Interim / Quarterly Report • Aug 30, 2017
Interim / Quarterly Report
Open in ViewerOpens in native device viewer
244 Iuliu Maniu Avenue, Sector 6 Postal Code 061126 Bucharest - Romania Tel.: (+4) 021 434 32 06; (+4) 021 434 07 41 Fax: (+4) 021 434 07 94 Registry Number J40/533/1991 Fiscal Code RO3156315 Unique Registration Number 3156315 Subscribed paid up social capital 36.944.247,50 RON www.turbomecanica.ro; e-mail: [email protected]
Our Reference: 291 Date:18/07/2017
TURBOMECANICA SA is a Romanian entity having the legal form of open a joint stock Company according to the Constitutive Act and applicable regulations, privately owned, whose shares are listed on the Bucharest Stock Exchange.
Its field of activity is exclusively manufacturing and according to the classification of activities in the national economy, its main object of activity is the Manufacturing of engines, mechanical assemblies and equipment for aircraft – NACE CODE 3030.
The Company carries out its activity in a highly competitive environment according to the widely recognised principles of corporate governance, in accordance with Romanian legislation, the legislation of the European Union and international practices, supplying on domestic and foreign markets products and services both in the field of defence and civil aviation.
The Company has a long history of start-ups; it has experienced diversification and developments, but also restructures, falls, searches, new beginnings. However, throughout all this time, it has never stopped operating in the aviation and defence industry.
The financial results will be included in the financial statements of the year 2017, prepared in accordance with International Financial Reporting Standards (IFRS). Some of the elements are listed below:
| 30 JUNE 2017 |
30 JUNE 2016 |
|
|---|---|---|
| Revenues | 40.859.734 | - 26.037.174 |
| Other gains and loss | 4.295.990 | - 1.140.375 |
| Net profit | 6.825.076 | 4.135.314 |
|---|---|---|
| Income tax expense/ benefit | 1.130.791 | 1.075.568 |
| Gross profit/Profit before tax | 7.955.867 | 5.210.882 |
| Othe operating expenses | (2.428.028) | - (3.139.435) |
| Finance cost, net | (1.723.690) | - 1.333.869 |
| Depreciation and amortisation expense |
(3.276.120) | - (2.820.785) |
| Employee benefits expense | (15.142.308) | - (11.696.880) |
| Raw materials and consumables used | (20.296.600) | - (13.783.445) |
| Change in inventories of finished goods and work in progress |
5.666.888 | - 8.140.010 |
The Company recorded operating revenues in amount of Lei 46.536.048 and operating expenses in amount of Lei 39.100.125.
The largest share of this revenue was made through specific activities related to the production profile of the Company.
If we analyze the evolution of operating revenues we notice an increase compared to the same period of the previous year (30.06.2016) by 36,16 %, the Company recorded net profit in amount of Lei 6.825.076, at the end second Quarter.
| 30 JUNE 2017 |
31 DECEMB ER 2016 |
|
|---|---|---|
| Assets | ||
| Fixed assets | ||
| Property, plant and equipment, net | 57.096.569 | 58.036.177 |
| Intangible assets, net | 7.792.798 | 8.777.087 |
| Other assets | 1.000 | 604.960 |
| Total fixed assets | 64.890.368 | 67.418.225 |
| Current assets | ||
| Inventory | 35.551.343 | 25.039.278 |
| Trade receivables | 4.017.086 | 2.684.621 |
| Other receivables and prepayments | 1.526.933 | 3.048.543 |
| Cash and bank balances | 424.440 | 11.501.493 |
| Non current assets classified as held for sale | 7.048.889 | 7.048.889 |
| Total current assets | 48.568.690 | 49.322.823 |
| Total assets | 113.459.058 | 116.741.04 8 |
| Shareholder equity and liabilities | ||
| Shareholder equity | ||
| Share Capital | 1.024.571.055 | 1.024.5 71.055 80.520. |
| Reserves | 80.460.915 | 812 |
| Retained earnings | (1.055.824.702) | (1.058. 231.12) (562.42 |
| Own shares | - | 7) |
| Total shareholder equity | 49.207.267 | 46.298. 318 |
| Long term liabilities | ||
| Borrowings LT | 3.186.319 | 3.186.319 |
| Deferred tax liabilities | 3.698.929 | 3.698.929 |
| Provisions LT | 1.253.904 | 1.382.087 |
| Other liabilities LT | 1.022.968 | 1.022.968 |
| Total liabilities TL | 9.162.120 | 9.290.302 |
| Current liabilities |
| Short term loans | 6.817.084 | 7.007.591 |
|---|---|---|
| Borrowings ST | 41.644.270 | 41.406.464 |
| Income tax expense/benefit | 590.373 | 1.252.348 |
| Provisions ST | 882.178 | 2.856.881 |
| Defferend income | 209.721 | 160.063 |
| Other liabilities ST | 4.946.044 | 8.469.080 |
| Total current liabilities | 55.089.669 | 61.152.428 |
| Total liabilities | 64.251.789 | 70.442.730 |
| 116.741.04 | ||
| Total shareholder equity and liabilities | 113.459.058 | 8 |
The share capital of the Company is in amount of Lei 49.207.267.
The accounting activity was conducted in accordance with the OMFP no. 2844/2016 for the approval of accounting regulations, in accordance with the International Financial Reporting Standards and in accordance
with the Accounting Law no. 82/1991 with all its subsequent amendments.
All documents regarding economic and financial operations have been recorded correctly every day.
Economic and financial operations have been recorded based on financial documents. All accounting
information has been posted in the correct accounting statement (assets, liabilities and equity) and corresponds
to the real situation of the Companies patrimony.
The debt towards the State Budget has been correctly registered, paid and reflected in the balance sheet.
