By Helgi Library - December 7, 2020
EuroVast made a net profit of EUR 1.23 mil with revenues of EUR 140 mil in 2018, down by 47.5% and up by 10.5%, res...
By Helgi Library - December 7, 2020
EuroVast made a net profit of EUR 1.23 mil with revenues of EUR 140 mil in 2018, down by 47.5% and up by 10.5%, res...
By Helgi Library - December 7, 2020
EuroVast made a net profit of EUR 1.23 mil with revenues of EUR 140 mil in 2018, down by 47.5% and up by 10.5%, respectively...
Profit Statement | 2016 | 2017 | 2018 | |
Sales | EUR mil | 116 | 127 | 140 |
EBITDA | EUR mil | 6.06 | 5.15 | 4.20 |
EBIT | EUR mil | 5.23 | 4.30 | 3.36 |
Pre-Tax Profit | EUR mil | 4.87 | 3.41 | 1.83 |
Net Profit | EUR mil | 3.33 | 2.34 | 1.23 |
Balance Sheet | 2016 | 2017 | 2018 | |
Total Assets | EUR mil | 65.4 | 77.5 | 74.7 |
Non-Current Assets | EUR mil | 14.8 | 14.6 | 14.8 |
Current Assets | EUR mil | 50.6 | 62.9 | 59.9 |
Working Capital | EUR mil | 27.8 | 37.8 | 33.8 |
Shareholders' Equity | EUR mil | 15.7 | 14.9 | 15.7 |
Liabilities | EUR mil | 49.7 | 62.6 | 59.0 |
Total Debt | EUR mil | 26.9 | 33.7 | 32.5 |
Net Debt | EUR mil | 18.7 | 27.0 | 22.6 |
Ratios | 2016 | 2017 | 2018 | |
ROE | % | 23.7 | 15.3 | 8.04 |
ROCE | % | 8.14 | 4.93 | 2.43 |
EBITDA Margin | % | 5.22 | 4.06 | 3.00 |
EBIT Margin | % | 4.51 | 3.39 | 2.40 |
Net Margin | % | 2.87 | 1.85 | 0.877 |
Net Debt/EBITDA | 3.09 | 5.24 | 5.37 | |
Net Debt/Equity | % | 119 | 181 | 144 |
Cash Flow | 2016 | 2017 | 2018 | |
Total Cash From Operations | EUR mil | 0.347 | -9.40 | 3.54 |
Total Cash From Investing | EUR mil | -2.87 | 1.11 | 0.588 |
Total Cash From Financing | EUR mil | 4.09 | 6.87 | -1.23 |
Net Change In Cash | EUR mil | 1.57 | -1.41 | 2.90 |
Cash Earnings | EUR mil | 4.15 | 3.19 | 2.07 |
Free Cash Flow | EUR mil | -2.52 | -8.28 | 4.13 |
Get all company financials in excel:
overview | Unit | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
income statement | ||||||||||||||
Sales | EUR mil | 64.7 | 82.6 | 96.9 | 116 | 116 | ||||||||
EBIT | EUR mil | 2.53 | 2.69 | 3.27 | 4.31 | 5.23 | ||||||||
Net Profit | EUR mil | 0.806 | 0.864 | 1.01 | 1.93 | 3.33 | ||||||||
ROE | % | 9.88 | 9.61 | 10.1 | 17.0 | 23.7 | ||||||||
EBIT Margin | % | 3.90 | 3.26 | 3.38 | 3.73 | 4.51 | ||||||||
Net Margin | % | 1.25 | 1.05 | 1.04 | 1.67 | 2.87 | ||||||||
balance sheet | ||||||||||||||
Total Assets | EUR mil | 45.2 | 54.1 | 59.2 | 59.4 | 65.4 | ||||||||
Non-Current Assets | EUR mil | 12.4 | 12.1 | 11.7 | 11.1 | 14.8 | ||||||||
Current Assets | EUR mil | 32.8 | 42.1 | 47.5 | 48.3 | 50.6 | ||||||||
Shareholders' Equity | EUR mil | 8.56 | 9.42 | 10.4 | 12.4 | 15.7 | ||||||||
Liabilities | EUR mil | 36.6 | 44.7 | 48.8 | 47.0 | 49.7 | ||||||||
Non-Current Liabilities | EUR mil | 10.5 | 10.0 | 10.2 | 8.67 | 13.9 | ||||||||
Current Liabilities | EUR mil | 26.1 | 34.7 | 38.6 | 38.4 | 35.8 | ||||||||
Net Debt/EBITDA | 6.74 | 7.10 | 6.18 | 3.78 | 3.09 | |||||||||
Net Debt/Equity | % | 259 | 261 | 241 | 156 | 119 | ||||||||
cash flow | ||||||||||||||
Total Cash From Operations | EUR mil | ... | -0.425 | -3.50 | -1.70 | 4.45 | 0.347 | |||||||
