Annual Report • Oct 19, 2018
Annual Report
Open in ViewerOpens in native device viewer
for the year ended 30 June 2018
(Translation from Latvian)
| Page | |
|---|---|
| General information | 3 |
| Management report | 4 – 5 |
| Statement of the Board's responsibility | 6 |
| Independent auditors' report | 7 – 10 |
| Consolidated and separate financial statements: | |
| Consolidated and separate statement of financial position | 11 |
| Consolidated and separate statement of profit or loss and other comprehensive income | 12 |
| Consolidated and separate statement of changes in the shareholders' equity | 13 |
| Consolidated and separate statement of cash flows | 14 |
| Notes to the financial statements | 15 – 43 |
| Information on the Parent company: | |
|---|---|
| Name of the Company | A/S "SAF Tehnika" |
| Legal status of the Company | Joint Stock Company |
| Number, place and date of registration |
40003474109 Riga, Latvia, 27 December 1999 Registered with the Commercial Register on 10 March 2004 |
| Address | Ganību dambis 24a Riga, LV-1005 Latvia |
| Names of shareholders | Didzis Liepkalns (17.05%) Andrejs Grišāns (10.03%) Normunds Bergs (9.74%) Juris Ziema (8.71%) Koka Zirgs SIA (8.84%) Vents Lācars/ inheritors (6.08%) Other shareholders (39.55%) |
| Names of the Council members, their positions |
Vents Lācars – Chairman of the Council (6.08% or 180 546 shares) – till 10.05.2018 Juris Ziema – Deputy Chairman of the Council (8.71% or 258 762 shares) Andrejs Grišāns – Member of the Council (10.03% or 297 888 shares) Ivars Šenbergs – Member of the Council (0.00% or 2 shares) Aivis Olšteins – Member of the Council (no A/S "SAF Tehnika" shareholder) |
| Names of the Board members, their positions |
Normunds Bergs – Chairman of the Board (9.74% or 289 377 shares) Didzis Liepkalns – Member of the Board (17.05% or 506 460 shares) Zane Jozepa – Member of the Board (no A/S SAF Tehnika shareholder) Jānis Bergs – Member of the Board (no A/S SAF Tehnika shareholder) |
| Responsible person for accounting |
Dace Langada – Chief accountant |
| Reporting period | 1 July 2017 – 30 June 2018 |
| Previous reporting year | 1 July 2016 – 30 June 2017 |
| Auditor and address | Potapoviča un Andersone SIA Licence No. 99 Ūdens iela 12-45 Riga, LV-1007, Latvia |
| Anna Temerova - Allena Responsible certified auditor Certificate No.154 |
|
| Information on subsidiaries: | |
| Participation share: 100% | SAF North America LLC 3250 Quentin Street, Unit 128 |
Aurora, Colorado 80011, USA
3250 Quentin Street, Unit 128 Aurora, Colorado 80011, USA
Participation share: 100% SAF Services LLC
A/S "SAF Tehnika" and its subsidiaries (hereinafter referred to as the Group) is a designer, manufacturer and distributor of digital microwave transmission equipment. The Group provides end-to-end and cost-effective wireless backhaul solutions for digital voice and data transmission to mobile and fixed network operators and data service providers both in the public and private sectors as an alternative to cable networks.
In the financial year (FY) 2017/2018, the Group's net turnover was 13.41 million euros, which is by 3.63 million euros, or 21.3% less than in the previous financial year 2016/2017. The net turnover of the Parent company was 11.17 million euros in FY 2017/2018, which is 3.46 million euros less than last FY 2016/2017.
In the American region, where we keep accounting records of sales in the countries of both North, South, and Central Americas, the turnover made up to 57% of the Group's annual turnover and was 7.66 million euros, which is 22% less than last year. The US subsidiary company "SAF North America" LLC ensures marketing and sales of the Group's products in USA and Canada as well as product warehousing and logistics services. Sales in the European and CIS region decreased by 19%. Last year's successful results in the region were related to the development of a data transmission solution tailored to customer-specific needs. During the reporting year, there was a decline of turnover in the AMEA (Asia, Middle East, Africa) region, where the competition in the market of wireless data transmission equipment is still highly intense. Fluctuations in turnover for all regions are affected by variable proportion of projects, replacement of equipment generations, and product audits, especially in the segments of standard equipment.
