Börsiteade
AS PRFoods
Kategooria
Poolaastaaruanne
Manused
Kuupäev
29.02.2024 19:30:00
Pealkiri
AS-i PRFoods 2023/2024 majandusaasta 2. kvartali ja 6. kuu konsolideeritud auditeerimata vahearuanne
Teade
AS-i PRFoods 2023/2024 majandusaasta 2. kvartali ja 6. kuu konsolideeritud auditeerimata vahearuanne JUHTKONNA KOMMENTAAR PRFoods I poolaasta on läbi saanud. Suuremad muutused on seoses tütarettevõtte Redstorm OÜ võõrandamisega. Samuti võõrandati 2,5 miljoni euro eest üks kalakasvastusluba samale ostjale novembris. Redstormi ja kalakasvatusloa võõrandamisest sai Grupp ühekordse kahjumi kokku summas 0,3 miljonit eurot, samas tehingu mõju ilma firmaväärtust arvestamata oli ühekordne kasum 1,9 miljonit eurot. Redstormi võõrandamise tõttu vähenes käive II kvartalis ja I poolaasta kokku üle 25% ning oli vastavalt 5,4 miljonit eurot ja 8,9 miljonit eurot. II kvartali brutokasum püsis sama, mis eelmisel aastal, ning oli 1,6 miljonit eurot, hoolimata väiksemast käibest. EBITDA äritegevusest II kvartalis langes 37,5% ning oli 0,5 miljonit eurot. EBITDA langus võrreldes eelmise aastaga on tingitud suurematest müügi- ja turustuskuludest John Ross Jr üksuses ja asjaolust, et Saare Kala Tootmine ostis hooajaliselt kalakasvatusest toorainet ette järgnevate kvartalite jaoks. I poolaasta brutokasum kokku oli 1,7 miljonit eurot, mis on 19% vähem kui samal ajal eelmisel aastal, ning on otseselt tingitud käibe vähenemisest seoses tütarettevõtte Redstorm OÜ võõrandamisega. I poolaasta EBITDA äritegevusest oli -0,2 miljonit eurot, tingituna Eesti üksuse suurest kahjumist I kvartali jooksul. Eesti kahjumit mõjutas konkurentsikeeld Soomes, mis on tänaseks lõppenud ning selle positiivset mõju näeb 31.03 lõppeva III kvartali käibes ja tulemustes juba. II kvartali puhaskahjum oli 0,7 miljonit eurot, eelmise aasta samal perioodil oli kahjum 0,1 miljonit eurot. Seda mõjutas ühekordsed finantskulud summas 0,5 miljonit eurot, millest 0,3 miljonit eurot on seotud Redstormi võõrandamisest saadud ühekordse kahjumiga. 2024 alguses viis ettevõtte lõpule ka võlakirjade osalise lunastamise 1,4 miljoni euro ulatuses. I poolaasta kahjum oli -1,4 miljonit eurot. Eelmise aasta aasta I poolaasta puhaskasum oli 0,7 miljonit eurot, mida mõjutas ühekordne kasum 1,4 miljoni euro ulatuses, mis saadi Rootsi tütarettevõtte müügist. Ettevõtte likviidsuspositsioon on paranenud tänu tütarettevõtte Redstorm OÜ võõrandamisele ning sellest tulenevalt on vähendatud nii võlakirjade mahtu, kui tagastatud MESi laenu. Ettevõtte likviiduskordaja oli aasta lõpus 1,5. John Ross Jr. jätkab jätkuvalt kasumlikult (ettevõtte pole oma tegutsemise ajal kordagi aasta baasil olnud kahjumis), kuid Saare Kala Tootmine OÜ tulemused olid alla ootuste, mida mõjutas otseselt konkurentsikeeld ning senise Soome partneri loobumine meie toodete vahendamisest. Tänaseks oleme oma vanade klientidega, kellele otsemüügi osas kehtis konkurentsikeeld 2023 lõpuni, taastanud otsemüügid. Samas tuleb muidugi arvestada, et tingituna majanduslangusest Eestis ning üldisest tarbijakäitumisest, on nõudlus Eestis kalatoodete osas tervikuna vähenenud oluliselt. Saare Kala Tootmine on suutnud oma turuosa vähenenud turuolukorras siiski suurendada konkurentide arvelt. Ennustame, et tarbimise madalseis jätkub Eestis ja ka Soomes aastal 2024. John Ross Jr osas eeldame EBITDA kasvu võrreldes eelmise aastaga , kuna nende müügipiirkond on palju laiem ning sõltuvus ühest turust väiksem. Käibe osas me ei oota märkimisväärset kasvu John Ross Jr puhul sel aastal. Saare Kala Tootmise eesmärk on lõpetada II poolaasta marginaalse kasumiga, tingituna Soome turule naasmisega aasta algusest. Lõpule on viidud ka grupi ettevõtete juhtimise parandamine, ning alates 31.3 jätkavad PRFoodsi juhatuses senised liikmed Kristjan Kotkas ja Timo Pärn. Timo Pärn on hoolimata keerulisest olukorrast Eesti üksuses, suutnud lühikese ajaga läbi viia muudatused nii tootmises kui müügi korraldamisel. Seoses kalakasvatuse üksuse müügiga, on oluliselt vähenenud tegevus grupi tasandil ning see võimaldab ka kokku hoida kulusid PRFoodsi ja Saaremere Kala AS tasandil. Indrek Kasela siirdub juhatusest nõukogusse peale PRFoodsi aktsionäride koosoleku vastavat otsust. VÕTMENÄITAJAD KASUMIARUANNE +----------------------------+-------------+---------+-------------+---------+ |mln EUR |2kv 