Interim / Quarterly Report • Sep 23, 2015
Interim / Quarterly Report
Open in ViewerOpens in native device viewer
(1 January-30 June 2009)
(According to article 5 of the law Ν.3556/2007)
The present Half Year Financial Report is compiled according to article 5 of the law. 3556/2007 and the decision 7/448/11.10.2007 and 1/434/2007 of the Hellenic Capital Market Commission and includes:
It is asserted that the present H.Y. Financial Report of the period 1.1.2009-30.6.2009 is the one that was approved by the Board of Directors of "PLAISIO COMPUTERS SA", during its deliberation on July 29th 2009. The present H.Y. financial report of the period 1.1.2009-30.6.2009 is available in the internet on the web address www.plaisio.gr , where it will remain at the disposal of the investing public for at least 5 years from the date of its announcement.
The members of the Board of Directors of Plaisio Computers SA:
in our above-mentioned capacity, and specifically the second and the third are especially assigned from the Board of Directors of the Public Listed Company under the name "PLAISIO COMPUTERS SA" (hereafter referred to as the company), we state and we assert that to the best of our knowledge:
(a) The half-year financial statements of the company and the group of PLAISIO for the period 01.01.2009-30.06.2009, which were compiled according to the standing accounting standards (as they were from the regulation no 1606/2002 and are applied in the interim financial statements – IAS 34), depicting in a truthful way the assets and the liabilities, the equity and the results of the Group and the Company, as well as the companies' which are included in the consolidation as total, according to what is stated in paragraphs 3 to 5 of the article 5 of the law 3556/2007.
(b) The half year report of the Board of Directors of the company depicts in a truthful way the information that are required based on paragraph 6 of article 5 of the law 3556/2007.
The president of the Board & C.E.O. The members that were appointed by the Board of Directors.
George Gerardos Constantine Gerardos George Liaskas ID no. Ν318959 ID no. ΑΕ632801 ID no. ΑΕ346335
The present Half Year Report of the Board of Directors which follows, refers to the first half year of the current period 2008 (01.01.2009-30.06.2009) was compiled and is in line with the relevant stipulations of the law 3556/2007 (Government Gazette 91A/30.04.2007) and more specifically article 5 and the executive decisions of the Hellenic Capital Market Commission and the issued decisions and especially the Decision no 7/448/11.10.2007 and 1/434/2007 of the Board of Directors of Hellenic Capital Market Commission.
The present report contains in a brief, but substantive manner all the important units, which are necessary, based on the above-mentioned legislative frame and depicts in a truthful way all the relevant indispensable according to the law information, in order to deduce a substantive and well-founded appraisal of the activity, during the time period in question, of the company "PLAISIO COMPUTERS SA" as well as the Group. In the Group, apart from Plaisio, are also included the following companies:
The present report was compiled according to the terms and conditions of article 5 of law 3556/2007 and of article 4 of the Decision 7/448/11.10.2007 of the Board of Directors of the Hellenic Capital Market Commission, accompanies the half year financial statements of this period (01.01.2009-30.06.2009).
Given that the Company also compiles consolidated financial results, the present report is single, the main point of reference is the consolidated financial figures of the Company and the associate companies, and the parent company's figures are referred to when it is considered necessary in order to better understand its content.
This report is included uncut with the financial statements of the company and the other elements that are obliged by the law elements and statements of the half year financial report that refers to the first half year of 2009.
The units of the Report and their content are as follows:
Important events of the first-half-year 2009
The important events which took place during the first half year of the current period 2009, as well as their effect on the half-year financial statements are the following:
The company Plaisio Computers JSC, residing in Sofia Bulgaria, which is 100% parent company of Plaisio Computers SA, decided the increase of its capital by 4.234.371,95 leva (2.165.000,00 euro according to the current exchange rate) by cash deposit and issuing of new shares. The above mentioned increase, which will be covered 100% by the parent company PLAISIO COMPUTERS SA aims at the support of the activities of the parent company and the reinforcement of the company in whch it acts.
The aforementioned increase is expected to significantly enhance the financial position of the company and thus have a positive effect on its performance, as it will have the possibility of greater results in the local market and increase its sales.
The presentation of the company to institutional investors took place on February 11th 2009, the President and CEO of PLAISIO COMPUTERS, Mr. George Gerardos referred to the fact that in periods of financial crisis, whoever has strong company structure and has achieved prudent growth without movements that are made only in order to impress. The Group PLAISIO has achieved over the last decade a CAGR of 30% with movements that are moderate and controlled. This is the systematic strategy which will take the Group beyond this crisis as winner.
Furthermore, a reference was made to the financial results of 2008 and more specifically to the increase of turnover by 6,98% (412 m. euro vs 385 last year). Explaining the reasons that led to the decreased profitability, Mr. Costas Gerardos noted reasons that were endogenous as well as reasons that were exogenous and which led to the EAT being decreased by 56,8%. More specifically, the endogenous factors have to do with the increase of personnel and especially for the parallel run of Magoula (automated and manual), as well as to the increase of financial expenses due to the increased loans in order to finance investments. The Group, during 2008, made a series of investments to renovate and create new stores, as well as for the new distribution centre in Magoula. The exogenous factors which were mentioned were the adverse financial environment and the socio- economic circumstances in the cities during the last quarter of 2008, peaking with the arson of the greatest and most historical store of the company in Stournari.
Referring to the future course of the Group, Mr Costas Gerardos said that the aim of the company is to gain market share, to optimize the working capital and to make prudent new investments (new store in Magoula, re-operation of the store in Stournari) and to contain expenses. Finally, the management of the Group considers that the adequate cash-flow in combination with its flexible structure will allow it to confront the crisis not as a threat but yet as another opportunity.
This update to Institutional Investors is part of the policy of the Group informing the investing public.
The Board of Directors of the company, during its meeting on April 22nd 2009, elected, in replacement of the resigned non executive, independent member Mrs Sampson Spiliadi, as a non executive, independent member Mr Elias Klis, for the remaining of service of the resigned member.
Furthermore, during its deliberation of May 11th 2009 the Board of Directors was constituted in body as follows:
1) George Gerardos of Konstaninos: President of the Board of Directors and C.E.O., executive member
PLAISIO COMPUTERS SA on Monday May 18th 2009, realized its 20th Annual Shareholder's Meeting at the hotel Grande Bretagne. In the Annual Shareholders' Meeting 38 stockholders were present, representing the 82,98% of the Share capital of the company (18.322.733 shares out of a total of 22.080.000 shares). The Annual Shareholder Meeting approved unanimously each of the following issues:
Issue 1st: The stockholders approved the reports of the Board of Directors and the Chartered Auditor for the annual financial statements, for the Company and the Group, that refer to the 20th fiscal year (01/01/2008-31/12/2008), as well as the financial statements (Company and the Group) for the relevant year
Issue 2nd: The stock holders approved the distribution of profits for the 20th fiscal year as follows:
The amount 209.500,00 €for the creation of reserves
The amount 2.649.600,00 € for the dividend of the fiscal year 2008
Concerning the dividend of the year (net amount), 0,108 € per share was approved, the ex-dividend date is the 25th of May 2009 and the relevant amount was stockholders from the 2nd of June 2009 .
Issue 3d: The stockholders discharged the Members of the Board of Directors and of the Company's Auditors from all liability regarding their activities during the fiscal year ended 31.12.2008.
Issue 4th: The Election of one regular and one substitute Chartered Auditor from the Board of Chartered Auditors for the 21st fiscal year and determination of their remuneration. More specifically, as chartered auditors of the fiscal year 2009, were appointed the following members of the Auditing Company BDO PROTIPOS ELEGTIKI S.A.: α) as regular auditor, the chartered auditor Mr. Anagnos Limberis and β) as substitute auditor Mr. Ioannis Pantazis. Their renumeration was set at 19.730 €, plus VAT 19%.
