------------------- | Muud nõuded ja | | 73 595 | 2 774 | 45 094 | 4 704 | 177 | 2 882 | | ettemaksed | | | | | | | | -------------------------------------------------------------------------------- | Maksude | | 22 672 | 1 174 | 31 568 | 1 449 | 75 | 2 017 | | ettemaksed | | | | | | | | -------------------------------------------------------------------------------- | Varud | | 303 | 29 940 | 230 255 | 19 380 | 1 914 | 14 716 | | | | 231 | | | | | | -------------------------------------------------------------------------------- | Käibevara | | 734 | 50 211 | 619 106 | 46 932 | 3 209 | 39 568 | | kokku | | 312 | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Põhivara | | | | | | | | -------------------------------------------------------------------------------- | Investeeringud | | 7 651 | 0 | 78 | 489 | 0 | 5 | | omakapitali | | | | | | | | -------------------------------------------------------------------------------- | Finantsvarad | | 1 643 | 0 | 1 772 | 105 | 0 | 113 | | müügiks | | | | | | | | -------------------------------------------------------------------------------- | Muud nõuded | | 67 171 | 600 | 2 349 | 4 293 | 39 | 150 | -------------------------------------------------------------------------------- | Kinnisvara, | | 247 | 8 281 | 172 281 | 15 844 | 529 | 11 011 | | tehas ja | | 905 | | | | | | | seadmed | | | | | | | | -------------------------------------------------------------------------------- | Immateriaalne | | 29 822 | 6 353 | 16 551 | 1 906 | 406 | 1 058 | | vara | | | | | | | | -------------------------------------------------------------------------------- | Põhivara kokku | | 354 | 15 234 | 193 031 | 22 637 | 974 | 12 337 | | | | 192 | | | | | | -------------------------------------------------------------------------------- | VARA KOKKU | | 1 088 | 65 445 | 812 137 | 69 569 | 4 183 | 51 905 | | | | 504 | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | KOHUSTUSED JA | | | | | | | | | OMAKAPITAL | | | | | | | | -------------------------------------------------------------------------------- | Lühiajalised | | | | | | | | | kohustused | | | | | | | | -------------------------------------------------------------------------------- | Laenud | | 26 396 | 21 065 | 29 907 | 1 687 | 1 346 | 1 911 | -------------------------------------------------------------------------------- | Võlad | | 122 | 10 069 | 87 534 | 7 840 | 644 | 5 594 | | hankijatele | | 669 | | | | | | -------------------------------------------------------------------------------- | Ettevõtte | | 7 542 | 0 | 5 976 | 482 | 0 | 382 | | tulumaksu | | | | | | | | | kohustus | | | | | | | | -------------------------------------------------------------------------------- | Muud | | 17 039 | 2 152 | 19 369 | 1 089 | 138 | 1 238 | | maksuvõlad | | | | | | | | -------------------------------------------------------------------------------- | Muud võlad | | 33 405 | 4 965 | 27 815 | 2 135 | 317 | 1 778 | -------------------------------------------------------------------------------- | Eraldised | | 12 | 12 | 12 | 1 | 1 | 1 | -------------------------------------------------------------------------------- | Lühiajalised | | 207 | 38 263 | 170 613 | 13 234 | 2 446 | 10 904 | | kohustused | | 063 | | | | | | | kokku | | | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Pikaajalised | | | | | | | | | kohustused | | | | | | | | -------------------------------------------------------------------------------- | Laenud | | 4 976 | 3 539 | 9 544 | 318 | 226 | 610 | -------------------------------------------------------------------------------- | Edasilükkunud | | 201 | 0 | 201 | 13 | 0 | 13 | | tulumaksu | | | | | | | | | kohustused | | | | | | | | -------------------------------------------------------------------------------- | Muud | | 0 | 119 | 0 | 0 | 8 | 0 | | kohustused | | | | | | | | -------------------------------------------------------------------------------- | Eraldised | | 140 | 140 | 139 | 9 | 9 | 9 | -------------------------------------------------------------------------------- | Pikaajalised | | 5 317 | 3 798 | 9 884 | 340 | 243 | 632 | | kohustused | | | | | | | | | kokku | | | | | | | | -------------------------------------------------------------------------------- | Kohustused | | 212 | 42 061 | 180 497 | 13 574 | 2 689 | 11 536 | | kokku | | 380 | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Omakapital | | | | | | | | -------------------------------------------------------------------------------- | Aktsiakapital | | 400 | 19 469 | 379 472 | 25 565 | 1 244 | 24 252 | | nimiväärtuses | | 000 | | | | | | -------------------------------------------------------------------------------- | Ülekurss | | 229 | 40 994 | 83 011 | 14 661 | 2 620 | 5 305 | | | | 395 | | | | | | -------------------------------------------------------------------------------- | Kohustuslik | | 1 046 | 1 046 | 1 046 | 67 | 67 | 67 | | reservkapital | | | | | | | | -------------------------------------------------------------------------------- | Välisvaluuta | | -54 | 26 | -10 710 | -3 513 | 2 | -684 | | ümberarvestuse | | 967 | | | | | | | reserv | | | | | | | | -------------------------------------------------------------------------------- | Jaotamata | | 161 | -38 151 | -987 | 10 343 | -2 439 | -63 | | kasum | | 833 | | | | | | -------------------------------------------------------------------------------- | Emaettevõtja | | 737 | 23 384 | 451 832 | 47 123 | 1 494 | 28 877 | | aktsionäridele | | 307 | | | | | | | omistatav kogu | | | | | | | | | omakapital | | | | | | | | -------------------------------------------------------------------------------- | Vähemusosalus | | 138 | 0 | 179 808 | 8 872 | 0 | 11 492 | | | | 817 | | | | | | -------------------------------------------------------------------------------- | Omakapital | | 876 | 23 384 | 631 640 | 55 995 | 1 494 | 40 369 | | kokku | | 124 | | | | | | -------------------------------------------------------------------------------- | OMAKAPITAL JA | | 1 088 | 65 445 | 812 137 | 69 569 | 4 183 | 51 905 | | KOHUSTUSED | | 504 | | | | | | | KOKKU | | | | | | | | -------------------------------------------------------------------------------- Kasumiaruanne - 2007. a üheksa kuud Konsolideeritud, auditeerimata -------------------------------------------------------------------------------- | | Lisa | 2007. a | 2006. a | 2007. a | 2006. a | | | d | üheksa | üheksa | üheksa | üheksa | | | | kuud | kuud | kuud | kuud | | | | Tuhat | Tuhat | Tuhat | Tuhat | | | | krooni | krooni | eurot | eurot | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Müügitulu | 11, | 1 177 125 | 100 898 | 75 232 | 6 449 | | | 13 | | | | | -------------------------------------------------------------------------------- | Müüdud kaupade kulud | | -675 292 | -56 398 | -43 159 | -3 604 | -------------------------------------------------------------------------------- | Brutokasum | | 501 833 | 44 500 | 32 073 | 2 844 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Turustuskulud | | -140 334 | -23 493 | -8 969 | -1 501 | -------------------------------------------------------------------------------- | Halduskulud | | -125 298 | -11 305 | -8 008 | -723 | -------------------------------------------------------------------------------- | Muu tulu | | 93 551 | 284 | 5 979 | 18 | | põhitegevusest | | | | | | -------------------------------------------------------------------------------- | Muud tegevuskulud | | -50 601 | -951 | -3 234 | -61 | -------------------------------------------------------------------------------- | Tegevuskasum | | 279 151 | 9 034 | 17 841 | 577 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Finantstulud/-kulud | | | | | | -------------------------------------------------------------------------------- | Intressikulud | | -2 018 | -894 | -129 | -57 | -------------------------------------------------------------------------------- | Kasum/kahjum | | -3 740 | -2 | -239 | 0 | | valuutakursi | | | | | | | muutustest | | | | | | -------------------------------------------------------------------------------- | Muu finantstulu/-kulu | | 6 212 | -48 | 397 | -3 | -------------------------------------------------------------------------------- | Finantstulu/-kulu | | 454 | -944 | 29 | -60 | | kokku | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Kasum enne ettevõtte | | 279 605 | 8 090 | 17 870 | 517 | | tulumaksu | | | | | | -------------------------------------------------------------------------------- | Ettevõtte tulumaks | | -72 381 | -264 | -4 626 | -17 | -------------------------------------------------------------------------------- | Puhaskasum | | 207 224 | 7 826 | 13 244 | 500 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Emaettevõtjale | | 162 820 | 7 826 | 10 406 | 500 | | omistatav puhaskasum | | | | | | -------------------------------------------------------------------------------- | Vähemusaktsionäridele | | 44 404 | 0 | 2 838 | 0 | | omistatav puhaskasum | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Kasum aktsia kohta | | | | | | -------------------------------------------------------------------------------- | Puhaskasum aktsia | 9 | 4,23 | 4,02 | 0,27 | 0,26 | | kohta (EEK/EUR) | | | | | | -------------------------------------------------------------------------------- | Lahjendatud kasum | 9 | 4,23 | 4,02 | 0,27 | 0,26 | | aktsia kohta | | | | | | | (EEK/EUR) | | | | | | -------------------------------------------------------------------------------- Kasumiaruanne - kolmas kvartal Konsolideeritud, auditeerimata -------------------------------------------------------------------------------- | | | 2007. a | 2006. a | 2007. a | 2006. a | | | | kolmas | kolmas | kolmas | kolmas | | | | kvartal | kvartal | kvartal | kvartal | | | | Tuhat | Tuhat | Tuhat | Tuhat | | | | krooni | krooni | eurot | eurot | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Müügitulu | | 397 924 | 39 810 | 25 432 | 2 544 | -------------------------------------------------------------------------------- | Müüdud kaupade kulud | | -237 923 | -23 114 | -15 206 | -1 477 | -------------------------------------------------------------------------------- | Brutokasum | | 160 001 | 16 696 | 10 226 | 1 067 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Turustuskulud | | -50 366 | -7 635 | -3 219 | -488 | -------------------------------------------------------------------------------- | Halduskulud | | -47 738 | -3 755 | -3 051 | -240 | -------------------------------------------------------------------------------- | Muu tulu | | 11 140 | 65 | 712 | 4 | | põhitegevusest | | | | | | -------------------------------------------------------------------------------- | Muud tegevuskulud | | -19 934 | -203 | -1 274 | -13 | -------------------------------------------------------------------------------- | Tegevuskasum | | 53 103 | 5 165 | 3 394 | 330 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Finantstulud/-kulud | | | | | | -------------------------------------------------------------------------------- | Intressikulud | | -1 627 | -348 | -104 | -22 | -------------------------------------------------------------------------------- | Kahjum valuutakursi | | -2 473 | -2 | -158 | 0 | | muutustest | | | | | | -------------------------------------------------------------------------------- | Muu finantstulu/-kulu | | 4 616 | -18 | 295 | -1 | -------------------------------------------------------------------------------- | Finantstulu/-kulu | | 516 | -368 | 33 | -23 | | kokku | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Kasum enne ettevõtte | | 53 619 | 4 797 | 3 427 | 307 | | tulumaksu | | | | | | -------------------------------------------------------------------------------- | Ettevõtte tulumaks | | -24 894 | 0 | -1 591 | 0 | -------------------------------------------------------------------------------- | Puhaskasum | | 28 725 | 4 797 | 1 836 | 307 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Emaettevõtjale | | 16 523 | 4 797 | 1056 | 307 | | omistatav puhaskasum | | | | | | -------------------------------------------------------------------------------- | Vähemusaktsionäridele | | 12 202 | 0 | 780 | 0 | | omistatav puhaskasum | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Kasum aktsia kohta | | | | | | -------------------------------------------------------------------------------- | Puhaskasum aktsia | | 0,42 | 2,46 | 0,03 | 0,16 | | kohta (EEK/EUR) | | | | | | -------------------------------------------------------------------------------- | Lahjendatud kasum | | 0,42 | 2,46 | 0,03 | 0,16 | | aktsia kohta | | | | | | | (EEK/EUR) | | | | | | -------------------------------------------------------------------------------- Sergei Kusonski Juhatuse liige
Title
SFG: Consolidated Financial Results of Q3 and 9 months of 2007
Message
Consolidated Financial Results of Q3 and 9 months of 2007 In the third quarter of 2007, AS Silvano Fashion Group earned a net profit of EEK 16.5 million (EUR 1.1 million), which increased by EEK 11.7 million (EUR 0.8 million) as compared to the third quarter of the previous year. The net margin of the third quarter of this year is 4.2% (Q3 2006: 12.0%). The third quarter sales resulted in EEK 397.9 million (EUR 25.4 million) and the Group's gross margin in Q3 2007 reached 40.2% compared to 41.9 % in the third quarter of 2006. Operating margin reached 13.3% (12.9% in Q3 2006) and operating profit was EEK 53.1 million (EUR 3.4 million) compared to EEK 5.2 million (EUR 0.3 million) in Q3 2006. Cumulative nine months sales of AS Silvano Fashion Group amounted to EEK 1,177.1 million (EUR 75.2 million), having increased 11.7 times compared to the nine months of 2006. The Group's gross and operating margins in the nine months stood at 42.6% and 23.7% respectively (44.1% and 9.0% in the nine months of 2006). Operating profit in the nine months of 2007 amounted to EEK 279.2 million (EUR 17.8 million) compared to EEK 9.0 million (EUR 0.6 million) in nine months of 2006. Net profit for the nine months of 2007 amounted to EEK 162.8 million (EUR 10.4 million) and net margin reached 13.8% (7.8% in the nine months of 2006). Sales Revenue Sales by Products/Services In the nine months of 2007 sales revenue related to sales of women's apparel increased by EEK 24.2 million (EUR 1.6 million) compared to nine months of 2006, forming 9.1% of the Group's sales revenue (9 months 2006: 82.5%). Lingerie sales in the nine months of 2007 amounted to EEK 1,044.1 million (EUR 66.7 million) forming 88.7% of total Group's sales revenue. Subcontracting services increased by EEK 7.9 million (EUR 0.5 million) as compared to the same period of 2006. Subcontracting services in the nine months of 2007 amounted to EEK 25.5 million (EUR 1.6 million) forming 2.2% of total sales revenue. Sales by business segments -------------------------------------------------------------------------------- | | 9 | 9 | Change | 9 | 9 | Change | 9 | 9 | | | month | months | EEK | months | months | EUR | months | months | | | s | 2006 | Millio | 2007 | 2006 | millio | 2007 | 2006 | | | 2007 | EEK | n | EUR | EUR | n | percen | percen | | | EEK | millio | | millio | millio | | tage | tage | | | Milli | n | | n | n | | from | from | | | on | | | | | | sales | sales | -------------------------------------------------------------------------------- | Women | 107.5 | 83.3 | 24.2 | 6.9 | 5.3 | 1.6 | 9.1% | 82.5% | | 's | | | | | | | | | | appar | | | | | | | | | | el | | | | | | | | | -------------------------------------------------------------------------------- | Linge | 1,044 | - | 1,044. | 66.7 | - | 66.7 | 88.7% | - | | rie | .1 | | 1 | | | | | | -------------------------------------------------------------------------------- | Subco | 25.5 | 17.6 | 7.9 | 1.6 | 1.1 | 0.5 | 2.2% | 17.5% | | ntrac | | | | | | | | | | ting | | | | | | | | | | servi | | | | | | | | | | ces | | | | | | | | | | and | | | | | | | | | | other | | | | | | | | | | sales | | | | | | | | | -------------------------------------------------------------------------------- | Total | 1,177 | 100.9 | 1,076. | 75.2 | 6.4 | 68.8 | 100.0% | 100.00 | | | .1 | | 2 | | | | | % | -------------------------------------------------------------------------------- Sales by Markets Women's apparel Women's apparel sales revenue has increased in all markets. In the nine months of 2007 the sales volume in the Estonian market increased by EEK 8.7 million (EUR 0.6 million) in comparison with the same period of the previous year. The sales volume in Latvia increased by 21.1% in the nine months, amounting to EEK 22.9 million (EUR 1.5 million) and in Finland by 6.8%, amounting to EEK 17.0 million (EUR 1.1 million) primarily due to increase of wholesale in Finland. Sales revenue in Lithuania increased in the nine months period of 2007 by 148%, amounting to EEK 6.6 million (EUR 0.4 million) due to new PTA retail outlets in Lithuania. During the third quarter of 2007 apparel business expanded to Ukrainian market. Lingerie The majority of lingerie sales revenue in the nine months of 2007 was earned on the Russian markets (amounting to EEK 571.0 million (EUR 36.5 million) giving 54.5% of all lingerie sales volume for the nine months of 2007). Sales