Hold the Presses is your online newsportal en brings press releases from around the world. Journalists can use it for free, although it is their responsibilty to check the news. Hold the Presses is in no way responsible for the content of the press releases, the Sender is. We hope you enjoy reading the news we bring you on this website. If a message is published that is not acceptable, we apologize. Please contact us and we will remove the message as soon as possible.

Thursday, 15 February 2018

Gofore Plc: Gofore Plc's Financial Statements Release 1 January-31 December, 2017 (unaudited): Continued strong growth, successful listing to the Nasdaq First North Finland marketplace

Gofore Oyj    

Published: 08:00 CET 15-02-2018 /GlobeNewswire /Source: Gofore Oyj / : GOFORE /ISIN: FI4000283130

Gofore Plc: Gofore Plc's Financial Statements Release 1 January-31 December, 2017 (unaudited): Continued strong growth, successful listing to the Nasdaq First North Finland marketplace

GOFORE PLC COMPANY ANNOUNCEMENT 15 FEBRUARY 2018 AT 09:00 EET

Gofore Plc's Financial Statements Release 1 January-31 December, 2017 (unaudited): Continued strong growth, successful listing to the Nasdaq First North Finland marketplace

January-December 2017 in brief:

  • The net sales were EUR 33.95 million, with a growth of EUR 15.33 million or 82.37% (EUR 18.62 million).
  • The earnings before interest, taxes, depreciation and amortisation (EBITDA) was EUR 5.82 million (EUR 2.71 million), corresponding to 17.13% (14.55%) of the net sales.
  • The earnings before interest, taxes and amortisation (EBITA) was EUR 5.69 million (EUR 2.63 million), corresponding to 16.76% (14.10%) of the net sales.
  • The earnings (EBIT) was EUR 5.36 million (EUR 2.63 million), corresponding to 15.78% (14.10%) of the net sales.
  • The result of the financial period was EUR 3.31 million (EUR 2.11 million), corresponding to 9.76% (11.32%) of the net sales.
  • The result of the financial period was influenced by the listing expenses of approximately EUR 1.12 million.
  • The earnings per share was EUR 0.28.
  • Trading started on the company's shares in the First North Finland marketplace operated by Nasdaq Helsinki Ltd. on 16 November, 2017. The trading code of the shares is "GOFORE".
  • The number of staff increased by 90.8% (178 employees) to a total of 374 employees from the end of 2016.
  • On 31 May, 2017, Gofore acquired Leadin Oy, which specialises in user experience design and service design, and its fully-owned subsidiary Leadin UK Ltd. Leadin Oy was absorbed into Gofore Plc on 31 December, 2017.
  • During the autumn, Leadin UK Ltd. was renamed Gofore UK Ltd.
  • In November, Gofore founded the subsidiaries Gofore Germany GmbH and Gofore Spain SL.
  • The Board of Directors proposes a dividend of EUR 0.15 per share.

In 2016, the Gofore Group did not exist in its current form. Therefore, comparable official figures for that period are not available, and the comparison for January-December was performed against the 2016 financial statements of Gofore Plc. The July-December period has not been compared.

Views for the 2018 financial period

The net sales are expected to continue its growth in 2018. The company's Board of Directors estimates the 2018 net sales as EUR 46-52 million.

Long-term financial goals

The long-term financial goals defined in 2017 remain unchanged. Gofore is pursuing net sales growth exceeding the growth of the target market, estimated to be an annual 15-25% in the next few years, and earnings before interest, taxes and amortisation (EBITA) of 15%.

