Interim / Quarterly Report • Oct 8, 2015
Interim / Quarterly Report
Open in ViewerOpens in native device viewer
According to article 5, Law 3556/2007
| Α) STATEMENTS BY THE REPRESENTATIVES OF THE BOARD OF DIRECTORS 3 | |
|---|---|
| Β) SIX MONTH REPORT OF THE BOARD OF DIRECTORS 4 | |
| C) REVIEW REPORT ON INTERIM FINANCIAL INFORMATION 7 | |
| D) SIX-MONTH CONDENSED FINANCIAL STATEMENTS 8 | |
| CONSOLIDATED STATEMENT OF FINANCIAL POSITION 9 | |
| SEPARATE STATEMENT OF FINANCIAL POSITION 10 | |
| CONSOLIDATED INCOME STATEMENT 11 | |
| SEPARATE INCOME STATEMENT 13 | |
| CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME 15 | |
| SEPARATE STATEMENT OF COMPREHENSIVE INCOME 17 |
|
| CONSOLIDATED STATEMENT OF CHANGES IN EQUITY 18 | |
| SEPARATE STATEMENT OF CHANGES IN EQUITY 20 | |
| CONSOLIDATED STATEMENT OF CASH FLOWS 22 | |
| SEPARATE STATEMENT OF CASH FLOWS 24 | |
| NOTES TO THE FINANCIAL STATEMENTS 26 | |
| E) FIGURES AND INFORMATION FOR THE YEAR 1/1 - 30/06/2015 41 | |
The members of the Board of Directors:
in the above capacity, especially assigned by the Board of Directors of the Société Anonyme under the title «INFORM P. LYKOS S.Α.», declare and certify that to the best of our knowledge:
(a) The six-month, separate and consolidated, financial statements of «INFORM P. LYKOS S.Α.» for the period 1/1/2015-30/06/2015, which were prepared according to the effective accounting standards, present truly and fairly the assets and liabilities, the equity and the financial results of the Company as well as of the consolidated companies as a total, according to par. 3 - 5 of article 5 of L. 3556/2007 and the authorizing decisions of the BoD of the Stock Market Committee.
(b) The six-month management report of the Board of Directors presents in a true and fair way the information required according to par. 6 of article 5 of L. 3556/2007 and authorizing decisions the BoD of the Stock Market Committee.
Koropi Attica, 28 August 2015
The designees
President of the Board of Directors Group Chief Executive Officer Assigned Member of the Board of
Directors
Nikolaos Lykos Panagiotis Spyropoulos Ilias Karantzalis I.D. No ΑB 241783 I.D. No ΑΙ 579288 I.D. No K 358862
In the first half of 2015, the Group recorded an upward trend both in sales and profitability, primarily due to the increased contribution of new projects in the Banking Sector and the Telecommunication Sector.
Sales (from continuing operations) for the Group during the first half of 2015, increased by 5% compared to the same period in 2014 and amounted to € 31,1 million compared to € 29,6 million. This increase comes from the assignment of new printing contracts and dispatching the accounts of the Banks and Telecoms, and new contracts for debit cards from the Greek banks. This increase was partially offset by a reduction in new contracts in the public sector and poor demand for products and services in the private sector in the Greek market. Earnings before interest, taxes, depreciation and amortization (EBITDA) amounted to € 2,1 mil versus € 1,8 million in the corresponding period of 2014, increased by 17,4%, mainly due to the decrease in distribution and administrative expenses.
Specifically excluding intercompany transactions, sales of the parent company, INFORM P. LYKOS SA amounted to € 16,5 million at the same level with the same period in 2014. Respectively, subsidiary sales in Romania amounted to € 16,4 million compared to € 14,4 mill in the corresponding period of 2014 showing an increase of 14,1%, due to assignment of new projects mainly printing and dispatching the accounts in Telecommunications sector.
As a result, the basic sizes of the Group's profitability (from continuing operations) are as follows:
Earnings before interest, taxes, depreciation and amortization (EBITDA) of the Group increased by € 0,3 million or 17,4% and reached € 2,1 million, versus € 1,8 million in the first half of 2014.
Profits before income tax, interest (EBIT), declined by € 0,3 million or 26.4% due to increased depreciation and reached € 0,3 million versus € 0,4 million in the corresponding period of 2014.
Earnings before taxes (EBT) of the Group amounted to losses of € -241 thousand compared to losses of € -86 thousand in the first half of 2014.
The consolidated net profit after taxes (EAT) of the Group amounted to losses of € -156 thousand compared to losses of € -312 thousand in the first half of 2014.
Operating cash flows of the Group (from continuing operations) in the first half of 2015, were negative of € -0,5 million compared to € -1,7 million in the first half of 2014 improved by € 1,2 million. Also, the borrowings of the Group amounted to € 15 million during the first half of 2015, decreased by € 16,1 million compared to 2014, as on February 15, 2015 the outstanding bond loan of € 20 million was repaid.
According to the above, financial ratios of the Group in the first six months of 2015 compared to the corresponding period in 2014, were as follows:
-The Margin of profit before tax and interest amounted to 1% from 1,4%, decreased by 0,4 points
-The Margin of profit before tax amounted to -0,8% from -0,3%, decreased by 0,5 points
-The Equity ratio stood at -0,3% from -0,1% decreased by 0,2 basis points
-The Return on assets ratio stood at -0,2% from -0,1%, decreased by 0,2 points
-The Total liabilities to equity stood at 0,61 from 0,65
-The Ratio of loan capital to equity, stood at 0,4 from 0,17, decreased by 0,23 basis points
-The General Liquidity ratio amounted to 0,96 from 1,49, reduced by 0,53 basis points.
Deferred tax assets and liabilities, deferred and current income tax result have been recognized based on the effective as at June 30, 2015 tax rates. For the Greek companies, the tax rate effective on 30/06/2015 and applied under the recognition of deferred tax assets, liabilities and results was 26%. This rate in accordance with Law 4334/15, which was passed by the Greek parliament and entered into force on 21/07/2015, amounts to 29%. If the calculation of taxation had taken into account the new rate of 29%, the balance of deferred tax liabilities would have been reduced by approximately € 20 thousand, current tax liabilities would have increased increased by approximately € 82 thousand and the amount of equity would have decreased by approximately € 62 thousand. Also the tax burden of the results and the Group's other comprehensive income would have increased by € 48 thousand and € 14 thousand euro respectively.
Apart from the above event and those listed below in the paragraph "RISK FROM ENFORCEMENT OF CAPITAL CONTROLS IN GREECE", no other event occurred subsequent to the 30/06/2015 which may have a significant impact on the financial position and operations of the Group.
The Group uses financial instruments for trading, financial and investment purposes. The use of financial instruments by the Group materially affects the financial position, profitability and cash flows.
The main risks arising from the financial instruments held by the Group are mainly the following:
In relation to the risk arising from general market conditions, the Group has reduced exposure to this risk due to the geographical dispersion with equal distribution of sales between Greece, Romania and Other Countries with major exposure to the markets of Central and Eastern Europe. A significant part of these sales is directed to the financial sector and mainly – banking. The current negative economic conditions make the markets, in which we operate more sensitive. However the products we offer to our customers in both private and public sector are considered essential for their daily operation and growth. Furthermore, by achieving significant reductions in its operating expenses, the Group is particularly competitive and can offer high-level products and services at competitive prices.
Regarding the risks arising from the volatility of interest rates and exchange rates:
The main part of economic transactions of the Group companies (Greece, Romania, Albania) is dominated in the currency of the main economic environment, where each company operates (in operation currency). In Romania, part of the obligations of the company is dominated in RON and in Albania is denominated in ALL.
An exposure to exchange rate fluctuations exists regarding the value of the Group 's investments in Romania, only at the time of consolidation of financial statements and their translation from the functional currency RON into the presentation currency Euro.
All bank debt of the Group is connected with fluctuating interest rates, maintaining however, the option to convert into stable interest rates, in case the market conditions.
The company does not use financial derivatives. As in the previous year, other financial assets and other financial liabilities are not affected significantly by interest rates.
The Group has established and applies procedures of credit control, aiming at minimization of bad debt. Sales are directed mainly in big public and private organizations with evaluated historic credit abilities. In case indications of bad debts appear, the relative impairment provisions are made.
The Group manages its liquidity needs by careful follow-up of debts, long-term financing obligations and payments. Liquidity needs are monitoring on a daily basis and planning of payments - on weekly and monthly basis. Special attention is paid to management of inventories, receivables and liabilities in order to achieve the highest possible cash liquidity for the Group.
The central financial department of the company, responsible for risk management, operates following certain rules approved by the Board of Directors.
The Board of Directors through appointee members:
(a) establishes and implements procedures and arrangements that allow the identification of risks which are associated with the activities,
procedures and the Company's operating systems (notably credit risk, market risk and operational risk).
(b) determines the acceptable level of risk.
(c) ensures that the Group has the required capital adequacy and overall risk management arising from its operation.
In June 2015, the Greek banks operations were suspended, while controls were imposed on capital movements. The bank holiday ended on July 20, 2015, while the controls remained in effect.
These latest developments which resulted in imposing restrictions on the movement of capital (capital controls), as well as the continuation of negotiations to finalize a medium-term program to support the Greek economy, are the factors of increased uncertainty regarding the general medium to long term economic operating conditions prevailing in the domestic market, potentially having a negative impact on the growth of the Greek economy and, by extension, the country's GDP in 2015 and 2016. Additionally, the application of new tax measures is likely to impede the ability of some companies to timely respond and settle their obligations at all.
The macroeconomic environment, created by these events, generates the risks, the most significant of which relate to liquidity of the financial system and the entities, collectability of receivables, impairment of their assets, recognition of revenues, settlement of the existing debt obligations and / or meeting the terms and maintaining financial indicators, recoverability of deferred tax benefits, valuation of financial instruments, adequacy of provisions and the possibility of continuing business operations.
The aforementioned and other potentially arising adverse developments in Greece may negatively - to some extent – affect liquidity, earnings and financial position of the Greek companies of the Group mainly. However, despite the aforementioned economic conditions and even given further adverse developments, the Group's Management expects to fully maintain the sound operations of all the Group companies, domestic and foreign. These estimates are mainly based on the following conditions / events:
Indicatively, the Group sales in foreign countries (except Greece) represent approximately 50% of total sales.
Strong capital structure and significant positive financial performance of Lykos AG Group (domiciled in Vienna, Austria), the parent company of the Group.
Very positive financial performance achieved by the Group in spite of the adverse economic conditions. Specifically:
(a) Improved sales and significantly strengthened its operating profitability in the first half of 2015 (increase: turnover 5%, EBITDA 17% in the period 1/1 - 30/6/2015 compared to the comparative period 1/1 - 30/06/2014). (b) Significantly improved operating cash flows (€ -0,5 million over € -1,7 million during the periods 1/1 - 30/06/2015 and 1/1 - 30/06/2014
respectively).
The implementation of long-term strategy of the Group to provide high quality products and services and added value to its customers, enables the Group to remain on track of growth, despite the adverse conditions prevailing in Greece. The contribution of the new projects assignments regarding printing operations in Banking and Telecommunications will continue in the second six-month period of 2015.
In Greece, INFORM P. LYKOS SA will continue its efforts to acquire and implement new projects in both Banking and Telecommunications. It will continue to focus on export growth in order to further increase revenue and will explore and evaluate new growth opportunities in the sector of secure documents management and information,
In Romania, INFORM LYKOS ROMANIA will try to further exploit the new market conditions, both in Romanian market and in neighboring countries, by:
Finally, at the aggregate level, the Group continues to explore potential opportunities for strategic partnerships with the companies that have a significant position in the segment in which it operates, in order to strengthen its strategic advantage in research and technology and create increased synergies and economies of scale, with the aim of further strengthening its position in the wider region of Central and Eastern Europe.
The commercial transactions between the company and its related parties within the first six-month period of 2015 were conducted on market terms and did not sufficiently differ from the respective transactions conducted in the previous years, and therefore, they do not materially affect the financial position and performance of the parent within the first six-month period of the current year.
| 30/06/2015 | ||||
|---|---|---|---|---|
| Parent – from/to subsidiaries | Sales of products or services |
Purchases of products or services |
Receivables | Liabilities |
| Lykos Paperless Solutions S.A. | 31 | 7 | 78 | |
| Inform Lykos S.A. (Romania) | 177 | 1.815 | 438 | 1.650 |
| Albanian Digital Printing Solutions Sh.p.k. | 28 | 112 | ||
| Total | 236 | 1.815 | 557 | 1.728 |
The following shall be mentioned regarding the above:
The sales of the parent company to: (a) «Lykos Paperless Solutions S.A.» concern data processing products, (b) «Inform Lykos S.A. (Romania)» concern mainly printing items and data processing products, (c) «Austria Card GmbH» concern mainly printing items, (d) «Albanian Digital Printing Solution Sh.p.k.» concern printing items and services, and (e) «Austria Card SRL» concern printing items. The purchases of parent company from: (a) «Inform Lykos S.A. (Romania)» concern mainly forms, services and printing items, (b) «Austria Card GmbH» concern cards.
We have reviewed the accompanying separate and consolidated condensed statement of financial position of «INFORM P. LYKOS S.A.» (the Company) as at 30 June 2015, and the relative separate and consolidated condensed statements of comprehensive income, changes in equity and cash flows for the six-month period then ended, as well as the selected explanatory notes, that constitute the interim financial information, which is an integral part of the six-month financial report under the L. 3556/2007. Management is responsible for the preparation and presentation of this condensed interim financial information, in accordance with International Financial Reporting Standards, as adopted by the European Union and which apply to Interim Financial Reporting (International Accounting Standard "IAS 34"). Our responsibility is to express a conclusion on this condensed interim financial information based on our review.
We conducted our review in accordance with International Standard on Review Engagements 2410, "Review of Interim Financial Information Performed by the Independent Auditor of the Entity". A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Based on our review, nothing has come to our attention that causes us to believe that the accompanying interim financial information is not prepared, in all material respects, in accordance with IAS 34.