In the reporting year, in order to minimize fluctuations in turnover, the Group continued its effort to research and identify by developing and improving the niche product offerings, increasingly focusing on the diversification of its product portfolio. The life cycle of products in the sector lasts for about 5 years when the obsolete products are replaced with the equipment of newer generations. This applies to the Group's basic products – microwave wireless data transmission equipment. Therefore, prototypes for the next generation equipment have been made and will be marketed during the next financial year. The technology transition process is gradual and will happen over several years.
The Group further developed specific functionalities for A/S "SAF Tehnika" products demanded by customers.
There is still an increase in demand on the market for radio systems that provide enhanced data transmission rate and can be enhanced or updated in order to increase data transmission capacity. Consequently, the Group continues to study market demand and problematic issues in order to offer necessary product modifications.
Exports made 98.85% of the Group's (98.62% of the Parent company's) turnover and amounted to 13.41 million euros (11.17 million euros, accordingly). During the reporting year, the Group exported its products to 76 countries worldwide.
In order to promote SAF brand recognition and introduce SAF products, solutions and new generations of the devices to the existing and potential customers, the Group continued to actively participate in the most significant trade shows across Europe, America, and Asia.
Export activities of the Group were supported by the Investment and Development Agency of Latvia (LIAA), which cofunded the Group's participation in some of the industry exhibitions.
In the reporting year, CFIP series products were in the highest demand, and the best-selling ones were Integra, FreeMile, Lumina, and Marathon. There is an increasing demand for products in the Spectrum Compact line – measuring equipment for data network engineers.
At the end of the year, the Group's (Parent company's) net cash funds balance was 3.12 million euros (3.01 million euros, accordingly). The Group's net cash flow was negative in the reporting year – 3.38 million euros (accordingly, the Parent company's net cash flow was negative – 2.14 million euros).
During the reporting year, the Group invested 344 thousand euros into the purchase of IT infrastructure, production and research equipment, software and licenses, as well as product certification.
The Group (Parent company) closed the financial year 2017/2018 with loss of 219 thousand euros (199 thousand euros, accordingly). The last fiscal year's result was profit of 1.74 million euros (1.67 million euros, accordingly). A significant difference is related to the successful implementation of customer-tailored niche projects in the past fiscal year, as well as to the stages of the product life cycle, investments in the development of new products and modifications for existing products.
The prerequisite of the Group's long-term existence and a success factor is its ability to ensure continuous product development. In the reporting year, the Group continued to improve the INTEGRA product line, as well as solutions were found to enhance the functionality, improve performance, and reduce production costs. The Group continued to design and develop the functionality of a new IoT (Internet of Things) environmental monitoring solution – Aranet. Aranet is an industrial-grade wireless environmental monitoring solution that allows monitoring temperature, humidity, and CO2 level. Spectrum Compact and Spectrum Generator are regularly updated with new functionalities and accessories. Groundwork and prototypes of new products have been created and are expected to enter the market next financial year. Technologically, the products are interconnected. Development and existence of such products broadens the range of business offerings. In the reporting period, the Group's product development projects received co-financing from the Latvian electrical and optical equipment industry competence center "LEO Pētījumu centrs" SIA in the amount of 339 thousand euros.
A/S "SAF Tehnika" is the company with long-term experience and competence in development and production of microwave radios. The company is capable of delivering excellent, high-quality products for the general market as well as succeeding in development of niche solutions. The Group's task is to proceed with development of next generation data transmission equipment, continue its work on manufacturing high-quality products for the microwave data communication market, providing not only standardized solutions, but also product modifications in order to meet customers' special needs. The goal of the Company is to stabilize sales levels to ensure a positive net result in the long term.
The Group will continue its specified market strategy, focusing on strategic market niches both for products and regions.
The Group looks positively to projections for future operational periods, however, retains caution, and the Board of the Parent company refrains from expressing any statements about future sales volumes and financial results.
During a period of time between the year-end date and the date on which these financial statements are signed, there were no events that would materially affect the financial position of the Group and/or the Parent company as on 30 June 2018, and/or financial results and cash flows during the relevant reporting year.
The Board of the Parent company proposes to cover the loss from undistributed profits of previous years.
Also, the Corporate Governance Report for 2017/2018 has been submitted to "Nasdaq Riga" AS together with this separate and consolidated annual financial report 2017/2018 by A/S "SAF Tehnika".
On behalf of the Board,
Normunds Bergs Chairman of the Board
The Board of A/S "SAF Tehnika" is responsible for preparing separate and consolidated financial statements of A/S "SAF Tehnika".
