Interim Report New Wave Group AB (publ)


JANUARY - MARCH 2016

Period 1 January – 31 March 2016

  · Sales amounted to SEK 1,131 million, which was 3% higher than last year (SEK
1,096 million).
  · Operating profit amounted to SEK 8.1 (1.8) million.
  · The periods result amounted to SEK -4.6 (-10.9) million.
  · Earnings per share amounted to SEK -0.06 (-0.17).
  · Cash flow from operating activities amounted to SEK 63.9 (-28.9) million.
  · Equity ratio amounted to 46.2 (45.8)%.
  · Net debt to equity ratio amounted to 75.0 (79.1)%.

CEO COMMENTS
2016 has started more or less as expected. Sales are the highest ever for a
first quarter and grew by 3% (4% in local currencies) to SEK 1,131 million. The
retail sales channel has had a tough winter with very mild weather which was
also reflected by stagnant sales. With a good selling-in for autumn and the fact
that Craft in the fourth quarter will launch ”Team Wear” for football, floorball
and handball, we are confident that we will have decent growth even here in the
autumn. The promo sales channel shows tremendous strength with growth of 6%,
which is met by a growth of 30% from the previous year. With promo we are
strengthening our position in most product categories and markets for every day
that passes and the position we have now gained over the last one and a half
years, we will be able to harvest long into the future.
Operating profit improved by SEK 6.3 million to SEK 8.1 million which is
perfectly okay even though we expected a few million more.
I regard the balance sheet as very strong with an equity ratio of 46.2 % and our
net debt is down and next to the lowest levels we’ve ever had. This provides
excellent opportunities for further expansion.
I am very confident for the coming quarters and years. We shall now be able to
start delivering increasing results but also have decent growth. My organisation
and I are incredibly motivated to deliver!
TORSTEN JANSSON
CEO
COMMENTS
SUMMARY OF THE QUARTER JANUARY - MARCH
During the first quarter of the year the Group increased its sales by 3% (4%
excluding currency fluctuations) compared with last year. Our investments in
higher delivery reliability and new products, primarily in the promo sales
channel, have continued and it is here we see an increase in turnover. The
Corporate Promo segment increased its sales by 8% and it is the promo sales
channel, mainly in the regions of Sweden and Europe that the increase occurs.
Sports & Leisure sales were unchanged compared to last year, but we see a
positive development in promo while retail development was negative. Even Gifts
& Home Furnishings sales are on a par with the last year and that applies to
both sales channels. Totally our promo sales channel increased by 6% while
retail had the same turnover as last year.
Our gross profit margin was on par with last year and amounted to 45.5 (45.7)%.
We have a good level of service and the respective margin for each segment shows
a slight improvement in Gifts & Home Furnishings and a slightly lower margin in
Corporate Promo (due to changes in the product mix). Sports & Leisure’s gross
profit margin remains unchanged.
The Group’s external costs have increased compared to last year, which is
related to the increased investments in sales and marketing as previously
announced. The increase in personnel costs is related to more employees,
primarily in sales and customer service. These costs will increase even in the
coming quarters as we get the full-year effect of 2015 year’s employments.
Operating profit increased by SEK 6.3 million compared with last year,
reflecting the higher turnover but also as last year include non-recurrent costs
in the form of currency losses. Financial expenses have decreased which is due
to a minor acquisition last year.
Cash flow from operating activities amounted to SEK 63.9 (-28.9) million. The
improved cash flow is attributable to positive changes in working capital.
Inventories, however, increased by SEK 68 million and amounted to SEK 2,495
(2,427) million. Exchange rate fluctuations have reduced the value by SEK 67
million. Net debt decreased by SEK 104 million and amounted to SEK 1,870 (1,974)
million, of which SEK 73 million is related to changes in exchange rates. Net
debt also decreased and as of 31 March amounted to 75.0 (79.1)%.
JANUARY - MARCH
SALES
Sales amounted to SEK 1,131 million, which was 3% higher than last year (SEK
1,096 million). Currency exchange rates negatively affected sales by SEK 9
million (-1%).
The operating segment Corporate Promo increased by 8%, Sports & Leisure as well
as Gifts & Home Furnishings were on par with last year. Of the Group’s sales
channels, promo increased by 6% while retail sales was unchanged.
Turnover in Sweden was unchanged compared with last year. However, the promo
sales channel increased by 7% and retail decreased by 7%. The USA increased
slightly which is attributable to the promo sales channel. Other Nordic
countries were at the same level as last year but the Danish and Finnish markets
grew and even here it was the promo sales channel that increased. The Norwegian
market decreased in both sales channels. Sales in Central and Southern Europe
have increased by 13% and 10% respectively, which is related to the promo sales
channel.
GROSS PROFIT
The gross profit margin was slightly lower than last year and amounted to 45.5
(45.7)%.
OTHER OPERATING INCOME AND OTHER OPERATING EXPENSES
Other operating income increased by SEK 0.1 million to SEK 9.4 (9.3) million.
Other operating income is mainly attributable to operating currency gains but
also invoiced expenses and should be compared to the result row ”Other operating
expenses” where mainly operating losses are reported. Other operating expenses
decreased by SEK 12.9 million and amounted to SEK -5.6 (-18.5) million. The net
total of the above items amounted to SEK 3.8 (-9.2) million, where the improved
earnings is primarily attributable to last years foreign exchange losses
associated with the Swiss Franc as it abandoned its euro cap.
COSTS AND DEPRECIATION
External costs increased by SEK 9.7 million and amounted to SEK -279.8 (-270.1)
million. The increase is related to increased investment in sales and marketing.
Personnel costs amounted to SEK -217.4 million, which is SEK 12.1 million higher
than last year (SEK -205.3 million). The increase is related to an increased
number of employees, mainly within sales, customer service and marketing.
Depreciation increased slightly compared with last year and amounted to SEK
-13.2 (-14.9) million.
OPERATING MARGIN
Operating margin amounted to 0.7 (0.2) % where the improvement is related to the
higher turnover and lower other operating expenses.
NET FINANCIAL ITEMS AND TAXES
Net financial items amounted to SEK -13.8 (-15.1) million. The improvement is
due to the fact that last year included expenses of SEK 2.9 million in
connection with a minor acquisition.
Tax for the period amounted to SEK 1.1 (2.4) million.
RESULT FOR THE PERIOD
Result for the period amounted to SEK -4.6 (-10.9) million and earnings per
share amounted to SEK -0.06 (-0.17).
REPORTING OF OPERATING SEGMENTS
New Wave Group AB divides its operations into segments - Corporate Promo, Sports
& Leisure, and Gifts & Home Furnishings. The Group monitors the segments’ and
brands’ sales and profit (EBITDA). The operating segments are based on the
Group’s operational management.
CORPORATE PROMO
Turnover increased by SEK 38 million and amounted to SEK 505 (467) million. The
result (EBITDA) amounted to SEK 13.5 (9.1) million. The increased turnover is
due to increased sales and marketing activities, as well as an improved
inventory structure and level of service. The increase occurred in the promo
sales channel and in particular in the regions of Sweden, Europe and the USA.
The improved result is related to the increased turnover but has also been
negatively affected by increased costs for sales and marketing as well as a
somewhat lower gross profit margin (product mix).
SPORTS & LEISURE
Turnover for the first quarter amounted to SEK 520 (523) million. The result
(EBITDA) amounted to SEK 22.0 (24.6) million. Sales increased somewhat in
regards to promo while retail’s sales decreased. Regions in Europe increased
while Sweden and other Nordic countries decreased. The slightly lower profit is
related to turnover.
GIFTS & HOME FURNISHINGS
Sales in the segment are on par with last year and amounted to SEK 106 (106)
million. Sales are at the same level in both sales channels. The result (EBITDA)
amounted to SEK -14.2 million which was SEK 2.8 million better than last year
(SEK -17.0 million). The improvement in earnings is due to an improved gross
profit margin.
CAPITAL TIED UP
Capital tied up in inventories increased by SEK 68 million compared with last
year’s first quarter. Total inventories amounted to SEK 2,495 (2,427) million,
of which changes in exchange rates have decreased stock value by SEK 67 million.
The increase is a planned increase and is mainly related to the sales channel
promo and its supplementary purchases within its basic range and new basic
collections. The turnover rate in inventories is at the same level as last year
and amounted to 1.0 (1.0). The inventory value is expected to be at a slightly
higher level than in the past, even in the coming quarters, mainly because of
our extended Corporate Promo range.

