Quarterly Report • Oct 8, 2009
Quarterly Report
Open in ViewerOpens in native device viewer
Tractebel Invest International B.V.
Annual Report 2008
$\sim$
Amsterdam, the Netherlands
Tractebel Invest International B.V. Olympic Plaza, Fred. Roeskestraat 123 1076 EE Amsterdam The Netherlands
| ı | Directors' report | 3 |
|---|---|---|
| 1.1 | Directors' report | 3 |
| 2 | Financial statements | 5 |
| 2.1 | Balance sheet as at December 31, 2008 (after appropriation of result) | 6 |
| 2.2 | Statement of income for the year 2008 | 8 |
| 2.3 | Cash flow statement for the year 2008 | 9 |
| 2.4 | General notes to the financial statements | 10 |
| 2.5 | Notes to the balance sheet and the statement of income | 13 |
| 3 | Other information | 19 |
| 3.1 | Appropriation of result | 19 |
| 3.2 | Post-balance sheet events | 19. |
| 3.3 | Audit of the financial statements | 19 |
Management hereby presents to the shareholder the financial statements of Tractebel Invest International B.V. ("the Company") for the year 2008.
Tractebel Invest International B.V. ("the Company") was incorporated with limited liability under the laws of The Netherlands on September 11, 1990. The registered office of the Company is Fred. Roeskestraat 123, 1076 EE in Amsterdam, the Netherlands. The main activity of the Company is to finance the operating companies of the Suez-Tractebel Group. For this purpose, the Company contracts loans in various currencies from the private or public international capital markets, which are made available to other companies in the form of private loans in the same currencies.
The Company is a subsidiary of Telfin N.V., Brussels, Belgium which owns 100% of the Company's shares. The Company is ultimately owned by Suez-Tractebel N.V. incorporated and domiciled in Belgium. Finally, the Company is engaged in the financing of group companies and/or subsidiaries out of its equity and by using loans provided by its shareholder. Please refer to the Notes to the balance sheet items for further details.
During the year under review Mr. A. Nagelmaker has resigned as managing director A of the Company.
Furthermore, the company has pursued its financial activities. The loan portfolio has decreased from EUR 527.123.476 to EUR 377.834.751.
Finally, the profit for the year under review decreased from EUR 119.739.893 to EUR 301.840.
No material change in activities is contemplated for the coming year. It is expected that the result will be in line with that of the reporting period. Furthermore, one outstanding loan will be repaid amounting to EUR 275.000.000.
Finally, management is not aware of events that have occurred since the balance sheet date that could have a significant influence on expectations concerning future activities, investments, financing, staffing and profitability.
The Company's activities are not exposed to major financial risks, as changes in debt and equity market prices, foreign currency exchange rates or interest rates.
Amsterdam, September 17, 2009
Board of Directors
Directors A:
Directors B:
Mr J.H. Scholts
Mr Ch. Van den Bremt
Mr D.P. Stolp
Mr Th. van den Hove
2 Financial statements
| Notes | December 31, 2008 | December 31, 2007 | |||
|---|---|---|---|---|---|
| EUR | EUR | EUR | EUR | ||
| ASSETS | |||||
| Fixed assets | 2.5.1 | ||||
| Loans due from group companies | 100,000,000 | 377,196.817 | |||
| 100,000,000 | 377,196,817 | ||||
| Current assets | 2.5.2 | ||||
| Loans granted | 277,834,751 | 149,926,659 | |||
| Receivables and accrued income | 19,267,576 | 26,520,770 | |||
| Corporate income tax | 231,460 | 385,583 | |||
| Cash and cash equivalents | 2,100,039 | 1,562,369 | |||
| 299,433,826 | 178,395,381 | ||||
| 399,433,826 | 555,592.198 |
$\bar{\mathcal{A}}$
| Notes | December 31, 2008 | December 31, 2007 | |||
|---|---|---|---|---|---|
| EUR | EUR | EUR | EUR | ||
| SHAREHOLDER'S EQUITY AND LIABILITIES | |||||
| Shareholder's equity | 2.5.3 | ||||
| Share capital issued | 2,269,000 | 2,269,000 | |||
| Share capital still to be paid in | -907,560 | $-907,560$ | |||
| Share capital paid up | 1,361,440 | 1,361,440 | |||
| Retained earnings | 1,236,473 | 934.633 | |||
| 2.597,913 | 2,296,073 | ||||
| Long-term liabilities | 2.5.4 | 100,000,000 | 377,737,083 | ||
| Current liabilities | 2.5.5 | ||||
| Loans received | 277,750,191 | 149,368,057 | |||
| Payables and accrued expenses | 19,085,722 | 26,190,985 | |||
| 296,835,913 | 175,559,042 | ||||
