Quarterly Report • Sep 28, 2015
Quarterly Report
Open in ViewerOpens in native device viewer
REG. NO: 13110/06/Β/86/01
OFFICES: 340 KIFISSIAS AVENUE – 154 51 Ν. PSYCHIKO
The attached Interim Financial Statements for the nine month period, are those that were approved by the Board of Directors of "FOURLIS HOLDINGS AE" on 26/11/2007 and have been published by posting on the Internet at the web address www.fourlis.gr.
| INCOME STATEMENTS CONSOLIDATED AND THE COMPANY FOR THE NINE MONTH |
|---|
| PERIOD ENDED 30 SEPTEMBER 2007 AND 30 SEPTEMBER 2006 3 |
| BALANCE SHEETS (CONSOLIDATED AND PARENT COMPANY) AS AT 30 SEPTEMBER |
| 2007 AND 31 DECEMBER 2006 4 |
| STATEMENTS OF CONSOLIDATED MOVEMENT IN EQUITY AS AT 30 SEPTEMBER 2007 |
| AND 30 SEPTEMBER 20065 |
| STATEMENTS OF MOVEMENT IN EQUITY (PARENT COMPANY) AS AT 30 SEPTEMBER |
| 2007 AND 30 SEPTEMBER 20066 |
| STATEMENTS OF CASH FLOWS (CONSOLIDATED AND PARENT COMPANY) FOR THE |
| NINE MONTH PERIOD ENDED 30 SEPTEMBER 2007 AND 30 SEPTEMBER 20067 |
| NOTES TO THE INTERIM CONDENSED FINANCIAL STATEMENTS (PARENT COMPANY |
| AND CONSOLIDATED) 8 |
The attached financial statements on pages 3 to 17, have been prepared in accordance with International Financial Reporting Standards, as adopted by the European Union, have been approved by the Board of Directors on 26/11/2007 and are signed by:
Chairman CEO Chief Accountant
Vassilios St. Fourlis Apostolos D. Petalas Sotirios I Mitrou
| Consolidated | Parent Company | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Note | 9MFY07 | Q3FY07 | 9MFY06 | Q3FY06 | 9MFY07 | Q3FY07 | 9MFY06 | Q3FY06 | |
| Revenue | 433.771 | 164.630 | 329.184 | 128.412 | - | - | - | - | |
| Cost of Goods Sold | (303.229) | (114.226) | (230.286) | (90.016) | - | - | - | - | |
| Gross profit | 130.542 | 50.404 | 98.898 | 38.396 | - | - | - | - | |
| Other operating income | 10 | 19.570 | 6.846 | 16.813 | 12.380 | 11.581 | 4.270 | 11.177 | 10.776 |
| Distribution expenses | (75.651) | (30.836) | (59.604) | (23.354) | - | - | - | - | |
| Administrative expenses | (17.594) | (5.486) | (14.806) | (4.949) | (1.146) | (316) | (798) | (289) | |
| Other operating expenses | (4.870) | (2.259) | (3.105) | (1.292) | (559) | (167) | (33) | - | |
| Operating profit | 51.997 | 18.669 | 38.196 | 21.181 | 9.876 | 3.787 | 10.346 | 10.487 | |
| Net financial (expenses) - income |
(5.075) | (2.136) | (4.414) | (1.777) | 187 | 141 | (241) | (97) | |
| Income from associate companies |
- | - | - | - | 15.526 | - | 8.323 | - | |
| Profit before tax | 46.922 | 16.533 | 33.782 | 19.404 | 25.589 | 3.928 | 18.428 | 10.390 | |
| Income tax expense | (13.360) | (4.864) | (12.787) | (6.692) | (2.792) | (1.022) | (115) | 1 | |
| Profit for the period | 33.562 | 11.669 | 20.995 | 12.712 | 22.797 | 2.906 | 18.313 | 10.391 | |
| Attributable to: | |||||||||
| Parent company | 33.354 | 11.502 | 21.174 | 12.832 | 22.797 | 2.906 | 18.313 | 10.391 | |
| Minority interest | 208 | 167 | (179) | (120) | - | - | - | - | |
| Net Profit for the period | 33.562 | 11.669 | 20.995 | 12.712 | 22.797 | 2.906 | 18.313 | 10.391 | |
| Basic earnings per share (in Euro): |
|||||||||
| Basic earnings per share | 0,65 | 0,23 | 0,42 | 0,25 | 0,45 | 0,06 | 0,36 | 0,20 |
(in thousands of Euro, unless otherwise stated)
The attached notes on pages 8 to 17 are an integral part of the Interim Financial Statements
| Consolidated | Parent Company | ||||||
|---|---|---|---|---|---|---|---|
| Assets | Note | 30/09/2007 | 31/12/2006 | 30/09/2007 | 31/12/2006 | ||
| Non-current assets | |||||||
