GOFORE PLC COMPANY ANNOUNCEMENT 15 FEBRUARY 2018 AT 09:00 EET
Gofore Plc’s Financial Statements Release 1 January-31 December, 2017 (unaudited): Continued strong growth, successful listing to the Nasdaq First North Finland marketplace
January-December 2017 in brief:
- The net sales were EUR 33.95 million, with a growth of EUR 15.33 million or 82.37% (EUR 18.62 million).
- The earnings before interest, taxes, depreciation and amortisation (EBITDA) was EUR 5.82 million (EUR 2.71 million), corresponding to 17.13% (14.55%) of the net sales.
- The earnings before interest, taxes and amortisation (EBITA) was EUR 5.69 million (EUR 2.63 million), corresponding to 16.76% (14.10%) of the net sales.
- The earnings (EBIT) was EUR 5.36 million (EUR 2.63 million), corresponding to 15.78% (14.10%) of the net sales.
- The result of the financial period was EUR 3.31 million (EUR 2.11 million), corresponding to 9.76% (11.32%) of the net sales.
- The result of the financial period was influenced by the listing expenses of approximately EUR 1.12 million.
- The earnings per share was EUR 0.28.
- Trading started on the company’s shares in the First North Finland marketplace operated by Nasdaq Helsinki Ltd. on 16 November, 2017. The trading code of the shares is “GOFORE”.
- The number of staff increased by 90.8% (178 employees) to a total of 374 employees from the end of 2016.
- On 31 May, 2017, Gofore acquired Leadin Oy, which specialises in user experience design and service design, and its fully-owned subsidiary Leadin UK Ltd. Leadin Oy was absorbed into Gofore Plc on 31 December, 2017.
- During the autumn, Leadin UK Ltd. was renamed Gofore UK Ltd.
- In November, Gofore founded the subsidiaries Gofore Germany GmbH and Gofore Spain SL.
- The Board of Directors proposes a dividend of EUR 0.15 per share.
In 2016, the Gofore Group did not exist in its current form. Therefore, comparable official figures for that period are not available, and the comparison for January-December was performed against the 2016 financial statements of Gofore Plc. The July-December period has not been compared. Views for the 2018 financial period
The net sales are expected to continue its growth in 2018. The company’s Board of Directors estimates the 2018 net sales as EUR 46-52 million.
Long-term financial goals
The long-term financial goals defined in 2017 remain unchanged. Gofore is pursuing net sales growth exceeding the growth of the target market, estimated to be an annual 15-25% in the next few years, and earnings before interest, taxes and amortisation (EBITA) of 15%.
Key figures
| Reported | ||||
| In [thousands of] euros, unless otherwise mentioned | 7-12/2017 | 7-12/20161 | 2017 | 2016 |
| Net sales | 19,583 | 9,934 | 33,950 | 18,616 |
| Net sales growth, % | 97.1 | 65.5 | 82.4 | 49.9 |
| EBITDA | 3,220 | 1,479 | 5,817 | 2,709 |
| EBITDA margin, % | 16.4 | 14.9 | 17.1 | 14.6 |
| Earnings before interest, taxes and amortisation (EBITA) | 3,145 | 1,425 | 5,691 | 2,625 |
| Earnings before interest, taxes and amortisation (EBITA) margin, % | 16.1 | 14.3 | 16.8 | 14.1 |
| Earnings (EBIT) | 2,860 | 1,425 | 5,359 | 2,625 |
| Earnings (EBIT) margin, % | 14.6 | 14.3 | 15.8 | 14.1 |
| Profit for the financial period | 1,304 | 1,151 | 3,312 | 2,108 |
| Adjusted profit for the financial period 2 | 2,659 | 1,151 | 4,772 | 2,108 |
| Earnings per share (EPS), undiluted, euros | 0.11 | 0.11 | 0.28 | 0.20 |
| Adjusted earnings per share (adjusted EPS), undiluted, euros | 0.23 | 0.11 | 0.41 | 0.20 |
| Number of outstanding shares at the end of the period (issue-adjusted 3) | 12,948,800 | 10,560,000 | 12,948,800 | 10,560,000 |
| Equity ratio, % | 60.8 | 54.1 | 60.8 | 54.1 |
| Net gearing, % | -47.3 | -97.9 | -47.3 | -97.9 |
| Return on equity (ROE), % 4 | 21.5 | 69.1 | 30.2 | 63.3 |
| Return on investment (ROI), % 4 | 34.8 | 85.2 | 22.5 | 53.8 |
| Number of staff at the end of the review period | 374 | 196 | 374 | 196 |
1 Figures for the periods 7-12/2016 and 2016 are for the parent company. The figures for the Leadin group have been combined with the figures for the Gofore group starting on 1 June, 2017. 2 The adjusted profit for the financial period refers to the profit for the financial period to which amortisation of goodwill and the non-recurring funding expenses from listing have been added. 3 Issue-adjusted refers to the redistribution of the stock prior to listing in October 2017. 4 Annualised.