We state that the Financial Statements at 30 JUNE 2017 are unaudited financial.
| 30 JUNE 2017 |
31 DECEMBER 2016 |
|
|---|---|---|
| Assets | ||
| Fixed assets | ||
| Property, plant and equipment, net | 57.096.569 | 58.036.177 |
| Intangible assets, net | 7.792.798 | 8.777.087 |
| Other assets | 1.000 | 604.960 |
| Total fixed assets | 64.890.368 | 67.418.225 |
| Current assets | ||
| Inventory | 35.551.343 | 25.039.278 |
| Trade receivables | 4.017.086 | 2.684.621 |
| Other receivables and prepayments | 1.526.933 | 3.048.543 |
| Cash and bank balances | 424.440 | 11.501.493 |
| Non current assets classified as held for sale |
7.048.889 | 7.048.889 |
| Total current assets | 48.568.690 | 49.322.823 |
| Total assets | 113.459.058 | 116.741.048 |
| Shareholder equity and liabilities | ||
| Shareholder equity | ||
| Share Capital | 1.024.571.055 | 1.024.571.055 |
| Reserves | 80.460.915 | 80.520.812 |
| (1.055.824.70 | ||
| Retained earnings | 2) | (1.058.231.12) |
| Own shares | - | (562.427) |
| Total shareholder equity | 49.207.267 | 46.298.318 |
| Long term liabilities | ||
| Borrowings LT | 3.186.319 | 3.186.319 |
| Deferred tax liabilities | 3.698.929 | 3.698.929 |
| Provisions LT | 1.253.904 | 1.382.087 |
| Other liabilities LT | 1.022.968 | 1.022.968 |
| Total liabilities TL | 9.162.120 | 9.290.302 |
|---|---|---|
| Current liabilities | ||
| Short term loans | 6.817.084 | 7.007.591 |
| Borrowings ST | 41.644.270 | 41.406.464 |
| Income tax expense/benefit | 590.373 | 1.252.348 |
| Provisions ST | 882.178 | 2.856.881 |
| Defferend income | 209.721 | 160.063 |
| Other liabilities ST | 4.946.044 | 8.469.080 |
| Total current liabilities | 55.089.669 | 61.152.428 |
| Total liabilities | 64.251.789 | 70.442.730 |
| Total shareholder equity and liabilities |
113.459.058 | 116.741.048 |
FINANCIAL & COMMERCIAL DIRECTOR, CLAUDIA ANGHEL
| 30 JUNE 2017 |
30 JUNE 2016 |
|
|---|---|---|
| Revenues | 40.859.734 | - 26.037.174 |
| Other gains and loss | 4.295.990 | - 1.140.375 |
| Change in inventories of finished goods and work in progress |
5.666.888 | - 8.140.010 |
| Raw materials and consumables used | (20.296.600) | - (13.783.445) |
| Employee benefits expense | (15.142.308) | - (11.696.880) |
| Depreciation and amortisation expense | (3.276.120) | - (2.820.785) |
| Finance cost, net | (1.723.690) | - 1.333.869 |
| Othe operating expenses | (2.428.028) | - (3.139.435) |
| Gross profit/Profit before tax | 7.955.867 | 5.210.882 |
| Income tax expense/ benefit | 1.130.791 | 1.075.568 |
| Net profit | 6.825.076 | 4.135.314 |
| COMMERCIAL | |
|---|---|
| RADU VIEHMANN | DIRECTOR, |
| CLAUDIA | |
| ANGHEL |
FINANCIAL &
| Growth | Decrease | ||||||
|---|---|---|---|---|---|---|---|
| capital | Elements of equity | Balance on 1st of January 2017 |
Total, of which |
thro ugh tran sfer |
total, of which |
throu gh transf er |
Balance on 30th of June 2017 |
| A | 1 | 2 | 3 | 4 | 5 | 6 | |
| Subscribed capital | 36.944.248 | 36.944.248 | |||||
| Adjustments of registered capital |
987.626.80 7 |
987.626.807 | |||||
| Patrimonial assets | |||||||
| Share premiums | |||||||
| Revaluation reserve | 33.771.624 | 59.897 | 33.711.726 | ||||
| Legal reserves | 15.458.440 | 15.458.440 | |||||
| Statutory or contractual capital reserves |
|||||||
| Reserves representing surplus |
revaluation reserves | 28.716.618 | 59.897 | 28.776.515 | |||
| Other reserves | 31.290.748 | 31.290.748 | |||||
| Own shares | 562.427 | 562.427 | 0 | ||||
| Income related to own capital instruments |
0 | ||||||
| Loss related to own capital instruments |
0 | 599.40 8 |
599.408 | ||||
| Profit/lo ss |
Balance C |
875.919 | 875.919 | ||||
| carried forward |
Balance D |
||||||
| Reatined earnings |
Balance C |
||||||
| due to the adoption of IAS 29 for the first |
Balance | 1.008.346.9 | |||||
| time | D | 16 | 1.008.346.916 | ||||
| Elements of equity capital |
Balance on 1st of |
Growth | Decrease | Balance on | |||
| January 2017 |
Total, of which |
thro ugh |
Total, of which |
throu gh |
30th of June 2017 |
| tran sfer |
transf er |
||||||
|---|---|---|---|---|---|---|---|
| Balance | |||||||
| Retained | C | ||||||
| earnings due to |
|||||||
| the | |||||||
| adoption | |||||||
| of IAS for the |
|||||||
| firs | |||||||
| time, | |||||||
| except | |||||||
| for IAS 29 |
Balance D |
||||||
| Retained | Balance | ||||||
| earnings due to |
C | 0 | |||||
| the | |||||||
| correctio | |||||||
| n of | |||||||
| accounti ng errors |
Balance D |
1.086.601 | 1.086.601 | ||||
| Retained | |||||||
| earnings | Balance | ||||||
| resulting from the |
C | 258.730 | 258.730 | ||||
| adoption | |||||||
| of | |||||||
| Account | |||||||
| ing Regulati |
|||||||
| ons | |||||||
| accordin | |||||||
| g to the | |||||||
| Fourth Directiv |
|||||||
| e of | |||||||
| Europea | |||||||
| n | |||||||
| Econom ic |
|||||||
| Commu | Balance | ||||||
| nity | D | 0 | |||||
| Profit or | Balance C |
0 | |||||
| loss for the |
Balance | ||||||
| period | D | 77.973.837 | 2.270.894 | 75.702.942 | |||
| Profit appropriation | 675.036 | 675.036 | 0 | ||||
| TOTAL OWN CAPITAL |
46.298.318 | 659.30 5 |
0 | 3.568.254 | 0 | 49.207.267 |
The legal reserves are established according to the Law 31/1991 with subsequent amendments and completions and registered in accountancy according to the OG No. 64/2001 and OMFP No. 128/2005. These reserves have not been used.
