By Helgi Library - April 2, 2020
Bohemia Energy's total assets reached CZK 9,362 mil at the end of 2015, up 14.8% compared to the previous year. Cu...
By Helgi Library - April 2, 2020
Bohemia Energy's total assets reached CZK 9,362 mil at the end of 2015, up 14.8% compared to the previous year. Cu...
| Profit Statement | 2013 | 2014 | 2015 | |
| Sales | CZK mil | 9,059 | 8,448 | 8,121 |
| Gross Profit | CZK mil | 1,007 | 1,419 | 1,160 |
| EBITDA | CZK mil | 912 | 919 | 1,015 |
| EBIT | CZK mil | 877 | 874 | 965 |
| Financing Cost | CZK mil | 69.7 | 137 | 224 |
| Pre-Tax Profit | CZK mil | 808 | 737 | 741 |
| Net Profit | CZK mil | 652 | 590 | 592 |
| Balance Sheet | 2013 | 2014 | 2015 | |
| Total Assets | CZK mil | 8,743 | 8,157 | 9,362 |
| Non-Current Assets | CZK mil | 292 | 291 | 1,438 |
| Current Assets | CZK mil | 8,422 | 7,840 | 7,890 |
| Working Capital | CZK mil | 414 | 319 | 199 |
| Shareholders' Equity | CZK mil | 1,596 | 590 | 1,646 |
| Liabilities | CZK mil | 7,147 | 7,567 | 7,716 |
| Total Debt | CZK mil | 4,520 | 1,150 | 1,161 |
| Net Debt | CZK mil | 4,142 | 520 | 641 |
| Ratios | 2013 | 2014 | 2015 | |
| ROE | % | 51.4 | 54.0 | 52.9 |
| ROCE | % | 129 | 89.6 | 52.7 |
| Gross Margin | % | 11.1 | 16.8 | 14.3 |
| EBITDA Margin | % | 10.1 | 10.9 | 12.5 |
| EBIT Margin | % | 9.68 | 10.3 | 11.9 |
| Net Margin | % | 7.20 | 6.98 | 7.29 |
| Net Debt/EBITDA | 4.54 | 0.565 | 0.632 | |
| Net Debt/Equity | 2.60 | 0.880 | 0.390 | |
| Cost of Financing | % | 1.71 | 4.84 | 19.4 |
| Cash Flow | 2013 | 2014 | 2015 | |
| Total Cash From Operations | CZK mil | ... | ... | ... |
| Total Cash From Investing | CZK mil | ... | ... | ... |
| Total Cash From Financing | CZK mil | ... | ... | ... |
| Net Change In Cash | CZK mil | ... | ... | ... |
| Cash Conversion Cycle | days | 16.4 | 12.0 | 7.85 |
| Cash Earnings | CZK mil | 687 | 635 | 642 |
| Free Cash Flow | CZK mil | ... | ... | ... |
Get all company financials in excel:
| summary | Unit | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| income statement | |||||||||||
| Sales | CZK mil | 2,754 | 4,110 | 6,071 | 8,458 | 9,059 | |||||
| Gross Profit | CZK mil | 76.2 | 190 | 313 | 1,181 | 1,007 | |||||
| EBIT | CZK mil | 21.9 | 150 | 192 | 781 | 877 | |||||
| Net Profit | CZK mil | 21.1 | 102 | 198 | 608 | 652 | |||||
| ROE | % | 73.6 | 95.6 | 72.6 | 92.4 | 51.4 | |||||
| EBIT Margin | % | 0.796 | 3.65 | 3.16 | 9.23 | 9.68 | |||||
| Net Margin | % | 0.768 | 2.48 | 3.27 | 7.19 | 7.20 | |||||
| Employees | ... | ... | 122 | 133 | 167 | 246 | 459 | ||||
| balance sheet | |||||||||||
| Total Assets | CZK mil | 3,081 | 3,867 | 5,323 | 6,861 | 8,743 | |||||
| Non-Current Assets | CZK mil | 38.9 | 77.4 | 91.8 | 237 | 292 | |||||
| Current Assets | CZK mil | 3,042 | 3,789 | 5,207 | 6,542 | 8,422 | |||||
| Shareholders' Equity | CZK mil | 39.3 | 174 | 372 | 945 | 1,596 | |||||
| Liabilities | CZK mil | 3,042 | 3,693 | 4,951 | 5,916 | 7,147 | |||||
