Quarterly Report • Aug 14, 2019
Quarterly Report
Open in ViewerOpens in native device viewer
- Translation from the Romanian language –
Tax Identification Number 568656 Registration Number J06/2/1991 4 Industriei Street 420063 Bistrita Romania
| Statement of financial situation | 1 |
|---|---|
| Statement of profit or loss and other elements of global income | 2 |
| Statement of changes of the capitals | 3 |
| Cash flow statement | 5 |
| Notes to the individual financial statements | 7 |
INDIVIDUAL FINANCIAL STATEMENTS AS OF JUNE 30, 2019 IN COMPLIANCE WITH IFRS (All amounts are expressed in lei, unless otherwise indicated)
| Note | June 30, 2019 | December 31, 2018 | ||
|---|---|---|---|---|
| Assets | ||||
| Intangible assets | 5 | 479.878 | 591.703 | |
| Property, plant and equipment | 5 | 88,408,998 | 91,532,890 | |
| Financial assets available for sale | 6 | - | - | |
| Total Non-current Assets | 88,888,876 | 92,124,593 | ||
| Advance-paymnts granted for tangible assets | 9 | 378.817 | 670.205 | |
| stocks | 7 | 5,005,663 | 7,354,769 | |
| Receivables from customer contracts | 8 | 61,455,083 | 59,321,959 | |
| Trade receivables and other receivables | 9 | 1,657,366 | 2,198,146 | |
| Current tax receivables Cash and cash | - | - | ||
| equivalents | 11 | 5,016,960 | 3,737,985 | |
| Total Current Assets | 73,513,889 | 73,283,064 | ||
| Total assets | 162,402,765 | 165,407,657 | ||
| Registered Capital Adjustments of Registered Capital |
12 12 |
13,036,325 8,812,271 |
13,036,325 8,812,271 |
|
| Other equity elements | 12 | (9,015,171) | (9,183,135) | |
| reserves | 12 | 60,409,959 | 60,050,153 | |
| Treasury Shares | 12 | - | - | |
| Reported result | 12 | (3,406,364) | (3,593,366) | |
| FY Result | 25 | 1,822,661 | 2,815,330 | |
| Total Equity | 71,659,681 | 71,937,578 | ||
| Liability | ||||
| Overdraft | 13 | 1,775,189 | 3,497,925 | |
| Debt on deferred tax | 22 | 9,769,809 | 9,692,465 | |
| Leasing debts | 191.020 | 54.840 | ||
| Provisions for risks and expenses | 21 | 190.059 | 190.059 | |
| Debt on deferred income | 23 | 6,705,033 | 7,486,647 | |
| Total long-term debt | 18,631,110 | 20,921,936 | ||
| Account Overdrafts | 13 | 34,330,036 | 33,813,275 | |
| Current Portion of Leasing Loan | 13 | 48.934 | 16.293 | |
| Debt on deferred tax | 167.964 | 413.272 | ||
| Trade debts and other debts | 14 | 34,764,845 | 35,394,366 | |
| Provisions for risks and expenses | 21 | 1,247,163 | 1,316,293 | |
| Debt on deferred income | 23 | 1,553,032 | 1,591,644 | |
| Total current liabilities | 72,111,974 | 72,548,143 | ||
| Total Debt | 90,743,084 | 93,470,079 | ||
| Total equity and debt | 162,402,765 | 165,407,657 |
General Manager Economic Director
| AND OTHER ELEMENTS OF THE GLOBAL RESULT | |||
|---|---|---|---|
| Note | June 30, 2019 | June 30, 2018 | |
| Continuous operations | |||
| Income | |||
| Revenue from customer contracts | 15 | 72,698,071 | 70,467,517 |
| Income from sale of goods | 6.506 | 598.128 | |
| Other turnover-related revenues | 16 | 3,629,537 | 4,301,087 |
| Total revenue | 76,334,114 | 75,366,732 | |
| Other incomes | 16 | 1,446,343 | 2,207,078 |
| Costs | |||
| Expenses with raw materials and other material expenses | (32,785,341) | (33,771,280) | |
| Energy and water expenses | (2,633,930) | (2,134,152) | |
| Expenditure on goods | (6.374) | (584.658) | |
| Staff costs | 17 | (24,263,140) | (23,349,987) |
| Transportation expenses | 18 | (3,625,386) | (3,654,712) |
| Other expenses related to income | 19 | (8,022,974) | (8,077,254) |
| Expenses with depreciation and depreciation of fixed assets | 5 | (3,662,140) | (3,895,780) |
| Financial expenses, net | 25 | (675.264) | (383.767) |
| Adjustments for impairment of current assets, net | 8 | - | (170.000) |
| Expenses with provisions for risks and expenses, net | 21 | 69.129 | 6,676,91 |
| Other expenses | 19 | (66.755) | 2 (6,899,8 |
| Total expenses | (75,672,175) | 98) (76,244,576) |
|
| Profit before tax | 2,108,282 | 1,329,234 | |
| Income Tax | 20 | (285.621) | (30.443) |
| Profit from continuous | 1,822,661 | 1,298,791 | |
| operations Profit from | - | - | |
| discontinued operations Profit for the period |
1,822,661 | 1,298,791 | |
| Other elements of the overall result | |||
| Items that will not be reclassified to expenses or revenues | |||
| Changes in value of the assets used, resulting from the | - | - | |
| revaluation, net of taxes | |||
| Elements that can be reclassified to expenses or revenues | |||
| Changes in value of the securities available for sale | 3 | - | - |
| Total profit or loss account and other elements of | |||
| the overall result | 1,822,661 | 1,298,791 | |
| Earnings per share | |||
| basic result per share | 24 | 0.08 | 0.06 |
| Diluted earnings per share | 24 | 0.08 | 0.06 |
STATEMENT OF PROFIT OR LOSS ACCOUNT
Cenusa Gheorghe, Tatar Dana, General Manager Economic Director
(All amounts are expressed in LEI, unless otherwise indicated)
| THE SITUATION OF THE MODIFICATION OF EQUITY | Capital social |
Adjustments of of registered capital |
Differences and reserves from reevaluation |
reserves legal |
Other reserves |
The Result withheld |
Total equity |
|---|---|---|---|---|---|---|---|
| Balance as of January 1, 2018 | 13,036,325 | 8,812,271 | 38,438,295 | 2,607,265 | 10,502,483 | -2,541,670 | 70,854,969 |
| Profit or loss account and other elements of the overall result | |||||||
| Profit or loss | 2,815,330 | 2,815,330 | |||||
| Other elements of the overall result | |||||||
| Net change in the fair value of the financial assets available for sale | 0 | 0 | |||||
| Changes in the value of the assets used Movements within the profit or loss account and other elements of the overall result |
0 | ||||||
| Differences from revaluation realized transferred to the result retained current year |
-2,303,045 | 2,169,673 | -133,372 | ||||
| Other equity elements Established legal reserves |
0 | 0 | 1,622,019 | -1,622,019 0 |
0 0 |
||