Issue 5th: The labour contracts of the executive members of the Board of Directors of the company in compliance with the article 23a of the C.L. 2190/1920 and the determination of their fees and salaries for 2009, as well as the approval of the fees paid during 2008.
Issue 6th: The stockholders approved unanimously the transfer of the seat of the company to the Municipality of Magoula Attica and the alteration of the relevant article 2 of the Memorandum of the Company.
Issue 7th: The stockholders approved the election of a new member of the Board of Directors, according to article 11 of the Memorandum of the company and more specifically the attestation of the election of Elias Klis who replaced the resigned Eleni Sampson-Spiliadi.
Issue 8th: The stockholders approved alteration, completion, abolition and change of order of the clauses of the Memorandum of the company for purposes of functionality and adjustment to the law 2190/1920, as it stands after its modification from the law 3604/2007.
Issue 9th: The stockholders approved and validated of the decision of the Extraordinary General Shareholder Meeting of July 11th 2006 about issuing a common Bond Loan amounting up to fifty million (50.000.000,00) euro, of duration up to 15 years, with private placement and for granting authorization to the Board of Directors to stipulate the specific terms of issuing the common Bond Loan and taking all the necessary actions
Issue 10th: The stockholders Appointed an Audit Committee, according to article 37 of the law 3693/2008 comprising of the following non executive members of the BoD:Antiopi-Anna Anastasopoulou Mavrou, Nikolaos Tsiros and Elias Klis from which the two latter are independent non executive members.
The company PLAISIO COMPUTERS SA announces to the investing community that it has agreed with the ASE MEMBER "KYPROU SECURITIES" not to renew the existing agreement of market making for the shares of PLAISIO COMPUTERS SA.
The last day of Market Making is Wednesday, the 17th of JUNE 2009.
On Thursday June 28th 2009 the opening of the new logistics centre took place in Magoula Attica. The opening was attended by the CEO of the company George Gerardos, the Secretary of Economics Mr. John Papathanasiou and the Secretary of Labor Fani-Pali Petralia. The opening was also attended by the under Secretary of Foreign Affairs Mr. Miltiadis Varvitsiotis, the members of the Parliament Mr. X. Papoutsis, G. Papakonstantinou and P. Doukas as well as delegates of the local authorities
About 2.700 friends, business partners and associates of the company had the opportunity to tour the new premises, surfacing 22.500sq.m. and to see the assembly line, the new store, the office headquarters and the logistics centre.
The new state of the art logistics centre has reached an investment of 26m euro and is the corner stone for the continuous development of the company.
The aforementioned investment has inevitably affected the financial results of the company (increased depreciation, increased loans), but the benefits that will caome about will not only offset these repercussions, but they willa also be the stepping stoen for the future development of the Group. In any case, it is a fact that the amount of the investment in combination to the financial policy the Group has adopted to realize it, has affected the results of the company.
The Group takes activity in a highly competitive global environment. Its specialized knowledge along with the study and development of strong infrastructure, help the Group always be competitive and promote its penetration in new markets. An important lever of further development of the company are the taking advantage of opportunities that are created via e-commerce and the convergence of technology and broadband internet , the further expansion in the Balkans and the support of the multichannel model as well as the systematic upgrade of the after sales service that the company offers, which differentiates it in terms of quality. The most common financial risks, in which it is exposed, are market risks (exchange rate volatility, interest rate, and purchasing prices), credit risk, and liquidity risk. More specifically:
The long term loans of the Company and of the Group, on June 30th 2009, were 11.462 th. €, the short term bond loan was 643 th euro (643 on 31/12/2008), of which (11.462 th.) 5.462 th. € refer to a common Bond loan of fixed interest rate from NBG, the remaining 6.000 th. € refer to a common Bond loan from Alpha Bank with a floating interest rate that is covered from a derivative. The short term loans of the company amounted to 16.133 th. € on 30/06/2009 (17.335 thousand € 31/12/2008), was contracted under a floating interest rate. The following table presents the sensitivity of the results of the period as well as the net equity to a change of the interest rate of +1% or -1%. The relevant influence is presented as follows:
Α) Interest Rate increase by 1%:
The results of the period as well as the Net Equity of the Group and of the Company, in this case, would decrease by 161 th. € and 173 th. € on 30/06/2009 and 31/12/2008 respectively.
Α) Interest Rate decrease by 1%:
The results of the period as well as the Net Equity of the Group and of the Company, in this case, would increase by 161 th. € and 173 th. € on 30/06/2009 and 31/12/2008 respectively.
The management of the company estimates that the short term loans will not change significantly at the end of the year. Whichever repercussions from the interest rate risk, given the course of interest rates, are expected to be limited in the second half year of 2009, so this risk is under control from the management of the company.
The Group has no significant credit risk, mainly because of the large dispersion of its customers. Retail sales are paid in cash or credit cards. For wholesales the Group has the necessary policies in order to ensure that sales are made to customers with an appropriate credit history. Furthermore, the Group's receivables are insured. The Company has divided its customers to named (balances over 20.000,00€) and non-named (balances from 2.000,00 to 20.000,00€). IIn both categories the company participates in the credit risk by 20%. The management of the company considers the balances of the public sector as non-doubtful and thus they are not insured.
On June 30th 2009 the total balance of customers and other trade receivables was 36.403 th. € and 36.473 th. €, while the provision for doubtful receivables was 1.556 th. € and 1.522 th. € for the Group and for the Company respectively.
It is also noted that the amount of the formed provision for the current period has decreased to 4,3% from 4,5% .
The debit balance of the Company Plaisio Computers JSC to the parent company PLAISIO COMPUTERS SA on 30/06/2009, amounted to 0,4 m. €. The management of PLAISIO COMPUTERS S.A. considers the aforementioned amount has no risk of non collection for the company, given that PLAISIO COMPUTERS JSC is controlled 100% from the Parent Company. I
In light of the financial environment, the risk is present, but it is considered controlled.
The Group takes all the necessary measures (insurance, safekeeping) so as to minimize the risk and contingent damages due to physical disasters, thefts etc. Furthermore, since the Group takes activity in a sector of high technology, where the risk of technical devaluation is extremely increased, the Management reviews the net realizable value of the inventory and forms the appropriate provisions so that their value in the financial statements coincides with the real one. On 30/06/2009 the total amount of inventories was 47.387 th. € and 46.294 th. €, while the provision for devaluation was 4.350 th. € and 4.281 th. € for the Group and for the Company respectively.
Based on the historical data, the management thinks that the decrease of the value of inventories (without disturbing the feeding of its stores), is the best practice as the product mix has increased fluctuations in its evaluation and may lead to high provisions for devaluation.
Finally, the company considers the suppliers' risk very limited, since in any case non-important for the financial results of the group, since there is no significant dependence on any one of its suppliers, given that no single one provides the company with over 10% of the total purchases, except for the HP for which the percentage amounts to 11,4%. During HY2 of 2009, no significant changes are expected concerning this risk.
The foreign exchange risk is the risk of volatility of the value of financial assets, of assets and liabilities due to changes in the exchange rates. Τhe majority of the Group's transactions and
balances is in Euro. Therefore the management estimates that the Group is not exposed to foreign exchange risks. The management will observe the foreign currency risks that may arise and will evaluate the need for relevant measures. The activity of the Group in Bulgaria does not present such risk because the exchange rate is fixed.
