Interim / Quarterly Report • Sep 23, 2015
Interim / Quarterly Report
Open in ViewerOpens in native device viewer
PLAISIO COMPUTERS S.A.
(1 January-30 September 2009)
(According to article IFRS)
These Financial Statements have been approved by the Board of Directors of "PLAISIO COMPUTERS SA" on October 20th 2009 and have been posted on the site www.plaisio.gr
Table of Contents
Statement of Comprehensive Income for the period January 1st to September 30th 2009
Statement of Comprehensive Income for the period July 1st to September 30th 2009
Statement of Financial position on 30th September 2009
Statement of changes in equity on 30th September 2009
Statement of Cash Flow for the period January 1st to September 30th 2009
Notes to the Financial Statements
| THE GROUP | THE COMPANY | ||||
|---|---|---|---|---|---|
| Note | 01/01 - | 01/01 – | 01/01- | 01/01- | |
| 30/09/2009 | 30/09/2008 | 30/09/2009 | 30/09/2008 | ||
| Turnover | 266.174 | 295.851 | 263.598 | 293.466 | |
| Cost of Sales | -217.571 | -239.696 | -215.821 | -238.307 | |
| Gross Profit | 48.603 | 56.155 | 47.776 | 55.160 | |
| Other operating income | 174 | 258 | 171 | 258 | |
| Distribution/Selling expenses | -39.909 | -41.773 | -39.082 | -40.993 | |
| General Administrative | |||||
| expenses | -5.774 | -6.070 | -5.488 | -5.762 | |
| Other expenses | 315 | -541 | 315 | -573 | |
| ΕΒΙΤ | 3.409 | 8.028 | 3.692 | 8.090 | |
| Financial Income | 682 | 452 | 753 | 494 | |
| Financial expenses | -1.937 | -3.092 | -1.926 | -3.070 | |
| Profit / (loss) from associates | 83 | 79 | - | - | |
| Earnings before taxes | 2.236 | 5.468 | 2.520 | 5.514 | |
| Income taxes | 18 | -949 | -1.668 | -951 | -1.668 |
| Earnings after taxes | 1.287 | 3.800 | 1.569 | 3.846 | |
| Distributed to: | |||||
| Equity Holders of the parent | 1.287 | 3.800 | 1.569 | 3.846 | |
| Minority interest | 0 | 0 | - | - | |
| Other Comprehensive |
17 | -133 | 0 | -133 | 0 |
| Income after taxes | |||||
| Total Comprehensive Income | |||||
| after taxes | 1.154 | 3.800 | 1.436 | 3.713 | |
| Equity Holders of the parent | 1.154 | 3.800 | 1.436 | 3.713 | |
| Minority interest | 0 | 0 | - | - | |
| Basic earnings per share | 0,0583 | 0,1721 | 0,0711 | 0,1742 | |
| Diluted earnings per |
|||||
| share | 0,0583 | 0,1721 | 0,0711 | 0,1742 | |
| EBITDA | 7.411 | 10.489 | 7.653 | 10.494 |
The notes on the accounts are an indispensable part of the attached financial statements.
| THE GROUP | THE COMPANY | |||||
|---|---|---|---|---|---|---|
| Note | 01/07 - | 01/07 – | 01/01- | 01/01- | ||
| 30/09/2009 | 30/09/2008 | 30/09/2009 | 30/09/2008 | |||
| Turnover | 90.522 | 92.894 | 89.748 | 92.069 | ||
| Cost of Sales | -75.084 | -75.408 | -74.557 | -74.939 | ||
| Gross Profit | 15.438 | 17.487 | 15.191 | 17.129 | ||
| Other operating income | 125 | 53 | 122 | 53 | ||
| Distribution/Selling expenses | -12.410 | -13.996 | -12.147 | -13.713 | ||
| General Administrative | ||||||
| expenses | -1.833 | -2.161 | -1.743 | -2.066 | ||
| Other expenses | -146 | -245 | -146 | -245 | ||
| ΕΒΙΤ | 1.174 | 1.138 | 1.277 | 1.159 | ||
| Financial Income | 294 | 184 | 302 | 230 | ||
| Financial expenses | -739 | -1.211 | -735 | -1.206 | ||
| Profit / (loss) from associates | 30 | 29 | 0 | 0 | ||
| Earnings before taxes | 759 | 140 | 844 | 182 | ||
| Income taxes | -306 | -103 | -306 | -103 | ||
| Earnings after taxes | 452 | 37 | 538 | 79 | ||
| Distributed to: | ||||||
| Equity Holders of the parent | 452 | 37 | 538 | 79 | ||
| Minority interest | 0 | 0 | - | - | ||
| Other Comprehensive Income | -36 | 0 | -37 | 0 | ||
| after taxes | ||||||
| Total Comprehensive Income | ||||||
| after taxes | 416 | 37 | 502 | 79 | ||
| Equity Holders of the parent | 416 | 37 | 502 | 79 | ||
| Minority interest | 0 | 0 | - | - | ||
| Basic earnings per share | 0,0205 | 0,0017 | 0,0244 | 0,0036 | ||
| Diluted earnings per |
||||||
| share | 0,0205 | 0,0017 | 0,0244 | 0,0036 | ||
| EBITDA | 2.545 | 2.123 | 2.635 | 2.127 |
The notes on the accounts are an indispensable part of the attached financial statements.
| THE GROUP | THE COMPANY | ||||
|---|---|---|---|---|---|
| 30/09/2009 | 31/12/2008 | 30/09/2009 | 31/12/2008 | ||
| Assets | |||||
| Note | |||||
| Tangible fixed assets | 4 | 39.721 | 40.851 | 39.721 | 40.760 |
| Intangible fixed assets | 4 | 1.609 | 726 | 1.609 | 721 |
| Investments in subsidiaries | 5 | 0 | 0 | 3.222 | 1.057 |
| Investments in associates | 5 | 1.655 | 1.648 | 1.299 | 1.298 |
| Other investments | 6 | 442 | 442 | 442 | 442 |
| Deferred tax assets | 14 | 1.356 | 1.689 | 1.280 | 1.615 |
| Other non current assets | 7 | 789 | 735 | 789 | 735 |
| 45.572 | 46.091 | 28.295 | 46.629 | ||
| Current assets | |||||
| 8 | 52.810 | 52.044 | |||
| Inventories | 9 | 55.570 | 54.100 | ||
| Trade receivables | 10 | 34.008 | 40.691 | 34.006 | 43.442 |
| Other receivables | 9.074 | 6.133 | 9.074 | 6.099 | |
| Cash and cash equivalents | 11 | 5.106 | 8.606 | 4.925 | 8.151 |
| 100.999 | 111.000 | 100.050 | 111.792 | ||
| 146.572 | 157.090 | 148.344 | 158.421 | ||
| Shareholders' Equity and Liabilities | |||||
| Share capital | 12 | 7.066 | 7.066 | 7.066 | 7.066 |
| Additional paid-in capital | 12 | 11.961 | 11.961 | 11.961 | 11.961 |
| Reserves | 23.648 | 23.572 | 23.648 | 23.572 | |
| Retained Earnings | 5.208 | 4.130 | 7.186 | 5.826 | |
| Dividends | - | 2.650 | - | 2.650 | |
| 47.883 | 49.378 | 49.861 | 51.074 | ||
| Long term banking liabilities | 13 | 23.141 | 11.783 | 23.141 | 11.783 |
| Provision for pensions and similar commitments | 15 | 535 | 440 | 535 | 440 |
| Long term provisions | 16 | 1.195 | 984 | 1.195 | 984 |
| 24.871 | 13.207 | 24.871 | 13.207 | ||
| Suppliers and related liabilities | 17 | 53.872 | 60.058 | 53.809 | 59.891 |
| Tax liabilities | 18 | 1.840 | 2.639 | 1.757 | 2.496 |
| Short term banking liabilities | 13 | 8.143 | 17.989 | 8.143 | 17.989 |
| Short term provisions | 16 | 512 | 512 | 512 | 512 |
| Other short term liabilities | 17 | 9.451 | 13.307 | 9.392 | 13.251 |
| 73.818 | 94.505 | 73.613 | 94.139 | ||
| 98.689 | 107.712 | 98.484 | 107.346 | ||
| Total Shareholders' Equity and Liabilities | 146.572 | 157.090 | 148.344 | 158.421 |
| Reserves and | ||||
|---|---|---|---|---|
