By Helgi Library - April 2, 2020
BURDA Praha's total assets reached CZK 214 mil at the end of 2015, down 4.41% compared to the previous year. Curre...
Profit Statement | 2013 | 2014 | 2015 | |
Sales | CZK mil | 365 | 721 | 630 |
Gross Profit | CZK mil | 79.6 | 173 | 124 |
EBITDA | CZK mil | -18.3 | 15.6 | 1.72 |
EBIT | CZK mil | -23.0 | 6.75 | -5.66 |
Financing Cost | CZK mil | 1.79 | 1.96 | 1.18 |
Pre-Tax Profit | CZK mil | -24.8 | 8.54 | -6.84 |
Net Profit | CZK mil | -24.8 | 8.41 | -5.59 |
Balance Sheet | 2013 | 2014 | 2015 | |
Total Assets | CZK mil | 112 | 224 | 214 |
Non-Current Assets | CZK mil | 20.4 | 31.5 | 27.9 |
Current Assets | CZK mil | 82.8 | 187 | 180 |
Working Capital | CZK mil | 24.7 | 98.4 | 97.2 |
Shareholders' Equity | CZK mil | -24.3 | 6.62 | 1.03 |
Liabilities | CZK mil | 137 | 217 | 213 |
Total Debt | CZK mil | 27.5 | 40.3 | 47.1 |
Net Debt | CZK mil | 25.4 | 36.3 | 46.6 |
Ratios | 2013 | 2014 | 2015 | |
ROE | % | 208 | -95.2 | -146 |
ROCE | % | -43.6 | 9.61 | -4.39 |
Gross Margin | % | 21.8 | 24.0 | 19.7 |
EBITDA Margin | % | -5.01 | 2.17 | 0.273 |
EBIT Margin | % | -6.32 | 0.937 | -0.898 |
Net Margin | % | -6.79 | 1.17 | -0.887 |
Net Debt/EBITDA | -1.39 | 2.33 | 27.1 | |
Net Debt/Equity | -1.04 | 5.49 | 45.5 | |
Cost of Financing | % | 6.59 | 5.77 | 2.70 |
Cash Flow | 2013 | 2014 | 2015 | |
Cash Conversion Cycle | days | 13.3 | 42.0 | 49.9 |
Cash Earnings | CZK mil | -20.0 | 17.3 | 1.79 |
Get all company financials in excel:
summary | Unit | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
income statement | ||||||||||
Sales | CZK mil | ... | ... | 478 | 504 | 460 | 426 | 365 | ||
Gross Profit | CZK mil | ... | ... | 109 | 122 | 96.1 | 93.4 | 79.6 | ||
EBIT | CZK mil | ... | ... | -3.94 | -5.39 | -8.24 | -12.2 | -23.0 | ||
Net Profit | CZK mil | ... | ... | -3.27 | -7.54 | -10.3 | -13.9 | -24.8 | ||
ROE | % | ... | ... | -7.03 | -21.2 | -52.7 | -187 | 208 | ||
EBIT Margin | % | ... | ... | -0.824 | -1.07 | -1.79 | -2.86 | -6.32 | ||
Net Margin | % | ... | ... | -0.683 | -1.50 | -2.23 | -3.26 | -6.79 | ||
Employees | ... | 135 | 132 | 130 | 124 | 120 | ||||
balance sheet | ||||||||||
Total Assets | CZK mil | 157 | 146 | 139 | 113 | 112 | ||||
Non-Current Assets | CZK mil | 24.8 | 21.1 | 22.1 | 24.3 | 20.4 | ||||
Current Assets | CZK mil | 127 | 119 | 106 | 78.8 | 82.8 | ||||
Shareholders' Equity | CZK mil | ... | ... | 46.5 | 24.6 | 14.3 | 0.481 | -24.3 | ||
Liabilities | CZK mil | ... | ... | 111 | 121 | 124 | 113 | 137 | ||
Non-Current Liabilities | CZK mil | 0 | 0 | 0 | 0 | 0 | ||||
Current Liabilities | CZK mil | 32.7 | 36.6 | 37.6 | 65.2 | 89.8 | ||||
Net Debt/EBITDA | ... | ... | -7.40 | 4.37 | -6.82 | -3.81 | -1.39 | |||
Net Debt/Equity | ... | ... | -0.372 | 0.150 | 1.19 | 53.4 | -1.04 | |||
Cost of Financing | % | ... | ... | ... | 36.1 | 9.93 | -9.50 | 6.59 |
income statement | Unit | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
income statement | ||||||||||
Sales | CZK mil | ... | ... | 478 | 504 | 460 | 426 | 365 | ||
Cost of Goods & Services | CZK mil | ... | ... | 370 | 382 | 364 | 332 | 285 | ||
