By Helgi Library - December 4, 2021
Oknostyl Group made a net profit of CZK 30.0 mil in 2019, up 48.3% compared to the previous year. Total sales reached CZK 266 mil, ...
By Helgi Library - December 4, 2021
Oknostyl Group made a net profit of CZK 30.0 mil in 2019, up 48.3% compared to the previous year. Total sales reached CZK 266 mil, ...
By Helgi Library - December 4, 2021
Oknostyl Group employed 70.0 employees in 2019, up 25% compared to the previous year. Historically, between 2008 and 20...
| Profit Statement | 2017 | 2018 | 2019 | |
| Sales | CZK mil | 219 | 227 | 266 |
| Gross Profit | CZK mil | 37.9 | 42.3 | 53.2 |
| EBITDA | CZK mil | 23.6 | 29.3 | 39.1 |
| EBIT | CZK mil | 20.4 | 26.4 | 35.7 |
| Financing Cost | CZK mil | 0.329 | 0.278 | 0.208 |
| Pre-Tax Profit | CZK mil | 20.0 | 25.9 | 36.7 |
| Net Profit | CZK mil | 15.6 | 20.2 | 30.0 |
| Dividends | CZK mil | 0 | 0 | 0.902 |
| Balance Sheet | 2017 | 2018 | 2019 | |
| Total Assets | CZK mil | 149 | 163 | 194 |
| Non-Current Assets | CZK mil | 56.1 | 47.0 | 48.6 |
| Current Assets | CZK mil | 92.6 | 116 | 145 |
| Working Capital | CZK mil | 26.1 | 27.5 | 42.8 |
| Shareholders' Equity | CZK mil | 82.1 | 102 | 131 |
| Liabilities | CZK mil | 66.8 | 61.1 | 62.0 |
| Total Debt | CZK mil | 34.8 | 29.5 | 34.0 |
| Net Debt | CZK mil | -20.6 | -50.9 | -61.0 |
| Ratios | 2017 | 2018 | 2019 | |
| ROE | % | 21.1 | 21.9 | 25.7 |
| ROCE | % | 19.3 | 25.8 | 36.1 |
| Gross Margin | % | 17.3 | 18.6 | 20.0 |
| EBITDA Margin | % | 10.8 | 12.9 | 14.7 |
| EBIT Margin | % | 9.31 | 11.6 | 13.5 |
| Net Margin | % | 7.13 | 8.90 | 11.3 |
| Net Debt/EBITDA | -0.871 | -1.74 | -1.56 | |
| Net Debt/Equity | % | -25.1 | -49.7 | -46.4 |
| Cost of Financing | % | 1.000 | 0.866 | 0.656 |
| Cash Flow | 2017 | 2018 | 2019 | |
| Total Cash From Operations | CZK mil | 21.0 | 21.7 | 18.1 |
| Total Cash From Investing | CZK mil | -7.81 | 6.18 | -4.98 |
| Total Cash From Financing | CZK mil | 3.71 | -5.27 | 4.49 |
| Net Change In Cash | CZK mil | 24.1 | 25.0 | 14.6 |
| Cash Conversion Cycle | days | 40.9 | 42.5 | 57.8 |
| Cash Earnings | CZK mil | 18.9 | 23.2 | 33.4 |
| Free Cash Flow | CZK mil | 13.2 | 27.9 | 13.1 |
Get all company financials in excel:
| overview | Unit | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
| income statement | |||||||||||||||
| Sales | CZK mil | 127 | 139 | 155 | 166 | 219 | |||||||||
| Gross Profit | CZK mil | 14.8 | 14.7 | 15.6 | 32.8 | 37.9 | |||||||||
| EBIT | CZK mil | 3.98 | 3.90 | 3.60 | 18.3 | 20.4 | |||||||||
| Net Profit | CZK mil | 3.12 | 2.44 | 2.34 | 14.3 | 15.6 | |||||||||
| ROE | % | 6.81 | 5.03 | 4.58 | 24.2 | 21.1 | |||||||||
| EBIT Margin | % | 3.14 | 2.81 | 2.32 | 11.0 | 9.31 | |||||||||
| Net Margin | % | 2.46 | 1.76 | 1.51 | 8.65 | 7.13 | |||||||||
| Employees | ... | ... | 55.0 | 56.0 | 52.0 | 53.0 | 55.0 | ||||||||
| balance sheet | |||||||||||||||
| Total Assets | CZK mil | 81.4 | 88.1 | 104 | 120 | 149 | |||||||||
| Non-Current Assets | CZK mil | 32.2 | 38.7 | 45.0 | 51.6 | 56.1 | |||||||||
| Current Assets | CZK mil | 48.8 | 49.0 | 59.1 | 68.7 | 92.6 | |||||||||
