Quarterly Report • Dec 1, 2017
Quarterly Report
Open in ViewerOpens in native device viewer
INTERIM FINANCIAL INFORMATION
1st January to 30th September 2017 IN ACCORDANCE WITH THE INTERNATIONAL FINANCIAL REPORTING STANDARDS
Company Reg. No. 11188/06/Β/86/31 General Commerce Reg. No. 12512246000 Domicile: Magiko, Municipality of Avdira, Xanthi Greece Offices: 20 Marinou Antypa Str., 17455 Alimos, Attica, Greece
| Statement of Comprehensive Income 01.01.2017 – 30.09.2017 |
3 |
|---|---|
| Statement of Comprehensive Income 01.07.2017 – 30.09.2017 |
4 |
| Statement of Financial Position 30.09.2017 | 5 |
| Statement of Changes in Equity 01.01.2017 – 30.09.2017 |
6 – 7 |
| Statement of Cash Flows 01.01.2017 – 30.09.2017 |
8 |
| Notes on the Financial Statements | 9 - 33 |
| Data and Information | 34 |
| Group | Company | ||||
|---|---|---|---|---|---|
| Note 1/1 - 30/09/2017 | 1/1 - 30/09/2016 | 1/1 - 30/09/2017 | 1/1 - 30/09/2016 | ||
| Turnover | 243,220 | 225,491 | 11,236 | 10,889 | |
| Cost of Sales | (190,919) | (172,273) | (9,317) | (9,079) | |
| Gross Profit/(loss) | 52,301 | 53,218 | 1,919 | 1,810 | |
| Other Operating Income | 3 | 1,398 | 1,037 | 3,862 | 3,610 |
| Selling Expenses | (22,795) | (20,186) | (475) | (402) | |
| Administrative Expenses | (13,536) | (12,594) | (4,375) | (3,992) | |
| Other Operating Expenses | 4 | (1,236) | (1,820) | (252) | (446) |
| Other profit / (losses) | 5 | (1,182) | (165) | (21) | (46) |
| Operating Profit /(loss) before interest and tax | 14,950 | 19,490 | 658 | 534 | |
| Financial Income | 6 | 591 | 2,061 | 1 | 2 |
| Financial Expenses | 6 | (4,780) | (5,876) | (972) | (1,318) |
| Income from dividends | - | - | 564 | - | |
| Profit / (losses) from companies consolidated with the Equity Method | 19 | 1,111 | 1,374 | - | - |
| Profit / (losses) from participations | (180) | - | |||
| Profit/(loss) before Tax | 11,692 | 17,049 | 251 | (782) | |
| Income Tax | 8 | (2,961) | (3,314) | 230 | 59 |
| Profit/(loss) after tax (A) | 8,731 | 13,735 | 481 | (723) | |
| Other comprehensive income | |||||
| Items transferred to the results | |||||
| FX differences from translation of foreign Balance Sheets | (2,562) | (6,193) | - | - | |
| Items not transferred to the results | |||||
| Actuarial profit/(loss) | 5,492 | (15,316) | - | ||
| Other comprehensive income after taxes (B) | 2,930 | (21,509) | - | - | |
| Total comprehensive income after taxes (A) + (B) | 11,661 | (7,774) | 481 | (723) | |
| Profit / (loss) after tax (A) | |||||
| Attributed to: | |||||
| Owners of the parent | 8,474 | 13,445 | - | - | |
| Minority interest Total comprehensive income after taxes (A) + (B) |
257 | 290 | - | - | |
| Attributed to: | |||||
| Owners of the parent Minority interest |
11,407 254 |
(8,068) 294 |
- - |
- - |
|
| Profit/(loss) allocated to shareholders from continued activities per | |||||
| share (A) | |||||
| Number of shares | 43,741 | 44,036 | - | - | |
| Earnings/(loss) per share | 7 | 0.1937 | 0.3053 | - | - |
| Company Group |
||||
|---|---|---|---|---|
| Note 1/7 - 30/09/2017 | 1/7 - 30/09/2016 | 1/7 - 30/09/2017 | 1/7 - 30/09/2016 | |
| Turnover | 82,119 | 74,853 | 3,211 | 3,307 |
| Cost of Sales | (64,279) | (56,985) | (2,736) | (2,780) |
| Gross Profit/(loss) | 17,840 | 17,868 | 475 | 527 |
| Other Operating Income | 289 | 379 | 1,225 | 1,171 |
| Selling Expenses | (7,350) | (6,677) | (143) | (131) |
| Administrative Expenses | (3,893) | (4,219) | (1,223) | (1,293) |
| Other Operating Expenses | (321) | (684) | (110) | (98) |
| Other profit / (losses) | (343) | 177 | - | (6) |
| Operating Profit /(loss) before interest and tax | 6,222 | 6,844 | 224 | 170 |
| Financial Income | 184 | 579 | 1 | 1 |
| Financial Expenses | (1,599) | (1,583) | (300) | (379) |
| Income from dividends | - | - | 564 | - |
| Profit / (losses) from companies consolidated with the Equity Method | 372 | 636 | - | - |
| Profit / (losses) from participations | - | - | - | - |
| Profit/(loss) before Tax | 5,179 | 6,476 | 489 | (208) |
| Income Tax | (1,176) | (1,002) | 35 | 30 |
| Profit/(loss) after tax (A) | 4,003 | 5,474 | 524 | (178) |
| Other comprehensive income |
| Items transferred to the results | ||
|---|---|---|
| Items transferred to the results | ||||
|---|---|---|---|---|
| FX differences from translation of foreign Balance Sheets | (462) | (1,157) | - | - |
| Items not transferred to the results | ||||
| Actuarial profit/(loss) | 4,541 | (6,929) | - | - |
| Other comprehensive income after taxes (B) | 4,079 | (8,086) | - | - |
| Total comprehensive income after taxes (A) + (B) | 8,082 | (2,612) | 524 | (178) |
|---|---|---|---|---|
| Profit / (loss) after tax (A) | ||||
| Attributed to: | ||||
| Owners of the parent | 3,894 | 5,344 | - | - |
| Minority interest | 109 | 130 | - | - |
| Total comprehensive income after taxes (A) + (B) | ||||
| Attributed to: | ||||
| Owners of the parent | 7,976 | (2,744) | - | - |
| Minority interest | 106 | 132 | - | - |
| Profit/(loss) allocated to shareholders from continued activities per share (A) |
||||
| Number of shares | 43,741 | 44,036 | - | - |
| Earnings/(loss) per share | 0.0890 | 0.1214 | - | - |
| Group | Company | ||||
|---|---|---|---|---|---|
| Note | 30-09-17 | 31-12-16 | 30-09-17 | 31-12-16 | |
| ASSETS | |||||
| Non-Current Assets | |||||
| Tangible fixed assets | 9 | 110,004 | 107,437 | 6,594 | 6,151 |
| Investment property | 9 | 113 | 113 | 14 | 14 |
| Intangible Assets | 9 | 11,419 | 11,605 | 658 | 685 |
| Participation in subsidiaries | 1 9 | - | - | 69,261 | 69,684 |
| Participation in related companies | 1 9 | 13,546 | 11,347 | 3,004 | 1,566 |
| Other long term receivables | 1 0 | 7,446 | 7,387 | 1,967 | 1,967 |
| Deferred tax assets | 1,688 | 2,633 | 241 | 12 | |
| Total non-Current Assets | 144,216 | 140,522 | 81,739 | 80,079 | |
| Current Assets | |||||
| Inventories | 57,344 | 57,695 | 2,122 | 1,785 | |
| Income tax prepaid | 1,276 | 1,526 | 953 | 1,036 | |
| Trade receivables | 65,965 | 50,640 | 3,364 | 3,081 | |
| Other debtors | 7,031 | 8,028 | 11,659 | 10,870 | |
| Cash and Cash Equivalents | 31,779 | 31,080 | 277 | 1,853 | |
| Total Current Assets | 163,395 | 148,969 | 18,375 | 18,625 | |
| TOTAL ASSETS | 307,611 | 289,491 | 100,114 | 98,704 | |
| EQUITY AND LIABILITIES | |||||
| EQUITY | |||||
| Share Capital | 28,869 | 29,762 | 28,869 | 29,762 | |
| Share premium | 21,541 | 21,526 | 21,644 | 21,644 | |
| Other reserves | 20,907 | 22,539 | 14,149 | 13,256 | |
| Retained earnings | 60,777 | 46,845 | 6,650 | 6,155 | |
| Total Shareholders' equity | 132,094 | 120,672 | 71,312 | 70,817 | |
| Minority Interest | 2,370 | 2,116 | - | - | |
| Total Equity | 134,464 | 122,788 | 71,312 | 70,817 | |
| Long Term Liabilities | |||||
| Long Term loans | 1 3 | 17,506 | 18,663 | - | - |
| Provisions for Employee Benefits | 1 4 | 17,845 | 24,369 | 360 | 352 |
| Other provisions | 628 | 761 | 698 | 685 | |
| Deferred Tax Liabilities | 4,174 | 4,524 | - | - | |
| Other Long Term Liabilities | 689 | 339 | 563 | 116 | |
| Total Long Term Liabilities | 40,842 | 48,656 | 1,621 | 1,153 | |
| Short Term Liabilities | |||||
| Short Term loans | 1 3 | 70,457 | 67,139 | 21,916 | 21,977 |
| Income Tax | 4,542 | 3,779 | - | - | |
| Suppliers | 38,666 | 31,799 | 3,143 | 2,202 | |
| Other short-term liabilities | 18,640 | 15,330 | 2,122 | 2,555 | |
| Total Short Term Liabilities | 132,305 | 118,047 | 27,181 | 26,734 | |
| TOTAL LIABILITIES | 173,147 | 166,703 | 28,802 | 27,887 | |