| Property, plant and equipment | 6 | 120.102 | 101.874 | 66 | 53 | ||
| Intangible assets | 4.586 | 4.325 | 20 | 15 | |||
| Investment Property | 7 | 23.560 | - | ||||
| Investments | 8 | 95 | 1.079 | 90.634 | 90.633 | ||
| Long Term receivables | 7.175 | 6.815 | 176 | 174 | |||
| Deferred taxes | 13 | 1.180 | 987 | - | |||
| Total non-current assets | 156.698 | 115.080 | 90.896 | 90.875 | |||
| Current assets | |||||||
| Inventory | 80.916 | 72.997 | - | ||||
| Income tax receivable | 13 | 9.380 | 5.610 | 2.502 | 778 | ||
| Trade receivables | 121.311 | 113.095 | 73 | 259 | |||
| Other receivables | 17.533 | 4.592 | 111 | 424 | |||
| Cash and cash equivalent | 9 | 53.162 | 25.544 | 22.884 | 128 | ||
| Total current assets | 282.302 | 221.838 | 25.570 | 1.589 | |||
| Non-current assets classified as | 10 | 4.144 | 49.552 | 4137 | 20.004 | ||
| available for sale | |||||||
| Total Assets | 443.144 | 386.470 | 120.603 | 112.468 | |||
| Liabilities | |||||||
| Non-current liabilities | |||||||
| Interest bearing loans and borrowings | 12 | 102.970 | 103.408 | 0 | |||
| Employee retirement benefits | 1.390 | 1.119 | 11 | 8 | |||
| Provisions | 209 | 107 | 0 | ||||
| Deferred taxes | 1.977 | 5.171 | 54 | 2.653 | |||
| Other non-current liabilities | 161 | 160 | 161 | 158 | |||
| Total Non-current liabilities | 106.707 | 109.965 | 226 | 2.819 | |||
| Current liabilities | |||||||
| Interest bearing loans and borrowings | 12 | 55.684 | 34.874 | 0 | 8.121 | ||
| Current portion of non-current interest | |||||||
| bearing loans and borrowings | 12 | 2658 | 2.777 | 0 | |||
| Income tax payable | 13 | 20.382 | 11.049 | 5374 | 0 | ||
| Trade and other payables | 119.099 | 113.606 | 180 | 330 | |||
| Total current liabilities | 197.823 | 162.306 | 5.554 | 8.451 | |||
| Total Liabilities (a) | 304.530 | 272.271 | 5.780 | 11.270 | |||
| Equity | |||||||
| Share capital | 50.953 | 50.953 | 50953 | 50.953 | |||
| Share premium reserve | 11.875 | 11.875 | 12208 | 12.208 | |||
| Reserves | 50.343 | 49.291 | 27984 | 27.976 | |||
| Retained earnings | 25.170 | 1.946 | 23678 | 10.061 | |||
| Total equity attributable to equity | 138.341 | 114.065 | 114.823 | 101.198 | |||
| holders of the parent (b) Minority interest (c) |
273 | 134 | 0 | ||||
| Total Equity (d)=(b)+(c) | 138.614 | 114.199 | 114.823 | 101.198 | |||
| Total equity and liabilities | 443.144 | 386.470 | 120.603 | 112.468 | |||
(in thousands of Euro, unless otherwise stated)
The attached notes on pages 8 to 17 are an integral part of the Condensed Financial Statements
| Consolidated | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Share Capital |
Share premium reserve |
Reserves | Revaluatio n reserve |
Foreign exchange deferences from B/S translation reserve |
Retained earnings / (Accumulat ed losses) |
Total | Minority interest |
Total Equity |
|
| Balance as at 1/1/2006 |
50.953 | 11.931 | 29.144 | 18.641 | 181 | (16.877) | 93.973 | 378 | 94.351 |
| Profit for the period Dividend distribution |
21.174 (7.643) |
21.174 (7.643) |
(179) (86) |
20.995 (7.729) |
|||||
| Reserves | (56) | 968 | (967) | (55) | (1) | (56) | |||
| Foreign exchange deferences from B/S translation Revaluation |
127 | 127 - |
127 - |
||||||
| reserve | |||||||||
| Balance as at 30/09/2006 |
50.953 | 11.875 | 30.112 | 18.641 | 308 | (4.313) | 107.576 | 112 | 107.688 |
| Balance as at 1/1/2007 |
50.953 | 11.875 | 30.111 | 18.641 | 539 | 1.946 | 114.065 | 134 | 114.199 |
| Profit for the period |
33.354 | 33.354 | 208 | 33.562 | |||||
| Dividend distribution |
(9.171) | (9.171) | (69) | (9.240) | |||||