The separate and consolidated financial statements set out on pages 11 to 43 and are prepared in accordance with the source documents and present fairly the A/S "SAF Tehnika" (Parent company`s) and A/S "SAF Tehnika" and its subsidiaries (the Group) financial position as at 30 June 2018 and the results of financial performance and cash flows for the year then ended on 30 June 2018.
The above-mentioned financial statements are prepared in accordance with International Financial Reporting Standards as adopted by the European Union on a going concern basis. Appropriate accounting policies have been applied on a consistent basis. Prudent and reasonable judgments and estimates have been made by the Board in the preparation of the financial statements.
The Board of A/S "SAF Tehnika" is responsible for the maintenance of proper accounting records, the safeguarding of the Group's and the Parent company's assets and the prevention and detection of fraud and other irregularities in the Group and the Parent company. The Board is also responsible for compliance with requirements of normative acts of the countries where Group companies and the Parent company operate.
On behalf of the Board:
Normunds Bergs Chairman of the Board
| Group | Parent company | |||||
|---|---|---|---|---|---|---|
| As at 30 June | As at 30 June | |||||
| Note | 2018 | 2017 | 2018 | 2017 | ||
| Long-term investments | EUR | EUR | EUR | EUR | ||
| Fixed assets | 6 | 657 339 | 733 303 | 637 573 | 703 346 | |
| Intangible assets | 6 | 142 665 | 117 907 | 142 472 | 117 407 | |
| Investments in subsidiaries | 7 | - | - | 32 893 | 32 893 | |
| Investments in other companies | 7 | 8 106 | 2 148 | 8 106 | 2 148 | |
| Long-term trade receivables | 9 | 1 905 | 2 993 | 1 905 | 2 993 | |
| Deferred tax asset | 12 | - | 27 374 | - | 27 374 | |
| Total long-term investments | 810 015 | 883 725 | 822 949 | 886 161 | ||
| Current assets | ||||||
| Stock | 8 | 5 057 877 | 5 535 525 | 4 821 370 | 5 299 401 | |
| Corporate income tax receivable | 25 | 172 136 | - | 144 033 | - | |
| Trade receivables | 9 | 1 616 947 | 1 706 914 | 866 777 | 778 647 | |
| Due from related parties | 9 | - | - | 991 247 | 1 226 485 | |
| Other receivables | 10 | 313 073 | 274 614 | 304 940 | 263 685 | |
| Short-term loans | 27b | 215 025 | - | - | - | |
| Prepaid expenses | 167 048 | 132 808 | 120 785 | 104 152 | ||
| Cash and cash equivalents | 11 | 3 124 000 | 6 508 388 | 3 015 110 | 5 159 737 | |
| Total current assets | 10 666 106 | 14 158 249 | 10 264 262 | 12 832 107 | ||
| Total assets | 11 476 121 | 15 041 974 | 11 087 211 | 13 718 268 | ||
| SHAREHOLDERS' EQUITY | ||||||
| Share capital | 13 | 4 158 252 | 4 158 252 | 4 158 252 | 4 158 252 | |
| Share premium | 2 851 726 | 2 851 726 | 2 851 726 | 2 851 726 | ||
| Other reserves | 8 530 | 8 530 | 8 530 | 8 530 | ||
| Translation reserve | 2 012 | 5 207 | - | - | ||
| Retained earnings | 2 855 657 | 5 065 006 | 2 738 484 | 4 927 983 | ||
| Total shareholders' equity | 9 876 177 | 12 088 721 | 9 756 992 | 11 946 491 | ||
| LIABILITIES | ||||||
| Current liabilities | ||||||
| Trade and other payables | 14 | 694 823 | 738 528 | 647 806 | 686 268 | |
| Provisions | 14 | 11 184 | 6 294 | 11 184 | 6 294 | |
| Other liabilities | 14 | 785 347 | 1 982 095 | 524 409 | 845 799 | |
| Due to related parties | - | - | 138 932 | 62 130 | ||
| Corporate income tax | 25 | - | 163 738 | - | 136 225 | |
| Loans | 15 | 113 | 10 397 | 113 | 10 397 | |
| Deferred income | 16 | 108 477 | 52 201 | 7 775 | 24 664 | |
| Total liabilities | 1 599 944 | 2 953 253 | 1 330 219 | 1 771 777 | ||
| Total equity and liabilities | 11 476 121 | 15 041 974 | 11 087 211 | 13 718 268 |
The accompanying notes on pages 15 to 43 form an integral part of these financial statements.
