AI Terminal

MODULE: AI_ANALYST
Interactive Q&A, Risk Assessment, Summarization
MODULE: DATA_EXTRACT
Excel Export, XBRL Parsing, Table Digitization
MODULE: PEER_COMP
Sector Benchmarking, Sentiment Analysis
SYSTEM ACCESS LOCKED
Authenticate / Register Log In

Thrace Plastics Holding and Commercial S.A.

Quarterly Report Jun 2, 2017

2756_10-q_2017-06-02_231fb8cb-e11b-4e06-bc2b-3b5d85a79b55.pdf

Quarterly Report

Open in Viewer

Opens in native device viewer

THRACE PLASTICS Co. S.A.

INTERIM FINANCIAL INFORMATION

1st January to 31st March 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

CONTENTS

Interim Condensed Financial Information

For the period from 1st January to 31st March 2017

Statement of Comprehensive Income 01.01.2017

31.03.2017
3
Statement of Financial Position 31.03.2017 4
Statement of Changes in Equity 01.01.2017

31.03.2017
5

6
Statement of Cash Flows 01.01.2017

31.03.2017
7
Notes on the Financial Statements 8
-
27
Data and information 28

STATEMENT OF COMPREHENSIVE INCOME

Group Company
Note 1/1 - 31/03/2017 1/1 - 31/03/2016 1/1 - 31/03/2017 1/1 - 31/03/2016
Turnover 76,545 70,305 4,170 3,995
Cost of Sales (59,780) (54,128) (3,388) (3,263)
Gross Profit/(loss) 16,765 16,177 782 732
Other Operating Income 3 660 312 1,278 1,216
Selling Expenses (7,758) (6,263) (173) (142)
Administrative Expenses (4,746) (4,289) (1,563) (1,368)
Other Operating Expenses 4 (480) (558) (78) (243)
Other profit / (losses) 5 22 (382) (9) (22)
Operating Profit /(loss) before interest and tax 4,463 4,997 237 173
Financial Income 6 88 578 1
Financial Expenses 6 (1,692) (1,571) (357) (378)
Income from dividends - - - -
Profit / (losses) from companies consolidated with the Equity Method 17 251 216 - -
Profit / (losses) from participations (307) - -
Profit/(loss) before Tax 2,803 4,220 (120) (204)
Income Tax 8 (571) (855) 23 68
Profit/(loss) after tax (A) 2,232 3,365 (97) (136)
Other comprehensive income
Items transferred to the results
FX differences from translation of foreign Balance Sheets (159) (3,551) - -
Items not transferred to the results
Actuarial profit/(loss) 3,370 (5,144) - 31
Other comprehensive income after taxes (B) 3,211 (8,695) - 31
Total comprehensive income after taxes (A) + (B) 5,443 (5,330) (97) (105)
Profit / (loss) after tax (A)
Attributed to:
Owners of the parent 2,147 3,280 - -
Minority interest
Total comprehensive income after taxes (A) + (B)
85 85 - -
Attributed to:
Owners of the parent
Minority interest
5,358
85
(5,417)
87
-
-
-
-
Profit/(loss) allocated to shareholders from continued activities per
share (A)
Number of shares
Earnings/(loss) per share 7 43,741
0.0491
44,115
0.0744
- -
- -

STATEMENT OF FINANCIAL POSITION

Group Company
Note 31-03-17 31-12-16 31-03-17 31-12-16
ASSETS
Non-Current Assets
Tangible fixed assets 9 111.933 107.437 6.739 6.151
Investment property 9 113 113 14 14
Intangible Assets 9 11.709 11.605 679 685
Participation in subsidiaries 1 7 - - 72.046 69.684
Participation in related companies 1 7 10.786 11.347 204 1.566
Other long term receivables 1 0 7.606 7.387 1.966 1.967
Deferred tax assets 1.974 2.633 35 12
Total non-Current Assets 144.121 140.522 81.683 80.079
Current Assets
Inventories 60.195 57.695 2.000 1.785
Income tax prepaid 1.594 1.526 1.044 1.036
Trade receivables 59.430 50.640 4.167 3.081
Other debtors 7.781 8.028 10.347 10.870
Cash and Cash Equivalents 33.473 31.080 1.166 1.853
Total Current Assets 162.473 148.969 18.724 18.625
TOTAL ASSETS 306.594 289.491 100.407 98.704
EQUITY AND LIABILITIES
EQUITY
Share Capital 28.869 29.762 28.869 29.762
Share premium 21.526 21.526 21.644 21.644
Other reserves 23.273 22.539 14.149 13.256
Retained earnings 52.364 46.845 6.058 6.155
Total Shareholders' equity 126.032 120.672 70.720 70.817
Minority Interest 2.201 2.116 - -
Total Equity 128.233 122.788 70.720 70.817
Long Term Liabilities
Long Term loans 1 1 19.263 18.663 - -
Provisions for Employee Benefits 1 2 20.554 24.369 352 352
Other provisions 701 761 758 685
Deferred Tax Liabilities 4.231 4.524 -
Other Long Term Liabilities 960 339 742 116
Total Long Term Liabilities 45.709 48.656 1.852 1.153
Short Term Liabilities
Short Term loans 1 1 71.573 67.139 21.971 21.977
Income Tax 3.139 3.779 -
Suppliers 40.340 31.799 3.939 2.202
Other short-term liabilities 17.600 15.330 1.925 2.555
Total Short Term Liabilities 132.652 118.047 27.835 26.734
TOTAL LIABILITIES 178.361 166.703 29.687 27.887
TOTAL EQUITY & LIABILITIES 306.594 289.491 100.407 98.704