Key figures

Reported

 

 

 

 

In [thousands of] euros, unless otherwise mentioned

7-12/2017

7-12/20161

2017

2016

Net sales

19,583

9,934

33,950

18,616

Net sales growth, %

97.1

65.5

82.4

49.9

EBITDA

3,220

1,479

5,817

2,709

EBITDA margin, %

16.4

14.9

17.1

14.6

Earnings before interest, taxes and amortisation (EBITA)

3,145

1,425

5,691

2,625

Earnings before interest, taxes and amortisation (EBITA) margin, %

16.1

14.3

16.8

14.1

Earnings (EBIT)

2,860

1,425

5,359

2,625

Earnings (EBIT) margin, %

14.6

14.3

15.8

14.1

Profit for the financial period

1,304

1,151

3,312

2,108

Adjusted profit for the financial period 2

2,659

1,151

4,772

2,108

Earnings per share (EPS), undiluted, euros

0.11

0.11

0.28

0.20

Adjusted earnings per share (adjusted EPS), undiluted, euros

0.23

0.11

0.41

0.20

Number of outstanding shares at the end of the period
(issue-adjusted 3)

12,948,800

10,560,000

12,948,800

10,560,000

Equity ratio, %

60.8

54.1

60.8

54.1

Net gearing, %

-47.3

-97.9

-47.3

-97.9

Return on equity (ROE), % 4

21.5

69.1

30.2

63.3

Return on investment (ROI), % 4

34.8

85.2

22.5

53.8

Number of staff at the end of the review period

374

196

374

196

1 Figures for the periods 7-12/2016 and 2016 are for the parent company. The figures for the Leadin group have been combined with the figures for the Gofore group starting on 1 June, 2017.
2 The adjusted profit for the financial period refers to the profit for the financial period to which amortisation of goodwill and the non-recurring funding expenses from listing have been added.
3 Issue-adjusted refers to the redistribution of the stock prior to listing in October 2017.
4 Annualised.

In order to improve comparability, the figures of the 2016 pro forma profit and loss statement, which were presented to the Nasdaq Helsinki Ltd. operated First North Finland marketplace in the prospectus related to the listing and primary offering, have been included in this financial statements release. No comparable figures exist for the six-month periods of the financial year.

Pro forma1

 

 

 

 

In [thousands of] euros, unless otherwise mentioned

7-12/2017

7-12/2016

2017

2016

Pro forma net sales

  19,583 

 -

  37,322 

  22,824 

Pro forma EBITDA

  3,220 

 -

  6,607 

  3,272 

Pro forma EBITDA margin, %

  16.4 

 -

  17.7 

  14.3 

Pro forma earnings before interest, taxes and amortisation (EBITA)

  3,145 

 -

  6,468 

  3,154 

Pro forma earnings before interest, taxes and amortisation (EBITA) margin, %

  16.1 

 -

  17.3 

   13.8 

Pro forma earnings (EBIT)

  2,860 

 -

  5,898 

  2,585 

Pro forma earnings (EBIT) margin, %

  14.6 

 -

  15.8 

  11.3 

Pro forma profit for the financial period

  1,304 

 -

  3,683 

  1,916 

Adjusted pro forma profit for the financial period2

  2,659 

 -

  5,380 

  2,486 

Adjusted pro forma earnings per share (adjusted EPS), undiluted, euros

  0.23 

 -

  0.46 

  0.24 

1 The table shows unaudited pro forma information for the periods 1 July-31 December, 2017; 1 January-31 December, 2017; and 1 January-31 December, 2016. The pro forma information was created to illustrate what Gofore's result could have been, had the Leadin group acquisition taken place on 1 January, 2016. The pro forma financial information has been presented in order to illustrate the effects of the acquisition. The figures for the Leadin group have been combined with the figures for the Gofore group starting on 1 June, 2017.
2 The adjusted pro forma profit for the financial period refers to the pro forma profit for the financial period to which pro forma amortisation of goodwill and the non-recurring funding expenses from listing have been added.

CEO Timur Kärki commented on the year 2017 development

2017 was another excellent year for Gofore: our reported net sales increased by over 82% to a total of EUR 33.95 million from the previous financial period. We also improved our profitability, as EBITA added up to EUR 5.69 million, which corresponds to 16.76% of the net sales.

Our growth has been strong and profitable for 13 financial periods in a row. In addition to strong organic growth, we have now also successfully performed our first business acquisition (of Leadin Oy, which specialises in user experience design and service design) and integrated the acquired company as part of Gofore.