in Russia comprise both retail sales and wholesale. The second biggest region of lingerie sales is Belarus, amounting to EEK 217.9 million (EUR 13.9 million) giving 20.8 % of all lingerie sales revenue (also comprising both retail sales and wholesale). As lingerie sales is a new business line for the Group, comparable figures of previous periods are not available. In terms of lingerie brands, the sales of “Milavitsa” core brand accounted for 76.0% of total lingerie sales revenue in the nine months of 2007 and amounted to EEK 779.9 million (EUR 49.9 million). The sales of “Lauma” core brand accounted for 5.6% of total lingerie sales and amounted to EEK 57.5 million (EUR 3.7 million). Other brands such as “Alisee”, “Aveline”, “Laumelle”, “Lauma Aqua”, “Laumelle Aqua” and “Bellita” comprised 18.4% of total lingerie sales in the nine months of 2007 amounting to EEK 188.9 million (EUR 12.0 million). Total sales by markets -------------------------------------------------------------------------------- | | 9 | 9 | Chang | 9 | 9 | Chang | 9 month | 9 month | | | mont | mont | e | month | month | e | 2007 | 2006 | | | h | h | EEK | 2007 | 2007 | EUR | percenta | percenta | | | 2007 | 2006 | milli | EUR | EUR | milli | ge from | ge from | | | EEK | EEK | on | milli | milli | on | sales | sales | | | mill | mill | | on | on | | | | | | ion | ion | | | | | | | -------------------------------------------------------------------------------- | Estonia | 126. | 52.1 | 74.7 | 8.1 | 3.3 | 4.8 | 10.8% | 51.6% | | | 8 | | | | | | | | -------------------------------------------------------------------------------- | Finland | 39.2 | 27.0 | 12.2 | 2.5 | 1.8 | 0.7 | 3.3% | 26.8% | -------------------------------------------------------------------------------- | Latvia | 37.3 | 19.1 | 18.2 | 2.4 | 1.2 | 1.2 | 3.2% | 18.9% | -------------------------------------------------------------------------------- | Belarus | 217. | - | 217.9 | 13.9 | - | 13.9 | 18.5% | - | | | 9 | | | | | | | | -------------------------------------------------------------------------------- | Ukraine | 72.9 | - | 72.9 | 4.7 | - | 4.7 | 6.2% | - | -------------------------------------------------------------------------------- | Russia | 571. | - | 571.0 | 36.5 | - | 36.5 | 48.5% | - | | | 0 | | | | | | | | -------------------------------------------------------------------------------- | Other | 112. | 2.7 | 109.3 | 7.1 | 0.1 | 7.0 | 9.51% | 2.7% | | markets | 0 | | | | | | | | -------------------------------------------------------------------------------- | Total | 1,17 | 100. | 1076. | 75.2 | 6.4 | 68.8 | 100.0% | 100.0 % | | | 7.1 | 9 | 2 | | | | | | -------------------------------------------------------------------------------- Retail Sales Total retail sales of the Group in nine months of 2007 amounted to EEK 200.8 million (EUR 12.8 million), increasing 3.6 times compared to the nine months of 2006. Retail operations were conducted in Estonia, Latvia, Russia, Belarus, Poland, Lithuania and Ukraine. At the end of September 2007 the Group operated 94 retail outlets with a total area of 10,427 square meters. Women's apparel retail operations were conducted in Estonia, Latvia, Lithuania, Russia and Ukraine. At the end of September 2007 in the Group operated 23 women's apparel stores with a total sales area of 4,690 square meters (30 September 2006: 2,688 square meters). Lingerie retail operations were conducted in Russia, Belarus, Latvia, Lithuania and Poland. In September SFG acquired an operator of a chain of 16 lingerie retail outlets in Lithuania with the total area of 877 square meters. Shops were operated primarily under the name of “Amadea Line”. The newly acquired retail outlets already had strong ties to the Group, with over 40% of revenue generated from sales of “Lauma Lingerie” branded products. Following the acquisition, the newly acquired outlets will also commence sales of “Milavitsa” branded lingerie. Rebranding of the acquired shops will be considered. At the end of September after the acquisition the Group operated 71 lingerie stores with a total area of 5,737 square meters. Within the nine months of 2007 23 new stores were opened: ten women's apparel stores operating under the PTA brand (five in Russia, three in Lithuania, one in Estonia and one in Ukraine), and thirteen lingerie stores under the Oblicie brand (twelve in Russia and one in Poland). 16 lingerie stores were acquired in Lithuania. Number of stores -------------------------------------------------------------------------------- | | 30.09.2007 | 31.12.2006 | -------------------------------------------------------------------------------- | Estonia | 8 | 7 | -------------------------------------------------------------------------------- | Latvia | 6 | 6 | -------------------------------------------------------------------------------- | Poland | 8 | 7 | -------------------------------------------------------------------------------- | Belarus | 20 | 20 | -------------------------------------------------------------------------------- | Russia | 32 | 15 | -------------------------------------------------------------------------------- | Lithuania | 19 | - | -------------------------------------------------------------------------------- | Ukraine | 1 | - | -------------------------------------------------------------------------------- | Total stores | 94 | 55 | -------------------------------------------------------------------------------- | Total sales area, m2 | 10,427 | 6,997 | -------------------------------------------------------------------------------- Women's apparel sales revenue increased in the nine months period of 2007 by 47.0% compared to 2006, amounting to EEK 82.9 million (EUR 5.1 million). The