| TOTAL EQUITY & LIABILITIES | 307,611 | 289,491 | 100,114 | 98,704 |
| Share Capital | Share Premium | Other Reserves | Treasury shares reserve |
Reserve of FX differences from translation of subsidiaries |
Retained earnings |
Total before minority interest |
Minority interest |
Total | |
|---|---|---|---|---|---|---|---|---|---|
| Balance as at 01/01/2016 | 29,762 | 21,529 | 26,464 | (1,003) | 3,596 | 47,046 | 127,394 | 1,844 | 129,238 |
| Profit / (loss) for the period | - | - | - | - | - | 13,445 | 13,445 | 290 | 13,735 |
| Other comprehensive income | - | - | - | - | (6,197) | (15,316) | (21,513) | 4 | (21,509) |
| Distribution of earnings | - | - | - | - | - | - | - | - | - |
| Dividends | - | - | - | - | - | - | - | - | - |
| Changes in percentages | - | - | - | - | - | - | - | - | - |
| Other changes | - | (2) | 85 | - | - | (75) | 8 | - | 8 |
| Purchase of treasury shares | - | - | - | (404) | - | - | (404) | - | (404) |
| Changes during the period | - | (2) | 85 | (404) | (6,197) | (1,946) | (8,464) | 294 | (8,170) |
| Balance as at 30/09/2016 | 29,762 | 21,527 | 26,549 | (1,407) | (2,601) | 45,100 | 118,930 | 2,138 | 121,068 |
| Υπόλοιπα την 01/01/2017 | 29,762 | 21,526 | 26,547 | (1,760) | (2,248) | 46,845 | 120,672 | 2,116 | 122,788 |
| Profit / (loss) for the period | - | - | - | - | - | 8,474 | 8,474 | 257 | 8,731 |
| Other comprehensive income | - | - | - | - | (2,559) | 5,492 | 2,933 | (3) | 2,930 |
| Distribution of earnings | - | - | 33 | - | - | (33) | - | - | - |
| Dividends | - | - | - | - | - | - | - | - | - |
| Changes in percentages | - | - | - | - | - | - | - | - | - |
| Other changes | - | 15 | - | - | - | - | 15 | - | 15 |
| Purchase of treasury shares | (893) | - | (867) | 1,760 | - | - | - | - | - |
| Changes during the period | (893) | 15 | (834) | 1,760 | (2,559) | 13,933 | 11,422 | 254 | 11,676 |
| Balance as at 30/09/2017 | 28,869 | 21,541 | 25,713 | - | (4,807) | 60,778 | 132,094 | 2,370 | 134,464 |
| Share Capital | Share Premium | Other Reserves | Treasury shares reserve |
Reserve of FX differences from translation of subsidiaries |
Retained earnings | Total | |
|---|---|---|---|---|---|---|---|
| Balance as at 01/01/2016 | 29,762 | 21,644 | 15,000 | (1,003) | 16 | 5,987 | 71,406 |
| Profit / (loss) for the period | - | - | - | - | - | (723) | (723) |
| Other comprehensive income | - | - | - | - | - | - | - |
| Distribution of earnings | - | - | - | - | - | - | - |
| Dividends | - | - | - | - | - | - | - |
| Changes in percentages | - | - | - | - | - | - | - |
| Purchase of treasury shares | - | - | - | (404) | - | - | (404) |
| Changes during the period | - | - | - | (404) | - | (723) | (1,127) |
| Balance as at 30/09/2016 | 29,762 | 21,644 | 15,000 | (1,407) | 16 | 5,264 | 70,279 |
| Balance as at 01/01/2017 | 29,762 | 21,644 | 15,000 | (1,760) | 16 | 6,155 | 70,817 |
| Profit / (loss) for the period | - | - | - | - | - | 481 | 481 |
| Other comprehensive income | - | - | - | - | - | 14 | 14 |
| Distribution of earnings | - | - | - | - | - | - | - |
| Dividends | - | - | - | - | - | - | - |
| Changes in percentages | - | - | - | - | - | - | - |
| Other changes | - | - | - | - | - | - | - |
| Purchase of treasury shares | (893) | - | (867) | 1,760 | - | - | - |
| Changes during the period | (893) | - | (867) | 1,760 | - | 495 | 495 |
| Balance as at 30/09/2017 | 28,869 | 21,644 | 14,133 | - | 16 | 6,650 | 71,312 |
| Note | Group | Company | |||
|---|---|---|---|---|---|
| 1/1 - 30/09/2017 | 1/1 - 30/09/2016 | 1/1 - 30/09/2017 | 1/1 - 30/09/2016 | ||
| Cash flows from Operating Activities | |||||
| Profit before Taxes and Minority Interest | 11,692 | 17,049 | 251 | (782) | |
| Plus / (minus) adjustments for: | |||||
| Depreciation | 9,744 | 9,003 | 574 | 692 | |
| Provisions | 2,390 | 1,801 | 574 | 752 | |
| FX differences | 1,289 | 160 | 18 | 46 | |
| (Profit)/loss from sale of fixed assets | (107) | 60 | 2 | - | |
| (Income)/expenses from investments | - | - | (564) | - | |
| (Profit)/losses from investments | 180 | - | - | - | |
| Financial Income / (Expenses) (Profit) / losses from companies consolidated with the Equity |
4,189 | 3,811 | 971 | 1,317 | |
| method | (1,111) | (1,374) | - | - | |
| Operating Profit before adjustments in working capital | 28,266 | 30,510 | 1,826 | 2,025 | |
| (Increase)/decrease in receivables | (13,739) | (9,206) | (1,072) | (1,069) | |
| (Increase)/decrease in inventories | (820) | (4,382) | (337) | (698) | |
| Increase/(decrease) in liabilities (apart from banks-taxes) | 6,180 | 3,460 | (328) | (948) | |
| Other non cash movements | (105) | 2,295 | - | (16) | |
| Cash generated from Operating activities | 19,782 | 22,677 | 89 | (706) | |
| Interest Paid | (3,227) | (3,591) | (961) | (949) | |
| Other financial income/(expenses) | (619) | (302) | (2) | (3) | |
| Taxes | (2,537) | (3,514) | - | - | |
| Cash flows from operating activities (a) | 13,399 | 15,270 | (874) | (1,658) | |
| Investing Activities | |||||
| Receipts from sales of tangible and intangible assets | 125 | 129 | 35 | 10 | |
| Interest received | 13 | 25 | - | 1 | |
| Dividends received | 335 | 197 | 564 | - | |
| Increase of interests in subsidiaries / associates | (209) | (180) | (209) | (480) | |
| Change in consolidation method of related company | (902) | - | - | - | |
| Purchase of tangible and intangible assets | (14,768) | (12,066) | (1,028) | (199) | |
| Cash flow from investing activities (b) | (15,406) | (11,895) | (638) | (668) | |
| Financing activities | |||||
| Increase of participation in subsidiaries / associates | - | - | - | - | |
| Receipts from subsidies - grants | - | - | - | - | |
| Proceeds from loans | 9,923 | 6,099 | - | - | |
| Purchase of treasury shares | - | (404) | - | (404) | |
| Repayment of Loans | (3,385) | (3,216) | (60) | (3) | |
| Financial leases | (3,140) | 2,417 | - | - | |
| Dividends paid | (4) | - | (4) | - | |
| Cash flow from financing activities (c) | 3,394 | 4,896 | (64) | (407) | |
| Net increase /(decrease) in Cash and Cash Equivalents | 1,387 | 8,271 | (1,576) | (2,733) | |
| Cash and Cash Equivalents at beginning of period | 31,080 | 26,411 | 1,853 | 3,008 | |
| Effect from changes in foreign exchange rates on cash | |||||
| reserves | (688) | (2,529) | - | - | |
| Cash and Cash Equivalents at end of period | 31,779 | 32,153 | 277 | 275 |
The company THRACE PLASTICS Co. S.A. (hereinafter the "Company") was founded in 1977 and is based in Magiko of municipality of Avdira in Xanthi, Northern Greece, and is registered in the Public Companies (S.A.) Register under Reg. No. 11188/06/Β/86/31 and in the General Commercial Register under Reg. No. 12512246000.
The main activity of the Company is the production and distribution of Polypropylene (PP) products.
In a short period of time the Company evolved into a Group of companies (hereinafter "the Group"), by acquiring or establishing new entities, which activate mainly in two sectors: technical fabrics and packaging.
The Company's shares are listed on the Athens Stock Exchange since June 26, 1995.
The company's shareholders, with equity stakes above 5%, as of 30.09.2017 were the following:
| Chalioris Konstantinos | 43.29% |
|---|---|
| Chaliori Efimia | 20.85% |
The Group maintains production and trade facilities in Greece, Scotland, Northern Ireland, Ireland, Sweden, Norway, Serbia, Bulgaria, Romania and U.S.A.. On 30th September 2017, the Group employed in total 1,818 employees, from which 938 were employees in Greece.