From the above review we ascertained that the content of the provided by the article 5 of L. 3556/2007 six-month financial report is consistent with the accompanying interim financial information.
Athens, 31 August 2015 Chartered Accountant Auditor
Garbis Nikos SOEL Reg. Num. 25011
The attached six-month condensed financial statements that constitute an integral part of the six-month financial report under Article 5 of Law 3556/2007 were approved by the Board of Directors of the issuer (hereinafter INFORM P. LYKOS S.A. or the Company) on 28.08.2015 and have been published on the Company's website – www.lykos.gr as well as on the ASE website where they will remain at the disposal of investors for at least five (5) years from their preparation and publication date.
It is to be noted that the published condensed financial items and information arising from the interim condensed financial statements are aimed to provide the reader with a general update on the financial position and results of the Company and the consolidated companies as an aggregate (the Group), but do not provide a complete outlook of the financial position, financial performance and cash flows of the Company and the Group in compliance with International Financial Reporting Standards.
The Statement of Financial Position of the Group for the period ended as at 30/6/2015 and the corresponding comparative figures of previous year 31/12/2014 are the following:
| THE GROUP | ||||
|---|---|---|---|---|
| Note | 30 June 2015 |
31 December 2014 Readjusted* |
||
| Assets | ||||
| Property, plant and equipment | 11 | 58.672.173 | 59.876.116 | |
| Intangible assets | 12 | 3.425.124 | 3.430.871 | |
| Other receivables | 62.159 | 63.225 | ||
| Investment property | 320.318 | 322.739 | ||
| Deferred tax assets | 46.877 | 103.625 | ||
| Non-current assets | 62.526.651 | 63.796.576 | ||
| Inventories | 6.209.542 | 6.415.152 | ||
| Current income tax assets | 1.272.412 | 1.457.600 | ||
| Trade receivables | 16.121.954 | 14.882.905 | ||
| Other receivables | 1.764.661 | 1.132.931 | ||
| Receivables from related parties Cash and cash equivalents |
20 | 87.643 1.684.521 |
110.271 41.327.465 |
|
| Current assets | 13 | 27.140.733 | 65.326.324 | |
| Total assets | 89.667.384 | 129.122.900 | ||
| Equity | ||||
| Share capital | 14 A | 12.758.592 | 12.758.592 | |
| Share premium | 14 A | 13.805.791 | 28.370.158 | |
| Reserves | 24.846.825 | 24.846.825 | ||
| Retained profits | 3.568.207 | 11.920.546 | ||
| Equity attributable to shareholders of the Parent Company |
54.979.415 | 77.896.121 | ||
| Non-controlling interests | 566.751 | 558.535 | ||
| Total Equity | 55.546.165 | 78.454.656 | ||
| Liabilities | ||||
| Loans and borrowings | 15 | 3.183.349 | 3.784.402 | |
| Employee benefits | 920.838 | 1.122.438 | ||
| Other liabilities | 39.000 | 39.000 | ||
| Deferred tax liabilities | 1.798.082 | 1.963.558 | ||
| Non-current liabilities | 5.941.269 | 6.909.398 | ||
| Current income tax liabilities | 0 | 1.712 | ||
| Loans and borrowings | 15 | 11.765.346 | 27.300.008 | |
| Trade payables | 10.254.270 | 11.562.348 | ||
| Other payables | 2.018.224 | 1.515.452 | ||
| Liabilities to related parties | 20 | 3.470.244 | 2.627.371 | |
| Deferred income/revenue | 671.866 | 751.955 | ||
| Current Liabilities | 28.179.950 | 43.758.846 | ||
| Total Liabilities | 34.121.219 | 50.668.244 | ||
| Total Equity and Liabilities | 89.667.384 | 129.122.900 |
*See Note 24.
The Statement of Financial Position of the Company for the period ended as at 30/6/2015 and the corresponding comparative figures of previous year 31/12/2014 are the following:
| THE COMPANY | ||||
|---|---|---|---|---|
| 30 June 2015 |
31 December 2014 |
|||
| Note | Readjusted* | |||
| Assets | ||||
| Property, plant and equipment | 11 | 32.825.889 | 33.703.518 | |
| Intangible assets | 12 | 1.195.819 | 1.141.043 | |
| Other receivables | 62.159 | 63.225 | ||
| Investments in subsidiaries | 21 | 22.138.861 | 29.388.861 | |
| Non-current assets | 56.222.728 | 64.296.647 | ||
| Inventories | 4.233.809 | 4.220.125 | ||
| Current income tax assets | 202.808 | 187.685 | ||
| Trade receivables | 8.943.810 | 7.540.916 | ||
| Other receivables | 1.207.487 | 895.062 | ||
| Receivables from related parties | 20 & 21 | 588.077 | 33.299.298 | |
| Cash and cash equivalents | 13 | 1.158.523 | 1.034.088 | |
| Current assets | 16.334.514 | 47.177.174 | ||
| Total assets | 72.557.242 | 111.473.821 | ||
| Equity | ||||
| Share capital | 14 A | 12.758.592 | 12.758.592 | |
| Share premium | 14 A | 13.805.791 | 28.370.158 | |
| Reserves | 13.503.351 | 13.503.351 | ||
| Retained profits | 9.454.687 | 18.073.883 | ||
| Equity attributable to shareholders of the Parent Company |
49.522.421 | 72.705.984 | ||
| Non-controlling interests | 0 | 0 | ||
| Total Equity | 49.522.421 | 72.705.984 | ||
| Liabilities | ||||
| Loans and borrowings | 15 | 1.496.260 | 1.386.992 | |
| Employee benefits | 920.838 | 1.122.438 | ||
| Deferred tax liabilities | 1.558.982 | 1.747.189 | ||
| Non-current liabilities | 3.976.080 | 4.256.619 | ||
| Loans and borrowings | 15 | 8.700.000 | 25.578.670 | |
| Trade payables | 4.412.142 | 4.891.615 | ||
| Other payables | 1.598.832 | 1.091.056 | ||
| Liabilities to related parties | 20 | 3.761.364 | 2.256.451 | |
| Deferred income/revenue | 586.403 | 693.426 | ||
| Current Liabilities | 19.058.741 | 34.511.218 | ||
| Total Liabilities | 23.034.821 | 38.767.837 | ||
| Total Equity and Liabilities | 72.557.242 | 111.473.821 |
*See Note 24.
The Income Statement of the Group for the period ended as at 30/06/2015 and the respective comparative sizes of the previous year are the following:
| THE GROUP | |||
|---|---|---|---|
| Notes | 1/1 - 30/6/2015 |
1/1 - 30/6/2014 Readjusted* |
|
| Continuing operation | |||
| Revenue 5 |
31.119.112 | 29.632.570 | |
| Cost of sales | (26.148.412) | (24.490.362) | |
| Gross profit | 4.970.700 | 5.142.208 | |
| 16% | 17% | ||
| Other income | 309.731 | 540.318 | |
| Selling and distribution expenses | (2.384.622) | (2.819.342) | |
| Administrative expenses | (1.647.873) | (2.008.434) | |
| Research and development expenses | (63.107) | (32.890) | |
| Other expenses 8 |
(870.505) | (394.695) | |
| + Depreciation | 1.786.911 | 1.362.245 | |
| EBITDA | 2.101.235 | 1.789.410 | |
| - Depreciation | (1.786.911) | (1.362.245) | |
| Operating profits / (losses) | 314.324 | 427.165 | |
| Financial income | 7.047 | 11.417 | |
| Financial expenses | (561.970) | (524.343) | |
| Net finance costs | (554.923) | (512.926) | |
| Profits / (losses) before taxes | (240.599) | (85.761) | |
| Income tax expense | 83.041 | (226.235) | |
| Profits / (losses) from continuing operation | (157.558) | (311.997) | |
| Discontinued operation | |||
| Profits / (losses) from discontinued operation after 6 taxes |
0 | 197.788 | |
| Profits / (losses) for the period | (157.558) | (114.209) | |
| Profits / (losses) attributable to: | |||
| Owners of the Parent Company | (165.012) | (124.927) | |
| Non-controlling interests | 7.454 | 10.718 | |
| (157.558) | (114.209) | ||
| Earnings per share : | |||
| Earnings per share in Euro 9 |
-0,01 | -0,01 | |
| Diluted earnings per share in Euro | -0,01 | -0,01 | |
| Earnings per share – Continuing operation: | |||
| Earnings per share in Euro 9 |
-0,01 | -0,02 | |
| Diluted earnings per share in Euro | -0,01 | -0,02 |
*See Notes 6 and 24.
The Income Statement of the Group for the period 1/4 – 30/06/2015 and the respective comparative sizes of the previous year are the following:
| THE GROUP | |||
|---|---|---|---|
| 1/4 - 30/6/2015 |
1/4 - 30/6/2014 |
||
| Continuing operation | |||
| Revenue | 15.597.963 | 15.170.644 | |
| Cost of sales | (13.097.410) | (12.545.412) | |
| Gross profit | 2.500.553 | 2.625.232 | |
| Other income | 103.147 | 241.823 | |
| Selling and distribution expenses | (1.115.229) | (1.480.129) | |
| Administrative expenses | (787.010) | (1.011.127) | |
| Research and development expenses Other expenses |
16.225 (195.986) |
38.559 (160.964) |
|
| + Depreciation | 886.102 | 686.350 | |
| EBITDA | 1.407.802 | 939.744 | |
| - Depreciation | (886.102) | (686.350) | |
| Operating profits / (losses) | 521.700 | 253.394 | |
| Financial income | 3.686 | 5.643 | |
| Financial expenses | (301.635) | (275.488) | |
| Net finance costs | (297.949) | (269.845) | |
| Profits / (losses) before taxes | 223.751 | (16.451) | |
| Income tax expense | 227.006 | (146.025) | |
| Profits / (losses) from continuing operation | 450.757 | (162.477) | |
| Discontinued operation | |||
| Profits / (losses) from discontinued operation after taxes |
0 | (729.277) | |
| Profits / (losses) | 450.757 | (891.753) | |
| Profits attributable to: | |||
| Owners of the Parent Company | 446.351 | (898.137) | |
| Non-controlling interests | 4.406 | 6.384 | |
| 450.757 | (891.753) |
The accompanying explanatory notes constitute an integral part of these condensed interim financial statements.
The Income Statement of the Company for the period 1/1 - 30/06/2015 and the respective comparative sizes of the previous year are the following:
| THE COMPANY | |||||
|---|---|---|---|---|---|
| Note | 1/1 - 30/6/2015 |
1/1 - 30/6/2014 Readjusted* |
|||
| Continuing operation | |||||
| Revenue | 5 | 16.505.893 | 16.496.770 | ||
| Cost of sales | (13.642.394) | (13.187.128) | |||
| Gross profit | 2.863.499 | 3.309.642 | |||
| 17% | 20% | ||||
| Other income | 133.942 | 289.560 | |||
| Selling and distribution expenses | (1.563.006) | (2.097.051) | |||
| Administrative expenses | (987.199) | (1.302.966) | |||
| Research and development expenses Other expenses |
8 | (61.887) (571.238) |
(31.049) (90.223) |
||
| + Depreciation | 1.287.711 | 870.996 | |||
| EBITDA | 1.101.822 | 948.909 | |||
| - Depreciation | (1.287.711) | (870.996) | |||
| Operating profits / (losses) | (185.889) | 77.913 | |||
| Financial income | 37.988 | 156.084 | |||
| Financial expenses | (405.863) | (337.231) | |||
| Net finance costs | (367.875) | (181.147) | |||
| Profits / (losses) before taxes Income tax expense |
(553.764) 165.918 |
(103.234) (263.212) |
|||
| Profits / (losses) from continuing operation | (387.846) | (366.446) | |||
| Discontinued operation | |||||
| Profits / (losses) from discontinued operation after taxes |
6 | 0 | 0 | ||
| Profits / (losses) | (387.846) | (366.446) | |||
| Profits attributable to: | |||||
| Owners of the Parent Company | (387.846) | (366.446) | |||
| Non-controlling interests | 0 | 0 | |||
| (387.846) | (366.446) | ||||
| Earnings per share : | |||||
| Earnings per share in Euro | 9 | -0,02 | -0,02 | ||
| Diluted earnings per share in Euro | -0,02 | -0,02 | |||
| Earnings per share – Continuing operation: | |||||
| Earnings per share in Euro | 9 | -0,02 | -0,02 | ||
| Diluted earnings per share in Euro | -0,02 | -0,02 |
The Income Statement of the Company for the period 1/4 – 30/06/2015 and the respective comparative sizes of the previous year are the following:
THE COMPANY
The accompanying explanatory notes constitute an integral part of these condensed interim financial statements.
The Statement of Comprehensive Income of the Group for the period 1/1 - 30/06/2015 and the respective comparative sizes of the previous year are the following:
| THE GROUP | ||||
|---|---|---|---|---|
| Note | 1/1 – | 1/1 – | ||
| 30/6/2015 | 30/6/2014 | |||
| (Losses) / Profits after taxes | (157.558) | (114.209) | ||
| Other comprehensive income | ||||
| Items that are or may be reclassified to profit or loss |
||||
| Foreign operations – foreign currency translation differences |
10 | 44.784 | 207.084 | |
| Related tax | 0 | 0 | ||
| 44.784 | 207.084 | |||
| Other comprehensive income, net of tax | 44.784 | 207.084 | ||
| Total comprehensive income for the period | (112.774) | 92.875 | ||
| Total comprehensive income attributable to: | ||||
| Owners of the Parent Company | (120.991) | 72.606 | ||
| Non-controlling interests | 8.217 | 20.269 | ||
| (112.774) | 92.875 |
The Statement of Comprehensive Income of the Group for the period 1/4 – 30/06/2015 and the respective comparative sizes of the previous year are the following:
| THE GROUP | ||||
|---|---|---|---|---|
| 1/4 - 30/6/2015 |
1/4 - 30/6/2014 |
|||
| (Losses) / profits net of taxes | 450.757 | (891.755) | ||
| Other comprehensive income | ||||
| Items that are or may be reclassified to profit or loss |
||||
| Foreign operations – foreign currency translation differences |
(353.526) | 233.904 | ||
| Related tax | 0 | 0 | ||
| (353.526) | 233.904 | |||
| Other comprehensive income, net of tax | (353.526) | 233.904 | ||
| Total comprehensive income for the period | 97.230 | (657.850) | ||
| Total comprehensive income attributable to: | ||||
| Owners of the Parent Company | 99.196 | (671.119) | ||
| Non-controlling interests | (1.966) | 13.269 | ||
| 97.230 | (657.850) |
The accompanying explanatory notes constitute an integral part of these condensed interim financial statements.