STATEMENT OF CHANGES IN EQUITY

Group

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
- - - - - 3,280 3,280 85 3,365
Other comprehensive income - - - - (3,550) (5,144) (8,694) 3 (8,691)
Distribution of earnings - - - - - - - - -
Dividends - - - - - - - -
Changes in percentages - - - - - - - - -
Other changes - - - 33 33 (1) 32
Purchase of treasury shares - - - (151) - - (151) - (151)
Changes during the period - - - (151) (3,550) (1,831) (5,532) 87 (5,445)
Balance as at 31/03/2016 29,762 21,529 26,464 (1,154) 46 45,215 121,862 1,931 123,793
Balance as at 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
- - - - - 2,147 2,147 85 2,232
Other comprehensive income - - - - (159) 3,370 3,211 3,211
Distribution of earnings - - - - - - - - -
Dividends - - - - - - - - -
Changes in percentages - - - - - - - - -
Other changes - - - 1 1 - 1
Purchase of treasury shares (893) - (867) 1,760 - - - - -
Changes during the period (893) - (867) 1,760 (159) 5,518 5,359 85 5,444
Balance as at 31/03/2017 28,869 21,526 25,680 0 (2,407) 52,363 126,031 2,201 128,232

STATEMENT OF CHANGES IN EQUITY (continues from previous page)

Company

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
- - - - - (136) (136)
Other comprehensive income - - - - - - -
Distribution of earnings - - - - - - -
Dividends - - - - - - -
Changes in percentages - - - - - - -
Purchase of treasury shares - - - (151) - - (151)
Changes during the period - - - (151) - (136) (287)
Balance as at 31/03/2016 29,762 21,644 15,000 (1,154) 16 5,851 71,119
Balance as at 01/01/2017 29,762 21,644 15,000 (1,760) 16 6,155 70,817
Profit /
(loss) for the period
- - - - - (97) (97)
Other comprehensive income - - - - - - -
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 - (97) (97)
Balance as at 31/03/2017 28,869 21,644 14,133 0 16 6,058 70,720

STATEMENT OF CASH FLOWS

Note Group Company
1/1 - 31/03/2017 1/1 - 31/03/2016 1/1 - 31/03/2017 1/1 - 31/03/2016
Cash flows from Operating Activities
Profit before Taxes and Minority Interest
Plus / (minus) adjustments for:
2,803 4,220 (120) (204)
Depreciation 3,331 2,739 177 246
Provisions 1,453 1,773 436 543
FX differences 102 394 6 21
(Profit)/loss from sale of fixed assets (123) (15) 3 -
(Income)/expenses from investments - - - -
46
(Profit)/loss from investments
Debit interest & related (income) / expenses
1,608 -
1,486
-
356
-
378
(Profit) / losses from companies consolidated with the Equity
method
- (213)
Operating Profit before adjustments in working capital 9,220 10,384 -
858
-
984
(Increase)/decrease in receivables (6,284) (4,339) (570) (425)
(Increase)/decrease in inventories (2,522) (1,320) (215) 45
Increase/(decrease) in liabilities (apart from banks-taxes) 5,556 (1,743) 393 (800)
Other non cash movements (125) 53 - (17)
Cash generated from Operating activities 5,845 3,035 466 (213)
Interest Paid (1,151) (1,071) (357) (377)
Other financial income/(expenses) (63) (96) - (1)
Taxes (618) (592) - -
Cash flows from operating activities (a) 4,013 1,276 109 (591)
Investing Activities
Receipts from sales of tangible and intangible assets 115 72 5 -
Interest received 48 13 - 1
Dividends received - - - -
Increase of interests in subsidiaries / associates (28) - (28) (300)
Purchase of tangible and intangible assets (5,620) (4,113) (767) (62)
Cash flow from investing activities (b) (5,485) (4,028) (790) (361)
Financing activities
Increase of participation in subsidiaries / associates - - - -
Receipts from subsidies - grants - - - -
Proceeds from loans 6,344 2,517 - -
Purchase of treasury shares - (151) - (151)
Repayment of Loans (1,374) (1,215) (6) (187)
Financial leases (1,091) 2,081 - -
Dividends paid
Cash flow from financing activities (c)
-
3,879
-
3,232
-
(6)
-
(338)
Net increase /(decrease) in Cash and Cash Equivalents 2,407 480 (687) (1,290)
Cash and Cash Equivalents at beginning of period 31,080 26,411 1,853 3,007
Effect from changes in foreign exchange rates on cash
reserves
(14) (959) - -
Cash and Cash Equivalents at end of period 33,473 25,932 1,166 1,717

1. General Information

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 Electronic Commercial Registry (GEMI) 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 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 31.3.2017 were the following:

Chalioris Konstantinos 43.29%
Chaliori Eufimia 20.85%

The Group maintains production and trade facilities in Greece, Scotland, Northern Ireland, Ireland, Sweden, Norway, Serbia, Bulgaria, Romania and USA. As of 31st March 2017 the Group employed in total 1,793 employees of which 949 persons employed in Greece.

