Consolidated Unaudited Interim Report of AS PRFoods for the 3nd quarter and 9 months of 2020/2021 financial year
MANAGEMENT COMMENTARY
The most difficult year in PRFoods history is coming to close. Second wave of corona crisis lasted longer than predicted and in reality we have operated under restrictions the entire financial year ending in June. HoReCa has been closed, export logistics has been hindered and Norwegian salmon farmers dumped salmon at record low prices, that led to decrease of entire market. All this is reflected in our financial performance.
Unfortunately we must admit that previous management made mistakes in investments and did not react to changed environment fast enough in Finland, thus amplifying the negatiive effect of corona. UK operations have been consistently profitable and from the beginning of calendar year we have resumed pre-coroan profitability and we see strong growth in sales and profitability for next financial year. Estonian operations are still small, but at the samet ime we doubled our retail sales on y-o-y. Fresh salmon trading, characterised by high sales volatility , but small margins, has been in very substantial decline due to corona and record low prices.
On positive side we managed to end Q3 with same result as last year despite -23% in sales, considering that January-March 2020 were normal months, but January-March 2021, Europe was still thick in corona crisis.
At the same time it has been one of the most positive years for us, as we got much closer in our strategy to become one of the biggest fish farmers in the region. New farming permits in Sweden and potential new permits in Estonia could contribute to 30-50 million euros additional sales in coming years.
We are prepared that there will be new corona-related restrictions in fall 2021.
We also deal actively with deleveraging the company, carrying out new issue of convertible bonds. Ca half of our loans are related to acquisition finance of John Ross Jr. , and their results have not been materially affected by corona, meaning the leverage is acceptable. Fish farming requires long-term financing and we are investigating alternatives. We have reduced the need of working capital in processing, decreasing our inventory levels. Most important is to restore profitability in the environment of decreased sales.
KEY RATIOS
INCOME STATEMENT
mln EUR | 1Q 2021 | 4Q 2020 | 3Q 2020 | 2Q 2020 | 1Q 2020 | 4Q 2019 | 3Q 2019 | 2Q 2019 |
Sales | 14.2 | 17.0 | 12.7 | 15.1 | 18.5 | 25.4 | 19.3 | 21.5 |
Gross profit | 0.9 | 2.5 | 1.2 | 0.7 | 2.0 | 4.3 | 2.6 | 2.1 |
EBITDA from operations | -0.5 | 0.6 | -0.3 | -0.4 | 0.0 | 2.1 | 0.7 | 0.3 |
EBITDA | -0.7 | 0.7 | -0.5 | -0.4 | -0.9 | 1.4 | 1.5 | 0.3 |
EBIT | -1.4 | 0.0 | -1.1 | -1.0 | -1.4 | 0.7 | 1.0 | -0.3 |
EBT | -1.8 | -0.1 | -1.4 | -1.2 | -1.8 | 0.6 | 0.8 | -0.4 |
