Interim / Quarterly Report • Sep 28, 2018
Interim / Quarterly Report
Open in ViewerOpens in native device viewer
| 1/1/2018- 30/6/2018 |
1/1/2017- 30/6/2017 |
|
|---|---|---|
| € | € | |
| Realised gross premiums | 6.086.281 | 5.975.716 |
| Increase in gross reserve of unearned premiums | (153.105) | (263.867) |
| Gross earned premiums | 5.933.176 | 5.711.849 |
| Reinsurance in realised gross premiums | (477.423) | (542.368) |
| Reinsurers' share in (decrease)/increase of gross reserve of unearned premiums |
(53.863) | 3.096 |
| Net earned premiums | 5.401.890 | 5.172.577 |
| Commissions and other fees receivable | 208.728 | 250.810 |
| Income from investments | 197.212 | 289.946 |
| Other income from operations | 102.797 | 60.424 |
| Net income | 508.737 | 601.180 |
| Gross claims and benefits | (3.686.020) | (3.341.009) |
| Reinsurers' share in gross claims and benefits | (35.308) | 99.115 |
| Net insurance claims and benefits | (3.721.328) | (3.241.894) |
| Acquisition costs | (1.504.164) | (1.474.668) |
| Administrative expenses | (689.839) | (745.927) |
| Expenses from provisions and debtors written-off | (65.829) | (41.743) |
| Expenses | (5.981.160) | (5.504.232) |
| (Loss) / Profit from operations | (70.533) | 269.525 |
| Finance costs | (32.264) | (43.547) |
| Net finance costs | (32.264) | (43.547) |
| (Loss) / Profit for the period before taxation | (102.797) | 225.978 |
| Taxation | (4.765) | (5.181) |
| (Loss) / Profit for the period | (107.562) | 220.797 |
| (Loss) / Profit for the period attributable to the Company's owners |
(107.562) | 220.797 |
| (Loss) / Profit per share attributable to the Company's | ||
| owners (cents) | (0.14) | 0.28 |
for the half year ended 30 June 2018
| 1/1/2018- 30/6/2018 € |
1/1/2017- 30/6/2017 € |
|
|---|---|---|
| (Loss) / Profit for the period | (107.562) | 220.797 |
| Total comprehensive (expenses) / income for the period attributable to the Company's owners |
(107.562) | 220.797 |
| 30/6/2018 | 31/12/ 2017 | |
|---|---|---|
| € | € | |
| ASSETS | ||
| NON CURRENT ASSETS | ||
| Property, plant and equipment | 2.005.144 | 1.906.811 |
| Intangible assets | 215.965 | 180.140 |
| Investment property | 9.144.073 | 9.048.740 |
| Investments held to maturity | 2.206.430 | 2.206.430 |
| Investments available for sale | 499.967 | - |
| 14.071.579 | 13.342.121 | |
| CURRENT ASSETS | ||
| Financial assets at fair value through profit and loss | 744.937 | 705.586 |
| Insurance and other claims | 6.317.843 | 6.472.627 |
| Deferred acquisition costs | 1.541.003 | 1.507.780 |
| Reinsurers' share in claims and technical reserves | 1.026.941 | 1.215.403 |
| Cash and cash equivalents | 7.521.354 | 7.994.226 |
| 17.152.078 | 17.895.622 | |
| TOTAL ASSETS | 31.223.657 | 31.237.743 |
| EQUITY AND LIABILITIES | ||
| EQUITY | ||
| Share capital | 13.330.532 | 13.330.532 |
| Reserves | (6.741.749) | (6.634.187) |
| Total equity | 6.588.783 | 6.696.345 |
| NON-CURRENT LIABILITIES | ||
| Life Insurance reserve | 5.481.027 | 5.955.752 |
| Loans | 1.496.728 | 1.620.650 |
| Deferred taxation | 835.058 | 835.058 |
| 7.812.813 | 8.411.460 | |
| CURRENT LIABILITIES | ||
| General Insurance reserves | 14.532.525 | 14.825.344 |
| Insurance and other liabilities | 1.989.153 | 1.019.047 |
| Bank overdrafts | 15.065 | - |
| Current portion of loans | 229.774 | 229.774 |
| Taxation due | 55.544 | 55.773 |
| 16.822.061 | 16.129.938 | |
| TOTAL LIABILITIES | 24.634.874 | 24.541.398 |
| TOTAL EQUITY AND LIABILITIES | 31.223.657 | 31.237.743 |
| Share Capital € |
Premium reserve € |
Property revaluation reserve € |
Difference from conversion of capital into Euro € |
Annuity reserve € |
Total equity € |
|
|---|---|---|---|---|---|---|
| Balance as at 1 January 2018 Total expenses for the period |
13.330.532 | 4.317.354 | 3.458.592 | 67.448 | (14.477.581) | 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 | 67.448 | (14.106.839) | 6.588.783 |
| Balance as at 1 January 2017 Total income for the period |
13.330.532 | 4.317.354 | 3.330.156 | 67.448 | (14.327.636) | 6.717.854 |
| Profit for the period | - | - | - | - | 220.797 | 220.797 |
| Balance as at 30 June 2017 | 13.330.532 | 4.317.354 | 3.330.156 | 67.448 | (14.106.839) | 6.938.651 |
| 1/1/2018 – |
1/1/2017 – |
|
|---|---|---|
| 30/6/2018 | 30/6/2017 | |
| € | € | |
| Cash flow for operations | (382.966) | (302.319) |
| Interest paid | (32.264) | (43.547) |
| Tax paid | (4.994) | (160.090) |
| Net cash flow from / (for) operations | 345.708 | (505.956) |
| Cash flow from investing activities | ||
| Payments for purchase of property. plant and equipment | (145.167) | (56.128) |
| Payments for purchase of intangible assets | (74.113) | (14.661) |
| Payments for purchase of investments available for sale |
(499.967) | - |
| Payments for purchase of financial assets at fair value | ||
| through profit and loss | (3.932) | (121.289) |
| Proceeds from the sale of financial assets at fair value | ||
| through profit and loss | - | 135.940 |
| Interest received | 108.789 | 130.248 |
| Net cash flow (for) / from investing activities | (709.723) | 74.110 |
| Cash flow from financing activities | ||
| Proceeds of new loans minus repayment of loans | (123.922) | (109.401) |
| Net cash flow for financing activities | (123.922) | (109.401) |
| Net decrease in cash and cash equivalents | (487.937) | (541.247) |
| Cash and cash equivalents at beginning of period | 7.994.226 | 8.558.050 |
| Cash and cash equivalents at end of period | 7.506.289 | 8.016.803 |
| Cash and cash equivalents consist of: | ||
| Cash, bank balances and other deposits |
7.521.354 | 8.198.988 |
| Bank overdrafts | (15.065) | (182.185) |
| 7.506.289 | 8.016.803 |
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.