| Shareholders' Equity | CZK mil | 47.4 | 49.8 | 52.1 | 66.5 | 82.1 | |||||||||
| Liabilities | CZK mil | 34.0 | 38.3 | 52.1 | 53.9 | 66.8 | |||||||||
| Non-Current Liabilities | CZK mil | 2.90 | 7.23 | 10.1 | 8.05 | 5.05 | |||||||||
| Current Liabilities | CZK mil | 29.0 | 28.9 | 41.0 | 36.7 | 45.4 | |||||||||
| Net Debt/EBITDA | 1.99 | 2.31 | 2.39 | -0.012 | -0.871 | ||||||||||
| Net Debt/Equity | % | 25.3 | 26.4 | 26.1 | -0.391 | -25.1 | |||||||||
| Cost of Financing | % | ... | ... | ... | ... | ... | ... | ... | ... | 1.35 | 1.51 | 1.25 | 1.000 | ||
| cash flow | |||||||||||||||
| Total Cash From Operations | CZK mil | ... | 28.7 | 2.76 | -6.87 | 6.88 | 21.0 | ||||||||
| Total Cash From Investing | CZK mil | ... | -9.62 | -8.34 | -8.43 | -9.48 | -7.81 | ||||||||
| Total Cash From Financing | CZK mil | ... | ... | -2.17 | 4.02 | 10.0 | -1.45 | 3.71 | |||||||
| Net Change In Cash | CZK mil | ... | -6.64 | 2.85 | 9.56 | 12.4 | 24.1 |
| income statement | Unit | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
| income statement | |||||||||||||||
| Sales | CZK mil | 127 | 139 | 155 | 166 | 219 | |||||||||
| Cost of Goods & Services | CZK mil | 112 | 124 | 140 | 133 | 182 | |||||||||
| Gross Profit | CZK mil | 14.8 | 14.7 | 15.6 | 32.8 | 37.9 | |||||||||
| Staff Cost | CZK mil | 8.61 | 8.67 | 9.37 | 10.7 | 11.4 | |||||||||
| Other Operating Cost (Income) | CZK mil | 0.119 | 0.305 | 0.510 | 0.847 | 2.83 | |||||||||
| EBITDA | CZK mil | 6.03 | 5.70 | 5.71 | 21.2 | 23.6 | |||||||||
| Depreciation | CZK mil | 2.05 | 1.81 | 2.11 | 2.97 | 3.22 | |||||||||
| EBIT | CZK mil | 3.98 | 3.90 | 3.60 | 18.3 | 20.4 | |||||||||
| Net Financing Cost | CZK mil | 0 | 0.519 | 0.513 | 0.369 | 0.404 | |||||||||
| Financing Cost | CZK mil | ... | ... | ... | ... | ... | ... | ... | ... | 0.276 | 0.414 | 0.397 | 0.329 | ||
| Financing Income | CZK mil | ... | ... | ... | ... | ... | ... | ... | ... | 0.068 | 0.296 | 0.201 | 0.179 | ||
| Extraordinary Cost | CZK mil | 0 | 0 | 0 | 0 | 0 | |||||||||
| Pre-Tax Profit | CZK mil | 3.98 | 3.38 | 3.09 | 17.9 | 20.0 | |||||||||
| Tax | CZK mil | 0.856 | 0.935 | 0.751 | 3.55 | 4.38 | |||||||||
| Minorities | CZK mil | 0 | 0 | ... | ... | ... | ... | ... | |||||||
| Net Profit | CZK mil | 3.12 | 2.44 | 2.34 | 14.3 | 15.6 | |||||||||
| Net Profit Avail. to Common | CZK mil | 3.12 | 2.44 | 2.34 | 14.3 | 15.6 | |||||||||
| Dividends | CZK mil | ... | < -0.001 | -0.001 | 0 | 0 | 0 | ||||||||
| growth rates | |||||||||||||||
| Total Revenue Growth | % | ... | 2.23 | 9.56 | 11.9 | 6.87 | 32.3 | ||||||||
| Staff Cost Growth | % | ... | -1.49 | 0.708 | 8.07 | 14.1 | 6.69 | ||||||||
| EBITDA Growth | % | ... | 3.06 | -5.39 | 0.088 | 272 | 11.4 | ||||||||
| EBIT Growth | % | ... | 10.8 | -2.04 | -7.57 | 407 | 11.9 | ||||||||
| Pre-Tax Profit Growth | % | ... | 26.8 | -15.1 | -8.56 | 479 | 12.0 | ||||||||
| Net Profit Growth | % | ... | 20.5 | -21.8 | -4.30 | 514 | 9.13 | ||||||||
| ratios | |||||||||||||||
| ROE | % | 6.81 | 5.03 | 4.58 | 24.2 | 21.1 | |||||||||
| ROA | % | 3.95 | 2.88 | 2.43 | 12.8 | 11.6 | |||||||||
| ROCE | % | ... | 6.90 | 5.92 | 4.32 | 20.1 | 19.3 | ||||||||