In order to improve comparability, the figures of the 2016 pro forma profit and loss statement, which were presented to the Nasdaq Helsinki Ltd. operated First North Finland marketplace in the prospectus related to the listing and primary offering, have been included in this financial statements release. No comparable figures exist for the six-month periods of the financial year.
| Pro forma1 | ||||
| In [thousands of] euros, unless otherwise mentioned | 7-12/2017 | 7-12/2016 | 2017 | 2016 |
| Pro forma net sales | 19,583 | – | 37,322 | 22,824 |
| Pro forma EBITDA | 3,220 | – | 6,607 | 3,272 |
| Pro forma EBITDA margin, % | 16.4 | – | 17.7 | 14.3 |
| Pro forma earnings before interest, taxes and amortisation (EBITA) | 3,145 | – | 6,468 | 3,154 |
| Pro forma earnings before interest, taxes and amortisation (EBITA) margin, % | 16.1 | – | 17.3 | 13.8 |
| Pro forma earnings (EBIT) | 2,860 | – | 5,898 | 2,585 |
| Pro forma earnings (EBIT) margin, % | 14.6 | – | 15.8 | 11.3 |
| Pro forma profit for the financial period | 1,304 | – | 3,683 | 1,916 |
| Adjusted pro forma profit for the financial period2 | 2,659 | – | 5,380 | 2,486 |
| Adjusted pro forma earnings per share (adjusted EPS), undiluted, euros | 0.23 | – | 0.46 | 0.24 |
1 The table shows unaudited pro forma information for the periods 1 July-31 December, 2017; 1 January-31 December, 2017; and 1 January-31 December, 2016. The pro forma information was created to illustrate what Gofore’s result could have been, had the Leadin group acquisition taken place on 1 January, 2016. The pro forma financial information has been presented in order to illustrate the effects of the acquisition. The figures for the Leadin group have been combined with the figures for the Gofore group starting on 1 June, 2017. 2 The adjusted pro forma profit for the financial period refers to the pro forma profit for the financial period to which pro forma amortisation of goodwill and the non-recurring funding expenses from listing have been added.
CEO Timur Kärki commented on the year 2017 development
2017 was another excellent year for Gofore: our reported net sales increased by over 82% to a total of EUR 33.95 million from the previous financial period. We also improved our profitability, as EBITA added up to EUR 5.69 million, which corresponds to 16.76% of the net sales.
Our growth has been strong and profitable for 13 financial periods in a row. In addition to strong organic growth, we have now also successfully performed our first business acquisition (of Leadin Oy, which specialises in user experience design and service design) and integrated the acquired company as part of Gofore.
Digitalisation expert services are in great demand at the moment. The exponential development of technology, new service innovations, and global competition expose our society and our clients to continuous changes. The public sector is also aiming to renew itself digitally, seeking improved efficiency and customer experience.
We can offer our customers top-quality expertise for facing these changes. Our competence, extensive and up-to-date service range, and unique working culture make us stand out among our competitors.
Our services are divided into four parts: management consultation (Lead), service design (Design), development of information systems and the related design and management services (Build), and maintenance and expert services which utilise cloud infrastructure (Cloud).
Our clientele developed very favourably in all service areas. With the Leadin acquisition, the portfolio of industries, which we serve with our services, was diversified, and we received several major clients in the Industry sector. Of our net sales, 63% (pro forma) was in the public sector, with our largest customers being the Population Register Centre and the Development and Administration Centre for the ELY Centres and TE Offices (KEHA-centre).
In line with our strategy, we have significantly increased our private sector business. New clients, or clients with the most growth in our business with them, were Nokia, Outotec and Alma Media. We signed new contracts worth over EUR 1 million with the Population Register Centre and the City of Espoo.