increase in retail sales was supported by the increase in sales in the like-for-like spaces as well as the considerably greater number of stores. The increase in retail sales of women's apparel of the like-for-like spaces was 13.1% compared to the 9 months of 2006, whereas in Estonia the increase was 17.0%. The increase of like-for like services in third quarter of 2007 was only 3.1% due to renovation of 2 stores during third quarter. Sales efficiency decreased (sales per square meter) in the retail chain of women's apparel by 1.0% in the nine moths of 2007. Slight decrease of sales efficiency is mainly caused by lower sales efficiency of new stores during the launch period. In the nine months of 2007 the main objectives for the women's apparel segment expansion of retail chain in Russia and Lithuania and entry into the Ukrainian retail market on the third quarter of 2007. The like-for-like increase in the Oblicie lingerie retail chain is about 37.9% for stores operating more than one year. Group's main objectives in lingerie retail operations is opening of new stores in Russia. In addition to the general seasonal marketing campaigns directed to the new markets, marketing operations were focused on campaigns supporting the expansion on the Russian market. As lingerie sale is a new business line for Group, comparable figures of previous years cannot be presented. Wholesale In the nine months of 2007 wholesales amounted to EEK 663.4 million (EUR 42.4 million) giving 85.1% of the Group's total revenue. Main wholesales regions in the lingerie business of the Group were Russia, Ukraine, the Baltic republics and Belarus, and in the women's apparel business - Finland and the Baltic States. Sales revenue from wholesales of women's apparel increased by 13.3% in the nine months period of 2007 compared to same period of 2006, amounting to EEK 42.0 million ( EUR 2.0 million). Sales of subcontracting and other services Subcontracting and other services amounted to EEK 25.5 million (EUR 1.6 million). Subcontracting services increased in the women's apparel segment mainly due to the Finnish market. The increase in turnover of 21.0% in comparison with the same period of the previous year was mainly caused by the increase in the price of sewing and full service sold to customers. Profits The Group's gross margin in the nine months of 2007 was 42.6% (the nine months of 2006: 44.1%). Gross profit for the nine months of 2007 amounted to EEK 501.8 million (EUR 32.1 million) compared to EEK 44.5 million (EUR 2.8 million) in the nine months of 2006. The operating profit for the nine months of 2007 amounted to EEK 279.2 million (EUR 17.8 million), resulting in an operating profit margin of 23.7% (the nine months of 2006: 9.0%). Operating profit was affected by expenses incurred due to the listing at the Warsaw Stock Exchange in the amount of EEK 7.0 million (EUR 0.5 million). The net profit of the Group (after taxes and minority shareholding) for the nine months of 2007 amounted to EEK 162.8 million (EUR 10.4 million). The net profit margin for the nine months of 2007 was 13.8% compared to 7.8% in the same period of the previous year. Balance sheet The total assets on the consolidated balance sheet amounted to EEK 1,089 million (EUR 69.6 million) as of 30 September 2007. Compared to the end of the previous year the balance sheet total assets have increased by EEK 276.4 million (EUR 17.7 million). Both assets and liabilities have increased in connection with rapid retail expansion and funds obtained from the issue of additional shares. As of the end of September the inventories of the Group amounted to EEK 303.2 million (EUR 19.4 million) increasing by EEK 72.9 million (EUR 4.7 million) over the end of the year 2006. The increase in the balance of inventories is related to the expansion of activities in Russia and other retail markets. Trade receivables have increased by EEK 42.1 million (EUR 2.7 million) amounting to EEK 153.8 million (EUR 9.8 million). Trade receivables balance grown due to the growth of business and a change in the payment terms of agreements with some customers made in order to retain competitiveness, especially in the CIS markets. Trade payables have increased by EEK 35.1 million (EUR 2.2 million) compared to the end of previous year amounting to EEK 122.7 million (EUR 7.8 million). The volumes of trade payables increased on account of the increase in sales volumes and the stores opening . At the end of June 2007, the Group's borrowings amounted to EEK 26.4 million (EUR 1.7 million), having decreased by EEK 3.5 million (EUR 0.2 million) since the beginning of the year. Investments During the nine months of 2007 the Group's investments totaled EEK 117.8 million (EUR 7.5 million). A total of EEK 29.6 million (EUR 1.9 million) was invested in retail operations, other investments were connected to equipment and facilities to maintain effective production operations. Personnel By the end of September of 2007, the Group employed 3,490 employees, including 436 in retail operations and 2,302 in production. The rest of the employees are employed in wholesale, administration and support operations. The average number of employees in nine months of 2007 was 3,375. The total salaries and wages for the nine months of 2007 amounted to EEK 182.6 million (EUR 11.6 million). The remuneration paid to members of the Management Board and Supervisory Board totaled EEK 1.4 million (EUR 0.09 million). Selected financial data (nine months of 2007) -------------------------------------------------------------------------------- | Key figures and ratios | 30.09.2007 | 30.09.2006 | Change | -------------------------------------------------------------------------------- | Net