The structure of the Group as of 30 September 2017 was as follows:
| Company | Registered Offices | Participation Percentage of Parent Company |
Participation Percentage of Group |
Consolidation Method |
|---|---|---|---|---|
| Thrace Plastics Co. S.A. | GREECE-Xanthi | Parent | Full | |
| Don & Low LTD | SCOTLAND-Forfar | 100.00% | 100.00% | Full |
| Don & Low Australia Pty LTD | AUSTRALIA | - | 100.00% | Full |
| Thrace Nonwoven & Geosynthetics S.A. |
GREECE-Xanthi | 100.00% | 100.00% | Full |
| Saepe Ltd | CYPRUS-Nicosia | - | 100.00% | Full |
| Thrace Asia | HONG KONG | - | 100.00% | Full |
| Thrace China | China – Shanghai | - | 100.00% | Full |
| Thrace Protect Μ.Ι.Κ.Ε. | GREECE-Xanthi | - | 100.00% | Full |
| Thrace Plastics Pack S.A. | GREECE-Ioannina | 92.94% | 92.94% | Full |
| Thrace Greiner Packaging SRL | ROMANIA - Sibiou | - | 46.47% | Equity |
| Thrace Plastics Packaging D.O.O. | SERBIA-Nova Pazova | - | 92.94% | Full |
| Trierina Trading LTD | CYPRUS-Nicosia | - | 92.94% | Full |
| Thrace Ipoma A.D. | BULGARIA-Sofia | - | 92.835% | Full |
| Synthetic Holdings LTD | N. IRELAND-Belfast | 100.00% | 100.00% | Full |
| Thrace Eurobent S.A. | GREECE - Xanthi | 51.00% | 51.00% | Equity |
|---|---|---|---|---|
| Thrace Greenhouses S.A. | GREECE - Xanthi | 50.91% | 50.91% | Equity |
| Thrace Polyfilms S.A.(former Thrace Sarantis S.A.) |
GREECE - Xanthi | 100.00% | 100.00% | Full |
| Thrace Linq INC. | U.S.A. - South Carolina | - | 100.00% | Full |
| Pareen LTD | CYPRUS-Nicosia | - | 100.00% | Full |
| Adfirmate LTD | CYPRUS-Nicosia | - | 100.00% | Full |
| Lumite INC. | U.S.A. - Georgia | - | 50.00% | Equity |
| Thrace Polybulk A.S. | NORWAY-Brevik | - | 100.00% | Full |
| Thrace Polybulk A.B. | SWEDEN -Köping | - | 100.00% | Full |
| Synthetic Textiles LTD | N. IRELAND-Belfast | - | 100.00% | Full |
| ArnoLTD | IRELAND -Dublin | - | 100.00% | Full |
| Thrace Synthetic Packaging LTD | IRELAND -Clara | - | 100.00% | Full |
The present Interim Condensed Financial Information has been prepared in accordance with International Accounting Standard 34 (I.A.S.) "Interim Financial Reporting" and Law 3556/2007 of the Hellenic Capital Market Commission.
The accounting principles used for the preparation of the present Interim Condensed Financial Information is in line with those used during the preparation and those included in detail in the Annual Financial Statements of the period ended on 31 December 2016.
When deemed necessary, the comparative data have been reclassified in order to conform to possible changes in the presentation of the data of the present year.
Differences that possibly appear between accounts in the financial statements and the respective accounts in the notes are due to rounding.
The financial statements of the Group THRACE PLASTICS Co. S.A. are posted on the internet, on the website www.thracegroup.gr.
Certain new standards, amendments to standards and interpretations have been issued that are mandatory for periods beginning on 1/1/2017 or after. The Group's assessment regarding the effect of these new standards, amendments to standards and interpretations is presented below.
There are not any new standards, amendments of standards and interpretations that are mandatory for the accounting periods beginning from 1/1/2017.
IFRS 9 replaces the requirement of IAS 39 and deals with the classification and measurement of financial assets and financial liabilities, and it also includes a model of anticipated credit losses that replaces the model of the realized credit losses currently in effect. The IFRS 9 Hedging Accounting establishes an approach for hedging accounting based on principles and deals with inconsistencies and weaknesses of the current model of IAS 39. The Group is currently assessing the impact of IFRS 9 on its financial statements.
The amendments provide the entities with the ability, when they fulfill a certain condition, to measure the financial assets characterized by prepayment features with negative compensation at the net cost or at the fair value through the other comprehensive income instead the fair value through the results. The Group cannot adopt the amendments on early basis as these have not been adopted by the European Union.
IFRS 15 was issued in May 2014. The objective of the standard is to provide a single and clear model for the recognition of revenues from all customer contracts so that it improves the comparability among companies of the same sector, different sectors and different capital markets. It includes the principles that an entity shall apply in order to define the measurement of revenues and the time of their recognition. The basic principle is that an entity will recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The Group is in the phase of assessing the effect of the IFRS 15 on its financial statements.
IFRS 16 was issued in January 2016 and replaces IAS 17. The aim of the standard is to ensure that lessors and lessees provided useful information which fairly depicts the substance of transactions with regard to leases. IFRS 16 introduces a unified model providing for the accounting treatment from the side of the lessee, which requires that the lessee recognizes assets and liabilities for all leasing contracts with term longer than 12 months, unless the underlying asset is of no substance value. With regard to the accounting treatment from the side of the lessor, IFRS 16 incorporates practically the requirements of IAS 17. Therefore, the lessor continues to classify the leasing contracts as operating and financial leases, and to follow different accounting treatment for each type of contract. The Group is in the phase of assessing the effect of the IFRS 16 on its financial statements. The standard has not been adopted by the European Union.
The IFRS 17 was issued in May 2017 and replaces IFRS 4. IFRS 17 establishes the principles for the recognition, measurement and reporting of insurance contracts which are in the scope of the standard as well as the relevant disclosures. The purpose of the standard is to ensure that an economic entity provides the relevant information which presents the fair picture with regard to these contracts. The new standard resolves the issues of comparability previously created by the IFRS 4 as it requires that all insurance contracts are accounted for in a consistent manner. The insurance liabilities will be measured according to current values and not based on historic cost. The standard has not been yet adopted by the European Union.
The amendments clarify the accounting treatment with regard to the recognition of deferred tax assets for unrealized losses which have resulted from loans measured at fair value. The amendments have not been adopted yet by the European Union.
The amendments introduce mandatory disclosures which provide the ability to users of the financial statements to evaluate the changes of liabilities that derive from financing activities. The amendments have not been adopted yet by the European Union.
The amendment provides clarifications about the basis of measurement with regard to the sharebased payments arranged in cash and the accounting treatment regarding amendments of terms which alter a share-based payment from one that it is arranged in cash to one that is arranged in shares. Moreover, they introduce an exception concerning the principles of IFRS 2 according to which a share-based payment should be treated like a payment totally arranged in shares, in the cases where the employer is obliged to withhold an amount for tax purposes in order to cover the tax liabilities of the employees, liabilities deriving from the value of the shares. The amendments have not been adopted yet by the European Union.
The amendments introduce two approaches. The amended standard will (a) provide the option to all entities issuing insurance contracts to recognize in the other comprehensive income and not in the statement of results any deviations arising due to the application of the IFRS 9 prior to the release of the new standard for insurance contracts, and (b) provide the option to entities, with business activities mainly related to the insurance sector, of a temporary exemption from the application of the IFRS 9 until 2021. The entities which will postpone the application of IFRS 9 will continue to apply the existing standard IFRS 39 with regard to financial instruments. The amendments have not been adopted by the European Union.
The amendments clarify that in order for a property to be classified or not as investment property, a change in the use of the asset must have occurred. A change in the use of asset can be taken into account only in the case it can be assessed that such change has actually occurred and is documented. The amendments have not been adopted by the European Union.
The amendments clarify that the economic entities must account for their long-term interests in an associate company or joint venture – in which the equity method is applied – according to IFRS 9. The amendments have not been adopted by the European Union.
The Interpretation offers guidance regarding the determination of the transaction date when the standard IAS 21 which refers to foreign currency transactions is applied. The Interpretation is applicable when an entity either pays or receives in advance an amount for contracts denominated in foreign currency. The Interpretation has not been adopted by the European Union.
The Interpretation provides clarifications with regard to the recognition and measurement of the current and deferred income tax when there is uncertainty with regard to the tax treatment of certain elements. IFRIC 23 is applicable for all aspects of income tax accounting when there is such uncertainty, including the taxable profit / loss, the tax basis of the assets and liabilities, the tax earnings and losses, as well as the tax rates. The Interpretation has not been yet adopted by the European Union.
The amendments presented below describe the basic changes in two IFRS. The amendments have not been adopted by the European Union.
The amendment provides clarifications with regard to the obligation for disclosures related to IFRS 12 and is applicable for interests in entities classified as held for sale, apart from the obligation for the provision of condensed financial information. The amendment is applicable in the accounting periods beginning from or after January 1st, 2017.
The amendments provide clarifications concerning the fact that when the collective investment organizations, the mutual funds and entities with similar activities apply the option to measure their interests in associates or joint ventures at fair value through the results, the particular option must be made separately for each associate or joint venture at the time of the initial recognition. The amendment is applicable in the accounting periods beginning from or after January 1st , 2018.
| Other Operating Income | Group | Company | |||
|---|---|---|---|---|---|
| 30.9.2017 | 30.9.2016 | 30.9.2017 | 30.9.2016 | ||
| Grants | 154 | 68 | 3 | 4 | |
| Income from rents | 337 | 313 | 187 | 453 | |
| Income from provision of services to associates Income from provision of services to third |
169 | 165 | 3.484 | 3.145 | |
| parties | 439 | 36 | 170 | - | |
| Income from maquettes | 145 | 175 | - | - | |
| Other operating income | 154 | 280 | 18 | 8 | |
| Total | 1,398 | 1,037 | 3,862 | 3,610 |
| Other Operating Expenses | Group | Company | ||
|---|---|---|---|---|
| 30.9.2017 | 30.9.2016 | 30.9.2017 | 30.9.2016 | |
| Provisions for doubtful customers Other taxes and duties non-incorporated in |
60 | 296 | - | - |
| operating cost | 187 | 356 | 78 | 49 |
| Depreciation / Amortization | 105 | 97 | 115 | 217 |
| Personnel's indemnities | 171 | 169 | 11 | 134 |
| Commission fees / other banking expenses | 132 | 137 | - | - |
| Expenses for the purchase of maquettes | 366 | 301 | - | - |
| Other operating expenses | 215 | 464 | 48 | 46 |
| Total | 1,236 | 1,820 | 252 | 446 |
The accumulated provision for doubtful receivables on 30.9.2017 amounted to € 2,458 for the Company and to € 6,739 for the Group (note 11).
| Other earnings / (losses) | Group | Company | ||
|---|---|---|---|---|
| 30.9.2017 | 30.9.2016 | 30.9.2017 | 30.9.2016 | |
| Earnings / (Losses) from sale of fixed assets | 107 | (59) | (3) | - |
| Foreign Exchange Differences | (1,289) | (106) | (18) | (46) |
| Total | (1,182) | (165) | (21) | (46) |
| Financial Income | Group | Company | ||
|---|---|---|---|---|
| 30.9.2017 | 30.9.2016 | 30.9.2017 | 30.9.2016 | |
| Interest and related income | 29 | 26 | - | 2 |
| Foreign exchange differences | 562 | 2,035 | 1 | - |
| Total | 591 | 2,061 | 1 | 2 |
| Financial Expenses | Group Company |
|||
|---|---|---|---|---|
| 30.9.2017 | 30.9.2016 | 30.9.2017 | 30.9.2016 | |
| Debit interest and similar expenses | (3,544) | (4,014) | (962) | (1,091) |
| Foreign exchange differences Financial cost due to revaluation of |
(527) | (26) | (6) | - |
| receivables at current value | - | (1,136) | - | (222) |
| Financial result from Pension Plans | (709) | (700) | (4) | (5) |
| Total | (4,780) | (5,876) | (972) | (1,318) |
The financial result from Pension Plans mainly concerns the subsidiary company Don & Low LTD. The foreign exchange differences of financial income and expenses mainly concern loans and deposits in foreign currency of the companies Synthetic Holdings and Thrace Non Wovens & Geosynthetics SA.