The structure of the Group as of 31st March 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 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 Synthetic Packaging LTD IRELAND -Clara - 100.00% Full
Thrace Eurobent S.A. GREECE - Xanthi 51.00% 51.00% Equity
Thrace Greenhouses S.A. GREECE - Xanthi 100.00% 100.00% Full
Pareen LTD CYPRUS-Nicosia 100.00% 100.00% Full
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
Delta Real Estate Investments LLC U.S.A. - South Carolina - 100.00% Full
Adfirmate LTD CYPRUS-Nicosia - 100.00% Full
LumiteINC. 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

2. Basis for the preparation of the Financial Statements

2.1 Basis of Presentation

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.

2.2 New standards, amendments of standards and interpretations

New standards, amendments of standards and interpretations: Certain new standards, amendments to standards and interpretations have been issued that are mandatory for periods beginning during on 01.01.2017 or subsequent years. The Group's assessment regarding the effect of these new standards, amendments to standards and interpretations is presented below.

Standards and Interpretations mandatory for the present financial year

There are no new standards, amendments of standards and interpretations which are mandatory for accounting periods beginning on 01.01.2017.

Standards and Interpretations effective for following financial years

IFRS 9 "Financial Instruments" and subsequent amendments in IFRS 9 and IFRS 7 (applied for annual periods beginning on or after 1 st January 2018)

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.

IFRS 15 «Revenues from Contracts with Customers» (effective for annual accounting periods beginning on or after 1 January 2018)

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 «Leases» (effective for annual accounting periods beginning on or after 1 January 2019)

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.

IAS 12 (Amendments) "Recognition of deferred tax assets for unrealized losses" (effective for annual accounting periods beginning on or after 1st January 2017)

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.

IAS 7 (Amendments) "Disclosures" (applied for accounting periods beginning on or after 1st January 2017)

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.

IFRS 2 (Amendments) "Classification and measurement of transactions concerning share-based payments" (applied for accounting periods beginning on or after 1st January 2018)

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.

IFRS 4 (Amendments)"Applying IFRS 9 Financial Instruments with IFRS 4 Insurance Contracts"(effective for annual accounting periods beginning on or after 1st January 2018)

The amendments introduce two approaches. The amended standard will (a) provide the option to all entities which issue insurance contracts to recognize to the other comprehensive income and not in the income statement any deviations arising due to the adoption of IFRS 9 before the release of the new standard for insurance contracts, and (b) provide the option to the entities which are mainly activating in the insurance sector, for a temporary exemption from the adoption of IFRS 9 until the year 2021. The entities which will postpone the adoption of IFRS9 will continue applying the existing standard 39 for the financial instruments. The amendments have not been adopted by the European Union.

IAS 40 (Amendments) "Transfers of investment property"(effective for annual accounting periods beginning on or after 1st January 2018)

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.

IFRIC 22 "Foreign Currency Transactions and Advance Consideration"(effective for annual accounting periods beginning on or after 1st January 2018)

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.

Annual improvements in IFRS 2014 (Cycle 2014 – 2016)(effective for annual accounting periods beginning on or after 1st January 2017)

The amendments presented below describe the basic changes in two IFRS. The amendments have not been adopted by the European Union.

IFRS 12 "Disclosure of interests in other entities"

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.

IAS 28 "Investments in associates and joint ventures"

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.

3. Other Operating Income

Other Operating Income Group Company
31.3.2017 31.3.2016 31.3.2017 31.3.2016
Grants * 13 20 - 2
Income from rents 115 113 63 152
Income from provision of services 442 94 1,215 1,055
Income from maquette 51 57 - -
Other operating income 39 28 - 7
Total 660 312 1,278 1,216

* According to the Joint Ministerial Decision no. 13311/273 published in the Government Gazette no. 997/11-4-2016, the regulatory authorities terminated the article 21 of Law 1767/1988 which allowed for a 12% subsidy on the personnel employment cost of manufacturing and tourist companies located in the country's borderlines, including the county of Xanthi.

Following the above, the Group has not formed any provision for income since the year 2016.

4. Other Operating Expense

Other Operating Expenses Group Company
31.3.2017 31.3.2016 31.3.2017 31.3.2016
Provisions for doubtful customers
Other taxes and duties non-incorporated in
67 93 - -
operating cost 60 52 19 19
Depreciation / Amortization 37 32 39 73
Personnel's indemnities 18 133 11 133
Commission fees / other banking expenses 37 55 - -
Expenses for the purchase of maquettes 116 109 - -
Other operating expenses 145 84 11 18
Total 480 558 78 243

The accumulated provision for doubtful receivables on 31.3.2017 amounted to 2,458 euro for the Company and to 6,744 euro for the Group.

5. Other earnings / losses

Other earnings / (losses) Group Company
31.3.2017 31.3.2016 31.3.2017 31.3.2016
Earnings / (Losses) from sale of fixed assets 123 16 (3) -
Foreign Exchange Differences (101) (398) (6) (22)
Total 22 (382) (9) (22)

6. Financial income / (expenses)

6.1 Financial income

Financial Income Group Company
31.3.2017 31.3.2016 31.3.2017 31.3.2016
Interest and related income 14 9 - 1
Foreign exchange differences 74 569 - -
Total 88 578 - 1

6.2 Financial (Expenses)

Financial Expenses Group Company
31.3.2017 31.3.2016 31.3.2017 31.3.2016
Debit interest and similar expenses (1,268) (1,328) (356) (376)
Foreign exchange differences
Financial cost due to revaluation of
receivables at current value
(184)
-
-
-
-
-
-
-
Financial result from Pension Plans (240) (243) (1) (2)
Total (1,692) (1,571) (357) (378)

The financial result from Pension Plans mainly concerns the subsidiary company Don & Low LTD. The foreign exchange differences of loans mainly concern the companies Synthetic Holdings, Thrace Non Wovens & Geosynthetics SA.