Within "Other reserves" there are recorded the sums appropriated from the net profit as own finance sources. These reserves have not been used
On 30th of June 2017 the legal reserve was 15.458.440 lei. The legal reserve is established according to Romanian Law as a transfer from the net income. The transfer can represent a maximum of 5% from gross profit to 20% of the registered capital.
FINANCIAL & COMMERCIAL DIRECTOR CLAUDIA ANGHEL
| EXPLANATIONS | NO. ln. |
Correlation with forms from the fin. St. |
Executed 30/06/2016 |
Executed 30/06/201 7 |
|
|---|---|---|---|---|---|
| + | Rate of turnover | 01 | F20 ln. 01 col2 | 26.028.150 | 40.859.73 4 |
| + | Stocked manufacture (+;-) |
02 | F20 ln. 05 or 06 col2 | 8.140.010 | 5.666.888 |
| + | Fixed manufacture |
03 | F20 ln. 07 col2 | 0 | 0 |
| + | Operating grant | 04 | F20 ln. 04 col2 | 0 | 0 |
| + | Other activity revenues from exploitation and provisions |
05 | F20 ln. 16 col2 | 9.023 | 9.426 |
| = | Total from activity revenue |
06 | F20 ln. 09 col2 | 34.177.183 | 46.536.04 8 |
| + | Expenses related to raw materials, supplies and goods. |
07 | F20 ln. (10+11+13) col.2 |
12.915.973 | 19.342.27 0 |
| + | Energy, fuels, etc. |
08 | F20 ln. 12 col2 | 867.473 | 954.329 |
| + | Personnel expenses |
09 | F20 ln. 14 col2 | 11.696.880 | 15.142.30 8 |
| + | Expenses related to external labour conscriptions |
10 | F20 ln. 24 col2 | 2.283.740 | 2.020.800 |
| + | Expenses with other taxes, fees and similar payments |
11 | F20 ln. 25 col2 | 174.793 | 181.605 |
| + | Damping and provisions for the depreciation of fixed assets |
12 | F20 from ln. 17 col. 2 | 2.205.120 | 1.184.644 |
| + | Other exploitation expenses (reimbursements, transferred assets, etc.) |
13 | F20 ln.20+26 col. 2 | 752.204 | 274.169 |
|---|---|---|---|---|---|
| EXPLANATIONS | NO. ln. |
Correlation with forms from the fin. St. |
Executed 30/06/2016 |
Executed 30/06/201 7 |
|
| = | Total exploitation expenses |
14 | F20 from ln. 30 col. 2 | 30.896.182 | 39.100.12 5 |
| Exploitation results (+/-) |
15 | F20 ln.31 or 32 col 2 | 3.218.001 | 7.435.923 | |
| + | Financial revenues |
16 | F20 ln.40 col.2 | 4.679.226 | 2.870.950 |
| - | Financial expenses |
17 | F20 ln.47 col.2 | 2.749.346 | 2.351.006 |
| = | Financial result (+/-) |
18 | F20 ln.48 or 49 col 2 | 1.929.881 | 519.945 |
| + | Extraordinary income |
19 | F20 ln.52 col.2 | ||
| - | Extraordinary expenses |
20 | F20 ln.53 col.2 | ||
| = | Exceptional result (+/-) |
21 | F20 ln.54 or 55 col 2 | ||
| Gross result (+/-) | 22 | F20 ln.58 or 59 col 2 | 5.210.882 | 7.955.867 | |
| Deferred tax | 23 | F20 ln.60 col.2 | |||
| Net result (+/-) | 24 | F20 ln.65 or 66 col 2 | 5.210.882 | 7.955.867 | |
| CASH FLOW | 25 | ||||
| + | Profit or loss (+/- )\ |
26 | F20 ln.65 or 66 col 2 | 5.210.882 | 7.955.867 |
| + | Damping included in cost |
27 | F20 ln. 17 col 2 | 2.820.785 | 3.287.530 |
| - | Stock variation (+/-) |
28 | F10 ln. 25(s2-s1) | -3.199.732 | 10.512.06 5 |
| - | Receivables variation (+/-) |
29 | F10 ln. 31 (s2-s1) | 2.075.540 | -134.981 |
| + | Variation of providers and creditors (+/-) |
30 | F10 ln.(41+42)(s2-s1) | -1.768.811 | -457.735 |
|---|---|---|---|---|---|
| = | Cash flow from exploitation ( A ) |
33 | 9.778.287 | - 13.605.01 5 |
|
| + | Income from selling assets and fixed assets |
34 | 190.441 | 4.554 | |
| - | Purchase of tangible assets |
35 | Turnover D CT 231+232+233 |
4.243.256 | 1.611.007 |
| - | Expenses for tangible and intangible assets |
36 | F20 ln. 07 col2 | 0 | 0 |
| = | Cash Flow from investments activity ( B ) |
37 | -4.052.816 | -1.606.453 | |
| + | Loans variation (+/-), of wich : |
38 | F10 ln. 39+40 (s2-s1) | -5.751.988 | 255.311 |
| EXPLANATIONS | NO. ln. |
Correlation with forms from the fin. St. |
Executed 30/06/2016 |
Executed 30/06/201 |
|
| + | recievable short term credits |
39 | 7 | ||
| - | refunds of short term credits |
40 | |||
| + | receivable medium and long-term credits |
41 | |||
| - | refunds of medium and long-term credits |
42 | |||
| + | Investment grants |
43 | F10 ln.63 col.2 | ||
| + | Payable dividends |
44 |
| Cash reserves at the beginning of the period |
46 | F10 ln. 36 col. 1 | 173.588 | 147.071 |
|---|---|---|---|---|
| Net cash flow (A+B+C) |
47 | -26.517 | 277.411 | |
| Cash reserves by the end of period |
48 | F10 ln. 365 col. 2 | 147.071 | 424.482 |
| Gross values | ||||||
|---|---|---|---|---|---|---|
| Degression | ||||||
| Asset elements | No. | Initial balance |
Accrual | total | of which: dismantlin g and rescission |
Final balance (col 5=1+2-3) |
| A | B | 1 | 2 | 3 | 4 | 5 |
| Intangible assets |
||||||
| Development expenses |
01 | X | ||||
| Other non current assets |
02 | 18.453.125 | 422.696 | X | 18.875.821 | |
| Intangible assets in progress |
03 | 237.257 | 237.257 | 0 | ||
| TOTAL (ln. 01 to 03) |
04 | 18.690.382 | 422.696 | 237.257 | X X |
18.875.821 |
| Tangible assets |
||||||
| Lands | 05 | 21.296.400 | X | 21.296.400 | ||
| Buildings | 06 | 14.044.055 | 64.001 | 14.108.056 | ||
| Technical equipment and machinery |
07 | 30.116.968 | 940.615 | 6.749 | 6.749 | 31.050.834 |
