- Home
- Equities - Stocks - Shares
- Company Press Releases
- Emakina Group Results 2017: continued International Growth and Positive Operating Margin Trend
Emakina Group Results 2017: continued international growth and positive operating margin trend
17 Mar 2018 16:00 CET
Issuer
EMAKINA GROUP S.A.
Emakina Group Results 2017:
continued international growth and positive operating margin trend
Income of EUR 80,305,000, up 3.8%; EBITDA of EUR 5,727,000, up 6.1%
BRUSSELS, 16 MARCH 2018 (EMBARGO 18.00h CET)
Emakina Group (Euronext GROWTH Brussels: ALEMK) announces its annual results for 2017 today.
1. Key figures year 2017
In thousands of EUR |
2016 |
2017 |
Variation |
Income |
77,339 |
80,305 |
+3.8% |
Earnings before interest, taxes, depreciation and amortisation (EBITDA) |
5,400 |
5,727 |
+6.1% |
Operating margin % |
7.0% |
7.1% |
|
Result before tax |
2,012 |
1,239 |
-773 |
Net result |
1,150 |
32 |
-1,118 |
2. Key events in 2017
a) New business
In 2017, new national and international clients partnered with one of Emakina Group’s agencies.
These included, among others: BCGE Bank, Boucheron, Carrera, Courir, ECCO, First Stop, International Ice Hockey Federation, Intersport, Konica Minolta Europe, Le Pain Quotidien, Maxeda, Mondi, Öcard, Renault Nissan Consulting, Transdev, Vienna Tourism Board.
b) Continued acquisitions
In January 2017, Emakina acquired all the capital in the Swedish agency Doe Blomberg Gottberg (DBG), which has 15 staff and has won the Swedish ‘Communication Agency of the Year’ award three times. This transaction strengthens Emakina’s presence in Scandinavia, where it now has over 30 colleagues.
c) Internationalisation
In geographic terms, sales ‘outside Belgium’ increased by over 9% during 2017 as a whole and now account for 61% of the consolidated income, compared with 59% in 2016. Emakina Group, one of the leading independent agencies in Europe, is also investing in the growth of its American and Asian activities.
d) Talents
Attracting and retaining talented individuals remain the main challenges facing the Emakina Group owing to the keen competition on the employment market and the scarcity of resources, particularly in Europe. Furthermore, maintaining a relevant portfolio of expertise in line with the needs of clients remains a subtle art in a technological context marked by accelerated obsolescence.
e) Technological partnerships
In 2017, Emakina Group heightened its mastery of strategic partner technologies and continued its commercial development around them. The Group agencies offer a full range of technical platforms with integrated digital experience platforms on the one hand (Adobe, Salesforce, Kentico, Sitecore, Sitefinity) and specialised solutions on the other (Drupal, Magento, Umbraco, Selligent Marketing Cloud, Marketo, etc.).
f) Prizes and awards
In 2017, Emakina won over 40 awards for various projects involving web-building, e-commerce,
user experiences, video, design, writing and creativity, emphasising the quality of the provided services.
Several technological partners also honoured Emakina with major international prizes in 2017:
Kentico ‘Consumer Goods Site of the Year’, Progress Sitefinity ‘Best Website Q1’,
‘Sitecore Agility Award’ and three Sitecore ‘Most Valuable Professional Awards’.
3. General comment
Growth in activities, especially at international level
Over 2017 as a whole, Emakina Group’s consolidated sales amounted to EUR 80,304,612 compared with EUR 77,339,180 the year before, representing an increase of 4% (stable at constant scope), boosted in particular by 9% growth in activities ‘outside Belgium’.
6% rise in EBITDA
The consolidated earnings before interest, taxes, depreciation and amortisation (EBITDA) amounted to EUR 5,726,817 (EUR 5,180,967 at constant scope) in 2017, compared with EUR 5,400,484 in 2016, an increase in absolute terms of 6.0%. Expressed as a percentage of total sales, EBITDA rose from 7.0% to 7.1% between 2016 and 2017.