On behalf of the Board:
Normunds Bergs Chairman of the Board Dace Langada Chief accountant
| Group | Parent company | ||||
|---|---|---|---|---|---|
| For the year ended | For the year ended | ||||
| 30 June | 30 June | ||||
| Note | 2018 | 2017 | 2018 | 2017 | |
| EUR | EUR | EUR | EUR | ||
| Net sales | 17 | 13 411 294 | 17 042 574 | 11 174 255 | 14 635 022 |
| Cost of goods sold | 18 | (8 855 229) | (9 780 241) | (8 687 923) | (9 614 161) |
| Gross profit | 4 556 065 | 7 262 333 | 2 486 332 | 5 020 861 | |
| Sales and marketing expenses | 19 | (3 998 631) | (4 197 117) | (1 982 939) | (2 244 374) |
| Administrative expenses | 20 | (850 019) | (1 219 930) | (774 130) | (1 106 821) |
| Profit/ (loss) from operating activities | (292 585) | 1 845 286 | (270 737) | 1 669 666 | |
| Other income | 21 | 331 632 | 402 133 | 325 760 | 399 919 |
| Financial income | 22 | 21 401 | 11 247 | 20 814 | 11 209 |
| Financial expenses | 23 | (191 981) | (204 454) | (193 796) | (135 776) |
| Profit/ (loss) before tax | (131 533) | 2 054 212 | (117 959) | 1 945 018 | |
| Corporate income tax | 24 | (87 795) | (307 146) | (81 519) | (270 301) |
| Profit/ (loss) of the reporting year | (219 328) | 1 747 066 | (199 478) | 1 674 717 | |
| Other comprehensive income/ (loss) | |||||
| Foreign currency recalculation differences for foreign operations |
(3 195) | (5 289) | - | - | |
| Total comprehensive income/ (loss) | (222 523) | 1 741 777 | (199 478) | 1 674 717 | |
| Profit/ (loss) attributable to: | |||||
| Shareholders of the Parent | (219 328) | 1 747 066 | - | - | |
| Total comprehensive income/ (loss) | |||||
| attributable to: | |||||
| Shareholders of the Parent | (222 523) | 1 741 777 | - | - |
Profit/ (loss) per share attributable to the shareholders of the Company (EUR per share):
Basic and diluted earnings/ (loss) per share 26 (0.074) 0.588 (0.067) 0.564
The accompanying notes on pages 15 to 43 form an integral part of these financial statements.
On behalf of the Board:
Normunds Bergs Chairman of the Board
Dace Langada Chief accountant
| Share capital |
Share premium |
Other reserves |
Foreign currency revaluation reserve |
Retained earnings |
Total | |
|---|---|---|---|---|---|---|
| EUR | EUR | EUR | EUR | EUR | EUR | |
| Balance as at 30 June 2016 | 4 158 252 | 2 851 725 | 8 530 | 10 496 | 4 327 801 | 11 356 804 |
| Transactions with owners of the Company, recognised in |
||||||
| equity | - | - | - | - | (1 009 861) | (1 009 861) |
| Dividends | - | - | - | - | (1 009 861) | (1 009 861) |
| Total comprehensive income | - | 1 | - | (5 289) | 1 747 066 | 1 741 778 |
| Profit of the reporting year Other comprehensive income/ |
- | - | - | - | 1 747 066 | 1 747 066 |
| (loss) | - | 1 | - | (5 289) | - | (5 288) |
| Balance as at 30 June 2017 | 4 158 252 | 2 851 726 | 8 530 | 5 207 | 5 065 006 | 12 088 721 |
| Transactions with owners of the Company, recognised in |
||||||
| equity | - | - | - | - | (1 990 021) | (1 990 021) |
| Dividends | - | - | - | - | (1 990 021) | (1 990 021) |
| Total comprehensive income | - | - | - | (3 195) | (219 328) | (222 523) |
| Loss of the reporting year Other comprehensive income/ |
- | - | - | - | (219 328) | (219 328) |
| (loss) | - | - | - | (3 195) | - | (3 195) |
| Balance as at 30 June 2018 | 4 158 252 | 2 851 726 | 8 530 | 2 012 | 2 855 657 | 9 876 177 |
| Share capital EUR |
Share premium EUR |
Other reserves EUR |
Retained earnings EUR |
Total EUR |
|
|---|---|---|---|---|---|
| Balance as at 30 June 2016 | 4 158 252 | 2 851 725 | 8 530 | 4 263 127 | 11 281 634 |
| Transactions with owners of the Company, recognised in equity |
- | - | - | (1 009 861) | (1 009 861) |
| Dividends | - | - | - | (1 009 861) | (1 009 861) |
| Total comprehensive income | - | 1 | - | 1 674 717 | 1 674 718 |
| Profit for the reporting year | - | - | - | 1 674 717 | 1 674 717 |
| Other comprehensive income | - | 1 | - | - | 1 |
| Balance as at 30 June 2017 | 4 158 252 | 2 851 726 | 8 530 | 4 927 983 | 11 946 491 |
| Transactions with owners of the Company, recognised in equity |
- | - | - | (1 990 021) | (1 990 021) |
| Dividends | - | - | - | (1 990 021) | (1 990 021) |
| Total comprehensive income | - | - | - | (199 478) | (199 478) |
| Loss for the reporting year | - | - | - | (199 478) | (199 478) |
| Other comprehensive income | - | - | - | - | - |
| Balance as at 30 June 2018 | 4 158 252 | 2 851 726 | 8 530 | 2 738 484 | 9 756 992 |
The accompanying notes on pages 15 to 43 form an integral part of these financial statements.
