Quarterly Report • Oct 30, 2024
Quarterly Report
Open in ViewerOpens in native device viewer


| Management Board Report __________ |
4 | |
|---|---|---|
| Key messages______________ | 4 | |
| The Group's and Company's financial results for period January - June 2024 |
______ | 6 |
| Financial results for companies part of Group for period January - June 2024 |
_____ | 7 |
| An overview of business activities of the Group's key segments ____ |
7 | |
| Financial position of the Group and the Company ________ |
10 | |
| Financial debt of the Group and the Company ___________ |
10 | |
| Statement __________ |
12 | |
| Group's financial statements for January-June 2024________ | 13 | |
| Financial position report __________ |
13 | |
| Profit and loss account ___________ |
14 | |
| Cash flow statement _____________ |
15 | |
| Report on the changes in the capital for the current period ______ |
16 | |
| Report on the changes in the capital for the previous period _____ |
17 | |
| Company's financial statements for January-June 2024 _____ |
18 | |
| Financial position report __________ |
18 | |
| Profit and loss account ___________ |
19 | |
| Cash flow statement _____________ |
20 | |
| Report on the changes in the capital for the current period ______ |
21 | |
| Report on the changes in the capital for the previous period _____ |
22 | |
| NOTES TO FINANCIAL STATEMENTS_________ | 23 | |
| Basic information__________ | 23 | |
| Basic information (continued) ____________ |
24 |
2
Ordinary share DLKV-R-A listed on the Zagreb Stock Exchange Official Market Notification pursuant to the Capital Market Act


Although the macroeconomic and political circumstances still call for caution, reinforced by the events in Israel, the continuation of Russian aggression against Ukraine, as well as the slowdown of the economic activities of the most important trade partners of the Republic of Croatia in the EU with the announcement of a possible recession, in all markets where the Dalekovod Group operates (Croatia, Sweden, Norway, Slovenia, Bosnia and Herzegovina, Macedonia, Germany and the Middle East) there is an increase in business activities in our business segment, along with strong investment momentum. Dalekovod Group is successfully positioned in these circumstances, and business progress is particularly noticeable in tender activities and new contracting. As of September 30, 2024, the Group had a Book of Contracts in the amount of EUR 387 million (EUR 106 million more compared to the end of 2023), which favorably affects the expected growth and predictability of income in the next period, as well as the anticipated growth of profitability business.
As a result of such a better business and market position, at the Group level, in the first nine months of 2024, a 19 percent increase in business revenues was recorded compared to the same period of the previous year, which amounted to EUR 139.4 million. Almost all components of the Group contributed positively to this growth.
The Group's EBITDA in the reporting period was EUR 10.9 million, EUR 4.7 million higher than in the previous period.
The positive results from the Group's business activities are mainly contributed by the dynamics of implementation, the high level of contracted work, and increased project efficiency. Such positive trends are expected to continue in the coming period.
Recapitalization and successful closure of pre-bancrupcy settlement, Dalekovod Group can continue the new development phase in which all present experiences and acquired knowledge can be utilized and continue the sucessful implementation of complex projects in significantly difficult circumstances in combination with implmented restructuring of business processess and synergic effects within Končar Group.
Industry in which Dalekovod Group competes shows the beginning of a significant conjuncture and exceptional dynamics in the future period due to several key reasons: (i) relatively old transmission network requiring reconstruction; (ii) green and digital transition activities - shift towards renewable energy sources and the general trend of swiching from energy produced from traditional fossil fuels to electric energy from renewable sources; (iii) implementation of tenders postponed in previous periods due to COVID 19 pandemic; (iv) although resolution to the Ukranian crisis is not likely soon, situation on the materials and raw materials market is stabilized; the latest events and the situation in the Middle East that exacerbate certain risks are monitored.
In the coming period we expect continuation of the strong tender activity in energy and transport infrastructure, with high level of predictability, through implementation of National recovery and resiliency projects in the Republic in Croatia and through strong investment activity as implementation of activities of green and digital transition on markets where Dalekovod Group traditionally conducts business and has strong presence.
Implemented financial and operative restructuring will enable Dalekovod Group to continue business on traditional markets of Scandinavia, region, Middle and Eastern Europe, Middle East and home markets with the possibility of increase of business profitability. Likewise, Dalekovod Group will support the continuation of stronger entrance onto new markets, such as Germany, where first projects were successfuly completed.
Dalekovod Group will continue significant investments in health and safety of its employees and it will increase investments into sustainable development with the goal of achieving balance between the environment, community and our activities in order to fulfil requirements for development without endangering the prospects of future generations. Therefore, it is important to emphasise that the projects that Dalekovod Group executes within energetics and infrastructure domains directly contribute to implementation of goals of green transition.
5
| Indicators | Dalekovod Grupa | Dalekovod d.d. | ||||||
|---|---|---|---|---|---|---|---|---|
| (in 000 EUR) | I-IX 2023 | I-IX 2024 | Index | I-IX 2023 | I-IX 2024 | Index | ||
| Operating income | 117,165 | 139,364 | 119 | 85,888 | 97,437 | 113 | ||
| Sales revenue | 116,397 | 137,785 | 118 | 84,519 | 95,341 | 113 | ||
| Operating expenses | 113,445 | 131,343 | 116 | 84,121 | 92,482 | 110 | ||
| EBITDA | 6,250 | 10,902 | 4,652 € | 4,018 | 7,535 | 3,517 € | ||
| EBIT | 3,720 | 8,021 | 4,301 € | 1,767 | 4,955 | 3,188 € | ||
| Net profit | 2,941 | 7,229 | 4,288 € | 2,123 | 4,417 | 2,294 € | ||
| Discountinued operations | (134) | (2) | 132 € | - | - | - | ||
| Net profit after discontinued operations | 2,807 | 7,227 | 4,420 € | 2,123 | 4,417 | 2,294 € | ||
| EBITDA margin | 5.3% | 7.8% | 4.7% | 7.7% |
The operating income of the Group in 2024 amounted to EUR 139.4 million. It was higher by 19 percent compared to the same period of the previous year, while the operating income of the Company amounted to EUR 97.4 million and was higher by 13 percent compared to the same period of the previous year. EBITDA (operating income - operating expenses + depreciation) at the Group level is 10.9 million euros, which represents an increase of 4.7 million euros compared to the same period of the previous year, mainly as a result of increased activity and improved efficiency and profitability of operations in almost all segments Groups.
The Group's EBITDA margin increased from 5.3 percent in 2023 to 7.8 percent in 2024. EBITDA at the company level amounts to 7.5 million euros, which represents an increase of 3.5 million euros compared to the same period of the previous year. The net profit after the group's discontinued operations in 2024 amounts to EUR 7.2 million, while the net profit after the Company's discontinued operations amounts to EUR 4.4 million.