| Gross Margin | % | 11.7 | 10.6 | 10.0 | 19.8 | 17.3 | |||||||||
| EBITDA Margin | % | 4.76 | 4.11 | 3.68 | 12.8 | 10.8 | |||||||||
| EBIT Margin | % | 3.14 | 2.81 | 2.32 | 11.0 | 9.31 | |||||||||
| Net Margin | % | 2.46 | 1.76 | 1.51 | 8.65 | 7.13 | |||||||||
| Payout Ratio | % | ... | < -0.001 | -0.041 | 0 | 0 | 0 | ||||||||
| Cost of Financing | % | ... | ... | ... | ... | ... | ... | ... | ... | 1.35 | 1.51 | 1.25 | 1.000 | ||
| Net Debt/EBITDA | 1.99 | 2.31 | 2.39 | -0.012 | -0.871 |
| balance sheet | Unit | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
| balance sheet | |||||||||||||||
| Cash & Cash Equivalents | CZK mil | 6.46 | 9.31 | 18.9 | 31.3 | 55.4 | |||||||||
| Receivables | CZK mil | 10.9 | 8.39 | 24.2 | 34.7 | 33.4 | |||||||||
| Inventories | CZK mil | 1.20 | 3.16 | 2.13 | 2.75 | 3.88 | |||||||||
| Other ST Assets | CZK mil | 30.2 | 28.2 | 13.9 | 0 | 0 | |||||||||
| Current Assets | CZK mil | 48.8 | 49.0 | 59.1 | 68.7 | 92.6 | |||||||||
| Property, Plant & Equipment | CZK mil | 32.2 | 38.7 | 44.8 | 51.4 | 56.0 | |||||||||
| LT Investments & Receivables | CZK mil | 0 | 0 | < -0.001 | < 0.001 | < -0.001 | |||||||||
| Intangible Assets | CZK mil | 0 | 0 | 0.216 | 0.123 | 0.186 | |||||||||
| Goodwill | CZK mil | 0 | 0 | 0 | 0 | 0 | |||||||||
| Non-Current Assets | CZK mil | 32.2 | 38.7 | 45.0 | 51.6 | 56.1 | |||||||||
| Total Assets | CZK mil | 81.4 | 88.1 | 104 | 120 | 149 | |||||||||
| Trade Payables | CZK mil | 7.10 | 5.04 | 8.54 | 9.17 | 11.2 | |||||||||
| Short-Term Debt | CZK mil | 15.7 | 15.7 | 23.1 | 24.2 | 30.4 | |||||||||
| Other ST Liabilities | CZK mil | 6.25 | 8.21 | 9.32 | 3.39 | 3.82 | |||||||||
| Current Liabilities | CZK mil | 29.0 | 28.9 | 41.0 | 36.7 | 45.4 | |||||||||
| Long-Term Debt | CZK mil | 2.80 | 6.82 | 9.38 | 6.88 | 4.38 | |||||||||
| Other LT Liabilities | CZK mil | 0.099 | 0.414 | 0.772 | 1.18 | 0.677 | |||||||||
| Non-Current Liabilities | CZK mil | 2.90 | 7.23 | 10.1 | 8.05 | 5.05 | |||||||||
| Liabilities | CZK mil | 34.0 | 38.3 | 52.1 | 53.9 | 66.8 | |||||||||
| Equity Before Minority Interest | CZK mil | 47.4 | 49.8 | 52.1 | 66.5 | 82.1 | |||||||||
| Minority Interest | CZK mil | 0 | 0 | 0 | 0 | 0 | |||||||||
| Equity | CZK mil | 47.4 | 49.8 | 52.1 | 66.5 | 82.1 | |||||||||
| growth rates | |||||||||||||||
| Total Asset Growth | % | ... | 6.14 | 8.32 | 18.3 | 15.5 | 23.7 | ||||||||
| Shareholders' Equity Growth | % | ... | 7.05 | 5.16 | 4.69 | 27.5 | 23.5 | ||||||||
| Net Debt Growth | % | ... | 60.8 | 9.72 | 3.49 | -102 | 7,825 | ||||||||
| Total Debt Growth | % | ... | ... | ... | ... | ... | -10.2 | 21.8 | 44.6 | -4.45 | 11.9 | ||||
| ratios | |||||||||||||||
| Total Debt | CZK mil | 18.5 | 22.5 | 32.5 | 31.0 | 34.8 | |||||||||
| Net Debt | CZK mil | 12.0 | 13.2 | 13.6 | -0.260 | -20.6 | |||||||||
| Working Capital | CZK mil | 5.02 | 6.51 | 17.8 | 28.2 | 26.1 | |||||||||
| Capital Employed | CZK mil | 37.2 | 45.2 | 62.9 | 79.8 | 82.2 | |||||||||
| Net Debt/Equity | % | 25.3 | 26.4 | 26.1 | -0.391 | -25.1 | |||||||||
| Current Ratio | 1.68 | 1.70 | 1.44 | 1.87 | 2.04 | ||||||||||
| Quick Ratio | 0.599 | 0.612 | 1.05 | 1.80 | 1.96 |
