Harju Elekter Group financial results, 1-12/2024
The fourth-quarter results of Harju Elekter continued to be
affected by low order volumes. Although the decline in orders could
be foreseen as early as the spring of 2024, it had a
larger-than-expected impact on fourth-quarter revenue, which
declined significantly. The decline in revenue presented a
challenge in terms of covering overhead costs and maintaining
profitability. However, further reductions in overhead costs, in
particular staff costs, would have affected competence and limited
opportunities for the sustainable growth of business volumes.
Nevertheless, the group continues to operate in savings mode,
carefully considering each expense and investment.
On the positive side, the volume of sales orders
increased in the fourth quarter. As previously predicted, its
impact will not be noticeable until the peak production season,
which will be in the second and third quarters of 2025. Therefore,
the low season in economic results is expected to continue in the
first quarter.
Although the results of the preceding financial
year fall short of expectations, it should be noted that the group
has managed to exceed the revenue and operating profit of 2024 on
only two occasions in the past. However, this is no reason to be
satisfied. It is the priority of the Management Board to improve
performance results in the coming years. The new strategic plan
approved by the Supervisory Board at the beginning of 2025 creates
the necessary prerequisites for achieving this objective,
considering both market trends and growth opportunities for
electrification.
The Management Board of Harju Elekter will
propose the distribution of dividends in the notice for calling a
general meeting, based on the business volumes at the beginning of
the year and the forecast for 2025.
Revenue and financial
results
The fourth quarter was challenging for the
Group, but the stability achieved in the preceding months helped to
maintain a positive result for the full year. Quarterly revenue
decreased by 41% year-on-year, amounting to 30.0 (2023 Q4: 50.7)
million euros, reflecting the stabilization of order volumes and
adaptation to changing market conditions. The revenue for the
reporting year was 174.7 (2023: 209.0) million euros. Although the
revenue decreased, the Group maintained a strong market position
despite a challenging economic environment.
|
Q4 |
Q4 |
+/- |
12M |
12M |
+/-
|
(EUR´000) |
2024 |
2023 |
2024 |
2023 |
Revenue |
29,963 |
50,737 |
-40.9% |
174,712 |
209,014 |
-16.4% |
Gross profit |
1,778 |
4,218 |
-57.8% |
20,899 |
23,588 |
-11.4% |
EBITDA |
-724 |
1,920 |
-137.7% |
10,358 |
12,444 |
-16.7% |
Operating profit
(-loss) (EBIT) |
-1,726 |
758 |
-327.7% |
6,408 |
8,078 |
-20.7% |
Profit (-loss)
for the period |
-2,303 |
135 |
-1805.9% |
3,175 |
5,160 |
-38.5% |
Earnings per share (EPS) (euros) |
-0.12 |
0.01 |
-1300.0% |
0.17 |
0.28 |
-39.3% |
The Group’s operating expenses decreased across
all cost categories in 2024 compared to the previous year,
primarily due to the decline in revenue and corresponding cost
savings. In the fourth quarter, expenses decreased by 37.8% to 31.4
(2023 Q4: 50.4) million euros. The largest reduction came from the
cost of sales, which decreased by 39.4% to 28.2 million euros.
Meanwhile, distribution costs declined by 15.2%, amounting to 1.1
million euros, and administrative expenses dropped by 20.4% to 2.1
million euros. On an annual basis, total operating expenses
amounted to 167.7 (2023: 200.9) million euros, marking a 16.5%
decline. The decrease in expenses was slightly lower than the drop
in revenue, as certain fixed costs remained despite the reduction
in sales volumes.
Depreciation expenses for fixed assets declined
by 13.8% in the reporting quarter, reaching 1.0 million euros, and
by 9.5% annually, totaling 4.0 million euros. This decrease was due
to the alignment and revaluation of depreciation periods for fixed
assets within the group. However, lower order volumes led to a
slight increase in the share of depreciation costs in operating
expenses. The labour cost ratio to revenue increased to 28.5% (2023
Q4: 20.6%) in the reporting quarter and to 21.4% (2023: 19.1%)
annually. Comparing the quarters labour costs decreased by
18.6% and on yearly bases by 6.6% due to workforce
adjustments in the production units in Estonia, Finland, and
Lithuania. Labour costs amounted to 8.5 (2023 Q4: 10.5)
million euros in the fourth quarter and 37.3 (2023: 39.9) million
euros annually.
The gross profit for the fourth quarter was
1,778 (2023 Q4: 4,218) thousand euros, and the gross profit margin
was 5.9% (2023 Q4: 8.3%). Operating loss (EBIT) for the fourth
quarter was -1,726 (2023 Q4 operating profit: 758) thousand euros,
leading to an operating margin of -5.8% (2023 Q4: 1.5%). The net
loss was -2,303 (2023 Q4 net profit: 135) thousand euros, and net
loss per share was -0.12 (2023 Q4: 0.01) euros. The results were
mainly influenced by the slower adjustment of production costs to
lower order volumes, especially as sales volumes have grown rapidly
in recent years.