Positive indicators and business recovery trends are the basis for an optimistic view ahead.
| Company name | Operating income | EBITDA | |||||
|---|---|---|---|---|---|---|---|
| (in 000 EUR) | I-IX 2023 | I-IX 2024 | Index | I-IX 2023 | I-IX 2024 | % | |
| Dalekovod d.d. | 85,888 | 97,437 | 113 | 4,018 | 7,535 | 88% | |
| Dalekovod MK d.o.o. | 7,813 | 8,471 | 108 | 70 | 227 | 225% | |
| Dalekovod OSO d.o.o. | 12,301 | 13,314 | 108 | 1,948 | 2,609 | 34% | |
| Dalekovod Ljubljana d.o.o. | 10,082 | 13,982 | 139 | 281 | 338 | 20% | |
| Dalekovod Projekt d.o.o. | 3,673 | 4,572 | 124 | 193 | 237 | 23% | |
| Dalekovod Mostar d.o.o. | 8,492 | 12,944 | 152 | 317 | 608 | 91% | |
| Cinčaonica Usluge d.o.o.* | 25 | - | - | (134) | (2) | 99% | |
| Dalekovod EMU d.o.o. | 310 | 241 | 78 | 13 | (61) | -554% | |
| Other affiliates | 15 | 15 | 101 | (2) | (7) | -223% | |
| Elimination | (11,434) | (11,612) | 102 | (452) | (581) | -28% | |
| Total Group | 117,165 | 139,364 | 119 | 6,250 | 10,902 | 74% | |
| Discontinued operations | 25 | - | - | (133) | (2) | 131 € |
*društvo u likvidaciji
During the first nine months, the Energy project realization segment (construction of transmission lines and substations) recorded a revenue increase of 6% compared to the same period last year, totaling EUR 79 million.
Transmission line construction is currently active on 35 large projects (4 in Norway, 7 in Sweden, 5 in the region, 4 in Germany, and 15 in Croatia) and 6 smaller projects, and substations are on 11 (2 in Croatia, 1 in Norway, 6 in Macedonia, and 2 in Ukraine).
The Infrastructure project realization segment recorded a 58% increase in revenue compared to the same period of the previous year, and the total revenue amounted to EUR 16 million. Currently, 14 projects are active, and work is taking place on eight construction sites. The most important investors are HŽ Infrastruktur and Croatian Roads, and the project "Works to equip part of the Omiš bypass, section DC70 - Cetina bridge - Omiš - east" influenced the significant increase in income. On the Dugo Selo - Križevci project, Dalekovod d.d. took over the works from DIV Grupa d.o.o., and the works were significantly intensified in order to complete the project within the newly established deadlines.
Production segment is executed through two companies - Dalekovod MK d.o.o. and Dalekovod OSO d.o.o.
Dalekovod MK d.o.o. 's income in the first nine months of 2024 amounts to 8.5 million euros and is 8% higher than in the same period in 2023 due to increased activity on the foreign market (especially in Scandinavian countries).
Company Dalekovod OSO d.o.o. produced/processed 1,502 tons of equipment in the first nine months of 2024, which is at the level of the same period of the previous year. The business income of Dalekovod OSO d.o.o. in 2024 is higher by 8% compared to the same period of the previous year, which is the result of a different structure of contracted projects compared to the previous year. The achieved EBITDA is higher by 34% compared to the same period last year, which results from the realization of projects contracted with a higher margin. Considering the increased investment activities on the market, there is still a positive trend of increasing the contracting of new jobs.
The realized EBITDA of the production segment, that is, of both companies, amounts to EUR 2.8 million and is higher by EUR 0.8 million compared to the same period of the previous year.
The design segment that is related to the activities of Dalekovod Projekt d.o.o. in the first nine months of 2024 recorded a 24% increase in business revenues compared to the previous year, amounting to 4.6 million euros (in 2023, they amounted to 3.7 million euros). Revenue growth due to the activation of domestic contracts (26% growth compared to the previous period). Respecting the cyclicality of design activities, a satisfactory level of profitability was maintained. Due to the stable level of contracted jobs, the realization for the next period is ensured.
Dalekovod Ljubljana d.o.o. generated 14 million euros in revenue in the first nine months of 2024, where the most significant amount of income, 11.3 million euros, comes from the revenue of the 2x110 kV Divača-Pivka-Ilirska Bistrica project, while 2 million euros comes from the revenue of the 2x110 kV Hudo-Kočevje project. With the continuation of the realization of the 2x110 kV Divača-Pivka-Ilirska Bistrica project (Pivka - Ilirska Bistrica section) and the contracting of the 2x110 kV Hudo-Kočevje project (contract value EUR 14.4 million), realization for the next period is ensured. The realized EBITDA of the company in the first nine months of 2024 was 338 thousand euros.
Dalekovod Emu d.o.o. operates at locations in Zagreb and Vela Luka and generated revenue in the amount of 241 thousand euros in the first nine months of 2024. In business, the company performs activities in the measuring and testing of electromagnetic fields of high and low frequencies, as well as the calibration of electricity meters. EMP measurements are a legal obligation for companies that own HF and LF radiation sources, and measurements are performed throughout Croatia. The second business segment, the calibration of meters in its control room in Vela Luka, is still at the level of HEP's annual needs for installing meters in new facilities, while the complete replacement of old meters with new smart meters is expected in the coming period.
Dalekovod Mostar d.o.o. in the first nine months of 2024, achieved revenues of 12.9 million euros, representing an increase in revenues of 52% compared to the same period of the previous year. The company's EBITDA in that period amounts to 608 thousand euros and, in accordance with the significant increase in income with the approximate retention of existing fixed costs, is significantly higher compared to the same period last year. Significantly higher incomes are the result of a high level of contracted work, as well as the accelerated realization of projects contracted during the previous two years and the current year. In addition to stable revenues from key customers - power companies, the significant increase in revenue was mainly contributed by the earlier delivery of medium energy and distribution transformers, as well as other equipment and the construction of power distribution facilities, both for critical customers and private investors in RES in the first quarter of this year. A similar trend is expected until the end of the year.
| Dalekovod Group | Dalekovod Group | Dalekovod d.d. | |||||
|---|---|---|---|---|---|---|---|
| (in 000 EUR) | 31.12.2023 | 30.09.2024 | Index | 31.12.2023 | 30.09.2024 | Index | |
| ASSETS | 137,930 | 148,707 | 108 | 121,717 | 129,502 | 106 | |
| Fixed assets | 38,629 | 39,925 | 103 | 47,027 | 47,967 | 102 | |
| Current assets | 99,301 | 108,783 | 110 | 74,690 | 81,535 | 109 | |
| LIABILITIES | 75,778 | 79,446 | 105 | 66,423 | 69,792 | 105 | |
| Provisions | 3,875 | 4,304 | 111 | 3,480 | 3,893 | 112 | |
| Long-term liabilities | 9,212 | 8,367 | 91 | 9,593 | 8,904 | 93 | |
| Short-term liabilities | 62,690 | 66,775 | 107 | 53,351 | 56,995 | 107 | |
| CAPITAL AND RESERVES | 62,152 | 69,262 | 111 | 55,293 | 59,710 | 108 |
| Type of financial debt | Dalekovod Grupa | Dalekovod d.d. | |||||||
|---|---|---|---|---|---|---|---|---|---|
| (in 000 EUR) | 31.12.2023 | 30.09.2024 | Indeks | 31.12.2023 | 30.09.2024 | Indeks | |||
| Lease liabilities | 4,699 | 4,236 | 90 | 4,604 | 4,031 | 88 | |||
| Bonds | 1,540 | 1,345 | 87 | 2,033 | 1,776 | 87 | |||
| Bank loans | 5,717 | 4,450 | 78 | 5,909 | 4,704 | 80 | |||
| Total financial debt | 11,956 | 10,032 | 84 | 12,546 | 10,511 | 84 | |||
| Cash | 12,345 | 10,617 | 86 | 10,262 | 8,169 | 80 | |||
| Net financial debt | (389) | (585) | 150 | 2,284 | 2,341 | 103 |
The net financial debt of the Group and the Company is stable. In February 2024, the regular payment installment of the bonds was due, which reduced the bond debt compared to December 31, 2023.