| cash flow | Unit | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
| cash flow | |||||||||||||||
| Net Profit | CZK mil | 3.12 | 2.44 | 2.34 | 14.3 | 15.6 | |||||||||
| Depreciation | CZK mil | 2.05 | 1.81 | 2.11 | 2.97 | 3.22 | |||||||||
| Non-Cash Items | CZK mil | 0 | 0 | 0 | 0 | 0 | |||||||||
| Change in Working Capital | CZK mil | ... | 23.5 | -1.48 | -11.3 | -10.4 | 2.16 | ||||||||
| Total Cash From Operations | CZK mil | ... | 28.7 | 2.76 | -6.87 | 6.88 | 21.0 | ||||||||
| Capital Expenditures | CZK mil | ... | -9.62 | -8.34 | -8.43 | -9.48 | -7.81 | ||||||||
| Other Investing Activities | CZK mil | ... | 0 | 0 | 0 | 0 | 0 | ||||||||
| Total Cash From Investing | CZK mil | ... | -9.62 | -8.34 | -8.43 | -9.48 | -7.81 | ||||||||
| Dividends Paid | CZK mil | ... | ... | -0.061 | < 0.001 | 0.001 | 0 | 0 | |||||||
| Issuance Of Shares | CZK mil | ... | 0 | 0 | < -0.001 | < -0.001 | < 0.001 | ||||||||
| Issuance Of Debt | CZK mil | ... | -2.11 | 4.02 | 10.0 | -1.45 | 3.71 | ||||||||
| Other Financing Activities | CZK mil | ... | ... | 9.62 | 8.34 | 8.43 | 9.48 | 7.81 | |||||||
| Total Cash From Financing | CZK mil | ... | ... | -2.17 | 4.02 | 10.0 | -1.45 | 3.71 | |||||||
| Net Change In Cash | CZK mil | ... | -6.64 | 2.85 | 9.56 | 12.4 | 24.1 | ||||||||
| ratios | |||||||||||||||
| Days Sales Outstanding | days | 31.5 | 22.1 | 57.0 | 76.3 | 55.5 | |||||||||
| Days Sales Of Inventory | days | 3.91 | 9.30 | 5.57 | 7.54 | 7.79 | |||||||||
| Days Payable Outstanding | days | 23.2 | 14.8 | 22.3 | 25.2 | 22.5 | |||||||||
| Cash Conversion Cycle | days | 12.2 | 16.5 | 40.2 | 58.7 | 40.9 | |||||||||
| Cash Earnings | CZK mil | 5.17 | 4.25 | 4.44 | 17.3 | 18.9 | |||||||||
| Free Cash Flow | CZK mil | ... | 19.1 | -5.58 | -15.3 | -2.60 | 13.2 | ||||||||
| Capital Expenditures (As % of Sales) | % | ... | 7.60 | 6.01 | 5.43 | 5.72 | 3.56 |
| other ratios | Unit | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 |
| Employees | ... | ... | 55.0 | 56.0 | 52.0 | 53.0 | 55.0 | ||||||||
| Cost Per Employee | USD per month | ... | ... | 667 | 604 | 629 | 666 | 736 | |||||||
| Cost Per Employee (Local Currency) | CZK per month | ... | ... | 13,046 | 12,903 | 15,018 | 16,810 | 17,282 | |||||||
| Material & Energy (As % of Sales) | % | ... | ... | ... | ... | ... | ... | ... | ... | 65.5 | 63.8 | 56.5 | 57.8 | ||
| Services (As % of Sales) | % | ... | ... | ... | ... | ... | ... | ... | ... | 23.9 | 26.2 | 23.8 | 25.0 | ||
| Staff Cost (As % of Sales) | % | 6.80 | 6.25 | 6.04 | 6.45 | 5.20 | |||||||||
| Effective Tax Rate | % | 21.5 | 27.7 | 24.3 | 19.8 | 21.9 | |||||||||
| Total Revenue Growth (5-year average) | % | ... | ... | ... | ... | ... | 1.17 | -1.90 | 3.00 | 0.720 | 12.1 | ||||
| Total Revenue Growth (10-year average) | % | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 18.9 | 8.73 |
Get all company financials in excel:
By Helgi Library - December 4, 2021
Oknostyl Group employed 70.0 employees in 2019, up 25% compared to the previous year. Historically, between 2008 and 2019, the firm's workforce hit a high of 70.0 employees in 2019 and a low of 26.0 employees in 2008. Average personnel cost stood at ...