| Total profit or loss account and other elements of the overall result | 0 | 0 | -2,303,045 | 0 | 1,622,019 | 3,362,984 | 2.681958 |
| Other items result retained - correction of accounting errors |
0 | 0 | 0 | 0 | 22,651 | 22,651 | |
| Other items result retained - correction of accounting errors |
0 | 0 | 0 | 0 | 0 | 22,651 | 22,651 |
| Transactions with shareholders, registered directly in equity | 0 | 0 | 0 | 0 | `0 | 0 | 0 |
| Contributions from and distributions to shareholders / employees | 0 | 0 | 0 | 0 | 0 | -1,622,000 | -1,622,000 |
| Total transactions with shareholders | 0 | 0 | 0 | 0 | 06 | -1,622,000 | -1,622,000 |
| Profit or loss account and other elements of the overall result | |||||||
| Balance as of Monday, December 31, 2018 | 13,036,325 | 8,812,271 | 36,135,250 | 2,607,265 | 12,124,502 | -778,035 | 71,937,578 |
| (All amounts are expressed in LEI, unless otherwise indicated) THE SITUATION OF THE MODIFICATION OF EQUITY (continued) |
Capital social |
Adjustments of of registered capital |
Differences and reserves from reevaluation |
reserves legal |
Other reserves |
The Result withheld |
Total equity |
|---|---|---|---|---|---|---|---|
| Balance as of Tuesday, January 1, 2019 | 13,036,325 | 8,812,271 | 36,135,250 | 2,607,265 | 12,124,502 | -778,035 | 71,937,578 |
| Profit or loss account and other elements of the overall result | |||||||
| Profit or loss | 1,822,661 | 1,822,661 | |||||
| Other elements of the overall result | |||||||
| Net change in the fair value of the financial assets available for sale | 0 | 0 | |||||
| Changes in the value of the assets used Movements within the profit or loss account and other elements of the overall result |
0 | ||||||
| Differences from revaluation realized transferred to the result retained current year |
-1,049,774 | 1,049,774 | 0 | ||||
| Other equity elements | 167,964 | -167,964 | 0 | ||||
| Established legal reserves | 0 | 1,409,580 | -1,409,580 | 0 | |||
| Total profit or loss account and other elements of the overall result | 0 | 0 | -881,810 | 0 | 1,409,580 | 1,294,891 | 1,822,661 |
| Other items result retained - correction of accounting errors |
0 | 0 | 0 | 0 | 0 | -694,808 | -694,808 |
| Other items result retained - correction of accounting errors |
0 | 0 | 0 | 0 | 0 | -694,808 | -694,808 |
| Transactions with shareholders, registered directly in equity | 0 | 0 | 0 | 0 | `0 | 0 | 0 |
| Contributions from and distributions to shareholders / employees | 0 | 0 | 0 | 0 | 0 | -1,405,750 | -1,405,750 |
| Total transactions with shareholders | 0 | 0 | 0 | 0 | 0 | -1,405,750 | -1,405,750 |
| Profit or loss account and other elements of the overall result | |||||||
| Balance as of Sunday, June 30, 2019 | 13,036,325 | 8,812,271 | 35,253,440 | 2,607,265 | 13,534,082 | -1,583,702 | 71,659,681 |
(All amounts are expressed in LEI, unless otherwise indicated)
| 6/30/2019 | 12/31/2018 | |
|---|---|---|
| Net income | 1,822,661 | 2,815,330 |
| Depreciation and provisions | 3,662,140 | 7,721,176 |
| Gross operating cash | 5,484,801 | 10,532,675 |
| Variation of working | ||
| capital | 2,188,579 | 1,199,295 |
| The variation of the receivables Stock variation |
-2,349,106 | 57,309 |
| Variation of other current assets | -644,158 | 326,778 |
| Variation of Deferred Income / | 103,378 | 7,220 |
| Expenditure Suppliers Variation |
-1,332,289 | 2,660,813 |
| Variation of customer advance payments | 55,453 | -1,448,020 |
| Variation of employees' debts and related | -197,558 | 807,190 |
| Net operating cash | 4,711,715 | 10,897,055 |
| Cash flow from net investments | 135,038 | 2,749,363 |
| Variation of debts | ||
| Variation of short-term loans | 516,761 | -3,228,900 |
| Variation of long-term loans | -1 .722.736 | 3,497,925 |
| Variation associated debts | 855,741 | 134,347 |
| Variation of other debts | - | - |
| Capital variation | -2,947,471 | -10,147,054 |
| Financing Cash flow | -3,297,706 | -9,743,682 |
| Total cash variations of the interval | 1,278,974 | -1,592,159 |
| Initial cash | 3,737,986 | 5,330,144 |
| Cash NET at the end of the Interval | 5,016,960 | 3,737,985 |
Cenusa Gheorghe, Tatar Dana, General Manager Economic Director
(All amounts are expressed in LEI, unless otherwise indicated)
| 1. | The reporting entity | 16. | Staff costs |
|---|---|---|---|
| 2. | The basis of the preparation | 17. | Transportation expenses |
| 3. | Significant accounting policies | 18. | Other operating expenses |
| 4. | Significant risk management |
19. | Profit tax |
| 5. | Tangible and intangible assets |
20. | Provisions for risks and expenses |
| 6. | stocks | 21. | Debt on deferred tax |
| 7. | Receivables from construction contracts | 22. | Deferred income |
| 8. | Trade receivables and other receivables |
23. | Earnings per share |
| 9. | Value adjustments | 24. | Financial elements |
| 10. | Cash and cash equivalents | 25. | Contingent assets and liabilities |
| 11. | Equity | 26. | Affiliated parties |
| 12. | Loans | 27. | Capital commitments |
| 13. | Trade debts and other debts | 28. | Reporting on operational segments |
| 14. | Revenue from construction contracts |
29. | Events after the balance sheet date |
| 15. | Other incomes | 30. | Approval of financial statements |
(All amounts are expressed in LEI, unless otherwise indicated)
COMELF SA (the "Company") is a joint stock company operating in Romania in accordance with the provisions of Law 31/1990 on commercial companies and Law 297/2004 on the capital market, with subsequent additions and changes. The company has its registered office in Bistrita, Industriei street no.4, Bistrita Nasaud county, Romania.
The company was established as a trading company in 1991 as a result of the reorganization of the former Bistrita Technology Enterprise.
The shares of the Company are listed on the Bucharest Stock Exchange, the regulated market, with the CMF code, starting with November 20, 1995. The record of the shares and shareholders is kept according to the law by the SC Depozitarul Central SA Bucharest.
