Welcome!

Adobe Flex Authors: Matthew Lobas, PR.com Newswire, Shelly Palmer, Kevin Benedict

News Feed Item

Emakina Group: 3% Growth in Turnover in the Year 2013

BRUSSELS, March 14, 2014 /PRNewswire/ --

Emakina Group (Alternext Brussels: ALEMK) published its annual results for 2013 today. Consolidated sales rose by 2.7% compared with 2012. At the same time, earnings before interest, taxes, depreciation and amortisation (EBITDA) fell from 7.7% of total sales in 2012 to 6.1% in 2013. Finally, the consolidated net profit (excluding amortisation of goodwill) rose by 12% from EUR 1,052,780 in 2012 to EUR 1,176,999 in 2013. As in previous years, the Board of Directors is to put a proposal to the general meeting to be held on 22 April 2014 not to distribute a dividend so as to further support the development of the group.

Increase in sales outside Belgium of 22%

In 2013, Emakina Group sales amounted to EUR 50,117,336, compared with EUR 48,783,064 in 2012, up 3%. At constant scope, the level of sales was maintained in 2013.

The growth rate of activities in entities "outside Belgium" amounted to 22%. Meanwhile, the group's activity on the Belgian market has reached a stage of maturity given the significant level of its market share. Consequently, now more than ever European expansion remains a strategic priority for the group.  

It should be remembered that in October 2013, Emakina Group announced the takeover of 54.5% of the capital of the Dutch digital communication agency Relephant (through the holding company Den Gulden Winckel B.V). With a total staff of about 80 people at its Dutch branch, Emakina is becoming a leading agency in the Netherlands. After the takeover of the Merge Media agency earlier this year, Emakina is now present in Rotterdam, Amsterdam and The Hague. The subsidiary Relephant Turkey, with around 20 members of staff, has also become fully integrated into the scope of the Emakina group further to this transaction.  

In 2013, new national and international key accounts such as Air Canada, DG ECFIN (European Commission), i24News.tv, Lindemans, L'Oréal, Longines, Ogone, Oris, Rituals, Samsung Europe, Starwood Hotels & Resorts chose an Emakina Group agency as their communication partner.

Reduced operating profit (before amortisation) of 19%

Earnings before interest, taxes, depreciation and amortisation (EBITDA) contracted by 19% in absolute terms and as a percentage of total sales, falling from 7.7% in 2012 to 6.1% in 2013. At constant scope, the EBITDA fell from 7.7% of sales in 2012 to 5.6% of sales in 2013. This scope effect is reflected in the integration of the Dutch activities of Merge Media and the Relephant group, the positive effects of which can already be seen in the consolidated results of the last quarter of 2013.

The level of the EBITDA margin during the year 2013 may be explained by a number of factors:

  1. The acquisition of multiannual contracts on key accounts requires a great deal of effort from sales and marketing.
  2. The deferral of major projects impacted on resource scheduling in the first half of the year.
  3. The need to continue to invest in new, innovative skills.

Current earnings before amortisation of goodwill contracted by 12%

The current result (before amortisation of consolidation differences) fell by EUR 247,210 following the decline in the EBITDA, partially offset by the strong progress in the financial result due to the capital gain of EUR 700,000 on the disposal 45.5% of the capital of the Rotterdam subsidiary Emakina.NL.

Net profit of EUR 1,176,999 before amortisation of goodwill up 12%

The net result in 2013 (before amortisation of consolidation differences) rose by EUR 124,219 owing to lower tax charges and a relatively insignificant exceptional result in 2013. The amortisation of consolidation differences (imposed by Belgian accounting standards) had a negative impact on the net result of the company of EUR 1,028,432 for 2013. This element of Belgian accounting law, which imposes systematic amortisation, weighs significantly on the consolidated net result.

Compared with the end of 2012 and excluding the changes in the scope, the group's financial situation remained stable during 2013 thanks to a controlled level of financial debt, a stable working capital requirement and the availability of relevant and renewed credit lines.


Investments in innovation

In a competitive economic context, Emakina is continuing to invest in innovation in order to strengthen its service range and thus maintain its competitive advantage:

  1. The substantial investments made over the past few years in the social, mobile and integrated communication fields have made it possible to maintain growth in an economic context that continues to be difficult. The development in 2013 of expertise in commitment techniques related to "gamification" (with the support of Innoviris, the Brussels institute for research and innovation)  as well as a skills centre focusing on the Adobe "AEM" technological solution are part of this process.
  2. The acquisition of the Dutch group Relephant in October 2013 is also part of this desire to expand the range of services by offering strong expertise in the field of E-commerce.
  3. Supporting "CRM" solutions for "B2C" brands such as Samsung and Audi is another major area of development that enables them to create a direct marketing relationship through digital media.