| Non-Current Liabilities | CZK mil | 3.11 | 8.75 | 4.75 | 3.52 | 0.605 | |||||
| Current Liabilities | CZK mil | 3,025 | 3,650 | 4,649 | 5,788 | 6,687 | |||||
| Net Debt/EBITDA | 50.6 | 13.7 | 11.5 | 3.66 | 4.54 | ||||||
| Net Debt/Equity | 37.6 | 12.7 | 6.32 | 3.10 | 2.60 | ||||||
| Cost of Financing | % | ... | -0.834 | 1.28 | -1.96 | 0.998 | 1.71 | ||||
| cash flow | |||||||||||
| Total Cash From Operations | CZK mil | ... | ... | -59.8 | 54.3 | 580 | ... | ... | ... | ... | |
| Total Cash From Investing | CZK mil | ... | ... | -18.9 | -37.9 | -26.4 | ... | ... | ... | ... | |
| Total Cash From Financing | CZK mil | ... | ... | 3.11 | 38.8 | -0.146 | ... | ... | ... | ... | |
| Net Change In Cash | CZK mil | ... | ... | -75.5 | 55.3 | 553 | ... | ... | ... | ... |
| income statement | Unit | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| income statement | |||||||||||
| Sales | CZK mil | 2,754 | 4,110 | 6,071 | 8,458 | 9,059 | |||||
| Cost of Goods & Services | CZK mil | 2,678 | 3,920 | 5,758 | 7,276 | 8,051 | |||||
| Gross Profit | CZK mil | 76.2 | 190 | 313 | 1,181 | 1,007 | |||||
| Staff Cost | CZK mil | 26.2 | 48.5 | 93.8 | 393 | 173 | |||||
| Other Cost | CZK mil | 20.8 | -20.2 | 14.9 | -12.9 | -77.8 | |||||
| EBITDA | CZK mil | 29.2 | 161 | 205 | 802 | 912 | |||||
| Depreciation | CZK mil | 7.28 | 11.4 | 12.5 | 21.0 | 34.7 | |||||
| EBIT | CZK mil | 21.9 | 150 | 192 | 781 | 877 | |||||
| Financing Cost | CZK mil | -10.2 | 26.2 | -54.7 | 33.8 | 69.7 | |||||
| Extraordinary Cost | CZK mil | 0 | 0 | 0 | 0 | 0 | |||||
| Pre-Tax Profit | CZK mil | 32.1 | 124 | 247 | 747 | 808 | |||||
| Tax | CZK mil | 11.0 | 21.7 | 48.5 | 138 | 155 | |||||
| Minorities | CZK mil | 0 | 0 | 0 | 0 | 0 | |||||
| Net Profit | CZK mil | 21.1 | 102 | 198 | 608 | 652 | |||||
| growth rates | |||||||||||
| Total Revenue Growth | % | ... | 93.8 | 49.2 | 47.7 | 39.3 | 7.10 | ||||
| Operating Cost Growth | % | ... | 146 | -39.7 | 284 | 249 | -74.9 | ||||
| EBITDA Growth | % | ... | 64.9 | 453 | 26.8 | 292 | 13.8 | ||||
| EBIT Growth | % | ... | 63.4 | 584 | 28.1 | 306 | 12.4 | ||||
| Pre-Tax Profit Growth | % | ... | 56.7 | 285 | 99.6 | 203 | 8.16 | ||||
| Net Profit Growth | % | ... | 54.9 | 382 | 94.5 | 207 | 7.27 | ||||
| ratios | |||||||||||
| ROE | % | 73.6 | 95.6 | 72.6 | 92.4 | 51.4 | |||||
| ROCE | % | ... | -129 | -278 | 386 | 302 | 129 | ||||
| Gross Margin | % | 2.77 | 4.61 | 5.16 | 14.0 | 11.1 | |||||
| EBITDA Margin | % | 1.06 | 3.92 | 3.37 | 9.48 | 10.1 | |||||
| EBIT Margin | % | 0.796 | 3.65 | 3.16 | 9.23 | 9.68 | |||||
| Net Margin | % | 0.768 | 2.48 | 3.27 | 7.19 | 7.20 | |||||
| Cost of Financing | % | ... | -0.834 | 1.28 | -1.96 | 0.998 | 1.71 | ||||
| Net Debt/EBITDA | 50.6 | 13.7 | 11.5 | 3.66 | 4.54 |
| balance sheet | Unit | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| balance sheet | |||||||||||
| Non-Current Assets | CZK mil | 38.9 | 77.4 | 91.8 | 237 | 292 | |||||
| Property, Plant & Equipment | CZK mil | 16.2 | 20.2 | 29.9 | 36.2 | 65.3 | |||||