| Reserves | 1.057 | (1.057) | - | - | |||||
| Net Income recorded directly in net equity |
98 | 98 | 98 | ||||||
| Foreign exchange deferences from B/S translation |
(5) | (5) | (5) | ||||||
| Balance as at 30/09/2007 |
50.953 | 11.875 | 31.168 | 18.641 | 534 | 25.170 | 138.341 | 273 | 138.614 |
(in thousands of Euro, unless otherwise stated)
The attached notes on pages 8 to 17 are an integral part of the Condensed Financial Statements
| Parent Company | |||||
|---|---|---|---|---|---|
| Share Capital |
Share premium reserve |
Reserves | Retained earnings / (Accumulated losses) |
Total | |
| Balance as at 1/1/2006 | 50.953 | 12.208 | 27.934 | 712 | 91.807 |
| Profit for the period Dividend distribution |
18.313 (7.643) |
18.313 (7.643) |
|||
| Reserve | 42 | (42) | |||
| Balance as at 30/09/2006 |
50.953 | 12.208 | 27.976 | 11.340 | 102.477 |
| Balance as at 1/1/2007 Profit for the period Dividend distribution Buy back shares Reserve |
50.953 | 12.208 | 27.976 8 |
10.061 22.797 (9.172) (8) |
101.198 22.797 (9.172) 0 |
| Balance as at 30/09/2007 |
50.953 | 12.208 | 27.984 | 23.678 | 124.823 |
(in thousands of Euro, unless otherwise stated)
The attached notes on pages 8 to 17 are an integral part of the Condensed Financial Statements
((in thousands of Euro, unless otherwise stated)
| Consolidated | Parent Company | |||
|---|---|---|---|---|
| 9MFY07 | 9MFY07 | 9MFY07 | 9MFY07 | |
| Operating Activities | ||||
| Net profit before taxes | 46.922 | 33.782 | 25.589 | 18.428 |
| Movements: | ||||
| Depreciation | 5.607 | 5.191 | 21 | 25 |
| Provisions | 16.191 | (1.450) | 93 | (10.612) |
| Foreign exchange differences | 188 | (49) | - | - |
| Results (Income, expenses, profit and loss) from investment activity | (11.964) | (1.285) | (26.775) | (8.323) |
| Interest expense | 6.326 | 5.697 | 96 | 241 |
| Plus / less adjustments for changes in working capital related to the operating activities: |
63.270 | 41.886 | (976) | (241) |
| Decrease / (Increase) in inventory | (7.810) | 11.269 | ||
| Decrease / (Increase) in trade and other receivables | (30.476) | (4.188) | (894) | (21) |
| (Decrease) / Increase in liabilities | (2.900) | (36.514) | (314) | (136) |
| Less: | ||||
| Interest paid | (6.118) | (5.475) | (96) | (241) |
| Income taxes paid | (9.858) | (16.643) | (211) | (128) |
| Net cash generated from operations (a) | 6.108 | (9.665) | (2.491) | (767) |
| Επενδυτικές δραστηριότητες | ||||
| Acquisition of subsidiaries, affiliates, joint ventures and other investments |
(4.094) | - | (633) | - |
| Purchase of tangible and intangible fixed assets | (24.417) | (7.672) | (39) | - |
| Proceeds from the sale of tangible and intangible fixed assets | 387 | 608 | - | - |
| Interest received | 627 | 1.282 | 282 | 1 |
| Proceeds from dividends | 426 | - | 15.526 | 8.323 |
| Proceeds from the sale of investment | 37.503 | - | 27.397 | |
| Total inflow / (outflow) from investing activities (b) | 10.432 | (5.782) | 42.533 | 8.324 |
| Financing activities | ||||
| Proceeds from issued loans | 274.963 | 662.597 | 31.370 | 107.082 |
| Loans paid off | (252.567) | (624.373) | (39.490) | (106.842) |
| Payments of leasing liabilities | (2.100) | (2.131) | - | - |
| Paid-in dividends | (9.235) | (7.673) | (9.166) | (7.638) |
| Total inflow / (outflow) from financing activities (c) |
11.061 | 28.420 | (17.286) | (7.398) |
| Net increase / (reduction) in cash and cash equivalents for the period (a) + (b) + (c) |
27.601 | 12.973 | 22.756 | 159 |
| Cash and cash equivalents at the beginning of the period | 25.544 | 8.396 | 128 | 90 |