Outlook for 2014

Emakina Group's management team expects growth to continue at a slightly higher rate to that of last year in 2014 on the basis of the commercial debt and the European expansion of the group.  

Auditor's report

The auditor has confirmed that his audit of the consolidated account is complete in terms of substance and has not revealed any significant adjustment which should be made to the accounting data given in the press release.

Belgian accounting standards

All the consolidated figures have been established in accordance with Belgian accounting standards (in particular as regards the mandatory amortisation of goodwill). These figures provide a summary of the financial results that will be presented in detail in the annual report available as of 1 April 2014.

Financial diary

Annual general meeting 2014: 22 April 2014 at 4.00 pm.

Annual report 2013: 1 April 2014

Publication of 2014 half-yearly results: 12 September 2014


                          CONSOLIDATED FIGURES 2013 - EMAKINA GROUP SA

                 CONSOLIDATED INCOME STATEMENT (EUR)*   31/12/2013  31/12/2012  31/12/2011

    SALES AND SERVICES                                  50,117,336  48,783,064  41,337,106
    Turnover                                            48,680,249  47,799,533  40,265,704
    Variations in contracts in progress                    298,779     612,880     452,051
    Capitalised production                                 110,489     204,530     241,097
    Other operating income                               1,027,819     166,121     378,254
    OPERATING CHARGES (BEFORE AMORTISATION)            -47,060,983 -45,027,552 -38,587,823
    Purchase of equipment and services linked to sales -24,146,466 -24,411,435 -21,129,943
    Remuneration, social security charges and pensions -23,048,167 -20,416,416 -17,339,864
    Other operating costs                                  133,650    -199,701    -118,016
    EARNINGS BEFORE INTEREST, DEPRECIATION AND
    AMORTISATION = EBITDA                                3,056,353   3,755,512   2,749,283
    DEPRECIATION AND AMORTISATION                       -1,340,574  -1,361,478    -843,072
    Amortisation of intangible and tangible fixed
    assets                                              -1,370,127  -1,114,995    -861,492
    Depreciation of trade receivables                       24,553    -258,414     -13,746
    Provisions for liabilities and charges                   5,000      11,931      32,166
    OPERATING PROFIT                                     1,715,779   2,394,034   1,906,211
    FINANCIAL RESULTS                                       81,283    -349,762    -324,140
    Financial income                                       754,798      77,064      74,884
    Financial charges                                     -673,515    -426,826    -399,024
    CURRENT PROFIT BEFORE AMORTISATION OF
    CONSOLIDATED DIFFERENCES                             1,797,062   2,044,272   1,582,071
    AMORTISATION OF GOODWILL**                          -1,028,432  -1,507,875  -1,561,061
    CURRENT PROFIT                                         768,630     536,397      21,010
    EXTRAORDINARY RESULTS                                  -43,782      42,971    -368,363
    RESULT BEFORE TAXES                                    724,848     579,368    -347,353
    DEFERRED TAXES                                         -11,193    -217,783    -260,837
    INCOME TAX                                            -550,762    -822,927    -228,112
    SHARE IN THE RESULTS OF COMPANIES IN
    CONSOLIDATION USING THE EQUITY METHOD                  -14,326       6,247           0
    NET PROFIT BEFORE AMORTISATION OF CONSOLIDATED
    DIFFERENCES.                                         1,176,999   1,052,780     724,759
    NET RESULTS                                            148,567    -455,095    -836,302

    A. Share of minority interests
                                                           193,264     -31,762      32,041
    B. Group share                                         -44,697    -423,333    -868,343


    DATA PER SHARE                                      31/12/2013  31/12/2012  31/12/2011


    NUMBER OF SHARES                                     3,844,061   3,833,739   3,833,739
    NUMBER OF SHARES AND WARRANTS                        3,995,211   4,041,959   4,097,089
    CURRENT RESULTS / SHARE (in EUR)                        0.1999      0.1399      0.0055
    CURRENT RESULTS/ SHARE AND WARRANT (in EUR)             0.1924      0.1327      0.0051
    GROUP SHARE / SHARE (in EUR)                           -0.0116     -0.1104     -0.2265
    GROUP SHARE / SHARE AND WARRANT (in EUR)               -0.0112     -0.1047     -0.2119
    NET RESULT / SHARE (in EUR)                             0.0386     -0.1187     -0.2181
    NET RESULT / SHARE AND WARRANT (in EUR)                 0.0372     -0.1126     -0.2119


* Drawn up in accordance with Belgian accounting standards.