7. Earnings per share

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 31.3.2017 31.3.2016
Earnings allocated to shareholders (A) 2,147 3,280
Number of shares outstanding (weighted) 43,741 44,115
Basic and adjusted earnings per share (Euro in absolute terms) 0.0491 0.0744

Following decision of the Extraordinary General Meeting on 2nd February 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 31st March 2016, the Company held no treasury shares.

8. Income Tax

The analysis of tax charged in the year's Results, is as follows:

Income Tax Group Company
31.3.2017 31.3.2016 31.3.2017 31.3.2016
Income tax (1,025) (1,262) - -
Deferred tax (expense)/income 454 407 23 68
Total (571) (855) 23 68

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 income tax rate of legal entities in Greece is set at 29% for the fiscal year 2015 and the subsequent periods.

From the fiscal year 2011 and onwards, the Company receives "Annual Tax Certificate". The "Annual Tax Certificate" is issued from the Legal Certified Auditor who audits the annual financial statements. Following the completion of the tax audit, the Legal Auditor grants the company with a "Tax Compliance Report" which is later submitted electronically to the Ministry Finance. For the fiscal year 2016, the respective tax audit was completed by the auditing firm "PricewaterhouseCoopers". No other tax liabilities emerged from the above audit apart from those liabilities recorded in the financial statements.

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-SARANTIS 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
DON & LOW LTD 2015-2016
SYNTHETIC PACKAGING LTD 2006-2016
THRACE POLYBULK A.B 2011-2016
THRACE POLYBULK A.S 2014-2016
THRACE GREINER PACKAGING SRL. 2002-2016
TRIERINA TRADING LTD 2014-2016
Company Tax un-audited fiscal years
THRACE IPOMA A.D. 2012-2016
THRACE PLASTICS PACKAGING D.O.O. 2014-2016
LUMITE INC. 2013-2016
THRACE LINQ INC. 2013-2016
ADFIRMATELTD 2014-2016
DELTA REAL ESTATE INV. LLC 2013-2016
PAREEN LTD 2014-2016
SAEPE LTD 2014-2016
THRACE ASIA LTD 2012-2016

9. Tangible Assets and Intangible Assets

9.1 Tangible Fixed Assets

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) (11,969)
Depreciation (12,022) (820)
Depreciation of sold assets 1,332 11,641
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
Additions 6,377 767
Sales (1,455) (11)
Depreciation (3,294) (171)
Depreciation of sold assets 690 3
Additions due to the acquisition of a percentage in
Associate company and change in consolidation method 3,102 -
Amortization from the acquisition of a percentage in
Associate company and change in consolidation method (505) -
Other (264) -
FX differences (155) -
Balance as at 31.03.2017 111,933 6,739

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 € 1,891 as of 31.3.2017, 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 € 2,594 as of 31.3.2017.

There are no liens and guarantees on the Company's tangible fixed assets, while the liens on the Group's tangible assets amount to € 6,406.

9.2 Intangible Assets

The changes in the intangible fixed assets during the period are analyzed as follows:

Intangible Assets Group Company
Balance as at 01.01.2016 11,522 633
Additions 215 88
Sales (1) -
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
Additions 93 -
Sales - -
Amortization (77) (6)
Other 101 -
FX differences (13) -
Balance as at 31.3.2017 11,709 679

9.3 Investment Property

Investment Property Group Company
Balance as at 1.1.2017 113 14
Additions / (Reductions) - -
Depreciations - -
Foreign exchange differences - -
Balance as at 31.03.2017 113 14

10. Other Long-Term Receivables

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
31.3.2017 31.12.2016 31.3.2017 31.12.2016
Grants receivable 6,909 6,786 1,881 1,881
Other accounts receivable 696 601 85 86
Total 7,605 7,387 1,966 1,967

11. Bank Debt

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 31 March 2017.

Analytically, the bank debt at the end of the period was as follows:

Debt Group Company
31.3.2017 31.12.2016 31.3.2017 31.12.2016
Long-term loans 4,896 4,006 - -
Financial leases 14,367 14,657 - -
Total long-term loans 19,263 18,663 - -
Long-term debt payable in the next year 7,313 7,170 - -
Short-term loans 60,166 56,265 21,971 21,977
Financial leases 4,094 3,704 - -
Total short-term loans 71,573 67,139 21,971 21,977
Grand Total 90,836 85,802 21,971 21,977

12. Employee Benefits

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, 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
31.3.2017 31.12.2016 31.3.2017 31.12.2016
Defined contribution plans 2,167 2,142 352 352
Defined benefit plans 18,387 22,226 - -
Total provision at the end of the year 20,554 24,369 352 352

12.1Defined Contribution Plans

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
31.3.2017 31.12.2016 31.3.2017 31.12.2016
Amounts recognized in the balance sheet
Present value of liabilities 2,167 2,142 352 352
Net liability recognized in the balance
sheet 2,167 2,142 352 352
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 - (193) - (154)
Total expense recognized in the account of
results 25 283 - 152
Total amount recognized in the Net Worth - 123 - 18
Net liability at the end of period 2,167 2,142 352 352

The actuarial assumptions are presented in the following table.