Digitalisation expert services are in great demand at the moment. The exponential development of technology, new service innovations, and global competition expose our society and our clients to continuous changes. The public sector is also aiming to renew itself digitally, seeking improved efficiency and customer experience.

We can offer our customers top-quality expertise for facing these changes. Our competence, extensive and up-to-date service range, and unique working culture make us stand out among our competitors.

Our services are divided into four parts: management consultation (Lead), service design (Design), development of information systems and the related design and management services (Build), and maintenance and expert services which utilise cloud infrastructure (Cloud).

Our clientele developed very favourably in all service areas. With the Leadin acquisition, the portfolio of industries, which we serve with our services, was diversified, and we received several major clients in the Industry sector. Of our net sales, 63% (pro forma) was in the public sector, with our largest customers being the Population Register Centre and the Development and Administration Centre for the ELY Centres and TE Offices (KEHA-centre).

In line with our strategy, we have significantly increased our private sector business. New clients, or clients with the most growth in our business with them, were Nokia, Outotec and Alma Media. We signed new contracts worth over EUR 1 million with the Population Register Centre and the City of Espoo.

Our international business developed with the aforementioned acquisition, and we got a UK-based subsidiary in Swansea as well as clients from Germany and Denmark. Our most significant international client is currently the Voith Group. At the end of the year, we established subsidiaries in Germany and Spain. Of our net sales, 14% (pro forma) came from international business.

We were also listed on the Nasdaq First North Finland marketplace in November, aiming to improve the preconditions for our future growth. After being listed, our owner base has expanded and it now includes some 70% of our staff. In the future, we aim to use our shares as one part of the incentives offered to our staff, but also as part of restructurings to support our growth.

Our values guide our everyday operations. First of all, we want to be the best place to work in for all of our employees. Second, we thrive on our customers' successes. These values have made us a modern-day provider of digital services, constantly developing and producing exceptional experiences to our customers and employees.

Gofore was chosen as the best workplace in Finland and the second best workplace in Europe in the Great Place to Work® survey in 2017. However, the best thing about the Gofore culture is not the awards we receive, but working together every day. Our strong and profitable growth while the top management focuses on the preparations for being listed speaks of shared responsibility and enthusiasm.

We will work for our continued development in 2018 as well. We estimate the net sales for 2018 to be EUR 46-52 million.

The year 2018 started according to expectations, as the January net sales were EUR 4.1 million. The combined net sales of Gofore Oy and the Leadin group in January 2017 were EUR 2.7 million.

FINANCIAL REVIEW 1 January-31 December, 2017
 
Net sales

In the period from January to December, the net sales of the Gofore group increased by 82.37% to EUR 33.95 million. This increase was affected by strong organic growth but also by the Leadin acquisition in June 2017.

Profitability and the development of the result
 
In January-December 2017, the Gofore EBITDA was EUR 5.82 million, corresponding to 17.13% of the net sales.
 
The EBITA in January-December was EUR 5.69 million, or 16.76% of the net sales.

The EBIT in January-December was EUR 5.36 million, or 15.78% of the net sales.

The expenses for being listed on the First North Finland marketplace operated by Nasdaq Helsinki Ltd. added up to approximately EUR 1.12 million, which is entered under funding costs.

The arrangements which led to the Gofore group being formed created approximately EUR 5.69 million in goodwill on the balance sheet, which is to be amortised in ten years, in accordance with the Finnish Accounting Standards (FAS).

Figures for the comparative year are not comparable in that they do not include goodwill amortization as in 2017.

The personnel expenses in January-December were EUR 18.87 million, or 55.57% of the net sales.

This figure increased as the number of personnel increased. The light hierarchy of the Gofore group and the operating methods which are based on a self-steering working culture play a significant role in the management of personnel expenses.

The other operating expenses increased from the same period the previous year, to a total of EUR 5.42 million. The largest expense items were the other personnel expenses, facility expenses, and expenses for machinery and equipment.