| Effect of foreign exchange differences on Cash | 17 | 15 | - | - |
| Closing balance, cash and cash equivalents | 53.162 | 21.384 | 22.884 | 249 |
The attached notes on pages 8 to 17 are an integral part of the Condensed Financial Statements
Condensed financial statements – for the nine month period ended 30 September 2007
FOURLIS HOLDINGS AE with the common use title of FOURLIS AE was incorporated in 1950 as Α. FOURLIS AND CO., and from 1966 operated as FOURLIS BROS AEBE (Government Gazette, ΑΕ and EPE issue 618/13.06.1966). It was renamed to FOURLIS HOLDING ΑΕ by a decision of an Extraordinary Shareholders' Meeting on 10.03.2000, which was approved by decision Κ2-3792/25-04-2000 of the Ministry of Development.
Note that the Shareholders' Meeting also approved the conversion of the Company to a holding company and thus also approved the change in its scope.
The head office of the Company is located at the 340 Kifissias Avenue, N. Pshchiko. It is registered in the Company's Register of the Ministry of Development with registration number 13110/06/Β/86/01.
The Company's term, in accordance with its Articles of Incorporation, was originally set at 30 years. In accordance with a decision of the Extraordinary Meeting of the Shareholders on 19.02.1988, the term was extended for a further 30 years i.e. to 2026.
The current Board of Directors of the parent company is as follows:
The total number of employees of the Group as at 30/06/2007 and 30/06/2006 was 2.032 and 1.715 respectively. The total number of employees of the Company as at 30/06/2007 and 30/06/2006 was 5 and 3 respectively.
The Company's activities are the investment in domestic and foreign companies of all types. Furthermore, it purchases companies and participates in other companies' increases in share capital.
FOURLIS HOLDINGS AE also provides general administration services, treasury management and information technology services.
The Group companies included in the consolidated financial statements and the percentage shareholdings are:
| GENCO TRADE S.R.L. | Bucharest, Romania | 100,00% Fully consolidated | |
|---|---|---|---|
| GENCO BULGARIA L.T.D. | Sofia, Bulgaria | 100,00% Fully consolidated | |
| PRIME TELECOM AE | Athens | 82,91% | Fully consolidated |
| HOUSEMARKET AE | Athens | 100,00% Fully consolidated | |
| FOURLIS TRADE AEBE | Athens | 100,00% Fully consolidated | |
| INTERSPORT ATHLETICS AE | Athens | 100,00% Fully consolidated | |
| EUROELECTRONICS Α.Ε. * | Athens | 78,53% | Fully consolidated |
| SERVICE ONE Α.Ε. * | Athens | 99,00% | Fully consolidated |
| TRADE LOGISTICS ABETE * | Athens | 100,00% Fully consolidated | |
| H.M HOUSE MARKET (CYPRUS) LTD * |
Nicosia, Cyprus | 100,00% Fully consolidated | |
| RENTIS Α.Ε * | Athens | 100,00% Fully consolidated | |
| INTERSPORT ATLETICS (CYPRUS) LTD* |
Nicosia, Cyprus | 100,00% Fully consolidated | |
| SPEEDEX Α.Ε. | Athens | 49,527% | Net equity method |
*Companies with an indirect holding
The attached Interim Parent Company and Consolidated Financial Statements (herein referred to as the "Financial Statements") have been prepared in accordance with International Accounting Standard (IAS) 34 "Interim Financial Reporting". The Financial Statements have been prepared on the historical cost basis, except for the valuation of various assets and liabilities, which are at fair value, and on a going, concern basis.
The accounting policies and valuation methods adopted and followed are the same as those in the published Financial Statements as at 31/12/2006.