The January - September 2024 reporting period, the consolidated reports of the Dalekovod Group include:
Management Board of Dalekovod d.d.
Eugen Paić-Karega Tvrtko Zlopaša
Chairman of the Management Board Member of the Management Board

__________________________ ____________________________
Pursuant to Article 410(1) and Article 407(2)(3) and Article 407(3) of the Capital Market Act, the persons responsible for making reports: Eugen Paić-Karega– Chairman of the Management Board, Tvrtko Zlopaša – Member of the Management Board, issue the following
To the best of our knowledge, the financial statements for the reporting period have been prepared on the basis of relevant financial reporting standards and provide a complete and true overview of assets and liabilities as well as the operating results of DALEKOVOD and the companies involved in consolidation, with a brief overview of the causes of the indicated data. The financial reports have not been revised.
Management Board of Dalekovod d.d.
Eugen Paić-Karega Tvrtko Zlopaša

__________________________ ____________________________
Chairman of the Management Board Member of the Management Board
| Item | Last day of the precending business year |
At th reporting date of the current period |
|
|---|---|---|---|
| 2 | 3 | 4 | |
| ASSETS | |||
| A) RECEIVABLES FOR SUBSCRIBED CAPITAL UNPAID | 001 | ||
| B) FIXED ASSETS (ADP 003+010+020+031+036) | 002 | 38,629,041 | 39,924,661 |
| I INTANGIBLE ASSETS (ADP 004 to 009) | 003 | 968,808 | 931,783 |
| II TANGIBLE ASSETS (ADP 011 to 019) | 010 | 31,594,975 | 33,351,147 |
| III FIXED FINANCIAL ASSETS (ADP 021 to 030) | 020 | 935,463 | 930,981 |
| IV RECEIVABLES (ADP 032 to 035) | 031 | 5,129,795 | 4,710,751 |
| V DEFERRED TAX ASSETS | 036 | ||
| C) CURRENT ASSETS (ADP 038+046+053+063) | 037 | 98,399,048 | 107,915,511 |
| I INVENTORIES (ADP 039 to 045) | 038 | 16,140,459 | 16,276,845 |
| II RECEIVABLES (ADP 047 to 052) | 046 | 69,639,758 | 80,783,250 |
| III CURRENT FINANCIAL ASSETS (ADP 054 to 062) | 053 | 273,502 | 238,838 |
| IV CASH AT BANK AND IN HAND | 063 | 12,345,329 | 10,616,578 |
| D ) PREPAID EXPENSES AND ACCRUED INCOME | 064 | 901,615 | 867,216 |
| E) TOTAL ASSETS (ADP 001+002+037+064) | 065 | 137,929,704 | 148,707,388 |
| OFF-BALANCE SHEET ITEMS | 066 | 59,321,279 | 90,387,173 |
| LIABILITIES | |||
| A) CAPITAL AND RESERVES (ADP 068 to 070+076+077+081+087) | 067 | 62,151,965 | 69,261,859 |
| I INITIAL (SUBSCRIBED) CAPITAL | 068 | 41,247,193 | 41,247,193 |
| II CAPITAL RESERVES | 069 | 12,386,939 | 12,386,939 |
| III RESERVES FROM PROFIT (ADP 071+072-073+074+075) | 070 | 3,612,288 | 3,495,082 |
| IV REVALUATION RESERVES | 076 | 6,404,565 | 6,404,565 |
| V FAIR VALUE RESERVES (ADP 078 to 080) | 077 | ||
| VI RETAINED PROFIT OR LOSS BROUGHT FORWARD (ADP 082-083) | 083 | 1,710,877 | (1,499,020) |
| VII PROFIT OR LOSS FOR THE BUSINESS YEAR (ADP 085-086) | 086 | (3,209,897) | 7,227,100 |
| VIII WINORITY (NON-CONTROLLING) INTEREST | 089 | ||
| B) PROVISIONS (ADP 089 to 094) | 090 | 3,875,112 | 4,303,694 |
| C) LONG-TERM LIABILITIES (ADP 096 to 106) | 097 | 9,212,278 | 8,367,009 |
| D) SHORT-TERM LIABILITIES (ADP 108 to 121) | 109 | 56,270,962 | 61,446,996 |
| E) ACCRUALS AND DEFERRED INCOME | 124 | 6,419,387 | 5,327,830 |
| F) TOTAL - LIABILITIES (ADP 067+088+095+107+122) | 125 | 137,929,704 | 148,707,388 |
| G) OFF-BALANCE SHEET ITEMS | 126 | 59,321,279 | 90,387,173 |
| ifem | AOP | Same period of the previous year |
Current period | |||
|---|---|---|---|---|---|---|
| code | Cumulative | Quarter | Cumulative | Quarter | ||
| 2 | 3 | 2 | 6 | |||
| I OPERATING INCOME (ADP 126 to 130) | 001 | 117,164,772 | 45,948,194 | 139,363,637 | 51,970,361 | |
| I Income from sales with undertakings within the group | 002 | 1,610,832 | 516,456 | 365,969 | 266,281 | |
| 2 Income from sales (outside group) | 003 | 114,785,723 | 45,297,961 | 137,418,722 | 51,261,610 | |
| 5 Other operating income (outside the group) | 000 | 768,217 | 133,777 | 1,578,946 | 442,470 | |
| II OPERATING EXPENSES (ADP 132+133+137+141+142+143+146+153) | 007 | 113,445,115 | 42,834,503 | 131,342,994 | 49,252,908 | |
| 1 Changes in inventories of work in progress and finished goods | 008 | (815,096) | (79,232) | (463,106) | (800,612) | |
| 2 Material costs (ADP 134 to 136) | 009 | 77,223,215 | 29,465,144 | 87,900,477 | 34,486,995 | |
| a) Costs of raw materials and consumables | 010 | 34,446,006 | 11,788,473 | 31,715,113 | 13,936,208 | |
| b) Costs of goods sold | 011 | 14,816,383 | 4,665,117 | 17,033,739 | 6,837,760 | |
| c) Other external costs | 012 | 27,960,826 | 13,011,554 | 39,151,625 | 13,713,027 | |
| 3 Staff costs (ADP 138 to 140) | 013 | 23,373,214 | 9,174,574 | 27,686,458 | 9,898,377 | |
| a) Net salaries and wages | 014 | 16,630,866 | 6,662,631 | 19,300,548 | 6,969,882 | |
| b) Tax and contributions from salary costs | 015 | 4,609,748 | 1,769,286 | 5,736,452 | 2,012,889 | |
| c) Contributions on salaries | 016 | 2,132,600 | 742,657 | 2,649,458 | 915,606 | |
| 4 Depreciation | 017 | 2,530,379 | 843,135 | 2,881,503 | 1,020,211 | |
| 5 Other costs | 018 | 2,953,267 | 884,317 | 3,605,531 | 1,091,467 | |
| 6 Valve adjustments (ADP 144+145) | 019 | 12,033 | 998 | (9,317) | (8,936) | |
| b) current assets other than financial assets | 021 | 15,033 | 998 | (9,317) | (8,936) | |
| 8 Other operating expenses | 029 | 8,165,103 | 2,545,567 | 9,741,448 | 3,565,406 | |
| III FINANCIAL INCOME (ADP 155 to 164) | 030 | 280,088 | (50,017) | 457,890 | 116,128 | |
| 7 Other interest income | 037 | 10,697 | 6,471 | 23,836 | 1,350 | |
| 8 Exchange rate differences and other financial income | 038 | 265.257 | (56,488) | 295,865 | 87,965 | |
| 10 Other financial income | 040 | 4,134 | 138,189 | 26,813 | ||
| IV FINANCIAL EXPENSES (ADP 166 to 172) | 041 | 1,011,103 | 244,572 | 1,141,815 | 363,305 | |
| 3 Interest expenses and similar expenses | 044 | 572,726 | 293,214 | 525,860 | 175,522 | |
| 4 Exchange rate differences and other expenses | 045 | 438,377 | (48,642) | 566,750 | 138,578 | |