Balance sheet, funding, and cash flow

The Gofore group balance sheet total on 31 December, 2017, was EUR 29.29 million (EUR 7.66 million). The growth of the balance sheet is mainly caused by general growth and funds collected in the initial public offering, as well as the restructurings performed.

On 31 December, 2017, the equity ratio of the group was 60.82% (54.12%), with a net gearing of -47.29% (-97.87%). The amount of goodwill on the balance sheet was EUR 5.36 million.

The operating cash flow after interests and direct taxes in January-December was EUR 0.6 million.

At the end of the financial period, the group's liquid cash assets were EUR 12.7 million. The company estimates that in addition to this sum, EUR 0.5 million of invested funds which has been listed as investments on the financial statements can be considered liquid assets because it can, if necessary, be liquidated. The interest-bearing debts added up to EUR 4.79 million, consisting of bank loans. Of this amount, EUR 3.68 million was in long-term and EUR 1.11 million in short-term interest-bearing debts. In its financing agreement, the company has a EUR 1 million revolving credit facility agreed upon, which is not currently in use.

The company's business areas and organisational structure

Gofore is a digitalisation specialist, providing expert and capacity services for corporate customers and public sector operators in Finland and Europe. The company's services are divided into the management of digital change, service design and software development, as well as cloud service utilisation consulting and the offering of cloud capacity.

The parent company of the group, Gofore Plc, is the full owner of the following subsidiaries:

  • Erofog Oy (no operations)
  • Leadin Oy (absorbed into Gofore Plc on 31 December, 2017)
  • Gofore UK Ltd.
  • Gofore Germany GmbH
  • Gofore Spain SL

Personnel and offices

At the end of the review period, the group employed a total of 374 people, of whom 355 work in Finland, where the company has offices in Helsinki, Jyväskylä, and Tampere. Other offices are located in Swansea (UK), Munich (Germany), and Madrid (Spain).

Compared to the end of 2016, the number of personnel increased by 178 people, which is an increase of 90.8%. The average number of employees during the review period was approximately 290.

In February 2017, Gofore was chosen as the best workplace in Finland in the Great Place to Work survey, in the medium-sized workplaces group. The company was also chosen as the second best workplace in Europe. The high level of employee satisfaction and the good working atmosphere remain among the main objectives of the group, together with high customer satisfaction.
 
The Gofore executive team consists of CEO Timur Kärki, CFO Petteri Venola, COO Topi Koskinen, Sales Director Juha Virtanen, Director, Culture and Competences Erkki Salminen, Business Director, Management Consulting and M&A Mikael Nylund, Director, International Operations Ville Tuominen, Director, Marketing and Communications Riikka Nurminen, and Business Director, Cloud Services Kristiina Härkönen.

Starting on 31 March, 2017, the Gofore group Board of Directors consists of Ali U. Saadetdin (chairman of the Board), Sami Somero, Anne-Mari Silvast, and Petteri Venola.

Changes to the group structure

During the review period, two subsidiaries were founded: Gofore Germany GmbH on 28 November, 2017, and Gofore Spain SL on 14 November, 2017. The subsidiaries are fully owned by the parent company.

Leadin Oy was absorbed into Gofore Plc on 31 December, 2017.

Annual general meeting

The annual general meeting of Gofore Plc was organised in Tampere on 31 March, 2017. The general meeting confirmed the financial statements for 2016 and discharged the members of the Board of Directors and the CEO from liability for the accounts regarding 2016. According to the proposal by the Board, the annual general meeting decided to issue a total of EUR 528,000 in dividends, and EUR 312,399 in work contribution dividends to holders of B shares. The annual general meeting authorised the Board of Directors to decide on additional dividends. In its meeting on 25 April, 2017, the Board decided to issue a total of EUR 212,200 in additional dividends.

The KPMG Oy Ab auditing community was selected as the auditor, with CPA Teemu Suoniemi as appointed auditor.

The unanimous decision of the Gofore Plc shareholders was delivered on 31 May, 2017, in Tampere, to privately place a total of 7,788 new company shares for compensation. The new shares were used to strengthen the commitment of key persons in the acquisition of the Leadin group through share exchange.

