By Helgi Analytics - April 2, 2020
Window Holding's total assets reached CZK 868 mil at the end of 2015, up 6.28% compared to the previous year. Curr...
| Profit Statement | 2013 | 2014 | 2015 | |
| Sales | 1,192 | 1,394 | 1,567 | |
| Gross Profit | CZK mil | 323 | 377 | 406 |
| EBITDA | 53.8 | 93.4 | 27.7 | |
| EBIT | -60.0 | 6.61 | -16.5 | |
| Financing Cost | CZK mil | 43.9 | 13.2 | -8.75 |
| Pre-Tax Profit | CZK mil | -104 | -6.62 | -7.74 |
| Net Profit | CZK mil | -104 | -6.62 | -7.87 |
| Balance Sheet | 2013 | 2014 | 2015 | |
| Total Assets | CZK mil | 860 | 817 | 868 |
| Non-Current Assets | CZK mil | 505 | 316 | 346 |
| Current Assets | CZK mil | 341 | 488 | 506 |
| Working Capital | CZK mil | 186 | 186 | 207 |
| Shareholders' Equity | CZK mil | 2.60 | 65.4 | 72.0 |
| Liabilities | CZK mil | 857 | 751 | 796 |
| Total Debt | CZK mil | 654 | 574 | 110 |
| Net Debt | CZK mil | 621 | 501 | 83.2 |
| Ratios | 2013 | 2014 | 2015 | |
| ROE | % | -195 | -19.5 | -11.4 |
| ROCE | % | -14.2 | -1.11 | -1.49 |
| Gross Margin | % | 27.1 | 27.0 | 25.9 |
| EBITDA Margin | % | 4.51 | 6.70 | 1.77 |
| EBIT Margin | % | -5.04 | 0.474 | -1.05 |
| Net Margin | % | -8.72 | -0.475 | -0.502 |
| Net Debt/EBITDA | 11.5 | 5.36 | 3.01 | |
| Net Debt/Equity | 239 | 7.65 | 1.16 | |
| Cost of Financing | % | 6.38 | 2.15 | -2.56 |
| Cash Flow | 2013 | 2014 | 2015 | |
| Total Cash From Operations | CZK mil | -2.88 | 49.6 | -53.1 |
| Total Cash From Investing | CZK mil | -6.51 | -0.698 | -65.6 |
| Total Cash From Financing | CZK mil | -70.9 | -8.90 | 77.8 |
| Net Change In Cash | CZK mil | -80.3 | 40.0 | -40.9 |
| Cash Conversion Cycle | days | 59.2 | 47.9 | 48.9 |
| Cash Earnings | CZK mil | 9.93 | 80.2 | 36.3 |
| Free Cash Flow | CZK mil | -9.39 | 48.9 | -119 |
Get all company financials in excel:
| summary | Unit | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| income statement | ||||||||||
| Sales | ... | 2,202 | 1,827 | 1,813 | 1,379 | 1,192 | ||||
| Gross Profit | CZK mil | ... | 730 | 487 | 546 | 423 | 323 | |||
| EBIT | ... | 73.9 | -268 | -131 | -409 | -60.0 | ||||
| Net Profit | CZK mil | ... | 8.90 | -307 | -169 | -342 | -104 | |||
| ROE | % | ... | 1.81 | -61.9 | -65.8 | -247 | -195 | |||
| EBIT Margin | % | ... | 3.36 | -14.6 | -7.25 | -29.7 | -5.04 | |||
| Net Margin | % | ... | 0.404 | -16.8 | -9.31 | -24.8 | -8.72 | |||
| Employees | ... | ... | 984 | 969 | 914 | 712 | 662 | |||
| balance sheet | ||||||||||
| Total Assets | CZK mil | 2,347 | 1,829 | 1,684 | 1,025 | 860 | ||||
| Non-Current Assets | CZK mil | 1,473 | 1,213 | 1,030 | 576 | 505 | ||||
| Current Assets | CZK mil | 845 | 603 | 643 | 442 | 341 | ||||
| Shareholders' Equity | CZK mil | 650 | 340 | 173 | 104 | 2.60 | ||||
| Liabilities | CZK mil | 1,697 | 1,489 | 1,511 | 922 | 857 | ||||
| Non-Current Liabilities | CZK mil | 409 | 411 | 416 | 631 | 573 | ||||
| Current Liabilities | CZK mil | 375 | 332 | 338 | 221 | 240 | ||||