| 7 Other financial expenses | 048 | 49,205 | 49,205 | |||
| IX TOTAL INCOME (ADP 125+154+173 + 174) | 053 | 117,444,860 | 45,898,177 | 139,821,527 | 52,086,489 | |
| TOTAL EXPENDITURE (ADP 131+165+175 + 176) X |
054 | 114,456,218 | 43,079,075 | 132,484,809 | 49,616,213 | |
| XI PRE-TAX PROFIT OR LOSS (ADP 177-178) | 055 | 2,988,642 | 2,819,102 | 7,336,718 | 2,470,276 | |
| 1 Pre-tox profit (ADP 177-178) | 056 | 2,988,642 | 2,819,102 | 7,336,718 | 2,470,276 | |
| XII INCOME TAX | 058 | 47,666 | 21,715 | 107,874 | 42,003 | |
| XIII PROFIT OR LOSS FOR THE PERIOD (ADP 179-182) | 059 | 2,940,976 | 2,797,381 | 7,228,844 | 2,428,273 | |
| 1 Profit for the period (ADP 179-182) | 060 | 2,940,976 | 2,197,387 | 7,228,844 | 2,428,273 | |
| XIV PRE-TAX PROFIT OR LOSS OF DISCONTINUED OPERATIONS (ADP 187-18 | 062 | (134,145) | (1,119) | (1,744) | ||
| 2 Pre-tax loss on discontinued operations | 064 | 134,145 | 1,119 | 1,744 | ||
| 2 Discontinued operations loss for the period (ADP 189-186) | 067 | 1,744 | ||||
| XVI PRE-TAX PROFIT OR LOSS (ADP 179+186) | 068 | 2,854,497 | 2,817,983 | 7,334,974 | 2,470,276 | |
| 1 Pre-tox profit (ADP 192) | 089 | 7,334,974 | 2,470,276 | |||
| 2 Pre-tax loss (ADP 192) | 070 | (342,818) | (342,818) | |||
| XVII INCOME TAX (ADP 182+189) | 071 | 47,666 | 21,715 | 107,874 | 42,003 | |
| XVIII PROFIT OR LOSS FOR THE PERIOD (ADP 192-195) | 072 | 7,227,100 | 2,428,273 | |||
| 1 Profit for the period (ADP 192-195) | 073 | 7,227,100 | 2,428,273 | |||
| 2 Loss for the period (ADP 195-192) | 074 | (350,391) | (350,391) | |||
| XIX PROFIT OR LOSS FOR THE PERIOD (ADP 200+201) | 075 | 2,806,831 | 2,796,268 | 7,227,100 | 2,428,273 | |
| I Attributable to owners of the parent | 076 | 2,806,831 | 2,796,268 | 7,227,100 | 2,428,273 | |
| STATEMENT OF OTHER COMPRHENSIVE INCOME (to be filled in by undertakings subject to IFRS) | ||||||
| I PROFIT OR LOSS FOR THE PERIOD | 078 | 2,806,831 | 2,796,268 | 7,227,100 | 2,428,273 | |
| II OTHER COMPREHENSIVE INCOME/LOSS BEFORE TAX (ADP 204 to 211) | 079 | (468,247) | 86,524 | (117,206) | (69,301) | |
| 1 Exchange rate differences from translation of foreign operations | 088 | (468,247) | 86,524 | (117,206) | (69,301) | |
| V NET OTHER COMPREHENSIVE INCOME OR LOSS (ADP 203-212) | 097 | (468,247) | 86,524 | (117,206) | (69,301) | |
| VI COMPBEHENSIVE INCOME OR LOSS FOR THE PERIOD (ADP 202+213) | 098 | 2,338,584 | 2,882,792 | 7,109,894 | 2,358,972 | |
| APPENDIX to the Statement on comprehensive in be filled in by undertakings that draw up consolidated statements) VI COMPREHENSIVE INCOME OR LOSS FOR THE PERIOD (ADP 216+217) |
099 | 2,338,584 | 2,893,355 | 7,109,894 | 2,358,972 | |
| 1 Attributable to owners of the porent | 100 | 2338 584 | 2893355 | 7 109 894 | 2 358 972 |
| Item | AOP code |
Same period of the previous year |
Current period |
|---|---|---|---|
| 2 | 3 | 4 | |
| Cash flow from operating activities | |||
| 1 Cash receipts from customers | 1 | 114,150,104 | 132,988,146 |
| 3 Cash receipts from insurance premiums | 3 | 47,623 | |
| 4 Cash receipts from tax refund | 4 | 5,556,034 | 7,016,988 |
| 5 Other cash receipts from operating activities | 5 | 3,731,896 | 1,798,699 |
| I Total cash receipts from operating activities (ADP 001 to 005) | 6 | 123,438,034 | 141,851,456 |
| 1 Cash payments to suppliers | 7 | (83,212,339) | (99,895,579) |
| 2 Cash payments to employees | 8 | (26,032,513) | (30,093,176) |
| 3 Cash payments for insurance premiums | 9 | (630,193) | (842,700) |
| 4 Interest paid | 10 | (228,650) | (469,991) |
| 5 Income tax paid | 11 | (649,128) | (857,070) |
| 6 Other cash payments from operating activities | 12 | (1,196,340) | (3,129,019) |
| Il Total cash payments from operating activities (ADP 007 to 012) | 13 | (118,549,163) | (137,288,195) |
| A) NET CASH FLOW FROM OPERATING ACTIVITIES (ADP 006 + 013) | 14 | 4,888,871 | 4,563,261 |
| Cash flow from investment activities | |||
| 1 Cash receipts from sales of fixed tangible and intangible assets | 15 | 825,126 | 72,703 |
| 3 Interest received | 17 | 602 | |
| 5 Cash receipts from repayment of loans and deposits | 19 | 884,059 | 4,000,000 |
| 6 Other cash receipts from investment activities | 20 | 39,816 | |
| III Total cash receipts from investment activities (ADP 015 to 020) | 21 | 1,709,185 | 4,113,121 |
| 1 Cash payments for the purchase of fixed tangible and intangible assets | 22 | (1,149,996) | (2,436,11) |
| 3 Cash payments for loans and deposits | 24 | (988,334) | (4,004,975) |
| 5 Other cash payments from investment activities | 26 | (1,734) | |
| IV Total cash payments trom investment activities (ADP 022 to 026) | 27 | (2,734,330) | (6,443,480) |
| B) NET CASH FLOW FROM INVESTMENT ACTIVITIES (ADP 021 + 027) | 28 | (1,025,145) | (2,330,359) |
| Cash flow from financing activities | |||
| 3 Cash receipts from credit principals, loans and other borrowings | 31 | 3,705,285 | 14,813 |
| 4 Other cash receipts from financing activities | 32 | 2,282 | 17,582 |
| V Total cash receipts from financing activities (ADP 029 to 032) | 33 | 3,707,567 | 32,395 |
| 1 Cash payments for the repayment of credit principals, loans andother borrowings and debt financial in: | 34 | (256,657) | (1,420,034) |
| 3 Cash payments for finance lease | 36 | (1,036,860) | (1,194,980) |
| 5 Other cash payments from financing activities | 38 | (1,160,419) | (1,084,881) |
| VI Total cash payments from financing activities (ADP 034 to 038) | 39 | (2,453,936) | (3,699,895) |
| C) NET CASH FLOW FROM FINANCING ACTIVITIES (ADP 033 +039) | 40 | 1,253,631 | (3,667,500) |
| 1 Unrealised exchange rate differences in cash and cash equivalents | 41 | 14,417 | (294,153) |
| D) NET INCREASE OR DECREASE IN CASH FLOWS (ADP 014 + 028 + 040 + 041) | 42 | 5,131,774 | (1,728,751) |
| E) CASH AND CASH EQUIVALENTS AT THE BEGINNING OF THE PERIOD | 43 | 3,783,811 | 12,345,329 |
| F) CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD (ADP 042+043) | 44 | 8,915,585 | 10,616,578 |