Our international business developed with the aforementioned acquisition, and we got a UK-based subsidiary in Swansea as well as clients from Germany and Denmark. Our most significant international client is currently the Voith Group. At the end of the year, we established subsidiaries in Germany and Spain. Of our net sales, 14% (pro forma) came from international business.
We were also listed on the Nasdaq First North Finland marketplace in November, aiming to improve the preconditions for our future growth. After being listed, our owner base has expanded and it now includes some 70% of our staff. In the future, we aim to use our shares as one part of the incentives offered to our staff, but also as part of restructurings to support our growth.
Our values guide our everyday operations. First of all, we want to be the best place to work in for all of our employees. Second, we thrive on our customers’ successes. These values have made us a modern-day provider of digital services, constantly developing and producing exceptional experiences to our customers and employees.
Gofore was chosen as the best workplace in Finland and the second best workplace in Europe in the Great Place to Work® survey in 2017. However, the best thing about the Gofore culture is not the awards we receive, but working together every day. Our strong and profitable growth while the top management focuses on the preparations for being listed speaks of shared responsibility and enthusiasm.
We will work for our continued development in 2018 as well. We estimate the net sales for 2018 to be EUR 46-52 million.
The year 2018 started according to expectations, as the January net sales were EUR 4.1 million. The combined net sales of Gofore Oy and the Leadin group in January 2017 were EUR 2.7 million.
FINANCIAL REVIEW 1 January-31 December, 2017 Net sales
In the period from January to December, the net sales of the Gofore group increased by 82.37% to EUR 33.95 million. This increase was affected by strong organic growth but also by the Leadin acquisition in June 2017.
Profitability and the development of the result In January-December 2017, the Gofore EBITDA was EUR 5.82 million, corresponding to 17.13% of the net sales. The EBITA in January-December was EUR 5.69 million, or 16.76% of the net sales.
The EBIT in January-December was EUR 5.36 million, or 15.78% of the net sales. The expenses for being listed on the First North Finland marketplace operated by Nasdaq Helsinki Ltd. added up to approximately EUR 1.12 million, which is entered under funding costs.
The arrangements which led to the Gofore group being formed created approximately EUR 5.69 million in goodwill on the balance sheet, which is to be amortised in ten years, in accordance with the Finnish Accounting Standards (FAS).
Figures for the comparative year are not comparable in that they do not include goodwill amortization as in 2017.
The personnel expenses in January-December were EUR 18.87 million, or 55.57% of the net sales.
This figure increased as the number of personnel increased. The light hierarchy of the Gofore group and the operating methods which are based on a self-steering working culture play a significant role in the management of personnel expenses.
The other operating expenses increased from the same period the previous year, to a total of EUR 5.42 million. The largest expense items were the other personnel expenses, facility expenses, and expenses for machinery and equipment.
Balance sheet, funding, and cash flow
The Gofore group balance sheet total on 31 December, 2017, was EUR 29.29 million (EUR 7.66 million). The growth of the balance sheet is mainly caused by general growth and funds collected in the initial public offering, as well as the restructurings performed.
On 31 December, 2017, the equity ratio of the group was 60.82% (54.12%), with a net gearing of -47.29% (-97.87%). The amount of goodwill on the balance sheet was EUR 5.36 million.
The operating cash flow after interests and direct taxes in January-December was EUR 0.6 million.
At the end of the financial period, the group’s liquid cash assets were EUR 12.7 million. The company estimates that in addition to this sum, EUR 0.5 million of invested funds which has been listed as investments on the financial statements can be considered liquid assets because it can, if necessary, be liquidated. The interest-bearing debts added up to EUR 4.79 million, consisting of bank loans. Of this amount, EUR 3.68 million was in long-term and EUR 1.11 million in short-term interest-bearing debts. In its financing agreement, the company has a EUR 1 million revolving credit facility agreed upon, which is not currently in use.
The company’s business areas and organisational structure
Gofore is a digitalisation specialist, providing expert and capacity services for corporate customers and public sector operators in Finland and Europe. The company’s services are divided into the management of digital change, service design and software development, as well as cloud service utilisation consulting and the offering of cloud capacity.
The parent company of the group, Gofore Plc, is the full owner of the following subsidiaries:
- Erofog Oy (no operations)
- Leadin Oy (absorbed into Gofore Plc on 31 December, 2017)
- Gofore UK Ltd.