| 399.433,826 | 555,592,198 |
| Notes | 2008 | 2007 | |||
|---|---|---|---|---|---|
| EUR | EUR | EUR | EUR | ||
| Interest on loans granted | 23,682,724 | 30,898,611 | |||
| Interest on loans contracted | $-23,265,751$ | -30,338,776 | |||
| 416,973 | 559,835 | ||||
| Interest on current and deposit accounts |
31,945 | $-44.897$ | |||
| Exchange rate difference | 55,614 | -5.787 | |||
| Other financial result | 2,010 | $-39,493$ | |||
| 506,542 | 469,658 | ||||
| General expenses | $-121,690$ | $-99.631$ | |||
| Profit on sale subsidiary | 2.5. I | 0 | 119,453,829 | ||
| Profit before taxation | 384,852 | 119,823,856 | |||
| Corporate income tax | 2.5.6 | 83.012 | 92,282 | ||
| Corporate income tax previous years | 0 | $-8,319$ | |||
| 83,012 | 83,963 | ||||
| Net result | 301,840 | 119,739,893 |
$\bar{\gamma}$
| 2008 | 2007 | |||
|---|---|---|---|---|
| EUR | EUR | |||
| Cash flow from operational activities | ||||
| Net result | 301,840 | 119,739,893 | ||
| Working capital | ||||
| Movements in receivables | 7,407,318 | $-579,161$ | ||
| Movements in payables | $-7,105,264$ | 511,023 | ||
| Exchange rate difference | $-340,924$ | -393,064 | ||
| $-38,870$ | $-461,202$ | |||
| Cash flow from operational activities | 262,970 | 119,278,691 | ||
| Cash flow from investment activities | ||||
| Cash flow from investment activities | $\theta$ | 4,066,011 | ||
| Cash flow from financing activities | ||||
| Mutations loans granted | 149,629,649 | 277,184 | ||
| Mutations loans contracted | -149,354,949 | 152,233 | ||
| Dividend paid | 0 | $-120,804,703$ | ||
| Loan from group company | 0 | $-1,418,950$ | ||
| Cash flow from financing activities | 274,700 | $-121,794,236$ | ||
| Increase (decrease) in cash and cash equivalents |
537,670 | 1,550,466 | ||
| Cash and cash equivalents, beginning of year |
1,562,369 | 11,903 | ||
| Cash and cash equivalents, end of year | 2,100,039 | 1,562,369 |
Tractebel Invest International B.V. ("the Company") was incorporated with limited liability under the laws of The Netherlands on September 11, 1990. The registered office of the Company is Fred. Roeskestraat 123, 1076 EE in Amsterdam, the Netherlands. The main activity of the Company is to finance the operating companies of the Suez-Tractebel Group. For this purpose, the Company contracts loans in various currencies from the private or public international capital markets, which are made available to other companies in the form of private loans in the same currencies.
The company is a subsidiary of Telfin N.V., Brussels, Belgium that owns 100% of the Company's shares. The Company is ultimately owned by Suez-Tractebel N.V. incorporated and domiciled in Belgium. Finally, the Company is engaged in the financing of group companies and/or subsidiaries out of its equity and by using loans provided by its shareholder. Please refer to the Notes to the balance sheet items for further details.
The principal accounting policies adopted in the preparation of these financial statements are set out below:
The financial statements are prepared in accordance with accounting principles generally accepted in the Netherlands and comply with the financial reporting requirements included in Part 9 of Book 2 of the Dutch Civil Code. The financial statements are prepared under the historical cost convention and presented in euro ("EUR").
Assets and liabilities are stated at nominal value, unless otherwise stated. If deemed necessary, a provision is deducted from the nominal amount of accounts receivable.
The accounting principles remained unchanged compared to the previous year.
Interest income and expense are recognized in the income statement based on accrued amounts. Operating expenses are accounted for in the period in which these are incurred. Losses are accounted for in the year in which they are identified.
Assets and liabilities denominated in foreign currencies are translated at year-end exchange rates. Foreign currency transactions are accounted for at the exchange rates prevailing at the date of the transactions: gains and losses resulting from the settlement of such transactions and from the translation of monetary assets and liabilities denominated in foreign currencies, are recognized in the income statement. Non-monetary balance sheet items, which are valued at cost and resulting from transactions in foreign currencies, are translated at the rate prevailing on the date of the transaction.