The Group retains enough capital and pre-approved credit balances from banks in order to minimize the liquidity risk. The company retains enough cash in order to cover any short term liquidity needs. The financial liabilities of the Group and for the Company are analyzed as follows:
| THE GROUP30.06.2009 | Up to 12 months |
1 to 5 years | Over 5 years | Total |
|---|---|---|---|---|
| Suppliers * Other Short term liabilities | 60.141 | 0 | 0 | 60.141 |
| Short term loans | 16.776 | 0 | 0 | 16.776 |
| Total | 76.917 | 0 | 76.917 | |
| THE GROUP31.12.2008 | Up to 12 months |
1 to 5 years | Over 5 years | Total |
| Suppliers * Other Short term liabilities | 76.004 | 0 | 0 | 76.004 |
| Short term loans | 17.989 | 0 | 0 | 17.989 |
| THE COMPANY 30.06.2009 | Up to 12 months |
1 to 5 years | Over 5 years | Total |
|---|---|---|---|---|
| Suppliers * Other Short term liabilities | 59.866 | 0 | 0 | 59.866 |
| Short term loans | 16.776 | 0 | 0 | 16.776 |
| Total | 76.642 | 0 | 0 | 76.642 |
| THE COMPANY 31.12.2007 | Up to 12 months |
1 to 5 years | Over 5 years | Total |
| Suppliers * Other Short term liabilities | 75.638 | 0 | 0 | 75.638 |
| Total | 93.627 | 0 | 0 | 93.627 |
|---|---|---|---|---|
The group considers its liabilities to suppliers as short-term, in the same category it includes other short term liabilities and tax liabilities. This risk is estimated as under control for the HY2 unless the financial situation deteriorates significantly, thus affecting the liquidity of the Group.
The Group has a strong structure and is widely recogniszed by the consumers, so the demand for the products of the Group is facing increased demand despite the recession. Based on the above mentioned assumptions, this sirks is under control for the second Hy of 2009, unless the financial situation deteriorates significantly, thus affecting the liquidity of the Group.
In this section are included the most important transaction between the company and its related parties as they are defined by IAS 24.
The companies that are related to the Company are :
During the first HY of 2009 the receivables and the liabilities οf each company as well as the income or expense which resulted from the transactions with Plaisio during HY 2009 according to IFRS were the following (amounts in th. €):
| COMPANY | RECEIVAB LES |
LIABILITIES | INCOME | EXPENSE |
|---|---|---|---|---|
| PLAISIO ESTATE S.A. | 69 | 0 | 716 | 0 |
| ELNOUS S.A. | 0 | 0 | 0 | 0 |
| PLAISIO COMPUTERS JSC | 0 | 397 | 0 | 1.738 |
|---|---|---|---|---|
| PLAISIO ESTATE JSC | 0 | 0 | 0 | 0 |
| TOTAL | 69 | 397 | 716 | 1.738 |
More specifically:
PLAISIO ESTATE S.A. collected from PLAISIO S.A. 716 th. € which referred to rents and service delivery from renting buildings (644 & 72 th. € respectively).
PLAISIO invoiced PLAISIO COMPUTERS JSC for sales of merchandise to the latter with 1.738 th. €. It is, furthermore, clarified that for the above mentioned time, Plaisio Estate JSC had income of 76 th. € from Plaisio Computers JSC which come from rents.
It is, additionally, noted that the transactions and remuneration of the managers and members of the Board of the company came up to 357 th. € for the period 01/01/2009 – 30/06/2009, while the receivables of the Company from members of the Board on came up to 14 th. €
As it is obvious based on the above mentioned, the transactions with associates are at a very low level, while there is no significant fluctuation of the relevant amounts compared to last year, therefore the above mentioned transactions do not affect significantly the financial position and the results of the company.
The development of the group during the three previous years and the last semester are presented in the tables below:
| THE GROUP | |||||||
|---|---|---|---|---|---|---|---|
| 01.01.2006- | 01.01.2007- | 01.01.2008- | 01.01.2009– | 01.01.2008– | |||
| (in th. €) | 31.12.2006 | 31.12.2007 | 31.12.2008 | 30.06.2009 | 30.06.2008 | ||
| Sales | 311.075 | 385.023 | 411.901 | 175.652 | 202.957 | ||
| Gross Profit | 58.541 | 71.581 | 74.935 | 33.165 | 38.669 | ||
| E.B.T. | 10.051 | 13.684 | 5.987 | 1.478 | 5.328 | ||
| E.A.T. | 6.334 | 9.855 | 4.257 | 835 | 3.763 |
| E.A.T. | 22% | 56% | -57% | -78% |
|---|---|---|---|---|
| (in th. €) | 2006 vs 2005 | 2007 vs 2006 | 2008 vs 2007 | 01/01 – 30/06/2009 vs 01/01 – 30/06/2008 |
| Sales | 21% | 24% | 7% | -13% |
| Gross Profit | 22% | 22% | 5% | -14% |
| E.B.T. | 19% | 36% | -56% | -72% |
| THE GROUP | ||||
|---|---|---|---|---|
| 30/6/2008 | 31/12/2007 | 30/6/2007 | Comments | |
| Current Assets / Total Assets | These indices display the proportion | |||
| 66,39% | 70,70% | 74,60% | of capital which has been used for | |
| Fixed Assets / Total Assets | 33,61% | 29,30% | 25,40% | current and fixed assets. |
| Net Equity / Total Liabilities | This index shows the financial | |||
| 52,44% | 45,80% | 54,20% | autarky of the company. | |
| Total Liabilities / Total Liabilities | 65,60% | 68,60% | 64,90% | This index shows the dependency of |
| Net Equity / Total Liabilities | 34,40% | 31,40% | 35,10% | the company on loans. |
| This index shows the the degree of | ||||
| Net Equity / Fixed Assets | financing of the assets of the | |||
| 102,36% | 107,10% | 138,20% | company from. Net Equity | |
| Current Assets / Short-term | This index shows the capability of the | |||
| company to cover short term | ||||
| Liabilities | 118,32% | 117,50% | 135,40% | liabilities with Assets. |
| This index shows in % the part of | ||||
| current assets which is financed by | ||||
| Working Capital / Current Assets | own and long term capital (over the | |||
| provisions for unexpected risks). | ||||
| 15,48% | 14,90% | 26,20% | ||
| This index shows the total | ||||
| EBT/ Total Sales | performance of the company in | |||
| 0,84% | 1,50% | 2,63% | comparison to total sales. | |
| EBT / Net Equity | This index shows the yield of the | |||
| 3,11% | 12,10% | 10,90% | company's equity. | |
| This index shows the GP in % over | ||||
| Gross Profits / Total Sales | 18,88% | 18,20% | 19,10% | the sales. |
The Sales of Group on the 6M period of 2009 came up to 175.652 th. euro vs 202.957 th. euro in the relevant period in 2008, having decreased by 13,45%. More specifically, computers and digital technology sales came up to 103.153 th. euro having decreased by 19,8%, sales of telephony products amounted to 18.508 th. euro having increased by 11,2% compared to 2008, while sales of office products were 53.113 th. euro, having decreased by 6,8% from the relevant previous year period. Finally, sales of services amounted to 878 th. euro, having increased by 22,4%. Other revenue was 49 th. euro vs 205 th. euro last year. In light of the financial environment which affects the results of the Group from the last quarter of 2008, the sales of the Group in Q2 2009 were decreased compared to last year (-12,26%), but the tendency is improved to the first quarter of 2009(-14,52%). N any case the non operation of the Stournari store still affects the financial results of the Group.
The expenses of the Group in the 6M period came up to 30.980 th. euro , vs 31.983 th. euro last year, having decreased by 3,14% and are analyzed as follows:
Administration Expenses 3.941 th. euro
Distribution Expenses 27.500 th. euro and
Other Expenses / (revenue): (461) th. euro
The reduction of expenses is mainly due:
Decrease in personnel by 14,8% (30/06/2009: 1.249 άτομα, vs 1.466 στις 30/06/2008).
Reasoning and evaluation of expenses
The uneven decrease of expenses to the decrease of sales is partly due to the increased depreciation of HY 2006, due to the new logistics centre in Magoula Attica.