- Gofore Germany GmbH
- Gofore Spain SL
Personnel and offices
At the end of the review period, the group employed a total of 374 people, of whom 355 work in Finland, where the company has offices in Helsinki, Jyväskylä, and Tampere. Other offices are located in Swansea (UK), Munich (Germany), and Madrid (Spain).
Compared to the end of 2016, the number of personnel increased by 178 people, which is an increase of 90.8%. The average number of employees during the review period was approximately 290.
In February 2017, Gofore was chosen as the best workplace in Finland in the Great Place to Work survey, in the medium-sized workplaces group. The company was also chosen as the second best workplace in Europe. The high level of employee satisfaction and the good working atmosphere remain among the main objectives of the group, together with high customer satisfaction. The Gofore executive team consists of CEO Timur Kärki, CFO Petteri Venola, COO Topi Koskinen, Sales Director Juha Virtanen, Director, Culture and Competences Erkki Salminen, Business Director, Management Consulting and M&A Mikael Nylund, Director, International Operations Ville Tuominen, Director, Marketing and Communications Riikka Nurminen, and Business Director, Cloud Services Kristiina Härkönen.
Starting on 31 March, 2017, the Gofore group Board of Directors consists of Ali U. Saadetdin (chairman of the Board), Sami Somero, Anne-Mari Silvast, and Petteri Venola.
Changes to the group structure
During the review period, two subsidiaries were founded: Gofore Germany GmbH on 28 November, 2017, and Gofore Spain SL on 14 November, 2017. The subsidiaries are fully owned by the parent company.
Leadin Oy was absorbed into Gofore Plc on 31 December, 2017.
Annual general meeting
The annual general meeting of Gofore Plc was organised in Tampere on 31 March, 2017. The general meeting confirmed the financial statements for 2016 and discharged the members of the Board of Directors and the CEO from liability for the accounts regarding 2016. According to the proposal by the Board, the annual general meeting decided to issue a total of EUR 528,000 in dividends, and EUR 312,399 in work contribution dividends to holders of B shares. The annual general meeting authorised the Board of Directors to decide on additional dividends. In its meeting on 25 April, 2017, the Board decided to issue a total of EUR 212,200 in additional dividends.
The KPMG Oy Ab auditing community was selected as the auditor, with CPA Teemu Suoniemi as appointed auditor.
The unanimous decision of the Gofore Plc shareholders was delivered on 31 May, 2017, in Tampere, to privately place a total of 7,788 new company shares for compensation. The new shares were used to strengthen the commitment of key persons in the acquisition of the Leadin group through share exchange.
Shares, shareholders, and share-based incentive programmes
After the distribution of the stock, the company’s total number of shares was 11,338,800, with 1,610,000 new shares offered for subscription in the initial public offering (IPO). All shares were subscribed in the IPO.
On 31 December, 2017, the total number of Gofore Plc shares was 12,948,800. During the review period, the company did not hold its own shares.
Trading started on Gofore’s shares in the Nasdaq Helsinki Ltd operated First North Finland marketplace on 16 November, 2017, using the trading code “GOFORE”. The subscription price was EUR 6.35 per share for the Public Offering and Institutional Offering and EUR 5.72 per share for the Employee Offering.
The company’s B shares were redeemed and the series of B shares discontinued as part of the listing arrangements in autumn 2017.
In the Employee Offering, the Matching Share incentive programme was opened for the personnel. The programme offers employees one additional share for each three shares subscribed in the Employee Offering, if they remain employed by the group three years after the start of the share subscription, and if they have owned the subscribed shares continuously throughout this time.
A total of 253 employees and Board members who participated in the Employee Offering have accepted the Matching Share programme terms. At the time of writing this Financial Statements Release, the total number of shares to be donated to these employees is 115,436. The company may acquire the shares from the market or from an share issue.
Research and development operations
During 2017, the company has not carried out any significant research and development operations, and such work has not resulted in any activations in the group balance sheet.
On 1 February, 2017, the company launched the Tekes-funded project ‘Kasvu, Kansainvälistyminen ja Digitaalinen Uudistuminen Palveluyrityksessä (“KAKADU”)’, which aims to develop the company’s own operations. The project consists of three tightly connected parts: 1. Development of management capabilities, 2. The internationalisation of Gofore’s business activities in its current service range, and 3. Development of the Hohto++ service to meet Gofore’s needs, and possibly launching the service in SaaS format (Software as a Service) internationally. The KAKADU project builds on a vision of Gofore being as digital as possible.