The main activity of the Company is the manufacture of engines and turbines (with the exception of those for airplanes, vehicles and motorcycles). The Company also manufactures Power Generating and Environment Protection Plants, Assemblies and Components and Earth-Moving Machinery Assemblies Lifting and Transportation Eupment Assemblies, including their subassemblies, and steel structures.
The financial statements have been prepared by the Company in accordance with:
The financial statements prepared on June 30, 2019 are read together with the financial statements prepared for 31.12.2018 according to the same financial reporting framework.
The accounting policies adopted are in line with those of the annual statements as of 31.12.2018.
The amendments to IFRSs, valid for the financial statements that will be concluded on 31.12.2019, are not expected to have a significant effect for the company.
The management of the Company considers that risk management must be carried out within a consistent methodological framework and that their management is an important component of the strategy on maximizing profitability, obtaining an anticipated level of profit while maintaining a risk exposure.
acceptable and in compliance with legal regulations. The drafting of official risk management procedures decided by the Company management is an integral part of the strategic objectives of the Company.
The investment activity leads to the exposure of the Company to a variety of risks associated with the financial instruments held and the financial markets on which it operates. The main risks to which the Company is exposed are:
(All amounts are expressed in LEI, unless otherwise indicated)
The general strategy of risk management aims to maximize the Company's profit relative to the level of risk to which it is exposed and to minimize the potential adverse variations on the financial performance of the Company.
The company has implemented policies and procedures for managing and evaluating the risks to which it is exposed. These policies and procedures are presented in the section dedicated to each type of risk.
Market risk is defined as the risk of suffering a loss or not obtaining the expected profit, as a result of price fluctuations, interest rates and foreign exchange rates. The company is exposed to the following categories of market risk:
The company is exposed to the risk of price as there is the possibility that the value of the costs for carrying out the projects will be greater than the estimated value thus the contracts will be performed at a loss.
The accounting value of financial assets and liabilities with a maturity of less than one year is approximated to their fair value.
| June 30, 2019 | December 31, 2018 | ||||
|---|---|---|---|---|---|
| Accounting value |
fair Value |
Accounting value |
fair Value |
||
| Receivables from customer contracts Trade receivables and |
61,455,083 | 61,455,083 | 59,321,959 | 59.321.95 9 |
|
| other receivables Advance-payments |
1,657,366 | 1,657,366 | 2,198,146 | 2,198,146 | |
| granted for tangible assets Cash and cash |
378,817 | 378,817 | 670,205 | 670,205 | |
| equivalents | 5,016,960 | 5,016,960 | 3,737,985 | 3,737,985 | |
| Short-term bank loan Current part - leasing contract |
(34,330,036) | (34,330,036) | (33,813,275) | (33,813,275) | |
| (48,934) | (48,934) | (16,293) | (16,293) | ||
| Debts on deferred tax (current part) |
(167,964) | (167,964) | (413,272) | (413,272) | |
| Trade debts and other debts | (34,764,845) | (34,764,845) | (35,398,197) | (35,398,197) | |
| Total | (2,460,919) | (2,460,919) | (3.712.742 | ) (3.712.742) |
(All amounts are expressed in LEI, unless otherwise indicated)
As of June 30, 2019, most of the assets and liabilities of the Company are not interest bearers, except for the loans contracted. As a result, the Company is not significantly affected by the risk of interest rate fluctuations.
The company does not use derivative financial instruments to protect against interest rate fluctuations.
Currency risk is the risk of suffering losses or of not achieving the estimated profit as a result of unfavorable fluctuations of the exchange rate. Most of the Company's financial assets and liabilities are expressed in national currency, the other currencies in which operations are performed are EUR, USD and GBP. Most of the current assets are expressed in foreign currency (78%) and the financial liabilities of the Company are expressed in foreign currency (47%) and in national currency (53%) and therefore the exchange rate fluctuations do not significantly affect the Company's activity. Exposure to exchange rate fluctuations is due in mainly the current currency conversion transactions required for current payments in LEI.
(All amounts are expressed in LEI, unless otherwise indicated)
At June 30, 2019 and December 31, 2018, tangible and intangible assets have evolved as follows:
| Intangible assets |
Land | Buildings | Technica l installati |
Other installatio ns and |
Corporal immobilizat ions under |
Total | |
|---|---|---|---|---|---|---|---|
| 205 | 211 | 212 | ons and 213 machine |
furniture 214 |
way 231 |
||
| Balance as of January 1, 2018 | 1,451,707 | 21,247,075 | 39,915,606 | 88,965,112 s |
457.326 | 878.284 | 152,915,110 |
| Acquisitions | 311.362 | 0 | 0 | 500.856 | 0 | 1,085,645 | 1,897,863 |
| Internal production | 0 | 0 | 0 | 0 | 0 | 505.873 | 505.873 |
| Write-offs | -904.323 | 0 | 0 | -686.965 | -8.320 | 0 | -1,599,608 |
| Internal transfers | 0 | 0 | 130.463 | 189.498 | 0 | -316.327 | 3.634 |
| Internal transfers | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Revaluation of fixed assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Balance as of Monday, December 31, 2018 |
858.746 | 21,247,075 | 40,046,069 | 88,968,501 | 449.006 | 2,153,475 | 153,722,872 |
| Accumulated depreciation | |||||||
| Balance as of January 1, 2018 | 558.844 | 0 | 6,320,463 | 48,396,139 | 197.632 | 0 | 55,473,078 |
| Amortization expense in the year | 612.522 | 0 | 2,593,599 | 4,482,333 | 32.721 | 0 | 7,721,175 |
| Cumulative depreciation of write-offs | -904323 | 0 | 0 | -683.331 | -8.320 | 0 | -1,595,974 |
| Cancellation of depreciation for the revalued fixed assets |
0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Balance as of Monday, December 31, | 267.043 | 0 | 8,914,062 | 52,195,141 | 222.033 | 0 | 61,598,279 |
(All amounts are expressed in LEI, unless otherwise indicated)
| Intangible assets |
Land | Buildings | Technica l installati |
Other installatio ns and |
Corporal immobilizat ions under |
Total | |
|---|---|---|---|---|---|---|---|
| Balance as of Tuesday, January 1, 2019 | 858,746 | 21,247,075 | 40,046,069 | ons and 88,968,501 machines |
furniture 449,006 |
way 2,153,475 |
153,722,872 |
| Acquisitions | 6,255 | 0 | 0 | 243,125 | 249,380 | ||
| Internal production | 0 | 0 | 0 | 645,578 | 645,578 | ||
| Write-offs | 0 | 0 | 0 | -1,211,028 | -11,401 | -1,222,429 | |
| Exit (sales) | 0 | 0 | 0 | 0 | -468,509 | -468,509 | |
| Internal transfers | 0 | 0 | 0 | 0 | |||
| Balance as of Sunday, June 30, 2019 | 865,001 | 21,247,075 | 40,046,069 | 88,000,598 | 437,605 | 2,330,544 | 152,926.892 |
| Accumulated depreciation | |||||||
| Balance as of Tuesday, January 1, 2019 | 267.043 | 0 | 8,914,062 | 52,195,141 | 222.033 | 0 | 61,598,279 |
| Amortization expense in the year | 118,080 | 1,303,929 | 2,228,051 | 12,079 | 3,662,139 | ||
| Cumulative depreciation of write-offs | 0 | 0 | -1,211,002 | -11,401 | -1,222,403 | ||
| Cancellation of depreciation for the revalued fixed assets |
0 | 0 | 0 | 0 | |||
| Balance as of Sunday, June 30, 2019 | 385,123 | 0 | 10,217,991 | 53,212,190 | 222,712 | 0 | 64,038,015 |
| Net book value | |||||||
| As of December 31, 2018 | 591.703 | 21,247,075 | 31,132,007 | 36,773,360 | 226.973 | 2,153,475 | 92,124,593 |
| As of Sunday, June 30, 2019 | 479,878 | 21,247,075 | 29,828,078 | 34,788,408 | 222.712 | 2,330,544 | 88,888,877 |
As of June 30, 2019 and December 31, 2018, inventories have the following balances:
| June 30, 2019 | December 31, 2018 | |
|---|---|---|
| Raw materials | 4,459,495 | 6,868,095 |
| Auxiliary materials | 36,132 | 44,531 |
| Fuel | 12,714 | 8,622 |
| Inventory items | 468,886 | 391,504 |
| Other | 120,598 | 134,179 |
| Adjustments for depreciation of raw materials | -92,162 | -92,162 |
| Total | 5,005,663 | 7,354,769 |
The Company did not record any value adjustments for stock depreciation as of June 30, 2019.