The Financial revenue of the year came up to 388 th. euro, the Financial expenses were 1.197 th. euro, profit from associates came up to 53 th. euro.
The decreased financial expenses -36,33%, is mainly due to the decrease of interest rates as well as the decrease of loans.
As a result profit before taxes of the Group for the 6M period of 200 come up to 1.478 th. euro, decreased by 72,3% since last year.
At the same time, the management of the Group at the first half-year of 2009, followed an aggressive pricing policy, which reflect on the gross profit margin (18,9% vs 19,1% relevant period of 2009).
On July 7th 2009, a fire broke out on two small peripheral warehouses in Aspropirgos Attica, one of which was completely void and the other one with a small amount of merchandise and equipment. Both warehouses were fully insured and the damage in no way affects the operation of the company.
The second semester the management of the Group intends to further ameliorate its sales, not only through aggressive pricing, but also through improving the service and support to the consumer. In this way, it will continue to enhance its leading position and competitiveness. The effort to decrease expenses will continue, as will the effort to improve working capital and to restructure borrowing using Long Term Loans.
Magoula, 29 July 2009 With honour
The Board of Directors
THE OPINION HAS BEEN TRANSLATED FROM THE GREEK ORIGINAL VERSION
To the Shareholders of
« PLAISIO COMPUTERS S.A. »
We have reviewed the accompanying condensed statement of financial position of "PLAISIO COMPUTERS S.A" (the "Company") as at 30 June 2009, the accompanying condensed statement of financial position of the Company and its subsidiaries (the "Group"), and the related statements of comprehensive income, statements of changes in equity, and cash flow statements of the Company and the Group for the six month period then ended, as well as the explanatory notes that compose the interim condensed financial information, which is an integral part of the interim financial report under article 5 of L. 3556/2007. Management is responsible for the preparation of this interim condensed financial information in accordance with International Financial Reporting Standards as adopted by the European Union and apply to interim financial reporting ("IAS 34"). Our responsibility is to express a conclusion on this interim condensed financial information based on our review.
We conducted our review in accordance with the International Standard on Review Engagements 2410, "Review of Interim Financial Information Performed by the Independent Auditor of the Entity", to which the Greek Auditing Standards refer. 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 Greek Auditing Standards 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 condensed financial information is not prepared, in all material respects, in accordance with IAS 34.
Further to the above interim financial information we have reviewed and all the other data of the interim financial report under article 5 of L. 3556/2007 and the authorized by this Law, Decision of the Capital Market Commission. From the above review we ascertained that this interim financial report includes the
data and information that are prescribed by the Law and the Decision and is consistent with the accompanying interim condensed financial information.
Αthens, 29 July 2009
Anagnos Th. Lymperis Certified Public Accountant R.N.I. CPA. 11241
Statement of Comprehensive Income for the period January 1st to June 30th 2009
Statement of Comprehensive Income for the period April 1st to June 30th 2009
Statement of Financial position on 30th June 2009
Statement of changes in equity on 30th June 2009
Statement of Cash Flow for the period January 1st to June 30th 2009
Notes to the Financial Statements
| THE GROUP | THE COMPANY | |||||
|---|---|---|---|---|---|---|
| Note | 01/01 - | 01/01 – | 01/01- | 01/01- | ||
| 30/06/2009 | 30/06/2008 | 30/06/2009 | 30/06/2008 | |||
| Turnover | 175.652 | 202.957 | 173.850 | 201.398 | ||
| Cost of Sales | (142.487) | (164.288) | (141.265) | (163.367) | ||
| Gross Profit | 33.165 | 38.669 | 32.585 | 38.030 | ||
| Other operating income | 49 | 205 | 49 | 205 | ||
| Distribution/Selling | ||||||
| expenses | (27.500) | (27.777) | (26.935) | (27.280) | ||
| General Administrative | ||||||
| expenses | (3.941) | (3.910) | (3.746) | (3.696) | ||
| Other expenses | 461 | (296) | 461 | (328) | ||
| ΕΒΙΤ | 2.234 | 6.890 | 2.415 | 6.931 | ||
| Financial Income | 388 | 268 | 452 | 264 | ||
| Financial expenses | (1.198) | (1.881) | (1.191) | (1.864) | ||
| Profit / (loss) from | ||||||
| associates | 53 | 51 | - | - | ||
| Earnings before taxes | 1.478 | 5.328 | 1.675 | 5.332 | ||
| Income taxes | 1825 | (643) | (1.565) | (645) | (1.564) | |
| Earnings after taxes | 835 | 3.763 | 1.031 | 3.767 | ||
| Distributed to: | ||||||
| Equity Holders of the | ||||||
| parent | 835 | 3.763 | 1.031 | 3.767 | ||
| Minority interest | 0 | 0 | - | - | ||
| Other Comprehensive |
(97) | 0 | (97) | 0 | ||
| Income after taxes | ||||||
| Total Comprehensive |
||||||
| Income after taxes | 738 | 3.763 | 934 | 3.767 | ||
| Equity Holders of the | 738 | 3.763 | 934 | 3.767 | ||
| parent | ||||||
| Minority interest | 0 | 0 | - | - |
| Basic earnings |
per | ||||
|---|---|---|---|---|---|
| share | 0,0378 | 0,1704 | 0,0467 | 0,1706 | |
| Diluted earnings |
per | ||||
| share | 0,0378 | 0,1704 | 0,0467 | 0,1706 | |
| EBITDA | 4.866 | 8.367 | 5.018 | 8.367 |
The notes on the accounts are an indispensable part of the attached financial statements.
| THE GROUP | THE COMPANY | ||||
|---|---|---|---|---|---|
| Note | 01/04 - | 01/04 – | 01/01- | 01/01- | |
| 30/06/2009 | 30/06/2008 | 30/06/2009 | 30/06/2008 | ||
| Turnover | 84.053 | 95.798 | 83.288 | 94.627 | |
| Cost of Sales | (68.645) | (77.362) | (68.160) | (76.491) | |
| Gross Profit | 15.408 | 18.436 | 15.129 | 18.136 | |
| Other operating income | 24 | 30 | 92 | 30 | 92 |
| Distribution/Selling | |||||
| expenses | (13.113) | (13.576) | (12.844) | (13.310) | |
| General Administrative | |||||
| expenses | (1.946) | (2.140) | (1.852) | (2.009) | |
| Other expenses | 339 | (90) | 339 | (90) | |
| ΕΒΙΤ | 718 | 2.722 | 802 | 2.819 | |
| Financial Income | 237 | 104 | 303 | 102 | |
| Financial expenses | (522) | (983) | (519) | (975) | |
| Profit / (loss) from | |||||
| associates | 23 | 22 | - | - | |
| Earnings before taxes | 456 | 1.866 | 586 | 1.946 | |
| Income taxes | 25 | (215) | (595) | (216) | (595) |
| Earnings after taxes | 242 | 1.271 | 370 | 1.351 | |
| Distributed to: | |||||
| Equity Holders of the | |||||
| parent | 242 | 1.271 | 370 | 1.351 | |
| Minority interest | 0 | 0 | - | - | |
| Other Comprehensive |
15 | 0 | 15 | 0 | |
| Income after taxes | |||||
| Total Comprehensive |
257 | 1.271 | 385 | 1.351 | |
| Income after taxes | |||||
| Equity Holders of the | 257 | 1.271 | 385 | 1.351 | |
| parent | |||||
| Minority interest | 0 | 0 | - |
| Basic | earnings | per | ||||
|---|---|---|---|---|---|---|
| share | 0,0110 | 0,0576 | 0,0168 | 0,0612 | ||
| Diluted | earnings | per | ||||
| share | 0,0110 | 0,0576 | 0,0168 | 0,0612 | ||
| EBITDA | 2.070 | 3.494 | 2.140 | 3.570 |
The notes on the accounts are an indispensable part of the attached financial statements.