Total Cash From Investing | EUR mil | ... | 0.899 | 1.07 | 1.13 | 1.40 | -2.87 | |||||||
Total Cash From Financing | EUR mil | ... | 0.106 | 3.93 | 0.672 | -5.36 | 4.09 | |||||||
Net Change In Cash | EUR mil | ... | 0.580 | 1.50 | 0.101 | 0.492 | 1.57 |
income statement | Unit | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
income statement | ||||||||||||||
Sales | EUR mil | 64.7 | 82.6 | 96.9 | 116 | 116 | ||||||||
Staff Cost | EUR mil | ... | ... | ... | ... | 2.27 | 2.46 | 2.81 | 2.98 | 3.05 | ||||
EBITDA | EUR mil | 3.29 | 3.46 | 4.07 | 5.11 | 6.06 | ||||||||
Depreciation | EUR mil | 0.763 | 0.771 | 0.800 | 0.804 | 0.829 | ||||||||
EBIT | EUR mil | 2.53 | 2.69 | 3.27 | 4.31 | 5.23 | ||||||||
Net Financing Cost | EUR mil | 1.34 | 1.40 | 1.60 | 1.34 | 0.364 | ||||||||
Extraordinary Cost | EUR mil | 0 | 0 | 0 | 0 | 0 | ||||||||
Pre-Tax Profit | EUR mil | 1.19 | 1.29 | 1.67 | 2.97 | 4.87 | ||||||||
Tax | EUR mil | 0.384 | 0.430 | 0.662 | 1.04 | 1.54 | ||||||||
Net Profit | EUR mil | 0.806 | 0.864 | 1.01 | 1.93 | 3.33 | ||||||||
Net Profit Avail. to Common | EUR mil | 0.806 | 0.864 | 1.01 | 1.93 | 3.33 | ||||||||
growth rates | ||||||||||||||
Total Revenue Growth | % | ... | 8.17 | 27.8 | 17.3 | 19.4 | 0.262 | |||||||
Staff Cost Growth | % | ... | ... | ... | ... | ... | 0.905 | 8.35 | 14.2 | 5.92 | 2.45 | |||
EBITDA Growth | % | ... | 11.0 | 5.31 | 17.6 | 25.5 | 18.5 | |||||||
EBIT Growth | % | ... | 15.3 | 6.61 | 21.6 | 31.7 | 21.4 | |||||||
Pre-Tax Profit Growth | % | ... | 28.0 | 8.73 | 29.0 | 78.2 | 63.7 | |||||||
Net Profit Growth | % | ... | 32.1 | 7.22 | 16.5 | 92.2 | 72.0 | |||||||
ratios | ||||||||||||||
ROE | % | 9.88 | 9.61 | 10.1 | 17.0 | 23.7 | ||||||||
ROA | % | 1.79 | 1.74 | 1.78 | 3.26 | 5.33 | ||||||||
ROCE | % | ... | 2.52 | 2.55 | 2.68 | 4.96 | 8.14 | |||||||
EBITDA Margin | % | 5.08 | 4.19 | 4.20 | 4.42 | 5.22 | ||||||||
EBIT Margin | % | 3.90 | 3.26 | 3.38 | 3.73 | 4.51 | ||||||||
Net Margin | % | 1.25 | 1.05 | 1.04 | 1.67 | 2.87 | ||||||||
Net Debt/EBITDA | 6.74 | 7.10 | 6.18 | 3.78 | 3.09 |
balance sheet | Unit | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
balance sheet | ||||||||||||||
Cash & Cash Equivalents | EUR mil | 1.35 | 2.85 | 2.95 | 3.45 | 5.01 | ||||||||
Receivables | EUR mil | 21.5 | 27.5 | 32.4 | 32.2 | 32.2 | ||||||||
Inventories | EUR mil | 8.36 | 10.4 | 11.1 | 11.8 | 11.7 | ||||||||
Other ST Assets | EUR mil | 1.55 | 1.30 | 1.07 | 0.858 | 1.62 | ||||||||
Current Assets | EUR mil | 32.8 | 42.1 | 47.5 | 48.3 | 50.6 | ||||||||
Property, Plant & Equipment | EUR mil | 11.9 | 11.7 | 11.4 | 10.8 | 11.1 | ||||||||
LT Investments & Receivables | EUR mil | 0.003 | 0.003 | 0.003 | 0.003 | 3.14 | ||||||||
Intangible Assets | EUR mil | 0 | 0 | 0 | 0 | 0 | ||||||||
Goodwill | EUR mil | 0 | 0 | 0 | 0 | 0 | ||||||||
Non-Current Assets | EUR mil | 12.4 | 12.1 | 11.7 | 11.1 | 14.8 | ||||||||
Total Assets | EUR mil | 45.2 | 54.1 | 59.2 | 59.4 | 65.4 | ||||||||
Trade Payables | EUR mil | 10.8 | 13.8 | 16.2 | 16.1 | 16.1 | ||||||||
Short-Term Debt | EUR mil | 14.5 | 18.6 | 19.0 | 14.9 | 13.8 | ||||||||