| Net Debt/EBITDA | ... | 3.39 | -10.4 | 26.0 | -2.16 | 11.5 | ||||
| Net Debt/Equity | 1.32 | 2.68 | 5.20 | 5.87 | 239 | |||||
| Cost of Financing | % | ... | 5.42 | 7.37 | 7.03 | 1.04 | 6.38 | |||
| cash flow | ||||||||||
| Total Cash From Operations | CZK mil | ... | 116 | -32.0 | 11.1 | 15.6 | -2.88 | |||
| Total Cash From Investing | CZK mil | ... | -71.1 | -39.3 | 94.7 | -5.63 | -6.51 | |||
| Total Cash From Financing | CZK mil | ... | -108 | -118 | -2.20 | -50.6 | -70.9 | |||
| Net Change In Cash | CZK mil | ... | -63.4 | -190 | 104 | -40.6 | -80.3 |
| income statement | Unit | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| income statement | ||||||||||
| Sales | ... | 2,202 | 1,827 | 1,813 | 1,379 | 1,192 | ||||
| Cost of Goods & Services | CZK mil | ... | 1,472 | 1,341 | 1,267 | 956 | 869 | |||
| Gross Profit | CZK mil | ... | 730 | 487 | 546 | 423 | 323 | |||
| Staff Cost | CZK mil | ... | 450 | 450 | 408 | 346 | 311 | |||
| Other Cost | CZK mil | ... | 25.7 | 125 | 104 | 359 | -41.3 | |||
| EBITDA | ... | 254 | -88.1 | 34.5 | -281 | 53.8 | ||||
| Depreciation | CZK mil | ... | 180 | 179 | 166 | 128 | 114 | |||
| EBIT | ... | 73.9 | -268 | -131 | -409 | -60.0 | ||||
| Financing Cost | CZK mil | ... | 51.9 | 76.0 | 70.8 | 9.19 | 43.9 | |||
| Extraordinary Cost | CZK mil | ... | -0.431 | 0 | 0 | 0 | 0 | |||
| Pre-Tax Profit | CZK mil | ... | 22.4 | -344 | -202 | -419 | -104 | |||
| Tax | CZK mil | ... | 13.5 | -36.9 | -33.3 | -77.2 | 0.006 | |||
| Minorities | CZK mil | ... | 0 | 0 | 0 | 0 | 0 | |||
| Net Profit | CZK mil | ... | 8.90 | -307 | -169 | -342 | -104 | |||
| growth rates | ||||||||||
| Total Revenue Growth | % | ... | ... | 94.4 | -17.0 | -0.751 | -24.0 | -13.5 | ||
| Operating Cost Growth | % | ... | ... | 88.3 | 20.7 | -10.9 | 37.6 | -61.8 | ||
| EBITDA Growth | % | ... | ... | 275 | -135 | -139 | -915 | -119 | ||
| EBIT Growth | % | ... | ... | -576 | -462 | -50.9 | 212 | -85.3 | ||
| Pre-Tax Profit Growth | % | ... | ... | -119 | -1,631 | -41.2 | 107 | -75.2 | ||
| Net Profit Growth | % | ... | ... | -109 | -3,548 | -44.9 | 102 | -69.6 | ||
| ratios | ||||||||||
| ROE | % | ... | 1.81 | -61.9 | -65.8 | -247 | -195 | |||
| ROCE | % | ... | 0.577 | -18.6 | -12.0 | -32.6 | -14.2 | |||
| Gross Margin | % | ... | 33.1 | 26.6 | 30.1 | 30.7 | 27.1 | |||
| EBITDA Margin | % | ... | 11.5 | -4.82 | 1.90 | -20.4 | 4.51 | |||
| EBIT Margin | % | ... | 3.36 | -14.6 | -7.25 | -29.7 | -5.04 | |||
| Net Margin | % | ... | 0.404 | -16.8 | -9.31 | -24.8 | -8.72 | |||
| Cost of Financing | % | ... | 5.42 | 7.37 | 7.03 | 1.04 | 6.38 | |||
| Net Debt/EBITDA | ... | 3.39 | -10.4 | 26.0 | -2.16 | 11.5 |
| balance sheet | Unit | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| balance sheet | ||||||||||
| Non-Current Assets | CZK mil | 1,473 | 1,213 | 1,030 | 576 | 505 | ||||
| Property, Plant & Equipment | CZK mil | 1,336 | 1,135 | 996 | 564 | 503 | ||||