| THE GROUP | THE COMPANY | ||||
|---|---|---|---|---|---|
| 30/06/2009 | 31/12/2008 | 30/06/2009 | 31/12/2008 | ||
| Assets | |||||
| Note | |||||
| Non current assets | |||||
| Tangible fixed assets | 4 | 40.482 | 40.851 | 40.415 | 40.760 |
| Intangible fixed assets | 4 | 1.729 | 726 | 1.722 | 721 |
| Investments in subsidiaries | 5 | 0 | 0 | 3.222 | 1.057 |
| Investments in associates | 5 | 1.635 | 1.648 | 1.299 | 1.298 |
| Other investments | 6 | 442 | 442 | 442 | 442 |
| Deferred tax assets | 14 | 1.350 | 1.689 | 1.274 | 1.615 |
| Other non current assets | 7 | 736 | 735 | 736 | 735 |
| 46.374 | 46.091 | 49.111 | 46.629 | ||
| Current assets | |||||
| Inventories | 8 | 43.037 | 55.570 | 42.013 | 54.100 |
| Trade receivables | 9 | 34.847 | 40.691 | 34.951 | 43.442 |
| Other receivables | 10 | 9.444 | 6.133 | 9.399 | 6.099 |
| Cash and cash equivalents | 11 | 4.283 | 8.606 | 4.128 | 8.151 |
| 91.611 | 110.999 | 90.491 | 111.792 | ||
| 137.985 | 157.090 | 139.602 | 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 | 23.684 | 23.572 | 23.684 | 23.572 | |
| Retained Earnings | 4.756 | 4.130 | 6.648 | 5.826 | |
| Dividends | - | 2.650 | - | 2.650 | |
| 47.467 | 49.378 | 49.359 | 51.074 | ||
| Long term banking liabilities | 13 | 11.462 | 11.783 | 11.462 | 11.783 |
| Provision for pensions and similar | 15 | ||||
| commitments | 503 | 440 | 503 | 440 | |
| Long term provisions | 16 | 1.125 | 984 | 1.125 | 984 |
| 13.090 | 13.207 | 13.090 | 13.207 | ||
| Suppliers and related liabilities | 17 | 48.120 | 60.058 | 47.983 | 59.891 |
| Tax liabilities | 18 | 2.261 | 2.639 | 2.178 | 2.496 |
|---|---|---|---|---|---|
| Short term banking liabilities | 13 | 16.776 | 17.989 | 16.776 | 17.989 |
| Short term provisions | 16 | 512 | 512 | 512 | 512 |
| Other short term liabilities | 17 | 9.760 | 13.307 | 9.705 | 13.251 |
| 77.429 | 94.505 | 77.154 | 94.139 | ||
| 90.519 | 107.712 | 90.244 | 107.346 | ||
| Total Shareholders' Equity |
and | 137.985 | 157.090 | 139.602 | 158.421 |
| Liabilities |
| 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 | 3.763 | 3.763 |
| Dividends paid | 0 | 0 | (6.624) | (6.624) |
| Net equity balance at the end of the | ||||
| period (30st of June 2008) | 7.066 | 11.961 | 30.070 | 49.097 |
| 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 | 738 | 738 |
| Dividends paid | 0 | 0 | (2.650) | (2.650) |
| Net equity balance at the end of the | ||||
| period (30st of June 2009) | 7.066 | 11.961 | 28.439 | 47.467 |
| Additional paid in | Reserves and 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 | 3.767 | 3.767 |
| Dividends paid | 0 | 0 | (6.624) | (6.624) |
| Net equity balance at the end of the | ||||
| period (30st of June 2008) | 7.066 | 11.961 | 31.837 | 50.864 |
| 7.066 | 11.961 | 32.047 | 51.074 |
| Net equity balance at the beginning of the period (1st of January 2009) |
||||
|---|---|---|---|---|
| Total Comprehensive Income | 0 | 0 | 934 | 934 |
| Dividends paid | 0 | 0 | (2.650) | (2.650) |
| Net equity balance at the end of the | ||||
| period (30st of June 2009) | 7.066 | 11.961 | 30.332 | 49.359 |
The notes on the accounts are an indispensable part of the attached financial statements.
| Payments of financial leasing liabilities (capital installments) | 0 THE GROUP |
0 | 0 THE COMPANY |
0 |
|---|---|---|---|---|
| Dividends paid | (2.650) 01/01- |
(6.624) 01/01- |
(2.650) 01/01- |
(6.624) 01/01- |
| Total inflows / (outflows) from financing activities (c) | (4.184) 30/06/09 |
14.966 30/06/08 |
(4.184) 30/06/09 |
14.966 30/06/08 |
| Net increase / (decrease) in cash and cash equivalents Operating Activities |
||||
| for the period (a) + (b) + (c) Profits before taxes |
(4.323) 1.478 |
(1.748) 5.328 |
(4.023) 1.675 |
(1.837) 5.332 |
| Cash and cash equivalents at the beginning of the period Plus / less adjustments for: |
8.606 | 8.495 | 8.151 | 8.287 |
| Cash and cash equivalents at the end of the period Depreciation / amortization |
4.283 2.632 |
6.747 1.476 |
4.128 2.604 |
6.450 1.436 |
| Devaluation of Investments | 0 | 0 | 0 | 0 |
| Provisions | 63 | 21 | 63 | 53 |
| Exchange differences | (7) | 36 | (7) | 36 |
| Results (income, expenses, profit and loss) from investing | ||||
| activities | 14 | (51) | 0 | 0 |
| Interest expenses and related costs | 810 | 1.613 | 740 | 1.600 |
| Plus/less adjustments for changes in working capital or related to | ||||
| operating activities | ||||
| Decrease / (increase) in inventories | 12.533 | 12.055 | 12.087 | 12.098 |
| Decrease / (increase) in receivables | 2.600 | (305) | 5.259 | (395) |
| (Decrease) / increase in liabilities (except for banks) | (15.376) | (26.955) | (15.345) | (27.117) |
| Less: | ||||
| Interest charges and related expenses paid | (1.326) | (1.854) | (1.319) | (1.837) |
| Income taxes paid | (681) | (2.049) | (621) | (1.986) |
| Total inflows / (outflows) from operating activities (a) | 2.739 | (10.685) | 5.135 | (10.780) |
| Investing Activities | ||||
| Acquisition of subsidiaries, affiliated companies, joint ventures | ||||
| and other investments | 0 | 0 | (2.165) | 0 |
| Purchase of tangible and intangible fixed assets | (3.336) | (6.304) | (3.330) | (6.294) |
| Earnings from sales of tangible, intangible fixed assets and other | ||||
| investments | 70 | 7 | 70 | 7 |
| Received interest | 388 | 268 | 385 | 264 |
| Received dividends | 67 | 0 | ||
| Total inflows / (outflows) from investing activities (b) | (2.878) | (6.029) | (4.974) | (6.023) |
| Financing Activities | ||||
| Proceeds from share capital increase | 0 | 0 | 0 | 0 |
| Proceeds from issued loans | 0 | 22.099 | 0 | 22.099 |
| Payments of loans | (1.535) | (509) | (1.535) | (509) |
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 June 30th 2009 on the 29th of July 2009.