Other ST Liabilities | EUR mil | 0.827 | 2.31 | 3.39 | 7.36 | 5.94 | ||||||||
Current Liabilities | EUR mil | 26.1 | 34.7 | 38.6 | 38.4 | 35.8 | ||||||||
Long-Term Debt | EUR mil | 8.99 | 8.84 | 9.11 | 7.86 | 13.1 | ||||||||
Other LT Liabilities | EUR mil | 1.48 | 1.17 | 1.05 | 0.806 | 0.820 | ||||||||
Non-Current Liabilities | EUR mil | 10.5 | 10.0 | 10.2 | 8.67 | 13.9 | ||||||||
Liabilities | EUR mil | 36.6 | 44.7 | 48.8 | 47.0 | 49.7 | ||||||||
Equity Before Minority Interest | EUR mil | 8.56 | 9.42 | 10.4 | 12.4 | 15.7 | ||||||||
Minority Interest | EUR mil | 0 | 0 | 0 | 0 | 0 | ||||||||
Equity | EUR mil | 8.56 | 9.42 | 10.4 | 12.4 | 15.7 | ||||||||
growth rates | ||||||||||||||
Total Asset Growth | % | ... | 0.590 | 19.8 | 9.37 | 0.346 | 10.1 | |||||||
Shareholders' Equity Growth | % | ... | 10.4 | 10.1 | 10.7 | 18.5 | 26.9 | |||||||
Net Debt Growth | % | ... | -2.09 | 11.0 | 2.32 | -23.2 | -3.21 | |||||||
Total Debt Growth | % | ... | 0.451 | 16.7 | 2.45 | -19.1 | 18.0 | |||||||
ratios | ||||||||||||||
Total Debt | EUR mil | 23.5 | 27.4 | 28.1 | 22.8 | 26.9 | ||||||||
Net Debt | EUR mil | 22.2 | 24.6 | 25.2 | 19.3 | 18.7 | ||||||||
Working Capital | EUR mil | 19.1 | 24.2 | 27.2 | 27.9 | 27.8 | ||||||||
Capital Employed | EUR mil | 31.5 | 36.2 | 39.0 | 39.0 | 42.7 | ||||||||
Net Debt/Equity | % | 259 | 261 | 241 | 156 | 119 | ||||||||
Current Ratio | 1.26 | 1.21 | 1.23 | 1.26 | 1.41 | |||||||||
Quick Ratio | 0.876 | 0.875 | 0.915 | 0.929 | 1.04 |
cash flow | Unit | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
cash flow | ||||||||||||||
Net Profit | EUR mil | 0.806 | 0.864 | 1.01 | 1.93 | 3.33 | ||||||||
Depreciation | EUR mil | 0.763 | 0.771 | 0.800 | 0.804 | 0.829 | ||||||||
Non-Cash Items | EUR mil | ... | -2.73 | -0.112 | -0.414 | 2.33 | -3.83 | |||||||
Change in Working Capital | EUR mil | ... | 0.740 | -5.02 | -3.09 | -0.619 | 0.025 | |||||||
Total Cash From Operations | EUR mil | ... | -0.425 | -3.50 | -1.70 | 4.45 | 0.347 | |||||||
Capital Expenditures | EUR mil | ... | 0.899 | 1.07 | 1.13 | 1.40 | -2.87 | |||||||
Other Investing Activities | EUR mil | ... | 0 | 0 | 0 | 0 | 0 | |||||||
Total Cash From Investing | EUR mil | ... | 0.899 | 1.07 | 1.13 | 1.40 | -2.87 | |||||||
Dividends Paid | EUR mil | ... | 0 | 0 | 0 | 0 | 0 | |||||||
Issuance Of Shares | EUR mil | ... | 0 | 0 | 0 | 0 | 0 | |||||||
Issuance Of Debt | EUR mil | ... | 0.106 | 3.93 | 0.672 | -5.36 | 4.09 | |||||||
Other Financing Activities | EUR mil | ... | -0.899 | -1.07 | -1.13 | -1.40 | 2.87 | |||||||
Total Cash From Financing | EUR mil | ... | 0.106 | 3.93 | 0.672 | -5.36 | 4.09 | |||||||
Net Change In Cash | EUR mil | ... | 0.580 | 1.50 | 0.101 | 0.492 | 1.57 | |||||||
ratios | ||||||||||||||
Days Sales Outstanding | days | 122 | 121 | 122 | 102 | 101 | ||||||||
Cash Earnings | EUR mil | 1.57 | 1.63 | 1.81 | 2.74 | 4.15 | ||||||||
Free Cash Flow | EUR mil | ... | 0.474 | -2.43 | -0.571 | 5.85 | -2.52 | |||||||
Capital Expenditures (As % of Sales) | % | ... | -1.39 | -1.29 | -1.16 | -1.21 | 2.47 |