Actuarial Assumptions Greek Companies Thrace Ipoma AD
31.3.2017 31.12.2016 31.3.2017 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 17.09 years 16.85 years 12 years 12 years

12.2 Defined Benefit Plans

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 to the assets of the companies.

The accounting entries of the plans according to the revised IAS 19 are as follows:

Defined Benefit Plans Group 31.3.2017 Group 31.12.2016
Amounts recognized in the balance sheet
Present value of liabilities 151,490 152,621
Fair value of the plan's assets (133,102) (130,395)
Net liability recognized in the balance sheet 18,387 22,226
Asset allocation*
Equity Funds 33,022 32,061
Mutual Funds 34,588 32,350
Diversified Growth Funds 64,757 65,055
Other 735 929
Total 133,102 130,395
Changes in the Net Liability recognized in
Balance Sheet
Net liability / (receivable) at the beginning of
year 22,226 7,617
Contributions from employer - employees (349) (1,762)
Total expense recognized in the account of
results 523 1,866
Total amount recognized in the Net Worth (4,011) 16,302
Foreign exchange differences (2) (1,797)
Net liability at the end of year 18,387 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
31.3.2017 31.12.2016 31.3.2017 31.12.2016
Discount rate 2.70 % 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

13. Segment reporting

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:

Technical Fabrics

Production and trade of technical fabrics for industrial and technical use.

Packaging

Production and trade of packaging products, plastic bags, plastic boxes for packaging of food and paints and other packaging materials for agricultural use.

Agricultural Unit

Production and trading of agricultural products produced in greenhouses. The company Thrace Greenhouses belongs to this segment.

BALANCE SHEET OF 31.3.2017 TECHNICAL
FABRICS
PACKAGING AGRICULT
URAL
UNIT
WRITE-OFF
OF
TRANSACTIO
NS BETWEEN
SEGMENTS
GROUP
Total consolidated assets 207,162 106,737 5,107 (12,412) 306,594
INCOME STATEMENT FOR THE
PERIOD FROM 1.1 –31.3.2017
TECHNICAL
FABRICS
PACKAGING AGRICUL
TURAL
UNIT
WRITE-OFF
OF
TRANSACTIO
NS
BETWEEN
SEGMENTS
GROUP
Turnover 60,128 19,310 53 (2,946) 76,545
Cost of sales (47,926) (14,844) (98) 3,088 (59,780)
Gross profit 12,202 4,466 (45) 142 16,765
Other operating income 468 1,151 - (959) 660
Distribution expenses (6,185) (1,431) (5) (137) (7,758)
Administrative expenses (3,513) (2,075) (19) 861 (4,746)
Other operating expenses (79) (439) (1) 39 (480)
Other Income / (Losses) (47) 69 - - 22
Operating profit / (loss) 2,846 1,741 (70) (54) 4,463
Interest & related (expenses)/income (765) (1,115) (31) - (1,911)
(Profit / (loss) from companies
consolidated with the Equity method 69 182 - - 251
Total Earnings / (losses) before tax 2,150 808 (101) (54) 2,803
Depreciations 2,066 1,248 17 - 3,331
Total Earnings / (losses) before
interest, tax, depreciation &
amortization (EBITDA) 4,912 2,989 (53) (54) 7,794
BALANCE SHEET OF 31.3.2016 TECHNICAL
FABRICS
PACKAGING AGRICULT
URAL
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 - 31.3.2016
TECHNICAL
FABRICS
PACKAGING AGRICULT
URAL
UNIT
WRITE-OFF
OF
TRANSACTIO
NS BETWEEN
GROUP
SEGMENTS
Turnover 55,131 17,819 130 (2,775) 70,305
Cost of sales (43,211) (13,714) (135) 2,932 (54,128)
Gross profit 11,920 4,105 (5) 157 16,177
Other operating income 172 1,064 9 (933) 312
Distribution expenses (4,988) (1,183) (12) (80) (6,263)
Administrative expenses (3,173) (1,886) (10) 780 (4,289)
Other operating expenses (79) (552) - 73 (558)
Other Income / (Losses) (372) (10) - - (382)
Operating profit / (loss) 3,480 1,538 (18) (4) 4,997
Interest & related (expenses)/income
Profit / (loss) from companies
(119) (861) (16) 3 (993)
consolidated with the Equity method (2) 218 - - 216
Total Earnings / (losses) before tax 3,359 895 (34) (1) 4,220
Depreciations 1,463 1250 27 - 2,740
Total Earnings / (losses) before
interest, tax, depreciation &
amortization (EBITDA) 4,943 2,788 9 (4) 7,737

14. Transactions with Related Parties

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 – 31/3/2017 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 – 31/3/2017 are presented below.