The Statement of Comprehensive Income of the Company for the period 1/1 – 30/06/2015 and the respective comparative sizes of the previous year are the following:
| 1/1 – 30/6/2015 |
1/1 – 30/6/2014 |
|
|---|---|---|
| (Losses) / profits net of taxes | (387.846) | (366.446) |
| Other comprehensive income, net of taxes | 0 | 0 |
| Total comprehensive income for the period | (387.846) | (366.446) |
The Statement of Comprehensive Income of the Company for the period 1/4 – 30/06/2015 and the respective comparative sizes of the previous year are the following:
| 1/4 - 30/6/2015 |
1/4 - 30/6/2014 |
|
|---|---|---|
| (Losses) / profits net of taxes | 249.285 | (202.506) |
| Other comprehensive income, net of taxes | 0 | 0 |
| Total comprehensive income for the period | 249.285 | (202.506) |
The accompanying explanatory notes constitute an integral part of these condensed interim financial statements.
The Statement of Changes in Equity of the Group is the following:
| TH E G R O U P |
Fo r th eri od de d 3 0 J e 2 01 5 e p en un |
|||||||
|---|---|---|---|---|---|---|---|---|
| of Att rib uta ble to the Co ow ne rs mp an y |
||||||||
| No te |
Sh are cap ita l |
Sh are pre mi um |
Tra nsl ati d on an oth er res erv es |
Re tai ned ea rni ng s |
tal To |
No n llin tro con g int sts ere |
To tal uit eq y |
|
| Βa lan at ce 31 De be r 2 01 4 cem |
12 .75 8.5 92 |
28 .37 0.1 58 |
24 .84 6.8 25 |
11 .92 0.5 46 |
77 .89 6.1 22 |
55 8.5 33 |
78 .45 4.6 56 |
|
| To tal reh siv e i co mp en nco me |
||||||||
| sta tem t en fits Pro / ( loss es) Oth hen sive inc er c om pre om e |
0 0 |
0 0 |
0 0 |
( 165 .01 2) 44. 021 |
( 16 5.0 12 ) 44 .02 1 |
7.4 54 763 |
( 15 7.5 58 ) 44 .78 4 |
|
| To tal reh siv e i co mp en nco me |
0 | 0 | 0 | ( 12 0.9 91 ) |
( 12 0.9 91 ) |
8.2 17 |
( 11 2.7 74 ) |
|
| Tra cti ith f th nsa on s w ow ne rs o e Co mp an y ibu tio d d ist rib uti Co ntr ns an on s |
||||||||
| of s har ital by th Inc rea se e c ap e ital of sha izat ion miu cap re pre m |
14 Α |
14. 404 .86 2 |
( 2) 14. 404 .86 |
0 | 0 | 0 | 0 | 0 |
| Red ion of sha ital the uct to ret to re c ap urn sha reh old ers |
14 Α |
( 14. 404 .86 2) |
0 | 0 | 0 | ( 14 .40 4.8 62 ) |
0 | ( 14 .40 4.8 62 ) |
| Con tion d c ribu tion id f tra tax ont cen an pa or sha ital inc re c ap rea se |
0 | ( 159 .50 4) |
0 | 0 | ( 15 9.5 04 ) |
0 | ( 15 9.5 04 ) |
|
| For tion of ma res erv es |
0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| Dis trib utio f d ivid end n o s |
14 Β |
0 | 0 | 0 | ( 8.2 31. 349 ) |
( 8.2 31 .34 9) |
0 | ( 8.2 31 .34 9) |
| tal ibu tio d d ist rib uti To ntr co ns an on s tal cti ith f th To tra |
0 | ( 14 .56 4.3 67 ) |
0 | ( 8.2 31 .34 9) |
( 22 .79 16 ) 5.7 |
0 | ( 22 .79 16 ) 5.7 |
|
| nsa on s w ow ne rs o e Co mp an y |
0 | ( 14 .56 4.3 67 ) |
0 | ( 8.2 31 .34 9) |
( 22 .79 5.7 16 ) |
0 | ( 22 .79 5.7 16 ) |
|
| Ba lan 30 Ju 20 15 at ce ne |
12 .75 8.5 92 |
13 .80 5.7 91 |
24 .84 6.8 25 |
3.5 68 .20 6 |
54 .97 9.4 14 |
56 6.7 50 |
55 .54 6.1 65 |
| TH E G R O U P |
th eri od de d 3 For 0 J e 2 01 4 e p en un |
||||||
|---|---|---|---|---|---|---|---|
| Att rib ble f th e C uta to ow ne rs o om pa ny |
|||||||
| Sh are cap ita l |
Sh are pre mi um |
Tra nsl ati d on an oth er res erv es |
Re tai ned ea rni ng s |
To tal |
No n llin tro con g int sts ere |
tal To uit eq y |
|
| lan Βa at ce be 31 De r 2 01 3 cem |
12 .75 8.5 92 |
28 .37 0.1 58 |
24 .59 8.5 60 |
11 .01 6.4 94 |
76 .74 3.8 04 |
53 6.6 91 |
77 .28 0.4 96 |
| tal reh siv e i To st ate nt co mp en nco me me fits / ( loss es) Pro Oth hen sive inc er c om pre om e |
0 0 |
0 0 |
0 244 .30 7 |
( 7) 124 .92 ( ) 46. 774 |
( 7) 124 .92 19 7.5 33 |
10. 718 9.5 51 |
( 9) 114 .20 20 7.0 84 |
| tal reh siv e i To co mp en nco me |
0 | 0 | 24 4.3 07 |
( ) 17 1.7 01 |
72 .60 6 |
20 .26 9 |
92 .87 5 |
| cti ith f th Tra nsa on s w ow ne rs o e Co mp an y ibu tio d d ist rib uti Co ntr ns an on s of For tion ma res erv es |
0 | 0 | 380 .48 7 |
( 7) 380 .48 |
0 | 0 | 0 |
| To tal ntr ibu tio d d ist rib uti co ns an on s |
0 | 0 | 38 0.4 87 |
( 38 0.4 87 ) |
0 | 0 | 0 |
| tal cti ith f th To tra nsa on s w ow ne rs o e Co an mp y |
0 | 0 | 38 0.4 87 |
( 38 0.4 87 ) |
0 | 0 | 0 |
| lan 30 20 Ba at Ju 14 ce ne |
12 8.5 92 .75 |
28 .37 0.1 58 |
25 .22 3.3 54 |
10 .46 4.3 06 |
76 .81 6.4 10 |
6.9 60 55 |
.37 3.3 77 71 |
The Statement of Changes in Equity of the Company is the following:
THE COMPANY For the period ended 30 June 2015
| No te |
Sh are cap ita l |
Sh are pre mi um |
Tra nsl ati d on an oth er res erv es |
Re tai ned ea rni ng s |
To tal |
|
|---|---|---|---|---|---|---|
| Βa lan at ce be 31 De r 2 01 4 cem |
12 .75 8.5 92 |
28 .37 0.1 58 |
13 .50 3.3 51 |
18 .07 3.8 82 |
72 .70 5.9 83 |
|
| To tal reh siv e i co mp en nco me |
||||||
| sta tem t en fits / ( loss es) Pro |
0 | 0 | 0 | ( 6) 387 .84 |
( ) 38 7.8 46 |
|
| Oth hen sive inc er c om pre om e |
0 | 0 | 0 | 0 | 0 | |
| To tal reh siv e i co mp en nco me |
0 | 0 | 0 | ( 38 7.8 46 ) |
( 38 7.8 46 ) |
|
| Tra cti ith f th nsa on s w ow ne rs o e Co mp an y Co ntr ibu tio d d ist rib uti ns an on s of s har ital by th Inc rea se e c ap e ital of sha izat ion miu cap re pre m |
14 Α |
14. 404 .86 2 |
( 2) 14. 404 .86 |
0 | 0 | 0 |
| Red ion of sha ital the uct to ret to re c ap urn sha reh old ers |
14 Α |
( 14. 404 .86 2) |
0 | 0 | 0 | ( 14 .40 4.8 62 ) |
| Sha ital inc re c ap rea se exp ens es Dis trib utio f d ivid end n o s |
14 Β |
0 0 |
( 159 .50 4) 0 |
0 0 |
0 ( 8.2 31. 349 ) |
( 15 9.5 04 ) ( 8.2 31 .34 9) |
| To tal ibu tio d d ist rib uti ntr co ns an on s |
0 | ( 14 .56 4.3 67 ) |
0 | ( 8.2 31 .34 9) |
( 22 .79 5.7 16 ) |
|
| To tal cti ith f th tra nsa on s w ow ne rs o e Co mp an y |
0 | ( 14 .56 4.3 67 ) |
0 | ( 8.2 31 .34 9) |
( 22 .79 5.7 16 ) |
|
| Ba lan 30 Ju 20 15 at ce ne |
12 .75 8.5 92 |
13 .80 5.7 91 |
13 .50 3.3 51 |
9.4 54 .68 7 |
49 .52 2.4 21 |
| Sh are ita l cap |
Sh are mi pre um |
nsl ati d Tra on an oth er res erv es |
tai ned Re rni ea ng s |
To tal |
|
|---|---|---|---|---|---|
| lan Βa at ce 31 be r 2 01 3 De cem |
12 8.5 92 .75 |
28 .37 0.1 58 |
13 .34 2.1 23 |
( 6.7 83 .89 6) |
.68 6.9 47 77 |
| To tal reh siv e i st ate nt co mp en nco me me |
|||||
| fits / ( loss es) Pro |
0 | 0 | 0 | ( 366 6) .44 |
( 36 6.4 46 ) |
| Oth hen sive inc er c om pre om e |
0 | 0 | 0 | 0 | 0 |
| tal reh siv e i To co mp en nco me |
0 | 0 | 0 | ( ) 36 6.4 46 |
( ) 36 6.4 46 |
| cti ith f th Tra nsa on s w ow ne rs o e Co mp an y |
|||||
| Co ibu tio d d ist rib uti ntr ns an on s |
|||||
| of For tion ma res erv es |
0 | 0 | 380 .48 7 |
( 380 .48 7) |
0 |
| tal ibu tio d d ist rib uti To ntr co ns an on s |
0 | 0 | 38 0.4 87 |
( ) 38 0.4 87 |
0 |
| tal cti ith f th To tra nsa on s w ow ne rs o e Co mp an y |
0 | 0 | 38 0.4 87 |
( ) 38 0.4 87 |
0 |
| lan 30 20 Ba at Ju 14 ce ne |
12 8.5 92 .75 |
28 .37 0.1 58 |
13 .72 2.6 10 |
( 30 .82 9) 7.5 |
.32 0.5 31 47 |
Cash flows of the Group for the period 1/1 – 30/6/2015 and the respective comparative sizes of the previous year are the following:
| For the period ended 30 June | ||
|---|---|---|
| THE GROUP | ||
| Note | 30 June 2015 |
30 June 2014 |
| Cash flows from operating activities | ||
| Losses before taxes | (240.599) | (85.762) |
| Plus / less adjustments for: | ||
| – Depreciation of property, plant and equipment | 1.570.300 | 1.159.918 |
| – Amortisation of intangible assets | 216.611 | 202.327 |
| – Increase in fair value of investment property | 0 | (18.903) |
| – Net finance costs | 523.418 | 329.158 |
| – Provisions / accrued expenses | (274.236) | (183.008) |
| – Gain on sale of property, plant and equipment | 0 | (21.511) |
| – Income tax expense | 0 | 99.239 |
| – Government grants | 0 | (180.000) |
| Changes in: | 1.795.495 | 1.301.458 |
| – Inventories | (762) | (252.051) |
| – Trade and other receivables | (1.852.394) | (5.253.342) |
| – Trade and other payables | 32.137 | 2.800.161 |
| Cash generated from operating activities | (25.524) | (1.403.774) |
| Interest paid | (460.977) | (370.736) |
| Taxes paid | (8.123) | 49.850 |
| Net cash from operating activities from continuing operations |
(494.624) | (1.724.661) |
| 6 Net cash from operating activities from discontinued operations |
0 | (1.388.452) |
| Net cash from operating activities | (494.624) | (3.113.113) |
| Cash flows from investment activities | ||
| Interest received | 182.892 | 11.060 |
| Proceeds from sale of property, plant and equipment | 0 | 95.998 |
| Payments for acquisition of property, plant and equipment | (524.548) | (400.236) |
| Net cash from investing activities from continuing | ||
| operations | (341.656) | (293.178) |
| 6 Net cash from investing activities from discontinued operations |
0 | (2.006.048) |
| Net cash from investing activities | (341.656) | (2.299.226) |
| Cash flows from financing activities | ||
| Decrease of share capital through capital return in cash | (14.404.862) | 0 |
| Payment of share capital increase expenses | (159.505) | 0 |
| Proceeds from loans | 4.092.579 | 715.735 |
| Payment of loans | (20.009.354) | (1.815.532) |
| Payment of finance lease liabilities | (102.722) | (157.599) |
| Dividends paid | (8.218.926) | (2.068) |
| Net cash from financing activities from continuing operations |
(38.802.790) | (1.259.464) |
| 6 Net cash from financing activities from discontinued operations |
0 | 200.460 |
|---|---|---|
| Net cash from financing activities | (38.802.790) | (1.059.004) |
| Net decrease in cash and cash equivalents | (39.639.070) | (6.471.343) |
| Cash and cash equivalents at 1 January | 41.327.464 | 8.024.121 |
| Effect of movements in exchange rates on cash held | (3.873) | 10.647 |
| Cash and cash equivalents at 30 June | 1.684.521 | 1.563.425 |
Cash flows of the Company for the period 1/1 – 30/6/2015 and the respective comparative sizes of the previous year are the following:
| For the period ended 30 June | |||
|---|---|---|---|
| THE COMPANY | |||
| Note | 30 June 2015 |
30 June 2014 |
|
| Cash flows from operating activities | |||
| Losses before taxes | (553.764) | (103.234) | |
| Plus / less adjustments for: | |||
| – Depreciation of property, plant and equipment | 1.139.577 | 731.470 | |
| – Amortisation of intangible assets | 148.134 | 139.526 | |
| – Increase in fair value of investment property | 0 | 0 | |
| – Net finance costs | 367.875 | 181.148 | |
| – Provisions / accrued expenses | (274.236) | (182.798) | |
| – Government grants | 0 | (180.000) | |
| 827.586 | 586.112 | ||
| Changes in: | |||
| – Inventories | 51.653 | 33.198 | |
| – Trade and other receivables | (1.576.489) | (2.098.649) | |
| – Trade and other payables | 1.155.238 | 279.609 | |
| Cash generated from operating activities | 457.988 | (1.199.730) | |
| Interest paid | (332.176) | (225.234) | |
| Taxes paid | 0 | 46.566 | |
| Net cash from operating activities from continuing operations |
125.812 | (1.378.398) | |
| 6 | 0 | 0 | |
| Net cash from operating activities from discontinued operations | |||
| Net cash from operating activities | 125.812 | (1.378.398) | |
| Cash flows from investment activities | |||
| Interest received | 182.690 | 10.570 | |
| Dividends received | 21 | 32.475.000 | 0 |
| Proceeds from sale of property, plant and equipment | 0 | 12.786 | |
| Payments for acquisition of property, plant and equipment | (464.858) | (353.933) | |
| Net cash from investing activities from continuing | |||
| operations | 32.192.832 | (330.577) | |
| Net cash from investing activities from discontinued operations | 6 | 0 | 0 |
| 32.192.832 | (330.577) | ||
| Net cash from investing activities | |||
| Cash flows from financing activities | |||
| Decrease of share capital through capital return in cash | (14.404.862) | 0 | |
| Payment of share capital increase expenses | (159.505) | 0 | |
| Proceeds from loans | 21 | 10.650.000 | 700.000 |
| Payment of loans | (20.000.000) | (1.746.831) | |
| Payment of finance lease liabilities | (60.916) | (25.315) | |
| Dividends paid | (8.218.926) | (2.068) | |
| Net cash from financing activities from continuing operations |
(32.194.209) | (1.074.214) | |
| 6 | |||
| Net cash from financing activities from discontinued operations | 0 | 0 |
| Net cash from financing activities | (32.194.209) | (1.074.214) |
|---|---|---|
| Net decrease in cash and cash equivalents | 124.435 | (2.783.189) |
| Cash and cash equivalents at 1 January | 1.034.088 | 3.660.630 |
| Effect of movements in exchange rates on cash held | 0 | 0 |
| Cash and cash equivalents at 30 June | 1.158.523 | 877.441 |
The Group Inform P. Lykos S.Α. (the Group) operates in the segment of production and distribution of printing materials and provision of similar goods and services. The domicile of the parent company Inform P. Lykos S.Α. (the Company) is in Koropi Attica, 5th km. of Varis-Koropiou Avenue. Since 12/03/2014, the financial statements of the Group are included in the consolidated financial statements of LYKOS AG, with its headquarters in Austria.