| Additional paid in | earnings carried | |||
| Share Capital | capital | forward | Total | |
| Net equity balance at the beginning of | ||||
| the period (1st of January 2008) | 7.066 | 11.961 | 32.931 | 51.958 |
| Total Comprehensive Income | 0 | 0 | 3.800 | 3800 |
| Dividends paid | 0 | 0 | (6.624) | (6.624) |
| Net equity balance at the end of the | ||||
| period (30st of September 2008) | 7.066 | 11.961 | 30.107 | 49.134 |
| Net equity balance at the beginning of | ||||
| the period (1st of January 2009) | 7.066 | 11.961 | 30.351 | 49.378 |
| Total Comprehensive Income | 0 | 0 | 1.154 | 1.154 |
| Dividends paid | 0 | 0 | (2.650) | (2.650) |
| Net equity balance at the end of the | ||||
| period (30st of September 2009) | 7.066 | 11.961 | 28.855 | 47.883 |
| Reserves and | ||||
|---|---|---|---|---|
| Additional paid in | earnings carried | |||
| Share Capital | capital | forward | Total | |
| Net equity balance at the beginning of | ||||
| the period (1st of January 2008) | 7.066 | 11.961 | 34.694 | 53.721 |
| Total Comprehensive Income | 0 | 0 | 3.846 | 3.846 |
| Dividends paid | 0 | 0 | (6.624) | (6.624) |
| Net equity balance at the end of the | ||||
| period (30st of September 2008) | 7.066 | 11.961 | 31.916 | 50.493 |
| Net equity balance at the beginning of | ||||
| the period (1st of January 2009) | 7.066 | 11.961 | 32.047 | 51.074 |
| Total Comprehensive Income | 0 | 0 | 1.436 | 1.436 |
| Dividends paid | 0 | 0 | (2.650) | (2.650) |
| Net equity balance at the end of the | ||||
| period (30st of September 2009) | 7.066 | 11.961 | 30.833 | 49.861 |
The notes on the accounts are an indispensable part of the attached financial statements.
| THE GROUP | THE COMPANY | |||
|---|---|---|---|---|
| 01/01-30/09/09 01/01- 30/09/08 01/01-30/09/09 01/01- 30/09/08 | ||||
| Operating Activities | ||||
| Profits before taxes | 2.236 | 5.468 | 2.520 | 5.514 |
| Plus / less adjustments for: | ||||
| Depreciation / amortization | 4.003 | 2.461 | 3.961 | 2.405 |
| Devaluation of Investments | 0 | 0 | 0 | |
| Provisions | 95 | 45 | 95 | 77 |
| Exchange differences | -105 | 42 | -105 | 42 |
| Results (income, expenses, profit and loss) from investing activities | ||||
| 83 | -31 | 91 | 0 | |
| Interest expenses and related costs | 1.255 | 2.640 | 1.173 | 2.576 |
| Plus/less adjustments for changes in working capital or related to | ||||
| operating activities | ||||
| Decrease / (increase) in inventories | 2.759 | 6.581 | 2.056 | 6.677 |
| Decrease / (increase) in receivables | 3.947 | 976 | 6.666 | 786 |
| (Decrease) / increase in liabilities (except for banks) | -10.046 | -19.716 | -9.946 | -19.796 |
| Less: | ||||
| Interest charges and related expenses paid | -1.998 | -2.878 | -1.987 | -2.855 |
| Income taxes paid | -1.425 | -3.962 | -1.365 | -3.917 |
| Total inflows / (outflows) from operating activities (a) | 804 | -8.374 | 3.157 | -8.491 |
| Investing Activities | ||||
| Acquisition of subsidiaries, affiliated companies, joint ventures and | ||||
| other investments | 0 | 0 | -2.165 | 0 |
| Purchase of tangible and intangible fixed assets | -3.847 | -11.998 | -3.834 | -11.997 |
| Earnings from sales of tangible, intangible fixed assets and other | ||||
| investments | 0 | 7 | 0 | 7 |
| Received interest | 606 | 452 | 678 | 446 |
| Received dividends | 76 | 0 | 76 | 48 |
| Total inflows / (outflows) from investing activities (b) | -3.165 | -11.539 | -5.245 | -11.496 |
| Financing Activities | ||||
| Proceeds from share capital increase | 0 | 0 | 0 | 0 |
| Proceeds from issued loans | 12.000 | 24.000 | 12.000 | 24.000 |
| Payments of loans | -10.489 | -999 | -10.489 | -999 |
| Payments of financial leasing liabilities (capital installments) | 0 | 0 | 0 | 0 |
| Dividends paid | -2.650 | -6.624 | -2.650 | -6.624 |
| Total inflows / (outflows) from financing activities (c) | ||||
| Net increase / (decrease) in cash and cash equivalents for | -1.139 | 16.377 | -1.139 | 16.377 |
| the period (a) + (b) + (c) | ||||
| Cash and cash equivalents at the beginning of the period | -3.500 | -3.536 | -3.227 | -3.610 |
| 8.606 | 8.495 | 8.151 | 8.287 | |
| Cash and cash equivalents at the end of the period | 5.106 | 4.959 | 4.925 | 4.677 |
The notes on the accounts are an indispensable part of the attached financial statements.
PLAISIO COMPUTERS S.A. was founded in 1988 and is listed in the Athens Stock Exchange since 1999. The company's headquarters are located in Location Skliri Attica (Num. M.A.E 16601/06/B/88/13). The Company assembles and trades PCs, Telecommunication and Office Equipment.
The Board of Directors of PLAISIO COMPUTERS S.A. approved the financial statements for the period ending on September 30th 2009 on the 20th of October 2009.
The interim financial statements of the company and the group dated September 30th 2009 refer to the six months until September 30th 2009. They have been prepared based on I.A.S 34 "Interim Financial Information" and have to be examined in comparison to the annual financial statements of December 31st 2008 which are available on the company web site www.plaisio.gr
The comparable data, wherever it has deemed necessary were adjusted according to the changes the Group has made in the presentation of the financial statements.
The accounting principles that have been used in the preparation and presentation of the annual financial statements are in accordance with those used for the preparation of the Company and Group financial statements as of December 31, 2008 as were published in website of the Company for information purposes.
The preparation of the Financial Statements, in conformity with IFRS, requires the use of certain estimates and assumptions which affect the balances of the assets and liabilities, the contingencies disclosure as at the balance sheet date of the financial statements and the amounts of income and expense relating to the reporting year. These estimates are based on the best knowledge of the Company's and Group's management in relation to the current conditions and actions.
Any differences between amounts in the primary financial statements and similar amounts detailed in the explanatory notes are due to rounding of figures.