On behalf of the Board:
Normunds Bergs Chairman of the Board Dace Langada Chief accountant
| Group For the year ended 30 June |
Parent company For the year ended 30 June |
||||
|---|---|---|---|---|---|
| Note | 2018 EUR |
2017 EUR |
2018 EUR |
2017 EUR |
|
| Profit before taxes | (131 533) | 2 054 212 | (117 959) | 1 945 018 | |
| Adjustments for: | |||||
| - depreciation | 6 | 316 919 | 300 412 | 292 700 | 281 879 |
| - amortization | 6 | 72 913 | 65 928 | 72 616 | 65 811 |
| - changes in adjustments to stock - changes in provisions for guarantees |
8 14 |
(17 373) 4 890 |
(32 650) (9 465) |
(17 373) 4 890 |
(32 650) (9 465) |
| - changes in provisions for unused vacations | 14 | (19 224) | 35 104 | (19 224) | 35 104 |
| - changes in doubtful debt allowances | 9 | (17 492) | 28 447 | (23 189) | 29 076 |
| - interest income | 22 | (21 381) | (11 209) | (20 814) | (11 209) |
| - government grants | 21 | (319 520) | (375 938) | (319 520) | (375 938) |
| - (profit)/loss on disposal of fixed assets | 1 927 | (15 796) | 1 927 | (15 796) | |
| Operating profit before changes in working | |||||
| capital | (129 874) | 2 039 045 | (145 946) | 1 911 830 | |
| (Increase)/decrease of stock | 495 021 | (1 208 759) | 495 404 | (1 168 777) | |
| (Increase)/decrease in receivables | (82) (1 221 240) |
5 647 911 584 |
4 403 (263 826) |
(158 686) 12 793 |
|
| Increase/(decrease) in payables | |||||
| Cash flows generated by operating activities | (856 175) | 1 747 517 | 90 035 | 597 160 | |
| Government grants | 21 | 401 565 | 303 453 | 401 565 | 303 453 |
| Corporate income tax paid | 25 | (395 861) | (94 876) | (334 403) | (85 680) |
| Net cash flows from operating activities | (850 471) | 1 956 094 | 157 197 | 814 933 | |
| Cash flows from investing activities | |||||
| Purchase of fixed assets | 6 | (246 599) | (314 994) | (231 937) | (290 752) |
| Income from the disposal of fixed assets | 3 083 | 15 950 | 3 083 | 15 950 | |
| Purchase of intangible assets | 6 | (97 681) | (52 818) | (97 681) | (52 309) |
| Loans issued | 27.b | (214 445) | - | - | - |
| Interest income | 20 815 | 11 209 | 20 815 | 11 209 | |
| Security deposit received | 10 | 10 159 | - | 10 159 | - |
| Participation in the capital of other companies | 7 | (5 958) | - | (5 958) | - |
| Net cash flows from investing activities | (530 626) | (340 653) | (301 519) | (315 902) | |
| Cash flows used in financing activities | |||||
| Loans repaid | (10 284) | (1 698) | (10 284) | (1 698) | |
| Dividends paid | (1 990 021) | (1 009 861) | (1 990 021) | (1 009 861) | |
| Net cash flows used in financing activities Result of fluctuations in the foreign exchange |
(2 000 305) | (1 011 559) | (2 000 305) - |
(1 011 559) - |
|
| rates | (2 986) | (6 353) | |||
| Net increase of cash and cash equivalents | (3 384 388) | 597 529 | (2 144 627) | (512 528) | |
| Cash and cash equivalents at the beginning | |||||
| of the year | 6 508 388 | 5 910 859 | 5 159 737 | 5 672 265 | |
| Cash and cash equivalents at the end of the year |
11 | 3 124 000 | 6 508 388 | 3 015 110 | 5 159 737 |
The accompanying notes on pages 15 to 43 form an integral part of these financial statements.