| Other equipment, installations and furniture |
08 | 136.036 | 25.659 | 161.694 | ||
| Investment securities |
09 | |||||
| Intangible assets in progress |
10 | 109.683 | 1.178.19 4 |
1.030.273 | 257.604 | |
| Investitii imobiliare in curs de executie |
11 | 0 | ||||
| TOTAL (ln. 05 to 09) |
12 | 65.703.142 | 2.208.46 8 |
1.037.022 | 6.749 | 66.874.588 |
| Biological assets |
13 | X |
| Financial | ||||||
|---|---|---|---|---|---|---|
| assets | 14 | 1.000 | X | 1.000 | ||
| FIXED | ||||||
| ASSETS | 2.631.16 | |||||
| TOTAL | 15 | 84.394.524 | 4 | 1.274.279 | 6.749 | 85.751.409 |
| Asset elements | No. | Initial balance |
Amortiza tion during the year |
Ammortization of derecognized assets |
Ammortiza tion by the end of the year (col.9=6+7 -8) |
|---|---|---|---|---|---|
| A | B | 6 | 7 | 8 | 9 |
| Intangible assets |
|||||
| Development expenses |
16 | ||||
| Other non current assets |
17 | 9.913.294 | 1.169.72 9 |
11.083.023 | |
| TOTAL (rd. 16 la 17) |
18 | 9.913.294 | 1.169.72 9 |
11.083.023 | |
| Tangible assets Lands |
19 | ||||
| Buildings | 20 | 813.495 | 276.120 | 1.089.615 | |
| Technical equipment and machinery |
21 | 6.816.596 | 1.825.66 7 |
8.642.263 | |
| Other equipment, installations and furniture |
22 | 36.874 | 9.267 | 46.140 | |
| Investment securities |
23 | ||||
| TOTAL (rd. 19 la 23) |
24 | 7.666.965 | 2.111.05 4 |
9.778.019 | |
| Biological assets |
25 | ||||
| AMORTIZA TIONS - |
3.280.78 | ||||
| TOTAL | 26 | 17.580.259 | 3 | 20.861.042 |
| Asset elements | No. | Initial balance |
Provisio ns set during the year |
Provisions | Final balance (col.13 = 10+11-12) |
|---|---|---|---|---|---|
| A | B | 10 | 11 | 12 | 13 |
| Intangible | |||||
|---|---|---|---|---|---|
| assets | |||||
| Building and development |
|||||
| expenses | 22 | 0 | 0 | 0 | - |
| Other non |
|||||
| current assets | 23 | 0 | 0 | 0 | - |
| Advancements | |||||
| and intangible | |||||
| assets in |
|||||
| progress | 24 | 0 | 0 | 0 | - |
| TOTAL | 25 | 0 | 0 | 0 | - |
| Tangible | |||||
| assets | |||||
| Lands | 26 | 3.501.595 | 0 | 0 | 3.501.595 |
| Buildings | 27 | 0 | 0 | 0 | 0 |
| Technical | |||||
| equipment and | |||||
| machinery | 28 | 0 | 0 | 0 | 0 |
| Other | |||||
| equipment, | |||||
| installations | |||||
| and furniture | 29 | 0 | 0 | 0 | 0 |
| TOTAL | 30 | 3.501.595 | 0 | 0 | 3.501.595 |
| Financial | |||||
| assets | 31 | 0 | 0 | 0 | 0 |
| PROVISION | |||||
| S FOR |
|||||
| DEPRECIAT | |||||
| ION-TOTAL | |||||
| (ln.25+31+32) | 33 | 3.501.595 | 0 | 0 | 3.501.595 |
The assets record is kept considering their net value.
All purchased fixed assets are recorded within the debit account 231 "TANGIBLE ASSETS IN PROGRESS". They are amortized during the month after their purchase.
| Title of the provision | Balance on 1st ianuarie 2017 |
Growth | Decrease | Balance on 30th of June 2017 |
|---|---|---|---|---|
| 0 | 1 | 2 | 3 | 4=1+2-3 |
| Adjustment for customer receivables impairment |
97.386 | 86.556 | 75.145 | 108.797 |
| Adjustment for debtors receivables impairment |
0 | 0 |
| Adjustment for raw |
||||
|---|---|---|---|---|
| materials stocks impairment |
10.200.823 | 10.200.823 | ||
| Adjustment for supplies stocks impairment |
155.912 | 155.912 | ||
| Impairment of stocks in progress |
712.022 | 712.022 | ||
| Adjustment of materials and stocks at other partners |
0 | 0 | ||
| Adjustment for packaging material impairment |
19.419 | 19.419 | ||
| Adjustment for manufactured items |
||||
| impairment | 951.683 | 951.683 | ||
| Impairment of residual products |
22.922 | 22.922 | ||
| Provisions for restructuring costs |
450.992 | 16.215 | 434.777 | |
| Provisions for retirement and similar obligations |
1.382.087 | 128.183 | 1.253.904 | |
| Provisions for employees' obligations |
2.405.889 | 1.958.488 | 447.401 | |
| TOTAL | 16.399.136 | 86.556 | 2.178.031 | 14.307.661 |
The company has established provisions for debts towards employees as a result
of retirements and annual leave provided by Collective Labor Agreement(CCM).
The fair value of the debts regarding with the retirement of the personnel where
calculated from an independent valuer. To the value a coefficient of 30% was applied,
represented expenses with social security
The calculation of fiscal loss is according with methodological Norms of application of Law 227/2015 (with all subsequent amendments).
The gross profit or loss is defined according to the form "Profit and loss account" and we apply the stipulations of Law No. 227/2015 (with all subsequent amendments). All sums are expressed in LEI.
Gross profit 7.415.449 To establish the tax profit, the expenses that have overpassed the admitted deductibility limit are added to the non-deductible expenses, according from the Law 227/2015
| Non taxable income | 2.178.581 |
|---|---|
| Non-deductible expenses | 4.630.784 |
| Deductions (tax amortization) | 1.912.133 |
Elements similar to income (revaluation account 105 surplus)
40.430
The non taxable income results from the reverse provisions for restructuring. The non deductible expenses are mostly represented by amortization the fixed assets revaluate.
