TRAINERS' HOUSE GROUP, STOCK EXCHANGE RELEASE, 25 APRIL 2024 at 8:30
January-March 2024 in brief
- net sales EUR 2.3 million (EUR 2.8 million), change of -18.3 % compared to the corresponding period of the previous year
- operating result EUR 0.2 million (EUR 0.4 million), 7.3 % of net sales (14.5 %)
- cash flow from operations EUR 0.2 million (EUR 0.3 million)
- earnings per share EUR 0.08 (EUR 0.19)
Key figures at the end of first quarter of 2024
- cash and cash equivalents EUR 1.3 million (EUR 2.5 million)
- interest-bearing liabilities of EUR 0.8 million (EUR 0.4 million) and interest-bearing net debt of EUR -0.5 million (EUR -2.1 million).
- equity ratio 64.3 % (59.5 %)
OUTLOOK FOR 2024
The company estimates the operating profit for 2024 to be negative.
CEO ARTO HEIMONEN
In the review period, acquiring new orders was challenging.
The demand for services connected to overall well-being, mental growth and creating of meanings is growing. The sales of the company's personal training products strengthened during the beginning of the year.
Additionally, there was a positive development in encounter marketing business during the first quarter of the year. The decision-makers more enthusiastic to accept new meetings compared to the end of last year.
The operating result of 0.2 million euros for the review period was the best performance of the past four quarters. The company's cash balance strengthened at the beginning of the year.
Healthy cash flow and profitability are the company's most important business goals in 2024 as well.
The purpose of Trainers' House is to help people forward. This is possible by touching people, electrifying management and producing verifiable results.
Thanks to customers, employees, and partners.
More information:
Arto Heimonen, CEO, +358 404 123 456
Saku Keskitalo, CFO, +358 404 111 111
OPERATIONAL REVIEW
During the review period, the company focused on serving its customers.
The annual general meeting of Trainers' House Plc was held on 27 March 2024 in Helsinki.
The annual general meeting confirmed the number of board members as five people. Aarne Aktan, Jarmo Hyökyvaara, Elma Palsila, Emilia Tauriainen and Jari Sarasvuo were re-elected as board members. In the board meeting held after the annual general meeting, the board elected Jari Sarasvuo as its chairperson.
Grant Thornton Oy was elected as the new auditor of the company. KHT Satu Peltonen is the principal responsible auditor.
FINANCIAL PERFORMANCE
Net sales for the reporting period were EUR 2.3 million (EUR 2.8 million). Operating result was EUR 0.2 million, 7.3 % of net sales (EUR 0.4 million, 14.5 %). The result for the period was EUR 0.2 million, 7.8 % of net sales (EUR 0.4 million, 15.1 %).
The breakdown of the Group's figures (unit thousand euros) is presented in the following table:
| Group's main figures (kEUR) | 1-3/2024 | 1-3/2023 |
| Net sales | 2 268 | 2 776 |
| Expenses: | ||
| Expenses arising from employee benefits | -1 408 | -1 585 |
| Other expenses | -600 | -657 |
| EBITDA | 260 | 534 |
| Depreciation and impairment losses | -93 | -132 |
| EBIT | 166 | 403 |
| EBIT, % of net sales | 7.3 | 14.5 |
| Financial income and expenses | -2 | 14 |
| Result before taxes | 164 | 417 |
| Income taxes | 13 | 1 |
| Result of the period | 177 | 418 |
| Result, % of net sales | 7.8 | 15.1 |
LONG-TERM OBJECTIVES
The company's long-term goal is profitable growth.
FINANCING, INVESTMENTS AND SOLVENCY
| Cash flow and key financing figures (unit million euros) | 1-3/2024 | 1-3/2023 |
| Cash flow from operations before financial items | 0.2 | 0.3 |
| Cash flow from operations | 0.2 | 0.3 |
| Cash flow from investments | 0.0 | 0.0 |
| Cash flow from financing | -0.1 | -0.1 |
| Total cash flow | 0.1 | 0.2 |
| 3/2024 | 3/2023 | |
| Cash | 1.3 | 2.5 |
| Interest-bearing debt | 0.8 | 0.4 |
| Equity ratio % | 64.3 | 59.5 |
MAJOR RISKS AND UNCERTAINTIES
Trainers' House's business is sensitive to economic fluctuations.
The general economic situation internationally and in Finland contains significant risks. The war in Europe, the tense world political situation and the possible expansion of the crisis can cause rapid changes in the operating environment.
Possible world trade restrictions and changes in the world political situation affect the exports of Finnish companies, which is reflected in the demand of the domestic market. The demand in domestic market could diminish due to public cost-cuttings and tax increases. The change in domestic market demand directly affects Trainers' House's business.