Note that because the Interim Financial Statements have been prepared in accordance with IAS 34 "Interim Financial Reporting", they do not contain all the information required by the year-end financial statements and should be read in conjunction with the Group's published financial statements as at 31/12/2006 which have been uploaded to the internet at the address www.fourlis.gr.
For purposes of better information, specific accounts of the interim financial statements have been reclassified and the respective accounts of the previous financial period have been reformed accordingly for comparison reasons.
The preparation of interim financial statements in accordance with IFRS requires management to make judgments, estimates and assumptions, which may affect the amounts recorded as assets, liabilities, income and expenses during the period, as well as the disclosures for contingent assets and liabilities. The use of available information and the application of judgment are an integral part in the determination of estimates. The actual final outcomes may vary from the above estimates.
Management's estimates are constantly re-evaluated in accordance with historical data and future expectations, and are judged in accordance with present conditions.
The Group's activities comprise mainly one geographical area, that of the wider European region, and mainly in Greece and also in countries of Southeastern Europe, therefore the main financial interest is concentrated in the business classification of the Group's activities, where the different economic environments comprise different risks and rewards. The Group is active in Greece and the Balkan countries (Romania and Boulgaria) and Cyprus.
The results of the Group by those segments for the nine months period ended 30 September 2007 and 30 September 2006 are as follows:
| Trading of Electrical – Electronic Equipment |
Furniture and Household Goods |
Sportswear | Unallocated | Consolidated | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 1/1 – 30/9 | 2007 | 2006 | 2007 | 2006 | 2007 | 2006 | 2007 | 2006 | 2007 | 2006 |
| Revenue | 227.380 | 159.158 | 166.370 | 138.010 | 40.021 | 32.016 | 0 | 0 | 433.771 | 329.184 |
| Cost of goods sold | (188.748) | (133.989) | (93.992) | (79.814) (20.489) (16.483) | 0 | 0 | (303.229) | (230.286) | ||
| Gross margin | 38.632 | 25.169 | 72.378 | 58.196 | 19.532 | 15.533 | 0 | 0 | 130.542 | 98.898 |
| Other operating income | 6.626 | 5.169 | 1.373 | 807 | 442 | 109 11.129 10.728 | 19.570 | 16.813 | ||
| Distribution expenses | (25.517) | (19.519) | (37.551) | (29.042) (12.583) (11.043) | 0 | 0 | (75.651) | (59.604) | ||
| Administrative expenses | (6.563) | (6.529) | (6.980) | (5.848) | (2.907) | (1.633) (1.144) | (797) | (17.594) | (14.807) | |
| Other operating expenses |
(2.370) | (1.337) | (1.061) | (1.396) | (320) | (339) (1.119) | (33) | (4.870) | (3.105) | |
| Operating profit before financing costs |
10.808 | 2.953 | 28.159 | 22.717 | 4.164 | 2.627 | 8.866 | 9.898 | 51.997 | 38.195 |
| Net financing costs | (1.631) | (1.325) | (3.248) | (2.425) | (382) | (424) | 186 | (241) | (5.075) | (4.415) |
| Profits before taxes | 9.177 | 1.628 | 24.911 | 20.292 | 3.782 | 2.203 | 9.052 | 9.657 | 46.922 | 33.780 |
| Depreciation | 1.062 | 1.099 | 3.601 | 3.307 | 923 | 761 | 21 | 25 | 5.607 | 5.192 |
The movement in Assets and Liabilities as at 30 September 2007 and 31 December 2006 in the above mentioned segments is analysed as follows:
| Trading of Electrical – Electronic Equipment |
Furniture and Household Goods |
Sportswear | Unallocated | Consolidated | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 30.09.07 | 31.12.06 | 30.09.07 | 31.12.06 | 30.09.07 | 31.12.06 | 30.09.07 | 31.12.06 | 30.09.07 | 31.12.06 | |
| Total assets | 181.425 | 187.843 | 196.350 | 158.000 | 33.116 | 24.163 | 32.253 | 16.464 | 443.144 | 386.470 |
| Total liabilities | 137.238 | 137.350 | 132.451 | 102.400 | 29.060 | 21.251 | 5.781 | 11.270 | 304.530 | 272.271 |
Property, plant and equipment additions for the nine month period of 2007 are analyzed as follows:
| Group | |
|---|---|
| Cost at 31/12/2006 | 134.083 |
| Additions | 23.821 |
| Transfers cost | (678) |
| Cost at 30/9/2007 | 157.226 |
| Accumulated depreciation at 31/12/2006 | (32.209) |
| Depreciation | (5.097) |
| Decreases - Transfers | 182 |
| Accumulated depreciation 30/9/2007 | (37.124) |
| Net book value 30/9/2007 | 120.102 |
The assets of the group are free of mortgages and pre-notations. During the current period a subsidiary of the Group realized capital gain of EUR 200 thousand from the sale of an asset (building), which was recorded in other operating profit. The additions of the current period concern mainly establishment of new store and land purchasing.