Income 1.1 – 31.3.2017 1.1 –31.3.2016
Group Company Group Company
Subsidiaries - 2,664 - 2,620
Related Companies 1,442 29 2,217 119
Total 1,442 2,693 2,217 2,739
Expenses 1.1 – 31.3.2017 1.1 – 31.3.2016
Group Company Group Company
Subsidiaries - 185 - 181
Related Companies 354 33 318 47
Total 354 218 318 228
Trade and other receivables 31.3.2017 31.12.2016
Group Company Group Company
Subsidiaries - 10,961 - 11,226
Related Companies 2,359 264 1,755 240
Total 2,359 11,225 1,755 11,466
Suppliers and Other Liabilities 31.3.2017 31.12.2016
Group Company Group Company
Subsidiaries - 46 - 33
Related Companies 165 - 52 3
Total 165 46 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 31.3.2017, the amount of the above guarantees accounted for € 41,274.

Specifically:

31.3.2017
Thrace Non Wovens & Geosynthetics SA 30,934
Thrace Ipoma AD 1,180
Thrace Greenhouses SA 3,449
Thrace Plastics Pack SA 5,711

15. Remuneration of Board of Directors

BoD Fees Group Company
31.3.2017 31.3.2016 31.3.2017 31.3.2016
BoD Fees 962 934 343 262

16. Number of employees

The number of employed staff in the Group and Company at the end of the present period was as follows:

Number of employees Group Company
31.3.2017 31.3.2016 31.3.2017 31.3.2016
Regular employees 657 615 45 50
Day-wage employees 1,136 1,072 29 27
Total 1,793 1,687 74 77

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.

17. Participations

17.1 Participation in companies consolidated with the full consolidation method

The value of the Company's participations in the subsidiaries, as of 31 March 2017, is as follows:

Companies consolidated with the full
consolidation method
31.3.2017 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 4,607 4,607
PAREEN LTD 7,121 7,121
THRACE GREENHOUSES SA 2,785 2,785
THRACE POLYFILMS S.A. (former Thrace Sarantis) 2,362 -
Total 72,046 69,684

17.2 Participation in companies consolidated with the equity method

The change of standards with regard to the consolidation of the joint arrangement companies (IFRS 10, IFRS 11, and IFRS 12) resulted into the change of the consolidation method.

IFRS 11 removes the concept of the proportional consolidation of the jointly controlled entities. Instead, the jointly controlled entities which fulfill the definition of joint venture are accounted for with the equity method.

The Group holds 50% of the share capital of Lumite Inc., whereas it holds 46.47% and 51% respectively of the share capital of Thrace Greiner Packaging SRL and Thrace Eurobent SA. There is joint management in the above companies along with a second shareholder. Both shareholders possess rights on the companies' assets.

The parent company holds directly the company Thrace Eurobent SA with participation value of € 204.

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.
46.47%
Lumite INC United States The company's shares are not listed.
The company activates in the production of agricultural
fabrics and belongs to the technical fabrics sector.
The company's shares are not listed.
50%
Thrace
Eurobent S.A.
Greece The company activates in the manufacturing of
waterproof products via the use of Geosynthetic Clay
Liner – GCL.
The company's shares are not listed.
51%

The above companies are consolidated with the equity method since 1/1/2014.

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 equity
method
1.1 –31.3.2017 1.1 - 31.12.2016
Balance at beginning 11,347 10,251
Capital increases - 262
Participation in profit / (losses) of joint ventures 251 1,273
Dividends - (648)
Change in the consolidation method of Thrace Sarantis (to full) (704) -
Foreign exchange differences and other reserves (107) 209
Balance at end 10,787 11,347

18. Acquisition of Stake in Associate

The Management of the Company "THRACE PLASTICS INDUSTRIAL AND COMMERCIAL SOCIETEANONYME" 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 SOCIETEANONYME" 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 Cost 1.1 - 28.02.2017
Consideration 1,000
Common shares purchased (units) 13,625
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 fixed assets acquired 1,386
Minus existing participation 693
Goodwill 307
Price of acquisition 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.

19. Commitments and Contingent Liabilities

On 31 March 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 €835.

An amount of taxes – surcharges of €171 that emerged from the tax audit of fiscal years 2006 and 2007 is under dispute by the Company's Management and will be resolved in the tax courts. The courts already decided on a first instance basis in favor of the Company with regard to an amount of €104.

With regard to the above amount, no provision has been formed in the Group's financial statements.

20. Reclassifications of accounts

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.

21. Significant Events

The most significant events that took place during the first quarter of 2017 were the following:

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 reduction of the Company's share capital by the amount of eight hundred and ninety three thousand, ninety Euros and eighty eight cents (893,090.88 Euros) via the reduction of the Company's total number of shares from 45,094,620 to 43,741,452 common registered shares, due to the cancellation of the total treasury shares held by the Company amounting to 1,353,168 treasury shares, in accordance with the article 16 of P.L. 2190/1920.
  • 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 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 purchase from "GR. SARANTISCYPRUS LTD" of thirteen thousand six hundred twenty five (13,625) common registered shares of the SocieteAnonyme 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 the decision of the Extraordinary General Meeting on 06/03/2017, the above company was renamed into Thrace Polyfilms SA.

The Company announced the merger through absorption of "Elastron Agriculture" from "Thrace Greenhouses" as follows:

The Management of the SocieteAnonyme "THRACE PLASTICS INDUSTRIAL AND COMMERCIAL SOCIETEANONYME" with the distinctive title "THRACE PLASTICS CO. S.A." (henceforth "Company") announced to the investors' community that the Draft Merger Agreement was signed by its fully owned subsidiary SocieteAnonyme under the name "THRACE GREENHOUSES SOCIETEANONYME" which concerns the absorption by the latter of the Societe Anonyme under the name "ELASTRON AGRICURTURAL COMMERCIAL AND INDUSTRIAL SOCIETEANONYME".