The current financial statements were approved by the Board of Directors on 28 August, 2015.
The accompanying separate and consolidated financial statements (hereinafter "financial statements") have been prepared by the Management based on historic cost principal, as modified following the adjustment of certain assets and liabilities at fair values through the results and the going concern principle and are in accordance with the International Financial Reporting Standards (hereinafter "IFRS") and the International Accounting Standards (hereinafter "IAS"), as adopted by the European Union (according to the Regulation (EC)No.1606/2002 of the European Parliament and the Council of the European Union at July 19th, 2002) and published by the International Accounting Standards Board (IASB), and also their interpretations, as published by the International Financial Reporting Interpretation Committee (I.F.R.I.C.) of the IASB. The period of application of each IAS/IFRS is set by the regulations published by the competent commission of the European Union.
The accompanying interim condensed financial statements were prepared under the same accounting policies and methods of calculation as those applied for the preparation of the annual financial statements as of 31/12/2014, apart from the changes arising following the adoption of new or revised IAS – IFRS or Interpretations that are effective on or after January 1st, 2015. The aforementioned changes are described in the following Note 25.
The separate and consolidated financial statements are presented in euro, which is the functional currency of the Company. All amounts have been rounded to the nearest unit Euro (without decades), unless otherwise indicated.
In preparing these consolidated financial statements, management has made judgments, estimates and assumptions that affect the application of the Group's accounting policies and the reported amounts of assets, liabilities, income and expenses, as also and the notes to the financial statements. They also affect disclosures of contingent assets and liabilities as at the financial statements preparation date as well as the publicized amounts of revenue and expenses.
Judgments, estimates and assumptions are based on the experience from previous years and other factors, included the expectations of future events that are considered reasonable under the particular conditions, while estimates and underlying assumptions are reviewed on an ongoing basis, making the best use of all the available data. Actual results may differ from these estimates.
Significant judgments and estimates used by the Group under the preparation of the presented interim financial statements are the same as the ones used under the preparation of the previous year annual financial statements, adjusted to the conditions, reflecting the current developments taking place in the Greek economy, described in Note 22.
As part of the implementation of IFRS, the Group has an obligation or option to revalue assets and liabilities at fair value.
The fair value measurement is based on the market and not to a particular entity. For certain assets and liabilities may be available observable market transactions or market information. For other assets and liabilities may not be available observable market transactions or market information. However, the objective of measuring fair value is the same in both cases to estimate the price at which it would take place a normal transaction to sell the asset or transfer the liability between market participants at the measurement date under current market conditions (i.e. an exit price at the measurement date from the perspective of a market participant that holds the asset or owes the liability).
Even when there is no observable market to provide pricing information on the sale of an asset or transfer a liability at the measurement date, the fair value measurement should consider that a transaction occurs on that date, considering the transaction from the perspective of a market participant that holds the asset or owes the liability. This alleged transaction constitutes the basis for valuation of the sale price of the asset or transfer the liability. Especially for liabilities if no observable market to provide pricing information on the transfer of a liability (e.g. when the contractual and other legal restrictions prevent the transfer of such data) may be observable market for such obligation if the other party holds as an asset (e.g. corporate bonds).
The assets and liabilities of the Group measured at fair value are mainly non-financial assets, in particular, real estate items, owned and used by the Group (self-owned and investment property) are monitored at fair value by using measurement techniques and are analytically presented in the relative Notes to the financial statements for the year ended as at December 31, 2014 (14Β and 15Β). The fair values of the aforementioned assets have not undergone significant changes, and, therefore, remain the same as the ones defined as at 31/12/2014.
Following the reorganization carried out in the end of the previous year as a result of disposal of the cards production and personification segment (see Note 6), the Group has one strategic operating segment – that of production and distribution of printed materials. All the units included in the aforementioned segment, produce similar goods and provide similar services, making use of the same technology and the same or similar marketing strategies.
Geographically, the aforementioned segment operates mainly in two countries – Greece and Romania. This geographical allocation constitutes the basis for the group regarding the definition of reporting segments.
The above operating segments are monitored by the head of business and strategic decision making of the Group (the Group Chief Executive Officer).
The information related to each reporting segment is set out below. Segment "profit before tax" is used to measure performance because the Management believes that this information is the most relevant in evaluating the results of the respective segment.
| 30/6/2015 | Printing segment Greece |
Printing segment Romania |
Other segments |
Total |
|---|---|---|---|---|
| Revenue | 16.505.893 | 16.396.476 | 267.951 | 33.170.320 |
| Intercompany sales elimination | (236.316) | (1.814.892) | 0 | (2.051.208) |
| Consolidated Revenue | 16.269.577 | 14.581.584 | 267.951 | 31.119.112 |
| Cost of sales | (13.642.394) | (14.463.484) | (223.582) | (28.329.460) |
| Intercompany costs elimination | 328.656 | 1.814.892 | 37.500 | 2.181.048 |
| Consolidated cost of sales | (13.313.738) | (12.648.592) | (186.082) | (26.148.412) |
| Gross profit | 2.955.839 | 1.932.992 | 81.869 | 4.970.700 |
| Gross margin | 18% | 13% | 31% | 16% |
| Other revenues | 133.942 | 268.129 | 37.500 | 439.571 |
| Intercompany revenues elimination | (87.600) | (4.740) | (37.500) | (129.840) |
| Consolidated other revenues | 46.342 | 263.389 | 0 | 309.731 |
| Selling and distribution expenses | (1.563.006) | (821.616) | 0 | (2.384.622) |
| Administrative expenses | (987.199) | (621.622) | (39.052) | (1.647.873) |
| Research and development expenses | (61.887) | 0 | (1.220) | (63.107) |
| Other expenses | (571.238) | (260.241) | (39.026) | (870.505) |
| Operating profit | (181.149) | 492.902 | 2.571 | 314.324 |
| Financial income | 6.843 | 190 | 14 | 7.047 |
| Financial expenses | (405.863) | (151.577) | (4.530) | (561.970) |
| Profits / (losses) before taxes | (580.169) | 341.515 | (1.945) | (240.599) |
| Income tax | 165.918 | (57.281) | (25.596) | 83.041 |
| Profits / (losses) after taxes | (414.251) | 284.234 | (27.541) | (157.558) |
| Depreciation | 1.287.711 | 438.878 | 60.322 | 1.786.911 |
| Profit before tax, interest, depreciation and amortization (EBITDA) |
1.106.562 | 931.780 | 62.893 | 2.101.235 |
| 30/6/2014 | Printing segment Greece |
Printing segment Romania |
Other segments |
Total |
|---|---|---|---|---|
| Revenue | 16.496.770 | 14.371.269 | 449.365 | 31.317.404 |
| Intercompany sales elimination | (392.905) | (1.291.929) | 0 | (1.684.834) |
| Consolidated Revenue | 16.103.865 | 13.079.340 | 449.365 | 29.632.570 |
| Cost of sales | (13.187.128) | (12.727.341) | (386.437) | (26.300.906) |
| Intercompany costs elimination | 481.115 | 1.291.929 | 37.500 | 1.810.544 |
|---|---|---|---|---|
| Consolidated cost of sales | (12.706.013) | (11.435.412) | (348.937) | (24.490.362) |
| Gross profit | 3.397.852 | 1.643.928 | 100.428 | 5.142.208 |
| Gross margin | 21% | 13% | 22% | 17% |
| Other revenues | 289.560 | 338.968 | 37.500 | 666.028 |
| Intercompany revenues elimination | (88.210) | (37.500) | (125.710) | |
| Consolidated other revenues | 201.350 | 338.968 | 0 | 540.318 |
| Selling and distribution expenses | (2.097.051) | (722.291) | 0 | (2.819.342) |
| Administrative expenses | (1.302.966) | (654.593) | (50.875) | (2.008.434) |
| Research and development expenses | (31.049) | 0 | (1.841) | (32.890) |
| Other expenses | (90.223) | (266.972) | (37.500) | (394.695) |
| Operating profit | 77.913 | 339.040 | 10.212 | 427.165 |
| Financial income | 156.084 | 450 | 397 | 156.931 |
| Financial expenses | (337.231) | (185.190) | (147.436) | (669.857) |
| Profits / (losses) before taxes | (103.234) | 154.300 | (136.827) | (85.761) |
| Income tax | (263.212) | (34.635) | 71.612 | (226.235) |
| Profits / (losses) after tax | (366.446) | 119.665 | (65.215) | (311.997) |
| Depreciation | 870.996 | 423.502 | 67.747 | 1.362.245 |
| Profit before tax, interest, depreciation and amortization (EBITDA) |
948.909 | 762.542 | 77.959 | 1.789.410 |
The allocation of assets, liabilities, capital expenditure and depreciation to operating segments is as follows:
| 30/6/2015 | Printing segment Greece |
Printing segment Romania |
Other segments |
Total |
|---|---|---|---|---|
| Assets | 50.157.946 | 36.130.721 | 3.378.717 | 89.667.384 |
| Liabilities | 20.750.244 | 11.535.528 | 1.835.447 | 34.121.219 |
| Capital expenditures (for the period 1/1 - 30/6/2015) | 366.995 | 60.834 | 1.207 | 429.036 |
| Depreciation | 1.287.711 | 438.878 | 60.322 | 1.786.911 |
| 31/12/2014 | Printing segment Greece |
Printing segment Romania |
Other segments |
Total |
|---|---|---|---|---|
| Assets | 49.757.181 | 35.786.383 | 43.579.336 | 129.122.900 |
| Liabilities | 29.640.916 | 11.525.045 | 9.502.282 | 50.668.243 |
| Capital expenditures (for the period 1/1 - 30/6/2014) | 2.482.463 | 419.657 | 22.041 | 2.924.161 |
| Depreciation | 870.996 | 423.502 | 67.747 | 1.362.245 |
Allocation of the Group sales in Greece and overseas is as follows:
| THE GROUP | THE COMPANY | |||
|---|---|---|---|---|
| 30 June 2015 |
30 June 2014 |
30 June 2015 |
30 June 2014 |
|
| Austria | 324.597 | 510.216 | 246.791 | 510.216 |
| Total | 31.119.112 | 29.632.570 | 16.505.893 | 16.496.770 |
|---|---|---|---|---|
| Other countries | 227.003 | 121.856 | 179.622 | 111.766 |
| Malta | 118.911 | 97.587 | 118.911 | 97.587 |
| Spain | 160.721 | 0 | 160.721 | 0 |
| Morocco | 167.605 | 313.120 | 167.605 | 313.120 |
| France | 525.027 | 354.360 | 525.027 | 354.360 |
| Albania | 249.435 | 437.517 | 39.801 | 123.721 |
| Romania | 12.650.001 | 11.758.536 | 205.308 | 279.217 |
| Greece | 16.695.812 | 16.039.378 | 14.862.107 | 14.706.783 |
In December 2014, the Group sold the entire division of production and personification of cards. The disposal plan of the card division, which was completed this date, was to implement the strategic decision of the Group's management, which aims to strengthen the Group's position in the highly competitive global market of the printing industry. Among others, through this sale, the Group will be able to meet the ever increasing financial needs for new investments. More information on the above transaction is included in Note 6 to the annual financial statements for the year ended as at 31/12/2014 and the "Information Release of the sale of AUSTRIA CARD" which is uploaded on the website of Athens Stock Exchange (www.helex.gr).
