{"id":1134,"date":"2020-06-04T16:01:43","date_gmt":"2020-06-04T13:01:43","guid":{"rendered":"https:\/\/ekspress.macaw.ee\/investors\/financial-indicators\/"},"modified":"2025-11-04T13:08:09","modified_gmt":"2025-11-04T11:08:09","slug":"financial-indicators","status":"publish","type":"page","link":"https:\/\/www.egrupp.ee\/en\/investors\/financial-indicators\/","title":{"rendered":"Financial Indicators"},"content":{"rendered":"","protected":false},"excerpt":{"rendered":"","protected":false},"author":11,"featured_media":0,"parent":1123,"menu_order":2,"comment_status":"closed","ping_status":"closed","template":"","meta":{"footnotes":""},"class_list":["post-1134","page","type-page","status-publish","hentry"],"acf":{"page_content_title":"Key financial indicators and ratios in 2020-2024","page_content_logo":false,"blocks":[{"acf_fc_layout":"blocks_table","title":"","table":{"header":[{"c":"Financial ratios (%)"},{"c":"31.12.2024"},{"c":"31.12.2023"},{"c":"31.12.2022"},{"c":"31.12.2021"},{"c":"31.12.2020"}],"caption":false,"body":[[{"c":"Equity ratio (%)"},{"c":"51%"},{"c":"53%"},{"c":"56%"},{"c":"57%"},{"c":"58%"}],[{"c":"Debt to equity ratio (%)"},{"c":"49%"},{"c":"46%"},{"c":"46%"},{"c":"41%"},{"c":"41%"}],[{"c":"Debt to capital ratio (%)"},{"c":"25%"},{"c":"23%"},{"c":"24%"},{"c":"17%"},{"c":"23%"}],[{"c":"Total debt\/EBITDA ratio"},{"c":"2.67"},{"c":"2.56"},{"c":"2.85"},{"c":"2.70"},{"c":"3.17*"}],[{"c":"Liquidity ratio"},{"c":"0.74"},{"c":"0.84"},{"c":"0.87"},{"c":"0.98"},{"c":"0.98"}]]},"table_class":"pink-header-striped financial-indicators-table"},{"acf_fc_layout":"blocks_text","text":"<p><em>* For 2020 total debt\/EBITDA ratio is calculated on the basis of EBITDA, which also includes EBITDA from discontinued operations.<\/em><\/p>\n"},{"acf_fc_layout":"blocks_table","title":"Consolidated statement of comprehensive income","table":{"use_header":true,"header":[{"c":"(EUR thousand)"},{"c":"2024\n"},{"c":"2023"},{"c":"2022"},{"c":"2021"},{"c":"2020"}],"caption":false,"body":[[{"c":"Continuing operations"},{"c":""},{"c":""},{"c":""},{"c":""},{"c":""}],[{"c":"Sales revenue"},{"c":"76 170"},{"c":"73 086"},{"c":"\n64 141"},{"c":"53 516"},{"c":"44 514"}],[{"c":"Cost of sales"},{"c":"(58 209)"},{"c":"(55 046)"},{"c":"(48 185)"},{"c":"(39 674)"},{"c":"(34 014)"}],[{"c":"Gross profit"},{"c":"17 961"},{"c":"18 040"},{"c":"15 956"},{"c":"13 842"},{"c":"10 501"}],[{"c":"Other income"},{"c":"959"},{"c":"581"},{"c":"789"},{"c":"929"},{"c":"1 691"}],[{"c":"Marketing expenses"},{"c":"(3 369)"},{"c":"(2 803)"},{"c":"(2 979)"},{"c":"(2 359)"},{"c":"(1 905)"}],[{"c":"Administrative expenses"},{"c":"(10 530)"},{"c":"(9 582)"},{"c":"(8 