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 is subject to the approval that must be granted according to the law from the pertinent bodies of the two merged companies, as well as to the approvals and permissions that must be granted by the pertinent state authorities.

The Company will inform the investors' community accordingly, with regard to the progress of the above merger procedure.

The intended merger is not expected to generate any significant effect on the financial results of the listed parent Company.

22. Events after the Balance Sheet Date

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.

There are no events subsequent to the date of the balance date, which affect the financial statements of the Group.

23. Online availability of financial report

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 Interim Condensed Financial Information has been prepared in accordance with International Accounting Standard 34 (I.A.S.) "Interim Financial Statements", was approved by the Board of Directors on 31 May 2017 and is signed by the representatives of such.

The Chairman and Chief
Executive Officer
The Vice-Chairman of
the Board
The Head Accountant
KONSTANTINOS ST.
CHALIORIS
THEODOSIOS A.
KOLYVAS
SPYRIDON A. NTAKAS FOTINI K. KYRLIDOU
ID NO. ΑΜ 919476 ID NO. ΑΙ 101026 ID NO. ΑΕ 044759 ID NO. ΑΚ 104541
Accountant Lic. Reg. No.
34806
Α' CLASS

V. DATA AND INFORMATION

THRACE PLASTICS Co. S.A.

Registered offices: MAGIKO, MUNICIPALITY of AVDIRA, XANTHI, GREECE Company Reg. No. : 11188/06/Β/86/31, General Commerce Reg. No. : 12512246000
Data and information for the period from 1 January 2017 to 31 March 2017
According to Decision No. 4/507/28.4.2009 issued by the Board of Directors of the Hellenic Capital Market Commission.
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.
Approval date of the annual financial statements by the Board: Company Website: 31-Μαϊ-17
www.thracegroup.gr
Amounts in thousand Euro, unless stated otherwise.
STATEMENT OF FINANCIAL POSITION STATEMENT OF CASH FLOWS
GROUP COMPANY GROUP COMPANY
ASSETS 31-03-2017 31-12-16 31-03-2017 31-12-16 Operating activities 1/1 - 31/03/2017 1/1 - 31/03/2016 1/1 - 31/03/2017 1/1 - 31/03/2016
Tangible fixed assets 111.933 107.437 6.739 6.151 Earnings, before taxes and minority interest 2.803 4.220 (120) (204)
Investment property
Intangible assets
113
11.709
113
11.605
1 4
679
1 4
685
Plus/Minus adjustments for:
Depreciations
3.331 2.739 177 246
Participations in subsidiaries - - 72.046 69.684 Provisions 1.453 1.773 436 543
Participations in companies consolidated with the equity method
Other non-current assets
10.786
9.580
11.347
10.020
204
2.001
1.566
1.979
Foreign exchange differences
(Profit)/loss from sale of fixed assets
102
(123)
394
(15)
6
3
2 1
-
Inventories 60.195 57.695 2.000 1.785 Dividends - - - -
Trade receivables
Other current assets
59.430
9.375
50.640
9.554
4.167
11.391
3.081
11.906
Financial (income) / expenses
(Profit)/loss from companies consolidated with the equity method
1.608
4 6
1.486
(213)
356
-
378
-
Cash & cash equivalents 33.473 31.080 1.166 1.853 Operating profit before changes in working capital 9.220 10.384 858 984
TOTAL ASSETS 306.594 289.491 100.407 98.704 (Increase) / Decrease of receivables
(Increase) / Decrease of inventories
(6.284)
(2.522)
(4.339)
(1.320)
(570)
(215)
(425)
4 5
EQUITY & LIABILITIES (Decrease) / Increase of liabilities (apart from banks - taxes) 5.556 (1.743) 393 (800)
Share capital
Other equity
28.869
97.163
29.762
90.910
28.869
41.851
29.762
41.055
Other non cash movements
Cash equivalents from operating activities
(125)
5.845
5 3
3.035
-
466
(17)
(213)
Total Shareholders' Equity (a) 126.032 120.672 70.720 70.817 Minus:
Minority interest (b)
Total Equity (c) = (a) + (b)
2.201
128.233
2.116
122.788
-
70.720
-
70.817
Interest expenses and related expenses paid
Taxes
(1.214)
(618)
(1.167)
(592)
(357)
-
(378)
-
Long-term debt 19.263 18.663 - - Total inflows/(outflows) from operating activities (a) 4.013 1.276 109 (591)
Provisions/Other-long-term liabilities
Short-term bank debt
26.446
71.573
29.993
67.139
1.852
21.971
1.153
21.977
Investment activities
Other-short-term liabilities 61.079 50.908 5.864 4.757 Proceeds from sales of tangible and intangible assets 115 7 2 5 -
Total liabilities (d)
TOTAL EQUITY & LIABILITIES (c) + (d)
178.361
306.594
166.703
289.491
29.687
100.407
27.887
98.704
Interest received
Dividends received
4 8
-
1 3