Compared to the level of the last decade, the high interest rate has a negative effect on economic activity. Inflation can also accelerate due to, for example, escalation of world political crises.
The constant competition for the best employees affects recruitment and the commitment of key personnel. From the company's point of view, the labor market situation has eased over the past year.
The above-mentioned risks, when realized alone or together, have a significant impact on the company's operations.
The company divides the risk factors affecting business, earnings, and market capitalization into five main categories: market and business risks, personnel-related risks, technology and information security risks, financial risks, and legal risks.
Trainers' House has sought to hedge against the adverse effects of other risks with comprehensive insurance policies. These include statutory insurance, liability and property insurance and legal expenses insurance. Insurance coverage, insurance values and deductibles are reviewed annually together with the insurance company.
The Management Team reports to the Board on a monthly basis on key business-related risks and, where necessary, risk management measures.
The Group has the reporting systems required for effective business monitoring. Internal control is linked to the company's vision, strategic goals and the business goals set on the basis of them.
The realization of business objectives and the Group's financial development are monitored on a monthly basis through the Group's corporate governance system. As an essential part of the control system, actual data and up-to-date forecasts are reviewed monthly by the Group Management Team. The control system includes, among other things, sales reporting, an income statement, a rolling revenue and profit forecast, and key figures that are important to operations.
Trainers' House is an expert organization. The magnitude of market and business risks is difficult to determine. Typical risks in this area are related to, for example, general economic development, customer distribution, technology choices, the development of competition and the management of personnel costs.
Risks are managed through the planning and regular monitoring of sales, human resources, and operating expenses, which enables rapid action when circumstances change. The risks of trade receivables have been taken into account by the recognition of expenses based on the age of the receivables and individual risk analyzes.
The goal of Trainers' House's financial risk management is to secure the availability of equity and debt financing on competitive terms and to reduce the impact of adverse market movements on the company's operations.
Financial risks are divided into four categories, which are liquidity, interest rate risks, currency risks and credit risks. Each risk is monitored separately. Liquidity and interest rate risks are reduced with sufficient cash resources and efficient collection of receivables. Currency risks are low as Trainers' House operates primarily in the euro market. In financial risk management, the focus is on liquidity.
The success of Trainers' House as an expert organization depends on its ability to attract and retain skilled staff. In addition to a competitive salary, personnel risks are managed through incentive schemes and investments in personnel training, career opportunities and general well-being.
Technology is a key part of Trainers' House's business. Technology risks include, but are not limited to, supplier risk, risks related to internal systems, challenges posed by technological change, and security risks. Risks are protected against long-term cooperation with technology suppliers, appropriate security systems, staff training and regular security audits.
Trainers' House's legal risks are mainly focused on the contractual relationship between the company and customers or service providers. At their most typical, they relate to delivery responsibility and the management of intellectual property rights. In order to manage the risks related to contracts and intellectual property rights, the company has internal guidelines for contractual procedures. In the company's view, the contractual risks are not unusual.
At the end of the review period, goodwill and other intangible assets recognized in the balance sheet have been tested in the normal way. The test did not reveal any need for impairment.
The consolidated balance sheet of Trainers' House has goodwill of EUR 2.1 million. The balance sheet value of other intangible assets is EUR 1.0 million. If the Group's profitability does not develop as forecasted or other external factors independent of the Group's operations, such as interest rates, change significantly, it is possible that goodwill and other intangible assets will have to be written off. Recognition of an impairment loss would have no effect on the Group's cash flow.
Due to the project nature of the operations, the order backlog is short, and predictability is therefore challenging.
The description of potential risks is not comprehensive. Trainers' House conducts continuous risk assessment in connection with its operations and strives to hedge against identified risks.
Investors have also been informed about the risks in the company's annual review and on the website at www.trainershouse.fi.
PERSONNEL
At the end of the review period, the Group had 112 (136) employees. As before, the company reports the number of employees converted to full-time employees.
DECISIONS REACHED AT THE ANNUAL GENERAL MEETING
The annual general meeting of Trainers' House Plc was held on 27 March 2024 in Helsinki.
The annual general meeting confirmed the financial statements and discharged CEO and the members of the Board of Directors from liability for the fiscal year 1 January - 31 December 2023. The annual general meeting also decided to adopt the remuneration policy of the governing bodies.
The annual general meeting decided, in accordance with the board's proposal, that the company does not distribute a dividend from 2023.
Aarne Aktan, Jari Sarasvuo, Jarmo Hyökyvaara, Elma Palsila and Emilia Tauriainen were re-elected as members of the Board of Directors. In the board meeting held after the annual general meeting, the Board of Directors elected Jari Sarasvuo as the chairperson of the board.
