Click here to close now.


Adobe Flex Authors: Matthew Lobas, 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),, 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
    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
    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
    CONSOLIDATION USING THE EQUITY METHOD                  -14,326       6,247           0
    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, (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,, 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:

Emakina Group S.A.
Rue Middelbourg 64A
1170 Brussels
VAT 0464.812.221
ISIN BE 0003843605

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


SOURCE Emakina Group

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
Today air travel is a minefield of delays, hassles and customer disappointment. Airlines struggle to revitalize the experience. GE and M2Mi will demonstrate practical examples of how IoT solutions are helping airlines bring back personalization, reduce trip time and improve reliability. In their session at @ThingsExpo, Shyam Varan Nath, Principal Architect with GE, and Dr. Sarah Cooper, M2Mi’s VP Business Development and Engineering, explored the IoT cloud-based platform technologies driving this change including privacy controls, data transparency and integration of real time context with p...
The Internet of Things (IoT) is growing rapidly by extending current technologies, products and networks. By 2020, Cisco estimates there will be 50 billion connected devices. Gartner has forecast revenues of over $300 billion, just to IoT suppliers. Now is the time to figure out how you’ll make money – not just create innovative products. With hundreds of new products and companies jumping into the IoT fray every month, there’s no shortage of innovation. Despite this, McKinsey/VisionMobile data shows "less than 10 percent of IoT developers are making enough to support a reasonably sized team....
Just over a week ago I received a long and loud sustained applause for a presentation I delivered at this year’s Cloud Expo in Santa Clara. I was extremely pleased with the turnout and had some very good conversations with many of the attendees. Over the next few days I had many more meaningful conversations and was not only happy with the results but also learned a few new things. Here is everything I learned in those three days distilled into three short points.
DevOps is about increasing efficiency, but nothing is more inefficient than building the same application twice. However, this is a routine occurrence with enterprise applications that need both a rich desktop web interface and strong mobile support. With recent technological advances from Isomorphic Software and others, rich desktop and tuned mobile experiences can now be created with a single codebase – without compromising functionality, performance or usability. In his session at DevOps Summit, Charles Kendrick, CTO and Chief Architect at Isomorphic Software, demonstrated examples of com...
As organizations realize the scope of the Internet of Things, gaining key insights from Big Data, through the use of advanced analytics, becomes crucial. However, IoT also creates the need for petabyte scale storage of data from millions of devices. A new type of Storage is required which seamlessly integrates robust data analytics with massive scale. These storage systems will act as “smart systems” provide in-place analytics that speed discovery and enable businesses to quickly derive meaningful and actionable insights. In his session at @ThingsExpo, Paul Turner, Chief Marketing Officer at...
In his keynote at @ThingsExpo, Chris Matthieu, Director of IoT Engineering at Citrix and co-founder and CTO of Octoblu, focused on building an IoT platform and company. He provided a behind-the-scenes look at Octoblu’s platform, business, and pivots along the way (including the Citrix acquisition of Octoblu).
In his General Session at 17th Cloud Expo, Bruce Swann, Senior Product Marketing Manager for Adobe Campaign, explored the key ingredients of cross-channel marketing in a digital world. Learn how the Adobe Marketing Cloud can help marketers embrace opportunities for personalized, relevant and real-time customer engagement across offline (direct mail, point of sale, call center) and digital (email, website, SMS, mobile apps, social networks, connected objects).
The Internet of Everything is re-shaping technology trends–moving away from “request/response” architecture to an “always-on” Streaming Web where data is in constant motion and secure, reliable communication is an absolute necessity. As more and more THINGS go online, the challenges that developers will need to address will only increase exponentially. In his session at @ThingsExpo, Todd Greene, Founder & CEO of PubNub, exploreed the current state of IoT connectivity and review key trends and technology requirements that will drive the Internet of Things from hype to reality.
Two weeks ago (November 3-5), I attended the Cloud Expo Silicon Valley as a speaker, where I presented on the security and privacy due diligence requirements for cloud solutions. Cloud security is a topical issue for every CIO, CISO, and technology buyer. Decision-makers are always looking for insights on how to mitigate the security risks of implementing and using cloud solutions. Based on the presentation topics covered at the conference, as well as the general discussions heard between sessions, I wanted to share some of my observations on emerging trends. As cyber security serves as a fou...
We all know that data growth is exploding and storage budgets are shrinking. Instead of showing you charts on about how much data there is, in his General Session at 17th Cloud Expo, Scott Cleland, Senior Director of Product Marketing at HGST, showed how to capture all of your data in one place. After you have your data under control, you can then analyze it in one place, saving time and resources.