New standards, amendments to standards and interpretations: Certain new standards, amendments to standards and interpretations have been issued that are mandatory for periods beginning during the current reporting period and subsequent reporting periods. The Group's evaluation of the effect of these new standards, amendments to standards and interpretations is as follows:
Standards effective after year ended 31 December 2008
IAS 1 has been revised to enhance the usefulness of information presented in the financial statements. The key changes are: the requirement that the statement of changes in equity include only transactions with shareholders, the introduction of a new statement of comprehensive income that combines all items of income and expense recognised in profit or loss together with "other comprehensive income", and the requirement to present restatements of financial statements or retrospective application of a new accounting policy as at the beginning of the earliest comparative period. The Group has elected to present the total comprehensive income after taxes in the Statement of Comprehensive Income. The Group applies these amendments and makes the necessary changes to the presentation of its financial statements in 2009.
This standard replaces the previous version of IAS 23. The main change is the removal of the option of immediately recognising as an expense borrowing costs that relate to assets that need a substantial period of time to get ready for use or sale. The Group has applied IAS 23 from 1 January 2009.
The amendment to IAS 32 requires certain puttable financial instruments and obligations arising on liquidation to be classified as equity if certain criteria are met The amendment to IAS 1 requires disclosure of certain information relating to puttable instruments classified as equity. The Group does not expect these amendments to impact the financial statements of the Group.
This amendment clarifies how the principles that determine whether a hedged risk or portion of cash flows is eligible for designation should be applied in particular situations. This amendment is not applicable to the Group as it does not apply hedge accounting in terms of IAS 39.
The amendment to IFRS 1 allows first-time adopters to use a deemed cost of either fair value or the carrying amount under previous accounting practice to measure the initial cost of investments in subsidiaries, jointly controlled entities and associates in the separate financial statements. The amendment also removes the definition of the cost method from IAS 27 and replaces it with a requirement to present dividends as income in the separate financial statements of the investor. As the parent company and all its subsidiaries have already transitioned to IFRS , the amendment will not have any impact on the Group's financial statements.
The amendment clarifies the definition of "vesting condition" by introducing the term "non-vesting condition" for conditions other than service conditions and performance conditions. The amendment also clarifies that the same accounting treatment applies to awards that are effectively cancelled by either the entity or the counterparty. The Group does not expect that these amendments will have an impact on its financial statements.
The revised IFRS 3 introduces a number of changes in the accounting for business combinations which will impact the amount of goodwill recognized, the reported results in the period that an acquisition occurs, and future reported results. Such changes include the expensing of acquisition-related costs and recognizing subsequent changes in fair value of contingent consideration in the profit or loss. The amended IAS 27 requires that a change in ownership interest of a subsidiary to be accounted for as an equity transaction. Furthermore the amended standard changes the accounting for losses incurred by the subsidiary as well as the loss of control of a subsidiary. The changes introduced by these standards must be applied prospectively and will affect future acquisitions and transactions with minority interests. The Group will apply these changes from their effective date.
This standard supersedes IAS 14, under which segments were identified and reported based on a risk and return analysis. Under IFRS 8 segments are components of an entity regularly reviewed by the entity's chief operating decision maker and are reported in the financial statements based on this internal component classification. The Group will apply IFRS 8 from 1 January 2009.
This interpretation clarifies the treatment of entities that grant loyalty award credits such as ''points'' and ''travel miles'' to customers who buy other goods or services. This interpretation is not relevant to the Group's operations.
This interpretation addresses the diversity in accounting for real estate sales. Some entities recognise revenue in accordance with IAS 18 (i.e. when the risks and rewards in the real estate are transferred) and others recognise revenue as the real estate is developed in accordance with IAS 11. The interpretation clarifies which standard should be applied to particular. This interpretation is not relevant to the Group's operations.
This interpretation applies to an entity that hedges the foreign currency risk arising from its net investments in foreign operations and qualifies for hedge accounting in accordance with IAS 39. The interpretation provides guidance on how an entity should determine the amounts to be reclassified from equity to profit or loss for both the hedging instrument and the hedged item. This interpretation is not relevant to the Group as the Group does not apply hedge accounting for any investment in a foreign operation.
Interpretations mandatory for the year beginning after December 31st 2009
This interpretation provides guidance on accounting for the following types of non-reciprocal distributions of assets by an entity to its owners acting in their capacity as owners: (a) distributions of non-cash assets and (b) distributions that give owners a choice of receiving either non-cash assets or a cash alternative. The Group will apply this interpretation from its effective date.
This interpretation clarifies the requirements of IFRSs for agreements in which an entity receives from a customer an item of property, plant and equipment that the entity must then use to provide the customer with an ongoing supply of goods or services. In some cases, the entity receives cash from a customer which must be used only to acquire or construct the item of property, plant and equipment. This interpretation is not relevant to the Group.
The management of the Group recognizes three business segments (the product categories: a)Office Supplies, b)Telephony, c) Computers and Digital Technology) as its operating segments. The above mentioned operating segments
The segment results for the period ended September 30th 2009 were as follows:
| Segment reporting | |||||
|---|---|---|---|---|---|
| 01.01-30.09.2009 | Office | Computer and | Telecom | Non | Total |
| equipment | digital equipment | equipment | specified | ||
|---|---|---|---|---|---|
| Total Gross Sales per |
78.448 | 158.020 | 30.755 | 1.375 | 268.598 |
| segment | |||||
| Inter company Sales | (878) | (1.525) | (21) | 0 | (2.424) |
| Revenue From External |
266.174 | ||||
| Customers. | 77.570 | 156.495 | 30.734 | 1.375 | |
| EBITDA | 3.076 | 3.372 | 763 | 200 | 7.411 |
| Operating profit / (loss) EBIT | 1.415 | 1.551 | 351 | 92 | 3.409 |
| Finance cost | (1.172) | ||||
| Income tax expense | (949) | ||||
| Profits / (losses) after taxes | 1.287 |
The segment results for the period ended September 30th 2008 were as follows:
| 01.01-30.09.2008 | Segment reporting | ||||
|---|---|---|---|---|---|
| Office | Computer and | Telecom | Non | ||
| equipment | digital equipment | equipment | specified | Total | |
| Total Gross Sales per |
84.226 | 188.270 | 25.841 | 1.089 | 299.426 |
| segment | |||||
| Inter company Sales | (1.003) | (2.511) | (61) | 0 | (3.575) |
| Revenue From External |
83.223 | 185.759 | 25.780 | 1.089 | 295.851 |
| Customers. | |||||
| EBITDA | 3.978 | 5.296 | 1.025 | 190 | 10.489 |
| Operating profit / (loss) EBIT | 3.046 | 4.053 | 784 | 145 | 8.028 |
| Finance cost | (2.561) | ||||
| Income tax expense | (1.668) | ||||
| Profits / (losses) after taxes | 3.800 |
For the period in question (01.01.09-30.09.09) there no issue of seasonality of the sales per segment.