It is noted, that the cards division represents the previously 100% subsidiary company "Austria Card GmbH", based in Vienna, Austria and the 100% subsidiaries controlled by it, which are as follows:
| % | ||
|---|---|---|
| Participation | Headquarter | |
| Austria Card Polska Sp.z.o.o. | 100% | Poland |
| Austria Card Akilii Kart STI | 100% | Turkey |
| Austria Card SRL | 100% | Romania |
| Austria Card Turkey kart Operasyonlari AS (former: Provus kart AS) | 100% | Turkey |
The card division has not been previously classified as held for sale or discontinued operation. The comparative consolidated and company income statement has been revised to present the discontinued operation separately from continuing operations.
| 1/1- 30/06/2014 |
|
|---|---|
| Revenue | 28.520.866 |
| Cost od sales | (18.496.065) |
| Gross profit | 10.024.801 |
| Gross margin | 35% |
| Other income | 372.477 |
| Selling and distribution expenses | (4.621.646) |
| Administrative expenses | (3.836.084) |
| Research and development expenses | (1.067.487) |
| Other expenses | (416.539) |
| Operating profit | 455.522 |
| Finance income | 48.928 |
| Finance costs | (322.775) |
| Profit before tax | 181.675 |
| Income tax expense | 16.113 |
| Profit after tax | 197.788 |
| Depreciations & amortizations | 1.214.340 |
| Earnings before interest-taxes-depreciation and amortization (EBITDA) |
1.669.861 |
The profit from discontinued operation of € 197.788 for the period 1/1 – 30/6/2014 is attributable entirely to the owners of the Company.
It is to be noted that the presented period results 1/1 – 30/06/2015 do not include the results related to the discontinued operation.
| 1/1 - | |
|---|---|
| 30/6/2014 | |
| Net cash from operating activities | (1.388.452) |
| Net cash used in investing activities | (2.006.048) |
| Net cash from financing activities | 200.460 |
| Net cash flow for the year | (3.194.040) |
The Group sales do not record significant seasonality and, therefore, are mainly equally allocated within the four quarters of the year. Furthermore, there is no indication of changes to assets, liabilities, equity, profit or cash flows caused by the unusual events regarding nature or size.
A. Other income
| THE GROUP | THE COMPANY | |||
|---|---|---|---|---|
| 30 June 2015 |
30 June 2014 |
30 June 2015 |
30 June 2014 |
|
| Rental income from machinery leases | 4.728 | 0 | 0 | 0 |
| Rental income from building facilities | 164.647 | 176.164 | 96.457 | 103.844 |
| Technical consultancy services | 30.145 | 52.827 | 0 | 0 |
| Government grants | 0 | 180.000 | 0 | 180.000 |
| Gain on sale of property, plant and equipment | 0 | 23.611 | 0 | 2.100 |
| Foreign currency differences – gains | 0 | 24.157 | 0 | 0 |
| Credit due to turnover – rebates | 3.889 | 2.013 | 3.889 | 2.013 |
| Increase in fair value of investment property | 0 | 18.897 | 0 | 0 |
| Reversal of previous year provision for property tax | 31.460 | 0 | 31.460 | 0 |
| Other income | 74.862 | 62.649 | 2.136 | 1.603 |
| Total | 309.731 | 540.318 | 133.942 | 289.560 |
| THE GROUP | THE COMPANY | |||
|---|---|---|---|---|
| 30 June 2015 |
30 June 2014 |
30 June 2015 |
30 June 2014 |
|
| Expenses carried forward | 88.533 | 140.454 | 0 | 0 |
| Provisions for personnel benefits | 29.400 | 32.400 | 29.400 | 32.400 |
| Foreign currency translation differences – Losses | 6.993 | 969 | 1.213 | 969 |
| Depreciations of assets not used in production | 486.937 | 212.364 | 289.540 | 51.364 |
| Personnel termination indemnities | 228.671 | 0 | 228.671 | |
| Other expenses | 29.971 | 8.508 | 22.414 | 5.490 |
| Total | 870.505 | 394.695 | 571.238 | 90.223 |
All shares of the Company are ordinary (see relatively note 21). The calculation of earnings / (losses) per share is based on the following earnings / (losses) per share attributable to the ordinary shareholders and the weighted average number of ordinary outstanding shares.
| THE GROUP | ||||||||
|---|---|---|---|---|---|---|---|---|
| 30 June 2015 | 30 June 2014 | |||||||
| Continuing operation |
Discontinued operation |
Total | Continuing operation |
Discontinued operation |
Total | |||
| Profit (loss) attributable to the owners of the Parent Company |
(157.558) | 0 | (157.558) | (311.997) | 197.788 | (114.209) |
| 30 June 2015 |
30 June 2014 |
|
|---|---|---|
| Issued ordinary shares at 1 January | 20.578.374 | 20.578.374 |
| Weighted-average number of ordinary shares at 30 June |
20.578.374 | 20.578.374 |
Foreign currency translation differences amounting to € 44.784, recognized in OCI for the period 1/1 – 30/06/2015 (1/1 – 30/6/2014: 207.084) mainly pertain to foreign currency translation differences arising from conversion of the financial statements of the Group subsidiaries in Romania («Inform Lykos S.A.» and «Compaper Converting S.A.») from functional currency to the financial statements presentation currency (Euro).
A. Changes within the period
| THE GROUP | |||||
|---|---|---|---|---|---|
| Land and buildings |
Plant and equipment |
Fixtures and fittings |
Under construction |
Total | |
| Cost | |||||
| Balance at 1 January 2014 | 48.850.890 | 41.386.907 | 6.124.995 | 32.230 | 96.395.022 |
| Additions | 123.806 | 1.868.861 | 307.512 | 71 | 2.300.250 |
| Reclassifications | 4.171.493 | 0 | 0 | 0 | 4.171.493 |
| Revaluation | (213.893) | 0 | 0 | 0 | (213.893) |
| Disposals | 0 | (338.092) | (235.788) | (40) | (573.920) |
| Other adjustments | 0 | 15.606 | 10.711 | 0 | 26.317 |
| Effect of movements in exchange rates | (56.522) | 5.658 | 250 | (46) | (50.660) |
| Balance at 31 December 2014 | 52.875.774 | 42.938.940 | 6.207.680 | 32.215 | 102.054.609 |
| Balance at 1 January 2015 | 52.875.774 | 42.938.580 | 6.207.680 | 32.215 | 102.054.249 |
| Additions | 0 | 252.137 | 52.191 | 12.068 | 316.396 |
| Other adjustments | 0 | (31.273) | (21.463) | 0 | (52.736) |
| Effect of movements in exchange rates | 38.817 | 18.919 | 863 | 1 | 58.600 |
| Balance at 30 June 2015 | 52.914.591 | 43.178.363 | 6.239.271 | 44.284 | 102.376.509 |
| Accumulated depreciation and impairment | |||||
| losses Balance at 1 January 2014 |
16.652.096 | 18.079.346 | 5.338.851 | 0 | 40.070.293 |
| Depreciation | 476.913 | 1.898.540 | 197.083 | 0 | 2.572.536 |
| Effect of movements in exchange rates | (794) | 2.482 | 95 | 0 | 1.783 |
| Other adjustments | 0 | 15.606 | 10.711 | 0 | 26.317 |
| Balance at 31 December 2014 | 17.128.215 | 19.739.328 | 5.310.951 | 0 | 42.178.494 |
|---|---|---|---|---|---|
| Balance at 1 January 2015 | 17.128.215 | 19.739.327 | 5.310.952 | 0 | 42.178.494 |
| Depreciation | 252.405 | 1.216.569 | 101.326 | 0 | 1.570.300 |
| Effect of movements in exchange rates | 2.346 | 8.820 | 364 | 0 | 11.530 |
| Other adjustments | 0 | (34.523) | (21.463) | 0 | (55.986) |
| Balance at 30 June 2015 | 17.382.966 | 20.930.193 | 5.391.179 | 0 | 43.704.338 |
| Accounting values | |||||
| At 1 January 2014 | 32.198.794 | 23.307.561 | 786.144 | 32.230 | 56.324.729 |
| At 31 December 2014 | 35.747.559 | 23.199.612 | 896.729 | 32.215 | 59.876.115 |
| At 30 June 2015 | 35.531.625 | 22.248.170 | 848.092 | 44.284 | 58.672.171 |
| Land and buildings |
Plant and equipment |
Fixtures and fittings |
Under construction |
Total | |
|---|---|---|---|---|---|
| Cost | |||||
| Balance at 1 January 2014 | 32.856.440 | 28.861.394 | 4.984.567 | 31.340 | 66.733.741 |
| Additions | 123.806 | 1.520.151 | 286.199 | 0 | 1.930.156 |
| Revaluation | (296.295) | 0 | 0 | 0 | (296.295) |
| Disposals | 0 | (63.775) | (235.788) | (40) | (299.603) |
| Balance at 31 December 2014 | 32.683.951 | 30.317.770 | 5.034.978 | 31.300 | 68.067.999 |
| Balance at 1 January 2015 | 32.683.951 | 30.317.770 | 5.034.978 | 31.300 | 68.067.999 |
| Additions | 0 | 213.337 | 48.642 | 0 | 261.979 |
| Balance at 30 June 2015 | 32.683.951 | 30.531.107 | 5.083.620 | 31.300 | 68.329.978 |
| Accumulated depreciation and impairment losses |
|||||
| Balance at 1 January 2014 | 15.598.757 | 12.855.730 | 4.490.076 | 0 | 32.944.563 |
| Depreciation | 309.236 | 1.234.803 | 175.443 | 0 | 1.719.482 |
| Disposals | 0 | (63.775) | (235.789) | 0 | (299.564) |
| Balance at 31 December 2014 | 15.907.993 | 14.026.758 | 4.429.730 | 0 | 34.364.481 |
| Balance at 1 January 2015 | 15.907.993 | 14.026.758 | 4.429.730 | 0 | 34.364.481 |
| Depreciation | 164.698 | 884.308 | 90.602 | 1.139.608 | |
| Balance at 30 June 2015 | 16.072.691 | 14.911.066 | 4.520.332 | 0 | 35.504.089 |
| Accounting values | |||||
| At 1 January 2014 | 17.257.683 | 16.005.664 | 494.491 | 31.340 | 33.789.178 |
| At 31 December 2014 | 16.775.958 | 16.291.012 | 605.248 | 31.300 | 33.703.518 |
| At 30 June 2015 | 16.611.260 | 15.620.041 | 563.288 | 31.300 | 32.825.889 |
The Group leases by financial leasing machinery in Greece and Romania. The value of the leased equipment, which as at 30/6/2015 stands at € 2.706.892 (2014: € 2.646.807) is ensuring the relevant leasing obligations.
There are encumbrances on the Group's fixed assets with value of € 7 millions in order to cover loan obligations. There are no encumbrances on the parent company's fixed assets.
In the end of 2014, the Company reassessed the useful life of part of the digital printing equipment. The new useful lives of the assets formed to 12 years from 20 years formerly.
The aforementioned change in the useful life of the assets in question has burdened the «Cost of Sales» for the period 1/1 – 30/6/2015 for the Group with further depreciation amount regarding such assets of approximately € 416 thousand versus the respective comparative period 1/1 – 30/6/2014.
The changes to the Group intangible assets values for the period as follows:
| THE GROUP | ||||
|---|---|---|---|---|
| Goodwill | Software licenses |
Development costs |
Total | |
| Cost | ||||
| Balance at 1 January 2014 | 6.103.881 | 10.024.965 | 1.840.230 | 17.969.076 |
| Additions | 0 | 623.911 | 0 | 623.911 |
| Acquisitions – internally developed | 0 | 0 | 184.300 | 184.300 |
| Effect of movements in exchange rates | 0 | 901 | 0 | 901 |
| Balance at 31 December 2014 | 6.103.881 | 10.649.777 | 2.024.530 | 18.778.188 |
| Balance at 1 January 2015 | 6.103.881 | 10.725.238 | 2.024.530 | 18.853.649 |
| Additions | 0 | 112.640 | 0 | 112.640 |
| Acquisitions – internally developed | 0 | 0 | 97.835 | 97.835 |
| Effect of movements in exchange rates | 0 | 3.270 | 0 | 3.270 |
| Balance at 30 June 2015 | 6.103.881 | 10.841.148 | 2.122.365 | 19.067.394 |
| Accumulated amortisation and impairment losses | ||||
| Balance at 1 January 2014 | 4.017.437 | 9.271.582 | 1.638.584 | 14.927.603 |
| Amortization | 0 | 367.490 | 51.472 | 418.962 |
| Effect of movements in exchange rates | 0 | 753 | 0 | 753 |
| Balance at 31 December 2014 | 4.017.437 | 9.639.825 | 1.690.056 | 15.347.318 |
| Balance at 1 January 2015 | 4.017.437 | 9.715.285 | 1.690.056 | 15.422.778 |
| Amortization | 0 | 177.606 | 39.005 | 216.611 |
| Effect of movements in exchange rates | 0 | 2.880 | 0 | 2.880 |
| Balance at 30 June 2015 | 4.017.437 | 9.895.771 | 1.729.061 | 15.642.269 |
| Accounting values | ||||
| At 1 January 2014 | 2.086.444 | 753.383 | 201.646 | 3.041.473 |
| At 31 December 2014 | 2.086.444 | 1.009.952 | 334.474 | 3.430.870 |
| At 30 June 2015 | 2.086.444 | 945.377 | 393.304 | 3.425.125 |
| Software | Development | |||
|---|---|---|---|---|
| Goodwill | licenses | costs | Total | |
| Cost | ||||
| Balance at 1 January 2014 | 6.164.940 | 1.840.230 | 8.005.170 | |
| Additions | 552.307 | 0 | 552.307 | |
| Acquisitions – internally developed | 0 | 184.300 | 184.300 | |
| Balance at 31 December 2014 | 0 | 6.717.247 | 2.024.530 | 8.741.777 |
| Balance at 1 January 2015 | 0 | 6.717.247 | 2.024.530 | 8.741.777 |
| Additions | 0 | 105.016 | 0 | 105.016 |
| Acquisitions – internally developed | 0 | 0 | 97.835 | 97.835 |
| Balance at 30 June 2015 | 0 | 6.822.263 | 2.122.365 | 8.944.628 |
| Accumulated amortisation and impairment losses | ||||
| Balance at 1 January 2014 | 0 | 5.668.413 | 1.638.584 | 7.306.997 |
| Amortization | 0 | 242.265 | 51.472 | 293.737 |
| Balance at 31 December 2014 | 0 | 5.910.678 | 1.690.056 | 7.600.734 |
| Balance at 1 January 2015 | 0 | 5.910.678 | 1.690.056 | 7.600.734 |
| Amortization | 0 | 109.070 | 39.005 | 148.075 |
| Balance at 30 June 2015 | 0 | 6.019.748 | 1.729.061 | 7.748.809 |
| Accounting values | ||||
| At 1 January 2014 | 0 | 496.527 | 201.646 | 698.173 |
| At 31 December 2014 | 0 | 806.569 | 334.474 | 1.141.043 |
| At 30 June 2015 | 0 | 802.515 | 393.304 | 1.195.819 |
The decrease in the Group cash and cash equivalents within the period (30/06/2015: € 1.684.521, 31/12/2014: € 41.327.465) is mainly due to the repayment of the Company's loan liabilities (see Note 15) and distribution of dividends (see Note 14 Β).