The similar elements income are constituted from the revaluation surplus reserve, taxed by the exit of the asset (cf. Ord 34/2009).
| N o. |
Indicator | Period 30.06.2016 |
Period 30.06.2017 |
|---|---|---|---|
| 1. | Net turnover | 26.028.150 | 40.859.734 |
| 2. | The costs of goods and services provided |
14.155.388 | 24.734.345 |
| 3. | Expenses of the basic activities |
6.623.715 | 15.696.608 |
| 4. | Expenses of auxiliary activity |
1.252.891 | 1.846.974 |
| 5. | Indirect manufacture expenses |
6.278.782 | 7.190.763 |
| 6. | Gross result related to net turnover (1-2) |
11.872.762 | 16.125.389 |
| 7. | Retail expenses | 520.126 | 582.422 |
| 8. | General administration expenses |
8.080.658 | 8.116.470 |
| 9. | Other exploitation expenses |
9.023 | 9.426 |
| 1 0. |
Exploitation results (6-7- 8+9) |
3.281.001 | 7.435.923 |
| Receivables | Balance on 30th of June |
Liquidity term | |
|---|---|---|---|
| (col.2+3) | under 1 year |
over 1 year | |
| 0 | 1 | 2 | 3 |
| Total, of which: | 5.492.390 | 5.492.390 | |
| Suppliers debtorss-debtors | 1.192.026 | 1.192.026 | |
| Customers | 4.017.086 | 4.017.086 |
| Personnel and social security receivables |
35.367 | 35.367 | |
|---|---|---|---|
| VAT under settlement | 1.725 | 1.725 | |
| Other receivables regarding state and public |
|||
| institutions receivables | 1.921 | 1.921 | |
| Debtors | 255.096 | 255.096 | |
| Provision for customer receivables impairment |
10.830 | 10.830 |
| Balance on 30th of June |
Chargeability term | |||
|---|---|---|---|---|
| Debts | (col.2+3+4) | under 1 year |
1-5 years | over 5 years |
| 0 | 1 | 2 | 3 | 4 |
| Total, of which: | 61.916.649 | 54.007.652 | 7.908.997 | 0 |
| Short term bank loans | 35.904.538 | 35.904.538 | ||
| Long term loans | 4.046.049 | 859.731 | 3.186.318 | |
| Suppliers | 6.434.097 | 6.434.097 | ||
| Creditors | 22.845 | 22.845 | ||
| Expenses regarding with personnel and social |
||||
| security | 3.920.023 | 3.211.710 | 708.313 | |
| Tax for non-residents | 0 | 0 | ||
| Tax of interest revenues | 882.995 | 816.294 | 66.701 | |
| VAT to pay | 1.371.709 | 1.122.973 | 248.736 | |
| Other debts regarding state and public institutions |
3.698.929 | 3.698.929 | ||
| Deferred tax | 755.463 | 755.463 | ||
| Other debts | 4.880.000 | 4.880.000 | 0 | |
| Other creditors | 218.891 | 218.891 |
| Bank loans | Balance on 30th of June |
|
|---|---|---|
| 2017 | ||
| BRD – GSG | 26.931.480 | |
| Bank Transilvania | 9.832.789 | |
| Short term loans from Shareholders |
4.880.000 | |
| Short term loans from Shareholders |
41.644.269 | |
| Loans from Shareholders | ||
| BRD – GSG | 0 | |
| Bank Transilvania | 3.186.318 | |
| Long term loans | 3.186.318 |
The financial statements are set up according to the O.M.F.P. 2844/2016 (IFRS), to the Law on Accountancy No. 82/1991, amended and completed through The Law No. 259/2007.
The financial statements have been set according to the historic cost and presented in lei.
The costs of indebtness and the expenses related to maintenance of a state of
functioning at projected parameters of fixed assets, do not capitalize.
These are individual financial statements of TURBOMECANICA S.A. . These financial statements are the responsibility of the Company's management and are set up according to the accountancy norms of Romania, that is the Accountancy
Law No. 82/1991, republished, the Order of the Ministry of Public Finances 2844/2016 (IFRS)
The setting up of financial statements according to accountancy norms of Romania require the management to make some estimations and presumption that affect the value of assets and debts, and the description of assets and potential debts on the date of setting up the financial statements, as well as the value of income and e xpenses related to the accounting period. The actual results may be different from these estimations. These estimations are periodically reviewed and, if the need arises for adjustments, the latter are recorded in the profit and loss account within the period they become known. Even if these estimations are somehow imprecise, the cumulated effect of the imprecision on financial statements is considered to be insignificant.
These unconsolidated financial statements have been set up based on the principle of operating continuity, which states that the Company would continue its normal functioning in a predictable future, without confronting the impossibility to continue its operation or to significantly reduce its activity
The tangible and intangible assets are recorded in accountancy according to the Accountancy Law No. 82/1991, with subsequent amendments and completions.
Following the revaluation applied in compliance with HG 1553/18.12.2003, O.M.F.P. 2844/2016 the tangible and intangible assets are registered at their net value.
The last revaluation unfolded according to the International Standards for Evaluation and Regulations of International Standards of Financial Reporting, by an independent evaluator, authorized S.C. NEOCONSULT VALUATION S.A., based on the agreement No. 3402 from 14.11.2014
The ledgers containing records on fixed assets are regularly updated both on net value, as well as on the historical costs (prior to revaluation). The historical costs prior to the year 2000 may be found only on paper. From 2000 on, the data on fixed assets from the patrimony may be found in the application "TURBOINF", in the FOX system, until the 1st of January 2009, when the data were transferred to an integrated IT platform SAP.
As intangible assets, the accountancy only registers licenses and IT programs purchased from the providers.
Within the profit and loss account, the amortization of intangible assets is included at "Amortizations and provisions for tangible and intangible assets impairment" and "Expenses" respectively.
The amortization related to the fixed assets revaluated in December 2009, 2012 and December 2014, is mentioned within the "non-deductible expenses" according to the methodological Norms for application of the Law N0. 227/2015 and OUG 34/2009
Tangible and intangible assets are subject to amortization in compliance with Law 15/1994. The amortization method is the linear one.