823)"},{"c":"(7 435)"},{"c":"(6 930)"}],[{"c":"Other expenses"},{"c":"(164)"},{"c":"(737)"},{"c":"(146)"},{"c":"(113)"},{"c":"(286)"}],[{"c":"Operating profit"},{"c":"4 857"},{"c":"5 499"},{"c":"4 797"},{"c":"4 864"},{"c":"3 071"}],[{"c":"Interest income"},{"c":"117"},{"c":"60"},{"c":"36"},{"c":"35"},{"c":"28"}],[{"c":"Interest expenses"},{"c":"(1 836)"},{"c":"(1 499)"},{"c":"(738)"},{"c":"(709)"},{"c":"(860)"}],[{"c":"Other finance income\/ (costs)"},{"c":"(58)"},{"c":"(55)"},{"c":"179"},{"c":"339"},{"c":"634"}],[{"c":"Net finance cost"},{"c":"(1 777)"},{"c":"(1 494)"},{"c":"(523)"},{"c":"(335)"},{"c":"(198)"}],[{"c":"Profit (loss) on shares of joint ventures"},{"c":"318"},{"c":"(661)"},{"c":"(242)"},{"c":"(281)"},{"c":"102"}],[{"c":"Profit (loss) on shares of associates"},{"c":"471"},{"c":"239"},{"c":"325"},{"c":"161"},{"c":"(129)"}],[{"c":"Profit before income tax"},{"c":"3 869"},{"c":"3 583"},{"c":"4 357"},{"c":"4 409"},{"c":"2 846"}],[{"c":"Income tax expenses"},{"c":"(617)"},{"c":"(232)"},{"c":"(302)"},{"c":"(276)"},{"c":"(280)"}],[{"c":"Net profit from continuing operations"},{"c":"3 252"},{"c":"3 351"},{"c":"4 055"},{"c":"4 133"},{"c":"2 566"}],[{"c":"Net profit\/(loss) from discontinued operation"},{"c":"0"},{"c":"0"},{"c":"0"},{"c":"(1 876)"},{"c":"(30)"}],[{"c":"Net profit for the reporting period"},{"c":"3 252"},{"c":"3 351"},{"c":"4 055"},{"c":"2 257"},{"c":"2 536"}],[{"c":"Net profit for the reporting period attributable to"},{"c":""},{"c":""},{"c":""},{"c":""},{"c":""}],[{"c":"Equity holders of the parent company"},{"c":"3 252"},{"c":"3 349"},{"c":"4 048"},{"c":"2 243"},{"c":"2 510"}],[{"c":"Minority shareholders"},{"c":"0"},{"c":"2"},{"c":"7"},{"c":"14"},{"c":"26"}],[{"c":"Total comprehensive income"},{"c":"3 252"},{"c":"3 351"},{"c":"4 055"},{"c":"2 257"},{"c":"2 536"}],[{"c":"Comprehensive income for the reporting period attributable to"},{"c":""},{"c":""},{"c":""},{"c":""},{"c":""}],[{"c":"Equity holders of the parent company"},{"c":"3 252"},{"c":"3 349"},{"c":"4 048"},{"c":"2 243"},{"c":"2 510"}],[{"c":"Minority shareholders"},{"c":"0"},{"c":"2"},{"c":"7"},{"c":"14"},{"c":"26"}]]},"table_class":"pink-header-striped financial-indicators-table custom-comprehensive-income"},{"acf_fc_layout":"blocks_table","title":"Consolidated balance sheet","table":{"header":[{"c":"(EUR thousand)"},{"c":"31.12.2024"},{"c":"31.12.2023"},{"c":"31.12.2022"},{"c":"31.12.2021"},{"c":"31.12.2020"}],"caption":false,"body":[[{"c":"ASSETS"},{"c":""},{"c":""},{"c":""},{"c":""},{"c":""}],[{"c":"Current assets"},{"c":""},{"c":""},{"c":""},{"c":""},{"c":""}],[{"c":"Cash and cash equivalents"},{"c":"8 971"},{"c":"9 606"},{"c":"7 