sales (EEK million) | 1,177.1 | 100.9 | 1,076.2 | -------------------------------------------------------------------------------- | Net income, attributable to | 162.8 | 7.8 | 155.0 | | shareholders (EEK million) | | | | -------------------------------------------------------------------------------- | Earnings before interest, taxes and | 307.4 | 13.1 | 294.3 | | depreciation (EBITDA) ( EEK million) | | | | -------------------------------------------------------------------------------- | Earnings before interest and taxes | 279.1 | 9.0 | 270.1 | | (EBIT) (EEK million) | | | | -------------------------------------------------------------------------------- | Net sales (EUR million) | 75.2 | 6.5 | 68.7 | -------------------------------------------------------------------------------- | Net income attributable to | 10.4 | 0.5 | 9.9 | | shareholders (EUR million) | | | | -------------------------------------------------------------------------------- | Earnings before interest, taxes and | 19.6 | 1.3 | 18.3 | | depreciation (EBITDA) ( EUR million) | | | | -------------------------------------------------------------------------------- | Earnings before interest and taxes | 17.8 | 1.1 | 16.7 | | (EBIT) (EUR million) | | | | -------------------------------------------------------------------------------- | Operating margin, % | 23.7% | 8.9% | - | -------------------------------------------------------------------------------- | Net margin, % | 13.8% | 7.8% | - | -------------------------------------------------------------------------------- | ROA, % | 14.9% | 13.3% | - | -------------------------------------------------------------------------------- | ROE, % | 18.5% | 40.1% | - | -------------------------------------------------------------------------------- | Earnings per share (EPS), in EEK | 4.23 | 4.02 | - | -------------------------------------------------------------------------------- | Earnings per share (EPS), in EUR | 0.27 | 0.26 | - | -------------------------------------------------------------------------------- | Current ratio | 3.5 | 1.3 | - | -------------------------------------------------------------------------------- | Quick ratio | 2.1 | 0.5 | - | -------------------------------------------------------------------------------- Underlying formulas: Operating margin = operating profit / sales revenue Net margin = net profit attributable to equity holders of the parent / sales revenue ROA (return on assets) = net profit attributable to equity holders of the parent / average total assets ROE (return on equity) = net profit attributable to equity holders of the parent / average equity EPS (earnings per share) = net profit attributable to equity holders of the parent / weighted average number of ordinary shares Current ratio = current assets / current liabilities Quick ratio = (current assets - inventories) / current liabilities Balance Sheet Consolidated, unaudited -------------------------------------------------------------------------------- | | | 30.09. | 30.09.20 | 31.12.20 | 30.09.2 | 30.09.2 | 31.12.2 | | | | 2007 | 06 | 06 | 007 | 006 | 006 | -------------------------------------------------------------------------------- | | | EEK | EEK | EEK | EUR | EUR | EUR | | | | thousa | thousand | thousand | thousan | thousan | thousan | | | | nd | | | d | d | d | -------------------------------------------------------------------------------- | ASSETS | | | | | | | | -------------------------------------------------------------------------------- | Current | | | | | | | | | assets | | | | | | | | -------------------------------------------------------------------------------- | Cash and | | 180,99 | 3,838 | 200,460 | 11,568 | 245 | 12,812 | | cash | | 2 | | | | | | | equivalents | | | | | | | | -------------------------------------------------------------------------------- | Trade | | 153,82 | 12,485 | 111,729 | 9,831 | 798 | 7,141 | | receivables | | 2 | | | | | | -------------------------------------------------------------------------------- | Other | | 73,595 | 2,774 | 45,094 | 4,704 | 177 | 2,882 | | receivables | | | | | | | | | and | | | | | | | | | prepayments | | | | | | | | -------------------------------------------------------------------------------- | Prepaid | | 22,672 | 1,174 | 31,568 | 1,449 | 75 | 2,017 | | taxes | | | | | | | | -------------------------------------------------------------------------------- | Inventories | | 303,23 | 29,940 | 230,255 | 19,380 | 1,914 | 14,716 | | | | 1 | | | | | | -------------------------------------------------------------------------------- | Total | | 734,31 | 50,211 | 619,106 | 46,932 | 3,209 | 39,568 | | current | | 2 | | | | | | | assets | | | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Non-current | | | | | | | | | assets | | | | | | | | -------------------------------------------------------------------------------- | Investments | | 7,651 | 0 | 78 | 489 | 0 | 5 | | in equity | | | | | | | | | accounted | | | | | | | | | investees | | | | | | | | -------------------------------------------------------------------------------- | Available-fo | | 1,643 | 0 | 1,772 | 105 | 0 | 113 | | r-sale | | | | | | | | | financial | | | | | | | | | assets | | | | | | | | -------------------------------------------------------------------------------- | Other | | 67,171 | 600 | 2,349 | 4,293 | 39 | 150 | | receivables | | | | | | | | -------------------------------------------------------------------------------- | Property, | | 247,90 | 8,281 | 172,281 | 15,844 | 529 | 11,011 | | plant and | | 5 | | | | | | | equipment | | | | | | | | -------------------------------------------------------------------------------- | Intangible | | 29,822 | 6,353 | 16,551 | 1,906 | 406 | 1,058 | | assets | | | | | | | | -------------------------------------------------------------------------------- | Total | | 354,19 | 15,234 | 193,031 | 22,637 | 974 | 12,337 | | non-current | | 2 | | | | | | | assets | | | | | | | | -------------------------------------------------------------------------------- | TOTAL ASSETS | | 1,088, | 65,445 | 812,137 | 69,569 | 4,183 | 51,905 | | | | 504 | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | LIABILITIES | | | | | | | | | AND EQUITY | | | | | | | | -------------------------------------------------------------------------------- | Current | | | | | | | | | liabilities | | | | | | | | -------------------------------------------------------------------------------- | Loans and | | 26,396 | 21,065 | 29,907 | 1,687 | 1,346 | 1,911 | | borrowings | | | | | | | | -------------------------------------------------------------------------------- | Trade | | 122,66 | 10,069 | 87,534 | 7,840 | 644 | 5,594 | | payables | | 9 | | | | | | -------------------------------------------------------------------------------- | Corporate | | 7,542 | 0 | 5,976 | 482 | 0 | 382 | | income tax | | | | | | | | | liability | | | | | | | | -------------------------------------------------------------------------------- | Other tax | | 17,039 | 2,152 | 19,369 | 1,089 | 138 | 1,238 | | liabilities | | | | | | | | -------------------------------------------------------------------------------- | Other | | 33,405 | 4,965 | 27,815 | 2,135 | 317 | 1,778 | | payables | | | | | | | | -------------------------------------------------------------------------------- | Provisions | | 12 | 12 | 12 | 1 | 1 | 1 | -------------------------------------------------------------------------------- | Total | | 207,06 | 38,263 | 170,613 | 13,234 | 2,446 | 10,904 | | current | | 3 | | | | | | | liabilities | | | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Non-current | | | | | | | | | liabilities | | | | | | | | -------------------------------------------------------------------------------- | Loans and | | 4,976 | 3,539 | 9,544 | 318 | 226 | 610 | | borrowings | | | | | | | | -------------------------------------------------------------------------------- | Deferred tax | | 201 | 0 | 201 | 13 | 0 | 13 | | liabilities | | | | | | | | -------------------------------------------------------------------------------- | Other | | 0 | 119 | 0 | 0 | 8 | 0 | | liabilities | | | | | | | | -------------------------------------------------------------------------------- | Provisions | | 140 | 140 | 139 | 9 | 9 | 9 | -------------------------------------------------------------------------------- | Total | | 5,317 | 3,798 | 9,884 | 340 | 243 | 632 | | non-current | | | | | | | | | liabilities | | | | | | | | -------------------------------------------------------------------------------- | Total | | 212,38 | 42,061 | 180,497 | 13,574 | 2,689 | 11,536 | | liabilities | | 0 | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Equity | | | | | | | | -------------------------------------------------------------------------------- | Share | | 400,00 | 19,469 | 379,472 | 25,565 | 1,244 | 24,252 | | capital at | | 0 | | | | | | | par value | | | | | | | | -------------------------------------------------------------------------------- | Share | | 229,39 | 40,994 | 83,011 | 14,661 | 2,620 | 5,305 | | premium | | 5 | | | | | | -------------------------------------------------------------------------------- | Statutory | | 1,046 | 1,046 | 1,046 | 67 | 67 | 67 | | capital | | | | | | | | | reserve | | | | | | | | -------------------------------------------------------------------------------- | Translation | | -54,96 | 26 | -10,710 | -3,513 | 2 | -684 | | reserve | | 7 | | | | | | -------------------------------------------------------------------------------- | Retained | | 161,83 | -38,151 | -987 | 10,343 | -2,439 | -63 | | earnings | | 3 | | | | | | -------------------------------------------------------------------------------- | Total equity | | 737,30 | 23,384 | 451,832 | 47,123 | 1,494 | 28,877 | | attributable | | 7 | | | | | | | to equity | | | | | | | | | holders of | | | | | | | | | the parent | | | | | | | | -------------------------------------------------------------------------------- | Minority | | 138,81 | 0 | 179,808 | 8,872 | 0 | 11,492 | | interest | | 7 | | | | | | -------------------------------------------------------------------------------- | Total equity | | 876,12 | 23,384 | 631,640 | 55,995 | 1,494 | 40,369 | | | | 4 | | | | | | -------------------------------------------------------------------------------- | TOTAL | | 1,088, | 65,445 | 812,137 | 69,569 | 4,183 | 51,905 | | LIABILITIES | | 504 | | | | | | | AND EQUITY | | | | | | | | -------------------------------------------------------------------------------- Income Statement-9 months 2007 Consolidated, unaudited -------------------------------------------------------------------------------- | | | 2007 | 2006 | 2007 | 2006 | | | | 9 | 9 | 9 months | 9 months | | | | months | months | EUR | EUR | | | | EEK | EEK | thousand | thousand | | | | thousan | thousan | | | | | | d | d | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Sales revenue | | 1 177,1 | 100,898 | 75,232 | 6,449 | | | | 25 | | | | -------------------------------------------------------------------------------- | Costs of goods sold | | -675,29 | -56,398 | -43,159 | -3,604 | | | | 2 | | | | -------------------------------------------------------------------------------- | Gross Profit | | 501,833 | 44,500 | 32,073 | 2,844 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Distribution costs | | -140,33 | -23,493 | -8,969 | -1,501 | | | | 4 | | | | -------------------------------------------------------------------------------- | Administrative