| Attributable to owners of the parent | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Item | AOP | Initial subscribed capital |
Capital reserves |
Lega reserves |
tor treasury shares |
Reserves Treasury shares and holdings (deductibl |
Statutory reserves |
Revaluation reserves |
the business | Profit loss for Retained profit Profit loss for attributable to / loss brought the business owners of the forward |
Total | ||
| code | year | year | parent 18 (3 do 6 - 7 |
Total capital and reserves | |||||||||
| 5 | 06 | 10 | 15 | 16 | 17 | + 8 do 17) | 20 (18+19) | ||||||
| Current period | |||||||||||||
| 1 Balance on the first day of the corrent business year | 28 | 41,247,193 | 12,386,939 | 22,007 | 1,123,568 1,123,568 4,329,751 | 6,404,565 | (739,470) | 1,710,877 | (3,209,897) | 62,151,965 | 62,151,965 | ||
| 4 Balance on the first day of the current business year (restated) (ADP 2 | 31 | 41,247,193 | 12,386,939 | 22,007 | 1,123,568 1,123,568 | 4,329,751 | 6,404,565 | (739,470) | 1,710,877 | (3,209,897) | 62,151,965 | 62,151,965 | |
| 5 Profit/loss of the period | 7,227,100 | 7,227,100 | 7,227,100 | ||||||||||
| 6 Exchange rate differences from translation of foreign operations | 33 | (117,206) | (117,206) | (117,206) | |||||||||
| 22 Transfer to reserves according to the annual schedule | (3,209,897) | 3,209,897 | |||||||||||
| 24 Balance on the last day of the previous business year reporting period | 21 | 41,247,193 12,386,939 22,007 1,123,568 1,123,568 4,329,751 | 6,404,565 | (856,676) | (1,499,020) | 7,227,100 | 69,261,859 | 69,261,859 | |||||
| APPENDIX TO THE STATENT OF CHANGES IN EQUITY (to be filled in by undertakings that draw up financial statements in accordance with the FRS) | |||||||||||||
| I OTHER COMPREHENSIVE INCOME FOR THE CURRENT PERIOD, NET OF | 52 | (117,206) | (117,206) | (117,206) | |||||||||
| II COMPREHENSIVE INCOME OR LOSS FOR THE CURRENT PERIOD (ADP 3 | 53 | (117,206) | 7,227,100 | 7,109,894 | 7,109,894 | ||||||||
| III TRANSACTIONS WITH OWNERS IN THE CURRENT PERIOD RECOGNISED | (3,209,897) | 3,209,897 |
| Attributable to owners of the parent | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Item | AOP code |
Initial (subscribed capital |
Capital reserves |
Legal reserves |
for treasury shares |
Reserves Treasury shares and holdings (deductibl |
Statutory reserves |
Revaluation reserves |
the business year |
Profit/loss for Retained profit Profit/loss for attributable to forward |
/ loss brought the business owners of the year |
Total parent |
Total capital and reserves |
| 149 | 6 | 38 | 10 | 15 | 16 | 17 | 18 (3 do 6 - 7 + 8 do 17) |
20 (18+19) | |||||
| Previous period | |||||||||||||
| I Balance on the first day of the previous business year | 54,744,433 | 22,007 | 1,123,568 1,123,568 4,635,860 | 6,404,565 | (665,113) | (144,167) | 744,743 | 65,742,328 | 65,742,328 | ||||
| 4 Balance on the first day of the previous business year (restated) (ADP ( | 54,744,433 | 22,007 | 1,123,568 1,123,568 | 4,635,860 | 6,404,565 | (665,113) | (144,167) | 744,743 | 65,742,328 | 65,742,328 | |||
| 5 Profit/loss of the period | (3,209,897) | (3,209,897) | (3,209,897) | ||||||||||
| 6 Exchange rate differences from translation of foreign operations | (74,357) | (74,357) | (74,357) | ||||||||||
| 13 Other changes in equity unrelated to owners | (306,109) | (306,109) | (306,109) | ||||||||||
| 15 Decrease in initial (subscribed) capital (other than arising from the pre-bankruptcy set | 15 | (13,497,240) | 12,386,939 | 1,110,301 | |||||||||
| 22 Transfer to reserves according to the annual schedule | 22 | 744,743 | (744,743) | ||||||||||
| 24 Balance on the last day of the previous business year reporting period | 24 | 41,247,193 12,386,939 22,007 1,123,568 1,123,568 4,329,751 | 6,404,565 | (739,470) | 1,710,877 | (3,209,897) | 62,151,965 | 62,151,965 | |||||
| APPENDIX TO THE STATENT OF CHANGES IN EQUITY (to be filled in by undertakings that draw up financial statements in accordance with the FRS) | |||||||||||||
| I OTHER COMPREHENSIVE INCOME OF THE PREVIOUS PERIOD, NET OF | 25 | (306,109) | (74,357) | (380,466) | (380,466) | ||||||||
| II COMPREHENSIVE INCOME OR LOSS FOR THE PREVIOUS PERIOD (ADP | 26 | (306,109) | (74,357) | (3,209,897) | (3,590,363) | (3,590,363) | |||||||
| II TRANSACTIONS WITH OWNERS IN THE PREVIOUS PERIOD | (13,497,240) 12,386,939 | 1,855,044 | (744,743) |
| Item | AOP code |
Last day of the precending business year |
At th reporting date of the current period |
|
|---|---|---|---|---|
| 2 | SP | 4 | ||
| ASSETS | ||||
| A) RECEIVABLES FOR SUBSCRIBED CAPITAL UNPAID | 001 | |||
| B) FIXED ASSETS (ADP 003+010+020+031+036) | 002 | 47,026,569 | 47,966,738 | |
| I INTANGIBLE ASSETS (ADP 004 to 009) | 003 | 755,755 | 724,904 | |
| II TANGIBLE ASSETS (ADP 011 to 019) | 010 | 28,987,060 | 30,384,947 | |
| III FIXED FINANCIAL ASSETS (ADP 021 to 030) | 020 | 12,160,016 | 12,158,826 | |
| IV RECEIVABLES (ADP 032 to 035) | 031 | 5,123,738 | 4,698,061 | |
| V DEFERRED TAX ASSETS | 036 | |||
| C) CURRENT ASSETS (ADP 038+046+053+063) | 037 | 73,817,692 | 80,745,267 | |
| I INVENTORIES (ADP 039 to 045) | 038 | 2,464,385 | 2,848,382 | |
| II RECEIVABLES (ADP 047 to 052) | 046 | 60,652,929 | 69,366,207 | |
| III CURRENT FINANCIAL ASSETS (ADP 054 to 062) | 053 | 438,480 | 361,200 | |
| IV CASH AT BANK AND IN HAND | 063 | 10,261,898 | 8,169,479 | |
| D PREPAID EXPENSES AND ACCRUED INCOME | 064 | 872,261 | 789,949 | |
| E) TOTAL ASSETS (ADP 001+002+037+064) | 065 | 121,716,522 | 129,501,955 | |
| OFF-BALANCE SHEET ITEMS | 066 | 58,043,686 | 91,538,030 | |
| LIABILITIES | ||||
| A) CAPITAL AND RESERVES (ADP 068 to 070+076+077+081+084+087) | 067 | 55,293,109 | 59,710,460 | |
| I INITIAL (SUBSCRIBED) CAPITAL | 068 | 41,247,193 | 41,247,193 | |
| II CAPITAL RESERVES | 069 | 12,386,939 | 12,386,939 | |
| III RESERVES FROM PROFIT (ADP 071+072-073+074+075) | 070 | |||
| IV REVALUATION RESERVES | 076 | 6,404,565 | 6,404,565 | |
| V FAIR VALUE RESERVES (ADP 078 to 080) | 077 | |||
| VI RETAINED PROFIT OR LOSS BROUGHT FORWARD (ADP 082-083) | 083 | (4,745,588) | ||