** In accordance with the valuation rules, the consolidation differences (or goodwill) are amortised over eight years, irrespective of all consideration of any excess value in accordance with Belgian accounting standards.

The 2013 consolidated income statement covers 12 months of all the entities in the group except for Den Gulden Winckel BV, consolidated since 1 October 2013, or  the income statement for three months and Merge Media BV, consolidated since 1 July or the income statement for six months.

                 ASSETS (EUR) *                         31/12/2013  31/12/2012  31/12/2011


    FIXED ASSETS                                        11,171,038   9,518,823   8,873,387
    Formation expenses                                     297,600     177,960     269,914
    Intangible assets                                    2,038,425   2,001,937     836,213
    Consolidation differences                            7,084,341   5,880,872   6,438,421
    Tangible assets                                      1,484,521   1,244,679   1,088,537
    Fixed financial assets                                 266,151     213,375     240,302
    CURRENT ASSETS                                      22,450,532  20,878,538  20,442,876
    Stocks and contracts in progress                     4,486,882   4,413,093   3,616,979
    Deferred taxes                                          93,041     136,983     387,874
    Amounts receivable within one year                  13,845,816  14,221,489  13,826,031
    Current investments                                    305,890     395,890           0
    Cash at bank and in hand                             2,863,659   1,151,398   2,203,255
    Deferred charges and accrued income                    855,244     559,685     408,737
    TOTAL ASSETS                                        33,621,570  30,397,361  29,316,263

               LIABILITIES (EUR) *                      31/12/2013  31/12/2012  31/12/2011


    CAPITAL AND RESERVES                                10,266,607   9,665,965  10,097,133
    MINORITY INTERESTS                                     338,629       8,634       7,460
    PROVISIONS FOR LIABILITIES AND CHARGES                       0       5,000      16,932
    DEFERRED TAXES AND DEFERRED TAX LIABILITIES             44,645      77,394     110,502
    DEBTS                                               22,971,689  20,640,368  19,084,236
    Amounts payable after one year                       2,186,146   1,508,623     443,356
    Amounts payable within one year                     20,243,085  18,510,802  18,412,781
    Current portion of amounts payable after one year      889,396     604,125   1,215,005
    Financial debts                                      6,148,109   4,385,622   2,064,400
    Trade debts                                          3,964,507   3,555,991   4,723,962
    Advances received                                    3,420,199   3,573,594   4,953,413
    Taxes, wages and social security                     4,443,701   4,825,306   3,638,534
    Other debts                                          1,377,173   1,566,164   1,817,467
    Accrued charges and deferred income                    542,458     620,943     228,099
    TOTAL LIABILITIES                                   33,621,570  30,397,361  29,316,263


* Drawn up in accordance with Belgian accounting standards.

In accordance with the Alternext Brussels regulations, this annual press release is optional. This will be followed by the publication of the Emakina Group annual financial report 2013 which contains all the regulatory information. This report will be available on our website, http://www.emakina.com (section "Financial - Reports") as of 1 April 2014 in accordance with the legal provisions on this matter.

About the Emakina Group

Emakina is a European group of digital agencies that support their clients in maximising the opportunities of the new digital era. Its service portfolio is centred on five core activities: Integrated Communication, Web Building, Interactive Communication, Applications and Commerce. The group's agencies are Emakina (Brussels, Paris, Limoges, Amsterdam, Rotterdam, The Hague, Geneva and Izmir), Your Agency (Waterloo), Robert & Marien (Brussels), The Reference (Ghent) and Design is Dead (Antwerp).

Emakina's clients include many leading businesses, such as Audi, Baume & Mercier, Bavaria, BNP Paribas Fortis, Brussels Airlines, Caran d'Ache, Deutsche Bank, GDF Suez, Girard-Perregaux, i24News.tv, ING, Karl Lagerfeld, KPN, L'Oréal, Longines, Microsoft, Orange, Peugeot, Samsung Europe, Seat, SNCF, Thomas Cook, Volkswagen, and international institutions, such as the European Commission. The Emakina Group employs a staff of over 500 people, reported annual sales of €50.1 m in 2013 and is listed on Alternext of Euronext Brussels (mnemo: ALEMK - ISIN: BE0003843605). For more information visit: http://www.emakina.com

Emakina Group S.A.
Rue Middelbourg 64A
1170 Brussels
Belgium
VAT 0464.812.221
ISIN BE 0003843605
http://www.emakina.com

This regulatory information press release is a translation of the official French version.