The annual general meeting decided that the board member's remuneration shall be EUR 1,500 per month and the chairperson's remuneration will be EUR 3,500 per month.
Grant Thornton Oy was elected as the company's auditor. The remuneration to the auditor is paid according to the auditor's reasonable invoice.
SHARES AND SHARE CAPITAL
The company's share is listed on Nasdaq Helsinki Ltd under the name Trainers' House Plc (TRH1V).
At the end of the reporting period, Trainers' House Plc had 2,147,826 shares and a registered share capital of EUR 880,743.59. The company does not hold any of its own shares. There have been no changes in the share capital during the period.
Share performance and trading
| 1-3/2024 | 1-3/2023 | |
| Traded shares, pcs | 75 230 | 82 966 |
| Average number of all company shares, % | 3.5 | 3.9 |
| Traded shares, EUR | 284 566 | 450 690 |
| Highest share quotation | 4.88 | 5.82 |
| Lowest share quotation | 2.38 | 4.95 |
| Closing price | 2.45 | 5.3 |
| Weighted average price | 3.78 | 5.43 |
| Market capitalization | 5.3 mil. | 11.4 mil. |
SUMMARY OF FINANCIAL STATEMENTS AND NOTES
The report has been prepared in accordance with IAS 34 standard. The report has been prepared in accordance with IFRS standards and interpretations that have been approved for application in the EU and are in force on 1 January 2024.
In this interim report Trainers' House has followed the same accounting policies and calculation methods as in the 2023 annual financial statements.
The figures given in the interim report are unaudited.
| INCOME STATEMENT IFRS (kEUR) | 1-3/2024 | 1-3/2023 | 1-12/2023 |
| NET SALES | 2 268 | 2 776 | 8 437 |
| Expenses: | |||
| Materials and services | -97 | -114 | -391 |
| Personnel-related expenses | -1 408 | -1 585 | -5 691 |
| Depreciation and impairment losses | -93 | -132 | -531 |
| Other operating expenses | -503 | -542 | -1 925 |
| Total expenses | -2 102 | -2 373 | -8 538 |
| Operating result | 166 | 403 | -101 |
| Financial income and expenses | -2 | 14 | 6 |
| Result before taxes | 164 | 417 | -95 |
| Income taxes | 13 | 1 | 4 |
| RESULT OF THE PERIOD | 177 | 418 | -91 |
| Result attributable to owners of the parent company | 177 | 418 | -91 |
| Earnings per share, EUR | 0.08 | 0.19 | -0.04 |
| Earnings per share attributable to owners of the parent company, EUR | 0.08 | 0.19 | -0.04 |
| BALANCE SHEET IFRS (kEUR) | 3/2024 | 3/2023 | 12/2023 |
| ASSETS | |||
| Non-current assets | |||
| Tangible assets | 867 | 628 | 961 |
| Goodwill | 2 129 | 2 129 | 2 129 |
| Other intangible assets | 1 013 | 1 067 | 1 013 |
| Long-term receivables | |||
| Other receivables, long-term | 122 | 155 | 138 |
| Deferred tax receivables | 215 | 207 | 202 |
| Total long-term receivables | 337 | 362 | 341 |
| Total non-current assets | 4 346 | 4 186 | 4 443 |
| Current assets | |||
| Account receivables and other receivables | 860 | 1 063 | 783 |
| Cash and cash equivalents | 1 322 | 2 481 | 1 175 |
| Total current assets | 2 182 | 3 544 | 1 958 |
| TOTAL ASSETS | 6 528 | 7 730 | 6 401 |
| SHAREHOLDERS' EQUITY AND LIABILITIES | |||
| Equity attributable to the owners of the parent company | |||
| Share capital | 881 | 881 | 881 |
| Distributable non-restricted equity fund | 37 | 37 | 37 |
| Retained earnings | 3 021 | 3 111 | 3 111 |
| Result of the period | 177 | 418 | -91 |
| Total shareholders' equity | 4 116 | 4 447 | 3 939 |
| Long-term liabilities | |||
| Deferred tax liabilities | 203 | 211 | 203 |
| Long-term financial liabilities | 561 | 81 | 631 |
| Total long-term liabilities | 764 | 291 | 833 |
| Short-term liabilities | |||
| Short-term financial liabilities | 256 | 348 | 197 |
| Accounts payable and other liabilities | 1 392 | 2 643 | 1 432 |
| Total short-term liabilities | 1 648 | 2 991 | 1 629 |
| Total liabilities | 2 412 | 3 282 | 2 462 |