Accounting policies for stock valuation are presented in Note 3. No stocks were pledged for the borrowed
loans.
(All amounts are expressed in LEI, unless otherwise indicated)
As of June 30, 2019 and December 31, 2018, receivables from construction contracts are as follows:
| 31st of | ||
|---|---|---|
| June 30, 2019 | December | |
| Receivables from contracts with invoiced clients | 44,482,312 | 2018 37,980,635 |
| non-invoiced Receivables from contracts with clients | 18,714,093 | 23,082,646 |
| Value adjustments regarding invoiced receivables from contracts with clients |
(1,741,322) | (1,741,322) |
| Total | 61,455,083 | 59,321,959 |
The receivables from the contracts with the clients are presented net of the advance payments collected in the amount of 586,547 lei (30 June 2019, as of December 31, 2018: 531,094).
The turnover rate of the clients (the period of recovery of the debts), expresses the number of days until the date when the debtors pay their debts to the company and thus shows the efficiency of the company in collecting its debts. As of June 30, 2019 (Average customer balance / Turnover) x 181 days = 95 days and for 2018 it was 86 days. Generally, the penalties are treated according to the contracts with each client and are cleared by case-by-case negotiation. The procedure for accepting new clients is prepared according to the bidding - contracting procedures in the procedures manual, such procedures are reviewed periodically.
As of June 30, 2019 and December 31, 2018, trade receivables and other receivables are as follows:
| June 30, 2019 | December 31, 2018 | |
|---|---|---|
| Receivables from commodity sales | - | - |
| VAT to be recovered | 475,793 | 874,791 |
| Advance-payments made to internal suppliers | 144,007 | 284,228 |
NOTES TO THE INDIVIDUAL FINANCIAL STATEMENTS ON JUNE 30, 2019IN COMPLIANCE WITH IFRS
| Total | 2,036,183 | -1,010,987 2,868,351 |
|---|---|---|
| Value adjustments | -1,010,987 | |
| Other receivables | 1,936,480 | 1,930,432 |
| Different debtors | 85,862 | 92,396 |
| Advance payments made to the asset providers | 378,817 | 670,205 |
| Advance payments made to external suppliers | 26,211 | 27,286 |
| (All amounts are expressed in LEI, unless otherwise indicated) (only those for fixed assets) |
Exposure to credit risk and currency risk, as well as impairment losses related to commercial contracts and other receivables, excluding construction contracts in progress, are presented after
Note on various debtors.
The evolution of the value adjustments regarding the depreciation of the current assets as of June 30, 2019 was as follows:
| The balance 01 January 2019 |
Increase s and |
Decreases | The balance June 30, 2019 |
|
|---|---|---|---|---|
| Value adjustments regarding receivables from customer contracts |
1,741,322 | - | - | 1,741,322 |
| Value adjustments for various debtors |
1,010,987 | - | - | 1,010,987 |
| Total | 2,752,309 | - | - | 2,752,309 |
The adjustment amounting to 1,010,987 lei represents an adjustment equivalent to 100% of the value of a historic debt that is in dispute.
The value adjustments for the amount of 1,741,322 lei are constituted for a number of 8 clients, of which one in dispute for the amount of 949,436 lei.
The reasons why the entity considered the current assets as impaired are mainly related to delays in receipts and / or non-compliances being discussed with customers.
As of June 30, 2019 and December 31, 2018, cash and cash equivalents are as follows:
| June 30, 2019 | December 31, 2018 | |
|---|---|---|
| Availability in bank accounts in local | ||
| currency | 994,841 | 1,061,707 |
| Available in bank accounts in foreign | ||
| currency | 3,987,085 | 2,650,928 |
| Cash | 34,935 | 25,053 |
| Other availability | 99 | 297 |
| Total | 5,016,960 | 3,737,985 |
Current accounts opened at banks are permanently available to the Company and are not restricted.
Liquidity risk is the responsibility of the Board of Directors and the executive management
NOTES TO THE INDIVIDUAL FINANCIAL STATEMENTS ON JUNE 30, 2019IN COMPLIANCE WITH IFRS
(All amounts are expressed in LEI, unless otherwise indicated)
Comelf, which establishes the liquidity management through the IEB and the cash flow, drawn up for the whole company and for each individual subunit.