The assets and liabilities per segment are analyzed as follows:
| Office | Computer and digital | Telecom | ||
|---|---|---|---|---|
| 30/09/2009 | equipment | equipment | equipment | Total |
| Assets of the segment | 25.301 | 51.493 | 10.025 | 86.818 |
| Non distributed Assets | - | - | - | 59.754 |
| Consolidated Assets | 146.572 |
| Office | Computer and digital | Telecom | ||
|---|---|---|---|---|
| 30/09/2009 | equipment | equipment | equipment | Total |
| Segment Liabilities | 15.700 | 31.952 | 6.220 | 53.872 |
| Non distributed Liabilities | - | - | - | 92.700 |
| Consolidated Liabilities | 146.572 |
| Office | Computer and digital | Telecom | ||
|---|---|---|---|---|
| 30/09/2008 | equipment | equipment | equipment | Total |
| Assets of the segment | 27.078 | 60.795 | 8.388 | 96.261 |
| Non distributed Assets | - | - | - | 60.829 |
| Consolidated Assets | 157.090 | |||
| Office | Computer and digital | Telecom | ||
| 30/09/2008 | equipment | equipment | equipment | Total |
| Segment Liabilities | ||||
| Non distributed Liabilities | 16.894 - |
37.930 - |
5.233 - |
60.058 97.032 |
The home-country of the Company – which is also the main operating country – is Greece. The Group is activated mainly in Greece, while it is also activated in Bulgaria.
| Sales | Total Assets | |
|---|---|---|
| 01.01-30.09.09 | 30.09.2009 | |
| Greece Bulgaria |
263.598 5.001 |
148.344 1.416 |
| Consolidated Sales / | ||
| Assets after the necessary | ||
| omissions | 266.174 | 146.572 |
| Sales | Total Assets | |
|---|---|---|
| 01.01-30.09.08 | 31.12.2008 | |
| Greece | 293.466 | 158.421 |
| Bulgaria | 5.960 | 2.402 |
| Consolidated Sales / | ||
| Assets after the necessary | ||
| omissions | 295.851 | 157.090 |
Sales refer to the country where the customers are. Assets refer to their geographical location.
The tangible and intangible assets of the Group and the Company are analyzed as follows:
| THE GROUP | ||||||
|---|---|---|---|---|---|---|
| Land & Buildings |
Furniture & Other Equipment |
Tangible Assets under construction |
Intangible Assets |
Total | ||
| Acquisition Cost | ||||||
| Book Value on January 1st 2009 | 38.524 | 18.506 | 108 | 4.539 61.677 | ||
| Additions | 2.654 | 799 | 116 | 279 | 3.847 | |
| Reductions | (77) | (106) | 0 | 0 | (183) | |
| Transfers | (984) | 116 | (154) | 1.022 | 0 | |
| Book value on September 30th 2009 | 40.117 | 19.315 | 70 | 5.839 65.341 | ||
| Depreciation Book Value on January 1st 2009 |
(6.422) | (9.865) | 0 | (3.813) (20.100) | ||
| Additions | (1.740) | (1.848) | 0 | (414) (4.003) | ||
| Reductions | 7 | 85 | 0 | 0 | 92 | |
| Transfers | 3 | 0 | 0 | (3) | 0 | |
| Book value on September 30th 2009 | (8.153) | (11.628) | 0 | (4.230) (24.010) | ||
| Remaining value on September 30th 2009 | 31.964 | 7.687 | 70 | 1.609 41.330 | ||
| Remaining value on December 31st 2008 | 32.102 | 8.641 | 108 | 726 41.577 |
| THE GROUP | |||||
|---|---|---|---|---|---|
| PLASIO COMPUTERS S.A. Interim Financial Report 01.01.09-30.09.09 | Land & Buildings |
Furniture & Other Equipment |
Tangible Assets under construction |
Intangible Assets |
Total |
| Acquisition Cost | |||||
| Book Value on January 1st 2008 | 18.765 | 10.895 | 10.069 | 4.043 43.771 | |
| Additions | 1.744 | 3.959 | 6.072 | 496 12.272 | |
| Reductions | 0 | (18) | 0 | 0 | (18) |
| Transfers | 15 | 1.888 | (1.904) | 0 | 0 |
| Book value on September 30th 2008 | 20.524 | 16.717 | 14.238 | 4.539 56.018 | |
| Depreciations | |||||
| Book Value on January 1st 2008 | (5.672) | (8.167) | 0 | (3.632) (17.471) | |
| Additions | (1.040) | (1.278) | 0 | (143) (2.461) | |
| Reductions | 0 | 14 | 0 | 0 | 14 |
| Transfers | 0 | 0 | 0 | 0 | 0 |
| Book value on September 30th 2008 | (6.712) | (9.430) | 0 | (3.775) (19.917) | |
| Remaining value on September 30th 2008 | 13.812 | 7.286 | 14.238 | 764 36.100 | |
| Remaining value on December 31st 2007 | 13.093 | 2.720 | 10.069 | 411 26.293 |
| THE COMPANY | ||||||
|---|---|---|---|---|---|---|
| Land & Buildings |
Furniture & Other Equipment |
Tangible Assets under |
Intangible Assets |
Total | ||
| 18.189 | 4.499 61.320 | |||||
| 2.654 | 791 | 274 | 3.834 | |||
| (77) | (101) | 0 | (178) | |||
| (984) | 116 | 1.022 | 0 | |||
| 40.117 | 18.994 | 5.795 64.976 | ||||
| (9.638) | (3.779) (19.839) | |||||
| (1.740) | (1.808) | (413) (3.961) | ||||
| 7 | 80 | 0 | 88 | |||
| 3 | 0 | (3) | 0 | |||
| (8.153) | (11.366) | (4.194) 23.713 | ||||
| 31.964 | 7.629 | 1.600 | 41.263 | |||
| 8.550 | 721 | 41.481 | ||||
| Remaining value on September 30th 2009 Remaining value on December 31st 2008 |
38.524 (6.422) 32.102 |
construction 108 116 0 (154) 70 0 0 0 0 0 70 108 |
| THE COMPANY | ||||||
|---|---|---|---|---|---|---|
| Land & Buildings |
Furniture & Other Equipment |
Tangible Assets under construction |
Intangible Assets |
Total | ||
| Acquisition Cost | ||||||
| Book Value on January 1st 2008 | 18.765 | 10.570 | 10.069 | 4.002 43.405 | ||
| Additions | 1.744 | 3.958 | 6.072 | 496 12.271 | ||
| Reductions | 0 | (18) | 0 | 0 | (18) | |
| Transfers | 15 | 1.888 | (1.904) | 0 | 0 | |
| Book value on September 30th 2008 | 20.524 | 16.398 | 14.238 | 4.498 55.658 | ||
| Depreciations | ||||||
| Book Value on January 1st 2008 | (5.672) | (8.001) | 0 | (3.600) (17.272) | ||
| Additions | (1.040) | (1.228) | 0 | (136) (2.405) | ||
| Reductions | 0 | 14 | 0 | 0 | 14 | |
| Transfers | 0 | 0 | 0 | 0 | 0 | |
| Book value on September 30th 2008 | (6.712) | (9.214) | 0 | (3.736) (19.663) | ||
| Remaining value on September 30th 2008 | 13.812 | 7.183 | 14.238 | 762 35.995 | ||
| Remaining value on December 31st 2007 | 13.093 | 2.569 | 10.069 | 402 26.133 | ||
There are no mortgages or collateral on the tangible fixed assets of the Group and the Company. Intangible assets include mainly bought software and licenses for software (SAP R3, BW, CRM etc.).
The total acquisition of fixed assets of the Group and the Company for the 9M 2009 amount to 3.847 thousand € and 3.834 thousand € respectively, while the down payments to acquire fixed assets for the Group and the Company on September 30th 2009 amounted to 0 thousand € and 0 thousand € respectively.
The company has reevaluated the value of its fixed assets according to law2065/1992, only in its tax base, since the company applies IFRS and observes the rules of the IFRS (Ministry of Economics 117/29.12.2008).