-
-
-
1
-
Increase of participations in subsidiaries / associates (28) - (28) (300)
STATEMENT OF CHANGES IN EQUITY Purchases of tangible and intangible fixed assets
Total inflows / (outflows) from investment activities (b)
(5.620)
(5.485)
(4.113)
(4.028)
(767)
(790)
(62)
(361)
GROUP
1/1 - 31/03/2017
1/1 - 31/03/2016 COMPANY
1/1 - 31/03/2017
1/1 - 31/03/2016 Financing activities
Increase of participations in subsidiaries / associates
- - - -
Total equity at beginning of period (01/01/2017 and 01/01/2016 Proceeds from subsidies - grants - - - -
respectively) 122.788 129.238 70.817 71.406 Proceeds from issued / undertaken loans
Purchase of treasury shares
6.344
-
2.517
(151)
-
-
-
(151)
Repayments of loans (1.374) (1.215) (6) (187)
Earnings / (losses) for the period after taxes
Other comprehensive income
2.232
3.211
3.365
(8.691)
(97)
-
(136)
-
Financial leases
Total inflows / (outflows) from financing activities (c)
(1.091)
3.879
2.081
3.232
-
(6)
-
(338)
Distributed dividends - - - - Net increase / (decrease) in cash & cash equivalents
Issued shares - - - - for the period (a) + (b) + (c) 2.407 480 (687) (1.290)
Purchase of treasury shares - (151) - (151) Cash & cash equivalents at the beginning of the period 31.080 26.411 1.853 3.007
Profit distribution -
1
-
3 2
- - Effect from changes of exchange rates on cash & cash equivalents (14)
33.473
(959)
25.932
-
1.166
-
1.717
Other changes
Total equity at end of period
128.232 123.793 -
70.720
-
71.119
Cash & cash equivalents at the end of the period
STATEMENT OF COMPREHENSIVE INCOME
GROUP COMPANY
1/1 - 31/03/2017 1/1 - 31/03/2016 1/1 - 31/03/2017 1/1 - 31/03/2016
Turnover 76.545 70.305 4.170 3.995
Gross profit/(losses) 16.765 16.177 782 732
Earnings/(losses) before Interest and Taxes (EBIT)
Earnings / (losses) before Taxes
4.463
2.803
4.997
4.220
237
(120)
173
(204)
Earnings / (losses) after Taxes (A) 2.232
2.147
3.365
3.280
(97) (136)
- Owners of the parent
- Minority interest
85 85 -
-
-
-
Other comprehensive income after taxes (B) 3.211
5.443
(8.695)
(5.330)
-
(97)
(105) 31,00
Total comprehensive income after taxes (A) + (B)
- Owners of the parent
5.358 (5.417) - -
- Minority interest
Earnings / (losses) after taxes per share – basic (in €)
85
0,0491
87
0,0744
-
-
-
-
Earnings/ (losses) before Interest, Taxes, Depreciation & Amortization (EBITDA) 7.794 7.736
414 419
ADDITIONAL DATA & INFORMATION
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
1 .
7 . Income tax in the statement of comprehensive income is analyzed as follows: GROUP COMPANY
condensed notes. 1/1 - 31/03/2017 1/1 - 31/03/2016 1/1 - 31/03/2017
2 . The basic accounting principles of the balance sheet for 31/12/2016 have been followed. Income Tax (1.025) (1.262) - -
Deferred tax 454
(571)
407
(855)
2 3
2 3
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. GROUP COMPANY
8 . The cumulative provisions that have been recorded amount to: 31/3/2017 31/12/2016 31/03/2017
GROUP COMPANY Provision for doubtful debtors 6.744 6.680 2.458
4 . The following liens or collateral have been written on fixed assets 6.406 - Provision for staff indemnities
Provisions for tax differences from unaudited fiscal years
20.554
677
24.369
677
352
174
5 . Number of employed staff at the end of each period: GROUP
31-03-17
31-03-16 COMPANY
31-03-17
31-03-16 Provision for inventory impairment 2.413 2.574 - -
1.793 1.687 77 77 9 .
No company of the Group owns treasury shares, except for the parent company. On 31/03/2017 the Company held no treasury shares.
6 . The transactions between related parties, according to I.A.S. 24, are as follows:
i) Income
ΟΜΙΛΟΣ
1.442
ΕΤΑΙΡΕΙΑ
2.693
10. Other comprehensive income concerns the following : GROUP COMPANY
ii) Expenses 354 218 1/1 - 31/03/2017 1/1 - 31/03/2016 1/1 - 31/03/2017 1/1 - 31/03/2016
6 8
6 8
31/12/2016
2.548
352
174
1/1 - 31/03/2016
iii) Receivables
iv) Liabilities
2.359
165
11.226
4 6
Forex differences from Balance Sheet Conversion
Actuarial Profit / (Loss)
(159)
3.370
(3.551)
(5.144)
-
-
-
v) Transactions & Remuneration of Board members and senior executives 962 343
Avdira, 31 May 2017 3 1
The Chairman and Chief Executive Officer The Vice-Chairman The Head of Financial Services The Head Accountant
KONSTANTINOS ST. CHALIORIS
ID No. ΑM 919476
THEODOSIOS A. KOLYVAS
ID No. ΑΙ 101026
SPYRIDON A. NTAKAS
ID No. ΑΕ 044759
FOTINI K. KYRLIDOU
ID No. ΑΚ 104541

Talk to a Data Expert

Have a question? We'll get back to you promptly.