On behalf of the Board:
Normunds Bergs Chairman of the Board Dace Langada Chief accountant
The core business activity of A/S "SAF Tehnika" (hereinafter – the Parent company) and its subsidiaries (together hereinafter referred to as the Group) is the design, production and distribution of microwave radio data transmission equipment thus offering an alternative to cable channels. The Group offers products to mobile network operators, data service providers (such as Internet service providers and telecommunications companies), as well as state institutions and private companies.
Promotion of the Parent company's products and services, marketing, market research, attraction of new clients and technical support in North America is provided by a 100% subsidiary "SAF North America" LLC. The said company is registered in the USA and operates in Aurora, Colorado.
In August 2012 another company began operations in North America – "SAF Services" LLC, in which the Parent company held 50% shares (joint venture arrangement). The objective of establishing "SAF Services" LLC was to provide local clients with services connected with the creation, long-term maintenance and management of data transmission networks. The test network set up by "SAF Services" LLC using the equipment of A/S "SAF Tehnika" was a success and the client recognised it to be compliant with the defined requirements but no cooperation agreement was signed and "SAF Services" LLC was unable to generate any income from its investments. Consequently, any further development of this business in the USA was suspended and the founder and holder of 50% shares, "STREAMNET" OU, discontinued cooperation. In April 2015 the Parent company became the sole owner of "SAF Services" LLC.
The Parent company is a public joint stock company incorporated under the laws of the Republic of Latvia. Its legal address is Ganību dambis 24a, Riga, Latvia.
The shares of the Parent company are listed on A/S "Nasdaq Riga" Stock Exchange, Latvia.
These separate financial statements of A/S "SAF Tehnika" and consolidated financial statements of A/S "SAF Tehnika" and its subsidiaries (hereinafter – financial statements) were approved by the Parent company's Board on 17 October 2018. The financial statements will be presented for approval to the shareholders' meeting. The shareholders have the power to reject the financial statements prepared and issued by management and the right to request that new financial statements be issued.
These financial statements are prepared using the accounting policies and valuation principles set out below. These policies have been applied consistently to all the years presented, unless otherwise stated.
The previous financial statements were prepared for the financial year ended 30 June 2017 and are available at the Parent company's headquarters on Ganību dambis 24a, Riga, Republic of Latvia and at the Parent company's website: www.saftehnika.com.
These financial statements are prepared in accordance with International Financial Reporting Standards as adopted by the European Union (IFRS).
The financial statements have been prepared under the historical cost convention less impairment.
Standards, amendments to standards and interpretations that for the first time are applicable to financial statements for year ended 30 June 2018.
Amendments to IAS 12 "Income taxes" – recognition of Deferred Tax Assets for Unrealised Losses (effective for annual periods beginning on or after 1 January 2017).
Amendments to IAS 7 "Statement of Cash Flows" – Disclosure initiative (effective for annual periods beginning on or after 1 January 2017).
Certain new standards and interpretations have been published that become effective for the accounting periods beginning on 1 January 2018 or later periods or are not yet endorsed by the EU:
IFRS 9 "Financial instruments" (effective for annual periods beginning on or after 1 January 2018). Key features of the new standard are:
• Financial assets are required to be classified into three measurement categories: those to be measured subsequently at amortised cost, those to be measured subsequently at fair value through other comprehensive income (FVOCI) and those to be measured subsequently at fair value through profit or loss (FVPL).
New Standards and Interpretations (continued)
The Company has assessed that applying IFRS 9 "Financial instruments" will not cause significant fluctuations to Company's financial results and recognised financial situation as historically there has not been a significant impairment of Company's assets.