2023/2024|2022/2023|2kv 2022/2023|2021/2022| +----------------------------+-------------+---------+-------------+---------+ | | | | | | +----------------------------+-------------+---------+-------------+---------+ |Müügitulu | 5,4| 19,6| 7,3| 42,1| +----------------------------+-------------+---------+-------------+---------+ |Brutokasum | 1,6| 3,6| 1,6| 3,1| +----------------------------+-------------+---------+-------------+---------+ |EBITDA äritegevusest | 0,5| 0,3| 0,8| -1,7| +----------------------------+-------------+---------+-------------+---------+ |EBITDA | 0,5| 0,3| 0,8| -2,1| +----------------------------+-------------+---------+-------------+---------+ |EBIT | -0,03| -1,0| 0,2| -4,2| +----------------------------+-------------+---------+-------------+---------+ |EBT | -0,6| 0,4| -0,0| -8,2| +----------------------------+-------------+---------+-------------+---------+ |Puhaskasum (-kahjum) | -0,7| 0,3| -0,1| -8,2| +----------------------------+-------------+---------+-------------+---------+ |Brutomarginaal | 29,7%| 18,3%| 22,1%| 7,4%| +----------------------------+-------------+---------+-------------+---------+ |Äritegevuse EBITDA marginaal| 10,1%| 1,5%| 11,3%| -4,6%| +----------------------------+-------------+---------+-------------+---------+ |EBITDA marginaal | 10,1%| 1,5%| 11,3%| -5,1%| +----------------------------+-------------+---------+-------------+---------+ |EBIT marginaal | -0,6%| -5,1%| 2,9%| -9,9%| +----------------------------+-------------+---------+-------------+---------+ |EBT marginaal | -10,4%| 2,0%| -0,5%| -19,5%| +----------------------------+-------------+---------+-------------+---------+ |Puhaskasumi marginaal | -12,2%| 1,5%| -1,8%| -19,4%| +----------------------------+-------------+---------+-------------+---------+ |Tegevuskulude suhtarv | -30,1%| 24,0%| -18,9%| 17,1%| +----------------------------+-------------+---------+-------------+---------+ BILANSS +-----------------------------+----------+----------+----------+----------+ |mln EUR |31.12.2023|30.06.2023|31.12.2022|30.06.2022| +-----------------------------+----------+----------+----------+----------+ | | | | | | +-----------------------------+----------+----------+----------+----------+ |Netovõlgnevus | 15,9| 16,7| 17,7| 24,7| +-----------------------------+----------+----------+----------+----------+ |Omakapital | 6,4| 8,3| 7,5| 8,1| +-----------------------------+----------+----------+----------+----------+ |Käibekapital | 2,9| 0,0| 0,0| -3,2| +-----------------------------+----------+----------+----------+----------+ |Varad | 28,6| 30,2| 32,2| 38,9| +-----------------------------+----------+----------+----------+----------+ |Likviidsuskordaja | 1,5x| 1,0x| 1,0x| 0,7x| +-----------------------------+----------+----------+----------+----------+ |Omakapitali suhtarv | 22,4%| 27,4%| 23,3%| 20,7%| +-----------------------------+----------+----------+----------+----------+ |Finantsvõimendus | 71,3%| 66,9%| 70,2%| 75,4%| +-----------------------------+----------+----------+----------+----------+ |Võlakordaja | 0,8x| 0,7x| 0,8x| 0,8x| +-----------------------------+----------+----------+----------+----------+ |Netovõlg / äritegevuse EBITDA| 21,4x| 55,8x| 21,4x| -14,5x| +-----------------------------+----------+----------+----------+----------+ |Omakapitali tootlus | -9,1%| 4,1%| -1,7%| -68,5%| +-----------------------------+----------+----------+----------+----------+ |Varade tootlus | -2,3%| 1,0%| -0,4%| -17,3%| +-----------------------------+----------+----------+----------+----------+ Konsolideeritud finantsseisundi aruanne +-------------------------------------+------------+------------+------------+ | EUR '000 | 31.12.2023 | 31.12.2022 | 30.06.2023 | +-------------------------------------+------------+------------+------------+ | VARAD | | | | +-------------------------------------+------------+------------+------------+ | Raha ja ekvivalendid | 580 | 386 | 394 | +-------------------------------------+------------+------------+------------+ | Nõuded ja ettemaksed | 5 790 | 5 016 | 2 118 | +-------------------------------------+------------+------------+------------+ | Varud | 2 420 | 2 089 | 1 861 | +-------------------------------------+------------+------------+------------+ | Bioloogilised varad | 0 | 0 | 772 | +-------------------------------------+------------+------------+------------+ | Käibevara kokku | 8 790 | 7 491 | 5 145 | +-------------------------------------+------------+------------+------------+ | | | | | +-------------------------------------+------------+------------+------------+ | Pikaajalised finantsinvesteeringud | 372 | 304 | 381 | +-------------------------------------+------------+------------+------------+ | Materiaalne põhivara | 4 429 | 6 944 | 6 563 | +-------------------------------------+------------+------------+------------+ | Immateriaalne vara | 14 983 | 17 443 | 18 157 | +-------------------------------------+------------+------------+------------+ | Põhivara kokku | 19 784 | 24 691 | 25 101 | +-------------------------------------+------------+------------+------------+ | VARAD KOKKU | 28 574 | 32 182 | 30 246 | +-------------------------------------+------------+------------+------------+ | | | | | +-------------------------------------+------------+------------+------------+ | KOHUSTUSED JA OMAKAPITAL | | | | +-------------------------------------+------------+------------+------------+ | Intressikandvad kohustused | 1 805 | 2 777 | 2 111 | +-------------------------------------+------------+------------+------------+ | Võlad ja ettemaksed | 4 047 | 4 672 | 3 035 | +-------------------------------------+------------+------------+------------+ | Lühiajalised kohustused kokku | 5 852 | 7 449 | 5 146 | +-------------------------------------+------------+------------+------------+ | | | | | +-------------------------------------+------------+------------+------------+ | Intressikandvad kohustused | 14 666 | 15 270 | 15 024 | +-------------------------------------+------------+------------+------------+ | Edasilükkunud tulumaksukohustus | 1 434 | 1 644 | 1 466 | +-------------------------------------+------------+------------+------------+ | Sihtfinantseerimine | 233 | 327 | 318 | +-------------------------------------+------------+------------+------------+ | Pikaajalised kohustused kokku | 16 334 | 17 241 | 16 807 | +-------------------------------------+------------+------------+------------+ | KOHUSTUSED KOKKU | 22 186 | 24 690 | 21 953 | +-------------------------------------+------------+------------+------------+ | | | | | +-------------------------------------+------------+------------+------------+ | Aktsiakapital | 7 737 | 7 737 | 7 737 | +-------------------------------------+------------+------------+------------+ | Ülekurss | 14 007 | 14 007 | 14 007 | +-------------------------------------+------------+------------+------------+ | Oma aktsiad | -390 | -390 | -390 | +-------------------------------------+------------+------------+------------+ | Kohustuslik reservkapital | 51 | 51 | 51 | +-------------------------------------+------------+------------+------------+ | Realiseerimata kursivahed | 369 | 394 | 608 | +-------------------------------------+------------+------------+------------+ | Jaotamata kasum (kahjum) | -15 386 | -14 605 | -13 981 | +-------------------------------------+------------+------------+------------+ | Ettevõtte aktsionäridele kuuluv osa | 6 388 | 7 194 | 8 032 | +-------------------------------------+------------+------------+------------+ | Mittekontrolliv osalus | 0 | 297 | 259 | +-------------------------------------+------------+------------+------------+ | OMAKAPITAL KOKKU | 6 388 | 7 491 | 8 292 | +-------------------------------------+------------+------------+------------+ | OMAKAPITAL JA KOHUSTUSED KOKKU | 28 574 | 32 182 | 30 246 | +-------------------------------------+------------+------------+------------+ Konsolideeritud koondkasumiaruanne +------------------------+-------------+-------------+------------+------------+ |EUR '000 |2kv 2023/2024|2kv 2022/2023|6k 2023/2024|6k 2022/2023| +------------------------+-------------+-------------+------------+------------+ |Müügitulud | 5 445| 7 300| 8 856| 11 910| +------------------------+-------------+-------------+------------+------------+ |Müüdud kaupade kulu | -3 827| -5 688| -7 117| -9 785| +------------------------+-------------+-------------+------------+------------+ |Brutokasum | 1 618| 1 612| 1 739| 2 125| +------------------------+-------------+-------------+------------+------------+ | | | | | | +------------------------+-------------+-------------+------------+------------+ |Tegevuskulud | -1 642| -1 379| -2 509| -2 493| +------------------------+-------------+-------------+------------+------------+ |Müügi- ja turustuskulud | -910| -671| -1 348| -1 314| +------------------------+-------------+-------------+------------+------------+ | Üldhalduskulud | -732| -708| -1 161| -1 179| +------------------------+-------------+-------------+------------+------------+ |Muud äritulud/-kulud | -11| -21| -20| -68| +------------------------+-------------+-------------+------------+------------+ |Bioloogiliste varade | | | | | |ümberhindlus | 0| 0| 358| -170| +------------------------+-------------+-------------+------------+------------+ |Ärikasum (-kahjum) | -35| 212| -432| -606| +------------------------+-------------+-------------+------------+------------+ |Finantstulud/-kulud | -535| -245| -842| 1 447| +------------------------+-------------+-------------+------------+------------+ |Maksustamiseelne kasum | | | | | |(kahjum) | -569| -33| -1 274| 841| +------------------------+-------------+-------------+------------+------------+ |Tulumaks | -97| -102| -110| -108| +------------------------+-------------+-------------+------------+------------+ |Aruandeperioodi | | | | | |puhaskasum (-kahjum) | -666| -135| - 1 385| 733| +------------------------+-------------+-------------+------------+------------+ | | | | | | +------------------------+-------------+-------------+------------+------------+ |Aruandeperioodi | | | | | |puhaskasumi (-kahjumi) | | | | | |jaotus: | | | | | +------------------------+-------------+-------------+------------+------------+ |Emaettevõtte | | | | | |aktsionäridele kuuluv | | | | | |osa | -708| -210| -1 382| 668| +------------------------+-------------+-------------+------------+------------+ |Mittekontrolliv osalus | 42| 75| -4| 66| +------------------------+-------------+-------------+------------+------------+ |Aruandeperioodi | | | | | |puhaskasum (-kahjum) | | | | | |kokku | -666| -135| -1 386| 733| +------------------------+-------------+-------------+------------+------------+ | | | | | | +------------------------+-------------+-------------+------------+------------+ |Muu koondkasum (- | | | | | |kahjum), mida võib | | | | | |hiljem klassifitseerida | | | | | |kasumiaruandesse: | | | | | +------------------------+-------------+-------------+------------+------------+ |Valuutakursi vahed | -43| 0| -239| -445| +------------------------+-------------+-------------+------------+------------+ |Kokku koondkasum (- | | | | | |kahjum) | -709| -135| -1 625| 288| +------------------------+-------------+-------------+------------+------------+ | | | | | | +------------------------+-------------+-------------+------------+------------+ |Aruandeperioodi | | | | | |koondkasumi (-kahjumi) | | | | | |jaotus: | | | | | +------------------------+-------------+-------------+------------+------------+ |Emaettevõtte | | | | | |aktsionäridele kuuluv | | | | | |osa | -751| -210| -1 621| 223| +------------------------+-------------+-------------+------------+------------+ |Väikeaktsionäridele | | | | | |kuuluv osa | 42| 75| -4| 66| +------------------------+-------------+-------------+------------+------------+ |Aruandeperioodi | | | | | |koondkasum (-kahjum) | | | | | |kokku | -709| -135| -1 625| 288| +------------------------+-------------+-------------+------------+------------+ | | | | | | +------------------------+-------------+-------------+------------+------------+ |Tava puhaskasum (- | | | | | |kahjum) aktsia kohta | | | | | |(EUR) | -0,02| -0,01| -0,04| 0,02| +------------------------+-------------+-------------+------------+------------+ | | | | | | +------------------------+-------------+-------------+------------+------------+ |Lahustatud puhaskasum (-| | | | | |kahjum) aktsia kohta | | | | | |(EUR) | -0,02| -0,00| -0,03| 0,01| +------------------------+-------------+-------------+------------+------------+ Indrek Kasela AS PRFoods Juhatuse liige T: +372 452 1470 investor@prfoods.ee www.prfoods.ee (https://www.globenewswire.com/Tracker?data=Gvxqmoe6EFI5CBADHEIz2TzReb3NK87sQc1N apuTNiH9Nqy5gJzxOJ7aT0YLBArB6iLMkw_0uyh1iYhPgrjXfQ==)
Pealkiri
Consolidated Unaudited Interim Report of AS PRFoods for the 2nd quarter and 6 months of 2023/2024 financial year
Teade