 

More Stories By PR Newswire

Copyright © 2007 PR Newswire. All rights reserved. Republication or redistribution of PRNewswire content is expressly prohibited without the prior written consent of PRNewswire. PRNewswire shall not be liable for any errors or delays in the content, or for any actions taken in reliance thereon.

@ThingsExpo Stories
SYS-CON Events announced today that Mobile Create USA will exhibit at the Japan External Trade Organization (JETRO) Pavilion at SYS-CON's 21st International Cloud Expo®, which will take place on Oct 31 – Nov 2, 2017, at the Santa Clara Convention Center in Santa Clara, CA. Mobile Create USA Inc. is an MVNO-based business model that uses portable communication devices and cellular-based infrastructure in the development, sales, operation and mobile communications systems incorporating GPS capabi...
While some developers care passionately about how data centers and clouds are architected, for most, it is only the end result that matters. To the majority of companies, technology exists to solve a business problem, and only delivers value when it is solving that problem. 2017 brings the mainstream adoption of containers for production workloads. In his session at 21st Cloud Expo, Ben McCormack, VP of Operations at Evernote, will discuss how data centers of the future will be managed, how th...
There is huge complexity in implementing a successful digital business that requires efficient on-premise and cloud back-end infrastructure, IT and Internet of Things (IoT) data, analytics, Machine Learning, Artificial Intelligence (AI) and Digital Applications. In the data center alone, there are physical and virtual infrastructures, multiple operating systems, multiple applications and new and emerging business and technological paradigms such as cloud computing and XaaS. And then there are pe...
SYS-CON Events announced today that MIRAI Inc. will exhibit at the Japan External Trade Organization (JETRO) Pavilion at SYS-CON's 21st International Cloud Expo®, which will take place on Oct 31 – Nov 2, 2017, at the Santa Clara Convention Center in Santa Clara, CA. MIRAI Inc. are IT consultants from the public sector whose mission is to solve social issues by technology and innovation and to create a meaningful future for people.
SYS-CON Events announced today that Keisoku Research Consultant Co. will exhibit at the Japan External Trade Organization (JETRO) Pavilion at SYS-CON's 21st International Cloud Expo®, which will take place on Oct 31 – Nov 2, 2017, at the Santa Clara Convention Center in Santa Clara, CA. Keisoku Research Consultant, Co. offers research and consulting in a wide range of civil engineering-related fields from information construction to preservation of cultural properties. For more information, vi...
SYS-CON Events announced today that Massive Networks, that helps your business operate seamlessly with fast, reliable, and secure internet and network solutions, has been named "Exhibitor" of SYS-CON's 21st International Cloud Expo ®, which will take place on Oct 31 - Nov 2, 2017, at the Santa Clara Convention Center in Santa Clara, CA. As a premier telecommunications provider, Massive Networks is headquartered out of Louisville, Colorado. With years of experience under their belt, their team of...
SYS-CON Events announced today that Enroute Lab will exhibit at the Japan External Trade Organization (JETRO) Pavilion at SYS-CON's 21st International Cloud Expo®, which will take place on Oct 31 – Nov 2, 2017, at the Santa Clara Convention Center in Santa Clara, CA. Enroute Lab is an industrial design, research and development company of unmanned robotic vehicle system. For more information, please visit http://elab.co.jp/.
SYS-CON Events announced today that Ryobi Systems will exhibit at the Japan External Trade Organization (JETRO) Pavilion at SYS-CON's 21st International Cloud Expo®, which will take place on Oct 31 – Nov 2, 2017, at the Santa Clara Convention Center in Santa Clara, CA. Ryobi Systems Co., Ltd., as an information service company, specialized in business support for local governments and medical industry. We are challenging to achive the precision farming with AI. For more information, visit http:...
What is the best strategy for selecting the right offshore company for your business? In his session at 21st Cloud Expo, Alan Winters, U.S. Head of Business Development at MobiDev, will discuss the things to look for - positive and negative - in evaluating your options. He will also discuss how to maximize productivity with your offshore developers. Before you start your search, clearly understand your business needs and how that impacts software choices.
Real IoT production deployments running at scale are collecting sensor data from hundreds / thousands / millions of devices. The goal is to take business-critical actions on the real-time data and find insights from stored datasets. In his session at @ThingsExpo, John Walicki, Watson IoT Developer Advocate at IBM Cloud, will provide a fast-paced developer journey that follows the IoT sensor data from generation, to edge gateway, to edge analytics, to encryption, to the IBM Bluemix cloud, to Wa...