| Intangible Assets | CZK mil | 4.18 | 13.8 | 18.6 | 27.3 | 39.3 | |||||
| Goodwill | CZK mil | 0 | 0 | 0 | 0 | 0 | ... | ... | |||
| Current Assets | CZK mil | 3,042 | 3,789 | 5,207 | 6,542 | 8,422 | |||||
| Inventories | CZK mil | 0 | 0 | 0 | 17.0 | 61.7 | |||||
| Receivables | CZK mil | 68.0 | 66.1 | 81.6 | 182 | 469 | |||||
| Cash & Cash Equivalents | CZK mil | 181 | 236 | 790 | 701 | 378 | |||||
| Total Assets | CZK mil | 3,081 | 3,867 | 5,323 | 6,861 | 8,743 | |||||
| Shareholders' Equity | CZK mil | 39.3 | 174 | 372 | 945 | 1,596 | |||||
| Of Which Minority Interest | CZK mil | 0 | 0 | 0 | 0 | 0 | |||||
| Liabilities | CZK mil | 3,042 | 3,693 | 4,951 | 5,916 | 7,147 | |||||
| Non-Current Liabilities | CZK mil | 3.11 | 8.75 | 4.75 | 3.52 | 0.605 | |||||
| Long-Term Debt | CZK mil | 0 | 0 | 0 | 0 | 0 | |||||
| Deferred Tax Liabilities | CZK mil | 0 | 0 | 0 | 0 | 0 | |||||
| Current Liabilities | CZK mil | 3,025 | 3,650 | 4,649 | 5,788 | 6,687 | |||||
| Short-Term Debt | CZK mil | 1,657 | 2,450 | 3,140 | 3,634 | 4,520 | |||||
| Trade Payables | CZK mil | 188 | 136 | 78.5 | 128 | 116 | |||||
| Provisions | CZK mil | 13.5 | 1.79 | 1.38 | 1.38 | 63.7 | |||||
| Equity And Liabilities | CZK mil | 3,081 | 3,867 | 5,323 | 6,861 | 8,743 | |||||
| growth rates | |||||||||||
| Total Asset Growth | % | ... | 106 | 25.5 | 37.7 | 28.9 | 27.4 | ||||
| Shareholders' Equity Growth | % | ... | 117 | 343 | 114 | 154 | 68.8 | ||||
| Net Debt Growth | % | ... | 178 | 50.0 | 6.14 | 24.8 | 41.2 | ||||
| Total Debt Growth | % | ... | ... | 110 | 47.9 | 28.1 | 15.7 | 24.4 | |||
| ratios | |||||||||||
| Total Debt | CZK mil | 1,657 | 2,450 | 3,140 | 3,634 | 4,520 | |||||
| Net Debt | CZK mil | 1,476 | 2,214 | 2,350 | 2,933 | 4,142 | |||||
| Working Capital | CZK mil | -120 | -69.6 | 3.08 | 70.6 | 414 | |||||
| Capital Employed | CZK mil | -81.1 | 7.84 | 94.9 | 308 | 706 | |||||
| Net Debt/Equity | 37.6 | 12.7 | 6.32 | 3.10 | 2.60 | ||||||
| Cost of Financing | % | ... | -0.834 | 1.28 | -1.96 | 0.998 | 1.71 |
| cash flow | Unit | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| cash flow | |||||||||||
| Net Profit | CZK mil | 21.1 | 102 | 198 | 608 | 652 | |||||
| Depreciation | CZK mil | 7.28 | 11.4 | 12.5 | 21.0 | 34.7 | |||||
| Non-Cash Items | CZK mil | ... | ... | -229 | -8.60 | 442 | ... | ... | ... | ... | |
| Change in Working Capital | CZK mil | ... | ... | 141 | -50.4 | -72.7 | ... | ... | ... | ... | |
| Total Cash From Operations | CZK mil | ... | ... | -59.8 | 54.3 | 580 | ... | ... | ... | ... | |
| Capital Expenditures | CZK mil | ... | ... | -18.9 | -38.4 | -26.3 | ... | ... | ... | ... | |
| Other Investments | CZK mil | ... | ... | 0 | 0.530 | -0.112 | ... | ... | ... | ... | |
| Total Cash From Investing | CZK mil | ... | ... | -18.9 | -37.9 | -26.4 | ... | ... | ... | ... | |
| Issuance Of Debt | CZK mil | ... | ... | 869 | 794 | 689 | ... | ... | ... | ... | |