This development in the operating profitability can be attributed in particular to a better occupancy rate, improved production efficiency and a cost structure under control.
Current profit under control and positive net result
The current profit before tax amounted to EUR 1,375,730 in 2017, mainly owing to (i) the increase in the amortisation of goodwill linked to the group’s external growth strategy and to (ii) the fall in the financial result in 2017 which, it should be remembered, benefited greatly in 2016 from the favourable trend in the Turkish lira and the Swiss franc against the euro.
The net profit in 2017 (EUR 32,206) may be attributed to the development of the current profit and non-recurrent charges linked in particular to moves to other premises. This net profit helps maintain the group’s equity base.
As a reminder, the amortisation of goodwill (which is compulsory under Belgian accounting standards) had a negative impact of EUR 2,390,944 on the company’s net result in 2017, compared with EUR 1,944,636 in 2016 further to the development of the group’s scope. This element of Belgian accounting law, which imposes systematic amortisation (booked under financial charges), weighs significantly on the consolidated net result.
4. Financial health
The group maintained its financial stability in 2017 thanks to a net positive result, a level of financial indebtedness in line with its internationalisation strategy, working capital requirements under control and the availability of adequate credit lines.
5. Event after closure
In February 2018, Emakina announced the acquisition of all the shares in Karbyn, a New York agency with a workforce of around ten, through its subsidiary, The Reference. Karbyn recorded an annual turnover in 2017 of over USD 2 million, while its EBITDA stands at around USD 0.3 million.
This is the most recent example of Emakina’s determination to operate beyond the borders of Europe in order to better serve its international clients, including in particular Le Pain Quotidien.
The Emakina Group Board of Directors endorsed this transaction in March 2018.
6. Outlook for 2018
Based on current commercial indicators and the existing scope, Emakina Group is expecting one-digit growth of its consolidated income in 2018.
7. Statement from the company directors
The Board of Directors of the company declares that, to the best of its knowledge, the condensed and consolidated financial statements as at 31 December 2017, established in accordance with Belgian accounting standards, give a true and fair view of the assets, financial status and results of Emakina Group.
The annual financial report contains an accurate description of the information that must be included in it.
8. Miscellaneous
a) Auditor’s report
The auditor has confirmed that his audit of the consolidated accounts is complete in terms of substance and has not revealed any significant adjustment to be made to the accounting data presented in the annual report.
b) Belgian accounting standards
All the consolidated figures set out in the appendices have been established in accordance with Belgian accounting standards (in particular as regards the mandatory amortisation of goodwill).These figures provide a summary of the financial results that are presented in detail in the 2017 annual report.
c) Shareholders’ diary 2018
- 30 March 2018: Annual report 2017 (brochure);
- 23 April 2018: General meeting of shareholders;
- 14 September 2018: Publication of first half-yearly results 2018.
---
ABOUT EMAKINA GROUP
Emakina Group ranks among the top three independent full-service digital agency groups in Europe.
With over 800 experts working from 15 offices in nine countries, Emakina Group agencies are at the cutting edge of digital marketing. They offer their services to leading domestic and international companies that focus on developing innovative user experiences for their target groups, employees and partners.
Happy users make successful brands.
By supplying carefully designed websites, applications, e-commerce and communication campaigns, Emakina helps its clients to carry out a successful digital transformation.
Emakina Group recorded sales of EUR 80.3 million in 2017 and is listed on the Euronext GROWTH Brussels market (ALEMK_BB - ISIN: BE0003843605)
CONTACTS
Karim Chouikri
Chief Executive Officer
+32(0)2 400 40 75
kch@emakina.com
Frédéric Desonnay
Chief Financial Officer
+32(0)2 788 79 26
fds@emakina.com
Luc Malcorps
Director of Media Relations
+32(0)2 788 79 73
lma@emakina.com
Emakina Group S.A.