The Company's share is freely traded on the Athens Stock Exchange and participates in the business support services industry and in the large cap index.
The share premium of the Group and the Company comes from previous issuing of shares for cash at a value higher than their nominal value. The share capital concerns exclusively ordinary shares, fully settled. In the Company's shares are not included shares with revoke right or preference shares. Moreover, the Company has not issued any bonds or other securities convertible into shares.
Within the period, the Company share capital changed following the implementation of the relative decision of the Extraordinary General Shareholders Meeting (GSM) held on 27/2/2015. In particular, the General Meeting unanimously approved the share capital increase by the amount of euro 14,404,861.80 by capitalization of part of the reserve "share premium", through increase of the share nominal value by euro 0.70 and simultaneously equal reduction of the share capital for the purpose of capital return through payment in cash to the shareholders and authorized the BOD of the company to manage all the procedural issues concerning the execution and implementation of the above decision.
The aforementioned change is analysed as follows:
| Value in Euro | |||||
|---|---|---|---|---|---|
| Number of shares |
Price/ share |
Share capital |
Share premium |
Total | |
| Balance at 1 January 2014 | 20.578.374 | 0,62 | 12.758.592 | 28.370.158 | 41.128.750 |
| Balance at 31 December 2014 | 20.578.374 | 0,62 | 12.758.592 | 28.370.158 | 41.128.750 |
| Share premium capitalisation | 0 | 0,70 | 14.404.862 | (14.404.862) | 0 |
| Related capitalized concentration tax | 0 | 0,00 | 0 | (159.505) | (159.505) |
| Share capital decrease to shareholders | 0 | (0,70) | (14.404.862) | 0 | (14.404.862) |
| Balance at 30 June 2015 | 20.578.374 | 0,62 | 12.758.592 | 13.805.791 | 26.564.383 |
The amount regarding the Company shareholders due to the share capital decrease is presented in the relative liability account of the consolidated and separate statement of financial position «Capital return liabilities to shareholders». On 08/04/2015 and 09/04/2015, the competent department of the Ministry of Marine Infrastructure Economy and Tourism issued the relative decisions approving the above corporate actions. It is to be noted that the above balance has been fully paid to the shareholders during the presented financial statements subsequent period.
The Regular General Meeting for FY 2015, held on 28/5/2015, approved the relative proposal of the Company Board of Directors on distribution of dividend of € 0,40 (net of taxes € 0,36) per share, i.e. a total amount of dividend of € 8.231.350. The aforementioned amount was fully paid in June of the current year 2015.
| THE GROUP | THE COMPANY | |||
|---|---|---|---|---|
| 30 June 2015 |
31 December 2014 |
30 June 2015 |
31 December 2014 |
|
| Non-current liabilities | ||||
| Secured bank loans | 1.490.259 | 2.156.727 | 0 | 0 |
| Finance lease liabilities | 1.693.090 | 1.627.675 | 1.496.260 | 1.386.992 |
| 3.183.349 | 3.784.402 | 1.496.260 | 1.386.992 | |
| Current liabilities | ||||
| Current portion of unsecured bank loans | 8.700.000 | 5.300.000 | 8.700.000 | 5.300.000 |
| Current portion of secured bank loans | 447.075 | 0 | 0 | 0 |
| Secured bank loans | 2.589.377 | 1.667.427 | 0 | 0 |
| 28.296 | 322.629 | 0 | 278.670 | |
|---|---|---|---|---|
| Current portion of finance lease liabilities | ||||
| Bank overdraft | 598 | 9.952 | 0 | 0 |
| Unsecured bond loans | 0 | 20.000.000 | 0 | 20.000.000 |
The terms and conditions of the Group and the Company outstanding loans are as follows:
| THE GROUP | |||||
|---|---|---|---|---|---|
| 30 June 2015 |
31 December 2014 |
||||
| Currency | Nominal interest rate |
Year of maturity |
Carrying amount |
Carrying amount |
|
| Unsecured bank loan of parent company | EUR | EURIBOR 1M + 6% EURIBOR 3M + |
2018 | 8.700.000 | 5.300.000 |
| Unsecured bond loan of parent company | EUR | 0,80% | - | 0 | 20.000.000 |
| Secured bank loan (Romania) | RON | ROBOR 3M+2,7% | 2016 | 2.589.377 | 1.667.427 |
| Secured bank loan (Romania) | RON | ROBOR 3M+3% | 2019 | 1.937.335 | 2.156.727 |
| Overdraft account (Albania) | 598 | 9.952 | |||
| Finance lease liabilities of parent company | EUR | 4,5% - 4,7% | 2014 - 2021 | 1.496.260 | 1.665.662 |
| Finance lease liabilities of subsidiary ADPS | EUR | 69.911 | 88.644 | ||
| Finance lease liabilities of subsidiary ILR | EUR | EURIBOR 3M + 4,65% |
2014-2019 | 155.215 | 195.998 |
| 14.948.696 | 31.084.410 |
The following table presents the countries of incorporation, participating percentage, consolidation method and participation relation of the Group consolidated subsidiaries as at 30/06/2015:
| Company | Country | Participation percentage |
Consolidation method |
Type of relation |
|---|---|---|---|---|
| Inform P. Lykos S.A. | Greece | Parent | - | Parent |
| Lykos Paperless Solutions S.A. | Greece | 99,91% | Total | Direct |
| Terrane L.T.D. | Cyprus | 100,00% | Total | Direct |
| Inform Lykos (Romania) L.T.D. | Cyprus | 98,19% | Total | Indirect |
| Inform Lykos S.A. | Romania | 98,19% | Total | Indirect |
| Compaper Converting S.A. | Romania | 95,68% | Total | Indirect |
| Sagime Gmbh | Austria | 100,00% | Total | Direct |
| Albanian Digital Printing Solutions Sh.p.k. |
Albania | 51,00% | Total | Direct |
The items, presented above, are the same as those effective as at 31/12/2014. On 30/6/2014, when the Group had not proceeded with the disposal of the cards division (see Note 6), the consolidated entities were as follows:
| Company | Country | Participation percentage |
Consolidation method |
Type of relation |
|---|---|---|---|---|
| Inform P. Lykos S.A. | Greece | Parent | - | Parent |
| Lykos Paperless Solutions S.A. | Greece | 99,91% | Total | Direct |
| Terrane L.T.D. | Cyprus | 100,00% | Total | Direct |
| Inform Lykos (Romania) L.T.D. | Cyprus | 98,19% | Total | Indirect |
| Inform Lykos S.A. | Romania | 98,19% | Total | Indirect |
|---|---|---|---|---|
| Compaper Converting S.A. | Romania | 95,68% | Total | Indirect |
| Sagime GmbH | Austria | 100,00% | Total | Direct |
| Albanian Digital Printing Solutions Sh.p.k. |
Albania | 51,00% | Total | Direct |
| Austria Card GmbH | Austria | 100,00% | Total | Direct |
| Austria Card Polska Sp.z.o.o. | Poland | 100,00% | Total | Indirect |
| Austria Card Akilii Kart STI | Turkey | 100,00% | Total | Indirect |
| Austria Card SRL | Romania | 100,00% | Total | Indirect |
| Austria Card Turkey kart Operasyonlari AS (former: Provus kart AS) |
Turkey | 100,00% | Total | Indirect |
The entities, presented above, also include the companies that formed the discontinued operation, as referred to in Note 6.
The Group has no subsidiaries with significant NCI.
The Group has not entered into important commitments apart from those mentioned in subsections (loans, finance lease contracts etc.).
There are no judicial or legal claims that are expected to affect significantly the financial position of the company as at 30/06/2015.
The Company has not been tax audited by tax authorities for the years from 2009 and 2010. Contingently arising taxes are not expected to have a significant effect on the financial statements.
As starting from year 2011, the Greek companies of the Group are subject to tax audit conducted by Chartered Accountants in compliance with the provisions of Article 82, par. 5, Law 2238/1994. This audit for the years 2011 - 2013 has been completed and the relative unqualified conclusions tax compliance certificates have been issued. The tax audit for the year 2014 is in progress and is expected to be completed without substantial tax burdening.
Regarding subsidiaries and related companies, they have not been tax inspected by tax authorities for the years, presented below, and therefore, their tax liabilities in respect of these years have not been finalized:
| Company | Country | FYs |
|---|---|---|
| Inform P. Lykos S.A. | Greece | 2009-2010, 2014 |
| Lykos Paperless Solutions S.A. | Greece | 2010, 2014 |
| Terrane Ltd | Cyprus | 2004-2014 |
| Inform Lykos (Romania)L.T.D | Cyprus | 2003-2014 |
| Inform Lykos S.A | Romania | 2005-2014 |
| Compaper Converting S.A | Romania | 2001-2014 |
| Sagime GmbH | Austria | 2010-2014 |
| ADPS Sh.p.k. | Albania | 2011-2014 |
Apart from the aforementioned, there are no other cases of contingent liabilities or contingent receivables, which could significantly affect the Group or the Company financial position or operation.
There are encumbrances on the Group's fixed assets with value of € 7 million in order to cover loan obligations. There are no encumbrances on the parent company's fixed assets.
The operational and investment activity of Group creates certain earnings, assets or liabilities that concern except others related companies or individuals persons. These transactions are realised in commercial base and according to the laws of market. The Group did not participate in any transaction of uncommon nature or content which is essential for the Group, or the companies and the individuals connected closely with this, and does not aim to participate in such kind of transactions in the future.
The table below presents analytically all the intercompany transactions during the years 2015 and 2014 as well as the balances arising from these transactions as at 30/06/2014 and 31/12/14 respectively:
| THE GROUP | THE COMPANY | ||||
|---|---|---|---|---|---|
| 30/6/2015 | 30/6/2014 | 30/6/2015 | 30/6/2014 | ||
| Subsidiaries | 0 | 0 | 236.316 | 703.818 | |
| Other related parties | 132.326 | 0 | 118.882 | 0 | |
| Total | 132.326 | 0 | 355.198 | 703.818 |
| THE GROUP | THE COMPANY | |||
|---|---|---|---|---|
| 30/6/2015 | 30/6/2014 | 30/6/2015 | 30/6/2014 | |
| Subsidiaries | 0 | 0 | 1.814.892 | 2.931.654 |
| Other related parties | 2.910.806 | 0 | 2.717.452 | 0 |
| Total | 2.910.806 | 0 | 4.532.344 | 2.931.654 |
| THE GROUP | THE COMPANY | |||
|---|---|---|---|---|
| 30/6/2015 | 31/12/2014 | 30/6/2015 | 31/12/2014 | |
| Subsidiaries | 0 | 0 | 30.000 | 7.280.000 |
| Total | 0 | 0 | 30.000 | 7.280.000 |
dividends
| THE GROUP | THE COMPANY | |||
|---|---|---|---|---|
| 30/6/2015 | 31/12/2014 | 30/6/2015 | 31/12/2014 | |
| Subsidiaries | 0 | 0 | 0 | 32.475.000 |
| Total | 0 | 0 | 0 | 32.475.000 |
| THE GROUP | THE COMPANY | ||||
|---|---|---|---|---|---|
| 30/6/2015 | 31/12/2014 | 30/6/2015 | 31/12/2014 | ||
| Subsidiaries | 0 | 0 | 556.628 | 779.151 | |
| Other related parties | 87.643 | 110.271 | 31.450 | 45.148 | |
| Total | 87.643 | 110.271 | 588.078 | 824.299 |
| THE GROUP | THE COMPANY | ||||
|---|---|---|---|---|---|
| 30/6/2015 | 31/12/2014 | 30/6/2015 | 31/12/2014 | ||
| Subsidiaries | 0 | 0 | 1.727.949 | 1.097.771 | |
| Other related parties | 3.470.245 | 2.627.371 | 2.033.415 | 1.158.680 | |
| Total | 3.470.245 | 2.627.371 | 3.761.364 | 2.256.451 |
| THE GROUP | THE COMPANY | |||
|---|---|---|---|---|
| 30/6/2015 | 30/6/2014 | 30/6/2015 | 30/6/2014 | |
| Key executives | 161.100 | 418.676 | 161.100 | 312.906 |
| Total | 161.100 | 418.676 | 161.100 | 312.906 |
| THE GROUP | THE COMPANY | |||
|---|---|---|---|---|
| 30/6/2015 | 31/12/2014 | 30/6/2015 | 31/12/2014 | |
| Key executives | 0 | 0 | 0 | 0 |
| Total | 0 | 0 | 0 | 0 |
Balances of liabilities to key executives
| THE GROUP | THE COMPANY | |||
|---|---|---|---|---|
| 30/6/2015 | 31/12/2014 | 30/6/2015 | 31/12/2014 | |
| Key executives | 0 | 0 | 0 | 0 |
| Total | 0 | 0 | 0 | 0 |
It is noted that other related parties mentioned above refer exclusively to companies involved in discontinued operation (see Note 6).
