Kinnisvarakool: Kinnisvaramaakleri stardiprogramm
Kinnisvarakool & koolitus: Ehituslepingute sõlmimine, muutmine ja lõpetamine
Kinnisvarakool: Planeerimis-ehitusvaldkonna spetsialisti täiendõppeprogramm
Kinnisvarakool & koolitus: planeerimisseaduse ja ehitusseadustiku muudtaused

Merko Ehitus: 2020 9 months and III quarter consolidated unaudited interim report

Merko EhitusCOMMENTARY FROM MANAGEMENT

Merko Ehitus posted revenue of EUR 79.7 million and a net profit of EUR 4.9 million in the third quarter of 2020, the respective growth were 8.6% and 92%. The group’s 9-month revenue amounted to EUR 209 million and net profit to EUR 13.1 million. In 9 months of 2020, Merko sold 534 apartments.

The majority of group’s profit has come from the sale of apartments in previously launched projects. Merko sold the most apartments in Vilnius, where the good work done in the last couple of years has borne fruit. The share of apartment development in Merko’s business has grown – therefore, the quarterly results may vary considerably, depending on when the projects are finished.

In the first 9 months of 2020, Merko’s sales revenue in the area of real estate development grew more than three times compared to the same period in the preceding year, and the number of apartments sold increased more than 2.5 times. The largest apartment development projects include Uus-Veerenni, Lahekalda and Pikaliiva in Tallinn, Gaiļezers and Viesturdārzs in Riga, and Vilneles Slenis and Rinktinės Urban in Vilnius.

The majority of construction contracts concluded in 9 months are public procurements.  According to the management, there will be no increase in the orders in the Baltic construction market in the coming 12 months. The group’s companies concluded new contracts for EUR 248 million in the first 9 months of 2020 and for EUR 72.9 million in the third quarter. The largest of those were the establishment of the third stage of the Mustamäe medical campus of the North Estonia Medical Centre, the renovation of Nordic Hotel Forum and Tallink City Hotel in Estonia and the construction of the Orkla waffle and biscuit factory in Ādaži as well as a kindergarten in Salaspils, both in Latvia. As at the end of September, the group’s secured order book balance was EUR 251.2 million.

In the third quarter, the largest projects in progress were the Tallinn School of Music and Ballet, the Arte Gymnasium, Terminal D parking house at the Tallinn passenger port, a data centre in Harju County, the reconstruction of Aaspere-Haljala road section, and the design and construction of the infrastructure of the Republic of Estonia’s southeast land border. In Latvia, work continued on the school building and dormitory in Pinki and Lidl logistics centre as well as the reconstruction of the Riga Technical University Civil Engineering Faculty building. In Lithuania, the major ongoing projects included Hotel Neringa in Vilnius, wind park infrastructure facilities in Telšiai district, and, in Kaunas, the district police headquarter building and NATO barracks.

OVERVIEW OF THE III QUARTER AND 9 MONTHS RESULTS

PROFITABILITY
2020 9 months’ profit before tax was EUR 13.9 million and Q3 2020 was EUR 5.1 million (9M 2019: EUR 10.3 million and Q3 2019 was EUR 2.8 million), which brought the profit before tax margin to 6.6% (9M 2019: 4.5%).
Net profit attributable to equity holders of the parent in 9 months 2020 was EUR 13.1 million (9M 2019: EUR 7.0 million) and Q3 2020 net profit attributable to equity holders of the parent was EUR 4.9 million (Q3 2019: EUR 2.5 million). 9 months net profit margin was 6.2% (9M 2019: 3.1%). Compared to 9 months 2020, the net profitability of 2019 was influenced by, among other things, a significantly increased income tax expense: in Q2, the group’s income tax expense on paid dividends was EUR 2.7 million. In 2020, the group’s parent company has not paid dividends.

REVENUE
Q3 2020 revenue was EUR 79.7 million (Q3 2019: EUR 73.4 million) and 9 months’ revenue was EUR 209.5 million (9M 2019: EUR 227.6 million). 9 months’ revenue decreased by 8.0% compared to same period last year. The share of revenue earned outside Estonia in 9 months 2020 was 47.6% (9M 2019: 53.2%).

SECURED ORDER BOOK
As at 30 September 2020, the group’s secured order book was EUR 251.2 million (30 September 2019: EUR 152.2 million). In 9 months 2020, group companies signed new contracts in the amount of EUR 248.0 million (9M 2019: EUR 127.6 million). In Q3 2020, new contracts were signed in the amount of EUR 72.9 million (Q3 2019: EUR 41.6 million).