Shares, shareholders, and share-based incentive programmes

After the distribution of the stock, the company's total number of shares was 11,338,800, with 1,610,000 new shares offered for subscription in the initial public offering (IPO). All shares were subscribed in the IPO.

On 31 December, 2017, the total number of Gofore Plc shares was 12,948,800. During the review period, the company did not hold its own shares.

Trading started on Gofore's shares in the Nasdaq Helsinki Ltd operated First North Finland marketplace on 16 November, 2017, using the trading code "GOFORE". The subscription price was EUR 6.35 per share for the Public Offering and Institutional Offering and EUR 5.72 per share for the Employee Offering.

The company's B shares were redeemed and the series of B shares discontinued as part of the listing arrangements in autumn 2017.

In the Employee Offering, the Matching Share incentive programme was opened for the personnel. The programme offers employees one additional share for each three shares subscribed in the Employee Offering, if they remain employed by the group three years after the start of the share subscription, and if they have owned the subscribed shares continuously throughout this time.

A total of 253 employees and Board members who participated in the Employee Offering have accepted the Matching Share programme terms. At the time of writing this Financial Statements Release, the total number of shares to be donated to these employees is 115,436. The company may acquire the shares from the market or from an share issue. 

Research and development operations

During 2017, the company has not carried out any significant research and development operations, and such work has not resulted in any activations in the group balance sheet.

On 1 February, 2017, the company launched the Tekes-funded project 'Kasvu, Kansainvälistyminen ja Digitaalinen Uudistuminen Palveluyrityksessä ("KAKADU")', which aims to develop the company's own operations. The project consists of three tightly connected parts: 1. Development of management capabilities, 2. The internationalisation of Gofore's business activities in its current service range, and 3. Development of the Hohto++ service to meet Gofore's needs, and possibly launching the service in SaaS format (Software as a Service) internationally. The KAKADU project builds on a vision of Gofore being as digital as possible.

Hohto++ is a management tool being designed for the measurement and management of factors essential for business operations, such as customer and employee satisfaction, sales, and resourcing. The intention is to enable low-hierarchy management of even larger companies through the collection and real-time analysis of information. If the development of the Hohto++ system is successful and the system is mature enough, it may be launched in SaaS format for use by everyone. The estimated total costs from the KAKADU project is EUR 778,000. Tekes has approved of the budget. Tekes has agreed to fund the project by 50% of the estimated total costs. The KAKADU project funding has been granted until 30 June, 2018.

In addition, the company has in 2017 participated in the EU-funded Multi Platform Application Toolkit (MPAT) development project, which has been developing a multi-channel publication system for the future.

Summary of the trading in Nasdaq Helsinki

January-December 2017
(16 Nov-31 Dec 2017)

Traded shares

Market value
total (at the
end
of the period),
EUR

Highest, EUR

Lowest, EUR

Average price
(volume
weighted),
EUR

Latest, EUR

Gofore

 2,194,096

 90,771,088

7.20

6.40

6.86

7.01

 

 

 

 

 

 

 

 

 

31 Dec 2017

31 Dec 2016*

Market value, EUR

 90,771,088

N/A

Shareholders (according to the shareholder list
maintained by Euroclear Finland Oy)

 2,555

N/A

 * Trading on the company's shares started on 16 November 2017, figures for the comparison period are not available.

Proposal for dividends

On 31 December, 2017, the distributable funds of the parent company added up to EUR 17,095,549.12, of which EUR 2,679,895.94 was profit for the financial period.

The Board of Directors proposes to the annual general meeting that EUR 0.15 per share be paid in dividends for 2017, which adds up to a total of EUR 1,942,320.00. The dividends will increase by 163% from the previous year, and the total sum corresponds to approximately 59% of the result for the financial period.

No significant changes have taken place in Gofore's financial status since the ending of the previous financial period. The company's liquidity is good, and the Board does not consider the proposed profit distribution to endanger the company's liquidity.