During the current period was recorded in <
1) During the second quarter of 2007 recorded 4,04% increase of the investment in the affiliate company ATC ΑΒΕΤΕ or EUR 464 thousand. During the third quarter of 2007, there were sold 90.775 shares of the affiliate company ATC ΑΒΕΤΕ, out of total 113.775 shares. The total value of the shares sold were EUR 218 thousand and the realised capital loss was EUR 156 thousand. The remaining 10% participation stake
Condensed financial statements – for the nine month period ended 30 September 2007
in the share capital of the company, has a value of EUR 95 thousand and it is recorded in <
2) The subsidiary company AUTOMATE Α.Ε. was not included in the consolidated financials due to the fact that it is under consolidation procedures, according to the decision of the General Assembly Meeting. On 31/12/2006 the company had negative shareholders equity (EUR 99 thousand) (read accordingly the change in equity of the current period) and the Total Assets was EUR 76 thousand.
3) The 100% subsidiary's subsidiary company Rentis A.E. was consolidated as at 30/9/2007 which was established from the 100% subsidiary H.M HOUSEMARKET (CYPRUS) L.T.D.
Cash and cash equivalent represent cash in hand of the companies of the Group as well as bank deposits available at any time.
The non current assets available for sale are analized as follows:
1) During the current period, the put option with a company of DIXONS Group, for the 10% investment in P. Kotsovolos AEBE was exersized. From the above mentioned sale, a capital gain of Euro 17.630 thousand was realized. Part of this capital gain in the amount of Euro 10.625 thousand, was recorded in the income statement of financial year 2006, based on the minimum guaranteed price according to the contractual obligation between the two parties. The remaining part of the capital gain in the amount of 7.005 thousand, was recorded in other operating income of the period 1/1 - 30/6/2007. It is noted that the capital gain from this sale was recorded after deducting the amount of Euro 600 thousand, according to a contructual abligation, that is now irrevocably defined. This contuctual obligation concerns the tax audit of the financial years before the date of the sale of P. Kotsovolos AEBE.
The value of the investment for the remaining 10% in P. Kotsovolos AEBE, recorded in non current assets available for sale after the exercise of the put option, is Euro 4.089 thousand. The put option for the remaining 10% investment, can be exercised between the years 2008 and 2009.
2) Establishment of the company I FLEX Solutions S.A.. in which Fourlis Holdings S.A. participates with 32,15% and the total investment value is Euro 189 thousand. 24,15% of I FLEX Solutions S.A. was sold during the third quarter of 2007 and the total value derived from thesale was Euro 4.259 thousand with Euro 4.117 thousand capital gain. The remaining 8% participation or Euro 47 thousand remained in <
From the sale part of the investment in the companies I FLEX Solutions and ATC ABETE, derived capital gain of Euro 3.961 thousand for the Company and Euro 3.332 thousand for the Group. The difference from the consolidated result is due to the fact, that the company ATC ABETE was consolidated through net equity method and out of the recorded profit was reversed the un realized one. The derived capital gain and loss was recorded gross in <
Condensed financial statements – for the nine month period ended 30 September 2007
3) During the present period, plot of land of a subsidiary, which was recorded with value Euro 29.546 thousand was sold. The selling price was Euro 31.230 thousand.
During the present financial period there was recorded in the parent's company financials, income from approved dividends, derived from subsidiaries in the amount of Euro 15.526 thousand.
The Regular Annual General Assembly Meeting of 22/06/2007 approved total dividend distribution for the financial year 2006 EUR 0,31 per share. Note that it has been already distributed pre dividend for the financial year 2006 EUR 0,13 per share, which was recorded during financial year 2006.