| Intangible Assets | CZK mil | 128 | 77.8 | 31.4 | 10.3 | 1.41 | ||||
| Goodwill | CZK mil | 0 | 0 | 0 | 0 | 0 | ||||
| Current Assets | CZK mil | 845 | 603 | 643 | 442 | 341 | ||||
| Inventories | CZK mil | 131 | 138 | 90.3 | 73.8 | 79.3 | ||||
| Receivables | CZK mil | 352 | 301 | 296 | 184 | 168 | ||||
| Cash & Cash Equivalents | CZK mil | 240 | 50.2 | 154 | 113 | 32.8 | ||||
| Total Assets | CZK mil | 2,347 | 1,829 | 1,684 | 1,025 | 860 | ||||
| Shareholders' Equity | CZK mil | 650 | 340 | 173 | 104 | 2.60 | ||||
| Of Which Minority Interest | CZK mil | 0 | 0 | 0 | 0 | 0 | ||||
| Liabilities | CZK mil | 1,697 | 1,489 | 1,511 | 922 | 857 | ||||
| Non-Current Liabilities | CZK mil | 409 | 411 | 416 | 631 | 573 | ||||
| Long-Term Debt | CZK mil | 834 | 847 | 826 | 631 | 573 | ||||
| Deferred Tax Liabilities | CZK mil | 146 | 110 | 77.2 | 0 | 0 | ||||
| Current Liabilities | CZK mil | 375 | 332 | 338 | 221 | 240 | ||||
| Short-Term Debt | CZK mil | 265 | 116 | 226 | 90.8 | 80.7 | ||||
| Trade Payables | CZK mil | 149 | 156 | 88.2 | 65.5 | 60.9 | ||||
| Provisions | CZK mil | 38.7 | 38.4 | 43.6 | 37.4 | 33.1 | ||||
| Equity And Liabilities | CZK mil | 2,347 | 1,829 | 1,684 | 1,025 | 860 | ||||
| growth rates | ||||||||||
| Total Asset Growth | % | ... | 46.2 | -22.1 | -7.95 | -39.1 | -16.1 | |||
| Shareholders' Equity Growth | % | ... | 95.3 | -47.6 | -49.3 | -39.9 | -97.5 | |||
| Net Debt Growth | % | ... | 25.0 | 6.14 | -1.58 | -32.2 | 2.06 | |||
| Total Debt Growth | % | ... | 34.5 | -12.5 | 9.26 | -31.4 | -9.39 | |||
| ratios | ||||||||||
| Total Debt | CZK mil | 1,099 | 962 | 1,051 | 722 | 654 | ||||
| Net Debt | CZK mil | 859 | 912 | 898 | 609 | 621 | ||||
| Working Capital | CZK mil | 335 | 283 | 298 | 192 | 186 | ||||
| Capital Employed | CZK mil | 1,807 | 1,496 | 1,328 | 768 | 691 | ||||
| Net Debt/Equity | 1.32 | 2.68 | 5.20 | 5.87 | 239 | |||||
| Cost of Financing | % | ... | 5.42 | 7.37 | 7.03 | 1.04 | 6.38 |
| cash flow | Unit | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| cash flow | ||||||||||
| Net Profit | CZK mil | ... | 8.90 | -307 | -169 | -342 | -104 | |||
| Depreciation | CZK mil | ... | 180 | 179 | 166 | 128 | 114 | |||
| Non-Cash Items | CZK mil | ... | 182 | 43.2 | 29.5 | 124 | -19.0 | |||
| Change in Working Capital | CZK mil | ... | -255 | 52.0 | -15.5 | 106 | 6.17 | |||
| Total Cash From Operations | CZK mil | ... | 116 | -32.0 | 11.1 | 15.6 | -2.88 | |||
| Capital Expenditures | CZK mil | ... | -106 | -42.0 | 81.3 | -6.52 | -11.9 | |||
| Other Investments | CZK mil | ... | 34.6 | 2.67 | 13.3 | 0.888 | 5.44 | |||
| Total Cash From Investing | CZK mil | ... | -71.1 | -39.3 | 94.7 | -5.63 | -6.51 | |||
| Issuance Of Debt | CZK mil | ... | 282 | -137 | 89.1 | -330 | -67.8 | |||
| Total Cash From Financing | CZK mil | ... | -108 | -118 | -2.20 | -50.6 | -70.9 | |||
| Net Change In Cash | CZK mil | ... | -63.4 | -190 | 104 | -40.6 | -80.3 | |||