On 11/02/2015, the Company received dividends of € 32.475.000 from its subsidiary «Sagime GmbH». The aforementioned subsidiary was, till 31/12/2014, the parent company of the companies constituting the discontinued operation as referred to in Note 6. «Sagime GmbH» is also the company of the Group that carried out and received the consideration for disposal of the aforementioned discontinued operation, standing at € 40.000.000. It is to be noted that within the period 1/1 – 30/6/2015 and, in particular, on 11/02/2015, the above subsidiary repaid to the Company the amount of the intracompany loan of € 7.250.000. The amount in question till being collected was recognized as part of the Company's participating interest in the share capital of the aforementioned subsidiary (the item «Investments in Subsidiaries» in the statement of Financial Position).
These latest developments which resulted in imposing restrictions on the movement of capital (capital controls), as well as the continuation of negotiations to finalize a medium-term program to support the Greek economy, are the factors of increased uncertainty regarding the general medium to long term economic operating conditions prevailing in the domestic market, potentially having a negative impact on the growth of the Greek economy and, by extension, the country's GDP in 2015 and 2016. Additionally, the application of new tax measures is likely to impede the ability of some companies to timely respond and settle their obligations at all.
The macroeconomic environment, created by these events, generates the risks, the most significant of which relate to liquidity of the financial system and the entities, collectability of receivables, impairment of their assets, recognition of revenues, settlement of the existing debt obligations and / or meeting the terms and maintaining financial indicators, recoverability of deferred tax benefits, valuation of financial instruments, adequacy of provisions and the possibility of continuing business operations.
The aforementioned and other potentially arising adverse developments in Greece may negatively - to some extent – affect liquidity, earnings and financial position of the Greek operations of the Group. However, despite the aforementioned economic conditions and even given further adverse developments, the Group's Management expects to fully maintain the sound operations of all the Group companies, domestic and foreign. These estimates are mainly based on the following conditions / events:
Long-term export orientation of the Group regarding all sectors of activity (sales, production, etc.), substantially such exposure. Indicatively, the Group sales in foreign countries (except Greece) represent approximately 50% of total sales (see Note 5). Actually, the value of such sales for the period 1/1 – 30/6/2015 increased by 6% versus the respective period 1/1 – 30/6/2014.
Strong capital structure and significant positive financial performance of Lykos AG Group (domiciled in Vienna, Austria), the parent company of the Group.
Very positive financial performance achieved by the Group in spite of the adverse economic conditions. Particularly:
(a) Improved sales and significantly strengthened its operating profitability in the first half of 2015 (increase: turnover 5%, EBITDA 17% in the period 1/1 - 30/6/2015 in relation with the comparative period 1/1 - 30/06/2014).
(b) Significantly improved operating cash flows (€ -0,5 million over € -1,7 million during the periods 1/1-30/06/2015 and 1/1-30/6/2014 respectively).
Deferred tax assets and liabilities, deferred and current income tax expense have been recognized based on the effective as at June 30, 2015 tax rates. For the Greek companies, the tax rate effective on 30/06/2015 and applied under the recognition of deferred tax assets, liabilities and results was 26%. This rate in accordance with Law 4334/15, which was passed by the Greek parliament and entered into force on 21/07/2015, amounts to 29%. If the calculation of taxation had taken into account the new rate of 29%, the balance of deferred tax liabilities would have been reduced by approximately € 20 thousand, current tax liabilities would have increased by approximately € 82 thousand and the amount of equity would have decreased by approximately € 62 thousand. Also the tax burden of the results and the Group's other comprehensive income would have increased by € 48 thousand and € 14 thousand euro respectively.
Apart from the above event and those listed above in Note 22, no other event occurred subsequent to the 30/06/2015 which may have a significant impact on the financial position and operations of the Group.
The comparative financial statements were readjusted in order to reflect:
(a) the results of continuing operation (see Note 6) as well as
(b) the effect of the change in the criteria of classification of various items of the statement of financial position for more comprehensive financial reporting. In order to apply the principle of comparability of the presented years, the Group has also applied these criteria to the presented items of the statement of financial position of the previous year 2014. This resulted in the reclassification of several figures of the above statement in relation to those published in the annual financial statements of previous year 2014.
It should be noted that by the above reclassifications do not arise any impact on turnover, profit after taxes, operating result, non-controlling interests and total equity of the Company or the Group.
The effect of reclassifications on the figures of statement of financial position of comparable year 2014 is as follows:
| THE GROUP | THE COMPANY | ||||
|---|---|---|---|---|---|
| 31 December 2014 | 31 December 2014 | ||||
| Published | Restated | Published | Restated | ||
| figures | figures | figures | figures | ||
| Assets | |||||
| Trade receivables | 14.993.176 | 14.882.905 | 7.475.793 | 7.540.916 | |
| Other receivables | 1.132.931 | 1.132.931 | 34.259.483 | 895.062 | |
| Receivables from related parties | 0 | 110.271 | 0 | 33.299.298 | |
| Current assets | 65.326.324 | 65.326.324 | 47.177.174 | 47.177.174 | |
| Total assets | 129.122.900 | 129.122.900 | 111.473.821 | 111.473.821 | |
| Liabilities | |||||
| Trade liabilities | 12.718.027 | 11.562.348 | 7.086.536 | 4.891.615 | |
| Other liabilities | 3.739.099 | 1.515.452 | 1.846.012 | 1.091.056 | |
| Liabilities to related parties | 0 | 2.627.371 | 0 | 2.256.451 | |
| Deferred income/revenue* | 0 | 751.955 | 0 | 693.426 | |
| Current liabilities | 43.758.846 | 43.758.846 | 34.511.218 | 34.511.218 | |
| Total liabilities | 50.668.244 | 50.668.244 | 38.767.837 | 38.767.837 | |
| Total equity and liabilities | 129.122.900 | 129.122.900 | 111.473.821 | 111.473.821 |
*Deferred income/revenue exclusively relate to customer advances
The following amendments and interpretations of the IFRS have been issued by the International Accounting Standards Board (IASB), adopted by the European Union, and their application is mandatory from or after 01/01/2015.
In December 2013, the IASB issued Annual Improvements to IFRSs 2010-2012 Cycle, a collection of amendments to IFRSs, in response to eight issues addressed during the 2010-2012 cycle. The amendments are effective for annual periods beginning on or after 1 July 2014, although entities are permitted to apply them earlier. The issues included in this cycle are the following: IFRS 2: Definition of 'vesting condition', IFRS 3: Accounting for contingent consideration in a business combination, IFRS 8: Aggregation of operating segments, IFRS 8: Reconciliation of the total of the reportable segments' assets to the entity's assets, IFRS 13: Short-term receivables and payables, IAS 7:
Interest paid that is capitalised, IAS 16/IAS 38: Revaluation method—proportionate restatement of accumulated depreciation and IAS 24: Key management personnel. The amendments do not affect the consolidated Financial Statements.
In December 2013, the IASB issued Annual Improvements to IFRSs 2011-2013 Cycle, a collection of amendments to IFRSs, in response to four issues addressed during the 2011-2013 cycle. The issues included in this cycle are the following: IFRS 1: Meaning of effective IFRSs, IFRS 3: Scope exceptions for joint ventures; IFRS 13: Scope of paragraph 52 (portfolio exception); and IAS 40: Clarifying the interrelationship of IFRS 3 Business Combinations and IAS 40 Investment Property when classifying property as investment property or owner-occupied property. The amendments do not affect the consolidated Financial Statements.
In November 2013, the IASB published narrow scope amendments to IAS 19 "Employee Benefits" entitled Defined Benefit Plans: Employee Contributions (Amendments to IAS 19). The narrow scope amendments apply to contributions from employees or third parties to defined benefit plans. The objective of the amendments is to simplify the accounting for contributions that are independent of the number of years of employee service, for example, employee contributions that are calculated according to a fixed percentage of salary. The amendment does not affect the consolidated Financial Statements.
| INFORM | INFORM P. LYKOS S.A. LYKOS GENERAL ELECTRONIC COMMERCIAL REGISTRY No. 359201000 5th km VARIS-KOROPIOU AVE, KOROPI |
||||||||
|---|---|---|---|---|---|---|---|---|---|
| SUMMARY FINANCIAL STATEMENTS AND INFORMATION OF THE PERIOD FROM JANUARY 1, 2015 TO JUNE 30, 2015 (Published according to the decision no. 4/507/28.4.2009 of the Board of Directors of the Stock Market Commitee) The following figures and information which arise from the financial statements are intended to provide a general briefing about the financial position and results of INFORM P. LYKOS S.A. Group. Therefore, the reader is re company, to refer to the company's web address where the periodical financial statements and the auditor's report whenever required, are presented. |
|||||||||
| Web address: www.lykos.gr Date of the Board of Directors approval of the six months period financial statements: 28th August, 2015 |
STATEMENT OF CHANGES IN EQUITY (consolidated and non-consolidated) Amounts in Euro |
||||||||
| Statutory Auditor: Garbis Nikos Audit firm: Grant Thornton S.A. Type of Auditor's Report: Unqualifed opinion |
THE GROUP | 30/6/2014 | THE COMPANY | 30/6/2014 | |||||
| Total equity at the beginning of the period (01.01.2015 and 01.01.2014 respectively) |
30/6/2015 78.454.656 |
77.280.496 | 30/6/2015 72.705.984 |
47.686.977 | |||||
| STATEMENT OF FINANCIAL POSITION (consolidated and non-consolidated) Amounts in Euro |
Total comprehensive income after taxes Total transactions with the owners of the company |
(112.774) (22.795.716) |
92.875 $\bullet$ |
(387.846) (22.795.716) |
(366.446) | ||||
| THE GROUP | 30/06/2015 31/12/2014 30/06/2015 | THE COMPAIN | 31/12/2014 | Total equity at the end of the period (30.06.2015 and 30.06.2014 respectively) |
55.546.166 77.373.371 | 49.522.422 | 47.320.531 | ||
| ASSETS Property, plant and equipment |
58.672.173 | 59.876.116 | 32.825.889 | 33.703.518 | STATEMENT OF CASH FLOWS (consolidated and non-consolidated) | ||||
| proporty Intengible assets and goodwill |
320,219 3.425.124 |
222.720 3.430.871 |
1.195.819 | 1.141.043 | inte in Euro | ||||
| Other non current assets Inventories |
109.036 6.209.542 |
166.850 6.415.152 |
22.201.020 4.233.809 |
29.452.086 4.220.125 |
Indirect Method | THE GROUP $\frac{1/1}{30/6/2015}$ |
$\frac{1/1}{30/6/2014}$ | THE COMPANY $\frac{1/1}{30/6/2015}$ |
$\frac{1/1}{30/6/2014}$ |
| Trade receivables Other current assets TOTAL ASSETS |
16.121.953 4.809.238 |
14.882.905 44.028.268 |
8.943.810 3.156.895 |
7.540.916 35.416.133 111.473.821 |
Cash flows from operating activities Profit / (loss) before taxes (continued operations) |
(240.597) | (85.761) | (553.764) | (103.234) |
| EQUITY | 89.667.384 | 129.122.900 | 72.557.243 | Plus / less adjustments for : Depreciation / Amortisation |
1.786.911 | 1.362.245 | 1.287.711 | 870.996 | |
| re capital Share premium, reserves and retained earnings Total equity attributable to owners of the Company (a) |
12.758.592 42.220.825 54.979.417 |
12.758.592 65.137.529 77.896.121 |
12.758.592 36.763.831 49.522.423 |
12.758.592 59.947.392 72.705.984 |
Provisions / Accrued expenses Other non cash transactions Net finance costs |
(274.236) 523.418 |
(183.008) (121.175) 329.158 |
(274.236) 367.875 |
$(182.798)$ $(180.000)$ 181.148 |
| Non-controlling interests (b) Total equity $(c)=(a)+(b)$ |
566.75 55.546.168 |
SSR ST 78.454.656 |
49.522.423 | 72.705.984 | Plus / less adjustments for changes in accounts related to working capital or operating activities: |
||||
| Non-current loans and borrow Other non-current liabilities Current loans and borrowings |
3.183.349 2.757.920 11.765.346 |
3.784.402 3.124.996 27.300.008 |
1.496.260 2.479.820 8.700.000 |
1.386.992 2.869.627 25.578.670 |
Decrease / (Increase) of Inventories Decrease / (Increase) of trade and other receivables Decrease / (Increase) of trade and other payables (except loans) |
(762) (1.852.394) 32.137 |
(252.051) (5.253.342) 2.800.161 |
51.653 (1.576.489) 1.155.238 |
33.198 (2.098.649) 279.609 |
| Other current liabilities $\begin{array}{l} \text { Total labiities (d)}\ \text { Total equity and liabilities (c) + (d)} \end{array}$ |