Earnings after tax, per share, are calculated by dividing net earnings (after tax) allocated to shareholders, by the weighted average number of shares outstanding during the relevant financial year, after the deduction of any treasury shares.
| Basic earnings per share | 30.9.2017 | 30.9.2016 |
|---|---|---|
| Earnings allocated to shareholders (A) | 8,474 | 13,445 |
| Number of shares outstanding (weighted) | 43,741 | 44,036 |
| Basic and adjusted earnings per share (Euro in | ||
| absolute terms) | 0.1937 | 0.305 |
Following decision of the Extraordinary General Meeting on February 2nd, 2017, the Company's share capital was reduced by a total amount of € 893,090.88 due to the cancellation of 1,353,168 treasury shares previously held by the Company.
At the same time, the new stock repurchase plan of the Company was approved, for a term of 24 months and for a maximum number of 4,374,145 common registered shares based on a price range of € 1.50 - € 3.50 per share.
On September 30th, the Company held no treasury shares.
The analysis of tax charged in the year's Results, is as follows:
| Income Tax | Group | Company | ||
|---|---|---|---|---|
| 30.9.2017 | 30.9.2016 | 30.9.2017 | 30.9.2016 | |
| Income tax | (3,693) | (3,672) | - | - |
| Deferred tax (expense)/income | 732 | 358 | 230 | 59 |
| Total | (2,961) | (3,314) | 230 | 59 |
The income tax rate of legal entities in Greece is set at 29% for the fiscal year 2015 and the subsequent periods.
In Greece, the results reported to tax authorities are deemed temporary and are subject to audit by the tax authorities until financial year 2010, included. Therefore, for the non-audited fiscal years there is the possibility that additional tax may be imposed on such when they are audited by the tax authorities.
The company THRACE NONWOVENS & GEOSYNTHETICS SA has received from the tax authorities an audit invitation for the fiscal years 2005 – 2011, which according to the no. 1738/2017 decision of the Plenary Session of the Council of State is applicable only for the fiscal year 2011. It is noted that for the above fiscal year, the Company has been audited in the context of the issuance of the Annual Tax Certificate required by the paragraph 5 of article 82 of Law 2238/1994 and the relevant Tax Compliance Report without reservation has been issued by the audit firm PricewaterhouseCoopers S.A..
With regard to the remaining unaudited fiscal years, according to the recent legislation and the no. 1738/2017 decision of the Plenary Session of the Council of State and also given the fact that until today no relevant tax audit invitation has been presented to the Company with regard to these fiscal years, it is viewed that the right of the Greek State to proceed with such an invitation has lapsed.
The Group forms a provision when it is deemed as necessary, on per company basis, against potential additional taxes which may be imposed by the tax authorities. This provision with regard to the Greek companies of the Group settled at € 697 and is considered to be sufficient.
With regard to the Greek companies of the Group which are subject to the issuance process of a tax certificate, the tax audit for the fiscal year 2016 was conducted by the audit firm PricewaterhouseCoopers S.A. and the relevant "Tax Compliance Reports" without reservation have been issued.
The financial years that have not been audited by the tax authorities, as regards to the Greek companies, are reported below:
| Company | Tax un-audited fiscal years | |
|---|---|---|
| THRACE PLASTICS S.A. | 2008 - 2010 | |
| THRACE NON WOVENS & GEOSYNTHETICS S.A. | 2005 - 2010 | |
| THRACE PLASTICS PACK S.A. | 2010 | |
| THRACE PLASTICS EXTRUDED POLYSTERENE S.A. | 2008 - 2010 | |
| THRACE POLYFILMS S.A. | 2010 |
Moreover, the possibility of additional taxes being imposed also holds for companies based abroad, whose tax un-audited fiscal years are analyzed as follows:
| Company | Tax un-audited fiscal years | ||
|---|---|---|---|
| SYNTHETIC PACKAGING LTD | 2006 - 2016 | ||
| THRACE POLYBULK A.B | 2006 - 2016 | ||
| THRACE POLYBULK A.S | 2014 - 2016 | ||
| THRACE GREINER PACKAGING SRL. | 2002 - 2016 | ||
| TRIERINA TRADING LTD | 2014 - 2016 | ||
| THRACE IPOMA A.D. | 2004 - 2016 | ||
| THRACE PLASTICS PACKAGING D.O.O. | 2014 - 2016 | ||
| LUMITE INC. | 2010 - 2016 | ||
| THRACE LINQ INC. | 2009 - 2016 | ||
| ADFIRMATELTD | 2014 - 2016 | ||
| PAREEN LTD | 2014 - 2016 | ||
| SAEPE LTD | 2014 - 2016 | ||
| THRACE ASIA LTD | 2012 - 2016 |
The changes in the tangible fixed assets during the period are analyzed as follows:
| Tangible Fixed Assets | Group | Company |
|---|---|---|
| Balance as at 01.01.2016 | 92,268 | 6,838 |
| Additions | 29,430 | 461 |
| Sales | (1,556) | (328) |
| Depreciation | (12,022) | (820) |
| Depreciation of sold assets | 1,332 | - |
| FX differences | (2,015) | - |
| Balance as at 31.12.2016 | 107,437 | 6,151 |
| Tangible Fixed Assets | Group | Company |
|---|---|---|
| Balance as at 01.01.2017 | 107,437 | 6,151 |
| Transfer to intangible assets | (810) | - |
| Additions | 14,142 | 1,018 |
| Sales | (686) | (56) |
| Depreciation | (9,527) | (538) |
| Depreciation of sold assets | 602 | 19 |
| FX differences | (1,672) | - |
| Change in consolidation method of related company | 518 | - |
| Balance as at 30.09.2017 | 110,004 | 6,594 |
The Company's tangible fixed assets include fixed assets leased to the subsidiary company THRACE NON WOVENS & GEOSYNTHETICS SA, with a net book value of € 1,716 as of 30.9.2017, which represents their fair value. The particular leasing agreement was renewed in January of 2017 with a three-year term according to the market terms.
The Group's fixed assets include assets acquired via leasing agreement (machinery equipment) with acquisition cost of € 21,768 and cumulative depreciations of € 3,557 as of 30/9/2017.
There are no liens and guarantees on the Company's tangible fixed assets, while the liens on the Group's tangible assets amount to € 8,212.
The changes in the intangible fixed assets during the period is analyzed as follows:
| Intangible Assets | Group | Company |
|---|---|---|
| Balance as at 01.01.2016 | 11,522 | 633 |
| Additions | 215 | 88 |
| Sales | - | - |
| Amortization | (285) | (36) |
| FX differences | 154 | - |
| Balance as at 31.12.2016 | 11,605 | 685 |
| Intangible Assets | Group | Company |
|---|---|---|
| Balance as at 01.01.2017 | 11,605 | 685 |
| Transfer from tangible assets | 810 | - |
| Additions | 120 | 9 |
| Sales | - | - |
| Amortization | (217) | (36) |
| FX differences | (66) | - |
| Change in consolidation method of related company | (834) | - |
| Balance as at 30.9.2017 | 11,418 | 658 |
| Investment Property | Group | Company |
|---|---|---|
| Balance as at 1.1.2017 | 113 | 14 |
| Additions / (Reductions) | - | - |
| Depreciations | - | - |
| Foreign exchange differences | - | - |
| Balance as at 30.09.2017 | 113 | 14 |
The Group's Management, due to delays observed in the collection of grants receivable from the Greek State over the last years, reclassified part of the above claims from the current to the noncurrent assets and also proceeded with an impairment of the above claims based on present value. The receivable was formed due to a 12% grant on the payroll cost concerning the personnel employed in Xanthi and is to be collected from OAED (Greek Manpower Employment Organization).
| Other Long-Term Receivables | Group | Company | ||
|---|---|---|---|---|
| 30.9.2017 | 31.12.2016 | 30.9.2017 | 31.12.2016 | |
| Grants receivable | 6,903 | 6,786 | 1,881 | 1,881 |
| Other accounts receivable | 543 | 601 | 86 | 86 |
| Total | 7,446 | 7,387 | 1,967 | 1,967 |
| Trade Receivables (Customers) | Group | Company | ||
|---|---|---|---|---|
| 30.9.2017 | 31.12.2016 | 30.9.2017 | 31.12.2016 | |
| Customers | 58,893 | 43,794 | 1,856 | 1,640 |
| Notes – checks overdue | 7,148 | 6,693 | 449 | 842 |
| Doubtful customers – Checks – Notes in delay | 5,241 | 5,343 | 2,366 | 2,375 |
| Customers (Subsidiaries - Associates) | 1,422 | 1,489 | 1,151 | 682 |
| Provisions for doubtful customers | (6,739) | (6,679) | (2,458) | (2,458) |
| Total | 65,965 | 50,640 | 3,364 | 3,081 |
The fair value of the receivables approaches the book values.