Short-term risks and uncertainty factors

The prospectus published by the company on 3 November, 2017, discusses the company's short-term risks and uncertainty factors extensively. There have been no significant changes to these since the prospectus was published.

The availability of competent employees and the success of recruitment remain the major uncertainty factors related to continued growth.

The company has noted that its globally operating public sector customer base is inclined towards a certain slowness in achieving legal acquisition decisions and assignment documents. However, the business representatives in this customer group often hope for the assignment to be launched quickly, which may lead to situations where the company's project group launches a customer project at its own risk some weeks before a legal order has been signed.

Events after the turn of the financial period

The company has expanded its facilities in Helsinki and Tampere.

In January, 2018 net sales were EUR 4.1 million. The number of employees at the end of January was 377.

Composition principles of the financial statements

The financial statements release has been composed in accordance with good accounting practices and Finnish legislation. The financial statements release is based on the unaudited financial statements. The information is presented to the extent required by section 4.6 (e) of the First North regulations. The figures have been rounded from the accurate figures.

Interim financial reports were not created for 2016, as the Gofore group in its current form did not exist at that time. Therefore, the company does not have access to official comparable figures for the comparison period. The result and balance sheet for Gofore Plc are presented as the figures for the comparison period.

Financial disclosure in 2018

On 15 August, 2018, the company will publish a mid-year report for January-June 2018. The annual general meeting is planned for 27 March, 2018.

The invitation for the annual general meeting is estimated to be published during week 9.

TABLES

Due to the changes to the group structure, the figures in the profit and loss account and cash flow calculation are not comparable.

Group profit and loss account (FAS)

 EUR 1,000

1 Jan-31 Dec 2017

1 Jan-31 Dec 2016

Net sales

  33,950 

  18,616 

Other operating net sales

  306 

  79 

Materials and services

-4,152 

-1,842 

Personnel expenses

-18,867 

-11,063 

Amortisations and depreciations

-458 

-83 

Other operating expenses

-5,421 

-3,082 

Earnings

  5,359 

  2,625 

Financial income and expenses, net

-1,172 

  11 

Profit after financial items

  4,187 

  2,636 

Year-end allocations

-8 

  - 

Income taxes

-866 

-528 

Profit/loss for the financial period

  3,312 

  2,108 

 

EBITDA

 EUR 1,000

7-12/2017

7-12/2016

2017

2016

Earnings

  2,860 

  1,425 

  5,359 

  2,625 

Amortisation of goodwill

  285 

  - 

  332 

  - 

Other planned amortisations

  75 

  54 

  126 

  83 

Depreciations

  - 

  - 

  - 

  - 

EBITDA

  3,220 

  1,479 

  5,817 

  2,709 

The new instructions on alternative key performance indicators by the European Securities and Markets Authority (ESMA) took effect for the financial period 2016. The company presents the alternative key performance indicators of EBITDA, ROI, and ROE in order to better describe the financial development of its business operations. These indicators are widely used in Finland and familiar to investors, and presented along the earnings, they complete the picture of the development of the company's profitability.

Group balance sheet (FAS)

 EUR 1,000

31 Dec 2017

31 Dec 2016

ASSETS

 

 

Fixed assets

 

 

Immaterial goods

 

 

Development expenses

  38 

 

Goodwill

  5,362 

 

Other long-term expenses

  93 

  48 

 

 

 

Material goods

 

 

Machinery and equipment

  348 

  163 

Other material goods

  41 

  16 

 

 

 

Investments

  551 

  511 

Fixed assets total

  6,433 

  738 

 

 

 

Current assets

 

 

Long-term receivables

 

 

Loan receivables

  15 

  42 

Short-term receivables

 

 

Accounts receivable

  8,786 

  2,878 

Loan receivables

  26 

  26 

Other receivables

  489 

  291 

Accrued income

  880 

  85 

Receivables total

  10,197 

  3,322 

 

 

 

Cash and cash equivalents

  12,657 

  3,595 

Current assets total

  22,854 

  6,917 

 