| TOTAL SHAREHOLDERS' EQUITY AND LIABILITIES | 6 528 | 7 730 | 6 401 |
| CASH FLOW STATEMENT IFRS (kEUR) | 1-3/2024 | 1-3/2023 | 1-12/2023 |
| CASH FLOW FROM OPERATIONS | |||
| Result of the period | 177 | 418 | -91 |
| Adjustments | 85 | 118 | 570 |
| Changes in working capital | -38 | -205 | -257 |
| Cash flow from operations before financial items and taxes | 225 | 331 | 222 |
| Financial items and taxes paid | -6 | -1 | -16 |
| CASH FLOW FROM OPERATIONS | 218 | 330 | 206 |
| CASH FLOW FROM INVESTMENTS | |||
| Investments in tangible and intangible assets | 0 | -8 | -12 |
| Repayment of loan receivables | 17 | 24 | 42 |
| Interests received | 5 | 15 | 21 |
| CASH FLOW FROM INVESTMENTS | 21 | 31 | 51 |
| CASH FLOW FROM FINANCING | |||
| Repayment of lease liabilities | -11 | -88 | -363 |
| Dividends paid | -82 | -38 | -966 |
| CASH FLOW FROM FINANCING | -92 | -126 | -1 329 |
| TOTAL CASH FLOW | 147 | 234 | -1 072 |
| CHANGE IN CASH AND CASH EQUIVALENTS | |||
| Opening balance of cash and cash equivalents | 1 175 | 2 247 | 2 247 |
| Closing balance of cash and cash equivalents | 1 322 | 2 481 | 1 175 |
| CHANGE IN CASH AND CASH EQUIVALENTS | 147 | 234 | -1 072 |
CHANGE IN SHAREHOLDERS' EQUITY (kEUR)
Equity attributable to owners of the parent company
| CHANGE IN SHAREHOLDERS' EQUITY (kEUR) | Share capital | Distributable non-restricted equity fund | Retained earnings | Total |
| Equity 1 January 2023 | 881 | 37 | 4 121 | 5 039 |
| Other comprehensive income | 418 | 418 | ||
| Dividends | -1 009 | -1 009 | ||
| Equity 31 March 2023 | 881 | 37 | 3 529 | 4 447 |
| Equity 1 January 2024 | 881 | 37 | 3 021 | 3 939 |
| Other comprehensive income | 177 | 177 | ||
| Dividends | 0 | 0 | ||
| Equity 31 March 2024 | 881 | 37 | 3 198 | 4 116 |
RELATED PARTY TRANSACTIONS
During the period under review, Trainers' House had transactions with Causa Prima Ltd, a company controlled by Jari Sarasvuo, the Chairperson of the Board of Directors, and Pro Vividus Ltd and Anorin Liekki Ltd, which are related to the company.
The following transactions took place with related parties:
| RELATED PARTY TRANSACTIONS (kEUR) | 1-3/2024 | 1-3/2023 | 1-12/2023 |
| Purchases during the period | 140 | 53 | 168 |
| Liabilities at the end of the period | 0 | 0 | 39 |
| PERSONNEL | 1-3/2024 | 1-3/2023 | 1-12/2023 |
| Average number of personnel | 113 | 130 | 113 |
| Personnel at the end of the period | 112 | 136 | 96 |
| COMMITMENTS AND CONTINGENT LIABILITIES | 3/2024 | 3/2023 | 12/2023 |
| Collaterals and contingent liabilities given for own commitments(kEUR) | 120 | 140 | 120 |
| OTHER KEY FIGURES | 3/2024 | 3/2023 | 12/2023 |
| Equity ratio (%) | 64.3 | 59.5 | 63.5 |
| Shareholders' equity/share (EUR) | 1.92 | 2.07 | 1.83 |
Calculation formulas for key figures
Earnings per share = Result of the period attributable to owners of the parent company
Average number of shares adjusted for share issue in financial period
Interest-bearing net debt = Interest-bearing liabilities - cash and cash equivalents
Equity ratio (%) = Equity x 100
Balance sheet total - advances received
Equity / share = Equity
Number of shares adjusted for share issue at the
end of financial period
| Items affecting the calculation of key figures | 3/2024 | 3/2023 | 12/2023 |
| Advances received (kEUR) | 130 | 250 | 198 |
| Interest-bearing liabilities (kEUR) | 817 | 429 | 828 |
| Average number of shares adjusted for share issue in financial period (unit thousand shares) | 2 148 | 2 148 | 2 148 |
| Number of shares adjusted for share issue at the end of the financial period (unit thousand shares) | 2 148 | 2 148 | 2 148 |
In Helsinki 25 April 2024
TRAINERS' HOUSE PLC
BOARD OF DIRECTORS
Information:
Arto Heimonen, CEO, +358 404 123 456
Saku Keskitalo, CFO, +358 404 111 111
DISTRIBUTION
Nasdaq Helsinki
Main media
www.trainershouse.fi - For investors