448"},{"c":"10 962"},{"c":"6 269"}],[{"c":"Trade and other receivables"},{"c":"14 394"},{"c":"13 143"},{"c":"11 661"},{"c":"9 323"},{"c":"9 450"}],[{"c":"Corporate income tax prepayment"},{"c":"170"},{"c":"24"},{"c":"49"},{"c":"2"},{"c":"7"}],[{"c":"Inventories"},{"c":"373"},{"c":"321"},{"c":"286"},{"c":"266"},{"c":"2 756"}],[{"c":"Total current assets"},{"c":"23 908"},{"c":"23 094"},{"c":"19 444"},{"c":"20 553"},{"c":"18 482"}],[{"c":"Non-current assets"},{"c":""},{"c":""},{"c":""},{"c":""},{"c":""}],[{"c":"Other receivables and investments"},{"c":"1 775"},{"c":"1 628"},{"c":"1 580"},{"c":"1 671"},{"c":"982"}],[{"c":"Deferred tax asset"},{"c":"71"},{"c":"130"},{"c":"60"},{"c":"42"},{"c":"30"}],[{"c":"Investments in joint ventures"},{"c":"872"},{"c":"851"},{"c":"1 017"},{"c":"1 011"},{"c":"1 661"}],[{"c":"Investments in associates"},{"c":"2 464"},{"c":"2 197"},{"c":"2 279"},{"c":"2 210"},{"c":"2 253"}],[{"c":"Property, plant and equipment"},{"c":"10 834"},{"c":"10 384"},{"c":"8 736"},{"c":"7 964"},{"c":"14 134"}],[{"c":"Intangible assets"},{"c":"74 112"},{"c":"67 482"},{"c":"66 720"},{"c":"60 807"},{"c":"56 635"}],[{"c":"Total non-current assets"},{"c":"90 128"},{"c":"82 672"},{"c":"80 392"},{"c":"73 705"},{"c":"75 696"}],[{"c":"TOTAL ASSETS"},{"c":"114 036"},{"c":"105 766"},{"c":"99 836"},{"c":"94 258"},{"c":"94 177"}],[{"c":"LIABILITIES"},{"c":""},{"c":""},{"c":""},{"c":""},{"c":""}],[{"c":"Current liabilities"},{"c":""},{"c":""},{"c":""},{"c":""},{"c":""}],[{"c":"Borrowings"},{"c":"5 309"},{"c":"4 353"},{"c":"3 393"},{"c":"3 201"},{"c":"3 613"}],[{"c":"Trade and other payables"},{"c":"27 014"},{"c":"23 046"},{"c":"19 004"},{"c":"17 664"},{"c":"15 251"}],[{"c":"Corporate income tax payable"},{"c":"36"},{"c":"39"},{"c":"25"},{"c":"82"},{"c":"81"}],[{"c":"Total current liabilities"},{"c":"32 359"},{"c":"27 438"},{"c":"22 422"},{"c":"20 947"},{"c":"18 945"}],[{"c":"Non-current liabilities"},{"c":""},{"c":""},{"c":""},{"c":""},{"c":""}],[{"c":"Long-term borrowings"},{"c":"23 232"},{"c":"21 765"},{"c":"21 948"},{"c":"19 018"},{"c":"18 589"}],[{"c":"Other long-term liabilities"},{"c":"5"},{"c":"22"},{"c":"43"},{"c":"601"},{"c":"2 024"}],[{"c":"Total non-current liabilities"},{"c":"23 237"},{"c":"21 787"},{"c":"21 991"},{"c":"19 619"},{"c":"20 612"}],[{"c":"TOTAL LIABILITIES"},{"c":"55 596"},{"c":"49 225"},{"c":"44 413"},{"c":"40 566"},{"c":"39 557"}],[{"c":"EQUITY"},{"c":""},{"c":""},{"c":""},{"c":""},{"c":""}],[{"c":"Minority interest"},{"c":"0"},{"c":"0"},{"c":"147"},{"c":"140"},{"c":"126"}],[{"c":"Capital and reserves attributable to equity holders of parent company:"},{"c":""},{"c":""},{"c":""},{"c":""},{"c":""}],[{"c":"Share