Net profit (-loss) | -1.8 | -0.2 | -1.4 | -1.3 | -1.7 | 0.5 | 0.6 | -0.6 |
Gross margin | 6.6% | 14.9% | 9.4% | 4.6% | 10.8% | 17.0% | 13.4% | 9.8% |
Operational EBITDA margin | -3.5% | 3.4% | -2.6% | -2.6% | 0.1% | 8.4% | 3.8% | 1.4% |
EBITDA margin | -5.3% | 4.1% | -3.8% | -2.6% | -4.6% | 5.3% | 7.6% | 1.4% |
EBIT margin | -9.9% | 0.2% | -8.8% | -6.4% | -7.8% | 2.9% | 5.0% | -1.2% |
EBT margin | -12.5% | -0.6% | -11.3% | -8.1% | -9.8% | 2.2% | 3.9% | -2.0% |
Net margin | -12.5% | -1.2% | -11.3% | -8.4% | -9.2% | 2.0% | 2.9% | -3.0% |
Operating expense ratio | 15.6% | 15.6% | 18.2% | 13.9% | 14.3% | 12.5% | 13.4% | 11.7% |
BALANCE SHEET
mln EUR | 31.03.2021 | 31.12.2020 | 30.09.2020 | 30.06.2020 | 31.03.2020 | 31.12.2019 | 30.09.2019 |
Net debt | 21.4 | 21.9 | 21.5 | 20.7 | 17.0 | 17.8 | 19.9 |
Equity | 17.6 | 18.6 | 18.5 | 19.8 | 21.6 | 23.3 | 22.8 |
Working capital | -5.0 | -3.9 | -4.4 | -4.0 | -2.5 | -3.5 | -3.0 |
Assets | 54.5 | 57.5 | 57.4 | 57.1 | 56.9 | 60.5 | 62.4 |
Liquidity ratio | 0.8x | 0.8x | 0.8x | 0.8x | 0.9x | 0.9x | 0.9x |
Equity ratio | 32.4% | 32.4% | 32.3% | 34.7% | 37.9% | 38.5% | 36.5% |
Gearing ratio | 54.9% | 54.0% | 53.7% | 51.1% | 44.0% | 43.3% | 46.6% |
Debt to total assets | 0.7x | 0.7x | 0.7x | 0.7x | 0.6x | 0.6x | 0.6x |
Net debt to EBITDA op | -55.3x | 160.0x | 12.8x | 7.5x | 5.3x | 5.3x | 5.4x |
ROE | -23.8% | -21.9% | -7.0% | -9.1% | -5.7% | -3.2% | -4.5% |
ROA | -8.4% | -7.8% | -2.4% | -3.2% | -2.1% | -1.2% | -1.6% |
Consolidated Statement of Financial Position
Thousand euros | 31.03.2021 | 31.03.2020 | 30.06.2020 |
ASSETS | |||
Cash and cash equivalents | 1,485 | 3,023 | 2,276 |
Receivables and prepayments | 3,536 | 4,095 | 3,578 |
Inventories | 7,645 | 9,656 | 7,884 |
Biological assets | 2,366 | 2,590 | 4,249 |
Total current assets | 15,032 | 19,364 | 17,987 |
Deferred income tax | 21 | 18 | 54 |
Long-term financial investments | 232 | 215 | 232 |
Tangible fixed assets | 15,541 | 14,135 | 16,179 |
Intangible assets | 23,626 | 23,208 | 22,672 |
Total non-current assets | 39,420 | 37,576 | 39,137 |
TOTAL ASSETS | 54,452 | 56,940 | 57,124 |
EQUITY AND LIABILITIES | |||
Loans and borrowings | 8,984 | 9,518 | 10,611 |
Payables | 10,833 | 12,142 | 11,132 |
Government grants | 208 | 187 | 211 |
Total current liabilities | 20,025 | 21,847 | 21,954 |
Loans and borrowings | 13,944 | 10,489 | 12,368 |
Payables | 298 | 190 | 190 |
Deferred tax liabilities | 1,787 | 1,854 | 1,920 |
Government grants | 752 | 962 | 873 |
Total non-current liabilities | 16,781 | 13,495 | 15,351 |
TOTAL LIABILITIES | 36,806 | 35,342 | 37,305 |
Share capital | 7,737 | 7,737 | 7,737 |
Share premium | 14,198 | 14,007 | 14,007 |
Treasury shares | -390 | -390 | -390 |
Statutory capital reserve | 51 | 51 | 51 |
Currency translation reserve | 683 | 147 | -366 |