SEK million                     2016-03         2015-03
Raw materials                      29.0            22.6
Work in progress                    5.0             2.9
Goods in transit                  109.9           104.4
Merchandise on stock            2 351.0         2 297.0
Total                           2 494.9         2 426.9

Inventories were written down by SEK 112 (108) million, of which SEK 8 (11)
million relates to raw materials. Write-down related to merchandise on stock
amounted to 4.2 (4.1) %.
Accounts receivable amounted to SEK 729 (778) million. The decrease is mainly
related to a lower exchange rate for the conversion into SEK.

INVESTMENTS, FINANCING AND LIQUIDITY
Consolidated cash flow from operating activities improved by SEK 92.8 million
and amounted to SEK 63.9 (-28.9) million. This is due to an improvement of our
working capital compared with the corresponding period last year. The cash net
investments amounted to SEK -16.5 (-26.3) million.
Net debt decreased by SEK 104 million to SEK 1,870 (1,974) million, which is
mainly related to changes in foreign exchange rates. Exchange rates have reduced
debt by SEK 73 million. Our net debt in relation to shareholders’ equity and
working capital has decreased and amounted to 75.0 (79.1)% and 71.1 (72.9)%
respectively.
The equity ratio has improved slightly in relation to last year and as of 31
March amounted to 46.2 (45.8)%.