The classification of fixed assets and their normal terms of functioning are established by the committee for reception and commissioning of fixed assets according to H.G. 2139/2004 for the approval of the Catalogue of classification and normal functioning terms of fixed assets.
The expenses that occur once the fixed asset is commissioned, such as repair and maintenance and administrative costs, are registered within the profit and loss account for the period of their occurrence. If it's possible to demonstrate that these expenses resulted in a future growth of economic benefits expected to be obtained through the use of an element of fixed asset over the performance standards initially evaluated, the expense is capitalized as additional cost.
The tangible and intangible assets are subject to amortization in conformity with the Law 15/1994. The amortization method is the linear one, based on the estimated useful lifespan, from the moment of their commissioning, so as the cost shall decrease to the residual value estimated during the considered functioning period. Within the profit and loss account, the amortization of intangible assets is included at "Amortizations and provisions for tangible and intangible assets impairment" and "Expenses" respectively. The amortization related to the fixed assets integrally amortized and revaluated in December 2006, 2009, 2012, 2014 is mentioned within the "nondeductible expenses" according to the methodological Norms for application of the Law N0. 227/2015.
The main lifespans used with different categories of tangible assets are:
| Years | |
|---|---|
| Buildings | 10 – 50 |
| Plants and machinery | 3 – 15 |
| Other equipment and furniture | 3 – 15 |
The tangible assets that are scrapped or sold are cancelled from the balance together with corresponding cumulated amortization. Any profit or loss resulted from such an operation is included in the current profit and loss account.
According to the provisions of HG 2139/2004 related to the approval of the Catalogue for classification and normal durations of fixed assets' functioning, the Company has chosen to apply the minimal duration of fixed assets' functioning.
Any growth resulted from the revaluation of tangible assets is included in own capitals under reserves from revaluation, with the exception of those cases when such a growth compensates a decrease from the revaluation of the same asset, priory registered within the profit and loss account, in which case the growth is registered in profit and loss account at the level of the previous decrease. A decrease of accounting value of the lands and buildings is registered in the profit and loss account as long as it exceeds the value, if it is the case, of the revaluation reserve, related to the previous revaluation of the relative asset.
Amortization of tangible assets is registered in the profit and loss account. In case of subsequent selling or scrapping the revaluated tangible assets, the surplus from the revaluation left within the revaluation reserve is transferred directly to the retained result. There won't be made any transfer from the revaluation reserve to the retained result, except for the case of derecognized asset. However, a part of the surplus may be transferred as the asset is used by the entity. In this case, the value of transferred surplus shall represent the difference between the amortization calculated based on revaluated accounting value and the value of amortization calculated based on the initial cost of the asset.
An intangible asset must be recognized if, and only if, it is estimated that the future economic benefits attributed to the asset shall be obtained by the Company and the cost of the asset may be precisely evaluated.
The costs related to the purchase of software are capitalized and amortized based on the linear method. If it is retained as necessary, the accounting value of each intangible asset is annually reviewed and adjusted for the decrease of its value.
The record keeping of materials is organized based on quantities and values, grouped upon administrations, depending on the product for which they are designated within the manufacturing technologies.
By their entrance in the patrimony, the inventories (raw material, material, goods) are registered by their purchase prices. For imported materials, the acquisition price includes only expenses mentioned in Import Customs Declarations. For the materials purchased within the EU, the acquisition price includes the expenses recorded in the provider's invoice (or in an equivalent document) as well as expenses for transportation recorded in invoices issued by the transporter. The expenses related to the manipulation, deposit, etc. are registered in the account 308.1 "Differences in prices and materials" and is distributed upon materials consumed in the following period.
The record keeping of materials from own production is made by the planned cost. The cost does not include administrative and distribution expenses. The differences between actual and planned costs is registered in the account 308.2 "Price differences of unfinished goods" and 308.3 "Price difference of materials and inventories of own production" and are distributed upon materials of own production consumed in the following period.
The record keeping of manufacture in progress is made by the actual production costs. To distribute the expenses the orders method is being used. The indirect manufacture expenses are summarized monthly and distributed on the expenses related to direct workmanship, including related expenses registered within that month.
For inventories of finished goods, the cost does not include administration and distribution costs. The finished goods are registered by the ante calculation cost. The differences between the actual cost and the ante calculated one by the closure of the order is registered in account 348 "Price differences of finished goods" and are settled simultaneously with the finished goods.
By the exit of the inventories from administration, there has been used the method of "Weighted Average Cost" which supposes the calculation of costs of each element based on weighted average costs of similar elements from within inventory at the beginning of the period and costs of similar elements manufactured or purchased during the period. The average cost is calculated at the exit of inventories.
The record keeping of customers and providers, of other receivables and bonds is organized by categories, as well as by each legal entity or natural persons.
The commercial receivables are recorded by their nominal value.
The debts registered within the accountancy are current debts and are recorded by their nominal value.
From the IT point of view, the accounting system is registered within the IT System SAP.
To prepare the cash flow statements, the availabilities and availability equivalents include: cash at cash-desks, bank cash available any time, financial instruments in cash, without overdraft.
The treasury and treasury equivalents include liquidity assets and other equivalent values that include cash at cash-desks, current bank accounts and visible short-term bank deposits, with a three months maturity.
The revenues have been evaluated and registered at the just value of the received means of payment. The company has not performed transactions that might provide commercial decrease.
There have been registered as revenues only transactions that have generated benefits to the company. Because the delivered products have different manufacture cycles for more than a month, the related expenses have been registered for the whole period related to the manufacture cycle and recognized simultaneously with the delivery of the products, and the registration of the revenues respectively.
The revenues are registered based on the "issued invoices" subsequently to the delivery of the products according to the "delivery notes". In special situations, if the client requires the deposit of the products within the plant and their delivery at a later reciprocally convenient date, a "minutes of custody" is being prepared, in which the customer recognizes that the property rights have been transferred to him.
The revenue registered in advance represent the consideration of transactions evaluated by the just value of the means of payment provided in the agreement, but for which the property rights have not been transferred through the transfer of goods in customer's property.
The record keeping of revenues and expenses is organized by types and nature of revenues and expenses.
The record keeping of expenses by destination is organized in administration accountancy.