Participation in subsidiaries is the participation of the parent company PLAISIO COMPUTERS S.A. in the share capital of the fully consolidated PLAISIO COMPUTERS JSC. The percentage of participation of the parent company is 100% and no minority rights arise. In the company's financial statements the participation in subsidiaries is displayed in cost. In the consolidated financial statements participation in subsidiaries is omitted. The value of participation in subsidiaries on September 30th 2009 and December 31st 2008 was:
| Company | Seat | % Percentage | Connection | Consolidation |
|---|---|---|---|---|
| Country | Method | |||
| PLAISIO COMPUTERS | Greece | Parent | Parent | - |
| SA | ||||
| PLAISIO COMPUTERS | Bulgary | 100% | Direct | Total Consolidation |
| JSC | ||||
| PLAISIO ESTATE SA | Greece | 20% | Direct | Net Equity |
| PLAISIO ESTATE JSC | Bulgary | 20% | Direct | Net Equity |
| ELNOUS SA | Greece | 24% | Direct | Net Equity |
| Participation of parent company in subsidiaries |
30.09.2009 | 31.12.2008 |
|---|---|---|
| PLAISIO COMPUTERS JSC | 3.222 | 1.057 |
The residing in Sofia Bulgaria, Plaisio Computers JSC, decided the increase of its share capital by 4.234.371,95 lev (2.165.000 euro) by paying cash and by issuing new shares. This increase was paid in full from the parent company.
The participation in affiliated companies on September 30th 2009 and December 31st 2008 is analyzed as follows:
| Participation in affiliated companies | THE GROUP | THE COMPANY | ||
|---|---|---|---|---|
| 30/09/2009 | 31/12/2008 | 30/09/2009 | 31/12/2008 | |
| PLAISIO Estate S.A. | 1.408 | 1.397 | 1.087 | 1.087 |
| ELNOUS S.A. | 10 | 14 | 282 | 282 |
|---|---|---|---|---|
| PLAISIO Estate J.S.C. | 236 | 238 | 212 | 212 |
| 1.655 | 1.648 | 1.581 | 1.581 | |
| Minus: Provision for devaluation | 0 | 0 | (282) | (282) |
| (ELNOUS) | ||||
| 1.655 | 1.648 | 1.299 | 1.299 |
The participation in affiliated companies is presented at cost in the Company's financial statements. The management created provision for devaluation of 32 thousand € for the investment in Elnous S.A., which resulted in its full devaluation.
According to the Minutes of the Board of Directors of the 25th of September 2008 of the company Elnous, it was decided to start the procedure for its liquidation
In the Group's financial statements the affiliates are consolidated using the net equity method, in accordance with IAS 28. The participation of the Company in affiliates on September 30th 2009 is analyzed as follows:
| Country of | |||
|---|---|---|---|
| Participation percentage | incorporation | Activity | |
| PLAISIO Estate S.A. | 20% | Greece | Real estate |
| ELNOUS S.A. | 24% | Greece | Educational services |
| PLAISIO Estate J.S.C. | 20% | Bulgaria | Real estate |
Other investments consist of portfolio investments in companies not listed in organized stock markets. According to IAS 32 and 39, these investments are displayed in the financial statements at their cost of acquisition less any provision for devaluation. Other long-term investments on September 30th 2009 are analyzed as follows:
| Other long-term investments | THE GROUP | THE COMPANY | |||
|---|---|---|---|---|---|
| 30/09/2009 | 31/12/2008 | 30/09/2009 | 31/12/2008 | ||
| High-tech Park Acropolis Athens S.A. | 411 | 411 | 411 | 411 | |
| High-tech Park Technopolis Thessalonica S.A. | 19 | 19 | 19 | 19 | |
| Interaction Connect S.A. | 12 | 12 | 12 | 12 | |
| 442 | 442 | 442 | 442 |
The participation of the company in the above companies on September 30th 2009 was:
| Percentage of Participation | Country of Incorporation | |
|---|---|---|
| High-tech Park Acropolis Athens S.A. | 3,23% | Greece |
| High-tech Park Technopolis Thessalonica S.A. | 3,29% | Greece |
| Interaction Connect S.A. | 12,5% | Luxembourg |
Other non-current assets include long-term guarantees and receivables that are going to be collected after the end of the following period. In particular, other non-current assets on September 30th 2009 are analyzed as follows:
| Other non-current assets | THE GROUP | THE COMPANY | ||
|---|---|---|---|---|
| 30/09/2009 | 31/12/2008 | 30/09/2009 | 31/12/2008 | |
| Long-term guarantees | 789 | 735 | 789 | 735 |
| Other non-current receivables | 0 | 0 | 0 | 0 |
| 789 | 735 | 789 | 735 |
The Group and Company's inventories on September 30th 2009 are analyzed as follows:
| Inventories | THE GROUP | THE COMPANY | ||
|---|---|---|---|---|
| 30/09/2009 | 31/12/2008 | 30/09/2009 | 31/12/2008 | |
| Inventories of merchandise | 52.257 | 53.904 | 51.427 | 52.372 |
| Inventories of finished products | 14 | 30 | 14 | 30 |
| Inventories of raw materials | 14 | 114 | 14 | 114 |
| Inventories of consumables | 691 | 1.797 | 691 | 1.797 |
| Down payments to vendors | 3.884 | 4.657 | 3.884 | 4.657 |
| 56.860 | 60.502 | 56.030 | 58.970 | |
| Minus: Provision for devaluation | (4.050) | (4.932) | (3.987) | (4.870) |
| Net realizable value of inventories | 52.810 | 55.570 | 52.044 | 54.100 |
The provision for devaluation of inventories refers to slow-moving stock and technologically depreciated stock to be destroyed. In 9M 2009, the results of the Group have been improved by a provision for devaluation of stock in the net realizable value of 880 thousand €. This provision is re-evaluated at every date of the balance sheet, since the company trades high technology products and the risk of obsolescence is high.
The Group and Company's trade and other receivables on September 30th 2009 are analyzed as follows:
| Trade and other receivables | THE GROUP | THE COMPANY | ||
|---|---|---|---|---|
| 30/09/2009 | 31/12/2008 | 30/09/2009 | 31/12/2008 | |
| Receivables from customers | 31.307 | 36.229 | 30.942 | 35.894 |
| Cheques and bills receivables | 4.260 | 6.381 | 4.260 | 6.381 |
| Minus: Impairment | (1.559) | (1.927) | (1.523) | (1.908) |
| Net Receivables customers | 34.008 | 40.683 | 33.679 | 40.367 |
| Receivables from subsidiaries | 0 | 0 | 328 | 3.067 |
| Receivables from acossiates | 0 | 7 | 0 | 7 |
| Total | 34.008 | 40.691 | 34.006 | 43.442 |
All the above receivables are short-term and there is no need to discount them at the date of the balance sheet.
The changes in provisions of bad-debts are as follows:
| THE GROUP | THE COMPANY | |||
|---|---|---|---|---|
| 2009 | 2008 | 2009 | 2008 | |
| Balance at 1 January | 1.927 | 1.083 | 1.908 | 1.054 |
| Additional provision | (368) | 844 | (385) | 853 |
| Balance at the end of the period | 1.559 | 1.927 | 1.523 | 1.908 |
The above mentioned bad debt provision includes specific and general bad debt provision. The receivables from subsidiaries and from the public sector are omitted in the formation of the bad debt provision as it is estimated that there is no danger of non-collecting the receivables from the customers of these categories. In 9M 2009, the results of the Group and the Company have been ameliorated by the reverse of a provision for bad debt of 368 thousand € and 385 thousand € respectively.