Gross Profit | CZK mil | ... | ... | 109 | 122 | 96.1 | 93.4 | 79.6 | ||
Staff Cost | CZK mil | ... | ... | 94.1 | 96.4 | 96.5 | 94.7 | 90.7 | ||
Other Cost | CZK mil | ... | ... | 12.2 | 24.6 | 2.08 | 5.44 | 7.15 | ||
EBITDA | CZK mil | ... | ... | 2.33 | 0.847 | -2.51 | -6.74 | -18.3 | ||
Depreciation | CZK mil | ... | ... | 6.27 | 6.23 | 5.73 | 5.45 | 4.77 | ||
EBIT | CZK mil | ... | ... | -3.94 | -5.39 | -8.24 | -12.2 | -23.0 | ||
Financing Cost | CZK mil | ... | ... | -4.35 | 0.822 | 1.19 | -2.19 | 1.79 | ||
Extraordinary Cost | CZK mil | ... | ... | 0 | -0.658 | 0 | 0 | 0 | ||
Pre-Tax Profit | CZK mil | ... | ... | 0.414 | -5.55 | -9.42 | -10.00 | -24.8 | ||
Tax | CZK mil | ... | ... | 3.68 | 1.33 | 0.845 | 3.86 | -0.054 | ||
Minorities | CZK mil | ... | ... | 0 | 0 | 0 | 0 | 0 | ||
Net Profit | CZK mil | ... | ... | -3.27 | -7.54 | -10.3 | -13.9 | -24.8 | ||
growth rates | ||||||||||
Total Revenue Growth | % | ... | ... | ... | 5.35 | -8.76 | -7.42 | -14.3 | ||
Operating Cost Growth | % | ... | ... | ... | 13.9 | -18.5 | 1.60 | -2.31 | ||
EBITDA Growth | % | ... | ... | ... | -63.7 | -396 | 169 | 171 | ||
EBIT Growth | % | ... | ... | ... | 36.7 | 52.9 | 48.0 | 89.1 | ||
Pre-Tax Profit Growth | % | ... | ... | ... | -1,441 | 69.8 | 6.09 | 148 | ||
Net Profit Growth | % | ... | ... | ... | 131 | 36.2 | 35.0 | 78.7 | ||
ratios | ||||||||||
ROE | % | ... | ... | -7.03 | -21.2 | -52.7 | -187 | 208 | ||
ROCE | % | ... | ... | -3.20 | -7.60 | -11.0 | -17.9 | -43.6 | ||
Gross Margin | % | ... | ... | 22.7 | 24.2 | 20.9 | 22.0 | 21.8 | ||
EBITDA Margin | % | ... | ... | 0.488 | 0.168 | -0.546 | -1.58 | -5.01 | ||
EBIT Margin | % | ... | ... | -0.824 | -1.07 | -1.79 | -2.86 | -6.32 | ||
Net Margin | % | ... | ... | -0.683 | -1.50 | -2.23 | -3.26 | -6.79 | ||
Cost of Financing | % | ... | ... | ... | 36.1 | 9.93 | -9.50 | 6.59 | ||
Net Debt/EBITDA | ... | ... | -7.40 | 4.37 | -6.82 | -3.81 | -1.39 |
balance sheet | Unit | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
balance sheet | ||||||||||
Non-Current Assets | CZK mil | 24.8 | 21.1 | 22.1 | 24.3 | 20.4 | ||||
Property, Plant & Equipment | CZK mil | 11.5 | 8.58 | 9.29 | 8.46 | 5.24 | ||||
Intangible Assets | CZK mil | 3.28 | 2.53 | 2.84 | 2.09 | 1.41 | ||||
Current Assets | CZK mil | 127 | 119 | 106 | 78.8 | 82.8 | ||||
Inventories | CZK mil | 1.08 | 1.51 | 0.435 | 0.503 | 2.26 | ||||
Receivables | CZK mil | 90.0 | 99.3 | 86.8 | 64.6 | 65.8 | ||||
Cash & Cash Equivalents | CZK mil | 17.3 | 0.850 | 2.25 | 1.07 | 2.13 | ||||
Total Assets | CZK mil | 157 | 146 | 139 | 113 | 112 | ||||
Shareholders' Equity | CZK mil | ... | ... | 46.5 | 24.6 | 14.3 | 0.481 | -24.3 | ||
Of Which Minority Interest | CZK mil | ... | ... | 0 | 0 | 0 | 0 | 0 | ||
Liabilities | CZK mil | ... | ... | 111 | 121 | 124 | 113 | 137 | ||
Non-Current Liabilities | CZK mil | 0 | 0 | 0 | 0 | 0 | ||||
Long-Term Debt | CZK mil | 0 | 0 | 0 | 0 | 0 | ||||
Deferred Tax Liabilities | CZK mil | 0 | 0 | 0 | 0 | 0 | ||||
Current Liabilities | CZK mil | 32.7 | 36.6 | 37.6 | 65.2 | 89.8 | ||||
Short-Term Debt | CZK mil | 0 | 4.55 | 19.4 | 26.7 | 27.5 | ||||
