Quarterly Report • Aug 23, 2018
Quarterly Report
Open in ViewerOpens in native device viewer
| 30/06/2018 € |
30/06/2017 € |
|
|---|---|---|
| Turnover | 19.849.953 | 17.968.111 |
| Cost of sales | (14.649.457) | (13.985.484) |
| Gross profit | 5.200.496 | 3.982.627 |
| Administrative expenses | (2.360.327) | (2.144.827) |
| Sales expenses | (153.569) | (143.157) |
| Depreciation | (822.549) | (871.245) |
| (3.336.445) | (3.159.229) | |
| Profit from operating activities | 1.864.051 | 823.398 |
| Other income | 120.636 | 55.032 |
| Net finance income (costs) | 112.776 | 55.032 (572.400) |
| Profit before taxation | 2.097.463 | 306.030 |
| Taxation | (174.536) | (199.041) |
| Net profit for the period | 1.922.927 | 106.989 |
| Shareholders of the parent company | 2.049.926 | 226.896 |
| Minority interest | (126.999) | (119.907) |
| 1.922.927 | 106.989 | |
| cents | cents | |
| Basic and fully diluted earnings per share | 5.61 | 0.62 |
| 30/06/2018 € |
30/06/2017 € |
|
|---|---|---|
| Net profit for the period | 1.922.927 | 106.989 |
| Other comprehensive (costs) / income | (1.164) | 5.889 |
| Comprehensive income for the period | 1.921.763 | 112.878 |
| Comprehensive income attributable to: | ||
| Shareholders of parent company | 2.048.762 | 232.785 |
| Minority interest | (126.999) | (119.907) |
| 1.921.763 | 112.878 |
| ASSETS | 30/06/2018 € |
31/12/2017 € |
|---|---|---|
| Non-Current Assets | ||
| Property, vessels, plant and equipment Financial assets |
17.312.488 | 16.822.008 |
| available for sale | 2.060.083 | 2.061.247 |
| Loan to an associated company | 341.720 | 341.720 |
| 19.714.291 | 19.224.975 | |
| Current assets | ||
| Inventories | 778.980 | 514.789 |
| Trade and other receivables | 3.575.132 | 2.502.614 |
| Cash at bank and in hand | 19.916.183 | 15.388.640 |
| 24.270.295 | 18.406.043 | |
| Total assets | 43.984.586 | 37.631.018 |
| EQUITY AND LIABILITIES | ||
| Capital and reserves | ||
| Share capital | 15.707.529 | 15.707.529 |
| Reserves | 16.146.916 15.924.611 | |
| Equity attributable to the shareholders | 31.854.445 | 31.632.140 |
| Minority interest | 9.586 | 136.585 |
| Total equity | 31.864.031 | 31.768.725 |
| Non-current liabilities | ||
| Trade and other creditors | 607.266 | 607.266 |
| Deferred tax liabilities | 970.428 | 970.428 |
| 1.577.694 | 1.577.694 | |
| Current liabilities | ||
| Trade and other creditors | 7.869.336 | 3.843.826 |
| Borrowings | 601.398 | 284.034 |
| Current tax liabilities | 182.744 | 80.927 |
| Dividend payable | 1.889.383 | 75.812 |
| 10.542.861 | 4.284.599 | |
| Total liabilities | 12.120.555 | 5.862.293 |
| Total equity and liabilities | 43.984.586 | 37.631.018 |
| Share capital € |
Issue of shares at a premium € |
Fair value reserves € |
Accumulated profits € |
Minority interest € |
Total € |
|
|---|---|---|---|---|---|---|
| Balance as at 1 January 2017 | 15.707.529 | 937.067 | 2.251.865 | 9.135.965 | 63.117 | 28.095.543 |
| Changes in equity for the period: |
||||||
| Revaluation of investments | - | - | 5.889 | - | 5.889 | |
| Comprehensive income for the period |
- | - | - | 226.896 | (119.907) | 106.989 |
| Balance as at 30 June 2017 | 15.707.529 | 937.067 | 2.257.754 | 9.362.861 | (56.790) | 27.208.421 |
| Balance as at 1 January 2018 | 15.707.529 | 937.067 | 3.594.010 | 11.393.534 | 136.585 | 31.768.725 |
| Changes in equity for the period: |
||||||
| Revaluation of investments | - | - | (1.164) | - | - | (1.164) |
| Dividends payable | - | - | - | (1.826.457) | - | (1.826.457) |
| Comprehensive income for the period |
- | - | - | 2.049.926 | (126.999) | 1.922.927 |
| Balance as at 30 June 2018 | 15.707.529 | 937.067 | 3.592.846 | 11.617.003 | 9.586 | 31.864.031 |
| 30/06/2018 € |
30/06/2017 € |
|
|---|---|---|
| Profit before taxation | 2.097.463 | 306.030 |
| Adjustments for: | ||
| Depreciation | 822.549 | 871.245 |
| Unrealised foreign exchange (profit) loss | (148.284) | 165.134 |
| Interest receivable | (67.539) | (46.092) |
| Interest payable | 10.944 | 30.181 |
| Gain on the sale of fixed assets | (34.738) | (1.914) |
| Cash flow before changes in working capital | 2.680.395 1.324.584 | |
| Increase in inventories | (264.191) | (305.602) |
| (Increase) decrease in trade and other debtors |
(1.072.518) | 5.228.699 |
| Increase in trade and other creditors | ) ) | 4.025.510 3.546.865 |
| Cash flow from operating activities before taxation | 5.369.196 9.794.546 | |
| Taxation | ||
| Tax paid | (72.719) | (16.330) |
| Net cash flow from operating activities | 5.296.477 9.778.216 | |
| Investing activities | ||
| Purchase of fixed assets | (1.315.041) (4.331.965) | |
| Purchase of financial assets | - | - |
| Proceeds from the disposal of fixed assets | 36.750 | 4.548 |
| Interest received | 67.539 | 46.092 |
| Cash flow for investing activities | (1.210.752) (4.281.325 | |
| Financing activities | ||
| Net loan payments | - | - |
| Interest paid | (10.944) | (30.181) |
| Payment of dividends | (12.886) | - |
| Cash flow for financing activities | (23.830) | (30.181) |
| Net inflow of cash | 4.061.895 5.466.710 | |
| Cash and cash equivalents at beginning of period | 15.104.606 | 10.794.459 |
| Impact of changes in exchange rates on cash and cash equivalents |
148.284 | (165.134) |
| Cash and cash equivalents at end of period | 19.314.785 16.096.035 |
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.