| Total Cash From Financing | CZK mil | ... | ... | 3.11 | 38.8 | -0.146 | ... | ... | ... | ... | |
| Net Change In Cash | CZK mil | ... | ... | -75.5 | 55.3 | 553 | ... | ... | ... | ... | |
| ratios | |||||||||||
| Days Sales Outstanding | days | 9.02 | 5.87 | 4.91 | 7.85 | 18.9 | |||||
| Days Sales Of Inventory | days | 0 | 0 | 0 | 0.851 | 2.80 | |||||
| Days Payable Outstanding | days | 25.6 | 12.6 | 4.98 | 6.44 | 5.25 | |||||
| Cash Conversion Cycle | days | -16.6 | -6.76 | -0.072 | 2.26 | 16.4 | |||||
| Cash Earnings | CZK mil | 28.4 | 113 | 211 | 629 | 687 | |||||
| Free Cash Flow | CZK mil | ... | ... | -78.7 | 16.5 | 554 | ... | ... | ... | ... |
| other data | Unit | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| other data | |||||||||||
| ROA | % | 0.924 | 2.93 | 4.31 | 9.98 | 8.36 | |||||
| Gross Margin | % | 2.77 | 4.61 | 5.16 | 14.0 | 11.1 | |||||
| Cost Per Employee | USD per month | ... | ... | 939 | 1,590 | 2,648 | 6,803 | 1,606 | |||
| Cost Per Employee (Local Currency) | CZK per month | ... | ... | 17,889 | 30,385 | 46,828 | 133,067 | 31,423 | |||
| Staff Cost (As % Of Total Cost) | % | 0.959 | 1.22 | 1.60 | 5.12 | 2.12 | |||||
| Effective Tax Rate | % | 34.1 | 17.5 | 19.7 | 18.5 | 19.2 | |||||
| Sales Of Electricity | CZK mil | ... | ... | ... | ... | ... | 3,856 | 4,801 | 5,415 | ||
| Sales of Natural Gas | CZK mil | ... | ... | ... | ... | ... | 2,168 | 3,621 | 3,603 | ||
| Capital Expenditures (As % of Sales) | % | ... | ... | 0.686 | 0.935 | 0.433 | ... | ... | ... | ... |
Get all company financials in excel:
BOHEMIA ENERGY is the largest alternative supplier of electricity and gas in the Czech Republic. The Company was founded in 2005 as an electricity supplier to small and medium-sized enterprises. In 2006, Bohemia Energy started supplying households and in 2008, the Company got a license to trade in gas. At the end of 2013, the Company had a portfolio exceeding 512,158 clients (316,390 on electricity and 195,768 on gas). The company is present on Slovak market through its subsidiary Slovakia Energy, which is the largest alternative energy supplier on the market. Bohemia Energy is part of the Bohemia Energy Group which in addition to the Company consist also Comfort Energy and Slovakia Energy. At the end of 2013 the Group registered 696,075 customers.
Bohemia Energy has been growing its sales by a year on average in the last 5 years. EBITDA has grown on average by 44.5% a year during that time to total of CZK 1,015 mil in 2015, or 12.5% of sales. That’s compared to 9.26% average margin seen in last five years.
The company netted CZK 592 mil in 2015 implying ROE of 52.9% and ROCE of 52.7%. Again, the average figures were 64.6% and 192%, respectively when looking at the previous 5 years.
Bohemia Energy’s net debt amounted to CZK 641 mil at the end of 2015, or 0.390 of equity. When compared to EBITDA, net debt was 0.632x, down when compared to average of 4.18x seen in the last 5 years.
Helgi Library 