With all the incredible momentum behind the Internet of Things (IoT) industry, it is easy to forget that not a single CEO wakes up and wonders if “my IoT is broken.” What they wonder is if they are making the right decisions to do all they can to increase revenue, decrease costs, and improve customer experience – effectively the same challenges they have always had in growing their business. The exciting thing about the IoT industry is now these decisions can be better, faster, and smarter. Now all corporate assets – people, objects, and spaces – can share information about themselves and thei...
The cloud. Like a comic book superhero, there seems to be no problem it can’t fix or cost it can’t slash. Yet making the transition is not always easy and production environments are still largely on premise. Taking some practical and sensible steps to reduce risk can also help provide a basis for a successful cloud transition. A plethora of surveys from the likes of IDG and Gartner show that more than 70 percent of enterprises have deployed at least one or more cloud application or workload. Yet a closer inspection at the data reveals less than half of these cloud projects involve production...
Continuous processes around the development and deployment of applications are both impacted by -- and a benefit to -- the Internet of Things trend. To help better understand the relationship between DevOps and a plethora of new end-devices and data please welcome Gary Gruver, consultant, author and a former IT executive who has led many large-scale IT transformation projects, and John Jeremiah, Technology Evangelist at Hewlett Packard Enterprise (HPE), on Twitter at @j_jeremiah. The discussion is moderated by me, Dana Gardner, Principal Analyst at Interarbor Solutions.
Discussions of cloud computing have evolved in recent years from a focus on specific types of cloud, to a world of hybrid cloud, and to a world dominated by the APIs that make today's multi-cloud environments and hybrid clouds possible. In this Power Panel at 17th Cloud Expo, moderated by Conference Chair Roger Strukhoff, panelists addressed the importance of customers being able to use the specific technologies they need, through environments and ecosystems that expose their APIs to make true change and transformation possible.
Too often with compelling new technologies market participants become overly enamored with that attractiveness of the technology and neglect underlying business drivers. This tendency, what some call the “newest shiny object syndrome” is understandable given that virtually all of us are heavily engaged in technology. But it is also mistaken. Without concrete business cases driving its deployment, IoT, like many other technologies before it, will fade into obscurity.
Microservices are a very exciting architectural approach that many organizations are looking to as a way to accelerate innovation. Microservices promise to allow teams to move away from monolithic "ball of mud" systems, but the reality is that, in the vast majority of organizations, different projects and technologies will continue to be developed at different speeds. How to handle the dependencies between these disparate systems with different iteration cycles? Consider the "canoncial problem" in this scenario: microservice A (releases daily) depends on a couple of additions to backend B (re...
The Internet of Things is clearly many things: data collection and analytics, wearables, Smart Grids and Smart Cities, the Industrial Internet, and more. Cool platforms like Arduino, Raspberry Pi, Intel's Galileo and Edison, and a diverse world of sensors are making the IoT a great toy box for developers in all these areas. In this Power Panel at @ThingsExpo, moderated by Conference Chair Roger Strukhoff, panelists discussed what things are the most important, which will have the most profound effect on the world, and what should we expect to see over the next couple of years.
Container technology is shaping the future of DevOps and it’s also changing the way organizations think about application development. With the rise of mobile applications in the enterprise, businesses are abandoning year-long development cycles and embracing technologies that enable rapid development and continuous deployment of apps. In his session at DevOps Summit, Kurt Collins, Developer Evangelist at, examined how Docker has evolved into a highly effective tool for application delivery by allowing increasingly popular Mobile Backend-as-a-Service (mBaaS) platforms to quickly crea...
Growth hacking is common for startups to make unheard-of progress in building their business. Career Hacks can help Geek Girls and those who support them (yes, that's you too, Dad!) to excel in this typically male-dominated world. Get ready to learn the facts: Is there a bias against women in the tech / developer communities? Why are women 50% of the workforce, but hold only 24% of the STEM or IT positions? Some beginnings of what to do about it! In her Day 2 Keynote at 17th Cloud Expo, Sandy Carter, IBM General Manager Cloud Ecosystem and Developers, and a Social Business Evangelist, wil...
PubNub has announced the release of BLOCKS, a set of customizable microservices that give developers a simple way to add code and deploy features for realtime apps.PubNub BLOCKS executes business logic directly on the data streaming through PubNub’s network without splitting it off to an intermediary server controlled by the customer. This revolutionary approach streamlines app development, reduces endpoint-to-endpoint latency, and allows apps to better leverage the enormous scalability of PubNub’s Data Stream Network.