expenses | | -125,29 | -11,305 | -8,008 | -723 | | | | 8 | | | | -------------------------------------------------------------------------------- | Other operating income | | 93,551 | 284 | 5,979 | 18 | -------------------------------------------------------------------------------- | Other operating expenses | | -50,601 | -951 | -3,234 | -61 | -------------------------------------------------------------------------------- | Operating profit | | 279,151 | 9,034 | 17,841 | 577 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Financial income/expenses | | | | | | -------------------------------------------------------------------------------- | Interest expenses | | -2,018 | -894 | -129 | -57 | -------------------------------------------------------------------------------- | Gains/losses on conversion of | | -3,740 | -2 | -239 | 0 | | foreign currencies | | | | | | -------------------------------------------------------------------------------- | Other financial income / | | 6,212 | -48 | 397 | 3 | | expenses | | | | | | -------------------------------------------------------------------------------- | Total financial income / | | 454 | -944 | 29 | 60 | | expenses | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Profit before corporate income | | 279,605 | 8,090 | 17,870 | 517 | | tax | | | | | | -------------------------------------------------------------------------------- | Corporate income tax | | -72,381 | -264 | -4,626 | -17 | -------------------------------------------------------------------------------- | Net profit | | 207,224 | 7,826 | 13,244 | 500 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Net profit attributable to | | 162,820 | 7,826 | 10,406 | 500 | | parent company | | | | | | -------------------------------------------------------------------------------- | Net profit attributable to | | 44,404 | 0 | 2,838 | 0 | | minority shareholders | | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Earnings per share | | | | | | -------------------------------------------------------------------------------- | Basic earnings per share | | 4.23 | 4.02 | 0.27 | 0.26 | | (EEK/EUR) | | | | | | -------------------------------------------------------------------------------- | Diluted earnings per share | | 4.23 | 4.02 | 0.27 | 0.26 | | (EEK/EUR) | | | | | | -------------------------------------------------------------------------------- Income Statement-Q3 Consolidated, unaudited -------------------------------------------------------------------------------- | | 2007 | 2006 | 2007 | 2006 | | | Q3 | Q3 | Q3 | Q3 | | | EEK | EEK | EUR | EUR | | | thousan | thousand | thousand | thousand | | | d | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Sales revenue | 397,924 | 39,810 | 25,432 | 2,544 | -------------------------------------------------------------------------------- | Costs of goods sold | -237,92 | -23,114 | -15,206 | -1,477 | | | 3 | | | | -------------------------------------------------------------------------------- | Gross Profit | 160,001 | 16,696 | 10,226 | 1,067 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Distribution costs | -50,366 | -7,635 | -3,219 | -488 | -------------------------------------------------------------------------------- | Administrative expenses | -47,738 | -3,755 | -3,051 | -240 | -------------------------------------------------------------------------------- | Other operating income | 11,140 | 65 | 712 | 4 | -------------------------------------------------------------------------------- | Other operating expenses | -19,934 | -203 | -1,274 | -13 | -------------------------------------------------------------------------------- | Operating profit | 53,103 | 5,165 | 3,394 | 330 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Financial income/expenses | | | | | -------------------------------------------------------------------------------- | Interest expenses | -1,627 | -348 | -104 | -22 | -------------------------------------------------------------------------------- | Losses on conversion of foreign | -2,473 | -2 | -158 | 0 | | currencies | | | | | -------------------------------------------------------------------------------- | Other financial income / expenses | 4,616 | -18 | 295 | -1 | -------------------------------------------------------------------------------- | Total financial income / expenses | 516 | -368 | 33 | -23 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Profit before corporate income | 53,619 | 4,797 | 3,427 | 307 | | tax | | | | | -------------------------------------------------------------------------------- | Corporate income tax | -24,894 | 0 | -1,591 | 0 | -------------------------------------------------------------------------------- | Net profit | 28,725 | 4,797 | 1,836 | 307 | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Net profit attributable to parent | 16,523 | 4,797 | 1,056 | 307 | | company | | | | | -------------------------------------------------------------------------------- | Net profit attributable to | 12,202 | 0 | 780 | 0 | | minority shareholders | | | | | -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- -------------------------------------------------------------------------------- | Earnings per share | | | | | -------------------------------------------------------------------------------- | Basic earnings per share | 0.42 | 2.46 | 0.03 | 0.16 | | (EEK/EUR) | | | | | -------------------------------------------------------------------------------- | Diluted earnings per share | 0.42 | 2.46 | 0.03 | 0.16 | | (EEK/EUR) | | | | | -------------------------------------------------------------------------------- Sergei Kusonski Member of the Management Board