Consolidated Unaudited Interim Report of AS PRFoods for the 2nd quarter and 6 months of 2023/2024 financial year MANAGEMENT COMMENTARY First half-year of PRFoods has ended. The major changes are related to the sale of its subsidiary Redstorm OÜ. Additionally, one fish farming license was sold for 2,5 million euros to the same buyer in November. The sale of Redstorm and the fish farming license resulted in a one-time loss for the Group totalling 0,3 million euros, while the transaction's impact, excluding goodwill, resulted in a one-time profit of 1,9 million euros. Due to the sale of Redstorm, the turnover decreased by over 25% in the second quarter and in the first half-year, totalling 5,4 million euros and 8,9 million euros respectively. The gross profit for the second quarter remained the same as the previous year at 1,6 million euros, despite lower turnover. EBITDA from operations in the second quarter decreased by 37.5% to 0,5 million euros. The decline in EBITDA compared to the previous year is due to higher sales and marketing expenses at the John Ross Jr unit and seasonally higher inventory purchases of fish for subsequent quarters. The gross profit for the first half-year was 1,7 million euros, 19% less than the same period last year, directly attributable to the decrease in turnover due to the sale of the subsidiary Redstorm OÜ. EBITDA from operations for the first half-year was -0,2 million euros, influenced by the significant loss in Estonia in the first quarter. The loss in Estonia was affected by a non-compete clause in Finland, which has since expired, and its positive impact will be seen in the turnover and results for the third quarter ending on March 31st. The net loss for the second quarter was 0,7 million euros, compared to a net loss of 0,1 million euros in the same period last year. This was influenced by one-time financial costs totaling 0,5 million euros, of which 0,3 million euros are related to the one-time non cash loss from the sale of Redstorm. At the beginning of 2024, the company completed a partial redemption of bonds amounting to 1.4 million euros. The net loss for the first half-year was -1,4 million euros. The net profit for the first half-year of the previous year was 0,7 million euros, influenced by a one-time profit of 1,4 million euros from the sale of a subsidiary in Sweden. The company's liquidity position has improved due to the sale of the subsidiary Redstorm OÜ, resulting in a reduction in both the volume of bonds and the repayment of the MES loan. The company's liquidity ratio was 1,5 at the end of the year. John Ross Jr. continues to operate profitably (the company has never incurred an annual loss during its operations), but the results of Saare Kala Tootmine OÜ were below expectations, directly influenced by the non-compete clause and the discontinuation of our products' intermediation by our former Finnish partner. By now, we have resumed direct sales with our old customers, for whom the non- compete clause regarding direct sales expired at the end of 2023. However, it should be noted that due to the economic downturn in Estonia and general consumer behavior, demand for fish products in Estonia has significantly decreased overall. Despite the decreased market conditions, Saare Kala Tootmine has managed to increase its market share at the expense of competitors. We predict that the consumption downturn will continue in Estonia and Finland in 2024. Regarding John Ross Jr, we anticipate EBITDA growth compared to last year since their sales area is much broader and less dependent on a single market. However, we do not expect significant revenue growth for John Ross Jr. this year. Saare Kala Tootmine aims to end the second half-year with marginal profit, due to the return to the Finnish market since the beginning of the year. The restructuring of management of PRFoods has also ended and as of March 31, PRFoods will continue with existing board members of Kristjan Kotkas and Timo Pärn. Timo has demonstrated in short time that despite the challenges in Estonia, he has accomplished in short period necessary changes in sales and production. Since the sale of fish farming business, the need of administration on group level has diminished and this allows also cost savings on group level. Indrek Kasela