Rue Middelbourg 64A
1170 Brussels
Belgium
VAT 0464.812.221
ISIN BE 0003843605
In accordance with the Euronext GROWTH Brussels regulations, all the regulated information is included in the Emakina Group annual financial report 2017, which contains all the regulatory information, available on the website www.emakina.com (section “Financial - Reports”).
CONSOLIDATED FIGURES 2017 – EMAKINA GROUP SA
CONSOLIDATED INCOME STATEMENT (EUR) * |
31/12/2017 |
31/12/2016 |
31/12/2015 |
SALES AND SERVICES |
80,304,612 |
77,339,180 |
70,340,217 |
Turnover |
75,916,133 |
73,987,356 |
67,561,421 |
Variations in projects in progress |
1,210,431 |
656,683 |
-436,797 |
Capitalised production |
999,717 |
149,075 |
102,199 |
Other operating income |
2,178,331 |
2,546,066 |
3,113,394 |
OPERATING CHARGES (BEFORE AMORTISATION) |
-74,577,795 |
-71,938,696 |
-64,270,428 |
Purchase of equipment and services linked to sales |
-34,115,576 |
-33,845,013 |
-33,621,620 |
Staff costs |
-40,302,954 |
-37,913,614 |
-30,458,796 |
Other operating charges |
-159,265 |
-180,069 |
-190,011 |
EARNINGS BEFORE INTEREST, TAXES, DEPRECIATION AND AMORTISATION |
5,726,817 |
5,400,484 |
6,069,790 |
AMORTISATION AND DEPRECIATION |
-1,581,827 |
-1,408,302 |
-1,898,211 |
Amortisation of intangible and tangible fixed assets |
-1,438,455 |
-1,400,682 |
-1,367,209 |
Depreciation of trade receivables |
-58,166 |
-1,230 |
-503,482 |
Provisions for liabilities and charges |
-85,206 |
-6,390 |
-27,520 |
OPERATING PROFIT |
4,144,990 |
3,992,182 |
4,171,579 |
FINANCIAL RESULTS |
-378,316 |
-98,864 |
-599,806 |
Financial income |
778,476 |
633,775 |
238,706 |
Financial charges |
-1,156,792 |
-732,639 |
-838,513 |
CURRENT PROFIT BEFORE AMORTISATION OF CONSOLIDATED DIFFERENCES |
3,766,674 |
3,893,318 |
3,571,772 |
AMORTISATION OF GOODWILL** |
-2,390,944 |
-1,944,636 |
-1,645,235 |
CURRENT PROFIT |
1,375,730 |
1,948,683 |
1,926,537 |
EXTRAORDINARY RESULTS |
-136,583 |
63,351 |
25,576 |
RESULTS BEFORE TAXES |
1,239,147 |
2,012,033 |
1,952,113 |
DEFERRED TAXES |
970 |
5,465 |
-74,957 |
INCOME TAXES |
-1,207,911 |
-867,078 |
-729,979 |
SHARE IN THE RESULTS OF COMPANIES IN CONSOLIDATION |
0 |
0 |
0 |
NET PROFIT BEFORE AMORTISATION OF CONSOLIDATED DIFFERENCES |
2,423,150 |
3,095,055 |
2,792,412 |
NET RESULTS |
32,206 |
1,150,420 |
1,147,177 |
A. Share of minority interests |
143,388 |
431,757 |
590,055 |
B. Group share |
-111,182 |
718,663 |
557,122 |
DATA PER SHARE |
31/12/2017 |
31/12/2016 |
31/12/2015 |
NUMBER OF SHARES |
3,893,353 |
3,893,353 |
3,893,353 |
NUMBER OF SHARES AND WARRANTS |
3,893,353 |
3,893,353 |
3,931,293 |
CURRENT RESULTS / SHARE (in EUR) |
0.3534 |
0.5005 |
0.4948 |
CURRENT RESULTS / SHARE AND WARRANT (in EUR) |
0.3534 |
0.5005 |
0.4899 |
GROUP SHARE / SHARE (in EUR) |
-0.0286 |
0.1846 |
0.1431 |
GROUP SHARE / SHARE AND WARRANT (in EUR) |