The receivables from customers will become overdue as follows:
| 2009 | 2008 | ||||||
|---|---|---|---|---|---|---|---|
| Receivables | Receivables | Receivables | Receivables | ||||
| before | Impairment | after | before | Impairment | after | ||
| THE COMPANY | Impairment | impairment | impairment | impairment | |||
| Receivables from subsidiaries | 328 | 0 | 328 | 3.067 | 0 | 3.067 | |
| Receivables from acossiates | 0 | 0 | 0 | 7 | 0 | 7 | |
| Not delayed | 22.539 | 0 | 22.539 | 29.394 | 0 | 29.394 | |
| Delayed 1 -90 days | 6.964 | (40) | 6.964 | 7.502 | 0 | 7.502 | |
| Delayed 91 - 180 days | 1.505 | (263) | 1.505 | 2.012 | 0 | 2.012 | |
| Delayed 181 + days | 4.192 | (1.220) | 2.669 | 3.367 | (1.908) | 1.460 | |
| Total | 35.528 | (1.523) | 34.006 | 45.349 | (1.908) | 43.442 |
| 2009 | 2008 | |||||
|---|---|---|---|---|---|---|
| Receivables | Receivables | Receivables | Receivables | |||
| before | impairment | after | before | Impairment | after | |
| THE GROUP | impairment | impairment | impairment | impairment | ||
| Receivables from acossiates | 0 | 0 | 0 | 7 | 0 | 7 |
| Not delayed | 22.867 | 0 | 22.867 | 29.690 | 0 | 29.690 |
| Delayed 1 -90 days | 6.968 | (41) | 6.968 | 7.537 | 0 | 7.537 |
| Delayed 91 - 180 days | 1.509 | (265) | 1.509 | 2.017 | 0 | 2.017 |
| Delayed 181 + days | 4.223 | (1.253) | 2.664 | 3.367 | (1.927) | 1.441 |
| Total | 35.567 | (1.559) | 34.008 | 42.618 | (1.927) | 40.691 |
The other short-term receivables of the Group and of the Company are analyzed as follows:
| Other short-term receivables | THE GROUP | THE COMPANY | ||
|---|---|---|---|---|
| 30/09/2009 | 31/12/2008 | 30/09/2009 | 31/12/2008 | |
| Income tax assets | 1.565 | 981 | 1.565 | 981 |
| Deferred expenses | 572 | 325 | 572 | 312 |
| Other short-term receivables | 6.938 | 4.826 | 6.938 | 4.806 |
| 9.074 | 6.133 | 9.074 | 6.099 |
All the above receivables are short-term and there is no need to discount them at the date of the balance sheet. In the other short term receivables is also included part of the assured receivable of 4.047 th. € from insurance companies due to the fire that broke out in October in one of the warehouses of the Company. The collection of the amount took place in January 2008.
In Other Receivables of 31.12.2008 a receivable from insurance companies is included amounting to 1.402 th. Euro. This receivable stems from the total destruction (inventory and fixed assets) of the store in Stournari.
Both the building and the inventory were insured 100%. The value of inventory was 1.020 Euro, the company reduced its inventory by 1.020, debiting Other Receivables 918 th. Euro and Other Expenses 102 th. euro, which represents the company's risk in the insurance contract.
The undepreciated value of fixed assets came up to 538 th euro, the company reduced its fixed assets by this amount, debiting Other Receivables by 484 th euro and Other Expenses by 54 th euro. In 2009 and until the date of publication of the figures a down payment of 450 th. Euro has been paid to the company from the insurance companies.
Furthermore, in the figure Other Receivables on 30.09.2009 a receivable from an insurance company of 273 th. euro, which stems from a fire which took place in two small warehouses in Aspropirgos Attica, one completely void and one with a small quantity of merchandise and equipment. Both warehouses were insured. The accounting value of the merchandise, which was completely destroyed, at the date of the fire was 285 th. euro. The company reduced its inventory by the same amount by debiting other receivables by 265 th. euro and other expenses by 28 th. euro, which represents the company's risk in the insurance contract.
The un-depreciated value of fixed assets came up to 19 th euro, the company reduced its fixed assets by this amount, debiting Other Receivables by 17 th euro and Other Expenses by 2 th euro, which represents the company's risk in the insurance contract.
Cash and cash equivalents represent cash in the cash register of the Group and the Company as well as time deposits available on first demand. Their analysis on September 30st 2009 and December 31st 2008 respectively was:
| Cash and cash equivalents | THE GROUP | THE COMPANY | |||
|---|---|---|---|---|---|
| 30/09/2009 | 31/12/2008 | 30/09/2009 | 31/12/2008 | ||
| Cash in hand | 983 | 2.009 | 934 | 1.923 | |
| Short-term bank deposits | 4.123 | 6.588 | 3.991 | 6.228 | |
| Short-term bank time deposits | 0 | 8 | 0 | 0 | |
| Total | 5.106 | 8.606 | 4.925 | 8.151 |
The company on September 30th 2009 did not have any short term bank deposits. The above mentioned are presented in the cash flow statement.
The share capital of the company is analyzed as follows:
| Number of shares | Par Value | Share capital | Above par | Total | |
|---|---|---|---|---|---|
| 1st of January 2009 | 22.080.000 | 0,32 | 7.065.600 | 11.961.185 | 19.026.785 |
| 30th of September | 22.080.000 | 0,32 | 7.065.600 | 11.961.185 | 19.026.785 |
| 2009 |
The company's share capital consists of twenty-two million eighty thousand ordinary shares with a par value of thirty-two cents (0,32 €) each. All issued shares are traded at the Athens Stock Exchange.
| Borrowings | THE GROUP 30.09.2009 31.12.2008 |
THE COMPANY | |||
|---|---|---|---|---|---|
| 31.12.2008 | 31.12.2008 |
| Long Term Loans | ||||
|---|---|---|---|---|
| Bank borrowings | 0 | 0 | 0 | 0 |
| Bond Loans | 23.141 | 11.783 | 23.141 | 11.783 |
| Total Long Term Loans | 23.141 | 11.783 | 23.141 | 11.783 |
| Short Term Loans | ||||
| Bank borrowings | 7.500 | 17.346 | 7.500 | 17.346 |
| Bond Loans | 643 | 643 | 643 | 643 |
| Total Short Term Loans | 8.143 | 17.989 | 8.143 | 17.989 |
| Total | 31.284 | 29.772 | 31.284 | 29.772 |
| The movements in borrowings are | ||
|---|---|---|
| as follows: | THE GROUP | THE COMPANY |
| Balance 01/01/2009 | 29.772 | 29.772 |
| Bank Loans | 0 | 0 |
| Bond Loans | 12.000 | 12.000 |
| Borrowings repayments | (10.489) | (10.489) |
| Balance 30/09/2009 | 31.284 | 31.284 |
| Balance 01/01/2008 | 12.935 | 12.935 |
| Bank Loans | 26.346 | 26.346 |
| Bond Loans | 0 | 0 |
| Borrowings repayments | (9.509) | (9.509) |
| Balance 30/09/2008 | 29.772 | 29.772 |
| Expiring dates of Long Term | ||||
|---|---|---|---|---|
| Loans | THE GROUP | THE COMPANY | ||
| 30.09.2009 | 31.12.2008 | 30.09.2009 | 31.12.2008 | |
| Between 1 and 2 years | 1.243 | 643 | 1.243 | 643 |
| Between 2 and 5 years | 12.669 | 7.928 | 12.669 | 7.928 |
| Over 5 years | 9.229 | 3.213 | 9.229 | 3.213 |
| 23.141 | 11.783 | 23.141 | 11.783 |
The long term bank loans that appear in the financial statements of the Group and of the Company refer to:
7-year common Bond Loan non convertible to stocks of 12.000 th euro with a two-year grant period. The amount of 10.800 th. euro was contracted with EFG EUROBANK Cyprus Ltd and 1.200 th euro with EFG EUROBANK ERGASIAS Ltd.