For the full year, the Group achieved a positive
result, although weaker fourth-quarter figures reduced overall
profitability compared to the previous year. In 2024, gross profit
was 20,899 (2023: 23,588) thousand euros, and the gross profit
margin improved to 12.0% (2023: 11.3%). Operating profit (EBIT)
amounted to 6,408 (2023: 8,078) thousand euros, and net profit was
3,175 (2023: 5,160) thousand euros. Net profit per share was 0.17
(2023: 0.28) euros. Although the volume of work and the number of
orders decreased in the second half of the year, the normalization
of the market establishes the prerequisites for more stable growth
in the future. Compared to 2023, the results were also affected by
the fact that last year’s settlement of the dispute over the
framework contract for hermetic distribution transformers led to
higher profitability, lessening of previous reserves, and a
short-term rise in profits.
Core business and markets
Sales of electrical equipment, which constitute
the group’s main area of business, reached 26.6 (2023 Q4: 46.7)
million euros in the reporting quarter, representing a 43.0%
decrease. For the full year, the revenue from electrical equipment
totaled 161.2 (2023: 194.7) million euros, a 17.2% decline compared
to the previous year. The main reasons for the decline were the
decrease in outsourcing service orders due to the cooling of the
global economy and the decline in demand in the substation market
due to regulatory changes.
The Group’s four main target markets—Estonia,
Finland, Sweden, and Norway—accounted for 85.6% (2023 Q4: 78.4%) of
total revenue in the reporting quarter. Year-over-year, revenue
growth was recorded only in Estonia, being 23.0 (2023: 20.9)
million euros, while other key markets showed signs of
stabilization following high activity levels in previous years.
In Estonia, revenue remained at the previous
year’s level in the fourth quarter, reaching 5.3 (2023 Q4: 5.2)
million euros. Growth was mainly driven by higher sales of compact
substations to electricity distribution network customers, as well
as a low comparison base from mid-2023, when the new framework
agreement was still gaining momentum.
In Finland, revenue for the last quarter was
12.4 (2023 Q4: 19.6) million euros, marking a 36.7% decline
compared to the previous year. On an annual basis, revenue fell by
19.7%, amounting to 66.9 (2023: 83.3) million euros. The decline
was primarily due to lower demand in the compact substation
segment, which was affected by regulatory changes in the
electricity network sector, as well as weak market conditions for
electric vehicle chargers and the Group’s exit from the solar panel
resale segment.
In Norway, revenue decreased by 42.9% in the
fourth quarter, reaching 3.3 (2023 Q4: 5.7) million euros. Over the
full year, revenue declined by 22.1%, amounting to 26.3 (2023:
33.8) million euros. The decline was primarily due to a high
comparison base from the previous year, when the Lithuanian
production unit experienced near maximum capacity workload due to
the project-based nature of the sector.
In Sweden, a similar trend was observed as in
other Scandinavian markets, with revenue declining by 49.2% in the
fourth quarter to 4.7 (2023 Q4: 9.2) million euros. Annual revenue
amounted to 26.0 (2023: 32.5) million euros. The main reason for
the decline was a change in the business strategy, which involved
discontinuing EPC projects, or turnkey solutions, and shifting
focus to factory-made solutions.
Investments
During the reporting year, Harju Elekter
invested a total of 3.8 (2023: 6.9) million in non-current assets,
including 1.8 (2023: 5.2) million in investment properties, 0.9
(2023: 1.4) million in property, plant, and equipment, and 1.1
(2023: 0.4) million euros in intangible assets. The investments
included large-scale renovation and reconstruction work at the
Keila industrial park, aimed at meeting the needs of the long-term
tenant. Additionally, production technology assets were acquired,
and production and process management systems were developed.
As of the reporting date, the value of the
Group’s long-term financial investments was 27.7 (31.12.23: 29.2)
million euros. In the second quarter, most of the listed securities
were sold. The fair value of securities declined both in the
reporting quarter and throughout the year, decreasing by a total of
71 thousand euros.
Share
The company's share price on the last trading
day of the reporting quarter on the Nasdaq Tallinn Stock Exchange
closed at 4.58 euros.