Hohto++ is a management tool being designed for the measurement and management of factors essential for business operations, such as customer and employee satisfaction, sales, and resourcing. The intention is to enable low-hierarchy management of even larger companies through the collection and real-time analysis of information. If the development of the Hohto++ system is successful and the system is mature enough, it may be launched in SaaS format for use by everyone. The estimated total costs from the KAKADU project is EUR 778,000. Tekes has approved of the budget. Tekes has agreed to fund the project by 50% of the estimated total costs. The KAKADU project funding has been granted until 30 June, 2018.
In addition, the company has in 2017 participated in the EU-funded Multi Platform Application Toolkit (MPAT) development project, which has been developing a multi-channel publication system for the future.
Summary of the trading in Nasdaq Helsinki
| January-December 2017 (16 Nov-31 Dec 2017) | Traded shares | Market value total (at the end of the period), EUR | Highest, EUR | Lowest, EUR | Average price (volume weighted), EUR | Latest, EUR |
| Gofore | 2,194,096 | 90,771,088 | 7.20 | 6.40 | 6.86 | 7.01 |
| 31 Dec 2017 | 31 Dec 2016* | |
| Market value, EUR | 90,771,088 | N/A |
| Shareholders (according to the shareholder list maintained by Euroclear Finland Oy) | 2,555 | N/A |
* Trading on the company’s shares started on 16 November 2017, figures for the comparison period are not available.
Proposal for dividends
On 31 December, 2017, the distributable funds of the parent company added up to EUR 17,095,549.12, of which EUR 2,679,895.94 was profit for the financial period.
The Board of Directors proposes to the annual general meeting that EUR 0.15 per share be paid in dividends for 2017, which adds up to a total of EUR 1,942,320.00. The dividends will increase by 163% from the previous year, and the total sum corresponds to approximately 59% of the result for the financial period.
No significant changes have taken place in Gofore’s financial status since the ending of the previous financial period. The company’s liquidity is good, and the Board does not consider the proposed profit distribution to endanger the company’s liquidity.
Short-term risks and uncertainty factors
The prospectus published by the company on 3 November, 2017, discusses the company’s short-term risks and uncertainty factors extensively. There have been no significant changes to these since the prospectus was published.
The availability of competent employees and the success of recruitment remain the major uncertainty factors related to continued growth.
The company has noted that its globally operating public sector customer base is inclined towards a certain slowness in achieving legal acquisition decisions and assignment documents. However, the business representatives in this customer group often hope for the assignment to be launched quickly, which may lead to situations where the company’s project group launches a customer project at its own risk some weeks before a legal order has been signed.
Events after the turn of the financial period
The company has expanded its facilities in Helsinki and Tampere.
In January, 2018 net sales were EUR 4.1 million. The number of employees at the end of January was 377.
Composition principles of the financial statements
The financial statements release has been composed in accordance with good accounting practices and Finnish legislation. The financial statements release is based on the unaudited financial statements. The information is presented to the extent required by section 4.6 (e) of the First North regulations. The figures have been rounded from the accurate figures.
Interim financial reports were not created for 2016, as the Gofore group in its current form did not exist at that time. Therefore, the company does not have access to official comparable figures for the comparison period. The result and balance sheet for Gofore Plc are presented as the figures for the comparison period.
Financial disclosure in 2018
On 15 August, 2018, the company will publish a mid-year report for January-June 2018. The annual general meeting is planned for 27 March, 2018.
The invitation for the annual general meeting is estimated to be published during week 9.
TABLES
Due to the changes to the group structure, the figures in the profit and loss account and cash flow calculation are not comparable.
Group profit and loss account (FAS)
| EUR 1,000 | 1 Jan-31 Dec 2017 | 1 Jan-31 Dec 2016 |
| Net sales | 33,950 | 18,616 |
| Other operating net sales | 306 | 79 |
| Materials and services | -4,152 | -1,842 |
| Personnel expenses | -18,867 | -11,063 |
| Amortisations and depreciations | -458 | -83 |
| Other operating expenses | -5,421 | -3,082 |
| Earnings | 5,359 | 2,625 |
| Financial income and expenses, net | -1,172 | 11 |
| Profit after financial items | 4,187 | 2,636 |
| Year-end allocations | -8 | – |
| Income taxes | -866 | -528 |
| Profit/loss for the financial period | 3,312 | 2,108 |
EBITDA
| EUR 1,000 | 7-12/2017 | 7-12/2016 | 2017 | 2016 |
| Earnings | 2,860 | 1,425 | 5,359 | 2,625 |
| Amortisation of goodwill | 285 | – | 332 | – |
| Other planned amortisations | 75 | 54 | 126 | 83 |
| Depreciations | – | – | – | – |
| EBITDA | 3,220 | 1,479 | 5,817 | 2,709 |
The new instructions on alternative key performance indicators by the European Securities and Markets Authority (ESMA) took effect for the financial period 2016. The company presents the alternative key performance indicators of EBITDA, ROI, and ROE in order to better describe the financial development of its business operations. These indicators are widely used in Finland and familiar to investors, and presented along the earnings, they complete the picture of the development of the company’s profitability.