The Group's dispersion of sales is deemed satisfactory. There is no concentration of sales in a limited number of clients and as a result there is no increased risk with regard to loss of income, nor is there increased credit risk.
| Other receivables | Group | Company | ||
|---|---|---|---|---|
| 30.9.2017 | 31.12.2016 | 30.9.2017 | 31.12.2016 | |
| Debtors | 926 | 1,470 | 46 | 44 |
| Debtors (Subsidiaries - Associates) | 324 | 476 | 11,339 | 10,784 |
| Advances to suppliers | 278 | 24 | - | 2 |
| Receivable due to investment grant | 2,388 | 3,224 | - | - |
| Prepaid taxes | 1,842 | 2,015 | 189 | - |
| Accrued income | 1,294 | 840 | 85 | 40 |
| Provisions for doubtful debtors | (21) | (21) | - | - |
| Total | 7,031 | 8,028 | 11,659 | 10,870 |
Suppliers and Other Short-Term Liabilities are presented analytically in the following tables:
| Suppliers | Group | Company | ||
|---|---|---|---|---|
| 30.9.2017 | 31.12.2016 | 30.9.2017 | 31.12.2016 | |
| Suppliers | 38,619 | 31,762 | 3,143 | 2,200 |
| Suppliers (Subsidiaries - associates) | 47 | 37 | - | 2 |
| Total | 38,666 | 31,799 | 3,143 | 2,202 |
| Other Short-Term Liabilities | Group | Company | ||
|---|---|---|---|---|
| 30.9.2017 | 31.12.2016 | 30.9.2017 | 31.12.2016 | |
| Sundry creditors | 4,440 | 2,784 | 840 | 460 |
| Liabilities from taxes and pensions | 3,427 | 4,467 | 274 | 860 |
| Dividends payable | 46 | 49 | 45 | 49 |
| Customer prepayments | 775 | 1,230 | - | - |
| Personnel salaries payable | 811 | 2,284 | 84 | 856 |
| Accrued expenses – Other accounts payable | 9,141 | 4,503 | 865 | 296 |
| Liabilities towards related companies | - | 13 | 14 | 34 |
| Total short-term liabilities | 18,640 | 15,330 | 2,122 | 2,555 |
The fair value of the liabilities approaches the book values.
The Group's long term loans have been granted from Greek and foreign banks. The repayment time varies, according to the loan contract, while most loans are linked to Euribor plus a margin.
The Group's short term loans have been granted from various banks with interest rates of Euribor plus a margin of 3%-6% and Libor plus a margin of 2%. The book value of loans approaches their fair value on 30 September 2017.
Analytically, the bank debt at the end of the period was as follows:
| Debt | Group | Company | ||
|---|---|---|---|---|
| 30.9.2017 | 31.12.2016 | 30.9.2017 | 31.12.2016 | |
| Long-term loans | 5,231 | 4,006 | - | - |
| Financial leases | 12,275 | 14,657 | - | - |
| Total long-term loans | 17,506 | 18,663 | - | - |
Amounts in thousand Euro, unless stated otherwise
| Debt | Group | Company | ||
|---|---|---|---|---|
| 30.9.2017 | 31.12.2016 | 30.9.2017 | 31.12.2016 | |
| Long-term debt payable in the next year | 3,780 | 7,170 | - | - |
| Short-term loans | 62,903 | 56,265 | 21,916 | 21,977 |
| Financial leases | 3,774 | 3,704 | - | - |
| Total short-term loans | 70,457 | 67,139 | 21,916 | 21,977 |
| Grand Total | 87,963 | 85,802 | 21,916 | 21,977 |
The liabilities of the Company and the Group towards its employees in providing them with certain future benefits, depending on the length of service are calculated by an actuarial study. The accounting depiction is made on the basis of the accrued entitlement of each employee, as at the date of the Balance Sheet, that is anticipated to be paid, discounted to its present value by reference to the anticipated time of payment. The liability for the Company and the Group, as presented in the Balance Sheet, is analyzed as follows:
| Employee Benefits | Group | Company | ||
|---|---|---|---|---|
| 30.9.2017 | 31.12.2016 | 30.9.2017 | 31.12.2016 | |
| Defined contribution plans | 2,161 | 2,142 | 360 | 352 |
| Defined benefit plans | 15,684 | 22,226 | - | - |
| Total provision at the end of the year | 17,845 | 24,369 | 360 | 352 |
The Greek companies of the Group as well as the subsidiary Thrace Ipoma domiciled in Bulgaria participate in the following plan. With regard to the Greek companies, the following liability arises from the relevant legislation and concerns 40% of the required compensation per employee.
| Defined contribution plans | Group | Company | ||
|---|---|---|---|---|
| 30.9.2017 | 31.12.2016 | 30.9.2017 | 31.12.2016 | |
| Amounts recognized in the balance sheet | ||||
| Present value of liabilities | 2,161 | 2,142 | 360 | 352 |
| Net liability recognized in the balance | ||||
| sheet | 2,161 | 2,142 | 360 | 352 |
| Changes in the Net Liability recognized in Balance Sheet Net liability / (receivable) at the beginning of period |
2,142 | 1,929 | 352 | 336 |
| Benefits paid from the employer - Other Total expense recognized in the account of |
- | (193) | - | (154) |
| results | 19 | 283 | 8 | 152 |
| Total amount recognized in the Net Worth | - | 123 | - | 18 |
| Net liability at the end of year | 2,161 | 2,142 | 360 | 352 |
The actuarial assumptions are presented in the following table.
Amounts in thousand Euro, unless stated otherwise
| Actuarial Assumptions | Greek Companies | Thrace Ipoma AD | ||
|---|---|---|---|---|
| 30.9.2017 | 31.12.2016 | 30.9.2017 | 31.12.2016 | |
| Discount rate | 1.50 % | 1.50 % | 2.50 % | 2.50 % |
| Inflation | 1.75 % | 1.75 % | 0.10 % | 0.10 % |
| Average annual increase of personnel | ||||
| salaries | 1.75 % | 1.75 % | 5.00 % | 5.00 % |
| Duration of liabilities | 16.60 years | 16.85 years | 12 years | 12 years |
The subsidiaries DON & LOW LTD and THRACEPOLYBULK AS have formed Defined Benefit Plans which operate as separate entities in the form of trusts. Therefore, the assets of the plans are not dependent on the assets of the companies.
The accounting entries of the plans according to the revised IAS 19 are as follows:
| Defined Benefit Plans | Group 30.9.2017 | Group 31.12.2016 |
|---|---|---|
| Amounts recognized in the balance sheet | ||
| Present value of liabilities | 147,050 | 152,621 |
| Fair value of the plan's assets | (131,366) | (130,395) |
| Net liability recognized in the balance sheet | 15,684 | 22,226 |
| Asset allocation* | ||
| Mutual Funds - Shares | 31,130 | 32,061 |
| Mutual Funds - Bonds | 36,509 | 32,350 |
| Diversified Growth Funds | 62,940 | 65,055 |
| Other | 787 | 929 |
| Total | 131,366 | 130,395 |
| Changes in the Net Liability recognized in | ||
| Balance Sheet | ||
| Net liability / (receivable) at the beginning of | ||
| year | 22,226 | 7,617 |
| Benefits paid from the employer | (973) | (1,762) |
| Total expense recognized in the account of | ||
| results | 1,546 | 1,866 |
| Total amount recognized in the Net Worth | (6,528) | 16,302 |
| Foreign exchange differences | (587) | (1,797) |
| Net liability at the end of year | 15,684 | 22,226 |
* The assets of the plan are measured at fair values.
The category "property / other" also include the plan's cash reserves.
| The actuarial assumptions are presented in the following table. | |
|---|---|
| ----------------------------------------------------------------- | -- |
| Actuarial Assumptions | Don & Low LTD | Thrace Polybulk AS | |||
|---|---|---|---|---|---|
| 30.9.2017 | 31.12.2016 | 30.9.2017 | 31.12.2016 | ||
| Discount rate | 2.40 % | 2.70 % | 2.60 % | 2.60 % | |
| Inflation | 3.30 % | 3.35 % | 2.25 % | 2.25 % | |
| Average annual increase of personnel | |||||
| salaries | 3.55 % | 3.60 % | 2.50 % | 2.50 % | |
| Duration of liabilities | 18 years | 18 years | 15 years | 15 years |
The operating segments are based on the different group of products, the structure of the Group's management and the internal reporting system. The Group's activity is distinguished into three segments, the technical fabrics segment, the packaging segment and the Agricultural segment. The activity of the parent Company is included in the Packaging segment.
The Group's operating segments are as follows:
Production and trade of technical fabrics for industrial and technical use.
Production and trade of packaging products, plastic bags, plastic boxes for packaging of food and paints and other packaging materials for agricultural use.
Production and trading of agricultural products produced in greenhouses. The company Thrace Greenhouses belongs to this segment.