16.414.602 $\begin{array}{r} 34.121.216 \qquad 50.668.244 \ \hline 89.667.384 \qquad 129.122.900 \end{array}$ |
16.458.838 | 10.358.740 23.034.820 |
8.932.548 $\frac{38.767.837}{111.473.821}$ |
Less: Finance costs paid (Taxes paid) / Returns on income taxes |
(460.977 | $(370.736)$ $49.850$ |
(332.176) | (225.234) |
| Operating flows from discontinued activities | (8.123) | (1.388.452) | $\ddot{\phantom{0}}$ | 46.566 $\ddot{\phantom{0}}$ |
|||||
| STATEMENT OF PROFIT OR LOSS (consolidated and non-consolidated Amounts in Euro THE GROUP |
Net cash from operating activities (a) Cash flows from investing activities |
(494.623) | (3.113.111) | 125.812 | (1.378.398) | ||||
| 1/1 30/6/2015 |
1/1-30/6/2014 | Acquisition of property, plant, equipment and intangible assets Proceeds from sale of property, plant, equipment and intangible assets |
(524.548) | (400.236) 95,998 |
(464.858) | (353.933) 12.786 |
|||
| 31.119.112 | 29.632.57 | activity 28.520.860 |
Total 56.133.436 |
Dividends received Interest received Investing flows from discontinued activities |
182.892 | 11.060 (2.006.046) |
32.475,000 182,690 |
10.570 | |
| Gross profit / (loss) Operating profit / (loss) |
4.970.701 314.325 |
5.142.208 427.165 |
10.024.800 455.521 |
15.167.008 882.686 |
Net cash used in investing activities (b) | (341.656) | (2.299.226) | 32.192.832 | (330.577) |
| Profit / (loss) before tax | (240.597) | (85.761) | 181.674 | 95.913 | Cash flows from financing activities Share capital decrease through capital return in cash Repayment of borrowing from subsidiary company |
(14.404.862) | $\ddot{\phantom{0}}$ | (14.404.862) | $\ddot{\phantom{0}}$ |
| Profit / (loss) net of tax Attributable to: |
(157.556) | (311.996) | 197.787 | (114.209) | Proceeds from loans and borrowings Repayment of borrowings |
4.092.579 (20.009.354) |
715.735 (1.815.532) |
7.250.000 3.400.000 (20.000.000) |
700.000 (1.746.831) |
| Owners of the Company Non-controlling interests |
(165.010) 7.454 |
(124.927) 10.718 |
$\frac{0}{0}$ | (124.927) 10.718 |
Payment of finance lease liabilities Dividends paid |
(102.722) (8.218.926) |
$(157.599)$ $(2.068)$ |
$(60.916)$ (8.218.926) |
(25.315) (2.068) |
| Basic earnings / (losses) net of taxes per share (euro) Earnings / (losses) before taxes, financing, investing results |
(0,01) | (0, 01) | 0,00 | (0, 01) | Payment of expenses for share capital increase Financing flows from discontinued activities |
(159.505) | 200.460 | (159.505) | |
| and total depreciation / amortisation | 2.101.236 | 1.789.410 | 1.669.861 THE GROUP |
3.459.271 | Net cash from financing activities (c) t increase (decrease) in cash and cash equivalents |
(38.802.790) | (1.059.004) | (32.194.209) | (1.074.214) |
| 1/4 30/6/2015 |
1/4-30/6/2014 | of the period $(a) + (b) + (c)$ Cash and cash equivalents at the beginning of the period |
(39.639.069) 41.327.464 |
(6.471.341) 8.024.121 |
124.435 1.034.088 |
(2.783.189) 3.660.630 |
|||
| Revenue Gross profit / (loss) |
15.597.963 2,500,553 |
divitie 15.170.644 2.625.232 |
activity 13.411.677 4.206.146 |
Total 28.582.321 6,831,378 |
Effect from change in exchange rates Cash and cash equivalents at the end of the period |
(3.873) 1.684.522 |
10.647 1.563.427 |
1.158.523 | 877.441 |
| Operating profit / (loss) | 521.700 | 253.394 | (590.557) | (337.163) | ADDITIONAL DATA AND INFORMATION | ||||
| Profit / (loss) before tax Profit / (loss) net of tax |
223.751 450.757 |
(16.451) (162.476) |
(762.809) (729.278) |
(779.260) (891.754) |
1. The name, the country of the headquarters of every company included in the consolidated financial statements, the tax unaudited years, as well as the participating interest, direct or indirect of the parent company and the incorporation method applied regarding every company, are as follows |
||||
| Attributable to: | (166, 660) | (729.276) | (696.136) | Consolidation Particina Country Company Percentage % Method |
Participation Relation |
Tax Unaudted |
|||
| Non-controlling interests | 446.331 4.406 |
6.384 | 6.384 | INFORM P. LYKOS S.A. Greece Parent ykos Paperless Solutions A.E. 99,91% Total Greece |
Parent Direct |
Years 2009-2010,2014 2010.2014 |
|||
| Basic earnings / (losses) net of taxes per share (euro) Earnings / (losses) before taxes, financing, investing results and total depreciation / amortisation |
0,02 1.407.802 |
(0, 01) 939.744 |
(0,04) 32.342 |
(0,04) 972.086 |
100,00 Tota Ferrane L.T.E Cyprus Inform Lykos (Romania) L.T.D. Cyprus 98,19% Total Inform Lykos S.A. Romania 98,19% Total |
Direct Indirect Indirect |
2004-2014 2003-2014 2005-2014 |
||
| 1/1 | THE COMPANY | mpaper Converting S.A 95,68% 100,00% Sagime GmbH Austria Total |
Direct | 2010-2014 | |||||
| 30/6/2015 ectivities |
divitie | 1/1-30/6/2014 ectivity |
Total | Abbania Digital Printing Sultanus Shap. Albania 2. Al 31/12/2014 finalised the sale of the Virtule aboves of the company AUSTRIA CARD Critich (cards expressed), after the approval of extraordinary Ceneral Assembly of 2. the Group in the intensely competitive international market of printing division. It is noted that cards division is represented by the recently 100% subsidiary company "Austria |
|||||
| Revenue Gross profit / (loss) |
16.505.893 2.863.499 |
16,496,770 3.309.642 |
16,496,770 3.309.642 |
Card GmbH + of Sagime GmbH, located in Vienna of Austria, and also by 100% controlled from this subsidiary companies, which are as following | |||||
| Operating profit / (loss) | (185.889) | 77.913 | $\theta$ | 77.913 | Company Country Austria Card GmbH Austria Poland ustria Card Polska Sp.z. |
||||
| Profit / (loss) before tax Profit / (loss) net of tax |
(553.764) (387.846) |
(103.234) (366.446) |
o | (103.234) (366.446) |
lustria Card Akili Kart STI Turkey Austria Card SRL Romania Austria Card Turkey Kart Operasyonlari A |
||||
| Attributable to: Owners of the Company |
(387.846) | (366.446) | $\circ$ $\ddot{\phantom{a}}$ |
(366.446) | sy Kart Operasyonlari A Turkey for the above transaction are included in the explanatory note No.6 of the annual financial report of the year 2014 as well as in "Information Release for sale of AUSTRIA CARD" which is presented to web address of Athens Stock Exchange (www.helex.gr). |
||||
| Non-controlling interests Basic earnings / (losses) net of taxes per share (euro) |
(0,02) | (0,02) | 0,00 | (0,02) | Also in note No.6 of interim financial statements of the Group for the period 1/1 - 30/6/2015 are presented analytically the figures of results and net cash flows concerning operating, investing and financing activities of discontinued activity for comparable period 1/1 - 30/6/2014. |
||||
| Earnings / (losses) before taxes, financing, investing results and total depreciation / amortisation |
1.101.822 | 948,909 | $\bullet$ | 948,909 | 3. The item "Other comprehensive income after taxes" for the period 1/1 - 30/6/2015 that is included in the "Statement of comprehensive income" of the Group amounting to Fig. 1736 concerns at all exchange differencies from the conversion of the financial statements of business activities abroad (after taxes). The corresponding amount for the pariod 1/1 - 30/6/2014 that is included in the " |
||||
| $\frac{1/4}{30/6/2015}$ | THE COMPANY 1/4-30/6/2014 |
conversion of the financial statements of business activities abroad (after taxes). 4. There was no case of change in the duration or end of the fiscal year or the consolidation method of the companies of the Group. 3. The fissure of collection in or the division of the fiscal year of the consolidated fra |
|||||||
| 8.100.858 | 8.102.562 | Total 8.102.562 |
parent company' s property, plant and equipment. 7. There are no pending judicial cases or other disputes under arbitration, which might affect materially the financial position or operation of the company or the whole Group |
||||||
| Gross profit / (loss) | 1.402.739 | 1.696.89 | 1.696.894 | 8. The cumulative provision for the tax unaudited vears for the parent company amounts to € 15.000. There was no any recorded significant provision, within the meaning of paragraphs 10, 11 and 14 of IAS 37. |
|||||
| Operating profit / (loss) Profit / (loss) before tax |
204,369 (14.809) |
53.173 (37.397) |
53.173 (37.397) |
9. The personnel number of the Group and the Company is as follows: The Group |
The Company | ||||
| Profit / (loss) net of tax Attributable to: |
249.285 | (202.506) | (202.506) | 30/6/15 30/6/14 Number of personnel 882 445 10. Intercompany transactions between the Company, the Group and their associates during the period 1/1/2015 - 30/6/2015 are as follows: |
30/6/15 196 |
30/6/14 217 |
|||
| Owners of the Company Non-controlling interests |
249.285 | (202.506) | $\circ$ $\ddot{\phantom{0}}$ |
(202.506) | The Group The Company a) Income |
||||
| Basic earnings / (losses) net of taxes per share (euro) Earnings / (losses) before taxes, financing, investing results and total depreciation / amortisation |
0,01 843,465 |
(0, 01) 490.211 |
0,00 $\mathbf{a}$ |
(0,01) 490.211 |
b) Expenses 2.910.80 4.532.34 c) Receivables 87.647 3.470.24 |
588.078 3.761.364 |
|||
| n in parallel and the total figures of the period. The stated discontruity of the activity finalized at 31/12/2014 (see beside the explanatory note 2) | d) Liabilities e) Transactions and fees of Directors and members of the Managementy f) Receivables from Directors and members of the 161.100 |
161.100 | |||||||
| STATEMENT OF OTHER COMPREHENSIVE INCOME (consolidated and non-consolidated) Amounts in Euro |
Management g) Liabilities to Directors and members of the |
||||||||
| $\frac{1/1}{30/6/2015}$ | 1/1 | THE GROUP 1/4 |
$\frac{1/4}{30/6/2014}$ | Management nts in property, plant and equipment during the period 1/1/2015 - 30/6/2015, were an 12. Earnings/(losses) per share have been calculated according to the allocation of earnings upon the weighted average number of shares |
ted for the Company and the Group in € 367 thous, and € 429 thous | ||||
| Profit / (losses) net of tax (a) | (157.558) | 30/6/2014 (114.209) |
30/6/2015 450.757 |
(891.755) | 13. In the above financial statements, there have been applied the accounting principles, that were used under the preparation of the financial statements for the previous year 2014, adjusted with the revisions prescribed by IFRS apart from cases mentioned in explanatory note No.25 of the Financial Report of the period 1/1-30/6/2015. |
||||
| Other comprehensive income net of tax (b) re income net of tax $(a) + (b)$ Total compo |
(112.774) | 207.084 | $(353.526)$ 07.221 |
$233.901$ (657.951) |
14. The financial statements of June 30th, 2015 for the Parent Company and the Group, were approved by the Board of Directors of the Company at August 28, 2015. Board of Directore membere are: Nikolaec Lykoc, Panagiotic Spyropouloc, Coorgioc Triantafilidic, Elac Karantzalic, Elefthorioc Hiladakic, Panagiotic Lykoc, Co Spiridon Manias. |
||||
| Owners of the Company Non-controlling interests |
$\begin{array}{c} \textbf{(120.991)} \ \textbf{8.217} \end{array}$ | 72,606 20.269 |
99.196 (1.965) |
(671.119) 13,268 |
15. The share capital of the Company was changed during the period in realisation of relevant decision of extraordinary General Assembly which conferenced at 27/2/2015. Specifically, the extraordinary General Assembly in concert approved the increase of share capital by capitalisation partially of share premium reserve amounting to € 14.404.861,80 with increase of named value of share by € 0,70 and concurrent equal reduction of share capital aiming to capital return by cash payment to the shareholders |
||||
| $\frac{1/1}{30/6/2015}$ | 1/1 30/6/2014 |
THE COMPANY 1/4 30/6/2015 |
1/4 30/6/2014 |
and provided the authorisation to the Board of Directors of the Company for the regulation of all the procedural issues for the execution and realisation of the aforementioned decision regarding the increase and decrease o 16. In acceptance of the relevant proposal of the Board of Directors of the Company the regular General Assembly of the year 2015 which took place at 28/5/2015 decided the |
|||||
| Profit / (losses) net of tax (a) | (387.846) | (366.446) | 249.285 | (202.506) | distribution of dividend $\in$ 0,40 (net of taxes $\in$ 0,36) per share which means total dividend amounting to $\in$ 8.231.350. | ||||
| Other comprehensive income net of tax (b) Total compehensive income net of $tax(a) + (b)$ |
(387.846) | (366.446) | 249.285 | (202.506) | |||||
| Owners of the Company - Non-controlling interests |
(387.846) | (366.446) | 249.285 | (202.506) | |||||
| Koropi Attikis, 28 August 2015 MANAGING DIRECTOR OF THE GROUP |
|||||||||
| PRESIDENT OF THE BoD CHIEF FINANCIAL OFFICER ACCOUNTING MANAGER |
|||||||||
| PANAGIOTIS SPYROPOULOS NIKOLAOS LYKOS |
ALEXANDRA ADAM | ANASTASIOS TATOS | |||||||
| I.D. no. AB 241783 | I.D. no. AI 579288 | I.D. no. AE 118025 | I.D. no. S 240679 REG. No. 9657-A' CLASS |
||||||
Koropi Attica, August 28, 2015
PRESIDENT OF THE BoD GROUP MANAGING DIRECTOR
NIKOLAOS LYKOS PANAGIOTIS SPYROPOULOS ID No. ΑΒ 241783 ID No. ΑΙ 579288
CHIEF FINANCIAL OFFICER HEAD OF ACCOUNTING DEPARTMENT
ALEXANDRA ADAM ANASTASIOS TATOS ID No. ΑΕ 118025 ID No. Σ 240679 Registr. No of E.C. Ά CLASS 9657
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.