-0.0286 |
0.1846 |
0.1417 |
NET RESULT / SHARE (in EUR) |
0.0083 |
0.2955 |
0.2947 |
NET RESULT / SHARE AND WARRANT (in EUR) |
0.0083 |
0.2955 |
0.2918 |
ASSETS (EUR) * |
31/12/2017 |
31/12/2016 |
31/12/2015 |
|
|
|
|
FIXED ASSETS |
17,471,191 |
15,290,743 |
12,922,391 |
Formation expenses |
175,937 |
88,410 |
141,733 |
Intangible assets |
2,344,601 |
1,697,932 |
1,829,716 |
Consolidation differences |
12,578,751 |
11,917,967 |
9,621,685 |
Tangible assets |
1,828,617 |
1,289,929 |
1,069,198 |
Financial assets |
543,285 |
296,505 |
260,059 |
CURRENT ASSETS |
30,541,335 |
29,528,681 |
28,822,802 |
Stocks and contracts in progress |
4,835,151 |
3,479,708 |
2,818,607 |
Deferred taxes |
0 |
0 |
0 |
Amounts receivable within one year |
21,131,512 |
21,921,645 |
20,560,092 |
Current investments |
238,980 |
339,422 |
65,395 |
Cash and cash equivalents |
3,003,982 |
2,331,209 |
4,314,371 |
Accruals and deferrals |
1,331,710 |
1,456,697 |
1,063,797 |
TOTAL ASSETS |
48,012,526 |
44,819,424 |
41,745,193 |
|
|
|
|
LIABILITIES (EUR) * |
31/12/2017 |
31/12/2016 |
31/12/2015 |
|
|
|
|
CAPITAL AND RESERVES |
10,729,513 |
10,735,919 |
10,116,550 |
MINORITY INTERESTS |
287,513 |
1,012,558 |
760,445 |
PROVISIONS FOR LIABILITIES AND CHARGES |
196,906 |
111,700 |
105,310 |
DEFERRED TAXES AND DEFERRED TAX LIABILITIES |
1,455 |
2,425 |
7,889 |
DEBTS |
36,797,139 |
32,956,822 |
30,754,999 |
Amounts payable after one year |
3,766,343 |
3,822,243 |
2,515,600 |
Amounts payable within one year |
32,509,046 |
28,895,668 |
27,610,416 |
Current portion of amounts payable after one year |
1,715,265 |
1,463,613 |
1,513,116 |
Financial debts |
7,462,653 |
6,182,009 |
3,148,934 |
Trade debts |
7,698,382 |
5,630,216 |
7,040,325 |
Advances received |
5,135,502 |
5,623,111 |
6,245,727 |
Taxes, wages and social security |
6,837,322 |
5,843,238 |
5,520,916 |
Other debts |
3,659,922 |
4,153,481 |
4,141,398 |
Accruals and deferrals |
521,750 |
238,911 |
628,983 |
TOTAL LIABILITIES |
48,012,526 |
44,819,424 |
41,745,193 |
* Drawn up in accordance with Belgian accounting standards.
** In accordance with the valuation rules, the consolidation differences (or goodwill) are amortised over eight years, irrespective of all consideration of any excess value in accordance with Belgian accounting standards.
In accordance with the Euronext GROWTH Brussels regulations, this annual press release is optional.
It will be followed by the publication of the Emakina Group annual financial report 2017, which contains all the regulatory information. This report will be available on the website, www.emakina.com, section “Financial - Reports”) as of 30 March 2018 in accordance with the legal provisions on this matter.
Source
Emakina
Provider
Euronext
Company Name
EMAKINA GROUP
ISIN
BE0003843605
Symbol
ALEMK
Market
Euronext Growth