| BALANCE SHEET OF 30.9.2017 | TECHNICAL FABRICS |
PACKAGING | AGRICULTU RAL UNIT |
WRITE-OFF OF TRANSACTIO NS BETWEEN SEGMENTS |
GROUP |
|---|---|---|---|---|---|
| Total consolidated assets | 201,877 | 118,091 | 39 | (12,397) | 307,611 |
| WRITE-OFF OF | |||||
|---|---|---|---|---|---|
| INCOME STATEMENT FOR THE | TECHNICAL | PACKAGING | AGRICULTU | TRANSACTIO | GROUP |
| PERIOD FROM 1.1 –30.9.2017 | FABRICS | RAL UNIT | NS BETWEEN | ||
| SEGMENTS | |||||
| Turnover | 188,960 | 63,023 | - | (8,763) | 243,220 |
| Cost of sales | (150,868) | (49,272) | - | 9,221 | (190,919) |
| Gross profit | 38,092 | 13,751 | - | 458 | 52,301 |
| Other operating income | 678 | 3,600 | - | (2,880) | 1,398 |
| Distribution expenses | (17,806) | (4,596) | - | (393) | (22,795) |
| Administrative expenses | (10,146) | (6,090) | - | 2,700 | (13,536) |
| Other operating expenses | (360) | (991) | - | 115 | (1,236) |
| Other Income / (Losses) | (1,219) | 37 | - | - | (1,182) |
| Operating profit / (loss) | 9,239 | 5,711 | - | - | 14,950 |
| Interest & related (expenses)/income | (1,964) | (2,225) | - | - | (4,189) |
| Profit / (loss) from companies | |||||
| consolidated with the Equity method | 328 | 557 | 226 | - | 1,111 |
| Profit / (losses) from participations | - | (306) | 126 | - | (180) |
| Total Earnings / (losses) before tax | 7,603 | 3,737 | 352 | - | 11,692 |
| Depreciations | 5,930 | 3,814 | - | - | 9,744 |
| Total Earnings / (losses) before | |||||
| interest, tax, depreciation & | |||||
| amortization (EBITDA) | 15,169 | 9,525 | - | - | 24,694 |
| BALANCE SHEET OF 31.12.2016 | TECHNICAL FABRICS |
PACKAGING | AGRICULTU RAL UNIT |
WRITE-OFF OF TRANSACTIO NS BETWEEN SEGMENTS |
GROUP |
|---|---|---|---|---|---|
| Total consolidated assets | 195,840 | 100,933 | 5,249 | (12,531) | 289,491 |
| INCOME STATEMENT FOR THE PERIOD FROM 1.1 - 30.9.2016 |
TECHNICAL FABRICS |
PACKAGING | AGRICULTU RAL UNIT |
WRITE-OFF OF TRANSACTIO NS BETWEEN SEGMENTS |
GROUP |
|---|---|---|---|---|---|
| Turnover | 173,488 | 59,167 | 1,325 | (8,489) | 225,491 |
| Cost of sales | (135,058) | (45,248) | (987) | 9,020 | (172,273) |
| Gross profit | 38,430 | 13,919 | 338 | 531 | 53,218 |
| Other operating income | 409 | 3,361 | 43 | (2,776) | 1,037 |
| Distribution expenses | (15,754) | (3,994) | (158) | (280) | (20,186) |
| Administrative expenses | (9,387) | (5,457) | (60) | 2,310 | (12,594) |
| Other operating expenses | (436) | (1,586) | (13) | 215 | (1,820) |
| Other Income / (Losses) | (56) | (109) | - | - | (165) |
| Operating profit / (loss) | 13,206 | 6,134 | 150 | - | 19,490 |
| Interest & related (expenses)/income Profit / (loss) from companies |
(906) | (2,829) | (80) | - | 3,815 |
| consolidated with the Equity method | 704 | 670 | - | - | 1,374 |
| Total Earnings / (losses) before tax | 13,004 | 3,975 | 70 | - | 17,049 |
| Depreciations | 5,055 | 3,772 | 176 | - | 9,003 |
| Total Earnings / (losses) before | |||||
| interest, tax, depreciation & amortization (EBITDA) |
18,261 | 9,906 | 326 | - | 28,493 |
* The company Thrace Greenhouses following its merger through absorption of Elastron Agricultural (see note 21) during the first half of 2017 was consolidated according to the equity method.
The Group classifies as related parties the members of the Board of Directors, the Directors of the Company's divisions as well as the shareholders who own over 5% of the Company's share capital (their related parties included).
The commercial transactions of the Group with these related parties during the period 1/1/2017 – 30/9/2017 have been conducted according to market terms and in the context of the ordinary business activities.
The transactions with the subsidiaries and related companies according to the IFRS 24 during the period 1/1/2017 – 30/9/2017 are presented below.
| Income | 1.1 – 30.9.2017 | 1.1 –30.9.2016 | ||
|---|---|---|---|---|
| Group | Company | Group | Company | |
| Subsidiaries | - | 7,857 | - | 7,868 |
| Related Companies | 4,082 | 142 | 4,464 | 197 |
| Total | 4,082 | 7,999 | 4,464 | 8,065 |
Amounts in thousand Euro, unless stated otherwise
| Expenses | 1.1 – 30.9.2017 | 1.1 – 30.9.2016 | |||
|---|---|---|---|---|---|
| Group | Company | Group | Company | ||
| Subsidiaries | - | 445 | - | 529 | |
| Related Companies | 1,539 | 92 | 1,295 | 130 | |
| Total | 1,539 | 537 | 1,295 | 659 |
| Trade and other receivables | 30.9.2017 | 31.12.2016 | ||
|---|---|---|---|---|
| Group | Company | Group | Company | |
| Subsidiaries | - | 12,166 | - | 11,226 |
| Related Companies | 1,746 | 324 | 1,755 | 240 |
| Total | 1,746 | 12,490 | 1,755 | 11,466 |
| Suppliers and Other Liabilities |
30.9.2017 | 31.12.2016 | |||
|---|---|---|---|---|---|
| Group | Company | Group | Company | ||
| Subsidiaries | - | - | - | 33 | |
| Related Companies | 47 | 14 | 52 | 3 | |
| Total | 47 | 14 | 52 | 36 |
The "Subsidiaries" include all companies consolidated with "Thrace Plastics Group" via the full consolidation method. The "Related companies" include those consolidated with the equity method as well as those owned by the partners of the Group.
The Company has granted guarantees to banks against credit lines for the account of its subsidiaries. On 30.09.2017, the amount of the above guarantees accounted for € 42,774.
Specifically:
| 30.9.2017 | |
|---|---|
| Thrace Non Wovens & Geosynthetics SA | 34,934 |
| Thrace Ipoma AD | 1,180 |
| Thrace Greenhouses SA | 3,449 |
| Thrace Plastics Pack SA | 3,211 |
| BoD Fees | Group | Company | ||
|---|---|---|---|---|
| 30.9.2017 | 30.9.2016 | 30.9.2017 | 30.9.2016 | |
| BoD Fees | 3,049 | 2,960 | 1,119 | 989 |
The number of employed staff in the Group and the Company at the end of the present period was as follows:
| Number of employees | Group | Company | ||
|---|---|---|---|---|
| 30.9.2017 | 30.9.2016 | 30.9.2017 | 30.9.2016 | |
| Regular employees | 676 | 617 | 46 | 44 |
| Day-wage employees | 1,142 | 1,135 | 31 | 25 |
| Total | 1,818 | 1,752 | 77 | 69 |
The total staff of companies that are based in Greece, is primarily insured with the Social Security Organization (I.K.A.), both as regards to medical care and as regards to primary pension.
The value of the Company's participations in the subsidiaries, as of 30 September 2017, is as follows:
| Companies consolidated with the full consolidation method |
30.9.2017 | 31.12.2016 |
|---|---|---|
| DON & LOW LTD | 33,953 | 33,953 |
| THRACE PLASTICS PACK SA | 15,508 | 15,508 |
| THRACE NON WOVENS & GEOSYNTHETICS SA | 5,710 | 5,710 |
| SYNTHETIC HOLDINGS LTD (Note 24) | 11,727 | 4,607 |
| PAREEN LTD (Note 24) | - | 7,121 |
| THRACE GREENHOUSES SA | - | 2,785 |
| THRACE POLYFILMS S.A. (former Thrace Sarantis) | 2,363 | - |
| Total | 69,261 | 69,684 |
The following table presents the companies in which the management is jointly controlled with another shareholder with the right to participate in their net assets. The companies are consolidated according to the equity method.
| Company | Country of Activities |
Business Activity | Equity Stake |
|---|---|---|---|
| Thrace Greiner Packaging SRL |
Romania | The company activates in the production of plastic boxes for food products and paints and belongs to the packaging sector. The company's shares are not listed. |
46.47% |
| Lumite INC | United States | The company activates in the production of agricultural fabrics and belongs to the technical fabrics sector. The company's shares are not listed. |
50.00% |
Amounts in thousand Euro, unless stated otherwise
| Thrace Greenhouses SA |
Greece | The company activates in the production of agricultural products and belongs to the agricultural sector. The company's shares are not listed. |
50.91% |
|---|---|---|---|
| Thrace Eurobent SA |
Greece | The company activates in the manufacturing of waterproof products via the use of Geosynthetic Clay Liner – GCL. |
51.00% |
| The company's shares are not listed. |
The Parent company holds directly the company THRACEGREENHOUSES SA with participation interest of € 2,800 as well as the company THRACE EUROBENT SA with participation interest of € 204.
The change of the Group's interests in the companies that are consolidated with the equity method is analyzed as follows:
| Interests in companies consolidated with the | 1.1 –30.9.2017 | 1.1 - 31.12.2016 |
|---|---|---|
| equity method | ||
| Balance at beginning | 11,347 | 10,251 |
| Capital increases – New participations | 2,800 | 262 |
| Change in consolidation method of Thrace Polyfilms | (704) | - |
| Earnings / (Losses) from acquisition of participations | (180) | - |
| Participation in profit / (losses) of joint ventures | 1,111 | 1,273 |
| Dividends | - | (648) |
| Foreign exchange differences and other reserves | (827) | 209 |
| Balance at end | 13,547 | 11,347 |
The Management of the Company "THRACE PLASTICS INDUSTRIAL AND COMMERCIAL SOCIETE ANONYME" with the distinctive title "THRACE PLASTICS CO. S.A." proceeded on 6th March 2017 with the purchase from "GR. SARANTIS CYPRUS LTD" of thirteen thousand six hundred and twenty five (13,625) common registered shares of the Societe Anonyme under the name "THRACE SARANTIS INDUSTRIAL AND COMMERCIAL SOCIETE ANONYME" and the distinctive title "THRACE SARANTIS S.A.", which represent a percentage of 50% of the paid-up share capital for a total consideration of one million (1,000,000) Euros. Following the above transaction, the Company became the sole shareholder of "THRACE SARANTIS S.A." as it already participated in the share capital of the latter by 50%. The acquired company will be included in the consolidated financial statements based on the full consolidation method.
