Interim / Quarterly Report • Sep 20, 2019
Interim / Quarterly Report
Open in ViewerOpens in native device viewer
| 1/1/2019- 30/6/2019 € |
1/1/2018- 30/6/2018 € |
|
|---|---|---|
| Realised gross premiums Increase in gross reserve of unearned premiums |
6.904.936 (469.386) |
6.086.281 (153.105) |
| Gross earned premiums Reinsurance in realised gross premiums Reinsurers' share in increase / (decrease) of gross reserve of unearned premiums |
6.435.550 (558.749) (43.046) |
5.933.176 (477.423) (53.863) |
| Net earned premiums | 5.919.847 | 5.401.890 |
| Commissions and other fees receivable Income from investments Other income from operations Net income |
294.349 62.318 38.665 395.332 |
208.728 197.212 102.797 508.737 |
| Gross claims and benefits Reinsurers' share in gross claims and benefits Net insurance claims and benefits Acquisition costs Administrative expenses Income / (expense) from provisions and debtors written-off Expenses |
(3.755.473) 96.460 (3.659.013) (1.842.979) (962.225) 14.768 (6.449.449) |
(3.686.020) (35.308) (3.721.328) (1.504.164) (689.839) (65.829) (5.981.160) |
| Loss from operations | (134.270) | (70.533) |
| Finance costs Net finance costs |
(92.241) (92.241) |
(32.264) (32.264) |
| Loss for the period before taxation Taxation |
(226.511) (23.563) |
(102.797) (4.765) |
| Loss for the period | (250.074) | (107.562) |
| Loss for the period attributable to the Company's owners | (250.074) | (107.562) |
| Loss per share attributable to the Company's owners (cents) |
(0.32) | (0.14) |
for the half year ended 30 June 2019
| Other comprehensive income / (expenses) | 1/1/2019- 30/6/2019 € |
1/1/2019- 30/6/2019 € |
|---|---|---|
| Items to be reclassified to profit or loss in subsequent periods Profit from revaluation of investments available for sale |
13.923 | - |
| Comprehensive income for the period attributable to the Company's owners |
(236.151) | (107.562) |
| 30/6/2019 | 31/12/ 2018 | |
|---|---|---|
| € | € | |
| ASSETS | ||
| NON CURRENT ASSETS | ||
| Property, plant and equipment | 2.329.304 | 2.190.770 |
| Intangible assets | 190.804 | 211.982 |
| Investment property | 10.084.764 | 9.349.779 |
| Assets with right of use | 868.146 | - |
| Investments held to maturity | 1.025.024 | 2.173.037 |
| Financial assets available for sale | 1.353.923 | 798.066 |
| 15.851.965 | 14.723.634 | |
| CURRENT ASSETS | ||
| Financial assets at fair value through profit and loss | 1.305.979 | 761.161 |
| Insurance and other claims | 6.215.445 | 6.127.497 |
| Deferred acquisition costs | 1.882.687 | 1.734.005 |
| Reinsurers' share in claims and technical reserves | 893.871 | 786.330 |
| Cash and cash equivalents | 7.152.240 | 6.419.291 |
| 17.450.222 | 15.828.284 | |
| TOTAL ASSETS | 33.302.187 | 30.551.918 |
| EQUITY AND LIABILITIES | ||
| EQUITY | ||
| Share capital | 13.330.532 | 13.330.532 |
| Reserves | (6.879.073) | (7.008.868) |
| Total equity | 6.451.459 | 6.321.664 |
| NON-CURRENT LIABILITIES | ||
| Life Insurance reserve | 5.027.838 | 5.328.011 |
| Bank loans | 1.502.331 | 729.196 |
| Subordinated loans | 1.660.848 | 582.324 |
| Lease liabilities | 697.563 | - |
| Deferred taxation | 755.692 | 829.590 |
| 9.644.272 | 7.469.121 | |
| CURRENT LIABILITIES | ||
| General Insurance reserves | 14.466.755 | 13.919.728 |
| Insurance and other liabilities | 2.093.942 | 2.267.088 |
| Bank overdrafts | 17.794 | 343.024 |
| Current portion of bank loans | 377.496 | 173.187 |
| Lease liabilities | 193.696 | - |
| Taxation due | 56.773 | 58.106 |
| 17.206.456 | 16.761.133 | |
| TOTAL LIABILITIES | 26.850.728 | 24.230.254 |
| TOTAL EQUITY AND LIABILITIES | 33.302.187 | 30.551.918 |
| Share Capital € |
Share Premium reserve € |
Property revaluation reserve € |
Investment revaluation reserve € |
Contribution reserve € |
Annuity reserve € |
Total equity € |
|
|---|---|---|---|---|---|---|---|
| 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) |
| Other comprehensive income Profit from revaluation of investments available for sale |
- | - | - | 13.923 | - | - | 13.923 |
| Other comprehensive expenses | - | - | - | 13.923 | - | - | 13.923 |
| Transactions with associated persons Contribution |
- | - | - | - | 365.946 | - | 365.946 |
| Total contributions from associated persons |
- | - | - | - | 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 |
| Balance as at 1 January 2018 | 13.330.532 | 4.317.354 | 3.458.592 | - | - | (14.410.133) | 6.696.345 |
| Loss for the period | - | - | - | - | - | (107.562) | (107.562) |
| Balance as at 30 June 2018 | 13.330.532 | 4.317.354 | 3.458.592 | - | - | (14.517.695 | 6.588.783 |
| 1/1/2019 – |
1/1/2018 – |
|
|---|---|---|
| 30/6/2019 | 30/6/2018 | |
| € | € | |
| Cash flow (from) / for operations | (170.546) | 382.966 |
| Interest paid | (77.771) | (32.264) |
| Dividend received | 1.945 | - |
| Tax paid | (52.319) | (4.994) |
| Net cash flow (for) / from operations |
(298.691) | 345.708 |
| Cash flow from / (for) investing activities | ||
| Payments for purchase of property. plant and equipment | (227.905) | (145.167) |
| Payments for purchase of intangible assets | (38.816) | (74.113) |
| Payments for purchase of investment property | (97.985) | (95.333) |
| Payments for purchase of assets available for sale | (541.934) | (499.967) |
| Payments for purchase of investments held to maturity | (524.280) | - |
| Payments for purchase of financial assets at fair value | ||
| through profit and loss | (500.109) | (3.932) |
| Payments for right of use | (102.698) | - |
| Proceeds from the sale of financial assets at fair value | ||
| through profit and loss | 1.563.877 | - |
| Proceeds from sale of investment property | 738.000 | - |
| Interest received | 111.276 | 108.789 |
| Net cash flow from / (for) investing activities | 379.426 | (709.723) |
| Cash flow from / (for) financing activities | ||
| Proceeds of new loans minus repayment of loans | 977.444 | (123.922) |
| Net cash flow from / (for) financing activities |
977.444 | (123.922) |
| Net increase / (decrease) in cash and cash equivalents |
1.058.179 | (487.937) |
| Cash and cash equivalents at beginning of period | 6.076.267 | 7.994.226 |
| Cash and cash equivalents at end of period | 7.134.446 | 7.506.289 |
| Cash and cash equivalents consist of: | ||
| Cash, bank balances and other deposits |
7.152.240 | 7.521.354 |
| Bank overdrafts | (17.794) | (15.065) |
| 7.134.446 | 7.506.289 |
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.