The differences in exchange rate are registered in the profit and loss account and are considered revenues and expenses of the period. Exchange rate differences are calculated according to BNR rate for debts, receivables and liquidity, and by the rate recorded in Customs Declarations for goods.
In 2017 on 30th of June the following differences of exchange rates have been registered:
| at | revenues | |
|---|---|---|
| (account 765) | 2.870.154 | |
| at | expenses | |
| (account 665) | 752.196 |
The tax is calculated according to the Romanian Law and is based on the results retained in financial statements by the Company, prepared in compliance with the Order of the Ministry Public Finances 2844/2016 (IFRS) and after the corresponding deductions.
The current profit tax is calculated as a percentage applied to the obtained profit, according to Romanian Law, adjusted for some positions in compliance with fiscal legislation, at a 16% rate for 2017. The loss registered in previous years may be covered in following periods.
Value Added Tax
The Value Added Tax (VAT) related to the sales must be paid to fiscal authorities to the 25th of the next month, based on a declaration on VAT, regardless the collection of receivables from the clients. When the VAT related to the purchase is larger than the VAT related to sales, the difference shall be retrieved, on a request basis, from fiscal authorities and is object to a prior verification executed by these authorities. The VAT related to sales and purchase transactions unfinished by the date of balance , must be recognized on gross basis and presented separately as current asset or current liability. In case of depreciation adjustments for irrecoverable receivables, they are registered as related expenses, including VAT. The VAT collected is maintained in accountancy until the elimination of receivable for fiscal reasons.
The transactions expressed in foreign currency are registered in accountancy at the exchange rate on the date of transaction. The cash assets and liabilities expressed in foreign currency shall be converted in lei by the exchange rate from the date of accounting balance. The exchange rate on 30th of June 2017 has been of 3,9915 for 1 USD and 4,5539 for 1 Euro.
All the resulted differences on the discount and conversion of the sums in foreign currency are recognized within the profit and loss account for the year in which they have been executed. The loss realized and non-realized are registered as expenses, including those related to loans, and the profits from currency exchange or cash deposits are included in the profit and loss account for that year
There has not been registered any subsequent event.
| Nr. crt |
U.M. | 30.06.2016 | 30.06.2017 | |
|---|---|---|---|---|
| 1. | Share capital subscribed | lei | 36.944.248 | 36.944.248 |
| The effects of inflation on share capital | lei | 987.626.807 | 987.626.807 | |
| 2. | Issued shares (by types) | |||
| number | 369.442.475 | 369.442.480 | ||
| total value | lei | 1.024.571.055 | 1.024.571.055 | |
| 3. | Redeemable shares | number | 36.944.240,5 | |
| the closest date or the deadline for ransom |
18.06.2017 | |||
| mandatory or non-mandatory nature of ransom |
- | - | ||
| the value of an eventual ransom premium |
lei | - | - | |
| 4. | Shares issued during the period | - | - | |
| type of shares | - | - | ||
| number of issued shares | - | - |
| total nominal value and the value collected at appropriation |
lei | - | - | |
|---|---|---|---|---|
| legal appropriation rights | - | - | ||
| number, description and value of correpsonding shares |
- | - | ||
| rights exercise period | - | - | ||
| price paid for appropriated shares | lei | - | - | |
| 5. | Issued bonds | - | - | |
| type of issued bonds | - | - | ||
| issued value and sum collected for each type of bond |
lei | - | - | |
| bonds issued by the company, held by a nominated or authorized person |
- | - | ||
| nominal value | lei | - | - | |
| value recorded by the time of payment | lei | - | - |
Turbomecanica is a joint-stock company with private capital, with shares traded within the Bucharest Stock Exchange, under the TBM sign.
The registered capital of the company has been inflated to the 31st of December 2003; until the economy of Romania has no longer been considered to be inflationist.
| Nr. crt. |
U.M. | 30.06.2016 | 30.06.2017 | ||
|---|---|---|---|---|---|
| 1. | Employees | ||||
| medium number related to the period-total, of which: |
no | 410 | 454 | ||
| operators | no | 252 | 294 | ||
| TESA | no | 153 | 156 | ||
| management | no | 5 | 4 | ||
| paid or payable salaries related to the period |
ron | 9.511.143 | 12.371.302 | ||
| expenses on social security | ron | 2.185.737 | 2.771.006 |
The company has not granted loans to managers and administrators in 2017. According to the provisions of Law no. 142/1998, the employees receive the legal amount of meal tickets.
a) Data presenting the company:
-
| - | registered capital: | 36.944.248 | ron; |
|---|---|---|---|
| - | the effects of | ||
| inflation on | |||
| registered capital |
987.626.807 | ron; | |
| - | amount of shares: | 369.442.475 | ron; |
| shareholder | |||
| - | structure: | ||
| VIEHMANN RADU (25,92 %), CIORAPCIU | |||
| DANA MARIA (15,16%), CIORAPCIU | |||
| SORIN TUDOR (9,57%), ANGHEL | |||
| CLAUDIA ( 6,98 %), OTHER | |||
| SHAREHOLDERS (42,37%). |
| d) | Net turnover, total | 40.859.734 | lei ; |
|---|---|---|---|
| - of which : export |
10.096.315 | lei ; |
The structure of turnover on main manufactures is the following:
| lei | euro | usd | |
|---|---|---|---|
| Engine Turmo IV C RK+ PSD | 8.411.159 | 1.854.230 | 2.006.144 |
| Main rotor hub RK+ PSD | 7.496.249 | 1.652.539 | 1.787.929 |
| Main transmission case RK+PSD |
10.240.524 | 2.257.512 | 2.442.465 |
| Repair Gearbox Assy, tail rotor RK+PSD |
900.000 | 198.404 | 214.659 |
| Repair Gearbox Assy Intermediate RK+ PSD |
724.120 | 159.631 | 172.710 |
| Current repair of engines, components, parts and spare parts for aircrafts |
140.302 | 30.929 | 33.463 |
| TOTAL SALES | 40.859.734 | 9.007.481 | 9.745.447 |
|---|---|---|---|
| Other | 172.565 | 38.042 | 41.158 |
| Industrial components | 8.823.777 | 1.945.191 | 2.104.557 |
| Export aviation | 1.325.891 | 292.291 | 316.238 |
| Unison components and parts | 419.518 | 92.482 | 100.059 |
| Aeroteh parts repair | 56.077 | 12.362 | 13.375 |
| TOTAL IAR + MApN | 30.061.906 | 6.627.112 | 7.170.059 |
| Aggregate repair | 309.669 | 68.266 | 73.859 |
| Repair silenced streaks | 24.216 | 5.338 | 5.776 |
| Repair Fan Bearings, RK | 903.425 | 199.159 | 215.476 |
| Repair transsmition shafts | 912.242 | 201.103 | 217.579 |
On geographical zones, the turnover is distributed as follows:
| EUROPE | 8.477.920 | 1.868.948 | 2.022.067 |
|---|---|---|---|
| USA | 122.258 | 26.952 | 29.160 |
| ASIA | 1.496.137 | 329.822 | 356.843 |
| TOTAL EXPORT | 10.096.315 | 2.225.721 | 2.408.070 |
| ROMANIA | 30.763.418 | 6.781.760 | 7.337.376 |
| NET TURNOVER | 40.859.734 | 9.007.481 | 9.745.447 |
e) The net result for the period: 6.825.076 lei;
there haven't been recorded any extraordinary revenues or expenses;
-
FINANCIAL & COMMERCIAL DIRECTOR,
I, Radu Viehmann, Engineer, Chairman and General Manager, herewith undertakes the
responsibility for the drafting of the accounting reports at 30 June 2017.