Balance sheets of foreign entities held are translated into the Company's reporting currency at exchange rates ruling on December 31, and their income statements and cash flows are translated at average rates for the year. Exchange differences arising from the translation of the net investment in foreign entities and of borrowings and other currency instruments designed as hedges of such investments, are recorded directly as currency translation differences within shareholder's equity. When a foreign entity is sold, such exchange differences are recognized in the statement of income as part of the gain or loss on sale.
Financial instruments are valued at cost. Due to the short-term nature of the financial instruments included in these financial statements, the estimated fair value for these financial instruments approximates the book value. This also applies to the long-term loans receivable and payable, as terms and conditions are market based and the interest rate is variable.
The corporate tax is calculated on the higher of the result according to the profit and loss account or on the financial interest spread as governed by the ruling issued by the tax authorities.
Cash and cash equivalents for the purpose of the cash flow statement include cash in hand and deposits available on demand within the Tractebel central cash pool.
The cash flow statement, based on the indirect method of calculation, gives details of the source of cash and cash equivalents, which became available during the year and the application of these cash and cash equivalents over the course of the year.
The loans due from group companies can be detailed as follows:
| 200o | 2007. | |
|---|---|---|
| EUR | EUR | |
| Opening balance | 527,123,476 | 527,007,596 |
| Repaid | (149, 629, 649) | (277, 184) |
| Currency differences | 340,924 | 393,064 |
| Outstanding balance at year-end | 377,834,751 | 527,123,476 |
| Aging: | ||
| Less than one year | 277,834,751 | 149,926,659 |
| More than one year, less than five years | 100,000,000 | 377,196,817 |
| Outstanding balance at year-end | 377,834,751 | 527,123,476 |
As a part of the total outstanding balance at year-end, EUR 2,834,751 is related to the receivable on Mimag I.V.T., which was repayable during the fiscal year 2005. However, the ability of Migam I.V.T to repay this loan is dependent of dividends to be received from its subsidiaries. Based on the expected future dividends to be received by Mimag I.V.T. and the fact that the Company received an amount of EUR 261,592 as repayment on the loan to Mimag I.V.T. during the fiscal year 2008, management has the opinion that a valuation provision on the loan is not deemed necessary.
The receivables and accrued income can be detailed as follows:
| 2008 | 2007 | |
|---|---|---|
| EUR | EUR | |
| Accrued interest on loans granted | 19,244,916 | 26,498,110 |
| Reccivables | 22.660 | 22,660 |
| 19,267,576 _________ |
26,520,770 And the contribution of the contribution of the contribution of the contribution of the contribution of the contribution of the contribution of the contribution of the contribution of the contribution of the contribution o |
$2000$
$2007$
The corporate income tax can be detailed as follows:
| 2008 | |
|---|---|
| EUR | |
| Balance as at January 01, 2008 | 385,583 |
| Refund CIT 2006 | (195, 366) |
| Paid on CIT 2007 | 28,455 |
| Paid on preliminary tax assessment 2008 | 95,800 |
| Tax expense 2008 | (83, 012) |
| Total Corporate income tax receivable as at December 31, 2008 | 231,460 |
The current and deposit accounts can be detailed as follows:
| 2008 | 2007 | |
|---|---|---|
| EUR | EUR | |
| Current account Suez-Tractebel NV | 2.248 | 2.248 |
| Cash at banks | 16.011 | 18.340 |
| EFTM Luxembourg | 2,081,780 | 1,541,781 |
| 2,100,039 | 1.562.369 |
The authorized capital amounts to EUR 11,000,000 consisting of 22,000 ordinary shares of EUR 500 each of which 4,538 shares are issued and paid-up for 60% thus leading to an issued and paid up capital of $\epsilon$ 1,361,440.
The shareholder is N.V. Telfin, a wholly owned subsidiary company of Suez-Tractebel S.A., established in Brussels, Belgium, and incorporated under Belgian law.
