Quarterly Report • Nov 9, 2020
Quarterly Report
Open in ViewerOpens in native device viewer
A. Quarterly report of the Board of Directors on September 30th, 2020
Date of the report: 09/11/2020 Name of the company: SC "MECANICA CEAHLĂU" S.A. PIATRA NEAMŢ Registered Office: Piatra Neamţ, Dumbravei street, no.6, postal code 610202 Phone number/fax: 0233-211104/ 0233-216069 Tax Identification Number: RO 2045262 Trade Register Registration Number: J27 / 8 / 08.01.1991 Subscribed and paid-in share capital RON 23,990,846 Regulated market in which the issued securities are traded: Bucharest Stock Exchange Trading symbol: MECF.
Information in the financial-economic situation of the Mecanica Ceahlau SA on the 3rd quarter of 2019 are presented in the Financial Statements, concluded on September 30, 2020, drafted according to the order 2844 from 2016 on the approval of the accounting regulations according to the international standards of financial reporting. The currency of the reporting is RON.
The Individual Financial Statements concluded on September 30, 2020 were not audited.
The structure and the evolution of the asset, debt and equity elements of the company, compared to the same period of the previous year, is presented as:
| Indicator - ron | September 30, 2020 |
September 30, 2019 |
|---|---|---|
| Fixed assets total, out of which: | 18,111,459 | 18,587,286 |
| Tangible fix assets | 16,607,071 | 18,056,969 |
| Intangible assets | 70,713 | 99,681 |
| Real Estate Investments | 413,550 | 430,636 |
| Assets representing rights of use of support assets in leasing contracts |
1,020,124 | - |
| Current assets total, out of which: | 40,835,280 | 59,366,489 |
| Stocks | 23,641,675 | 20,222,090 |
| Trade receivables | 9,141,173 | 13,778,350 |
| Other receivables | 454,644 | 195,749 |
| Expenses registered in advance | 160,834 | 274,385 |
| Financial assets at fair value (fund units, bank deposits) |
259,214 | 252,038 |
| Cash and cash equivalents | 6,790,533 | 24,643,877 |
| Assets classified as held for sale | 387,207 | - |
| TOTAL ASSETS | 58,946,739 | 77,953,775 |
| Own equity, of which: | 48,418,392 | 66,167,569 |
| Share capital | 23,990,846 | 23,990,846 |
| Legal reserves | 2,804,874 | 2,400,184 |
| Revaluation reserve | 6,853,535 | 8,425,212 |
|---|---|---|
| Retained earnings and other reserve | 14,769,137 | 31,351,327 |
| Total debts: | 10,528,347 | 11,786,206 |
| Long term debts, out of which: | 2,214,058 | 2,795,082 |
| Long term loans | 780,184 | 1,134,121 |
| Liabilities from leasing contracts | 702,092 | - |
| Provisions for | 245,810 | 308,683 |
| pensionsDebts on deferred tax | 485,972 | 1,352,278 |
| Current debts total, out of which: | 8,314,289 | 8,991,124 |
| Short term loans | 1,268,034 | 356,075 |
| Liabilities from leasing contracts | 247,649 | - |
| Commercial debts | 5,062,784 | 4,681,072 |
| Other debts | 1,245,219 | 3,707,153 |
| Provisions | 490,602 | 246,823 |
| TOTAL OWN EQUITY AND DEBTS | 58,946,739 | 77,953,775 |
The equity decreased to the amount of RON 48,418,392. In 2020 were distributed to shareholders dividends in the amount of RON 10,999,803.
The current assets in the amount of RON 40.835.280 decreased with 31% compared to the same period of the previous year and are made up of:
Overall stocks are in the net amount of RON 23,641,675 increased with 17% compared to the same period of the previous year mainly due to the outsourcing of parts and subassemblies and the expansion of the product portfolio (2 new ranges of seeders, herbicide machines, new range of plows). Are made up of:
| Indicator - ron | September 30, 2020 |
September 30, 2019 |
% |
|---|---|---|---|
| Raw materials and materials | 1.321.723 | 1.425.306 | 93% |
| Work in progress | 451.150 | 718.864 | 63% |
| Semi-finished goods | 69.753 | 66.259 | 105% |
| Finished goods | 14.524.570 | 13.422.871 | 108% |
| Goods (goods for distribution) |
7.274.478 | 4.588.790 | 159% |
| Stocks at net value | 23.641.675 | 20.222.090 | 117% |
Commercial receivables in the amount of RON 9,141,173 decreased by 34% compared to to the same period of the previous year, are entirely considered performant.
On September 30, 2020 the company has received from clients in the form of guarantees, promissory notes and cheques pursuant to the contractual provisions in the amount of RON 133,810.
On September 30, 2020, the company holds for sale assets identified as follows:
The provisions in the amount of RON 736,412 increased with 33% to the same period of the previous year and are made up of:
The long-term debts have decreased with 21% compared to the same period of the previous year.
The current debts are in the amount of 8,314,289 lei (as of September 30, 2019: 8,991,124 lei) decreased by 8% compared to the same period of the previous year, the largest share of debts being held by commercial debts.
