PRFoods : Consolidated Unaudited Interim Report of AS PRFoods for the 4th quarter and 12 months of 2018/2019 financial year

PRFoods
Quarterly report

PRF: Consolidated Unaudited Interim Report of AS PRFoods for the 4th quarter and 12 months of 2018/2019 financial year

OVERVIEW OF ECONOMIC ACTIVITIES

MANAGEMENT COMMENTARY

We remind you that since we changed our financial year, the previous financial year was 18 months long. The current financial year that began on 1 July 2018 is of standard length and ends on 30 June 2019. The comparable data presented in the management report stems from comparable periods: the 4th quarter of the current financial year i.e. the 2nd quarter of 2019 is compared to the 2nd quarter of 2018, and the 12 months of the financial year i.e. the period from 01 July 2018 till 30 June 2019 is compared to the period from 01 July 2017 till 30 June 2018.

PRFoods' 2018/2019 Q4 sales were 21.5 million euros (last year 22.2 million euros) and full year sales were 85.7 million euros (last year 94.9 million euros). The reasons for decreased sales were mainly lower sales from our Estonian factory to Finland and a decrease in trading of fresh fish in Finland.

Although the quarter's sales decreased by 3%, gross profit improved by 20% in Q4. Gross profit for the quarter was 2.1 million euros, increasing by 0.3 million (last year 1.8 million). Gross margin improved by 1.9 percentage points and was 9.8%. Full year gross profit was 11.9 million euros, last year 13.2 million euros. Full year gross margin stayed at the same level as last year - 13.9%. Hence, we managed to keep our efficiency, the decrease of gross profit comes simply from a decrease of sales.

The Group's EBITDA in Q4 was 0.3 million euros, being at the same level as last year. Full year EBITDA was 1.7 million euros, compared to 4.4 million euros last year. EBITDA was mainly affected by a very weak result in Q2 and partly also in Q3 in our Estonian unit. The main problem was over acquisition of raw material in Estonia and Finland and taking into account that trout prices decreased, the realization of inventory resulted in a loss. Today we have put our inventory management on a new footing and our stock is kept at an optimum level.

2018/2019 full year EBITDA from operations was 4.0 million euros, EBITDA including impacts of biomass revaluation and one-offs was 1.7 million euros. 2018/2019 net loss was 1.5 million euros, which was mainly triggered by decrease of biomass fair value caused by lower volume of fish farming and trout price drop. Additionally, decrease of sales volumes and increase of labour costs had a negative impact on the result.

The main activities of 2018/2019 have been related to amending our product portfolio, to reduce low-margin products for more value-added products, which has caused drop in sales. Higher margins do not yet compensate for total gross profit loss from decreased sales.

Poor results in winter period this financial year weighted down the entire year. From Q2 we have improved our efficiency and results in all units.

In order to summarize, main areas affecting loss in profits are:

- Raw material inventory at higher prices from last year (situation fixed by now).

- Increase in labour costs temporarily due to merger process and duplication of functions (labour cost optimization started in summer, full effect in place from October).

- Lower sales to Finland (due to restructuring of production management in Estonia-Finland).

- Coln Valley relocation costs to John Ross Jr factory (at the same time we got significant cost efficiencies, fully to be realized in 2019/2020 financial year).

- Change in price of fish affected the biological assets' i.e. fish farming profitability. The negative impact of revaluation of biological assets was 1.1 million euros higher compared to last year 12 months. The main reason was a drop in harvested volume by 437 tonnes. Also, price of trout decreased by 19.9% in a year. Taking into account that 100% our farmed fish is used in our factories, a change in fair value of biomass reflects an accounting principal. Due to decrease of biological assets the absent additional raw material is purchased from third parties at the same price level as intercompany sales from our own farms to factories.

From positive side, we can remark:

- Improvement in operational cash flow.

- Finishing of large-scale investment programme in Estonia, UK and in fish farms.

- Saaremaa factory is first BRC-certified fish processor, allowing John Ross Jr products to be produced also in Estonia.