The interim financial statements of the company and the group dated June 30th 2009 refer to the six months until June 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 June 30th 2009 were as follows:
| Segment reporting | ||||||
|---|---|---|---|---|---|---|
| 01.01-30.06.2009 | Office | Computer and | Telecom | Non | Total |
| equipment | digital equipment | equipment | specified | ||
|---|---|---|---|---|---|
| Total Gross Sales per |
53.746 | 104.245 | 18.521 | 878 | 177.390 |
| segment | |||||
| Inter company Sales | (632) | (1.091) | (14) | 0 | (1.737) |
| Revenue From External |
175.652 | ||||
| Customers. | 53.114 | 103.154 | 18.507 | 878 | |
| EBITDA | 2.112 | 2.180 | 457 | 117 | 4.866 |
| Operating profit / (loss) EBIT | 970 | 1.001 | 210 | 54 | 2.234 |
| Finance cost | (757) | ||||
| Income tax expense | (643) | ||||
| Profits / (losses) after taxes | 835 |
The segment results for the period ended June 30th 2008 were as follows:
| 01.01-30.06.2008 | Segment reporting | |||||
|---|---|---|---|---|---|---|
| Office | Computer and | Telecom | Non | |||
| equipment | digital equipment | equipment | specified | Total | ||
| Total Gross Sales per |
57.619 | 130.330 | 16.680 | 717 | 205.346 | |
| segment | ||||||
| Inter company Sales | (604) | (1.742) | (42) | 0 | (2.388) | |
| Revenue From External |
57.015 | 128.588 | 16.638 | 717 | 202.957 | |
| Customers. | ||||||
| EBITDA | 3.112 | 4.335 | 777 | 143 | 8.367 | |
| Operating profit / (loss) EBIT | 2.562 | 3.570 | 640 | 118 | 6.890 | |
| Finance cost | (1.562) | |||||
| Income tax expense | (1.565) | |||||
| Profits / (losses) after taxes | 3.763 |
For the period in question (01.01.09-30.06.09) 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 | ||
|---|---|---|---|---|
| 01/01/2009 - 30/06/2009 | equipment | equipment | equipment | Total |
| Assets of the segment | 23.550 | 46.127 | 8.206 | 77.884 |
| Non distributed Assets | - | - | - | 60.101 |
| Consolidated Assets | 23.550 | 46.127 | 8.206 | 137.985 |
| Office | Computer and digital | Telecom | ||
|---|---|---|---|---|
| 01/01/2009 - 30/06/2009 | equipment | equipment | equipment | Total |
| Segment Liabilities | 12.434 | 24.354 | 4.333 | 41.120 |
| Non distributed Liabilities | - | - | - | 96.865 |
| Consolidated Liabilities | 12.434 | 24.354 | 4.333 | 137.985 |
| Office | Computer and digital | Telecom | ||
|---|---|---|---|---|
| 01/01/2008 - 30/06/2008 | equipment | equipment | equipment | Total |
| Assets of the segment | 27.041 | 61.329 | 7.891 | 96.261 |
| Non distributed Assets | - | - | - | 60.829 |
| Consolidated Assets | 27.041 | 61.329 | 7.891 | 157.090 |
| Office | Computer and digital | Telecom | ||
|---|---|---|---|---|
| 01/01/2008 - 30/06/2008 | equipment | equipment | equipment | Total |
| Segment Liabilities | 16.871 | 38.263 | 4.923 | 60.058 |
| Non distributed Liabilities | - | - | - | 97.032 |
| Consolidated Liabilities | 16.871 | 38.263 | 4.923 | 157.090 |
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 | |
|---|---|---|
| 01.01-30.06.09 | 30.06.2009 | |
| Greece | 173.850 | 139.602 |
| Bulgaria | 3.540 | 1.656 |
| Consolidated Sales / | ||
| Assets after the necessary | ||
| omissions | 175.652 | 141.258 |
| Sales | Total Assets | |
|---|---|---|
| 01.01-31.03.08 | 31.12.2008 | |
| Greece | 201.398 | 158.421 |
| Bulgaria | 3.951 | 2.402 |
| Consolidated Sales / | ||
| Assets after the necessary | ||
| omissions | 202.957 | 157.090 |
Sales refer to the country where the customers are. Assets refer to their geographical location.
(Figures in thousand €)
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 | 61.67 |
| Additions | 2.242 | 732 | 116 | 246 | 3.33 |
| Reductions | (70) | (4) | 0 | 0 | (74 |
| Transfers | (984) | 116 | (154) | 1.022 | |
| Book value on June 30th 2009 | 39.712 | 19.350 | 70 | 5.806 | 64.93 |
| Depreciation | |||||
| Book Value on January 1st 2009 | (6.422) | (9.865) | 0 | (3.813) | (20.100 |
| Additions | (1.152) | (1.218) | 0 | (262) | (2.632 |
| Reductions | 0 | 4 | 0 | 0 | |
| Transfers | 3 | 0 | 0 | (3) | |
| Book value on June 30th 2009 | (7.571) | (11.079) | 0 | (4.078) | (22.728 |
| Remaining value on June 30th 2009 | 32.141 | 8.271 | 70 | 1.729 | 42.21 |
| Remaining value on December 31st 2008 | 32.102 | 8.641 | 108 | 726 | 41.57 |
| THE GROUP | |||||
|---|---|---|---|---|---|
| PLASIO COMPUTERS S.A. Half Year Financial Report 01.01.09-30.06.09 | 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 | 875 | 3.424 | 4.096 | 63 | 8.457 |
| Reductions | 0 | (19) | (1.886) | 0 | (1.906) |
| Transfers | 0 | 0 | 0 | 0 | 0 |
| Book value on June 30th 2008 | 19.639 | 14.299 | 12.278 | 4.106 | 50.323 |
| Depreciations | |||||
| Book Value on January 1st 2008 | (5.672) | (8.167) | 0 | (3.632) | (17.471) |
| Additions | (667) | (725) | 0 | (84) | (1.476) |
| Reductions | 0 | 12 | 0 | 0 | 12 |
| Transfers | 0 | 0 | 0 | 0 | 0 |
| Book value on June 30th 2008 | (6.339) | (8.880) | 0 | (3.716) | (18.935) |
| Remaining value on June 30th 2008 | 13.300 | 5.420 | 12.278 | 390 | 31.388 |
| 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 construction |
Intangible Assets |
Total | ||
| Acquisition Cost | ||||||
| Book Value on January 1st 2009 | 38.524 | 18.189 | 108 | 4.499 | 61.320 | |
| Additions | 2.242 | 728 | 116 | 244 | 3.330 | |
| Reductions | (70) | 0 | 0 | 0 | (70) | |
| Transfers | (984) | 116 | (154) | 1.022 | 0 | |
| Book value on June 30th 2009 | 39.712 | 19.033 | 70 | 5.765 | 64.581 |
| Book Value on January 1st 2009 | (6.422) | (9.638) | 0 | (3.779) | (19.839) |
|---|---|---|---|---|---|
| Additions | (1.152) | (1.190) | 0 | (261) | (2.604) |
| Reductions | 0 | 0 | 0 | 0 | 0 |
| Transfers | 3 | 0 | 0 | -3 | 0 |
|---|---|---|---|---|---|
| Book value on June 30th 2009 | (7.571) | (10.829) | 0 | (4.043) | (22.443) |
| Remaining value on June 30th 2009 | 32.141 | 8.204 | 70 | 1.722 | 42.138 |