| DEBT | Total | <1 Month | 1 - 3 | 3 months- 1 | > 1 year |
|---|---|---|---|---|---|
| Receivables from customer contracts | 61,455,083 | 27,635,077 | months 18,107,198 |
year 13,560,945 |
2,151,863 |
| Trade receivables and other receivables | 2,036,183 | 518,096 | 703,275 | 548,345 | 266,467 |
| Current tax receivables | 0 | 0 | |||
| Cash and cash equivalents | 5,016,960 | 5,016,960 | |||
| TOTAL | 68,508,226 | 33,170,133 | 18,810,473 | 14,109,290 | 2,418,330 |
| June 30, 2019 | |||||
| LIABILITIES | Total | <1 Month | 1 - 3 | 3 months- 1 | > 1 year |
| Trade debts and other debts | 34,764,845 | 22,408,439 | months 6,839,429 |
year 4,318,157 |
1,198,820 |
| The current part-leasing loan | 48,934 | 48,934 | |||
| Debt on deferred tax (current part) | 167,964 | 167,964 | |||
| Account Overdraft (current part) | 34,330,036 | 34,330,036 | |||
| TOTAL | 69,311,779 | 22,457,373 | 6,839,429 | 38,816,157 | 1,198,820 |
| Monday, December 31, 2018 | |||||
| DEBT | Total | <1 Month | 1 - 3 | 3 months- 1 | > 1 year |
| Receivables from customer contracts | 59,321,959 | 25,716,182 | months 21,460,915 |
year 9,912,219 |
2,232,643 |
| Trade receivables and other receivables | 2,868,351 | 874,791 | 946,731 | 954,433 | 92,396 |
| Current tax receivables | 0 | 0 | 0 | 0 | 0 |
| Cash and cash equivalents | 3,737,985 | 3,737,985 | 0 | 0 | 0 |
| TOTAL | 65,928,295 | 30,328,958 | 22,307,646 | 10,866,652 | 2,425,039 |
| Monday, December 31, 2018 | |||||
| LIABILITIES | Total | <1 Month | 1 - 3 | 3 months- 1 | > 1 year |
| Trade debts and other debts | 35,394,366 | 25,590,526 | months 5,487,030 |
year 3,240,838 |
1,075,972 |
| The current part - leasing loans | 16,293 | 16,293 | 0 | 0 | 0 |
| Debt on deferred tax (current part) |
413,272 | 0 | 0 | 413,272 | 0 |
| Account Overdraft (current part) | 33,813,275 | 0 | 0 | 33,813,275 | 0 |
| TOTAL | 69,637,206 | 25,606,819 | 5,487,030 | 37,467,385 | 1,075,972 |
(All amounts are expressed in LEI, unless otherwise indicated)
On June 30, 2019 and December 31, 2018 the shareholding structure of the Company is:
| June 30, 2019 | Monday, December 31, 2018 | |||||
|---|---|---|---|---|---|---|
| Number of shares |
Total face value |
% | Number of shares |
Total face value |
% | |
| Uzinsider SA Other |
18,185,356 | 10,547,506 | 80,91% | 18,185,356 | 10,547,506 | 80,91% |
| shareholders | 4,291,067 | 2,488,819 | 19,09% | 4,291,067 | 2,488,819 | 19,09% |
| Total | 22,476,423 | 13,036,325 | 100% | 22,476,423 | 13,036,325 | 100% |
All the shares are ordinary, have been subscribed, have the same voting right and have a nominal value of 0.58 lei / share.
The registered capital reviewed contains the following components:
| June 30, 2019 | December 31, 2018 | |
|---|---|---|
| Registered capital | 13,036,325 | 13,036,325 |
| Adjustments of registered capital - IAS 29 |
8,812,271 | 8,812,271 |
| Social capital reviewed | 21,848,593 | 21,848,596 |
The effect of hyperinflation on the share capital in the amount of 8,812,271 lei was registered by diminishing the reported result.
The company manages its capital in order to ensure the continuity of the activity in financial balance. The capital structure for the period immediately following in 2019 remains unchanged and no significant changes are expected regarding the proportion of capital in total assets.
According to the legal requirements, the Company has legal reserves in the amount of 5% of the gross profit registered according to the IFRS at the reporting date, but not more than 20% of the share capital, valid at the date of the reserve.
The legal reserves cannot be distributed to shareholders, but they can be used to cover the accumulated losses.
The revaluation reserve is totally associated with the revaluation of the tangible assets of the company.
During the year 2019, in accordance with the decision of the Board of Directors, the Company decided to distribute dividends from the result of the financial year as of December 31, 2018. The company declared dividends in the amount of 1,405,750 lei (representing 0.0625 lei / share). The company paid until June 30, 2019 to the shareholders the amount of 550,010 lei representing dividends distributed from previous years. As of June 30, 2019, the outstanding dividends payment amounts to 2,321,990 lei.
(All amounts are expressed in LEI, unless otherwise indicated)
As of June 30, 2019, the Company has a credit contract for operating capital, concluded with ING Bank Romania - contract no. 11438 / 09.11.2011, with a maturity of one year, to be renewed in November of each year. The object of the contract is represented by a credit option in the amount of 8,000,000 euros to provide operating capital to cover the financial needs related to the development of the current needs of the Company and potential commitments in the form of guarantee letters with a maturity of maximum 12 months. This credit option is structured as follows: EUR 6,500,000 remains as credit for operating capital of the UFN type and the payment deadlines for the outstanding amount up to EUR 1,500,000 (balance as of 30.06.2019: EUR 1,125,000) were renegotiated, at the request of the company, to be reimbursed, in equal monthly installments, within 24 months (on 30.06.2019 months remaining: 18).
For the granted option, the Company will pay the interest at the rates specified below:
As of June 30, 2019, the Company records a balance in RON of the credit line in the amount of 36,105,225 lei (December 31, 2018: 37,311,200 lei).
As of June 30, 2019, the Company has no loans for investments. The loan for investments was repaid in full at the end of 2018.
During the year 2018, the Company has undertaken to purchase, in leasing a vehicle for transporting persons. The lease agreement no. 30154891 was concluded on 16.02.2018, financier Unicredit Leasing Corporation IFN, value financed EUR 18,110.40, payable in 60 monthly installments (balance on 30.06.2019: 13.583,22 EUR).
During the year 2019, the Company undertook to purchase in leasing, three vehicles for transporting persons. The leasing contracts no. 234267,234268,234269 / 08.01.2019, financed by Porsche Leasing, have the value financed EUR 38,895.58, payable in 60 monthly installments (balance as of 30.06.2019: 37.092 EUR).
The main mortgages in favor of ING BANK, related to the loans are:
As of June 30, 2019 and December 31, 2018, trade and other debts are as follows:
| Sunday, June 30, | December 31, 2018 | |
|---|---|---|
| Commercial debts | 2019 27,598,770 |
28,931,059 |
| Debts to the state budget | 1,862,341 | 2,039,234 |
| The debts to the staff | 2,860,775 | 2,853,647 |
| Local taxes and fees | 0 | 0 |
| Dividend to be paid | 2,321,990 | 1,466,250 |
| Total | 34,764,845 | 35,394,366 |
|---|---|---|
| Other loans and similar debts | 120,969 | 104,176 |
| WITH IFRS (All amounts are expressed in LEI, unless otherwise indicated) |
NOTES TO THE INDIVIDUAL FINANCIAL STATEMENTS ON JUNE 30, 2019IN COMPLIANCE
Trade debts in the amount of 27,598,770 lei (June 30, 2019; December 2018: 28,931,059 lei) are in accordance with the contracts concluded with the suppliers.