will transfer from board position to supervisory board after such decision is taken by PRFoods shareholders meeting. KEY RATIOS INCOME STATEMENT +--------------------------+------------+---------+------------+---------+ |mln EUR | | | | | |unless indicated otherwise|2Q 2023/2024|2022/2023|2Q 2022/2023|2021/2022| +--------------------------+------------+---------+------------+---------+ | | | | | | +--------------------------+------------+---------+------------+---------+ |Sales | 5,4| 19,6| 7,3| 42,1| +--------------------------+------------+---------+------------+---------+ |Gross profit | 1,6| 3,6| 1,6| 3,1| +--------------------------+------------+---------+------------+---------+ |EBITDA from operations | 0,5| 0,3| 0,8| -1,7| +--------------------------+------------+---------+------------+---------+ |EBITDA | 0,5| 0,3| 0,8| -2,1| +--------------------------+------------+---------+------------+---------+ |EBIT | -0,03| -1,0| 0,2| -4,2| +--------------------------+------------+---------+------------+---------+ |EBT | -0,6| 0,4| -0,0| -8,2| +--------------------------+------------+---------+------------+---------+ |Net profit (loss) | -0,7| 0,3| -0,1| -8,2| +--------------------------+------------+---------+------------+---------+ |Gross margin | 29,7%| 18,3%| 22,1%| 7,4%| +--------------------------+------------+---------+------------+---------+ |Operational EBITDA margin | 10,1%| 1,5%| 11,3%| -4,6%| +--------------------------+------------+---------+------------+---------+ |EBITDA margin | 10,1%| 1,5%| 11,3%| -5,1%| +--------------------------+------------+---------+------------+---------+ |EBIT margin | -0,6%| -5,1%| 2,9%| -9,9%| +--------------------------+------------+---------+------------+---------+ |EBT margin | -10,4%| 2,0%| -0,5%| -19,5%| +--------------------------+------------+---------+------------+---------+ |Net margin | -12,2%| 1,5%| -1,8%| -19,4%| +--------------------------+------------+---------+------------+---------+ |Operating expense ratio | -30,1%| 24,0%| -18,9%| 17,1%| +--------------------------+------------+---------+------------+---------+ BALANCE SHEET +----------------------------+----------+----------+----------+----------+ |mln EUR | | | | | |unless indicated otherwise |31.12.2023|30.06.2023|31.12.2022|30.06.2022| +----------------------------+----------+----------+----------+----------+ | | | | | | +----------------------------+----------+----------+----------+----------+ |Net debt | 15,9| 16,7| 17,7| 24,7| +----------------------------+----------+----------+----------+----------+ |Equity | 6,4| 8,3| 7,5| 8,1| +----------------------------+----------+----------+----------+----------+ |Working capital | 2,9| 0,0| 0,0| -3,2| +----------------------------+----------+----------+----------+----------+ |Assets | 28,6| 30,2| 32,2| 38,9| +----------------------------+----------+----------+----------+----------+ |Liquidity ratio | 1,5x| 1,0x| 1,0x| 0,7x| +----------------------------+----------+----------+----------+----------+ |Equity ratio | 22,4%| 27,4%| 23,3%| 20,7%| +----------------------------+----------+----------+----------+----------+ |Gearing ratio | 71,3%| 66,9%| 70,2%| 75,4%| +----------------------------+----------+----------+----------+----------+ |Debt to total assets | 0,8x| 0,7x| 0,8x| 0,8x| +----------------------------+----------+----------+----------+----------+ |Net debt to operating EBITDA| 21,4x| 55,8x| 21,4x| -14,5x| +----------------------------+----------+----------+----------+----------+ |ROE | -9,1%| 4,1%| -1,7%| -68,5%| +----------------------------+----------+----------+----------+----------+ |ROA | -2,3%| 1,0%| -0,4%| -17,3%| +----------------------------+----------+----------+----------+----------+ Consolidated statement of Financial Position +----------------------------------+------------+------------+------------+ | EUR '000 | 31.12.2023 | 31.12.2022 | 30.06.2023 | +----------------------------------+------------+------------+------------+ | VARAD | | | | +----------------------------------+------------+------------+------------+ | Cash and cash equivalents | 580 | 386 | 394 | +----------------------------------+------------+------------+------------+ | Receivables and prepayments | 5 790 | 5 016 | 2 118 | +----------------------------------+------------+------------+------------+ | Inventories | 2 420 | 2 089 | 1 861 | +----------------------------------+------------+------------+------------+ | Biological assets | 0 | 0 | 772 | +----------------------------------+------------+------------+------------+ | Total current assets | 8 790 | 7 491 | 5 145 | +----------------------------------+------------+------------+------------+ | | | | | +----------------------------------+------------+------------+------------+ | Long-term financial assets | 372 | 304 | 381 | +----------------------------------+------------+------------+------------+ | Tangible assets | 4 429 | 6 944 | 6 563 | +----------------------------------+------------+------------+------------+ | Intangible assets | 14 983 | 17 443 | 18 157 | +----------------------------------+------------+------------+------------+ | Total non-current assets | 19 784 | 24 691 | 25 101 | +----------------------------------+------------+------------+------------+ | TOTAL ASSETS | 28 574 | 32 182 | 30 246 | +----------------------------------+------------+------------+------------+ | | | | | +----------------------------------+------------+------------+------------+ | EQUITY AND LIABILITIES | | | | +----------------------------------+------------+------------+------------+ | Interest-bearing liabilities | 1 805 | 2 777 | 2 111 | +----------------------------------+------------+------------+------------+ | Payables and prepayments | 4 047 | 4 672 | 3 035 | +----------------------------------+------------+------------+------------+ | Total current liabilities | 5 852 | 7 449 | 5 146 | +----------------------------------+------------+------------+------------+ | | | | | +----------------------------------+------------+------------+------------+ | Interest-bearing liabilities | 14 666 | 15 270 | 15 024 | +----------------------------------+------------+------------+------------+ | Deferred tax liabilities | 1 434 | 1 644 | 1 466 | +----------------------------------+------------+------------+------------+ | Government grants | 233 | 327 | 318 | +----------------------------------+------------+------------+------------+ | Total non-current liabilities | 16 334 | 17 241 | 16 807 | +----------------------------------+------------+------------+------------+ | TOTAL LIABILITIES | 22 186 | 24 690 | 21 953 | +----------------------------------+------------+------------+------------+ | | | | | +----------------------------------+------------+------------+------------+ | Share capital | 7 737 | 7 737 | 7 737 | +----------------------------------+------------+------------+------------+ | Share premium | 14 007 | 14 007 | 14 007 | +----------------------------------+------------+------------+------------+ | Treasury shares | -390 | -390 | -390 | +----------------------------------+------------+------------+------------+ | Statutory capital reserve | 51 | 51 | 51 | +----------------------------------+------------+------------+------------+ | Currency translation differences | 369 | 394 | 608 | +----------------------------------+------------+------------+------------+ | Retained profit (-loss) | -15 386 | -14 605 | -13 981 | +----------------------------------+------------+------------+------------+ | Equity attributable to parent | 6 388 | 7 194 | 8 032 | +----------------------------------+------------+------------+------------+ | Non-controlling interest | 0 | 297 | 259 | +----------------------------------+------------+------------+------------+ | TOTAL EQUITY | 6 388 | 7 491 | 8 292 | +----------------------------------+------------+------------+------------+ | TOTAL EQUITY AND LIABILITIES | 28 574 | 32 182 | 30 246 | +----------------------------------+------------+------------+------------+ Consolidated Statement of Profit or Loss and Other Comprehensive Income +--------------------------+------------+------------+------------+------------+ |EUR '000 |2Q 2023/2024|2Q 2022/2023|6m 2023/2024|6m 2022/2023| +--------------------------+------------+------------+------------+------------+ |Revenue | 5 445| 7 300| 8 856| 11 910| +--------------------------+------------+------------+------------+------------+ |Cost of goods sold | -3 827| -5 688| -7 117| -9 785| +--------------------------+------------+------------+------------+------------+ |Gross profit | 1 618| 1 612| 1 739| 2 