| Remaining value on December 31st 2008 | 32.102 | 8.550 | 108 | 721 | 41.481 |
| Η 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 | 875 | 3.423 | 4.096 | 63 | 8.456 | |
| Reductions | 0 | (19) | (1.886) | 0 | (1.906) | |
| Transfers | 0 | 0 | 0 | 0 | 0 | |
| Book value on June 30th 2008 | 19.639 | 13.973 | 12.278 | 4.065 | 49.955 | |
| Depreciations | ||||||
| Book Value on January 1st 2008 | (5.672) | (8.001) | 0 | (3.600) | (17.272) | |
| Additions | (667) | (691) | 0 | (78) | (1.436) | |
| Reductions | 0 | 12 | 0 | 0 | 12 | |
| Transfers | 0 | 0 | 0 | 0 | 0 | |
| Book value on June 30th 2008 | (6.339) | (8.680) | 0 | (3.678) | (18.696) | |
| Remaining value on June 30th 2008 | 13.300 | 5.293 | 12.278 | 387 | 31.259 | |
| 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 HY1 2009 amount to 3.336 thousand € and 3.330 thousand € respectively, while the down payments to acquire fixed assets for the Group and the Company on June 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 June 30th 2009 and December 31st 2008 was:
| Company | Seat | % Percentage | Connection | Consolidation |
|---|---|---|---|---|
| Country | Method | |||
| PLAISIO COMPUTERS SA |
Greece | Parent | Parent | - |
| PLAISIO COMPUTERS JSC |
Bulgary | 100% | Direct | Total Consolidation |
| 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 |
30.06.2009 | 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 June 30th 2009 and December 31st 2008 is analyzed as follows:
| Participation in affiliated companies | THE GROUP | THE COMPANY | ||
|---|---|---|---|---|
| 30/06/2009 | 31/12/2008 | 30/06/2009 | 31/12/2008 | |
| PLAISIO Estate S.A. | 1.382 | 1.397 | 1.087 | 1.087 |
| ELNOUS S.A. | 10 | 14 | 282 | 282 |
| PLAISIO Estate J.S.C. | 243 | 238 | 212 | 212 |
| 1.635 | 1.648 | 1.581 | 1.581 |
| Minus: Provision for devaluation (ELNOUS) |
0 | 0 | (282) | (282) |
|---|---|---|---|---|
| 1.635 | 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 June 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 June 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 June 30th 2009 are analyzed as follows:
| Other long-term investments | THE GROUP | THE COMPANY | ||
|---|---|---|---|---|
| 30/06/2009 | 31/12/2008 | 30/06/2009 | 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 June 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 June 30th 2009 are analyzed as follows:
| Other non-current assets | THE GROUP | THE COMPANY | ||
|---|---|---|---|---|
| 30/06/2009 | 31/12/2008 | 30/06/2009 | 31/12/2008 | |
| Long-term guarantees | 736 | 735 | 736 | 735 |
| Other non-current receivables | 0 | 0 | 0 | 0 |
| 736 | 735 | 736 | 735 |
8. Inventories
(Figures in thousand €)
| Inventories | THE GROUP | THE COMPANY | ||
|---|---|---|---|---|
| 30/06/2009 | 31/12/2008 | 30/06/2009 | 31/12/2008 | |
| Inventories of merchandise | 44.406 | 53.904 | 43.313 | 52.372 |
| Inventories of finished products | 16 | 30 | 16 | 30 |
| Inventories of raw materials | 16 | 114 | 16 | 114 |
| Inventories of consumables | 829 | 1.797 | 829 | 1.797 |
| Down payments to vendors | 2.120 | 4.657 | 2.120 | 4.657 |
| 47.387 | 60.502 | 46.294 | 58.970 | |
| Minus: Provision for devaluation | (4.350) | (4.932) | (4.281) | (4.870) |
| Net realizable value of inventories | 43.037 | 55.570 | 42.013 | 54.100 |
The Group and Company's inventories on June 30th 2009 are analyzed as follows:
The provision for devaluation of inventories refers to slow-moving stock and technologically depreciated stock to be destroyed. In Q1 2009, the results of the Group and the Company have been aggravated by a provision for devaluation of stock in the net realizable value of 0 thousand € and 0 thousand € respectively. 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 June 30th 2009 are analyzed as follows:
| Trade and other receivables | THE GROUP | THE COMPANY | ||
|---|---|---|---|---|
| 30/06/2009 | 31/12/2008 | 30/06/2009 | 31/12/2008 | |
| Receivables from customers | 31.346 | 36.229 | 31.019 | 35.894 |
| Cheques and bills receivables | 5.057 | 6.381 | 5.057 | 6.381 |
| Minus: Impairment | (1.556) | (1.927) | (1.522) | (1.908) |
| Net Receivables customers | 34.847 | 40.683 | 34.554 | 40.367 |
| Receivables from subsidiaries | 0 | 0 | 397 | 3.067 |
| Receivables from acossiates | 0 | 7 | 0 | 7 |
| Total | 34.847 | 40.691 | 34.951 | 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 | (371) | 844 | (386) | 853 |
| Balance at the end of the period | 1.556 | 1.927 | 1.522 | 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 HY1 2009, the results of the Group and the Company have been ameliorated by the reverse of a provision for bad debt of 371 thousand € and 386 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 | 397 | 0 | 397 | 3.067 | 0 | 3.067 | ||
| Receivables from acossiates | 0 | 0 | 0 | 7 | 0 | 7 | ||
| Not delayed | 24.814 | 0 | 24.814 | 29.394 | 0 | 29.394 | ||
| Delayed 1 -90 days | 5.919 | 0 | 5.919 | 7.502 | 0 | 7.502 | ||
| Delayed 91 - 180 days | 1.564 | 0 | 1.564 | 2.012 | 0 | 2.012 | ||
| Delayed 181 + days | 3.779 | (1.522) | 2.257 | 3.367 | (1.908) | 1.460 | ||
| Total | 36.473 | (1.522) | 34.951 | 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 | 7 | ||
| Not delayed | 25.105 | 0 | 25.115 | 29.690 | 29.690 | ||
| Delayed 1 -90 days | 5.923 | 0 | 5.923 | 7.537 | 7.537 | ||
| Delayed 91 - 180 days | 1.576 | 0 | 1.576 | 2.017 | 2.017 | ||
| Delayed 181 + days | 3.799 | (1.556) | 2.243 | 3.367 | (1.927) | 1.441 | |
| Total | 36.403 | (1.556) | 34.847 | 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 | ||
|---|---|---|---|---|
| 30/06/2009 | 31/12/2008 | 30/06/2009 | 31/12/2008 | |
| Income tax assets | 1.338 | 981 | 1.338 | 981 |
| Deferred expenses | 1.506 | 325 | 1.489 | 312 |
| Other short-term receivables | 6.599 | 4.826 | 6.572 | 4.806 |
| 9.444 | 6.133 | 9.399 | 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.