Retained profit (-loss) | -4,985 | -550 | -1,654 |
Equity attributable to parent | 17,294 | 21,002 | 19,385 |
Non-controlling interest | 352 | 596 | 434 |
TOTAL EQUITY | 17,646 | 21,598 | 19,819 |
TOTAL EQUITY AND LIABILITIES | 54,452 | 56,940 | 57,124 |
Consolidated Statement of Profit or Loss And Other Comprehensive Income
Thousand euros | 3Q 2020/2021 | 3Q 2019/2020 | 9 months 2020/2021 | 9 months 2019/2020 |
Sales | 14,186 | 18,488 | 43,952 | 63,191 |
Cost of goods sold | -13,247 | -16,497 | -39,280 | -54,293 |
Gross profit | 939 | 1,991 | 4,672 | 8,898 |
Operating expenses | -2,219 | -2,635 | -7,204 | -8,402 |
Selling and distribution expenses | -1,523 | -1,735 | -4,890 | -5,673 |
Administrative expenses | -696 | -900 | -2,314 | -2,729 |
Other income / expense | 26 | -35 | 163 | 299 |
Fair value adjustment on biological assets | -154 | -754 | -130 | -530 |
Operating profit (loss) | -1,408 | -1,433 | -2,499 | 265 |
Financial income/-expenses | -370 | -384 | -808 | -777 |
Profit (loss) before tax | -1,778 | -1,817 | -3,307 | -512 |
Income tax | -1 | 120 | -106 | -119 |
Net profit (loss) for the period | -1,779 | -1,697 | -3,413 | -631 |
Net profit (loss) attributable to: | ||||
Owners of the company | -1,739 | -1,658 | -3,331 | -616 |
Non-controlling interests | -40 | -39 | -82 | -15 |
Total net profit (loss) | -1,779 | -1,697 | -3,413 | -631 |
Other omprehensive income (loss) that may subsequently be classified to profit or loss: | ||||
Foreign currency translation differences | 781 | -20 | 1,049 | 361 |
Total comprehensive income (expense) | -998 | -1,717 | -2,364 | -270 |
Total comprehensive income (expense) attributable to: | ||||
Owners of the Company | -958 | -1,678 | -2,282 | -255 |
Non-controlling interests | -40 | -39 | -82 | -15 |
Total comprehensive income (expense) for the period | -998 | -1,717 | -2,364 | -270 |
Profit (loss) per share (EUR) | -0,04 | -0,04 | -0,09 | -0,02 |
Diluted profit (loss) per share (EUR) | -0,04 | -0,04 | -0,09 | -0,02 |
Indrek Kasela
AS PRFoods
Member of the Management Board
Phone:+372 452 1470
investor@prfoods.ee
www.prfoods.ee
Attachment
To view this piece of content from www.globenewswire.com, please give your consent at the top of this page.To view this piece of content from ml-eu.globenewswire.com, please give your consent at the top of this page.
About GlobeNewswire by notified
GlobeNewswire by notified is one of the world's largest newswire distribution networks, specializing in the delivery of corporate press releases financial disclosures and multimedia content to the media, investment community, individual investors and the general public.
Subscribe to releases from GlobeNewswire by notified
Subscribe to all the latest releases from GlobeNewswire by notified by registering your e-mail address below. You can unsubscribe at any time.