On June 30, 2019 and December 31, 2018, the debts to the state budget mainly include contributions related to the salaries for June. The company has paid all the debts to the state budget.
COMELF SA
| Revenue from contracts with clients related to the goods delivered, for which a complete transfer of the property right to the client was made (ct 701) |
Sunday, June 30, 2019 Saturday, 77,011,171 |
June 30, 2018 69,996,186 |
|---|---|---|
| Revenue from contracts with clients, recognized during execution phases, estimated at the level of the receivable recorded in contracts, proportional to the actual expense reported at the planned expense, for the same execution phase (balance 711500) |
(4,313,100) | 471,331 |
| TOTAL | 72,698,071 | 70,467,517 |
In determining the revenues from the contracts with the clients, the entity permanently evaluates the level of the actual costs compared with the one of the initial costs, pre-calculated and recognizes revenues on execution phases proportional to the level of the costs that contribute to the profitability of the entity and which were reflected in the contract price, weighted by the quantity. and the physical stage of execution of the contract. The company transfers in time (in stages), to the client, the control over the goods fulfilling an obligation of execution in time, thus recognizing the revenue for each execution step. The company manufactures goods based on specific projects for each individual client, only at their request, based on firm orders.
The evaluation of the revenues from the contracts with the clients, by execution step, is carried out taking into account the physical stage of execution of the contracts that is established at the end of each month by physical inventory, of the actual accumulated costs corresponding to the physical stage, which is compared and weighted with the costs. specific budgets for the stage of physical execution determined. Depending on the evolution of the actual costs compared to the budgeted costs, without taking into account the possible unfavorable evolutions of the actual costs, the Company acknowledges an income, based on the total income obtained related to the contract weighted with the evolution of the actual cost corrected (without negative deviations) corresponding to the stage. of execution of the contract.
The position includes:
| June 30, 2019 | June 30, 2018 | |
|---|---|---|
| Income from rents | 4,588 | 1,164 |
| Income from various activities | 1,771,921 | 1,344,962 |
| Revenue from the sale of residual products | 1,462,263 | 1,836,07 |
| Revenue from services provided | 390,765 | 21.118.88 |
| Total | 3,629,537 | 94.301 4,301,087 |
(All amounts are expressed in LEI, unless otherwise indicated)
The position includes:
| June 30, 2019 | June 30, 2018 | |
|---|---|---|
| Income from investment subsidies | 781,614 | 810,417 |
| Income from the production of tangible assets | 74,530 | 228,864 |
| Revenue from operating subsidies | 6,743 | 58,709 |
| Revenue from transferred fixed assets | 22,313 | 31,723 |
| Other incomes | 561,143 | 1,077,36 |
| Total | 1,446,343 | 5 2,207,078 |
The average number of employees as of June 30, 2019 and June 30, 2018 was as follows:
| Sunday, June 30, | % | June 30, 2018 | % | |
|---|---|---|---|---|
| Blue Collar staff | 2019 482 |
60% | 539 | 61% |
| White collar and administration | 315 | 40% | 339 | 39% |
| Total | 797 | 100% | 878 | 100% |
The staff expenses were as follows:
(All amounts are expressed in LEI, unless otherwise indicated)
| June 30, 2019 | June 30, 2018 | |
|---|---|---|
| Expenses with staff salaries | 21,947,316 | 20,989,152 |
| Expenses with meal vouchers | 1,294,851 | 1,377,698 |
| Expenses regarding insurance and social protection | 1,020,973 | 983,137 |
| Total | 24,263,140 | 23,349,987 |
The amounts awarded to key management personnel, MB members and directors, were the following (gross amounts) and are included in the amounts presented above:
| June 30, 2019 | June 30, 2018 | |
|---|---|---|
| Salary expenses - executives |
1,020,523 | 1,107,027 |
| M.B. allowance | 121,790 | 119,320 |
| Total | 1,142,313 | 1,229,359 |
As of June 30, 2019 and 2018 the company did not grant loans or advances to the members of the administrative, management or supervisory bodies.
As of June 30, 2019, The management of COMELF SA company was composed of the following:
• Members of the Board of Directors of the Company:
Save Constantine President Babici Emanuel member Mustata Costica member Master Ion member Parvan Cristian member
• The members of the Executive Management of the Company:
Cenusa Gheorghe General Manager Pop Mircea Deputy General Manager Oprea Paul Deputy General Manager Technical and Production Tatar Dana Economic Director Barbuceanu Florentin Factory Executive Director Viski Vasile Factory Executive Director Campian Cosmin Factory Executive Director Serban Marcela Director ABM Marica Ioan Quality director
As of Saturday, June 30, 2018, The management of COMELF SA company was composed of the following:
• Members of the Board of Directors of the Company:
Save Constantine President Babici Emanuel member Mustata Costica member Master Ion member Parvan Cristian member
• The members of the Executive Management of the Company:
Cenusa Gheorghe General Manager Pop Mircea Deputy General Manager Tatar Dana Economic Director Cudrec Adrian DMI Director Barbuceanu Florentin Factory Executive Director Viski Vasile Factory Executive Director Oprea Paul Factory Executive Director Serban Marcela Director ABM
(All amounts are expressed in LEI, unless otherwise indicated)
This position includes:
| June 30, 2019 | June 30, 2018 | |
|---|---|---|
| Expenditure on the transport of raw materials | 398,269 | 534,522 |
| Expenditure on transport of finished products | 2,950,006 | 2,854,533 |
| Expenses for the transportation of employees | 277,111 | 265,148 |
| Other transport expenses | - | 509 |
| Total | 3,625,386 | 3,654,712 |
| June 30, 2019 | June 30, 2018 |
|---|---|
| 645,980 | 429,461 |
| 414,135 | 278,414 |
| 220,812 | 234,300 |
| 3,827,225 | - |
| 537,959 | 472,201 |
| 58,709 | 68,627 |
| 143,301 | 164,798 |
| 46,875 | 44,456 |
| 64,432 | 102,519 |
| 1,484,303 | 5,529,573 |
| 579,243 | 752,905 |
| 8,022,974 | 8,077,254 |
| 19b. Other expenses | Sunday, June 30, 2019 | June 30, 2018 |
|---|---|---|
| Total | 66,755 | 6,899,898 |
The position "Expenses with contributors" includes direct expenses related to the production process (processing, services).
The Company's current profit tax as of June 30, 2019 is determined at a statutory rate of 16% based on IFRS profit.