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 June 30st 2009 and December 31st 2008 respectively was:
| Cash and cash equivalents | THE GROUP | THE COMPANY | ||
|---|---|---|---|---|
| 30/06/2009 | 31/12/2008 | 30/06/2009 | 31/12/2008 | |
| Cash in hand | 1.184 | 2.009 | 1.147 | 1.923 |
| Short-term bank deposits | 3.090 | 6.588 | 2.981 | 6.228 |
| Short-term bank time deposits | 8 | 8 | 0 | 0 |
| Total | 4.283 | 8.606 | 4.128 | 8.151 |
The company on June 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 June 2009 | 22.080.000 | 0,32 | 7.065.600 | 11.961.185 | 19.026.785 |
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 | THE COMPANY | ||
|---|---|---|---|---|
| 30.06.2009 | 31.12.2008 | 31.12.2008 | 31.12.2008 | |
| Long Term Loans | ||||
| Bank borrowings | 0 | 0 | 0 | 0 |
| Bond Loans | 11.462 | 11.783 | 11.462 | 11.783 |
| Total Long Term Loans | 11.462 | 11.783 | 11.462 | 11.783 |
| Short Term Loans | ||||
| Bank borrowings | 16.133 | 17.346 | 16.133 | 17.346 |
| Bond Loans | 643 | 643 | 643 | 643 |
| Total Short Term Loans | 16.776 | 17.989 | 16.776 | 17.989 |
| Total | 28.238 | 29.772 | 28.238 | 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 | 0 | 0 |
| Borrowings repayments | (1.535) | (1.535) |
| Balance 30/06/2009 | 28.238 | 28.238 |
| Balance 01/01/2008 | 12.935 | 12.935 |
| Bond Loans | 26.346 | 26.346 |
|---|---|---|
| Borrowings repayments | 0 | 0 |
| Borrowings repayments | (9.509) | (9.509) |
| Balance 30/06/2008 | 29.772 | 29.772 |
| Expiring dates of Long Term | ||||
|---|---|---|---|---|
| Loans | THE GROUP | THE COMPANY | ||
| 30.06.2009 | 31.12.2008 | 30.06.2009 | 31.12.2008 | |
| Between 1 and 2 years | 643 | 643 | 643 | 643 |
| Between 2 and 5 years | 7.899 | 7.928 | 7.899 | 7.928 |
| Over 5 years | 2.921 | 3.213 | 2.921 | 3.213 |
| 11.463 | 11.783 | 11.463 | 11.783 |
The long term bank loans that appear in the financial statements of the Group and of the Company refer to:
The weighted interest rate is to 4,2%, the remaining open line concerning the short-term loans comes up to 34,0 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:
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 company's 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 of each year the group is evaluated based on the above mentioned covenants. 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 | ||||
|---|---|---|---|---|---|
| 30.06.2009 | 31.12.2008 | 30.06.2009 | 31.12.2008 | ||
| Differed tax liabilities | 661 | 497 | 661 | 497 | |
| Differed tax assets | 2.012 | 2.187 | 1.936 | 2.113 | |
| 1.350 | 1.689 | 1.274 | 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 June 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 | 440 | 370 | 440 | 370 |
| Additional provision for the | ||||
| period | 63 | 71 | 63 | 71 |
| Minus: reversed provisions | 0 | 0 | 0 | 0 |
| Closing Balance | 503 | 440 | 503 | 440 |
|---|---|---|---|---|
| ----------------- | ----- | ----- | ----- | ----- |
The main actuarial principals used were:
According to IAS 19, the interest rate used for the calculation of present values of pension and similar commitments has to be determined based on the current performance of high quality corporate bonds. Thus, taking into consideration the interest rate curve at the date the estimate was formed (31/12/2008) and the estimated time of payment of benefits, it was estimated that the weighted average interest rate was 4,8%.
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 | 30/06/2009 | 31/12/2008 | 30/06/2009 | 31/12/2008 | |
| Long-term provisions | |||||
| Provision for un-audited tax periods | (a) | 985 | 844 | 985 | 844 |
| Provision for bringing the stores in their primary | |||||
| condition according to the lease contracts | (b) | 140 | 140 | 140 | 140 |
| Total long-term provisions | 1.125 | 984 | 1.125 | 984 | |
| Short-term provisions | |||||
| Provision for computer guarantees | (c) | 512 | 512 | 512 | 512 |
| Total short-term provisions | 1.637 | 1.496 | 1.637 | 1.496 |
(a). The Company had formed a provision of € 985 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 June 30th 2008 are analyzed as follows:
| Suppliers and related short-term liabilities | THE GROUP | THE COMPANY | ||
|---|---|---|---|---|
| 30/06/2009 | 31/12/2008 | 31/12/2009 | 31/12/2008 | |
| Trade payables | 48.120 | 60.058 | 47.983 | 59.891 |
| Advance payments | 1.867 | 1.802 | 1.867 | 1.802 |
| Dividends payable | 185 | 183 | 185 | 183 |
| Liabilities to insurance companies | 641 | 1.590 | 641 | 1.590 |
| Other short-term liabilities | 6.660 | 9.448 | 6.605 | 9.392 |
| Financial Derivative | 407 | 284 | 407 | 284 |
| 57.880 | 73.365 | 57.688 | 73.142 |
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 30.06.2009 from the bank. The amount of 407 th. Euro is a liability (Reserve of valuating derivative: 309 th. Euro, differed tax asset: 97 th. Euro). The aggravation for the period 01.01.09-30.06.09 comes up to 97 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 50 Th euro approximately and 20 th euro respectively, recognizing the difference as income and expense in the P&L.
| Income tax expense | THE GROUP | THE COMPANY | |||
|---|---|---|---|---|---|
| 30/06/2009 | 30/06/2008 | 30/06/2009 | 30/06/2008 | ||
| Income tax expense | 136 | 1.820 | 136 | 1.820 | |
| Deferred income tax | 365 | (396) | 367 | (397) | |
| Provision for un-audited tax periods | 141 | 141 | 141 | 141 | |
| 643 | 1.565 | 645 | 1.564 |
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 | 1.737 | 0 | 1.737 | ||
| PLAISIO Estate S.A. | 716 | 0 | 0 | 0 | 716 | ||
| ELNOUS S.A. | 0 | 0 | 0 | 0 | 0 | ||
| PLAISIO COMPUTERS J.S.C. | 0 | 0 | 0 | 0 | |||
| PLAISIO Estate JSC | 0 | 0 | 0 | 76 | 76 | ||
| Total | 716 | 0 | 0 | 1.813 | 0 | 2.529 |
| 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 | 2.388 | 0 | 2.388 | ||
| PLAISIO Estate S.A. | 669 | - | 0 | 0 | 0 | 669 | ||
| ELNOUS S.A. | 7 | 0 | - | 0 | 0 | 7 | ||
| PLAISIO COMPUTERS J.S.C. | 3 | 0 | 0 | - | 0 | 3 |
| PLAISIO Estate JSC | 0 | 0 | 0 | 74 | - | 74 |
|---|---|---|---|---|---|---|
| Total | 679 | 0 | 0 | 2.462 | 0 | 3.141 |
Intra-company receivables – liabilities 30.06.2009
| 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 | 397 | 0 | 397 |
| PLAISIO Estate S.A. | 69 | - | 0 | 0 | 0 | 69 |
| 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 | 69 | 0 | 0 | 397 | 0 | 466 |
Intra-company receivables – liabilities 31.12.2008
| 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 – 30/06/09
| The Group | The company | |
|---|---|---|
| Transactions with members of the Board of Directors and Key Managers | 357 | 357 |
| Claims to members of the Board of Directors and Key Managers | 14 | 14 |
| Liabilities to members of the Board of Directors and Key Managers | 0 | 0 |
| 371 | 371 |
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 June 30th 2009 a tax audit was taking place for the years 2006 and 2007. The tax audit until the date of publication of financial statements was not completed.
The Group has contingent assets, which are presented in Note 20.
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 June 30th 2009, which were 22.080.000 shares (June 30th 2008 – 22.080.000 shares).
| THE GROUP | THE COMPANY | ||||
|---|---|---|---|---|---|
| 01.01.2009- | 01.01.2008- | 01.01.2009- | 01.01.2008- | ||
| 30.06.2009 | 30.06.2008 | 30.06.2009 | 30.06.2008 | ||
| Profit attributable to | |||||
| equity holders of the | |||||
| Company | 835 | 3.763 | 1031 | 3.767 | |
| Weighted no of shares | 22.080 | 22.080 | 22.080 | 22.080 | |
| Basic earnings per share | |||||
| (€ per share) | 0,0378 | 0,1704 | 0,0467 | 0,1706 |
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 June 2nd 2009. The dividend distributed for 2007 was 6.624.000 (0,30 per share).
The Group and the Company's employed personnel on June 30th 2008 were 1.249 and 1.193 employees respectively. On June 30th 2008 of the Group and the Company's employed personnel were 1.466 and 1.410 employees respectively.
On July 7th 2009, a fire broke out on two small peripheral warehouses in Aspropirgos Attica, one of which was completely void and the other one with a small amount of merchandise and equipment. Both warehouses were fully insured and the damage in no way affects the operation of the company. The above mentioned fact affects in no way the HY Financial Reports because it is a post Balance Sheet non adjusting event after the date of the Balance Sheet, according to IAS 10, par. 3b.
& 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.