| VII PROFIT OR LOSS FOR THE BUSINESS YEAR (ADP 085-086) | 086 | (4,745,588) | 4,417,351 | |
| VIII MINORITY (NON-CONTROLLING) INTEREST | 089 | |||
| B) PROVISIONS (ADP 089 to 094) | 090 | 3,479,895 | 3,892,737 | |
| C) LONG-TERM LIABILITIES (ADP 096 to 106) | 097 | 9,593,020 | 8,903,830 | |
| D) SHORT-TERM LIABILITIES (ADP 108 to 121) | 109 | 47,030,261 | 52,108,349 | |
| E) ACCRUALS AND DEFERRED INCOME | 124 | 6,320,237 | 4,886,578 | |
| F) TOTAL - LIABILITIES (ADP 067+088+095+107+122) | 125 | 121,716,522 | 129,501,954 | |
| G) OFF-BALANCE SHEET ITEMS | 126 | 58,043,686 | 91,538,030 |
| code Cumulative Quarter Cumulative Quarter 2 2 3 6 49 I OPERATING INCOME (ADP 126 to 130) 001 85,888,407 32,072,836 39,134,845 97,437,477 I Income from sales with undertakings within the group 002 4,429,288 1,267,924 2,186,195 3,786,966 003 2 Income from sales (outside group) 80,089,519 29,519,489 91,553,630 37,238,811 005 4 Other operating income with undertakings within the group 866,437 288,744 869,418 292,101 006 503,163 1,227,463 336,009 5 Other operating income (outside the group) 78,408 II OPERATING EXPENSES (ADP 132+133+137+141+142+143+146+153) 007 30,826,951 84,120,941 92,482,273 37,025,160 008 1 Changes in inventories of work in progress and finished goods 408 389 1,303 4,065 2 Material costs (ADP 134 to 136) 009 56,665,164 19,805,006 59,307,334 25,052,396 010 a) Costs of raw materials and consumables 29,140,778 8,563,736 26,922,315 11,995,223 b) Costs of goods sold 011 6,895,077 1,246,230 4,494,357 6,656,179 012 20,629,309 9,995,040 8,562,816 c) Other external costs 25,728,840 013 3 Staff costs (ADP 138 to 140) 7,209,740 17,085,526 1,024,483 19,894,122 014 12,716,532 5,359,318 14,414,593 5,280,267 a) Net salaries and wages 015 3,014,134 1,177,217 3,796,970 1,349,218 b) Tax and contributions from salary costs 016 c) Contributions on salaries 1,354,860 487,950 1,682,559 580,255 017 4 Depreciation 2,250,227 749,524 2,579,493 910,606 5 Other costs 018 2,141,447 662,182 800,389 2,616,488 6 Valve adjustments (ADP 144-145) 019 290,341 (8,936) (8,936) 021 b) current assets other than financial assets 290,341 (8,936) (8,936) 029 8 Other operating expenses 5,978,169 2,295,024 8,089,707 3,059,662 III FINANCIAL INCOME (ADP 155 to 164) 030 889,768 1,369,672 607,939 100,674 I Income from investments in holdings (shares) of undertakings within the group 031 204,876 034 4 Other interest income from operations with undertakings within the group 1,116,616 1,085,237 11,145 6,777 037 7 Other interest income 5,416 10,958 8,569 3,131 038 8 Exchange rate differences and other financial income 243,506 (66,483) 242,773 58,517 10 Other financial income 040 4,134 (132,723) 138,187 26,811 IV FINANCIAL EXPENSES (ADP 166 to 172) 041 1,003,198 250,720 1,097,372 334,718 042 1 Interest expenses and similar expenses with underlakings within the group 28,926 16,113 2,926 13,186 3 Interest expenses and similar expenses 044 568,015 291,876 522,528 173,742 045 4 Exchange rate differences and other expenses 406,257 512,466 108,858 (31,269) 048 49,192 49,192 7 Other tinancial expenses IX TOTAL INCOME (ADP 125+154+173 + 174) 053 87,258,079 32,962,604 39,235,519 98,045,416 X TOTAL EXPENDITURE (ADP 131+165+175 + 176) 93,579,645 054 85,124,139 31,077,671 37,359,878 XI PRE-TAX PROFIT OR LOSS (ADP 177-178) 022 2,133,940 1,884,933 4,465,771 1,875,641 1 Pre-tax profit (ADP 177-178) 056 2,133,940 1,884,933 4,465,771 1,875,641 XII INCOME TAX 058 48,417 11,306 4,867 23,568 XIII PROFIT OR LOSS FOR THE PERIOD (ADP 179-182) 1,880,066 4,417,354 029 2,122,634 1,852,073 1 Profit for the period (ADP 179-182) 080 2,122,634 1,880,066 4,417,354 1,852,073 XIX PROFIT OR LOSS FOR THE PERIOD (ADP 200+201) 1,880,066 075 2,122,634 4,417,351 1,852,070 076 2,122,634 1,880,066 4,417,351 1,852,070 I Attributable to owners of the parent STATEMENT OF OTHER COMPRENSIVE INCOME (to be filled in by undertakings subject to IFRS) I PROFIT OR LOSS FOR THE PERIOD 078 2,122,634 1,880,066 4,417,351 1,852,070 VI COMPREHENSIVE INCOME OR LOSS FOR THE PEBIOD (ADP 202+213) 098 2,122,634 1,880,066 4,417,351 1,852,070 APENDIX to the Statement on comprehensive in be filled in by undertakings that draw up consolidated statements) VI COMPREHENSIVE INCOME OR LOSS FOR THE PERIOD (ADP 216+217) 099 2,122,634 1,880,066 4,417,351 1,852,070 |
Item | Same period of the previous year |
Current period | ||||
|---|---|---|---|---|---|---|---|
| I Attributable to owners of the parent | 100 | 2,122,634 | 1,880,066 | 4,417,351 | 1,852,070 |
| Item | AOP code |
Same period of the previous year |
Current period |
|---|---|---|---|
| 2 | 3 | 4 | |
| Cash flow from operating activities | |||
| 1 Cash receipts from customers | 1 | 81,699,198 | 89,020,719 |
| 3 Cash receipts from insurance premiums | 3 | 47,179 | |
| 4 Cash receipts from tax refund | 4 | 5,170,910 | 6,445,315 |
| 5 Other cash receipts from operating activities | 5 | 3,663,504 | 1,681,301 |
| I Total cash receipts from operating activities (ADP 001 to 005) | 6 | 90,533,612 | 97,194,514 |
| 1 Cash payments to suppliers | 7 | (59,482,092) | (66,705,552) |
| 2 Cash payments to employees | 8 | (18,191,465) | (21,211,338) |
| 3 Cash payments for insurance premiums | 9 | (560,825) | (790,821) |
| 4 Interest paid | 10 | (228,650) | (489,286) |
| 5 Income tax paid | 11 | (501,347) | (594,336) |
| 6 Other cash payments from operating activities | 12 | (6,86/,665) | (3,893,118) |
| Il Total cash payments from operating activities (ADP 007 to 012) | 13 | (86,432,044) | (93,685,251) |
| A) NET CASH FLOW FROM OPERATING ACTIVITIES (ADP 006 + 013) | 14 | 4,101,568 | 3,509,263 |
| Cash flow from investment activities | |||
| 1 Cash receipts from sales of fixed tangible and intangible assets | 15 | 815,376 | 68,841 |
| 3 Interest received | 17 | 602 | |
| 5 Cash receipts from repayment of loans and deposits | 19 | 942,532 | 4,262,399 |
| III Total cash receipts from investment activities (ADP 015 to 020) | 21 | 1,757,908 | 4,331,842 |
