Interim / Quarterly Report • Sep 30, 2020
Interim / Quarterly Report
Open in ViewerOpens in native device viewer
| 1/1/2020- | 1/1/2019- | |
|---|---|---|
| 30/6/2020 | 30/6/2019 | |
| € | € | |
| Realised gross premiums | 7.206.532 | 6.904.936 |
| Decrease / (increase) in gross reserve of unearned premiums | 114.434 | (469.386) |
| Gross earned premiums | 7.320.966 | 6.435.550 |
| Reinsurance in realised gross premiums | (642.404) | (558.749) |
| Reinsurers' share in gross reserve of unearned premiums | (72.539) | (43.046) |
| Net earned premiums | 6.606.023 | 5.919.847 |
| Commissions and other income | 424.584 | 333.014 |
| Profit from investments | 43.519 | 62.318 |
| Net income | 7.704.126 | 6.315.179 |
| Gross claims, benefits and change in life branch reserve | (3.344.654) | (3.755.473) |
| Reinsurers' share | 74.287 | 96.460 |
| Net insurance claims and benefits | (3.270.367) | (3.659.013) |
| Acquisition costs | (2.461.207) | (1.842.979) |
| Administrative expenses Provisions and write-offs of doubtful claims |
(1.040.645) - |
(962.225) 14.768 |
| Expenses | (6.772.219) | (6.449.449) |
| Profit / (loss) from operations | (301.907) | (134.270) |
| Net finance costs | (95.325) | (92.241) |
| Profit / (loss) for the period before taxation | 206.582 | (226.511) |
| Taxation | (4.460) | (23.563) |
| Profit / (loss) for the period | (201.122) | (250.074) |
| Profit / (loss) per share attributable to the Company's | ||
| owners (cents) | 0.26 | (0.32) |
| Other comprehensive income | ||
| Items not to be reclassified to profit or loss in subsequent | ||
| periods | ||
| Gain on revaluation of financial assets available for sale | 4.676 | 13.923 |
| Other comprehensive income for the year | 4.676 | 13.923 |
| Comprehensive income / (expenses) for the year attributable to the Company's owners |
206.798 | (236.151) |
| 30/6/2020 | 31/12/ 2019 | |
|---|---|---|
| € | € | |
| ASSETS | ||
| Property, plant and equipment | 4.434.010 | 2.537.654 |
| Intangible assets | 148.184 | 170.320 |
| Investment property | 8.625.090 | 10.401.390 |
| Assets with right of use | 901.458 | 975.615 |
| Investments held to maturity | 948.364 | 1.025.024 |
| Financial assets available for sale | 2.100.737 | 1.694.496 |
| TOTAL NON-CURRENT ASSETS | 17.157.843 | 16.804.499 |
| Financial assets at fair value through profit and loss | 2.112.576 | 2.056.105 |
| Insurance and other claims | 6.693.591 | 6.939.289 |
| Deferred acquisition costs | 2.481.114 | 2.460.925 |
| Reinsurers' share in claims and technical reserves | 959.588 | 1.012.962 |
| Cash and cash equivalents | 4.959.849 | 5.138.082 |
| TOTAL CURRENT ASSETS | 17.206.718 | 17.607.363 |
| TOTAL ASSETS | 34.364.561 | 34.411.862 |
| EQUITY | ||
| Share capital | 13.330.532 | 13.330.532 |
| Reserves | (6.149.852) | (6.356.650) |
| Total equity | 7.180.680 | 6.973.882 |
| LIABILITIES | ||
| Life Insurance reserve | 4.669.519 | 4.845.283 |
| Subordinated loans | 1.712.951 | 1.687.636 |
| Bank loans | 876.815 | 1.057.226 |
| Lease liabilities | 715.134 | 811,249 |
| Deferred taxation | 755.209 | 755.209 |
| TOTAL NON-CURRENT LIABILITIES | 8.729.628 | 9.156.603 |
| General Insurance reserves | 14.591.035 | 14.271.347 |
| Insurance and other liabilities | 2.874.629 | 3.124.512 |
| Bank overdrafts | 343.019 | 229.862 |
| Current portion of bank loans | 398.532 | 398.532 |
| Lease liabilities | 194.619 | 202.000 |