capital"},{"c":"18 576"},{"c":"18 478"},{"c":"18 478"},{"c":"18 478"},{"c":"18 478"}],[{"c":"Share premium"},{"c":"14 295"},{"c":"14 277"},{"c":"14 277"},{"c":"14 277"},{"c":"14 277"}],[{"c":"Treasury shares"},{"c":"(5)"},{"c":"(1 057)"},{"c":"(334)"},{"c":"(384)"},{"c":"(209)"}],[{"c":"Reserves"},{"c":"2 364"},{"c":"2 285"},{"c":"2 059"},{"c":"1 920"},{"c":"1 758"}],[{"c":"Retained earnings"},{"c":"23 210"},{"c":"22 558"},{"c":"20 796"},{"c":"19 261"},{"c":"20 189"}],[{"c":"Total capital and reserves attributable to equity holders of parent company"},{"c":"58 440"},{"c":"56 541"},{"c":"55 276"},{"c":"53 552"},{"c":"54 494"}],[{"c":"TOTAL EQUITY"},{"c":"58 440"},{"c":"56 541"},{"c":"55 423"},{"c":"53 692"},{"c":"54 620"}],[{"c":"TOTAL LIABILITIES AND EQUITY"},{"c":"114 036"},{"c":"105 766"},{"c":"99 836"},{"c":"94 258"},{"c":"94 177"}]]},"table_class":"pink-header-striped financial-indicators-table consolidated-balance-sheet-table"},{"acf_fc_layout":"blocks_table","title":"","table":{"header":[{"c":"Formulas used to calculate the financial ratios"},{"c":""}],"caption":false,"body":[[{"c":"Equity ratio (%)"},{"c":"Equity\/ (liabilities + equity) x100"}],[{"c":"Debt to equity ratio (%)"},{"c":"Interest bearing liabilities \/equity x 100"}],[{"c":"Debt to capital ratio (%)"},{"c":"\t\nInterest bearing liabilities \u2013 cash and cash equivalents (net debt) \/(net debt +equity) x 100"}],[{"c":"Total debt\/EBITDA ratio"},{"c":"\tInterest bearing borrowings (excl rental liabilities according to IFRS 16) \/ EBITDA\nInterest bearing borrowings \/EBITDA"}],[{"c":"Liquidity ratio"},{"c":"\t\nCurrent assets \/ current liabilities"}]]},"table_class":"table-text-left"}]},"_links":{"self":[{"href":"https:\/\/www.egrupp.ee\/en\/wp-json\/wp\/v2\/pages\/1134","targetHints":{"allow":["GET"]}}],"collection":[{"href":"https:\/\/www.egrupp.ee\/en\/wp-json\/wp\/v2\/pages"}],"about":[{"href":"https:\/\/www.egrupp.ee\/en\/wp-json\/wp\/v2\/types\/page"}],"author":[{"embeddable":true,"href":"https:\/\/www.egrupp.ee\/en\/wp-json\/wp\/v2\/users\/11"}],"replies":[{"embeddable":true,"href":"https:\/\/www.egrupp.ee\/en\/wp-json\/wp\/v2\/comments?post=1134"}],"version-history":[{"count":27,"href":"https:\/\/www.egrupp.ee\/en\/wp-json\/wp\/v2\/pages\/1134\/revisions"}],"predecessor-version":[{"id":5137,"href":"https:\/\/www.egrupp.ee\/en\/wp-json\/wp\/v2\/pages\/1134\/revisions\/5137"}],"up":[{"embeddable":true,"href":"https:\/\/www.egrupp.ee\/en\/wp-json\/wp\/v2\/pages\/1123"}],"wp:attachment":[{"href":"https:\/\/www.egrupp.ee\/en\/wp-json\/wp\/v2\/media?parent=1134"}],"curies":[{"name":"wp","href":"https:\/\/api.w.org\/{rel}","templated":true}]}}