| ratios | ||||||||||
| Days Sales Outstanding | days | ... | 58.4 | 60.2 | 59.6 | 48.8 | 51.4 | |||
| Days Sales Of Inventory | days | ... | 32.6 | 37.5 | 26.0 | 28.2 | 33.3 | |||
| Days Payable Outstanding | days | ... | 37.0 | 42.5 | 25.4 | 25.0 | 25.6 | |||
| Cash Conversion Cycle | days | ... | 54.0 | 55.1 | 60.2 | 51.9 | 59.2 | |||
| Cash Earnings | CZK mil | ... | 189 | -127 | -2.89 | -213 | 9.93 | |||
| Free Cash Flow | CZK mil | ... | 44.9 | -71.4 | 106 | 9.99 | -9.39 |
| other data | Unit | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| other data | ||||||||||
| ROA | % | ... | 0.450 | -14.7 | -9.61 | -25.2 | -11.0 | |||
| Gross Margin | % | ... | 33.1 | 26.6 | 30.1 | 30.7 | 27.1 | |||
| Employees | ... | ... | 984 | 969 | 914 | 712 | 662 | |||
| Cost Per Employee | USD per month | ... | ... | 2,002 | 2,023 | 2,103 | 2,068 | 2,000 | ||
| Cost Per Employee (Local Currency) | CZK per month | ... | ... | 38,151 | 38,663 | 37,201 | 40,442 | 39,126 | ||
| Staff Cost (As % Of Total Cost) | % | ... | 21.2 | 21.5 | 21.0 | 19.3 | 24.8 | |||
| Effective Tax Rate | % | ... | 60.4 | 10.7 | 16.5 | 18.4 | -0.006 | |||
| Domestic Sales | CZK mil | ... | 1,794 | 2,133 | 1,332 | 1,786 | 1,141 | |||
| Capital Expenditures (As % of Sales) | % | ... | 4.80 | 2.30 | -4.48 | 0.473 | 1.00 | |||
| Revenues From Abroad | CZK mil | ... | 37.7 | 38.3 | 52.0 | 49.0 | 42.1 | |||
| Revenues From Abroad (As % Of Total) | % | ... | 1.71 | 2.09 | 2.87 | 3.55 | 3.53 |
Get all company financials in excel:
Window Holding a.s. is a Czech Republic-based manufacturer of doors and windows. The Company emerged as the largest producer of windows in the Czech Republic through a connection and merger of the most dominant producers of windows and doors in the Czech Republic such as Vekra and Otherm. The Company manufactures windows and doors made of plastic, wood, aluminum, and wood/aluminum combination in five specialized production plants throughout the Czech Republic and employs almost 800 staff. The Company sells its products through representatives and trading partners in Czech Republic. The company also exports its products to Western and Eastern European countries. The company was founded in 1993 and is based in Prague, Czech Republic.
Window Holding has been growing its sales by a year on average in the last 5 years. EBITDA has grown by 131% during that time to total of 27.7 in 2015, or 1.77% of sales. That’s compared to -1.11% average margin seen in last five years.
The company netted CZK -7.87 mil in 2015 implying ROE of -11.4% and ROCE of -1.49%. Again, the average figures were -108% and -12.3%, respectively when looking at the previous 5 years.
Window Holding’s net debt amounted to CZK 83.2 mil at the end of 2015, or 1.16 of equity. When compared to EBITDA, net debt was 3.01x, down when compared to average of 8.75x seen in the last 5 years.
Helgi Analytics 