The Movements in shareholders' equity can be detailed as follows:
| Capital | General | Profit for the | |||
|---|---|---|---|---|---|
| paid up | Reserves | year | Dividend | Total | |
| EUR | EUR | EUR | EUR | EUR | |
| Balance as at 31.12.2006 | 1,361,341 | 1,644,839 | 354.703 | 3,360,883 | |
| Profit 2007 | 119,739,893 | 119,739,893 | |||
| Appropriation result | 119,739,893 | (119, 739, 893) | |||
| 2007 | |||||
| Dividend paid | (120, 804, 703) | (120, 804, 703) | |||
| Dividend proposed | (120, 450, 000) | 120,450,000 | |||
| Rounding change articles | |||||
| of association | 99 | (99) | |||
| Balance as at 31.12.2007 | 1,361,440 | 934,633 | $\mathbf{0}$ | 0 | 2,296,073 |
| Profit 2008 | 301,840 | 301,840 | |||
| Appropriation result | 301,840 | 301,840 | |||
| 2008 | |||||
| Dividend proposed | $\theta$ | (301, 840) | 0 | (301, 840) | |
| Balance as at 31.12.2008 | 1,361,440 | 1,236,473 | $\theta$ | 0 | 2,597,913 |
The long-term liabilities can be detailed as follows:
| 2008 | 2007 | ||
|---|---|---|---|
| EUR | EUR | ||
| Opening balance | 527,105,140 | 526,952,907 | |
| Redeemed | (149, 629, 649) | (277,080) | |
| Currency differences | 274,700 | 429,313 | |
| Outstanding balance at year-end | 377,750,191 | 527,105,140 | |
| Aging: | |||
| Less than one year | 277,750,191 | 149,368,057 | |
| More than one year, less than five years | 100,000,000 | 377,737,083 | |
| Outstanding balance at year-end | 377,750,191 | 527,105,140 |
The loans received can be detailed as follows:
| 2008 | 2007 | |
|---|---|---|
| EUR | EUR | |
| Loan due in 2009 carrying $5,6250\%$ | 275,000,000 | 0 |
| Loan due in 2009 carrying 10,0% (USD: 493,549) (2007: USD 812,356) | 354,638 | 0 |
| Loan due in 2005 *) repayment prolonged until 2014 carrying 7,0% (USD: 3,333,890) (2007:USD 3,216,903) |
2,395,553 | $\Omega$ |
| Loan due in 2008 carrying 5,75% | 0 | 75,000,000 |
| Loan due in 2008 carrying 5,375% (FLUX 3,000,000,000) | 0 | 74,368,057 |
| Outstanding balance at year-end | 277,750,191 | 149,368,057 |
| 2008 | 2007 | |
| EUR | EUR | |
| Loan due in 2009 carrying $5,6250\%$ | 0 | 275,000,000 |
| Loan due in $2010$ carrying $6,625\%$ | 100,000,000 | 100,000,000 |
| Loan due in 2009 carrying 10,0% (USD: 493,549) (2007: USD 812,356) | 0 | 551,835 |
| Loan due in 2005 *) repayment prolonged until 2014 carrying 7,0% (USD: 3,333,890) (2007: USD 3,216,903) |
0 | 2,185,248 |
| Outstanding balance at year-end | 100,000,000 | 377,737,083 |
*) The loan is classified under current assets as original due date has not changed.
The payables and accrued expenses can be detailed as follows:
| 2008 | 2007 | |
|---|---|---|
| EUR | EUR | |
| Accrued interest on loans contracted | 18.911.536 | 26.045,060 |
| Expenses to be paid | 174,186 | 145,925 |
| 19,085,722 | 26,190,985 $\label{eq:2.1} \rho_{\alpha\beta} \rho_{\alpha\beta} \rho_{\beta\gamma} \rho_{\beta\gamma} \rho_{\beta\gamma} \rho_{\beta\gamma} \rho_{\beta\gamma} \rho_{\beta\gamma} \rho_{\beta\gamma} \rho_{\beta\gamma} \rho_{\beta\gamma} \rho_{\beta\gamma} \rho_{\beta\gamma} \rho_{\beta\gamma} \rho_{\beta\gamma} \rho_{\beta\gamma} \rho_{\beta\gamma} \rho_{\beta\gamma} \rho_{\beta\gamma} \rho_{\beta\gamma} \rho_{\beta\gamma} \rho_{\beta\gamma} \rho_{\beta\gamma} \rho_{\beta\gamma} \rho_{\beta\gamma} \rho_{\beta\gamma} \rho_{$ |
The corporate tax is calculated on the higher of the result according to the profit and loss account or on the financial interest spread as governed by the ruling issued by the tax authorities. The current ruling expired per January 1, 2006. The current transfer pricing report, replacing the expired ruling, is under review of the tax
authorities and the board of directors. As a result the corporate tax for 2006, 2007 and 2008 are calculated on the nominal tax rate.