The acquisition price, the acquired assets and the goodwill which emerged, are analyzed below:
| Acquisition price | 1.1 - 28.02.2017 |
|---|---|
| Price consideration | 1,000 |
| Common shares acquired (units) | 13,625 |
| Assets and goodwill | 1.1 - 28.02.2017 |
|---|---|
| Tangible fixed assets | 2,586 |
| Other long-term receivables | 117 |
| Inventories | 56 |
| Customers | 23 |
| Cash and cash equivalents | 4 |
| Long-term loans | (777) |
| Deferred tax liabilities | (182) |
| Short-term loans | (422) |
| Suppliers | (19) |
| Total assets acquired | 1,386 |
| Minus: Existing participation | 693 |
| Goodwill | 307 |
| Price consideration | 1,000 |
The emerged goodwill was recorded in the results for the year, given that the total consideration did not exceed the fair value of the net assets which were acquired.
On 28th March 2017, a Draft Merger Agreement was signed by the Company's fully owned subsidiary Societe Anonyme under the name "THRACE GREENHOUSES SOCIETE ANONYME" which concerns the absorption by the latter of the Societe Anonyme under the name "ELASTRON AGRICURTURAL COMMERCIAL AND INDUSTRIAL SOCIETE ANONYME". According to the above mentioned Draft Merger Agreement, the Board of Directors of the two merged companies decided that the merger will be implemented according to the clauses of articles 68-77a of P.L. 2190/1920 as well as the articles 1-5 of L. 2166/1993, as they are currently in effect, whereas the date of the balance sheet transformation was set on December 31st, 2016.
With regard to the determination of the book value of the assets of the absorbed company "ELASTRON AGRICURTURAL COMMERCIAL AND INDUSTRIAL SOCIETE ANONYME", a certified auditor prepared a relevant report on March 24th, 2017, according to the clauses of Law 2166/1993 and in accordance with the already prepared transformation balance sheet of the absorbed company as of 31/12/2016. According to the above mentioned report, the value to be capitalized of the absorbed company "ELASTRON AGRICURTURAL COMMERCIAL AND INDUSTRIAL SOCIETE ANONYME" accounts for €2,700, which equivalent with its share capital on 31/12/2016. Following the merger via absorption, it was decided the exchange ratio between the shares of the absorbed company and the shares of the absorbing company as percentage of the Share Capital of the absorbing company. The Share Capital amounts now to € 5,500 divided by 550,000 shares with nominal value of € 10 per share, namely:
| Share Capital | Number of Shares |
Percentage | |
|---|---|---|---|
| THRACE GREENHOUSES SOCIETE ANONYME | 2,800 | 280 | 50,91 |
| ELASTRON AGRICULTURAL COMMERCIAL AND INDUSTRIAL SOCIETE ANONYME |
2,700 | 270 | 49,09 |
| Total Share Capital | 5,500 | 550 | 100,00 |
On 26/07/2017, the Societe Anonyme Merger Agreement no. 13192 concerning the absorption of the Societe Anonyme under the name "ELASTRON AGRICULTURAL COMMERCIAL INDUSTRIAL SOCIETE ANONYME" by the Company's fully owned (100%) subsidiary "THRACE GREENHOUSES SOCIETE ANONYME" was approved and recorded in the General Electronic Commercial Registry (G.E.MI.) on 28/07/2017 under the code number 112663.
The book values of the assets and liabilities on 31/12/2016 of the company that derived from the absorption of Elastron Agricultural by Thrace Greenhouses, were the following:
| Balance Sheet of the company after absorption | 31.12.2016 |
|---|---|
| Tangible fixed assets | 6,742 |
| Other long-term receivables | 393 |
| Inventories | 158 |
| Customers | 1,561 |
| Cash and cash equivalents | 1,205 |
| TOTAL ASSETS | 10,059 |
| Long-term loans | 887 |
| Deferred tax liabilities | 41 |
| Grants | 1,300 |
| Other long-term liabilities | 121 |
| Short-term loans | 1,964 |
| Suppliers | 267 |
| Other short-term liabilities | 345 |
| Equity | 5,134 |
| TOTAL LIABILITIES | 10,059 |
The temporary difference deriving from the above transaction has been recorded in the results of the period. The determination of the fair values will be finalized within the 12-month period which is provided by the IFRS 10 and will specify any impact on the financial statements.
On 30 September 2017, there are no significant legal issues pending that may have a material effect in the financial position of the Companies in the Group.
The letters of guarantee issued by the banks for the account of the Company and in favor of third parties (Greek State, suppliers and customers) amount to € 834.
The Company filed a lawsuit and presented its case in front of the administrative courts with regard to the tax audit of fiscal years 2006 and 2007. The courts resolved the above case and decided that the Company must pay amounts of € 67 concerning taxes and of € 43 concerning surcharges that derived from the tax audit of the fiscal years 2006 and 2007.
With regard to the above litigation, no relevant provision was previously formed in the financial statements of the Company. As a result, there will be a proportional charge against the after taxes results for the year. The Company has filed an appeal to the courts with regard to the above decision.
In the present Interim Condensed Financial Information, there have been reclassifications of not significant comparative accounts in the Statement of Total Comprehensive Income for the purpose of comparability with the ones of the present period.
Below, the most significant events that took place during the 9-month period of 2017 are presented:
The Company Thrace Plastics called, on 2nd February 2017, Thursday and at 12:30 p.m., at its head offices in Magiko of Avdira Municipality, County of Xanthi, for an Extraordinary General Meeting of shareholders which decided the following:
The approval of the stock repurchase plan of the Company via the Athens Exchange in accordance with the clauses of article 16 of P.L. 2190/1920 as it is currently in effect, and specifically the repurchase within a period of twenty four (24) months from the date of the present decision, meaning until 02.02.2019 at the latest, of up to 4,374,145 common registered shares at maximum, representing 10% of the Company's outstanding share capital (as of today standing at 43,741,452 shares as result of the decision made with regard to the reduction of the share capital via the reduction of the number of shares due to cancelation of treasury shares), at a price range between one Euro and fifty cents (1.50 €) and three Euros and fifty cents (3.50 €).
The Company "Thrace Plastics" following the granting of the necessary approvals, proceeded on 6 March 2017 with the acquisition from "GR. SARANTISCYPRUS LTD" of thirteen thousand six hundred twenty five (13,625) common registered shares of the Societe Anonyme under the name "THRACE SARANTIS INDUSTRIAL AND COMMERCIAL SOCIETEANONYME" and with the distinctive title "THRACE SARANTIS SA", which represent a percentage of 50% of the paid-up share capital of the company, for a total consideration of one million (1,000,000) Euro.
Following the above transaction, the Company became the sole shareholder of "THRACE SARANTIS S.A." as it already participated in the share capital of the latter by 50%. The acquired company will be included in the consolidated financial statements based on the full consolidation method.
Following a relevant decision of the Extraordinary Shareholders Meeting on 06/03/2017, the company was renamed in Thrace Polyfilms SA.
- The Company announced the merger via absorption of "Elastron Agricultural" by "Thrace Greenhouses" as following:
The Management of the Company under the name "THRACE PLASTICS INDUSTRIAL AND COMMERCIAL SOCIETE ANONYME" with the distinctive title "THRACE PLASTICS CO. S.A.", announced to the investors' community that the Draft Merger Agreement was approved and signed by its fully owned subsidiary Societe Anonyme under the name "THRACE GREENHOUSES SOCIETE ANONYME" with regard to the absorption by the latter of the Societe Anonyme under the name "ELASTRON AGRICURTURAL COMMERCIAL AND INDUSTRIAL SOCIETE ANONYME".
According to the above mentioned Draft Merger Agreement, the Board of Directors of the two merged companies decided that the merger will be implemented according to the clauses of articles 68-77a of P.L. 2190/1920 as well as the articles 1-5 of L. 2166/1993, as they are currently in effect, whereas the date of the balance sheet transformation was set on December 31st, 2016.
The above merger was approved by the decision under the protocol number Γ/ΕΞ/2117-1/26.07.2017 of the Regional Vice-Governor of Xanthi of the Region of Eastern Macedonia and Thrace (ΑΔΑ: Ω44Μ7ΛΒ-ΜΗΛ), and was registered in the General Electronic Commercial Registry (G.E.MI.) on 28/07/2017 under the code number 112663, according to the clauses of articles 68, paragraph 2 and 69-77 of C.L. 2190/1920 and of the articles 1-5 of Law 2166/1993, as they are currently in effect. Furthermore, with this decision of the Regional Vice-Governor of Xanthi it was approved the amendment of article 5, paragraph 1 of the Articles of Association of the Societe Anonyme under the name "THRACE GREENHOUSES SOCIETE ANONYME", according to the relevant decision of the company's Extraordinary Shareholders Meeting on 22/06/2017.
The Ordinary General Meeting of shareholders that took place on 11 May 2017 approved the annual financial statements and decided not to distribute any dividend from the earnings of 2016 since the priority of the Management of both the Company and the Group is to maintain satisfactory levels of liquidity in the context of the completion of the Group's extended investment plan.
In the context of the changes in the Group's organizational structure, the company Pareen LTD which was fully owned (100%) by the parent company, was transferred to its subsidiary company Synthetic Holdings LTD. Synthetic Holdings LTD issued 13,397 new shares which were received by the Parent company in exchange for the above transaction. Following, the Parent company increased its interest in Synthetic Holding by 7,121,000 Euros, meaning by an amount equivalent to its participation in the company Pareen LTD.
On 05/05/2017, the company Thrace Protect M.I.K.E. was established as subsidiary of the company Thrace Nonwoven & Geosynthetics SA. The newly established company will gradually be responsible for the safeguarding of the facilities of the Group's companies.
spinoff and contribution of the sector will be implemented according to the clauses of Law 2166/1993, whereas the date of 30.06.2017 was set as the Transformation Balance Sheet date.
the Company's Articles of Association, according to the precise form that was previously announced by the Company.