IFRS 15 "Revenue from Contracts with Customers" (effective for annual periods beginning on or after 1 January 2018). The new standard introduces the core principle that revenue must be recognised when the goods or services are transferred to the customer, at the transaction price. Any bundled goods or services that are distinct must be separately recognised, and any discounts or rebates on the contract price must generally be allocated to the separate elements. When the consideration varies for any reason, minimum amounts must be recognised if they are not at significant risk of reversal. Costs incurred to secure contracts with customers have to be capitalised and amortised over the period when the benefits of the contract are consumed.
The Company's management expects no significant impact to Company's financial results and financial situation adopting the IFRS 15 "Revenue from Contracts with Customers".
Amendments to IFRS 10 "Consolidated financial statements", IAS 28 "Investments in associates and joint ventures" – Sale or Contribution of Assets between an Investor and its Associate or Joint Venture (effective date to be determined by the IASB, not yet endorsed in the EU).
IFRS 16 "Leases" (effective for annual periods beginning on or after 1 January 2019). The new standard sets out the principles for the recognition, measurement, presentation and disclosure of leases. All leases result in the lessee obtaining the right to use an asset at the start of the lease and, if lease payments are made over time, also obtaining financing. Accordingly, IFRS 16 eliminates the classification of leases as either operating leases or finance leases as is required by IAS 17 and, instead, introduces a single lessee accounting model. Lessees will be required to recognise:
Amendments to IFRS 16 "Leases" does not require significant changes in accounting of the Company, accordingly, a lessor continues to classify its leases as operating leases or finance leases, and to account for those two types of leases differently.
Applying IFRS SFPS 16, the management of the Company will make estimates in relation to concluded operating lease agreements. At the end of the reporting period the management of the Company has not yet made assessment, but the Company's management expects no significant impact to Company's financial results and financial situation adopting the IFRS 16 "Leases". See Note 31.
Amendments to IFRS 2 "Share-based Payment" (effective for annual periods beginning on or after 1 January 2018, not yet endorsed in the EU).
Amendments to IFRS 4 "Insurance Contracts" – Applying IFRS 9 "Financial instruments" with IFRS 4 "Insurance contracts" (effective for annual periods beginning on or after 1 January 2018).
Annual improvements to IFRS's 2016. The amendments include changes that affect 3 standards:
IFRIC 22 "Foreign Currency Transactions and Advance Consideration" (effective for annual periods beginning on or after 1 January 2018, not yet endorsed in the EU).
IFRS 17 "Insurance contracts" (effective for annual periods beginning on or after 1 January 2021, not yet endorsed in the EU).
IFRIC 23 "Uncertainty over Income Tax Treatments" (effective for annual periods beginning on or after 1 January 2019, not yet endorsed in the EU).
Amendments to IAS 40 "Investment Property" – Transfers of investment property (effective for annual periods beginning on or after 1 January 2018, not yet endorsed in the EU).
Amendments to IFRS 9 "Financial instruments" – Prepayment Features with Negative Compensation (effective for annual periods beginning on or after 1 January 2019, not yet endorsed in the EU).
Amendments to IAS 28 "Investments in Associates and Joint Ventures" – Long-term Interests in Associates and Joint Ventures (effective for annual periods beginning on or after 1 January 2019, not yet endorsed in the EU).
Annual improvements to IFRS's 2017 (effective for annual periods beginning on or after 1 January 2019, not yet endorsed in the EU). The amendments include changes that affect 4 standards:
Board of the Parent company and Group decided not to initiate new standards and interpretations before endorsing them in EU. Management of the Company believes that new standards and interpretations listed above does not have significant impact on Company's and Group's financial statements.
There are no other new or revised standards or interpretations that are not yet effective that would be expected to have a material impact on the Company or Group.
Subsidiaries are entities controlled by the Group. The Group controls an entity when it is exposed to, or has rights to, variable returns from its involvement with the entity and has the ability to affect those returns through its power over the entity. The financial statements of subsidiaries are included in the consolidated financial statements from the date on which control commences until the date on which control ceases. Subsidiary was established; therefore, acquisition accounting was not applied.