Latest releases from GlobeNewswire by notified
Delårsrapport for perioden 1. januar - 31. marts 202423.4.2024 10:47:40 CEST | pressemeddelelse
Bestyrelsen for Tivoli A/S har den 23. april 2024 behandlet og godkendt delårsrapporten for perioden 1. januar - 31. marts 2024. Tivoli åbnede sommersæsonen 22. marts, hvilket er tidligere end sidste år hvor sæsonen åbnede 31. marts. Dette påvirker resultatet for perioden som i hovedtræk er: En nettoomsætning på 90,4 mio. kr. mod 61,8 mio. kr. sidste år (+46%).Et resultat før af- og nedskrivninger (EBITDA) på -84,2 mio. kr. mod -96,7 mio. kr. sidste år.Et resultat før skat på -112,4 mio. kr. mod -126,1 mio. kr. sidste år.Et besøgstal på 221.000 mod 47.000 sidste år (+470%). ”Tivoli fortsætter den positive udvikling, vi så i 2023. Første kvartal 2024 tegner sig for et resultat svarende til det forventede, med bedre gæstetal og økonomisk resultat, end samme periode i 2023. Vi går ind i sommersæsonen med optimisme og en lang række attraktive tilbud til Tivolis gæster, som bl.a. kan se frem til en sommer med et overordentlig stærkt kulturprogram.” udtaler adm. direktør, Susanne Mørch Koch
Interim Report for the period 1 January – 31 March 202423.4.2024 10:47:40 CEST | Press release
The Supervisory Board of Tivoli A/S has adopted the Interim Report for the period 1 January – 31 March 2024. Tivoli opened the summer season on 22 March, which is earlier than last year when the season opened 31 March. This affects the results for the period 1 January – 31 March 2024 in outline: A revenue of DKK 90.4 million compared to DKK 61.8 million last year (+46%).An EBITDA of DKK -84.2 million compared to DKK -96.7 million last year.A profit before tax of DKK -112.4 million compared to DKK -126.1 million last year.An attendance figure of 221,000 visitors compared to 47,000 last year (+470%). ”Tivoli continues the positive development we saw in 2023. The first quarter of 2024 is shaping up to a result equivalent to the expected, with better attendance figures and financial results than the same period in 2023. We enter the summer season with optimism and a wide range of attractive offers for Tivoli’s guests, who can look forward to a summer with a remarkably strong cultural progr
Planlagt suspension i Investeringsforeningen Investin23.4.2024 10:45:38 CEST | pressemeddelelse
Det skal oplyses, at der grundet lokale børslukkedage i underliggende markeder vil være suspension af nedenstående afdeling onsdag d. 1 maj 2024. Fund nameISINOrder book codeI&T Nordiske Aktier Large CapDK0061276656INIITNAKTLC Eventuelle spørgsmål vedrørende denne meddelelse kan rettes til npa.pm@nykredit eller Christian Rye Holm, CRH@nykredit.dk. Med venlig hilsen Nykredit Portefølje Administration A/S Tage Fabrin-Brasted
Correction: Debitormassens sammensætning (CK92)23.4.2024 10:43:58 CEST | pressemeddelelse
V I medfør af kapitalmarkedsloven § 24, oplyser DLR Kredit hermed om debitormassens sammensætning (CK92) pr. fredag den 22 marts 2024. Oplysningerne fremgår af vedhæftede fil. Denne meddelelse er offentliggjort med henblik på opfyldelse af transparensdirektivets krav om offentliggørelse. Spørgsmål kan rettes til: Head of Rating & IR Jakob Kongsgaard Olsson, tlf. 33 42 07 06. Med venlig hilsen DLR Kredit A/S Vedhæftet fil ck92-2024-03.22
Planlagt suspension i Værdipapirfonden Sparindex23.4.2024 10:43:46 CEST | pressemeddelelse
Det skal oplyses, at der grundet lokale børslukkedage i underliggende markeder vil være suspension af nedenstående afdelinger onsdag d. 1 maj 2024. Fund nameISINOrder book codeINDEX Globale Aktier KLDK0060747822SPVIGAKLINDEX Bæredygtige Global KLDK0060747905SPVIBGKLINDEX Bæredygtige Europa KLDK0060748044SPVBEUKLINDEX Lav Risiko KLDK0060748556SPVILRKLINDEX Mellem Risiko KLDK0060748630SPVIMRKLINDEX Høj Risiko KLDK0060748713SPVIHRKL Eventuelle spørgsmål vedrørende denne meddelelse kan rettes til npa.pm@nykredit eller Christian Rye Holm, CRH@nykredit.dk. Med venlig hilsen ID-Sparinvest, Filial af Sparinvest S.A, Luxembourg Dirk Schulze