SYS-CON Events announced today that Fusic will exhibit at the Japan External Trade Organization (JETRO) Pavilion at SYS-CON's 21st International Cloud Expo®, which will take place on Oct 31 – Nov 2, 2017, at the Santa Clara Convention Center in Santa Clara, CA. Fusic Co. provides mocks as virtual IoT devices. You can customize mocks, and get any amount of data at any time in your test. For more information, visit https://fusic.co.jp/english/.
SYS-CON Events announced today that B2Cloud will exhibit at SYS-CON's 21st International Cloud Expo®, which will take place on Oct 31 – Nov 2, 2017, at the Santa Clara Convention Center in Santa Clara, CA. B2Cloud specializes in IoT devices for preventive and predictive maintenance in any kind of equipment retrieving data like Energy consumption, working time, temperature, humidity, pressure, etc.
SYS-CON Events announced today that NetApp has been named “Bronze Sponsor” of SYS-CON's 21st International Cloud Expo®, which will take place on Oct 31 – Nov 2, 2017, at the Santa Clara Convention Center in Santa Clara, CA. NetApp is the data authority for hybrid cloud. NetApp provides a full range of hybrid cloud data services that simplify management of applications and data across cloud and on-premises environments to accelerate digital transformation. Together with their partners, NetApp em...
Elon Musk is among the notable industry figures who worries about the power of AI to destroy rather than help society. Mark Zuckerberg, on the other hand, embraces all that is going on. AI is most powerful when deployed across the vast networks being built for Internets of Things in the manufacturing, transportation and logistics, retail, healthcare, government and other sectors. Is AI transforming IoT for the good or the bad? Do we need to worry about its potential destructive power? Or will we...
SYS-CON Events announced today that SIGMA Corporation will exhibit at the Japan External Trade Organization (JETRO) Pavilion at SYS-CON's 21st International Cloud Expo®, which will take place on Oct 31 – Nov 2, 2017, at the Santa Clara Convention Center in Santa Clara, CA. uLaser flow inspection device from the Japanese top share to Global Standard! Then, make the best use of data to flip to next page. For more information, visit http://www.sigma-k.co.jp/en/.
Agile has finally jumped the technology shark, expanding outside the software world. Enterprises are now increasingly adopting Agile practices across their organizations in order to successfully navigate the disruptive waters that threaten to drown them. In our quest for establishing change as a core competency in our organizations, this business-centric notion of Agile is an essential component of Agile Digital Transformation. In the years since the publication of the Agile Manifesto, the conn...
SYS-CON Events announced today that Nihon Micron will exhibit at the Japan External Trade Organization (JETRO) Pavilion at SYS-CON's 21st International Cloud Expo®, which will take place on Oct 31 – Nov 2, 2017, at the Santa Clara Convention Center in Santa Clara, CA. Nihon Micron Co., Ltd. strives for technological innovation to establish high-density, high-precision processing technology for providing printed circuit board and metal mount RFID tags used for communication devices. For more inf...
SYS-CON Events announced today that Suzuki Inc. will exhibit at the Japan External Trade Organization (JETRO) Pavilion at SYS-CON's 21st International Cloud Expo®, which will take place on Oct 31 – Nov 2, 2017, at the Santa Clara Convention Center in Santa Clara, CA. Suzuki Inc. is a semiconductor-related business, including sales of consuming parts, parts repair, and maintenance for semiconductor manufacturing machines, etc. It is also a health care business providing experimental research for...
SYS-CON Events announced today that Daiya Industry will exhibit at the Japan External Trade Organization (JETRO) Pavilion at SYS-CON's 21st International Cloud Expo®, which will take place on Oct 31 – Nov 2, 2017, at the Santa Clara Convention Center in Santa Clara, CA. Daiya Industry specializes in orthotic support systems and assistive devices with pneumatic artificial muscles in order to contribute to an extended healthy life expectancy. For more information, please visit https://www.daiyak...
The Internet giants are fully embracing AI. All the services they offer to their customers are aimed at drawing a map of the world with the data they get. The AIs from these companies are used to build disruptive approaches that cannot be used by established enterprises, which are threatened by these disruptions. However, most leaders underestimate the effect this will have on their businesses. In his session at 21st Cloud Expo, Rene Buest, Director Market Research & Technology Evangelism at Ara...