Borrowings are analyzed as follows:
| Consolidated | Parent Company | |||
|---|---|---|---|---|
| 30/09/2007 | 31/12/2006 | 30/09/2007 | 31/12/2006 | |
| Non-current borrowings | ||||
| Long Term Loans | 77.892 | 76.351 | 0 | 0 |
| Finance Leases | 27.736 | 29.834 | 0 | 0 |
| 105.628 | 106.185 | 0 | 0 | |
| Less: Non-current borrowings payable within the following 12 months |
(2.658) | (2.777) | 0 | 0 |
| 102.970 | 103.408 | 0 | 0 | |
| Current borrowings | 55.684 | 34.874 | 0 | 8.121 |
The repayment period of non-current loans is varied between 2 and 5 years and the average effective interest rate of the Group during the the nine month period of 2007 was 4,90%.
Non current loans cover mainly expansion needs of the Group and are analyzed into bond loans and other non current loans as follows:
| Amount | Issuing Date | Drawdown Date |
Duration | ||
|---|---|---|---|---|---|
| Bond | 10.000 | 5/12/2006 | 8/12/2006 | 3 years from the issuing date | |
| Bond | 13.500 | 19/6/2006 | 19/6/2006 | 3 years from the issuing date | |
| FOURLIS TRADE Α.Ε.Β.Ε. |
Bond | 10.000 | 16/12/2005 | 19/12/2005 | 3 years from the issuing date |
| Bond | 5.000 | 13/12/2006 | 27/12/2006 | 3 years from the issuing date | |
| Bond | 3.000 | 9/11/2005 | 24/11/2005 | 3 years from the issuing date | |
| 41.500 | |||||
| PRIME TELECOM AE | Bond | 3.000 | 15/12/2006 | 15/12/2006 | 3 years from the issuing date |
| 3.000 | |||||
| SERVICE ONE A.E. | Bond | 1.500 | 13/12/2006 | 21/12/2006 | 3 years from the issuing date |
| 1.500 | |||||
| Η.Μ. HOUSE MARKET (CYPRUS) LTD |
Other | CYP 17.171 | 25/10/2006 | 25/10/2006 | 3 years from the issuing date |
| 29.392 | |||||
| INTERSPORT ATHLETICS A.E. |
Bond | 2.500 | 16/3/2005 | 18/3/2005 | 3 years from the issuing date |
| 2.500 |
(in thousands of Euro, unless otherwise stated)
Total current loans of the group concerns mainly overdraft bank accounts which they are used as working capital for the activities of the Company. The drawn amounts are used mainly to cover short term needs to suppliers. The weighted average interest rate of short term loans was approximately 5,70% for the first nine months of 2007.
The income Tax rate will be 25% for tha financial year 2007 and onwards, from 29% for the financial year 2006.
Greek tax legislation and the relevant regulations are subject to interpretations by the tax authorities. The tax returns are filed on an annual basis but the profits or losses declared, remain provisional up until the time when the company's tax returns, as well as the books and records are examined by the tax authorities. Tax losses, to the extent they are recognized by the tax authorities may be used to set-off profits of the following five years.
The parent company and its subsidiaries have not been audited by the tax authorities for the following years:
| Years | |
|---|---|
| FOURLIS HOLDINGS S.A. | 2005 & 2006 |
| FOURLIS TRADE Α.Ε.Β.Ε. | 2005 & 2006 |
| HOUSEMARKET AE | 2005 & 2006 |
| INTERSPORT ATHLETICS AE | 2006 |
| EUROELECTRONICS Α.Ε. | 2006 |
| SERVICE ONE Α.Ε. | 2001 - 2006 |
| AUTOMATE AE | 2003 - 2006 |
| PRIME TELECOM AE | 2000 - 2006 |
| GENCO TRADE S.R.L. | 1999 - 2006 |
| GENCO BULGARIA L.T.D. | 2001 - 2006 |
| TRADE LOGISTICS A.E.B.E | 2006 |
| H.M HOUSEMARKET (CYPRUS) LTD | - |
| RENTIS Α.Ε | - |
| INTERSPORT ATHLETICS (CYPRUS) LTD | - |
| SPEEDEX ΑΕ | 2005-2006 |
The tax audit of a subsidiary for the financial years 2003, 2004 and 2005 was finalised during the current period. Tax audit differences of Euro 352 thousand derived from the above mentioned tax audit and it was recorded in income tax of the period. Tax audit for the subsidiary company HOUSEMARKET A.E. began during the third quarter of 2007 concerning the financial years 2005 and 2006 .