| 1 Cash payments for the purchase of fixed tangible and intangible assets | 22 | (1,357,029) | (1,897,081) |
| 3 Cash payments for loans and deposits | 24 | (1,292,615) | (4,154,975) |
| IV Total cash payments from investment activities (ADP 022 to 026) | 27 | (2,649,644) | (6,052,056) |
| B) NET CASH FLOW FROM INVESTMENT ACTIVITIES (ADP 021 + 027) | 28 | (891,736) | (1,720,214) |
| Cash flow from financing activities | |||
| 3 Cash receipts from credit principals, loans and other borrowings | 31 | 3,759,999 | |
| 4 Other cash receipts from financing activities | 32 | 161 | 1,302 |
| V Total cash receipts from financing activities (ADP 029 to 032) | 33 | 3,760,160 | 1,302 |
| 1 Cash payments for the repayment of credit principals, loans andother borrowings and debt financial | 34 | (338,770) | (1,482,433) |
| 3 Cash payments for finance lease | 36 | (1,034,087) | (1,193,010) |
| 5 Other cash payments from financing activities | 38 | (918,734) | (914,480) |
| VI Total cash payments from financing activities (ADP 034 to 038) | 39 | (2,291,591) | (3,589,923) |
| C) NET CASH FLOW FROM FINANCING ACTIVITIES (ADP 033 +039) | 40 | 1,468,569 | (3,588,621) |
| I Unrealised exchange rate differences in cash and cash equivalents | 41 | 10,909 | (292,841) |
| D) NET INCREASE OR DECREASE IN CASH FLOWS (ADP 014 + 028 + 040 + 041) | 42 | 4,689,310 | (2,092,419) |
| E) CASH AND CASH EQUIVALENTS AT THE BEGINNING OF THE PERIOD | 43 | 2,837,262 | 10,261,898 |
| F) CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD (ADP 042+043) | 44 | 7,526,572 | 8,169,479 |
| Attributable to owners of the parent | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Item | AOP code |
Initial (subscribed capital |
Capital reserves |
Reserves for holdings treasury shares |
shares and deductible item |
Revaluation reserves |
Retained profit loss brought forward |
Profit/loss for the business year |
Total attributable to owners of the parent |
Total capital and reserves |
| 12 | 3 | 10 | 16 | 17 | + 8 do 17) | 20 (18+19) | ||||
| Current period | ||||||||||
| 1 Balance on the first day of the corrent business year | 28 | 41,247,193 | 12,386,939 1,123,568 1,123,568 6,404,565 | 60,038,697 | 60,038,697 | |||||
| 4 Balance on the first day of the current business year (restated) (ADP 27 to 29) | 31 | 41,247,193 | 12,386,939 1,123,568 1,123,568 6,404,565 | 60,038,697 | 60,038,697 | |||||
| 5 Profit/loss of the period | 32 | 4,417,351 | 4,417,351 | 4,417,351 | ||||||
| 22 Transfer to reserves according to the annual schedule | 49 | (4,745,588) | (4,745,588) | (4,745,588) | ||||||
| 23 Balance on the last day of the corrent business year reporting period (ADP 30 to 48) | 51 | 41,247,193 12,386,939 1,123,568 1,123,568 6,404,565 (4,745,588) | 4,417,351 | 59,710,460 | 59,710,460 | |||||
| APENDIX TO THE STATEMENT OF CHANGES IN EQUITY (to be filed in by undertakings that draw up financial statements in accordance with the IFRS) | ||||||||||
| I OTHER COMPREHENSIVE INCOME FOR THE CURRENT PERIOD, NET OF TAX | 52 | |||||||||
| II COMPREHENSIVE INCOME OR LOSS FOR THE CURRENT PERIOD (ADP 31+50) | 53 | 4,417,351 | 4,417,351 | 4,417,351 | ||||||
| III TRANSACTIONS WITH OWNERS IN THE CURRENT PERIOD RECOGNISED DIRECTLY IN EQUITY | 54 | (4,745,588) | (4,745,588) | (4,745,588) |
| Attributable to owners of the parent | Total attributable to Profit/loss for owners of the |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Item | AOP tode |
Initial (subscribed capital |
Capital reserves |
Reserves for treasury shares |
shares and holdings (deductible item) |
Revalvation reserves |
Retained profit / loss brought forward |
the business year | parent | Total capital and reserves | ||
| 24 | 2 | 10 | 16 | 17 | +8 do 17) | 20 (18+19) | ||||||
| Previous period | ||||||||||||
| 1 Balance on the first day of the previous business year | 54,744,433 | 1,123,568 1,123,568 6,404,565 | (1,371,946) | 261,645 | 60,038,697 | 60,038,697 | ||||||
| 4 Balance on the first day of the previous business year (restated) (ADP 01 to 03) | 54,744,433 | 1,123,568 1,123,568 6,404,565 | (1,371,946) | 261,645 | 60,038,697 | 60,038,697 | ||||||
| 5 Profit/loss of the period | (4,745,588) | (4,745,588) | (4,745,588) | |||||||||
| 15 Decrease in initial (subscribed) capital (other than arising from the pre-bankrupty settlement procedure or from | (13,497,240) | 12,386,939 | 1,110,301 | |||||||||
| 22 Transfer to reserves according to the annual schedule | 22 | 261,645 | (261,645) | |||||||||
| 24 Balance on the last day of the previous business year reporting period (ADP 04 to 23) | 24 | 41,247,193 12,386,939 1,123,568 1,123,568 6,404,565 | (4,745,588) | 55,293,109 | 55,293,109 | |||||||
| APENDIX TO THE STATENT OF CHANGES IN EQUITY (to be filled in by undertakings that draw up financial statements in accordance with the FRS) | ||||||||||||
| I OTHER COMPREHENSIVE INCOME OF THE PREVIOUS PERIOD, NET OF TAX (ADP 06 to 14) | 25 | |||||||||||
| II COMPREHENSIVE INCOME OR LOSS FOR THE PREVIOUS PERIOD (ADP 05+24) | 26 | (4,745,588) | (4,745,588) | (4,745,588) | ||||||||
| III TRANSACTIONS WITH OWNERS IN THE PREVIOUS PERIOD RECOGNISED DIRECTLY IN | 27 | (13,497,240) 12,386,939 | 1,371,946 | (261,645) |
Ulica Marijana Čavića 4, 10 000 Zagreb, Croatia, 10001 Zagreb, P.O. Box: 128 URL: www.dalekovod.hr, www.dalekovod.com E-mail: [email protected] Share capital: EUR 41,247,193.00 / HRK 310,776,975.66 Number of shares: 41.247.193 IBAN: HR8323600001101226102 ZABA Zagreb Company ID no.: 080010093, Commercial Court in Zagreb Registration no. (MB): 3275531 Company identification number (OIB): 47911242222 Business code: 71.12 (Engineering and related technical consulting)
Eugen Paić-Karega – Chairman to the Management Board Tvrtko Zlopaša – Member of the Management Board
Gordan Kolak (Chairman of the Supervisory Board), Josip Lasić (Deputy Chairman of the Supervisory Board), Petar Bobek (Member of the Supervisory Board), Ivan Paić (Member of the Supervisory Board), Dražen Buljić (Member of the Supervisory Board).