Mecanica Ceahlau SA ended the third quarter of 2020 with a net turnover of RON 14.930.412.
| September 30, | September 30, | |
|---|---|---|
| Indicator - ron | 2020 | 2019 |
| Sales Costs of materials and consumables |
14,930,412 (8,625,146) |
21,616,636 (13,123,656) |
| 6,305,266 | 8,492,980 | |
| Other operational revenues Gain/loss from the sale of the assets held for sale Expenses with utilities |
300,995 - |
325,773 11,348,248 |
| Expenses with salaries and other personnel expenses Other administrative expenses Other operational expenses |
(299,391) (4,972,264) (1,387,234) |
(379,329) (5,121,300) (1,679,694) |
| Expenses with amortization and impairment of assets and leasing assets |
(298,164) | (447,472) |
| Gain/ loss from assets sales Adjustment of the value of current assets Gain/Loss of provisions for risks and expenses |
(1,120,225) 405,642 138,604 |
(1,065,921) 529,502 19,650 |
| Total operational expenses | (7,533,030) | (8,144,563) |
| Result of the operational activities | (926,769) | 12,022,439 |
| Interest incomes Gains from revaluation of financial assets at fair value through profit or loss |
247,654 5,355 |
5,443 5,586 |
| Interest expense and discounts granted Losses from exchange rate differences |
(117,205) (94,028) |
(125,628) (71,720) |
|---|---|---|
| Financial net result | 41,775 | (186,319) |
| Result before tax | (884,994) | 11,836,120 |
| Revenue/ (expenses) with current and deferred income tax |
(198,005) | (3,467,147) |
| Net profit of period | (1,082,999) | 8,368,973 |
The turnover recorded in the third quarter of 2020 is 31% lower compared to the same period of the previous year.
| Indicator - ron | September 30, 2020 |
September 30, 2019 |
|---|---|---|
| Gross sales of goods | 15,245,027 | 21,829,009 |
| Commissions granted to dealers | (452,370) | (677,322) |
| Net turnover from sales of goods | 14,792,658 | 21,151,686 |
| Sales of residual goods | 80,257 | 390,898 |
| Services rendered | 57,498 | 74,052 |
| Total net turnover | 14,930,412 | 21,616,636 |
The gross turnover of the Company as of September 30, 2020 is of RON 15,382,782 (September 30,2019: RON 22,293,959), of which RON 182,189 for export September 30, 2019: RON 216,666) and RON 15,200,593 for intern (September 30, 2019: RON 22,077,293).
For the realisation of this sales volume the Company granted sales bonuses (commissions) according to contracts in force in amount of RON 452,370 as of September 30, 2020, respectively RON 677,322 as of September 30, 2019, thus resulting in a net turnover of RON 14,930,412 as of September 30, 2020 and RON 21,616,636 as of September 30, 2019. The sales bonus commission granted to distributors according to contracts in force represents a variable consideration which the company estimated and recognised in transaction price on September 30, 2020, respectively on September 30, 2019.
The pedological drought that profoundly affected most of the Romanian farmers, especially from the South, South-East and East of the country, led to the postponement of the acquisitions of agricultural equipment, which directly affected the company's sales. The COVID-19 pandemic overlapped, which also had a negative impact on turnover.
On the internal market, the Company has collaborated with a number of 15 distributors from the entire country, the most important ones being located preponderantly in the agricultural area.
On the foreign market, the sales volume was achieved in proportion of 1% of the turnover. In this market, the connection with the traditional customers who know and promote the company's products is maintained.
The company possesses an important market segment for the goods seeders for hoeing plants and for seeders for strawy plants. The market share evaluated for these products is situated between 20% and 30% as regards the number of the fund units sold.
Operational expenditure include:
The cost related to the goods sold decreased by 34% compared to the same period of the previous year
Administrative expenses decreasing by 18% compared to the same period of the previous year as a result of the renegotiation of contracts;
Other operating expenses decreasing by 33% compared to the same period of the previous year;
Expenditures on salaries, social contributions and other benefits are 3% lower compared to the same period of the previous year;
| Indicator - ron | September 30, 2020 |
September 30, 2019 |
|---|---|---|
| Salaries expenses | 3,818,614 | 3,962,676 |
| Expenses with salary contributions | 97,146 | 115,418 |
| Expenses with granted vouchers | 189,895 | 240,306 |
| Other benefits to employees | 14,510 | 58,155 |
| Expenses with indemnity of Board of Directors members | 371,511 | 364,702 |
| Expenses with indemnity of executive management | 565,911 | 513,297 |
| Revenue from operating subsidies for the payment of personnel |
(85,323) | (133,254) |
| Total | 4,972,264 | 5,121,300 |
| Average number of employees | 105 | 125 |
The financial revenues include most of the revenues pertaining to the evaluation of the fund units held by the company on 30th September 2020 at a fair value and the revenues from the revaluation of receivables and debts in foreign currency at the end of the period.
The financial costs include the discounts granted, the interests and the exchange differences on 30th September 2020.
On 30th September 2020 the company registered a negative gross profit of RON (884,994) and an negative net profit of RON (1,082,999).
| Indicator name | Calculation method | September 30, 2020 |
September 30, 2019 |
|---|---|---|---|
| 1. Current liquidity indicator | Current assets/ Current debts |
5.22 | 6. 60 |
| 2. Rate of debt indicator | Borrowed equity/ Own equity x 100 |
4.07 | 3.76 |
|---|---|---|---|
| 3. Turnover speed of fixed assets |
Turnover/ Fixed assets |
0.88 | 1.16 |
| 4. Turnover speed of days sales outstanding (no. days) |
Medium balance of net trade receivables / |
145 days | 138 days |
2. Quarterly report on September 30, 2020 – the integral version is available on www.mecanicaceahlau.ro and in the link below (PDF document attached);
Turnover x 270
GENERAL DIRECTOR, FINANCIAL DIRECTOR ,
Sorin Ion Molesag Chirila Oana
Trifa Aurelian Mircea Radu
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.