REAL ESTATE DEVELOPMENT
In 9 months 2020, the group sold a total of 534 apartments (incl. 3 apartments in a joint venture); in 9 months 2019, the group sold 206 apartments (incl. 36 apartments in a joint venture). The group earned a revenue of EUR 67.0 million from sale of own developed apartments in 9 months 2020 and EUR 20.2 million in 9 months 2019. In Q3 of 2020 a total of 165 apartments (incl. 1 apartment in a joint venture) were sold, compared to 106 apartments (incl. 3 apartments in a joint venture) in Q3 2019, and earned a revenue of EUR 21.0 million from sale of own developed apartments (Q3 2019: EUR 10.9 million).

CASH POSITION
At the end of the reporting period, the group had EUR 25.4 million in cash and cash equivalents, and equity of EUR 143.3 million (53.0% of total assets). Comparable figures as at 30 September 2019 were EUR 13.4 million and EUR 121.1 million (39.4% of total assets), respectively. As at 30 September 2020, the group’s net debt stood at EUR 25.2 million (30 September 2019: EUR 71.0 million).

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
unaudited
in thousand euros

2020
9 months
2019
9 months
2020
 III quarter
2019
 III quarter
2019
12 months
Revenue209,480227,62079,74773,418326,779
Cost of goods sold(184,268)(206,723)(71,018)(67,191)(291,958)
Gross profit25,21220,8978,7296,22734,821
      
Marketing expenses(3,157)(2,626)(1,284)(842)(4,260)
General and administrative expenses(8,148)(8,841)(2,755)(2,600)(12,988)
Other operating income1,7141,7405925102,983
Other operating expenses(1,316)(1,222)(64)(969)(1,318)
Operating profit14,3059,9485,2182,32619,238
Finance income/costs(432)363(122)4601,085
incl. finance income/costs from joint venture2048451126421,766
interest expense(530)(471)(200)(185)(656)
foreign exchange gain (loss)(12)(8)4
other financial income (expenses)(94)(11)(26)(1)(25)
Profit before tax13,87310,3115,0962,78620,323
Corporate income tax expense(1,227)(2,983)(441)(95)(3,833)
      
Net profit for financial year12,6467,3284,6552,69116,490
incl. net profit attributable to equity holders of the parent13,0717,0034,8962,55016,270
net profit attributable to non-controlling interest(425)325(241)141220
Other comprehensive income, which can subsequently be classified in the income statement     
Currency translation differences of foreign entities(117)(10)11(39)13
Comprehensive income for the period12,5297,3184,6662,65216,503
incl. net profit attributable to equity holders of the parent12,9397,0024,8952,52216,281
net profit attributable to non-controlling interest(410)316(229)130222
Earnings per share for profit attributable to equity holders of the parent (basic and diluted, in EUR)0.740.400.280.140.92

CONSOLIDATED STATEMENT OF FINANCIAL POSITION
unaudited
in thousand euros

30.09.202030.09.201931.12.2019
ASSETS
Current assets   
Cash and cash equivalents25,35313,35524,749
Trade and other receivables44,51872,28050,413
Prepaid corporate income tax9194104
Inventories153,433183,056166,226
 223,395268,785241,492
Non-current assets
Investments in joint venture2,7021,5772,498
Other long-term loans and receivables16,23810,59011,094
Investment property13,95514,07714,047
Property, plant and equipment13,15211,33611,919
Intangible assets664777777
46,71138,35740,335
TOTAL ASSETS270,106307,142281,827
LIABILITIES
Current liabilities
Borrowings24,22141,75020,725
Payables and prepayments60,91684,64369,585
Income tax liability1,325309812
Short-term provisions5,7757,6757,976
92,237134,37799,098
Non-current liabilities
Long-term borrowings26,36542,57143,001
Deferred income tax liability1,6351,5891,682
Other long-term payables2,7852,6533,491
30,78546,81348,174
TOTAL LIABILITIES123,022181,190147,272
EQUITY
Non-controlling interests3,8074,8934,217
Equity attributable to equity holders of the parent
Share capital7,9297,9297,929
Statutory reserve capital793793793
Currency translation differences(842)(722)(710)
Retained earnings135,397113,059122,326
143,277121,059130,338
TOTAL EQUITY147,084125,952134,555
TOTAL LIABILITIES AND EQUITY270,106307,142281,827
Kinnisvarakool: Kohaliku omavalitsuse õigused