The income tax expense as of June 30, 2019 and June 30, 2018 is detailed as follows:
| June 30, 2019 | June 30, 2018 | |
|---|---|---|
| The expense with the current profit tax | 285,621 | 30,443 |
| (Income) / expense with deferred income tax | - | - |
| Total | 285,621 | 30,443 |
(All amounts are expressed in LEI, unless otherwise indicated)
As of June 30, 2019, the Company has registered provisions for risks and expenses in the amount of 1,943,178 lei (8,619,880 lei as of December 31, 2018). Their synthetic situation is presented below:
| Provision for guarante |
Pension provisi on |
Provision for litigation |
Other provisions |
Total | |
|---|---|---|---|---|---|
| Balance as of Tuesday, January 1, 2019 | es 0 |
190,059 | 0 | 1,316,293 | 1,506,352 |
| Established during the interval | 0 | 0 | 0 | 0 | |
| Used during the interval | 0 | 0 | 0 | 69,130 | 59,808 |
| Value adjustments real-estate receivable (ct 2968) |
0 | 0 | |||
| Resumed during the interval | 0 | 0 | |||
| Balance as of Sunday, June 30, 2019 | 0 | 190,059 | 0 | 1,247,163 | 1,437,222 |
| Long-term | 0 | 190,059 | 0 | 0 | 190,059 |
short term 0 0 0 1,247,163 1,247,163
According to the collective labor agreement, the Company offers cash benefits depending on the seniority in retirement work for employees. The provisioned amount was calculated taking into account the amount expected to be granted upon retirement depending on the seniority in the company, the period of time until retirement for each employee adjusted with the average rate of fluctuation of the Company's personnel during the last 5 years, respectively 19.33%.
(All amounts are expressed in LEI, unless otherwise indicated)
Deferred tax liabilities on June 30, 2019 and June 30, 2018 are generated by the items detailed in the following table:
| June 30, 2019 | June 30, 2018 | |
|---|---|---|
| Claims on deferred tax | - | - |
| Debt on deferred tax related to reserves consists of | ||
| reinvested profit | (1,049,774) | (1,132,973) |
| Deferred tax liabilities related to the revaluation | ||
| differences of property, plant and equipment. | (8,887,999) | (9,179,400) |
| Deferred tax, net | (9,937,773) | (10,312,373) |
In 2010, the Company concluded with the Ministry of Economy, Trade and Business Environment ("the Ministry") the financing contract no. 3131/230303, whose object is the granting of the non-reimbursable financial aid from the state budget through the "Program for increasing the competitiveness of industrial products" administered by the Ministry for the implementation of the project "Assimilation of advanced technologies for processing wind turbines, turbines and compressor units, process chambers within the lines of manufacture of photovoltaic cells on equipment with state-of-the-art numerical control, which uses CNC boring machine with continuous indexable processing head, in SC Comelf SA. " The total cost of the project was 1,991,488 lei, of which the state aid was 836,760 lei. The amount of state aid was recognized by the Company as a government grant and amortized over a period of approximately 11 years.
2) The company received a government grant in 2013 in the amount of 16,848,613 lei in the project "Fundamental modification of manufacturing flows and introduction of new technologies in order to increase the productivity and competitiveness of SC COMELF SA on the internal and external market". The government grant was conditioned by the Beneficiary's contribution of 16,848,613 lei in the implementation period of the project, which was 24 months from 04.02.2013.
The objectives for granting the state aid were represented by the modernization of the existing products, the realization of new products, the increase of the productivity, the reduction of the energy consumption, the reduction of the consumption of materials, the optimization of the decision, the protection of the environment, the quality assurance, objectives fulfilled by the Company.
As of June 30, 2019, the Company resumed revenues of RON 781,614 (June 30, 2018: 850.192 lei), representing the share of depreciation related to the subsidies received.
The calculation of the result per basic share was made based on the profit attributable to ordinary shareholders and to the weighted average number of ordinary shares:
| June 30, 2019 | June 30, 2018 | |
|---|---|---|
| Profit attributable to ordinary shareholders | 1,822,661 | 1,298,791 |
| The weighted average number of ordinary shares | 22,474,423 | 22,474,423 |
| basic result per share | 0.08 | 0.06 |
The diluted earnings per share is equal to the basic earnings per share, as the Company has not recorded potential ordinary shares.
The financial elements are the following:
(All amounts are expressed in LEI, unless otherwise indicated)
| June 30, 2019 | June 30, 2018 | |
|---|---|---|
| Interest income | 4,592 | 2,288 |
| Income from exchange rate differences | 786,170 | 881,897 |
| Other elements of financial income | 863,405 | - |
| Total financial income | 1,654,167 | 884.185 |
| Interest expenses | (147,541) | (172,557) |
| Expenses with exchange rate differences | (1,558,797) | 884.185 (1,033,234) |
| Other elements of financial expenses | (623,093) | (62.161) |
| Total financial expenses | (2,329,431) | (1.267.952) (62.161) |
The position "Other (1.267.952) financial income" includes the prescribed, distributed and non-dividend dividends approved in OGM 59 / 18.04.2019
26. Contingent commitments and liabilities
The regulations regarding the environment are under development in Romania, and the Company has not registered any obligations on June 30, 2019 for any anticipated costs, including legal and consulting fees, site studies, design and implementation of plans. of remediation, regarding elements of the environment.
The management of the Company does not consider the expenses associated with possible environmental problems as significant.
The Romanian tax legislation contains rules regarding the transfer prices between affiliated persons since 2000. The current legislative framework defines the principle of "market value" for transactions between affiliated persons, as well as the methods of establishing transfer prices. As a result, it is expected that the tax authorities will initiate thorough checks of the transfer prices, in order to ensure that the fiscal result and / or the customs value of the imported goods are not distorted by the effect of the prices practiced in the relations with affiliated persons. The company has prepared the Transfer Price File for 2018 in accordance with Order number 442/2016.
What follows is a summary description of the affiliated parties as well as of their activities and relationships with the Company:
The transactions with the companies within the group are based on the framework commercial contracts in which the rights and obligations of each party are stipulated, specifying the type of contract: - commission contract, consulting contract.
The rights and obligations of the parties are well delimited by the contractual clauses, the possible litigations being the competence of the International Arbitration Court of the Chamber of Commerce and Industry of Romania.
The transactions between the parties will be based on the principle of uncontrolled competition. Based on the framework contract, firm orders are issued whose purpose is monitored and the compliance with the contract clauses is fully observed.
| Affiliated party | Activity | Description of the type of relationship |
|---|---|---|
| Uzinsider SA | Consulting services | Uzinsider SA is a majority |
| Intermediary services | shareholder | |
| Uzinsider Techo SA | Sale of products (filter unit / turbine parts / diffusers) |
|
| Uzinsider General Contractor SA | Purchase of electricity | |
| Collaborations on turn | ||
| key projects | ||
| Promex SA | Collaboration in the manufacture of |
|
| 24 Ianuarie SA | subassemblies Collaboration for the manufacture of |
The other companies are related to Comelf SA due to a combination of joint management and / or persons who are also shareholders of the other companies.