The weighted interest rate is to 4,5%, the remaining open line concerning the short-term loans comes up to 32,5 m. €.
The long term Bond loan of € 6.426 th. which the company has with NBG has the three following financial covenants of the company's financial statements, which are evaluated at the end of each fiscal year:
a) Total Borrowings (-) Cash& Cash equivalents over EBITDA to be throughout the Bond Loan less or equal to 4,50.
b) The sum of Short term and Long term Liabilities to the Total equity to be throughout the Bond Loan less or equal to 2,75.
c) EBITDA over Financial Expense Minus Financial Income to be throughout the Bond Loan greater or equal to 3,50.
For the long term bond loans of 6.000 th. with την Alpha Bank has the three following financial covenants of the consolidated financial statements which are evaluated at the end of each fiscal year:
a) Total Borrowings (-) Cash& Cash equivalents over EBITDA to be throughout the Bond Loan less or equal to 4,50.
b) The sum of Short term and Long term Liabilities to the Total equity to be throughout the Bond Loan less or equal to 2,75.
c) EBITDA over Financial Expense Minus Financial Income to be throughout the Bond Loan greater or equal to 3,50.
For the long term bond loans of 12.000 th. with την Eurobank has the three following financial covenants of the consolidated financial statements which are evaluated at the half year and end of the year financial statements:
a) Total Borrowings (-) Cash& Cash equivalents over EBITDA to be throughout the Bond Loan less or equal to 4,50.
b) The sum of Short term and Long term Liabilities to the Total equity to be throughout the Bond Loan less or equal to 2,75.
c) EBITDA over Financial Expense Minus Financial Income to be throughout the Bond Loan greater or equal to 3,50.
On December 31st 2008 as well as in each prior to the end of evaluation the group had complied with these covenants.
Based on the current tax law, for the period Q1 2009, the tax rate will be 25%. For the relevant periods the tax rate in Bulgaria is 10%. According to the above tax rates, the deferred income tax is analyzed as follows:
| THE GROUP | THE COMPANY | ||||
|---|---|---|---|---|---|
| 30.09.2009 | 31.12.2008 | 30.09.2009 | 31.12.2008 | ||
| Differed tax liabilities | 635 | 497 | 635 | 497 | |
| Differed tax assets | 1.991 | 2.187 | 1.915 | 2.113 | |
| 1.356 | 1.689 | 1.280 | 1.616 |
The differed tax liabilities and assets are netted when there is a legal right to net the current tax assets to the current tax liabilities and when they refer to the same tax authority. The deferred tax liabilities and assets are presented net in the Statement of Financial Position of September 30th 2009 "Differed Tax Assets", given the fact that the financial statements of the subsidiary Plaisio Computers JSC, even though they refer to the Bulgarian tax authority, create differed tax asset.
The company, had an independent actuarial study done on personnel compensation. The provision for pensions and similar commitments for the first 6month period of 2009, based on the aforementioned studies was:
| THE GROUP | THE COMPANY | |||
|---|---|---|---|---|
| Provision for personnel | ||||
| compensation | 2009 | 2008 | 2009 | 2008 |
| Opening Balance Additional provision for the |
440 | 370 | 440 | 370 |
| period | 95 | 71 | 95 | 71 |
| Minus: reversed provisions | 0 | 0 | 0 | 0 |
| Closing Balance | 535 | 440 | 535 | 440 |
The company has posted a provision for 2009, based on the actuarial study of 31.12.2008.
The balances of accounts of provisions for the Group and the Company on December 31st 2008 are analyzed respectively as follows:
| Provisions | THE GROUP | THE COMPANY | |||
|---|---|---|---|---|---|
| Note | 30/09/2009 | 31/12/2008 | 30/09/2009 | 31/12/2008 | |
| Long-term provisions | |||||
| Provision for un-audited tax periods | (a) | 1.056 | 844 | 1.056 | 844 |
| Provision for bringing the stores in their primary | |||||
| condition according to the lease contracts | (b) | 140 | 140 | 140 | 140 |
| Total long-term provisions | 1.195 | 984 | 1.195 | 984 | |
| Short-term provisions | |||||
| Provision for computer guarantees | (c) | 512 | 512 | 512 | 512 |
| Total short-term provisions | 1.708 | 1.496 | 1.708 | 1.496 |
(a). The Company had formed a provision of € 1.056 thousand, in order to cover the event of additional taxes in case of audit from the tax authorities for the unaudited periods. Concerning the other companies of the group, no such provision has been formed on the basis that any extra burden will be non-material. The unaudited tax periods are presented in note 27.
(b). The Company has formed a provision for restoring the stores in their primary condition according to the lease contracts.
(c). The Company has formed provision of total amount of € 512 thousand for computer guarantees given to its customers. The provision is revaluated at the end of each fiscal year.
Suppliers and related short-term liabilities on September 30th 2008 are analyzed as follows:
| Suppliers and related short-term liabilities | THE GROUP THE COMPANY |
|||
|---|---|---|---|---|
| 30/09/2009 | 31/12/2008 | 31/12/2009 | 31/12/2008 | |
| Trade payables | 53.872 | 60.058 | 53.809 | 59.891 |
| Advance payments | 2.100 | 1.802 | 2.100 | 1.802 |
| 63.324 | 73.365 | 63.202 | 73.142 | |
|---|---|---|---|---|
| Financial Derivative | 455 | 284 | 455 | 284 |
| Other short-term liabilities | 6.007 | 9.448 | 5.948 | 9.392 |
| Liabilities to insurance companies | 707 | 1.590 | 707 | 1.590 |
| Dividends payable | 183 | 183 | 183 | 183 |
All the aforementioned liabilities are short-term and there is no need to be discounted at the date of the balance Sheet. The financial derivative regards an Interest Rate Swap. The nominal value of the related contract was 6.000 euro and was valuated for 30.09.2009 from the bank. The amount of 455 th. Euro is a liability (Reserve of valuating derivative: 346 th. Euro, differed tax asset: 109 th. Euro). The aggravation for the period 01.01.09-30.09.09 comes up to 133 th. Euro, which is depicted in the Statement of Comprehensive Income and Statement of Change in Equity.
The income tax expense comes from the deduction of the profits after tax of the non deductible expenses that are not recognized from the tax authorities. These expenses are recalculated at each Balance Sheet date. The effective income tax rate is greater than the nominal, since the taxable profits are greater.