Description of products and services
Dalekovod d.d. has specialized in the implementation of contracts per "turnkey" system within the following fields:
• production and installation of all metal parts for transmission lines and roads, especially road lighting, protective railing and traffic signalization, tunnel lighting and traffic management
• electrification of train and tram railways
The major business events related to the amendments to the Financial Standing and Performance Report for the quarterly reporting period of the issuer in relation to the previous business year have been described in the Management Board Report issued jointly with these financial statements.
The revised annual financial statements for the Company and the Group for 2023 are published on the Company's website (www.dalekovod.hr) and the website of the Zagreb Stock Exchange (eho.zse.hr).
The Company's and Group's accounting policies implemented in the preparation of the financial statements for 2024 are the same as the accounting policies implemented in the annual financial statement for 2023.
An explanation of the Company's and Group's performance is given in the Management Board Report attached hereto.
As of September 30, 2024, the Group has concluded contracts whose execution has begun but has not been completed. The revenues to be generated under these contracts are estimated at EUR 387 million.
As of September 30, 2024, the Group and the Company are exposed to potential liabilities based on issued bank guarantees (as a means of securing payment, ensuring the quality of performed works) in the total amount of EUR 83,647 thousand and EUR 71,842 thousand (as of December 31, 2023: 57,021 thousand euros Group and 47,489 thousand euros Company). The company is additionally exposed as a co-debtor of subsidiaries in the total amount of EUR 11,845 thousand (as of December 31, 2023: EUR 8,814 thousand). The Group and the Company estimate that it is not certain that there will be a collection of potential liabilities based on bank guarantees, given that the Group and the Company, as in previous periods, fulfill all contractual obligations based on the projects.
During regular operations, the Group had several court cases as a plaintiff or defendant. In the opinion of management and legal counsel, a provision is made for disputes that could potentially result in a loss. In addition to the conflicts for which a reservation has been created, there are also court disputes which, according to the Management Board and the legal advisor, will not result in losses.
All significant changes in the Company's and Group's income and expenditure are indicated in the Management Board Report attached hereto.
The amount of the loans and other Company's and Group's borrowings is described and given in the Management Board Report attached hereto.
As of 30 September 2024, the Company employed 667, while the Group employed 1,061.
The employee structure per Group company is given below:
| Dalekovod Group | ||||||||
|---|---|---|---|---|---|---|---|---|
| Number of employees | 30.06.2024 30.09.2024 | |||||||
| Dalekovod DD | 661 | 667 | ||||||
| Proizvodnja (MK i OSO i Cinčaona do 2019) | 279 | 278 | ||||||
| Dalekovod projekt | 94 | 94 | ||||||
| EMU | 10 | 10 | ||||||
| Other affiliates | 11 | 12 | ||||||
| Total Group | 1,055 | 1,061 |
Cost of salary in 2024 was not capitalized for Company and Group.
As part of the Financial position report both Company and Group have reported deferred tax assets and no changes were recorded compared to previous period.
As of 30 September 2024, the capital was divided in 41,247,193 shares in the nominal value of EUR 1.00 each.
The shareholders structure as of 30 September 2024 is as follows:
| Number of shares | Share | |||||
|---|---|---|---|---|---|---|
| Shareholders | 30.06.2024. | 30.09.2024. | 30.06.2024. | 30.09.2024. | ||
| Napredna energetska rješenja d.o.o. | 31,000,000 | 31,000,000 | 75.16% | 75.16% | ||
| Financial Institutions | 8,966,451 | 8,711,743 | 21.74% | 21.12% | ||
| Foreigns | 4,029 | 4,229 | 0.01% | 0.01% | ||
| Individuals | 951,394 | 1,443,811 | 2.31% | 3.50% | ||
| Own Shares | 988 | 988 | 0.00% | 0.00% | ||
| Others | 324,331 | 86,422 | 0.79% | 0.21% | ||
| Total | 41,247,193 | 41,247,193 | 100% | 100% |
There were no mergers, acquisitions or establishments in the first nine months of 2024.
In 2024, no items have been identified that would indicate doubtful or contested claims affecting the continuity of business operations of the Company and the Group.
There were no events in the first nine months of 2024 that require reporting.
Other publications related to understanding and interpretation of these reports are indicated in the Management Board Report attached hereto.
The list of associated companies is given in the Management Board Report attached hereto. The amount of the capital of each associated company in which Dalekovod d.d. has a share or a company owned by its subsidiary is indicated below:
| Dalekovod d.d. | Dalekovod MK d.o.o. |
Dalekovod Projekt d.o.o. |
Dalekovod EMU d.o.o. |
EL-RA d.o.o. | Dalekovod Ukrajina d.o.o., Ukrajina |
Dalekovod jubljana d.o.o., Slovenija |
Dalekovod Mostar d.o.o., BIH |
Dalekovod Norge Dalekovod OSO AS, Norveška |
d.o.o. | Cincaonica Usluge d.o.o. |
|
|---|---|---|---|---|---|---|---|---|---|---|---|
| I. INITIAL (SUBSCRIBED) CAPITAL | 41,247,193 | 26,109,151 | 2,772,500 | 198,553 | 65,300 | 1,425 | 217,172 | 8,041 | 172,656 | 2,982,840 | 2,654 |
| II. CAPITAL RESERVES | 12,386,939 | ||||||||||
| III. RESERVES FROM PROFIT | = | 609,152 | - | 26,831 | 20 | ||||||
| IV. REVALUATION RESERVES | 6,404,565 | ||||||||||
| VI. RETAINED PROFIT OR LOSS BROUGHT FORWARD |
(4,745,588) | (21,603,845) | : | 88,320 | (21,817) | 9,600 | 1,424,748 | 2,733,083 | 29,360 | 1,138,440 | (2,398,999) |
| VII. PROFIT OR LOSS FOR THE BUSINESS YEAR |
4,417,351 | (64,441) | 94,946 | (68,944) | 1,642 | (4,837) | 346,343 | 535,115 | (78) | 2,112,498 | (1,744) |
| Total capital | 59,710,460 | 4,440,865 | 3,476,598 | 217,929 | 45,124 | 6,188 | 2,015,094 | 3,276,239 | 201,938 | 6,233,798 | (2,398,088) |
*Company Cinčaonica usluge is presented as a discontinued operation in the Profit and Loss Statement, that is, as assets/liabilities intended for sale in the Financial Position Report.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.