The basic earnings per share are calculated by dividing the profit attributable to shareholders by the weighted average number of during the period / year. The weighted average number of shares as at 30 September 2007 and 30 September 2006 is 50.952.920 shares.
| Consolidated | Parent Company | ||||
|---|---|---|---|---|---|
| 30/09/2007 | 30/09/2006 | 30/09/2007 | 30/09/2006 | ||
| Profits after Taxes (in million EUR) | 33.354 | 21.174 | 22.797 | 18.313 | |
| Weighted average number of shares | 50.952.920 | 50.952.920 | 50.952.920 | 50.952.920 | |
| Profits per share (in EUR) | 0,65 | 0,42 | 0,45 | 0,36 |
The parent company provides advice and services in the areas of General Administrative and Treasury Management to its subsidiaries. The analysis of the related party receivables and payables as at 30 September 2007 and 31 December 2006 is as follows:
| Consolidated | Parent Company | |||
|---|---|---|---|---|
| Receivables from : | 30/9/2007 | 31/12/2006 | 30/9/2007 | 31/12/2006 |
| FOURLIS TRADE AEBE | 0 | 0 | 7 | 7 |
| EUROELECTRONICS ΑΕ | 0 | 0 | 5 | 5 |
| HOUSEMARKET AE | 0 | 0 | 30 | 30 |
| INTERSPORT AE | 0 | 0 | 18 | 6 |
| GENCO BULGARIA | 0 | 0 | 9 | 9 |
| SPEEDEX AE | 4 | 195 | 0 | 189 |
| Total | 4 | 195 | 69 | 246 |
| Consolidated | Parent Company | |||
|---|---|---|---|---|
| Payables to : | 30/9/2007 | 31/12/2006 | 30/9/2007 | 31/12/2006 |
| SPEEDEX AE | 26 | 37 | 0 | 1 |
| PRIME TELECOM | 0 | 0 | 0 | 1 |
| Total | 26 | 37 | 0 | 2 |
Related party transactions as at 30 September 2007 and 30 September 2006 are as follows:
| Consolidated | Parent Company | |||
|---|---|---|---|---|
| Income : | 30/9/2007 | 30/9/2006 | 30/9/2007 | 30/9/2006 |
| Other operating income | 0 | 1 | 453 | 449 |
| Revenues | 4 | 0 | 0 | 0 |
| Total | 4 | 1 | 453 | 449 |
| Consolidated | Parent Company | |||
|---|---|---|---|---|
| Expenses | 30/9/2007 | 30/9/2006 | 30/9/2007 | 30/9/2006 |
| Administrative expenses | 16 | 16 | 5 | 2 |
| Operating and Distribution expenses | 75 | 46 | 0 | 0 |
| Total | 91 | 62 | 5 | 2 |
During the nine month period of 2007 fees paid to members of the Board of Directors for their services to the company were as follows:
| Consolidated | Parent Company | |||
|---|---|---|---|---|
| 30/9/2007 | 30/9/2006 | 30/9/2007 | 30/9/2006 | |
| Fees to the Board of Directors | 842 | 697 | 24 | 14 |
| Top management remuneration | 560 | 663 | 298 | 357 |
| Total | 1.402 | 1.360 | 322 | 371 |
Related parties transactions follow general commercial rules. During the nine month period of 2007, the following related parties transactions between the parent company and the subsidiaries were realised:
| Consolidated | Parent Company | |||
|---|---|---|---|---|
| 30/9/2007 | 30/9/2006 | 30/9/2007 | 30/9/2006 | |
| Revenue | 5.249 | 4.269 | 0 | 0 |
| Cost of sales | 3.610 | 2.734 | 0 | 0 |
| Other Income | 1.450 | 1.284 | 453 | 449 |
| Administrative expenses | 1.184 | 1.028 | 3 | 1 |
| Operating and Distribution expenses |
1.899 | 1.704 | 0 | 0 |
| Paid in Dividends | 15.526 | 8.637 | 15.526 | 8.323 |
| Consolidated | Parent Company | |||
|---|---|---|---|---|
| 30/09/2007 | 31/12/2006 | 30/09/2007 | 31/12/2006 | |
| Trade receivables | 1.786 | 1.446 | 68 | 60 |
| Inventory | 133 | 155 | 0 | 0 |
| Trade Paybles | 1.786 | 1.474 | 0 | 1 |
Do not exist subsequent events
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.