By Helgi Library - April 2, 2020
AWT Cechofracht's total assets reached CZK 181 mil at the end of 2015, down 23.7% compared to the previous year. C...
By Helgi Library - April 2, 2020
AWT Cechofracht's total assets reached CZK 181 mil at the end of 2015, down 23.7% compared to the previous year. C...
| Profit Statement | 2013 | 2014 | 2015 | |
| Sales | CZK mil | 2,046 | 323 | 194 |
| Gross Profit | CZK mil | 97.4 | -41.7 | -20.0 |
| EBITDA | CZK mil | 30.8 | -42.6 | -16.4 |
| EBIT | CZK mil | 22.5 | -50.1 | -22.9 |
| Financing Cost | CZK mil | -12.1 | 10.5 | 1.46 |
| Pre-Tax Profit | CZK mil | 34.6 | -60.6 | -24.4 |
| Net Profit | CZK mil | 30.2 | -58.8 | -12.0 |
| Dividends | CZK mil | 0 | ... | ... |
| Balance Sheet | 2013 | 2014 | 2015 | |
| Total Assets | CZK mil | 626 | 238 | 181 |
| Non-Current Assets | CZK mil | 183 | 163 | 90.4 |
| Current Assets | CZK mil | 433 | 62.8 | 89.7 |
| Working Capital | CZK mil | 91.1 | 13.0 | 14.1 |
| Shareholders' Equity | CZK mil | 138 | 82.0 | 66.4 |
| Liabilities | CZK mil | 488 | 156 | 115 |
| Total Debt | CZK mil | 156 | 43.1 | 20.9 |
| Net Debt | CZK mil | 135 | 37.6 | -15.4 |
| Ratios | 2013 | 2014 | 2015 | |
| ROE | % | 16.1 | -53.4 | -16.2 |
| ROCE | % | 13.6 | -26.1 | -8.55 |
| Gross Margin | % | 4.76 | -12.9 | -10.3 |
| EBITDA Margin | % | 1.51 | -13.2 | -8.45 |
| EBIT Margin | % | 1.10 | -15.5 | -11.8 |
| Net Margin | % | 1.48 | -18.2 | -6.19 |
| Net Debt/EBITDA | 4.39 | -0.884 | 0.940 | |
| Net Debt/Equity | 0.979 | 0.459 | -0.232 | |
| Cost of Financing | % | -9.71 | 10.5 | 4.57 |
| Cash Flow | 2013 | 2014 | 2015 | |
| Cash Conversion Cycle | days | 14.6 | 17.8 | 29.8 |
| Cash Earnings | CZK mil | 38.5 | -51.3 | -5.51 |
Get all company financials in excel:
| summary | Unit | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| income statement | ||||||||||||||
| Sales | CZK mil | 1,160 | 1,157 | 1,197 | 3,675 | 2,046 | ||||||||
| Gross Profit | CZK mil | ... | 108 | 106 | 73.9 | 306 | 97.4 | |||||||
| EBIT | CZK mil | -14.3 | -14.3 | -48.2 | 237 | 22.5 | ||||||||
| Net Profit | CZK mil | -34.6 | -34.6 | -59.0 | 183 | 30.2 | ||||||||
| ROE | % | -15.2 | -16.5 | -32.7 | 93.9 | 16.1 | ||||||||
| EBIT Margin | % | -1.23 | -1.23 | -4.03 | 6.45 | 1.10 | ||||||||
| Net Margin | % | -2.99 | -2.99 | -4.93 | 4.97 | 1.48 | ||||||||
| Employees | ... | ... | ... | 0 | 0 | 258 | 183 | 39.0 | ||||||
| balance sheet | ||||||||||||||
| Total Assets | CZK mil | 595 | 595 | 563 | 732 | 626 | ||||||||
| Non-Current Assets | CZK mil | 223 | 223 | 204 | 197 | 183 | ||||||||
| Current Assets | CZK mil | 371 | 371 | 358 | 527 | 433 | ||||||||
| Shareholders' Equity | CZK mil | 210 | 210 | 151 | 238 | 138 | ||||||||
| Liabilities | CZK mil | 385 | 385 | 412 | 494 | 488 | ||||||||
| Non-Current Liabilities | CZK mil | 0 | 4.77 | 0 | 5.93 | 5.57 | ||||||||
| Current Liabilities | CZK mil | 185 | 185 | 227 | 355 | 247 | ||||||||
| Net Debt/EBITDA | 49.3 | 126 | -4.77 | -0.131 | 4.39 | |||||||||
| Net Debt/Equity | 0.898 | 1.10 | 0.951 | -0.138 | 0.979 | |||||||||
| Cost of Financing | % | ... | 8.36 | 9.21 | 5.48 | 7.45 | -9.71 |
| income statement | Unit | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| income statement | ||||||||||||||
| Sales | CZK mil | 1,160 | 1,157 | 1,197 | 3,675 | 2,046 | ||||||||
| Cost of Goods & Services | CZK mil | ... | 1,052 | 1,052 | 1,123 | 3,369 | 1,949 | |||||||
| Gross Profit | CZK mil | ... | 108 | 106 | 73.9 | 306 | 97.4 | |||||||
| Staff Cost | CZK mil | 69.4 | 89.4 | 91.7 | 106 | 26.9 | ||||||||