Based on the recent changes in the tax law, the income tax rates for the years 2010 to 2014 decrease gradually from 24% to 20%. The Group and the Company taking into consideration the new tax rates and according to IAS 12.46, have adjusted differed tax by 54 Th euro approximately and 21 th euro respectively, recognizing the difference as income and expense in the P&L.
| Income tax expense | THE GROUP | THE COMPANY | ||
|---|---|---|---|---|
| 30/09/2009 | 30/09/2008 | 30/09/2009 | 30/09/2008 | |
| Income tax expense | 366 | 1.916 | 366 | 1.916 |
| Deferred income tax | 371 | (460) | 373 | (460) |
| Provision for un-audited tax periods | 212 | 212 | 212 | 212 |
| 949 | 1.668 | 951 | 1.668 |
The intra-company transactions can be analyzed as follows:
| Intra-company purchases | |||||||
|---|---|---|---|---|---|---|---|
| Intra-company sales | PLAISIO COMPUTERS S.A. |
PLAISIO Estate S.A. |
ELNOUS S.A. |
PLAISIO COMPUTERS J.S.C. |
PLAISIO Estate J.S.C. |
Total | |
| PLAISIO COMPUTERS S.A. | - | 0 | 0 | 2.424 | 0 | 2.424 | |
| PLAISIO Estate S.A. | 969 | - | 0 | 0 | 0 | 969 | |
| ELNOUS S.A. | 0 | 0 | - | 0 | 0 | 0 | |
| PLAISIO COMPUTERS J.S.C. | 0 | 0 | 0 | - | 0 | 0 | |
| PLAISIO Estate JSC | 0 | 0 | 0 | 116 | - | 116 | |
| Total | 969 | 0 | 0 | 2.540 | 0 | 3.509 |
Intra-company transactions 30.09.2008
| Intra-company purchases | ||||||
|---|---|---|---|---|---|---|
| Intra-company sales | PLAISIO COMPUTERS S.A. |
PLAISIO Estate S.A. |
ELNOUS S.A. |
PLAISIO COMPUTERS J.S.C. |
PLAISIO Estate J.S.C. |
Total |
| PLAISIO COMPUTERS S.A. | - | 0 | 0 | 3.575 | 0 | 3.575 |
| PLAISIO Estate S.A. | 1.025 | - | 0 | 0 | 0 | 1.025 |
| ELNOUS S.A. | 7 | 0 | - | 0 | 0 | 7 |
| PLAISIO COMPUTERS J.S.C. | 77 | 0 | 0 | - | 0 | 77 |
| PLAISIO Estate JSC | 0 | 0 | 0 | 113 | - | 113 |
| Total | 1.109 | 0 | 0 | 3.688 | 0 | 4.797 |
Intra-company receivables – liabilities 30.09.2009
| Intra-company liabilities | ||||||
|---|---|---|---|---|---|---|
| Intra-company receivables | PLAISIO COMPUTERS S.A. |
PLAISIO Estate S.A. |
ELNOUS S.A. |
PLAISIO COMPUTERS J.S.C. |
PLAISIO Estate J.S.C. |
Total |
| PLAISIO COMPUTERS S.A. | - | 0 | 0 | 328 | 0 | 328 |
| PLAISIO Estate S.A. | 114 | - | 0 | 0 | 0 | 114 |
| ELNOUS S.A. | 0 | 0 | - | 0 | 0 | 0 |
| PLAISIO COMPUTERS J.S.C. | 0 | 0 | 0 | - | 0 | 0 |
| PLAISIO Estate JSC | 0 | 0 | 0 | 0 | - | 0 |
|---|---|---|---|---|---|---|
| Total | 114 | 0 | 0 | 328 | 0 | 442 |
| Intra-company liabilities | ||||||
|---|---|---|---|---|---|---|
| Intra-company receivables | PLAISIO COMPUTERS S.A. |
PLAISIO Estate S.A. |
ELNOUS S.A. |
PLAISIO COMPUTERS J.S.C. |
PLAISIO Estate J.S.C. |
Total |
| PLAISIO COMPUTERS S.A. | - | 7 | 0 | 3.067 | 0 | 3.074 |
| PLAISIO Estate S.A. | 145 | - | 0 | 0 | 0 | 145 |
| ELNOUS S.A. | 0 | 0 | - | 0 | 0 | 0 |
| PLAISIO COMPUTERS J.S.C. | 0 | 0 | 0 | - | 0 | 0 |
| PLAISIO Estate JSC | 0 | 0 | 0 | 0 | - | 0 |
| Total | 145 | 7 | 0 | 3.067 | 0 | 3.219 |
In the consolidated financial statements all the necessary eliminations have been made.
The transactions with the members of the Board of Directors and the Management from the beginning of the period are analyzed as follows:
| Transactions with members of the Board of Directors and Key Managers | 01/01 – 30/09/09 | |
|---|---|---|
| The Group | The company | |
| Transactions with members of the Board of Directors and Key Managers | 610 | 610 |
| Claims to members of the Board of Directors and Key Managers | 16 | 16 |
| Liabilities to members of the Board of Directors and Key Managers | 0 | 0 |
| Transactions with members of the Board of Directors and Key Managers | 01/01 – 30/09/08 | |
|---|---|---|
| The Group | The company | |
| Transactions with members of the Board of Directors and Key Managers | 538 | 538 |
| Claims to members of the Board of Directors and Key Managers | 27 | 27 |
| Liabilities to members of the Board of Directors and Key Managers | 0 | 0 |
There are no litigations or other forms of commitments for the fixed assets of the companies of the Group. The un-audited tax periods of the companies of the Group are presented as follows:
| Company | Un-audited tax periods |
|---|---|
| PLAISIO COMPUTERS S.A. | 2006-2007-2008 |
| PLAISIO Estate S.A. | 2007-2008 |
| ELNOUS S.A. | - |
| PLAISIO COMPUTERS J.S.C. | 2004 – 2005 – 2006 -2007-2008 |
| PLAISIO Estate JSC | 2004 – 2005 – 2006 – 2007-2008 |
The Group has contingent receivables from a consortium of insurance companies for the total destruction of the store in Stournari 24 as it is analyzed in note 21.
On September 30th 2009 a tax audit was taking place for the years 2006, 2007 & 2008. The tax audit until the date of publication of financial statements was not completed.
The Group has contingent assets, which are presented in Note 10.
Basic Earnings per share are calculated by dividing net profit that is distributed to the shareholders of the parent company, to the average number of shares during the period, without taking into consideration own shares which have no right to dividend.
Diluted earnings per share are calculated by adjusting the average number of shares to the effects of all the potential titles convertible to common shares. The company has no such category of titles, so the diluted earnings per share are equal to the basic earnings per share.
Profit per share is the calculated with the weighted average of the issued shares of the company on September 30th 2009, which were 22.080.000 shares (September 30th 2008 – 22.080.000 shares).
| THE GROUP | THE COMPANY | ||||
|---|---|---|---|---|---|
| 01.01.2009- | 01.01.2008- | 01.01.2009- | 01.01.2008- | ||
| 30.09.2009 | 30.09.2008 | 30.09.2009 | 30.09.2008 | ||
| Profit attributable to | |||||
| equity holders of the | |||||
| Company | 1.287 | 3.800 | 1.569 | 3.846 | |
| Weighted no of shares | 22.080 | 22.080 | 22.080 | 22.080 | |
| Basic earnings per share | |||||
| (€ per share) | 0,0583 | 0,1721 | 0,0711 | 0,1742 |
On January 27th 2009 the Board of Directors of PLAISIO COMPUTERS S.A. proposed the distribution of dividend of total value 2.649.600,00€ (0,12 € per share) from the profits of the fiscal year 2008, which is was approved by the Annual General Shareholders' Meeting on May 18th 2009 and was paid on September 2nd 2009. The dividend distributed for 2007 was 6.624.000 (0,30 per share).
The Group and the Company's employed personnel on September 30th 2009 were 1.245 and 1.189 employees respectively. On September 30th 2008 of the Group and the Company's employed personnel were 1.471 and 1.415 employees respectively.
There are no post balance sheet events, concerning the Group or the Company, which have a significant impact on the financial statements.
& Managing Director
The Chairman of the BoD The Vice President The Chief Financial Officer
George Gerardos Konstantinos Gerardos Filippos Karagounis Α.Δ.Τ. Ν 318959 Α.Δ.Τ. AE632801 Α.Δ.Τ. ΑΗ583372
There is no dispersion of capital and thus there is no need for such a report.
Note: This financial report has been translated to English from the original report has been prepared in the Greek language. In the event that differences exist between this translation and the original Greek language report, the Greek language report will prevail over this document.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.