We hereby declare, that all accounting policies used by Turbomecanica S.A. in drafting the accounting reports at 30 June 2017 are in compliance with the Accounting Regulations, for companies whose securities are admitted for trading on a regulated market, with OMFP no. 2844/2016 for the approval of the International Standards for Financial Reporting, and with the Accounting Law no. 82/1991 with its subsequent amendments.
We hereby confirm that in half-year of 2017 the company did not record any cases of
non-compliance with laws or regulations that could significantly influence the accounting
reports.
We declare that the accounting reports as at 30 June 2017 of Turbomecanica S.A. provide
an accurate image of the financial position, financial performance and other information
related to the work carried out between 01.01.2017 - 30.06.2017.
We declare that Turbomecanica S.A. carries out its activity in terms of continuity and
does not intend nor needs to liquidate or reduce its business volume as a result of:
We hereby declare that the Board Members are not aware of material uncertainties related to events or
conditions that may cause significant doubts on the ability of the company to continue its
operations.
We hereby mention the fact that the accounting reports drafted at 30 June 2017 have not been
audited.
Or Reference: 29 Date: 25/07/2017
COMPANY TURBOMECANICA SA REGISTERED OFFICE: 244 Iuliu Maniu Blv.,District 6, Bucharest ROMANIA. TRADE REGISTERY NUMBER AND INCORPORATION DATE: J40 /533 /1991 ; FORM OF OWNERSHIP: Majority private; MAIN ACTIVITY: 3030 Manufacturing of Aircrafts and Spaceships; SOLE REGISTRATION CODE: RO3156315; REGULATED MARKET ON WHICH THE SECURITIES ISSUED ARE TRADED: Bucharest Stock Exchange; CALLED-UP AND PAID IN SHARE CAPITAL: 36.944.247,50 RON
A. Balance Sheet Statement: assets that represent at least 10 % of total assets; cash and other liquid cash; reinvested earnings; total current assets; company's debt situation; total current liabilities; they are shown in semestrial reporting forms, balance sheet at 30 June 2017, attached to this report.
B. Financial Results Report ( profit and loss): net sales; gross sales; items of expenditure with a percentage of at least 20 % in net sales or gross income; risk provisions for various expenses; reference to any sale or closing for a field of activity within the past six months or which follows to be carried out in the next six months; they are found in the same document attached.
C. Cash flow: all changes in the level of cash within the core business, of investments and financial activity, the level of cash at the beginning and at the end of the period are presented in the attached financial statements.
The financial statements at 30 June 2017 above-mentioned are financially un-audited.
There were no trends, items, events or significant uncertainty factors that could affect the liquidity. An important liquidity risk factor is the continuing recession of the aeronautics manufacturing market.
In the first six months of 2017 Turbomecanica S.A. has achieved an operating income in the amount of 46.536.048 RON, and operating expenses in the amount of 39.100.125 RON.
If we analyze the evolution of operating revenues we notice an increase in comparison to the same period of the previous year (30.06.2015) by 36,16 %, the company recorded net profit of 6.825.076 RON, at the end of the first half of 2016.
The shared Capital of the company is 49.207.267 RON
2.3 Events, transactions, economic changes that significantly affect the revenues generated by the main activity: Turbomecanica S.A. operates in terms of business continuity and does not intend to liquidate its activities.
This result was achieved given that the company realized and operating income in the amount of 46.536.048 RON and operating expenses in the amount of 39.100.125 RON.
The highest percentage of this revenue has been achieved from manufacturing activities specific to company's activity profile.
3.1Cases in which Company TURBOMECANICA S.A. was unable to respect its financial obligations: There were no such cases. The Company has complied with all its financial obligations regarding the payment terms to suppliers and significant creditors.
3.2Amendaments to the rights of the securities holders issued by Company TURBOMECNICA S.A. : There were no changes in the reporting period.
3.3Issues that were discussed, by the security holders : In the period under review the Company held the Ordinary General Meeting of Shareholders dated 25 April 2017 in which it adopted the decision no.1 /25 April 2017. The issues debated as well as the decisions adopted have been recorded in this year's current reports.
| - Management report as at |
30 June 2017 ; |
|---|---|
| - Financial statement report as at |
30 June 2017; |
| - Financial results report as at |
30 June 2017; |
| - Economic and financial indicators as at |
30 June 2017; |
| - Explanatory notes |
30 June 2017; |
| - Management statement; |
The H1 2017 Financial Results Report is available on Company's websitewww.turbomecanica.ro and at the following link:
| No. | Economic indicators | Formula | 30 JUNE 2017 |
30 JUNE 2016 |
|---|---|---|---|---|
| 1 | Current liquidity ratio | current assets / current liabilities |
0,88 | 0,83 |
| 2 | Total debt ratio | (Borrowed capital-Deferred tax liabilities /Share Capital ) |
8,55 | 21,02 |
| 3 | Receivable turnover ratio | ( Accounts Receivable / Turnover ) * 180 days |
14,76 | 10,47 |
| 4 | Fixed assets turnover ratio | Turnover / Fixed assets | 0,63 | 0,40 |
RADU VIEHMANN
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.