- Cost cutting programme from merger, resulting in savings of more than 0.5 million euros annually.

- Onboarding new managers and specialists. From July 2019, we have new CEO for companies in Finland and Estonia. The Group has new CFO and chief accountant.

- Investments were made to turn PRFoods into the region's most ecologically conscious fish processor (new packaging lines, solar power in Estonia and Finland)

In essence, 2018/2019 was one of the most challenging years in company's history. Several circumstances (high inventory levels, decreased trout price, overlapping functions in Estonia and Finland, production restructuring in Estonia, introduction of new products) and launch of several new projects simultaneously resulted in the Group ending the year in loss.

While the Group's speed of restructuring of production and sales units in Estonia and Finland last year was not satisfactory, the positive development in the Group's fish farming unit was achieved. The Group expects to receive new farming licences in Sweden and has launched environmental surveys in three areas in Estonia. Presumably these will be carried out in 2019, to begin new farming activities in 2020. In case of positive scenarios, the production volume within next years shall be increased by at least 5,000 tonnes. In addition, a feasibility study for a fish farm in Paldiski, Estonia is launched.

For 2019/2020 financial year the Group expects sales increase by at least 5% and EBITDA improvement of 25-30%. Also, the packaging and product development of Heimon Kala and John Ross Jr have been totally relaunched. Fish purchases in Finland and Estonia are made in consolidated basis, resulting in significant savings in raw material prices.

KEY RATIOS

INCOME STATEMENT

mln EUR	2Q 2019	1Q 2019	4Q 2018	3Q 2018	2Q 2018	1Q 2018	4Q 2017	3Q 2017
Sales	21.5	18.1	26.7	19.4	22.1	22.7	32.0	18.0
Gross profit	2.1	2.1	4.7	3.0	1.8	2.4	6.6	2.5
EBITDA from operations	0.3	0.2	2.4	1.1	-0.2	0.7	4.3	1.2
EBITDA	0.3	-0.5	0.8	1.1	0.3	0.6	1.6	2.0
EBIT	-0.3	-1.0	0.2	0.6	-0.2	0.1	1.0	1.5
EBT	-0.4	-1.2	0.0	0.4	-0.5	-0.2	0.8	1.3
Net profit (-loss)	-0.6	-1.2	0.2	0.1	-1.1	-0.2	1.2	1.1
Gross margin	9.8%	11.7%	17.7%	15.2%	7.9%	10.6%	20.5%	13.6%
Operational EBITDA margin	1.4%	1.1%	9.1%	5.4%	-1.1%	3.1%	13.4%	6.7%
EBITDA margin	1.4%	-2.5%	2.9%	5.8%	1.2%	2.5%	4.9%	11.1%
EBIT margin	-1.2%	-5.6%	0.9%	3.0%	-1.1%	0.2%	3.1%	8.5%
EBT margin	-2.0%	-6.5%	0.1%	1.8%	-2.3%	-0.9%	2.5%	7.3%
Net margin	-3.0%	-6.6%	0.8%	0.7%	-5.1%	-1.0%	3.9%	6.2%
Operating expense ratio	11.7%	14.1%	11.2%	13.5%	12.0%	10.5%	9.3%	11.1%

BALANCE SHEET

mln EUR	30.06.2019	31.03.2019	31.12.2018	30.09.2018	30.06.2018	31.03.2018	31.12.2017
Net debt	20.5	18.7	20.0	21.9	18.1	16.7	16.6
Equity	21.9	23.3	24.2	24.1	23.3	24.3	24.7
Working capital	-3.1	-1.6	1.0	2.0	2.8	4.6	5.3
Assets	62.5	63.5	65.5	64.5	65.5	66.4	68.6
Liquidity ratio	0.9x	0.9x	1.0x	1.1x	1.1x	1.2x	1.2x
Equity ratio	35.0%	36.7%	37.0%	37.4%	35.6%	36.6%	36.0%
Gearing ratio	48.3%	44.5%	45.2%	47.6%	43.7%	40.7%	40.1%
Debt to total assets	0.7x	0.6x	0.6x	0.6x	0.6x	0.6x	0.6x
Net debt to EBITDA	5.1x	5.4x	5.1x	3.8x	3.1x	2.6x	3.1x
ROE	-6.5%	-8.2%	-4.0%	0.1%	0.2%	8.6%	5.8%
ROA	-2.3%	-3.0%	-1.5%	0.0%	0.1%	4.1%	2.7%