Group balance sheet (FAS)
| EUR 1,000 | 31 Dec 2017 | 31 Dec 2016 |
| ASSETS | ||
| Fixed assets | ||
| Immaterial goods | ||
| Development expenses | 38 | |
| Goodwill | 5,362 | |
| Other long-term expenses | 93 | 48 |
| Material goods | ||
| Machinery and equipment | 348 | 163 |
| Other material goods | 41 | 16 |
| Investments | 551 | 511 |
| Fixed assets total | 6,433 | 738 |
| Current assets | ||
| Long-term receivables | ||
| Loan receivables | 15 | 42 |
| Short-term receivables | ||
| Accounts receivable | 8,786 | 2,878 |
| Loan receivables | 26 | 26 |
| Other receivables | 489 | 291 |
| Accrued income | 880 | 85 |
| Receivables total | 10,197 | 3,322 |
| Cash and cash equivalents | 12,657 | 3,595 |
| Current assets total | 22,854 | 6,917 |
| ASSETS TOTAL | 29,287 | 7,656 |
| EUR 1,000 | 31 Dec 2017 | 31 Dec 2016 |
| LIABILITIES | ||
| Equity | ||
| Share capital | 80 | 8 |
| Invested non-restricted equity fund | 11,459 | 34 |
| Profit/loss from the previous financial periods | 2,953 | 1,972 |
| Profit for the review period | 3,312 | 2,108 |
| Equity total | 17,804 | 4,122 |
| Depreciation difference | 8 | – |
| External capital | ||
| Long-term liabilities | ||
| Loans from financial institutions | 3,683 | – |
| Short-term liabilities | ||
| Loans from financial institutions | 1,105 | 62 |
| Advances received | 15 | 39 |
| Accounts payable | 1,589 | 685 |
| Other debts | 1,672 | 969 |
| Accrued expenses | 3,410 | 1,779 |
| Short-term liabilities total | 7,792 | 3,533 |
| External capital total | 11,475 | 3,533 |
| LIABILITIES TOTAL | 29,287 | 7,656 |
Group funding statement (FAS)
| EUR 1,000 | 1 Jan-31 Dec 2017 |
| Operating cash flow | |
| Profit/loss before extraordinary items | 4,187 |
| Correction items: | |
| Planned amortisations | 458 |
| Financial income and expenses | 1,172 |
| Cash flow before change in working capital | 5,817 |
| Change in working capital: | |
| Increase/decrease in short-term non-interest-bearing receivables | -4,694 |
| Increase/decrease in short-term non-interest-bearing debts | 1,147 |
| Operating cash flow before financial items and taxes | 2,270 |
| Interests and expenses paid from other operating funding costs | -1,168 |
| Other operating funding income | 0 |
| Direct taxes paid | -479 |
| Operating cash flow (A) | 623 |
| Investment cash flow: | |
| Investments in material and immaterial goods | -419 |
| Investments in subsidiary shares | -4,685 |
| Other investments | -50 |
| Investment cash flow (B) | -5,153 |
| Funding cash flow: | |
| Equity increase subject to a charge | 10,156 |
| Long-term loan withdrawals | 5,519 |
| Long-term loan repayments | -793 |
| Issued dividends and other profit distribution | -1,291 |
| Funding cash flow (C) | 13,592 |
| Change in funds (A + B + C) increase (+) / decrease (-) | 9,061 |
| Funds at the beginning of the financial period (1 Jan) | 3,595 |
| Funds at the end of the financial period (31 Dec) | 12,657 |
Change in group equity (FAS)
| EUR 1,000 | 2017 | 2016 |
| Restricted equity | 8 | 8 |
| Increases in share capital related to restructurings | 72 | – |
| Share capital at the end of the financial period | 80 | – |
| Restricted equity total | 80 | 8 |
| Non-restricted equity | ||
| Invested non-restricted equity fund at the beginning of the financial period | 34 | 34 |
| Primary offering | 10,156 | – |
| Correction items related to restructuring | 1,269 | – |
| Invested non-restricted equity fund at the end of the financial period | 11,459 | 34 |
| Profit from previous financial periods at the beginning of the period | 4,076 | 2,500 |
| Correction items related to restructuring | -72 | – |
| Dividend distribution | -1,052 | -528 |
| Profit from previous financial periods at the end of the period | 2,953 | 1,972 |