Trade Payables | CZK mil | 18.0 | 21.4 | 23.1 | 21.0 | 43.3 | ||||
Provisions | CZK mil | 24.5 | 31.9 | 24.1 | 0.406 | 0.451 | ||||
Equity And Liabilities | CZK mil | 157 | 146 | 139 | 113 | 112 | ||||
growth rates | ||||||||||
Total Asset Growth | % | ... | -8.94 | -7.00 | -5.12 | -18.4 | -0.591 | |||
Shareholders' Equity Growth | % | ... | ... | ... | -47.1 | -41.7 | -96.6 | -5,151 | ||
Net Debt Growth | % | ... | -3.52 | -121 | 362 | 50.1 | -1.09 | |||
Total Debt Growth | % | ... | ... | ... | 325 | 38.2 | 2.93 | |||
ratios | ||||||||||
Total Debt | CZK mil | 0 | 4.55 | 19.4 | 26.7 | 27.5 | ||||
Net Debt | CZK mil | -17.3 | 3.70 | 17.1 | 25.7 | 25.4 | ||||
Working Capital | CZK mil | 73.1 | 79.4 | 64.1 | 44.1 | 24.7 | ||||
Capital Employed | CZK mil | 98.0 | 100 | 86.2 | 68.4 | 45.2 | ||||
Net Debt/Equity | ... | ... | -0.372 | 0.150 | 1.19 | 53.4 | -1.04 | |||
Cost of Financing | % | ... | ... | ... | 36.1 | 9.93 | -9.50 | 6.59 |
cash flow | Unit | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
cash flow | ||||||||||
Net Profit | CZK mil | ... | ... | -3.27 | -7.54 | -10.3 | -13.9 | -24.8 | ||
Depreciation | CZK mil | ... | ... | 6.27 | 6.23 | 5.73 | 5.45 | 4.77 | ||
ratios | ||||||||||
Days Sales Outstanding | days | ... | ... | 68.7 | 71.9 | 68.9 | 55.4 | 65.8 | ||
Days Sales Of Inventory | days | ... | ... | 1.07 | 1.44 | 0.437 | 0.553 | 2.90 | ||
Days Payable Outstanding | days | ... | ... | 17.8 | 20.5 | 23.2 | 23.1 | 55.5 | ||
Cash Conversion Cycle | days | ... | ... | 52.0 | 52.9 | 46.2 | 32.9 | 13.3 | ||
Cash Earnings | CZK mil | ... | ... | 3.01 | -1.31 | -4.54 | -8.41 | -20.0 |
other data | Unit | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
other data | ||||||||||
ROA | % | ... | ... | -1.98 | -4.97 | -7.21 | -11.0 | -22.0 | ||
Gross Margin | % | ... | ... | 22.7 | 24.2 | 20.9 | 22.0 | 21.8 | ||
Employees | ... | 135 | 132 | 130 | 124 | 120 | ||||
Cost Per Employee | USD per month | ... | ... | 3,048 | 3,185 | 3,494 | 3,242 | 3,219 | ||
Cost Per Employee (Local Currency) | CZK per month | ... | ... | 58,083 | 60,863 | 61,798 | 63,414 | 62,977 | ||
Staff Cost (As % Of Total Cost) | % | ... | ... | 19.5 | 18.9 | 20.6 | 21.6 | 23.4 | ||
Effective Tax Rate | % | ... | ... | 889 | -24.0 | -8.97 | -38.6 | 0.217 |
Get all company financials in excel:
Burda Praha spol. s r.o. is a Czech Republic-based company which offers publishing services and operates a magazine under the name Joy. Burda Praha spol. s r.o. was founded in 1999 and is based in Prague, Czech Republic.
BURDA Praha has been growing its sales by a year on average in the last 5 years. EBITDA has grown by 0% during that time to total of in 2015, or of sales. That’s compared to % average margin seen in last five years.
The company netted in 2015 implying ROE of and ROCE of . Again, the average figures were % and %, respectively when looking at the previous 5 years.
BURDA Praha’s net debt amounted to at the end of 2015, or of equity. When compared to EBITDA, net debt was x, up when compared to average of x seen in the last 5 years.