 

 

ASSETS TOTAL

  29,287 

  7,656 

 

EUR 1,000

31 Dec 2017

31 Dec 2016

LIABILITIES

 

 

Equity

 

 

Share capital

  80 

  8 

Invested non-restricted equity fund

  11,459 

  34 

Profit/loss from the previous financial periods

  2,953 

  1,972 

Profit for the review period

  3,312 

  2,108 

Equity total

  17,804 

  4,122 

 

 

 

Depreciation difference

  8 

  - 

 

 

 

External capital

 

 

Long-term liabilities

 

 

Loans from financial institutions

  3,683 

  - 

Short-term liabilities

 

 

Loans from financial institutions

  1,105 

  62 

Advances received

  15 

  39 

Accounts payable

  1,589 

  685 

Other debts

  1,672 

  969 

Accrued expenses

  3,410 

  1,779 

Short-term liabilities total

  7,792 

   3,533 

 

 

 

External capital total

  11,475 

  3,533 

 

 

 

LIABILITIES TOTAL

  29,287 

  7,656 

 

Group funding statement (FAS)

 EUR 1,000

1 Jan-31 Dec 2017

 Operating cash flow

 

Profit/loss before extraordinary items

  4,187 

Correction items:

 

Planned amortisations

  458 

Financial income and expenses

  1,172 

Cash flow before change in working capital

  5,817 

Change in working capital:

 

Increase/decrease in short-term non-interest-bearing receivables

  -4,694 

Increase/decrease in short-term non-interest-bearing debts

  1,147 

 Operating cash flow before financial items and taxes

  2,270 

Interests and expenses paid from other operating funding costs

-1,168 

Other operating funding income

  0 

Direct taxes paid

-479 

 Operating cash flow (A)

  623 

 

 

 Investment cash flow:

 

Investments in material and immaterial goods

-419 

Investments in subsidiary shares

-4,685 

Other investments

-50 

 Investment cash flow (B)

-5,153 

 

 

 Funding cash flow:

 

Equity increase subject to a charge

  10,156 

Long-term loan withdrawals

  5,519 

Long-term loan repayments

-793 

Issued dividends and other profit distribution

-1,291 

 Funding cash flow (C)

  13,592 

 

 

 Change in funds (A + B + C) increase (+) / decrease (-)

  9,061 

 

 

 Funds at the beginning of the financial period (1 Jan)

  3,595 

 Funds at the end of the financial period (31 Dec)

  12,657 

 

Change in group equity (FAS)

EUR 1,000

2017

2016

Restricted equity

  8 

  8 

Increases in share capital related to restructurings

  72 

  - 

Share capital at the end of the financial period

  80 

  - 

Restricted equity total

   80 

  8 

 

 

 

Non-restricted equity

 

 

Invested non-restricted equity fund at the beginning of the financial period

  34 

  34 

Primary offering

  10,156 

  - 

Correction items related to restructuring

  1,269 

  - 

Invested non-restricted equity fund at the end of the financial period

  11,459 

  34 

 

 

 

Profit from previous financial periods at the beginning of the period

  4,076 

  2,500 

Correction items related to restructuring

-72 

  - 

Dividend distribution

-1,052 

-528 

Profit from previous financial periods at the end of the period

   2,953 

  1,972 

 

 

 

Profit for the financial period

  3,312 

  2,108 

 

 

 

Non-restricted equity total

  17,724 

  4,114 

 

 

 

Equity total

  17,804 

  4,122 

 

Group responsibilities

 EUR 1,000

31 Dec 2017

31 Dec 2016

Rental liabilities for office facilities

 

 

Due during the next year

1,640

  977 

Due later

3,413

  2,558 

Total

  5,053 

  3,535 

 

 

 

Leasing liabilities

 

 

Due during the next year

565

  295 

Due later

699

  422 

Total

  1,264 

  717 

 

 

 

Other liabilities

 

 

Corporate cards

 

  - 

Other collateral securities

 