As of June 30, 2019 and June 30, 2018, the receivables from affiliated parties are as follows:
| Receivables as of | June 30, 2019 | June 30, 2018 | ||
|---|---|---|---|---|
| Uzinsider Techo SA | 6,246,371 | 2,305,186 | ||
| Uzinsider General Contractor SA | 1,578,146 | 1,266,66 | ||
| Promex SA | 89,578 | 913,037 | ||
| 24 Ianuarie SA | 48,543 | - | ||
| Total | 7,962,638 | 3,584,892 |
As of June 30, 2019 and June 30, 2018, the liabilities to the affiliated parties are as follows:
| Debts as of | June 30, 2019 | June 30, 2018 |
|---|---|---|
| Uzinsider SA | 290,103 | 263,103 |
| Uzinsider Techo SA | 523,115 | 246,636 |
| Uzinsider General Contractor SA | 693,264 | 156,825 |
| Promex SA | - | 57,488 |
| 24 Ianuarie SA | - | - |
| Uzinsider Engineering SA | - | - |
| Total | 1,506,482 | 724,052 |
The sales of goods and services to the affiliated parties are made at the prices of the contracts concluded for each order of the external customers, as follows:
NOTES TO THE INDIVIDUAL FINANCIAL STATEMENTS ON JUNE 30, 2019IN COMPLIANCE WITH IFRS
(All amounts are expressed in LEI, unless otherwise indicated)
| Sales as of: | June 30, 2019 | June 30, 2018 |
|---|---|---|
| Uzinsider Techo SA | 6,308,174 | 2,292,868 |
| Uzinsider General Contractor SA |
1,115,774 | 1,869,034 |
| Promex SA | 90,074 | 322,288 |
| 24 Ianuarie SA | 14,339 | - |
| Uzinsider Engineering SA | - | - |
| Total | 7,528,361 | 4,484,190 |
The purchases from the affiliated parties were made at the acquisition value according to the contracts, as follows:
| Purchases as of: | June 30, 2019 | June 30, 2018 |
|---|---|---|
| Uzinsider SA | 408,576 | 408,576 |
| Uzinsider Techo SA | 294,103 | 362,888 |
| Uzinsider General Contractor SA | 3,181,516 | 2,094 |
| Promex SA | - | 421,199 |
| 24 Ianuarie SA | - | - |
| Total | 3,884,195 | 1,194,757 |
As no contract deadlines were exceeded, no impairment losses related to these transactions were acknowledged during the year.
The general terms and conditions provided in the documents concluded with the affiliated parties are the following: payment terms 60-90 days, payment methods with payment orders and compensations, no guarantees are given, and there are no penalties for defaults.
The purchase commitments for the period 2019 are limited to Company-owned sources of financing and leasing financing. The approved and allocated amount for investments is EUR 1,152,850. During the reporting interval, capital expenditures amounting to EUR 190,000 were made
The productive activity of the Company is carried out within the factories organized as profit centers:
The Company's activity involves exposure to a series of inherent risks. These include economic conditions, changes in legislation or tax rules. A variety of measures are being taken to manage these risks. At the Company level, a risk reporting system operates designed to identify current and potential liabilities and to facilitate timely action. Insurance and taxation are also managed at Company level.
Within the Company, actions for identifying and monitoring ongoing litigation and legal proceedings are regularly carried out.
The critical decisions are taken by the Board of Directors. The operating segments are managed in a manner
independently, as each of them represents a strategic unit having different products:
NOTES TO THE INDIVIDUAL FINANCIAL STATEMENTS ON JUNE 30, 2019IN COMPLIANCE WITH IFRS
(All amounts are expressed in LEI, unless otherwise indicated)
Reporting by operating segments
| FPI | FUET | TERRA | Administrative Entity | Total | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| June 30th, | June 30th, | June 30th, | June 30th, | June 30th, | June 30th, | June 30th, | June 30th, | June 30th, | June 30th, | |
| Non-segment revenue | 2019 23,672,755 |
2018 22,578,297 |
2019 34,486,731 |
2018 34,455,497 |
2019 16,235,739 |
2018 16,791,675 |
2019 3,385,232 |
2018 3,758,341 |
2019 77,780,457 |
2018 77,573,810 |
| Total revenues of the segment | 23,672,755 | 22,578,297 | 34,486,731 | 34,455,497 | 16,235,739 | 16,791,675 | 3,385,232 | 3,758,341 | 77,780,457 | 77,573,810 |
| Net financial costs | -153,184 | -134,093 | -208,342 | -112,462 | -123,810 | -33,223 | -189,928 | -103,989 | -675,264 | -383,767 |
| Depreciation and amortization |
892,384 | 934,135 | 1,490,252 | 1,504,058 | 937,855 | 940,254 | 341,649 | 517,332 | 3,895,779 | 3,895,779 |
| Expenditure on profit tax | - | - | -140,366 | 29,822 | -2,489 | - | -142,766 | -60,265 | -285,621 | -30,443 |
| The net result of the interval | -152,157 | -147,652 | 763,280 | 4,157 | 15,895 | -273,922 | 1,195,642 | 1,716,208 | 1,822,661 | 1,298,791 |
| Segment assets | 45,754,975 | 45,405,841 | 70,034,499 | 80,077,670 | 38,474,256 | 39,456,746 | 8,193,035 | 2,813,623 | 162,402,765 | 167,753,880 |
| Investments in associates | - | - | - | - | - | 0 | 199,972 | 0 | 199,972 | |
| The debts of the segment | 32,270,105 | 31,881,288 | 40,106,688 | 52,038,434 | 27,001,909 28,419,439 | -15,117,042 | -8,635,617 | 90,743,084 | 97,222,119 |
All the amounts presented as a total correspond to the amounts presented in the financial statements, without the need for a reconciliation.
The total revenues of the segment correspond to the income position plus other revenues, and the other positions correspond with similar positions in the financial statements.
In the total operating revenues of the segment in the amount of 77,780,457 lei (as of June 30, 2019) and 77.573.8108 lei (as of June 30, 2018) the major types of products and services are the following:
| June 30, 2019 | June 30, 2018 | |
|---|---|---|
| Equipment for power-generation industry and | 32,201,109 | 29,710,769 |
| components Equipment for earth-moving works and |
35,545,669 | 37,545,724 |
| components Equipment for environmental protection |
1,477,829 | 5,119,872 |
| Lifting and handling equipment | 4,977,949 | 4,344,134 |
| Technological equipment | 3,188,999 | 77,574 |
| Other types | 388,902 | 775.737 |
| TOTAL | 77,780,457 | 77.573.810 |
| 75.737 |
The main customers who have a share in the turnover of more than 10% are: SIEMENS 18,9%, KOMATSU 17 %, GENERAL ELECTRICA 14.1%.
There are no events after the date of the financial position.
The financial statements were approved by the Board and published on the site on 14.08.2019.
Cenusa Gheorghe Tatar Dana General Manager Economic Director
7.573.810
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.