| Other Cost | CZK mil | ... | 35.1 | 14.3 | 12.2 | -51.7 | 39.7 | |||||||
| EBITDA | CZK mil | 3.83 | 1.83 | -30.1 | 251 | 30.8 | ||||||||
| Depreciation | CZK mil | 18.1 | 16.1 | 18.1 | 13.8 | 8.26 | ||||||||
| EBIT | CZK mil | -14.3 | -14.3 | -48.2 | 237 | 22.5 | ||||||||
| Financing Cost | CZK mil | 20.4 | 20.4 | 10.8 | 9.14 | -12.1 | ||||||||
| Extraordinary Cost | CZK mil | 0 | 0 | 0 | 0 | 0 | ||||||||
| Pre-Tax Profit | CZK mil | -34.6 | -34.6 | -59.0 | 228 | 34.6 | ||||||||
| Tax | CZK mil | 0 | 0 | 0 | 45.3 | 4.41 | ||||||||
| Minorities | CZK mil | 0 | 0 | 0 | 0 | 0 | ||||||||
| Net Profit | CZK mil | -34.6 | -34.6 | -59.0 | 183 | 30.2 | ||||||||
| Dividends | CZK mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 0 | ... | ... |
| growth rates | ||||||||||||||
| Total Revenue Growth | % | ... | -18.6 | -0.241 | 3.48 | 207 | -44.3 | |||||||
| Operating Cost Growth | % | ... | ... | 2.96 | -0.767 | 0.263 | -47.3 | 21.5 | ||||||
| EBITDA Growth | % | ... | -92.8 | -52.2 | -1,744 | -934 | -87.7 | |||||||
| EBIT Growth | % | ... | -143 | 0 | 237 | -592 | -90.5 | |||||||
| Pre-Tax Profit Growth | % | ... | -131 | 0 | 70.4 | -486 | -84.8 | |||||||
| Net Profit Growth | % | ... | -131 | -0.003 | 70.4 | -410 | -83.5 | |||||||
| ratios | ||||||||||||||
| ROE | % | -15.2 | -16.5 | -32.7 | 93.9 | 16.1 | ||||||||
| ROCE | % | ... | -11.2 | -9.68 | -17.6 | 88.4 | 13.6 | |||||||
| Gross Margin | % | ... | 9.34 | 9.12 | 6.17 | 8.32 | 4.76 | |||||||
| EBITDA Margin | % | 0.330 | 0.158 | -2.51 | 6.83 | 1.51 | ||||||||
| EBIT Margin | % | -1.23 | -1.23 | -4.03 | 6.45 | 1.10 | ||||||||
| Net Margin | % | -2.99 | -2.99 | -4.93 | 4.97 | 1.48 | ||||||||
| Payout Ratio | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 0 | ... | ... |
| Cost of Financing | % | ... | 8.36 | 9.21 | 5.48 | 7.45 | -9.71 | |||||||
| Net Debt/EBITDA | 49.3 | 126 | -4.77 | -0.131 | 4.39 |
| balance sheet | Unit | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| balance sheet | ||||||||||||||
| Non-Current Assets | CZK mil | 223 | 223 | 204 | 197 | 183 | ||||||||
| Property, Plant & Equipment | CZK mil | 133 | 133 | 116 | 174 | 167 | ||||||||
| Intangible Assets | CZK mil | 0.334 | 0.334 | 0.311 | 0.616 | 0.387 | ||||||||
| Current Assets | CZK mil | 371 | 371 | 358 | 527 | 433 | ||||||||
| Inventories | CZK mil | 13.1 | 13.1 | 3.38 | 0.023 | 0 | ||||||||
| Receivables | CZK mil | 204 | 340 | 200 | 275 | 273 | ||||||||
| Cash & Cash Equivalents | CZK mil | 11.3 | 11.3 | 8.91 | 126 | 20.7 | ||||||||
| Total Assets | CZK mil | 595 | 595 | 563 | 732 | 626 | ||||||||
| Shareholders' Equity | CZK mil | 210 | 210 | 151 | 238 | 138 | ||||||||
| Of Which Minority Interest | CZK mil | 0 | 0 | 0 | 0 | 0 | ||||||||
| Liabilities | CZK mil | 385 | 385 | 412 | 494 | 488 | ||||||||
| Non-Current Liabilities | CZK mil | 0 | 4.77 | 0 | 5.93 | 5.57 | ||||||||
| Long-Term Debt | CZK mil | 0 | 37.5 | 0 | 62.8 | 41.1 | ||||||||
| Deferred Tax Liabilities | CZK mil | 0 | 4.77 | 0 | 5.93 | 5.57 | ||||||||
| Current Liabilities | CZK mil | 185 | 185 | 227 | 355 | 247 | ||||||||
| Short-Term Debt | CZK mil | 200 | 204 | 152 | 30.3 | 115 | ||||||||
| Trade Payables | CZK mil | 150 | 150 | 163 | 302 | 182 | ||||||||
| Provisions | CZK mil | 0 | 20.3 | 28.0 | 45.6 | 84.2 | ||||||||
| Equity And Liabilities | CZK mil | 595 | 595 | 563 | 732 | 626 | ||||||||
| growth rates | ||||||||||||||
| Total Asset Growth | % | ... | -22.8 | 0 | -5.43 | 30.1 | -14.5 | |||||||