The Interim Condensed Financial Information of the company THRACE PLASTICS Co. S.A. is available on the internet, on the website www.thracegroup.gr.
| The Chairman and Chief Executive Officer |
The Vice-Chairman of the Board |
The Head of Financial Services |
The Head Accountant |
|---|---|---|---|
| KONSTANTINOS ST. | THEODOSIOS A. | ||
| CHALIORIS | KOLYVAS | SPYRIDON A. NTAKAS | FOTINI K. KYRLIDOU |
| ID NO. ΑΚ 104541 | |||
| ID NO. ΑΜ 919476 | ID NO. ΑΙ 101026 | ID NO. ΑΕ 044759 | Accountant Lic. Reg. No. 34806 |
| Α' CLASS | |||
30-11-17 www.thracegroup.gr ASSETS 30-09-2017 31-12-16 30-09-2017 31-12-16 1/1 - 30/09/2017 1/1 - 30/09/2016 1/1 - 30/09/2017 1/1 - 30/09/2016 Operating activities Tangible fixed assets 110,004 107,437 6,594 6,151 Earnings, before taxes and minority interest 11,692 17,049 251 (782) Investment property 113 113 14 14 Plus/Minus adjustments for: Intangible assets 11,419 11,605 658 685 Depreciations 9,744 9,003 574 692 Participations in subsidiaries - - 69,261 69,684 Provisions 2,390 1,801 574 752 Participations in companies consolidated with the equity method 13,546 11,347 3,004 1,566 Foreign exchange differences 1,289 160 18 46 Other non-current assets 9,134 10,020 2,208 1,979 (Profit)/loss from sale of fixed assets (107) 60 2 - Inventories 57,344 57,695 2,122 1,785 (Income) / Expenses from investments 180 - (564) - Trade receivables 65,965 50,640 3,364 3,081 Financial (income) / expenses 4,189 3,811 971 1,317 Other current assets 8,307 9,554 12,612 11,906 (Profit)/loss from companies consolidated with the equity method (1,111) (1,374) - - Cash & cash equivalents 31,779 31,080 277 1,853 Operating profit before changes in working capital 28,266 30,510 1,826 2,025 TOTAL ASSETS 307,611 289,491 100,114 98,704 (Increase) / Decrease of receivables (13,739) (9,206) (1,072) (1,069) (Increase) / Decrease of inventories (820) (4,382) (337) (698) EQUITY & LIABILITIES (Decrease) / Increase of liabilities (apart from banks - taxes) 6,180 3,460 (328) (948) Share capital 28,869 29,762 28,869 29,762 Other non cash movements (105) 2,295 - (16) Other equity 103,225 90,910 42,443 41,055 Cash equivalents from operating activities 19,782 22,677 89 (706) Total Shareholders' Equity (a) 132,094 120,672 71,312 70,817 Minus: Minority interest (b) 2,370 2,116 - - Interest expenses and related expenses paid (3,846) (3,893) (963) (952) Total Equity (c) = (a) + (b) 134,464 122,788 71,312 70,817 Taxes (2,537) (3,514) - - Total inflows/(outflows) from operating activities (a) 13,399 15,270 (874) (1,658) Long-term debt 17,506 18,663 - - Provisions/Other-long-term liabilities 23,336 29,993 1,621 1,153 Investment activities Short-term bank debt 70,457 67,139 21,916 21,977 Proceeds from sales of tangible and intangible assets 125 129 35 10 Other-short-term liabilities 61,848 50,908 5,265 4,757 Interest received 13 25 - 1 Total liabilities (d) 173,147 166,703 28,802 27,887 Dividends received 335 197 564 - TOTAL EQUITY & LIABILITIES (c) + (d) 307,611 289,491 100,114 98,704 Increase of participations in subsidiaries / associates (209) (180) (209) (480) Change in consolidation method of related company (902) - - - Purchases of tangible and intangible fixed assets (14,768) (12,066) (1,028) (199) Total inflows / (outflows) from investment activities (b) (15,406) (11,895) (638) (668) 1/1 - 30/09/2017 1/1 - 30/09/2016 1/1 - 30/09/2017 1/1 - 30/09/2016 Financing activities Increase of participations in subsidiaries / associates - - - - 122,788 129,238 70,817 71,406 Proceeds from grants - subsidies - - - - Proceeds from issued / undertaken loans 9,923 6,099 - - Purchase of treasury shares - (404) - (404) Repayments of loans (3,385) (3,216) (60) (3) Financial leases (3,140) 2,417 - - Other comprehensive income 2,930 (21,509) 14 - Dividends paid (4) - (4) - Distributed dividends - - - - Total inflows / (outflows) from financing activities (c) 3,394 4,896 (64) (407) Issued shares - - - - Net increase / (decrease) in cash & cash equivalents Purchase of treasury shares - (404) - (404) for the period (a) + (b) + (c) 1,387 8,271 (1,576) (2,733) Profit distribution - - - - Cash & cash equivalents at the beginning of the period 31,080 26,411 1,853 3,008 Other changes 15 8 - - Effect from changes of exchange rates on cash & cash equivalents (688) (2,529) - - 134,464 121,068 71,312 70,279 Cash & cash equivalents at the end of the period 31,779 32,153 277 275 1/1 - 30/09/2017 1/1 - 30/09/2016 1/7 - 30/09/2017 1/7 - 30/09/2016 1/1 - 30/09/2017 1/1 - 30/09/2016 1/7 - 30/09/2017 1/7 - 30/09/2016 Turnover 243,220 225,491 82,119 74,853 11,236 10,889 3,211 3,307 Gross profit/(losses) 52,301 53,218 17,840 17,868 1,919 1,810 475 527 Earnings/(losses) before Interest and Taxes (EBIT) 14,950 19,490 6,222 6,844 658 534 224 170 Earnings / (losses) before Taxes 11,692 17,049 5,179 6,476 251 (782) 489 (208) Earnings / (losses) after Taxes (A) 8,731 13,735 4,003 5,474 481 (723) 524 (178) - Owners of the parent 8,474 13,445 3,894 5,344 - - - - - Minority interest 257 290 109 130 - - - - Other comprehensive income after taxes (B) 2,930 (21,509) 4,079 (8,086) - - - 0 Total comprehensive income after taxes (A) + (B) 11,661 (7,774) 8,082 (2,612) 481 (723) 524 (178) - Owners of the parent 11,407 (8,068) 7,976 (2,744) - - - - - Minority interest 254 294 106 132 - - - - Earnings / (losses) after taxes per share – basic (in €) 0.1937 0.3053 0.0890 0.1214 - - - - 24,694 28,493 9,453 10,094 1,232 1,226 424 488 ADDITIONAL DATA & INFORMATION 7. Income tax in the statement of comprehensive income is analyzed as follows: 1. 1/1 - 30/09/2017 1/1 - 30/09/2016 1/1 - 30/09/2017 1/1 - 30/09/2016 Income Tax (3,693) (3,672) - - 2. The basic accounting principles of the balance sheet for 31/12/2016 have been followed. Deferred tax 732 358 230 59 (2,961) (3,314) 230 59 3. There are no judicial or under arbitration differences of judicial or arbitration bodies, that may have a significant effect on the financial position of the Company and Group. 8. The cumulative provisions that have been recorded amount to: 30/9/2017 31/12/2016 30/09/2017 31/12/2016 GROUP COMPANY Provision for doubtful debt 6,739 6,679 2,458 2,458 4. The following liens or collateral have been written on fixed assets 8,212 - Provision for staff indemnities 17,845 24,369 360 352 Provisions for tax differences from unaudited fiscal years 677 677 174 174 5. Number of employed staff at the end of each period: Provision for inventory impairment 2,110 2,574 - - 30-09-17 30-09-16 30-09-17 30-09-16 1,818 1,752 77 69 9. 6. The transactions between related parties, according to I.A.S. 24, are as follows: GROUP COMPANY i) Income 4,082 7,999 10. Other comprehensive income concerns the following : ii) Expenses 1,539 537 1/1 - 30/09/2017 1/1 - 30/09/2016 1/1 - 30/09/2017 1/1 - 30/09/2016 iii) Receivables 1,746 12,490 Forex differences from Balance Sheet Conversion (2,562) (6,193) - iv) Liabilities 47 14 Actuarial Profit / (Loss) 5,492 (15,316) - v) Transactions & Remuneration of Board members and senior executives 3,049 1,119 Avdira, 30 November 2017 The Head of Financial Services SPYRIDON A. NTAKAS COMPANY STATEMENT OF CHANGES IN EQUITY THEODOSIOS A. KOLYVAS FOTINI K. KYRLIDOU GROUP COMPANY The Vice-Chairman The Head Accountant KONSTANTINOS ST. CHALIORIS The Chairman and Chief Executive Officer GROUP STATEMENT OF FINANCIAL POSITION STATEMENT OF CASH FLOWS GROUP COMPANY GROUP COMPANY Information regarding the Group structure, participations in subsidiaries and their consolidation method are presented in note 1 of the condensed notes, while the tax unaudited financial years are reported in note 8 of the condensed notes. GROUP GROUP COMPANY Total equity at beginning of period Total Equity at end of period STATEMENT OF COMPREHENSIVE INCOME COMPANY Earnings/ (losses) before Interest, Taxes, Depreciation & Amortization (EBITDA) GROUP COMPANY Earnings / (losses) for the period after taxes 8,731 13,735 481 (723) GROUP COMPANY No company of the Group owns treasury shares, except for the parent company. On 30/09/2017 the Company held no treasury shares. THRACE PLASTICS Co. S.A. Company Reg. No. : 11188/06/Β/86/31, General Commerce Reg. No. : 12512246000 Registered offices: MAGIKO, MUNICIPALITY of AVDIRA, XANTHI, GREECE Data and information for the period from 1 January 2017 to 30 September 2017 According to Decision No. 4/507/28.4.2009 issued by the Board of Directors of the Hellenic Capital Market Commission. Amounts in thousand Euro, unless stated otherwise. The following data and information, that are derived from the financial statements, aim at providing general information on the financial position and results of THRACE PLASTICS Co. S.A. , and the THRACE PLASTICS GROUP. Therefore, before proceeding with any kind of investment choice or other transaction with the Company, readers should refer to the company's website where the financial statements are available together with the audit report by the Certified Public Accountant, when applicable. Company Website: Approval date of the interim condensed financial information by the Board:
ID No. ΑΕ 044759
ID No. ΑΚ 104541 Professional Lic. No. 34806 - Α' CLASS
ID No. ΑΙ 101026
ID No. ΑM 919476
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.