Consolidated Statement of Financial Position

Thousand euros	30.06.2019	30.06.2018
ASSETS
Cash and cash equivalents	2,583	5,960
Receivables and prepayments	5,300	4,706
Inventories	11,980	12,678
Biological assets	4,924	6,498
Total current assets	24,787	29,842
Deferred income tax	41	153
Long-term financial investments	202	134
Tangible fixed assets	14,535	12,764
Intangible assets	22,969	22,604
Total non-current assets	37,747	35,655
TOTAL ASSETS	62,534	65,497
EQUITY AND LIABILITIES
Loans and borrowings	13,502	12,562
Payables	14,105	14,254
Government grants	234	216
Total current liabilities	27,841	27,032
Loans and borrowings	9,540	11,487
Payables	190	0
Deferred tax liabilities	2,010	2,441
Government grants	1,087	1,226
Total non-current liabilities	12,827	15,154
TOTAL LIABILITIES	40,668	42,186
Share capital	7,737	7,737
Share premium	14,007	14,007
Treasury shares	-390	-390
Statutory capital reserve	51	48
Currency translation reserve	-214	7
Retained profit (-loss)	-45	1,904
Equity attributable to parent	21,146	23,313
Non-controlling interest	720	-2
TOTAL EQUITY	21,866	23,311
TOTAL EQUITY AND LIABILITIES	62,534	65,497

Consolidated Statement of Profit or Loss And Other Comprehensive Income

Thousand euros	2Q 2019	2Q 2018	12m 2018/2019	12m 2017/2018	18m 2017/2018
Sales	21,485	22,149	85,727	94,871	118,499
Cost of goods sold	-19,383	-20,395	-73,830	-81,694	-103,811
Gross profit	2,102	1,754	11,897	13,177	14,688
Operating expenses	-2,522	-2,658	-10,702	-10,007	-12,423
Selling and distribution expenses	-1,797	-1,924	-7,499	-7,125	-8,841
Administrative expenses	-725	-734	-3,203	-2,882	-3,582
Other income / expense	-106	-428	83	-162	-250
Fair value adjustment on biological assets	268	1,099	-1,744	-674	-524
Operating profit (loss)	-258	-233	-466	2,334	1,491
Financial income	0	4	23	9	10
Financial expenses	-169	-274	-799	-945	-1,034
Profit (loss) before tax	-427	-503	-1,242	1,398	467
Income tax	-213	-622	-230	-399	-410
Net profit (loss) for the period	-640	-1,125	-1,472	999	57
Net profit (loss) attributable to:
Owners of the company	-621	-1,051	-1,569	1,001	59
Non-controlling interests	-19	-74	97	-2	-2
Total net profit (loss)	-640	-1,125	-1,472	999	57
Other comprehensive income (loss) that may subsequently be classified to profit or loss:
Foreign currency translation differences	-770	-105	-221	-410	-421
Total comprehensive income (expense)	-1,410	-1,230	-1,693	589	-364
Total comprehensive income (expense) attributable to:
Owners of the Company	-1,391	-1,156	-1,790	591	-362
Non-controlling interests	-19	-74	97	-2	-2
Total comprehensive income (expense) for the period	-1,410	-1,230	-1,693	589	-364
Profit (loss) per share (EUR)	-0.04	-0.03	-0.05	0.02	0.00
Diluted profit (loss) per share (EUR)	-0.04	-0.03	-0.05	0.02	0.00

Indrek Kasela

AS PRFoods

Member of the Management Board

Phone: [phone]

[e-mail]

www.prfoods.ee