| 2008 | 2007 | |||
|---|---|---|---|---|
| EUR | EUR | |||
| Result according to the P&L account before taxation | 384,852 | 119,823,856 | ||
| Less: result participation | 0 | 119,453,829 | ||
| Taxable result | 384,852 | 370,027 | ||
| Corporate Income Tax: | ||||
| 2008: | 2007: | |||
| 20% of EUR 275,000 | EUR 275,000 | 20% of EUR 25.000 | 55,000 | 5,000 |
| EUR 25,000 | ||||
| 25.5% of EUR > 275.000 | EUR 109,852 | 23.5% of EUR 25.000- | 28,012 | 8,225 |
| 60.000 | ||||
| EUR 35,000 | ||||
| 25.5% of EUR > 60.000 | 79,057 | |||
| EUR 310,027 | ||||
| Total | 384,852 | 370,027 | 83,012 | 92,282 |
During the year under review the Company did not employ any personnel (previous year: nil).
The remuneration of the Board of Directors amounted to EUR 3,421 (2007: EUR 3,421).
Audit fees paid to the external auditor during the year under review amount to EUR 9,996 (2007: EUR 9,520). The external auditor has not charged non-audit fees.
Amsterdam, September 17, 2009
Board of Directors
Directors A
Directors B
Mr J.H. Scholts
Mr Ch. Vanden Bremt
Mr D.P. Stolp
Mr Th. van den Hove
In accordance with Article 13 of the Articles of Association of the company, the net result is at the disposal of the Annual General Meeting of Shareholders.
The directors propose to add the profit for the year 2008 to retained earnings. This proposal has been included in the balance sheet as at December 31, 2008.
No events have occurred since the balance sheet date that could have a significant influence on expectations concerning future activities and results.
The auditor's report is recorded on the next page.
Deloitte Accountants B.V. Orlyplein 10 1043 DP Amsterdam P.O.Box 58110 1040 HC Amsterdam Netherlands
Tel: +31 (20) 582 5000 Fax: +31 (20) 582 4053 www.deloitte.nl
To the Shareholder of Tractebel Invest International B.V. Amsterdam
Date September 17, 2009
From J. Penon Reference 3100094888/OP9995/jpn
We have audited the accompanying financial statements 2008 of Tractebel Invest International B.V., Amsterdam, which comprise the balance sheet as at December 31, 2008, the profit and loss account for the year then ended and the notes.
Management is responsible for the preparation and fair presentation of the financial statements and for the preparation of the Directors' report, both in accordance with Part 9 of Book 2 of the Netherlands Civil Code. This responsibility includes: designing, implementing and maintaining internal control relevant to the preparation and fair presentation of the financial statements that are free from material misstatement, whether due to fraud or error; selecting and applying appropriate accounting policies; and making accounting estimates that are reasonable in the circumstances.
Our responsibility is to express an opinion on the financial statements based on our audit. We conducted our audit in accordance with Dutch law. This law requires that we comply with ethical requirements and plan and perform the audit to obtain reasonable assurance whether the financial statements are free from material misstatement.
$\overline{2}$ September 17, 2009 3100094888/OP9995/jpn
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditor's judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error.
In making those risk assessments, the auditor considers internal control relevant to the entity's preparation and fair presentation of the financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity's internal control.
An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of accounting estimates made by management, as well as evaluating the overall presentation of the financial statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our qualified audit opinion.
Tractebel Invest International B.V. has a receivable on Mimag I.V.T., a foreign related party which is carried as $\epsilon$ 2.834.750 on the balance sheet as at December 31, 2008 and the interest income on this loan amounts to $\epsilon$ 218.830 is included in interest income for the year then ended.
We were unable to obtain sufficient appropriate audit evidence about the existence and carrying value amount of the Mimag I.V.T. receivable as at December 31, 2008. Consequently, we were unable to determine whether any adjustments to these amounts were necessary.
In our opinion, except for the possible effect of the matter described in the Basis for qualified opinion paragraph, the financial statements give a true and fair view of the financial position of Tractebel Invest International B.V. as at December 31, 2008, and of its result for the year then ended in accordance with Part 9 of Book 2 of the Netherlands Civil Code.
3 September 17, 2009 3100094888/OP9995/jpn
Pursuant to the legal requirement under 2:393 sub 5 part f of the Netherlands Civil Code, we report, to the extent of our competence, that the Directors' report is consistent with the financial statements as required by 2:391 sub 4 of the Netherlands Civil Code.
Deloitte Accountants B.V.
was signed: J. Penon
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.