| Taxation due | 52.419 | 55.124 |
| TOTAL CURRENT LIABILITIES | 18.454.253 | 18.281.377 |
| TOTAL LIABILITIES | 27.183.881 | 27.437.980 |
| TOTAL EQUITY AND LIABILITIES | 34.364.561 | 34.411.862 |
| Share Capital € |
Share Premium reserve € |
Property revaluation reserve € |
Investment revaluation reserve € |
Contribution reserve € |
Annuity reserve € |
Total equity € |
|
|---|---|---|---|---|---|---|---|
| Balance as at 1 January 2020 | 13.330.532 | 4.317.354 | 3.606.337 | 8.728 | 557.876 | (14.846.945) | 6.973.882 |
| Profit for the period | - | - | - | - | - | 202.122 | 202.122 |
| Other comprehensive income Profit from revaluation of investments available for sale Other comprehensive expenses for the |
- - |
- - |
- - |
4.676 4.676 |
- - |
- - |
4.676 4.676 |
| year | |||||||
| Transactions with associated persons | |||||||
| Balance as at 30 June 2020 | 13.330.532 | 4.317.354 | 3.606.337 | 13.404 | 557.876 | (14.644.823) | 7.180.680 |
| Balance as at 1 January 2019 | 13.330.532 | 4.317.354 | 3.458.592 | (1.934) | 191.930 | (14.974.810) | 6.321.664 |
| Loss for the period | - | - | - | - | - | (250.074) | (250.074) |
| Profit from revaluation of investments available for sale |
- | - | - | 13.923 | - | - | 13.923 |
| Other comprehensive income for the year |
- | - | - | 13.923 | - | - | 13.923 |
| Transactions with associated parties | |||||||
| Contribution of board of directors Total contributions |
- - |
- - |
- - |
- - |
365.946 365.946 |
- - |
365.946 365.946 |
| Balance as at 30 June 2019 | 13.330.532 | 4.317.354 | 3.458.592 | 11.989 | 557.876 | (15.224.884) | 6.451.459 |
| 1/1/2020 – |
1/1/2019 – |
|
|---|---|---|
| 30/6/2020 | 30/6/2019 | |
| € | € | |
| Cash flow from / for operations | 785.486 | (124.071) |
| Interest paid | (58.258) | (77.771) |
| Dividend received | - | 1.945 |
| Tax paid | (7.165) | (98.794) |
| Net cash flow from / (for) operations |
720.063 | (298.691) |
| Cash flow from investing activities | ||
| Payments for purchase of property, plant and equipment |
(257.854) | (227.905) |
| Payments for purchase of intangible assets | (42.214) | (38.816) |
| Payments for purchase of investment property | (1.700) | (97.985) |
| Payments for purchase of financial assets at fair value | ||
| through profit and loss | (140.451) | (500.109) |
| Payments for purchase of investments held to maturity | (311.254) | (524.280) |
| Payments for right of use | (115.248) | (102.698) |
| Payments for purchase of financial assets available for sale | (401.565) | (541.934) |
| Proceeds from sale of investment property | - | 738.000 |
| Proceeds from sale of investments held to maturity | 400.900 | 1.563.877 |
| Interest received | 38.344 | 111.276 |
| Net cash flow (for) / from investing activities |
(831.042) | 379.426 |
| Proceeds of new loans minus repayment of loans | (180.411) | 977.444 |
| Net cash flow (for) / from financing activities |
(180.411) | 977.444 |
| Net (decrease) / increase in cash and cash equivalents |
(291.390) | 1.058.179 |
| Cash and cash equivalents at beginning of period | 4.908.220 | 6.076.267 |
| Cash and cash equivalents at end of period | 4.616.830 | 7.134.446 |
| Cash and cash equivalents consist of: | ||
| Cash, bank balances and term deposits |
4.959.849 | 7.152.240 |
| Bank overdrafts | (343.019) | (17.794) |
| 4.616.830 | 7.134.446 |
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.