| Shareholders' Equity Growth | % | ... | -14.2 | 0 | -28.1 | 57.9 | -42.0 | |||||||
| Net Debt Growth | % | ... | -14.9 | 22.3 | -37.8 | -123 | -512 | |||||||
| Total Debt Growth | % | ... | -30.4 | 21.1 | -37.0 | -38.9 | 67.7 | |||||||
| ratios | ||||||||||||||
| Total Debt | CZK mil | 200 | 242 | 152 | 93.0 | 156 | ||||||||
| Net Debt | CZK mil | 189 | 231 | 143 | -32.9 | 135 | ||||||||
| Working Capital | CZK mil | 66.8 | 203 | 40.0 | -26.8 | 91.1 | ||||||||
| Capital Employed | CZK mil | 289 | 426 | 244 | 170 | 274 | ||||||||
| Net Debt/Equity | 0.898 | 1.10 | 0.951 | -0.138 | 0.979 | |||||||||
| Cost of Financing | % | ... | 8.36 | 9.21 | 5.48 | 7.45 | -9.71 |
| cash flow | Unit | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| cash flow | ||||||||||||||
| Net Profit | CZK mil | -34.6 | -34.6 | -59.0 | 183 | 30.2 | ||||||||
| Depreciation | CZK mil | 18.1 | 16.1 | 18.1 | 13.8 | 8.26 | ||||||||
| ratios | ||||||||||||||
| Days Sales Outstanding | days | 64.1 | 107 | 60.9 | 27.4 | 48.6 | ||||||||
| Days Sales Of Inventory | days | ... | 4.56 | 4.56 | 1.10 | 0.002 | 0 | |||||||
| Days Payable Outstanding | days | ... | 52.1 | 52.1 | 53.0 | 32.7 | 34.0 | |||||||
| Cash Conversion Cycle | days | ... | 16.6 | 59.8 | 9.00 | -5.38 | 14.6 | |||||||
| Cash Earnings | CZK mil | -16.5 | -18.5 | -40.9 | 197 | 38.5 |
| other data | Unit | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| other data | ||||||||||||||
| ROA | % | -5.07 | -5.82 | -10.2 | 28.2 | 4.45 | ||||||||
| Gross Margin | % | ... | 9.34 | 9.12 | 6.17 | 8.32 | 4.76 | |||||||
| Employees | ... | ... | ... | 0 | 0 | 258 | 183 | 39.0 | ||||||
| Cost Per Employee | USD per month | ... | ... | ... | ... | ... | 1,675 | 2,479 | 2,936 | |||||
| Cost Per Employee (Local Currency) | CZK per month | ... | ... | ... | ... | ... | 29,629 | 48,495 | 57,449 | |||||
| Staff Cost (As % Of Total Cost) | % | 5.91 | 7.63 | 7.36 | 3.10 | 1.33 | ||||||||
| Effective Tax Rate | % | 0 | 0 | 0 | 19.9 | 12.7 | ||||||||
| Sales from Railway Services | CZK mil | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 1,999 |
Get all company financials in excel:
AWT Cechofracht a.s. is a Czech Republic-based logistics company. The Company provides complex solutions to industries that need to transport commodities (coal, steel or parts for the automobile industry) in Central and Eastern Europe. It offers road forwarding, rail forwarding, sea transport, air transport, warehousing, and customs declaration services. AWT Group has an extensive fleet of rolling stock, it disposes of more than 160 locomotives and 5,100 freight vagons. As of November 11, 2009, AWT Cechofracht operates as a subsidiary of OKD, Doprava, a.s. It owns a fast growing transport Ostrava-Paskov, it operates with more than 60 railway sidings and owns 400 km of railway track. The Company employs more than 2,000 workers and its turnover was 2 bil CZK in 2013
AWT Cechofracht has been growing its sales by a year on average in the last 5 years. EBITDA has fallen by 996% during that time to total of CZK -16.4 mil in 2015, or -8.45% of sales. That’s compared to -3.16% average margin seen in last five years.
The company netted CZK -12.0 mil in 2015 implying ROE of -16.2% and ROCE of -8.55%. Again, the average figures were 1.53% and 9.94%, respectively when looking at the previous 5 years.
AWT Cechofracht’s net debt amounted to CZK -15.4 mil at the end of 2015, or -0.232 of equity. When compared to EBITDA, net debt was 0.940x, up when compared to average of -0.091x seen in the last 5 years.
Helgi Library 