other ratios | Unit | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 |
Staff Cost (As % of Sales) | % | ... | ... | ... | ... | 3.51 | 2.98 | 2.90 | 2.57 | 2.63 | ||||
Effective Tax Rate | % | 32.3 | 33.2 | 39.7 | 34.9 | 31.7 | ||||||||
Total Revenue Growth (5-year average) | % | ... | ... | ... | ... | ... | 8.08 | 11.0 | 12.3 | 13.5 | 14.2 | |||
Total Revenue Growth (10-year average) | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 11.1 |
Get all company financials in excel:
By Helgi Library - December 7, 2020
EuroVast's net debt stood at EUR 22.6 mil and accounted for 144% of equity at the end of 2018. The ratio is down 37.8 pp compared to the previous year. Historically, the firm’s net debt to equity reached a high of 325% in 2010 and a low of 11...
By Helgi Library - December 7, 2020
EuroVast made a net profit of EUR 1.23 mil in 2018, down 47.5% compared to the previous year. Historically, between 2006 and 2018, the company's net profit reached a high of EUR 3.33 mil in 2016 and a low of EUR 0.423 mil in 2006. The result implies a ret...
By Helgi Library - December 7, 2020
EuroVast invested a total of EUR -0.588 mil in 2018, up 47.1% compared to the previous year. Historically, between 2007 - 2018, the company's investments stood at a high of EUR 2.87 mil in 2016 and a low of EUR -2.33 mil in 2011. As a...
By Helgi Library - December 7, 2020
EuroVast made a net profit of EUR 1.23 mil with revenues of EUR 140 mil in 2018, down by 47.5% and up by 10.5%, respectively, compared to the previous year. This translates into a net margin of 0.877%. Historically, between 2006 and 2018, the firmâ€...
By Helgi Library - December 7, 2020
EuroVast's net debt stood at EUR 22.6 mil and accounted for 144% of equity at the end of 2018. The ratio is down 37.8 pp compared to the previous year. Historically, the firm’s net debt to equity reached a high of 325% in 2010 and a low of 11...
By Helgi Library - December 7, 2020
EuroVast made a net profit of EUR 1.23 mil in 2018, down 47.5% compared to the previous year. Historically, between 2006 and 2018, the company's net profit reached a high of EUR 3.33 mil in 2016 and a low of EUR 0.423 mil in 2006. The result implies a ret...
By Helgi Library - December 7, 2020
EuroVast invested a total of EUR -0.588 mil in 2018, up 47.1% compared to the previous year. Historically, between 2007 - 2018, the company's investments stood at a high of EUR 2.87 mil in 2016 and a low of EUR -2.33 mil in 2011. As a...
EuroVast has been growing its sales by 11.2% a year on average in the last 5 years. EBITDA has grown on average by 3.94% a year during that time to total of EUR 4.20 mil in 2018, or 3.00% of sales. That’s compared to 4.18% average margin seen in last five years.
The company netted EUR 1.23 mil in 2018 implying ROE of 8.04% and ROCE of 2.43%. Again, the average figures were 14.8% and 4.63%, respectively when looking at the previous 5 years.
EuroVast’s net debt amounted to EUR 22.6 mil at the end of 2018, or 144% of equity. When compared to EBITDA, net debt was 5.37x, up when compared to average of 4.73x seen in the last 5 years.