| Profit for the financial period | 3,312 | 2,108 |
| Non-restricted equity total | 17,724 | 4,114 |
| Equity total | 17,804 | 4,122 |
Group responsibilities
| EUR 1,000 | 31 Dec 2017 | 31 Dec 2016 |
| Rental liabilities for office facilities | ||
| Due during the next year | 1,640 | 977 |
| Due later | 3,413 | 2,558 |
| Total | 5,053 | 3,535 |
| Leasing liabilities | ||
| Due during the next year | 565 | 295 |
| Due later | 699 | 422 |
| Total | 1,264 | 717 |
| Other liabilities | ||
| Corporate cards | – | |
| Other collateral securities | – | |
| Corporate mortgages | 7,840 | 250 |
| Securities | – | |
| Collateral securities issued for others | – | |
| Security deposits | – | |
| Total | 7,840 | 250 |
| Loans from financial institutions | 4,788 | 62 |
Formulas
| Net sales growth | = ( | Net sales of the reporting period | -1) x 100 |
| Net sales of the reference period | |||
| EBITDA | = | Operating profit + depreciation and amortization | |
| EBITDA margin, % | = | Operating profit + depreciation and amortization | x 100 |
| Net sales | |||
| Operating profit before amortization of goodwill (EBITA) | = | Operating profit + amortization of goodwill | |
| Operating profit before amortization of goodwill (EBITA) margin, % | = | x 100 | |
| Operating profit + amortization of goodwill | |||
| Net sales | |||
| Adjusted profit for the period | = | Profit for the period + amortization of goodwill + extraordi- nary financial expenses | |
| Equity ratio, % | = | x 100 | |
| Shareholders’ equity | |||
| Balance sheet total – advances received | |||
| Net gearing, % | = | Long term loans from credit institutions + Short term loans from credit institutions – Cash in hand and at banks – ther rights of ownership under Non-current investments | x 100 |
| Shareholders’ equity | |||
| Return on equity (ROE), % | = | Profit for the period (annualized) | x 100 |
| Average shareholders’ equity | |||
| Return on investment (ROI), % | = | Profit before taxes (annualized) + financial income and expenses (annualized) | x 100 |
| Average shareholders’ equity + average interest-bearing debt | |||
| Earnings per share (EPS), undiluted, euro | = | Profit for the period | |
| Average number of shares outstanding during the period (adjusted for share split) | |||
| Adjusted earnings per share (adjusted EPS), undiluted, euro | = | Adjusted profit for the period | |
| Average number of shares outstanding during the period (adjusted for share split) | |||
Tampere, 15 February, 2018
Gofore Plc Board of Directors
Further enquiries: Timur Kärki, CEO, Gofore Plc tel. +358 (0)40 828 5886 timur.karki@gofore.com
Petteri Venola, CFO, Gofore Plc tel. +358 (0)400 805 487 petteri.venola@gofore.com
Certified Adviser Evli Bank Plc, tel. +358 (0)9 4766 9926
Gofore is a company specialising in digitalisation established in 2002. We offer modern services that help operators in the private and public sectors to move with the times. Our mission is to change the world for the better through digitalisation and by renewing the ways of working. Our services cover the entire value chain – from management consultation to service design and implementation as well as cloud services. Staying on top and ahead of the development requires us to be fast-paced, regenerative and competitive. We have proven expertise of this from over 16 years. Our operations are characterised by top expertise, alacrity and genuine interaction. We believe that we are the best partner to our clients on the path to digital change. Gofore currently employs some 380 people in Helsinki, Jyväskylä, Tampere, Swansea, Munich and Madrid. Gofore was chosen as the best workplace in Finland and the second best workplace in Europe in the Great Place to Work® 2017 survey. More information: www.gofore.com.