  - 

Corporate mortgages

  7,840 

  250 

Securities

 

  - 

Collateral securities issued for others

 

  - 

Security deposits

 

  - 

Total

  7,840 

  250 

 

 

 

Loans from financial institutions

  4,788 

  62 

 

Formulas

 Growth of net sales

= (

Net sales for the reporting period

-1) x 100

 

 

Net sales for the comparison period

 

 

 

 

 

EBITDA

=

Earnings + amortisations and depreciations

 

 

 

 

 

EBITDA margin, %

=

Earnings + amortisations and depreciations

 

 

 

Net sales

x 100

 

 

 

 

Earnings before interest, taxes and amortisation (EBITA)

=

Earnings + amortisation of goodwill

 

 

 

 

 

 

=

 

x 100

Earnings before interest, taxes and amortisation (EBITA) margin, %

 

Earnings + amortisation of goodwill

 

 

 

Net sales

 

 

 

 

 

 

 

Long-term loans from financial institutions + short-term loans
from financial institutions - cash and cash equivalents - other
shares and parts of fixed assets

 

Net debt (net cash =

=

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted profit for the financial period

=

Profit for the financial period + amortisation of goodwill + non-
recurring funding expenses

 

 

 

 

 

 

 

 

x 100

 

 

 

 

Equity ratio, %

=

Equity

 

 

 

Balance sheet total - advances received

 

 

 

 

 

 

 

Long-term loans from financial institutions + short-term loans
from financial institutions - cash and cash equivalents - other
shares and parts of fixed assets

 

 

 

 

 

 

 

 

x 100

Net gearing, %

=

Equity

 

 

 

 

 

 

 

 

 

Return on equity (ROE), %

=

Profit for the financial period (annualised)

 

 

 

Average equity

x 100

 

 

 

 

Return on investment (ROI), %

=

Profit before taxes (annualised) + financial income and
expenses (annualised)

x 100

 

 

Average equity + average interest-bearing debts

 

 

 

 

 

Earnings per share (EPS), undiluted, euros

=

 

 

 

 

Profit for the financial period

 

 

 

Average issue-adjusted number of outstanding shares during the period

 

 

 

 

 

Adjusted earnings per share (adjusted EPS), undiluted, euros

=

Adjusted profit for the financial period

 

 

 

Average issue-adjusted number of outstanding shares
during the period

 

 

Tampere, 15 February, 2018

Gofore Plc Board of Directors

Further enquiries:
Timur Kärki, CEO, Gofore Plc
tel. +358 (0)40 828 5886
timur.karki@gofore.com

Petteri Venola, CFO, Gofore Plc
tel. +358 (0)400 805 487
petteri.venola@gofore.com

Certified Adviser Evli Bank Plc, tel. +358 (0)9 4766 9926

Gofore is a company specialising in digitalisation established in 2002. We offer modern services that help operators in the private and public sectors to move with the times. Our mission is to change the world for the better through digitalisation and by renewing the ways of working. Our services cover the entire value chain - from management consultation to service design and implementation as well as cloud services. Staying on top and ahead of the development requires us to be fast-paced, regenerative and competitive. We have proven expertise of this from over 16 years. Our operations are characterised by top expertise, alacrity and genuine interaction. We believe that we are the best partner to our clients on the path to digital change. Gofore currently employs some 380 people in Helsinki, Jyväskylä, Tampere, Swansea, Munich and Madrid. Gofore was chosen as the best workplace in Finland and the second best workplace in Europe in the Great Place to Work® 2017 survey. More information: www.gofore.com.



Gofore Plc's Financial Statements Release 1 January-31 December, 2017



This announcement is distributed by Nasdaq Corporate Solutions (One Liberty Plaza, 165 Broadway, New York, NY 10006. Tel: +1 212 401 8700. www.nasdaqomx.com) on behalf of Nasdaq Corporate Solutions clients. Source: Gofore Oyj, Kalevantie 2, Tampere 33101, Finland
If you would like to unsubscribe and stop receiving these e-mails click here.