The Group signed a new financial agreement on 10 February. The total credit
facility amounts to SEK 2,616 million of which SEK 2,250 million has a term of
three years and USD 45 million has a term of eight years. Interests as well as
the covenants are unchanged compared to the previous agreement. The credit
facility amount is limited to and dependent on the value of some underlying
assets. The funding agreement means that financial ratios (covenants) must be
fulfilled in order to maintain the agreement. Interest is based on each
respective currency’s base rate and fixed margin.
Based on the present forecast, management estimates that the Group will be able
to meet these covenants with sufficient margin.

PERSONNEL AND ORGANISATION
The number of employees as of 31 March 2016 amounted to 2,398 (2,264), of whom
51% were female and 49% were men. Of the total number of employees 602 (566)
work in production. The production contained within New Wave group is
attributable to Ahead (embroidery), Cutter & Buck (embroidery), Dahetra,
Orrefors Kosta Boda, Paris Glove, Seger, Termo and Toppoint.

RELATED PARTY TRANSACTIONS
There are lease agreements with related companies. Related companies to the
Managing Director have bought merchandise and received payments for consulting
services performed. There are transactions with related parties for
insignificant amounts. All transactions are on market terms.

THE PARENT COMPANY
Total income for the first quarter of the year amounted to SEK 24.5 (31.5)
million. Result before appropriations and tax amounted to SEK 25.3 (-5.3)
million. The improvement in earnings is related to repayment of previously
written-down shares in Group companies. Net borrowing amounted to SEK 1,753
(1,913) million, of which SEK 1,547 (1,707) million relates to the financing of
subsidiaries. Net investments amounted to SEK 30.0 (-1.7) million. The balance
sheet total amounted to SEK 3,627 (3,576) million and shareholders’ equity,
including 78% of untaxed reserves, to SEK 1,241 (1,314) million.

RISKS AND RISK CONTROL
New Wave Group’s international operations mean that it is continuously exposed
to various financial risks. The financial risks are currency, borrowings and
interest rate risks, as well as liquidity and credit risks. In order to minimize
the affect these risks may have on earnings, the Group has established a
financial policy. For a more detailed description of the Group’s risk management
please refer to the Annual Report 2015; www.nwg.se.
The Group’s policy is to have short fixed-interest agreements resulting in quick
effects on the Group’s net interest as the short-term interest rate changes.
The Group’s reported risks are deemed to be essentially unchanged.

ACCOUNTING PRINCIPLES
This report is prepared in accordance with IAS 34 Interim Report and the Annual
Accounts Act.
No new or revised IFRS which came into force 2016 has had any significant impact
on the Group.
The interim report for the parent company has been prepared according to the
Annual Accounts Act as well as the Swedish Financial Accounting Standards
Council’s recommendation RFR2 - Accounting for Legal Entities. Applied
accounting policies are in accordance with the Annual Report for 2015.

ANNUAL GENERAL MEETING
The Annual General Meeting will be held on 11 May at 13.00 in Kosta. The annual
report will be available at the company’s headquarters in Göteborg, as well as
on its website www.nwg.se

DIVIDEND
The Group’s dividend policy is that 40% of the Group’s net profit will be
distributed over a business cycle. The Board has decided to propose a dividend
of 1:00 (1.00) per share, amounting to SEK 66.3 million. This proposal
corresponds to 46% of 2015 year’s profit.

NOMINATION COMMITTEE
The nomination committee for the board election at the 2016 Annual General
Meeting is:

  · Johan Ståhl, representative of Lannebo Fonder and Chairman of the Nomination
Committee
  · Torsten Jansson, CEO and representative of Torsten Jansson Förvaltnings AB
  · Arne Lööw, representative of Fjärde AP-fonden

For more information about the nomination committee and its work, please see
www.nwg.se/en/investor-relations/corporate-governance/nomination-committee.html.

CALENDAR

  · 11 May: Annual General Meeting 2016
  · 18 August: Interim report for Q2
  · 10 November: Interim report for Q3

The Board of Directors and CEO declare that the interim report gives a true and
fair overview of the company’s and group’s operations, financial position and
earnings, and describes the significant risks and uncertainty factors that the
company and the companies included in the group face.
GOTHENBURG 21 APRIL 2016
NEW WAVE GROUP AB (PUBL)

Anders Dahlvig             Christina Bellander      M Johan Widerberg
Chairman of the Board      Member of the Board      Member of the Board

Helle Kruse Nielsen        Mats Årjes               Torsten Jansson
Member of the Board        Member of the Board      CEO

FOR MORE INFORMATION, PLEASE CONTACT:
CEO Torsten Jansson
Phone: 031–712 89 01
E-mail: torsten.jansson@nwg.se
CFO Lars Jönsson
Phone: 031–712 89 12
E-mail: lars.jonsson@nwg.se

The information in this report is that which New Wave Group is required to
disclose under the Securities Market Act and/or the Financial Trading Act. The
information was released for publication at 7 am (CET) on 21 April 2016.

Pièces jointes

04200517.pdf