125| +--------------------------+------------+------------+------------+------------+ | | | | | | +--------------------------+------------+------------+------------+------------+ |Operating expenses | -1 642| -1 379| -2 509| -2 493| +--------------------------+------------+------------+------------+------------+ |Selling and distribution | | | | | |expenses | -910| -671| -1 348| -1 314| +--------------------------+------------+------------+------------+------------+ |Administrative expenses | -732| -708| -1 161| -1 179| +--------------------------+------------+------------+------------+------------+ |Other income / expense | -11| -21| -20| -68| +--------------------------+------------+------------+------------+------------+ |Fair value adjustment on | | | | | |biological assets | 0| 0| 358| -170| +--------------------------+------------+------------+------------+------------+ |Operating profit (-loss) | -35| 212| -432| -606| +--------------------------+------------+------------+------------+------------+ |Financial income / | | | | | |expenses | -535| -245| -842| 1 447| +--------------------------+------------+------------+------------+------------+ |Profit (-loss) before tax | -569| -33| -1 274| 841| +--------------------------+------------+------------+------------+------------+ |Income tax | -97| -102| -110| -108| +--------------------------+------------+------------+------------+------------+ |Net profit (-loss) for the| | | | | |period | -666| -135| - 1 385| 733| +--------------------------+------------+------------+------------+------------+ | | | | | | +--------------------------+------------+------------+------------+------------+ |Net profit (-loss) | | | | | |attributable to: | | | | | +--------------------------+------------+------------+------------+------------+ |Owners of the Parent | | | | | |Company | -708| -210| -1 382| 668| +--------------------------+------------+------------+------------+------------+ |Non-controlling interests | 42| 75| -4| 66| +--------------------------+------------+------------+------------+------------+ |Total net profit (-loss) | | | | | |for the period | -666| -135| -1 386| 733| +--------------------------+------------+------------+------------+------------+ | | | | | | +--------------------------+------------+------------+------------+------------+ |Other comprehensive income| | | | | |(-loss) that may | | | | | |subsequently be classified| | | | | |to profit or loss: | | | | | +--------------------------+------------+------------+------------+------------+ |Foreign currency | | | | | |translation | | | | | |differences | -43| 0| -239| -445| +--------------------------+------------+------------+------------+------------+ |Total comprehensive income| | | | | |(-expense) | -709| -135| -1 625| 288| +--------------------------+------------+------------+------------+------------+ | | | | | | +--------------------------+------------+------------+------------+------------+ |Total comprehensive income| | | | | |(-expense) attributable | | | | | |to: | | | | | +--------------------------+------------+------------+------------+------------+ |Owners of the Parent | | | | | |Company | -751| -210| -1 621| 223| +--------------------------+------------+------------+------------+------------+ |Non-controlling | | | | | |interests | 42| 75| -4| 66| +--------------------------+------------+------------+------------+------------+ |Total comprehensive income| | | | | |(-expense) for the period | -709| -135| -1 625| 288| +--------------------------+------------+------------+------------+------------+ | | | | | | +--------------------------+------------+------------+------------+------------+ |Profit (-loss) per share | | | | | |(EUR) | -0,02| -0,01| -0,04| 0,02| +--------------------------+------------+------------+------------+------------+ | | | | | | +--------------------------+------------+------------+------------+------------+ |Diluted profit (-loss) per| | | | | |share (EUR) | -0,02| -0,00| -0,03| 0,01| +--------------------------+------------+------------+------------+------------+ Indrek Kasela AS PRFoods Member of the Management Board Phone:+372 452 1470 investor@prfoods.ee www.prfoods.ee (https://www.globenewswire.com/Tracker?data=Gvxqmoe6EFI5CBADHEIz2TzReb3NK87sQc1N apuTNiH9Nqy5gJzxOJ7aT0YLBArB6iLMkw_0uyh1iYhPgrjXfQ==)