By Helgi Library - December 4, 2021
Oknostyl Group made a net profit of CZK 30.0 mil with revenues of CZK 266 mil in 2019, up by 48.3% and up by 16.7%, respectively, compared to the previous year. This translates into a net margin of 11.3%. Historically, between 2006 and 2019, the fir...
By Helgi Library - December 4, 2021
Oknostyl Group made a net profit of CZK 30.0 mil with revenues of CZK 266 mil in 2019, up by 48.3% and up by 16.7%, respectively, compared to the previous year. This translates into a net margin of 11.3%. Historically, between 2006 and 2019, the fir...
By Helgi Library - December 4, 2021
Oknostyl Group's total assets reached CZK 194 mil at the end of 2019, up 18.4% compared to the previous year. Current assets amounted to CZK 145 mil, or 74.8% of total assets while cash stood at CZK 95.0 mil at the end of 2019. ...
By Helgi Library - December 4, 2021
Oknostyl Group's total assets reached CZK 194 mil at the end of 2019, up 18.4% compared to the previous year. Current assets amounted to CZK 145 mil, or 74.8% of total assets while cash stood at CZK 95.0 mil at the end of 2019. ...
By Helgi Library - December 4, 2021
Oknostyl Group's net debt stood at CZK -61.0 mil and accounted for -46.4% of equity at the end of 2019. The ratio is up 3.30 pp compared to the previous year. Historically, the firm’s net debt to equity reached a high of 58.5% in 2010 and a low o...
By Helgi Library - December 4, 2021
Oknostyl Group's net debt stood at CZK -61.0 mil and accounted for -46.4% of equity at the end of 2019. The ratio is up 3.30 pp compared to the previous year. Historically, the firm’s net debt to equity reached a high of 58.5% in 2010 and a low o...
By Helgi Library - December 4, 2021
Oknostyl Group made a net profit of CZK 30.0 mil in 2019, up 48.3% compared to the previous year. Historically, between 2006 and 2019, the company's net profit reached a high of CZK 30.0 mil in 2019 and a low of CZK 1.50 mil in 2006. The result implies a ...
By Helgi Library - December 4, 2021
Oknostyl Group made a net profit of CZK 30.0 mil in 2019, up 48.3% compared to the previous year. Historically, between 2006 and 2019, the company's net profit reached a high of CZK 30.0 mil in 2019 and a low of CZK 1.50 mil in 2006. The result implies a ...
By Helgi Library - December 4, 2021
Oknostyl Group invested a total of CZK 4.98 mil in 2019, up 181% compared to the previous year. Historically, between 2007 - 2019, the company's investments stood at a high of CZK 13.6 mil in 2008 and a low of CZK -6.18 mil in 2018. A...
Oknostyl Group s.r.o. is a Czech Republic-based producer and distributor of plastic, wooden and alluminium windows and doors. The Company is involved in production of plastic door profiles, installation of plastic windows, plastic entrance doors, plastics extrusion, window accessories, door fittings plastic fence boards, PVC mesh fencing, turnkey fencing, installation of fences and gates, among others. The Company was founded in 1999 by Stanislav Trávníček.
Oknostyl Group has been growing its sales by 13.9% a year on average in the last 5 years. EBITDA has grown on average by 47% a year during that time to total of CZK 39.1 mil in 2019, or 14.7% of sales. That’s compared to 11.0% average margin seen in last five years.
The company netted CZK 30.0 mil in 2019 implying ROE of 25.7% and ROCE of 36.1%. Again, the average figures were 19.5% and 21.1%, respectively when looking at the previous 5 years.
Oknostyl Group’s net debt amounted to CZK -61.0 mil at the end of 2019, or -46.4% of equity. When compared to EBITDA, net debt was -1.56x, down when compared to average of -0.358x seen in the last 5 years.
Helgi Library 