CONSOLIDATED STATEMENT OF FINANCIAL POSITION |
|
|
|
Unaudited |
|
|
|
(EUR´000) |
|
31.12.2024 |
31.12.2023 |
|
|
ASSETS |
|
|
|
|
|
Current assets |
|
|
|
|
|
Cash
and cash equivalents |
|
3,773 |
1,381 |
|
|
Trade
and other receivables |
|
29,606 |
38,837 |
|
|
Prepayments |
|
2,096 |
1,071 |
|
|
Inventories |
|
19,845 |
36,834 |
|
|
Total current assets |
|
55,320 |
78,123 |
|
|
Non-current assets |
|
|
|
|
|
Deferred income tax assets |
|
687 |
731 |
|
|
Non-current financial investments |
|
27,717 |
29,244 |
|
|
Investment properties |
|
29,432 |
28,856 |
|
|
Property, plant, and equipment |
|
32,420 |
34,067 |
|
|
Intangible assets |
|
8,121 |
7,354 |
|
|
Total non-current assets |
|
98,377 |
100,252 |
|
|
|
|
|
|
|
|
TOTAL ASSETS |
|
153,697 |
178,375 |
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY |
|
|
|
|
|
Liabilities |
|
|
|
|
|
Borrowings |
|
9,839 |
19,387 |
|
|
Prepayments from customers |
|
11,600 |
18,870 |
|
|
Trade and other payables |
|
17,472 |
23,159 |
|
|
Tax liabilities |
|
3,260 |
3,308 |
|
|
Current provisions |
|
270 |
140 |
|
|
Total current liabilities |
|
42,441 |
64,864 |
|
|
Borrowings |
|
20,184 |
23,481 |
|
|
Other non-current liabilities |
|
39 |
32 |
|
|
Total non-current liabilities |
|
20,223 |
23,513 |
|
|
Total liabilities |
|
62,664 |
88,377 |
|
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
Share capital |
|
11,655 |
11,655 |
|
|
Share premium |
|
3,306 |
3,306 |
|
|
Reserves |
|
23,135 |
23,055 |
|
|
Retained earnings |
|
52,937 |
51,982 |
|
|
Total equity attributable to the owners of the parent
company |
|
91,033 |
89,998 |
|
|
|
|
|
|
|
|
TOTAL LIABILITIES AND EQUITY |
|
153,697 |
178,375 |
|
|
CONSOLIDATED STATEMENT OF PROFIT AND LOSS |
|
|
|
|
|
|
Unaudited |
|
|
|
|
|
|
(EUR´000) |
|
Q4 2024 |
Q4 2023 |
12M 2024 |
12M 2023 |
Revenue |
|
29,963 |
50,737 |
174,712 |
209,014 |
Cost of
sales |
|
-28,185 |
-46,519 |
-153,813 |
-185,426 |
Gross
profit |
|
1,778 |
4,218 |
20,899 |
23,588 |
Distribution
costs |
|
-1,069 |
-1,260 |
-4,710 |
-5,320 |
Administrative
expenses |
|
-2,116 |
-2,657 |
-9,213 |
-10,112 |
Other
income |
|
93 |
495 |
281 |
314 |
Other
expenses |
|
-412 |
-38 |
-849 |
-392 |
Operating profit (-loss) |
|
-1,726 |
758 |
6,408 |
8,078 |
Finance
income |
|
5 |
456 |
116 |
97 |
Finance
costs |
|
-613 |
-624 |
-2,436 |
-2,103 |
Profit (-loss) before
tax |
|
-2,334 |
590 |
4,088 |
6,072 |
Income
tax |
|
31 |
-455 |
-913 |
-912 |
Profit (-loss) for the
period |
|
-2,303 |
135 |
3,175 |
5,160 |
Earnings per share |
|
|
|
|
|
Basic earnings
per share (euros) |
|
-0.12 |
0.01 |
0.17 |
0.28 |
Diluted earnings per share (euros) |
|
-0.12 |
0.01 |
0.17 |
0.28 |
CONSOLIDATED STATEMENT OF COMPREHENSIVE
INCOME |
|
|
|
|
|
|
Unaudited |
|
|
|
|
|
|
(EUR´000) |
|
Q4 2024 |
Q4 2023 |
12M 2024 |
12M 2023 |
Profit (-loss) for the
period |
|
-2,303 |
135 |
3,175 |
5,160 |
Other
comprehensive income |
|
|
|
|
|
Items that
may be reclassified to profit or loss |
|
|
|
|
|
Impact of exchange rate changes of a foreign
subsidiaries |
|
98 |
-212 |
108 |
-139 |
Items that
will not be reclassified to profit or loss |
|
|
|
|
|
Gain on sales
of financial assets |
|
0 |
0 |
185 |
0 |
Revaluation of
financial assets |
|
-6 |
-3,266 |
-71 |
5,516 |
Total
comprehensive income (-loss) for the period |
|
92 |
-3,478 |
222 |
5,377 |
Other comprehensive income (-loss) |
|
-2,211 |
-3,343 |
3,397 |
10,537 |
Priit Treial
CFO and Member of the Management Board
+372 674 7400
priit.treial@harjuelekter.com
- HEG Interim Report Q4 2024
Harju Elekter As (LSE:0MDU)
Historical Stock Chart
From Jan 2025 to Feb 2025
Harju Elekter As (LSE:0MDU)
Historical Stock Chart
From Feb 2024 to Feb 2025