Investment in equity-accounted investees was an investment in a joint venture, which became a subsidiary after the acquisition of additional shares in 2015. Joint venture is a structure over which the Group has joint control ensuring that the Group is entitled to net assets of this structure rather than has rights with regard to assets and obligations with regard to liabilities. Investments in joint ventures are accounted for on equity basis. Investments are disclosed at cost including directly attributable transaction costs. The consolidated financial statements include the share of the Group in the profit or loss and other comprehensive income of joint venture until the joint control ends.
| Name | Country of residence |
Participation % |
Subsidiary and joint venture's equity |
Subsidiary and joint venture's (profit/ loss) |
||
|---|---|---|---|---|---|---|
| 30.06.2018 EUR |
30.06.2017 EUR |
2017/2018 EUR |
2016/2017 EUR |
|||
| "SAF North America" LLC | United States of |
|||||
| America United |
100% | 152 934 | 176 091 | (19 441) | 70 068 | |
| "SAF Services" LLC | States of America |
100% | (2 535) | (1 825) | (855) | (968) |
At the end of the reporting year "SAF Services" LLC is a dormant entity.
The accounting policies of subsidiaries are changed when necessary in order to ensure consistency with those of the Group.
Internal transactions, account balances and unrealized gains from transactions between the Group companies are eliminated. Unrealized loss is also eliminated unless objective evidence exists that the asset involved in the transaction has impaired. Unrealized gain or loss arising from transactions with a joint venture is also eliminated.
Items included in the financial statements of each structural unit are measured using the currency of the economic environment in which the structural unit operates (the functional currency).
Financial accounting of the Group and the Parent company is carried out in euro and the financial statements are prepared and presented in euro.
All amounts in these financial statements are expressed in the Latvian official currency – euro (EUR). Transactions in foreign currencies are translated into euros at the reference exchange rate set by the European Central Bank as at the transaction date. Foreign exchange gains and losses resulting from the settlement of such transactions and from the translation at the reporting date exchange rates of monetary assets and liabilities denominated in foreign currencies are recognized in the income statement of the respective period.
All monetary asset and liability items were revalued to the functional currency of the Group (Parent company) according to the reference exchange rate of the European Central Bank on the reporting date. Non-monetary items of assets and liabilities are revalued to the functional currency of the Group in accordance with the reference exchange rate set by the European Central Bank on the transaction date.
| 30.06.2018. | 30.06.2017. | ||
|---|---|---|---|
| 1 USD | 1.16580 | 1.14120 | |
| 1 GBP | 0.88605 | 0.87933 |
The results of operations and the financial position of the Group companies (none of which are operating in hyperinflation economics) that operate with functional currencies other than the reporting currency are translated to the reporting currency as follows:
(i) Assets and liabilities are converted according to exchange rate as at the date of statement of financial position;
(ii) Transactions of the statement of profit and loss and other comprehensive income are revalued according to exchange rate as at the date of transaction; and
(iii) All currency exchange differences are recognized as a separate item of equity.
Fixed assets are carried at cost less accumulated depreciation and impairment losses. Cost includes expenses directly related to acquisition of fixed assets. Such cost includes the cost of replacing part of such fixed asset if the asset recognition criteria are met.
Leasehold improvements are capitalized and disclosed as fixed assets. Depreciation of these assets is calculated over the shorter of the leasehold period or the estimated useful life on a straight line basis.
Where an item of fixed assets has different useful lives, they are accounted for as separate items of fixed assets.
The cost of replacing part of an item of fixed assets is recognised in the carrying amount of the item if it is probable that the future economic benefits embodied within the part will flow to the Group (Parent company) and its cost can be measured reliably. The costs of the day-to-day servicing of fixed assets is recognised in the profit or loss statement as incurred.
Current maintenance costs of tangible assets are recognized in the profit and loss statement as incurred.
Depreciation is calculated on a straight-line basis over the entire useful lives of the respective fixed asset to write down each asset to its estimated residual value over its estimated useful life using the following rates:
| % per year | |
|---|---|
| Equipment | 25 |
| Vehicles | 20 |
| Other equipment and machinery | 20 – 50 |
Capital repair costs on leased fixed assets are written off on a straight-line basis during the shortest of the useful lifetime of the capital repairs and the period of lease.
The assets residual values, useful lives and methods are reviewed, and adjusted if appropriate, at each reporting date. An asset's carrying amount is written down immediately to its recoverable amount if the asset's carrying amount exceeds its estimated recoverable amount (see Note G).
Profit and losses on disposals are determined by comparing proceeds with the respective carrying amount and included in the profit or loss statement.
Trademarks and licenses have a definite useful life and are carried at cost less accumulated amortisation and any accumulated impairment losses. Amortisation is calculated on a straight-line basis to allocate the costs of trademarks and licenses over their estimated useful life, which usually is 3 years.
The acquired software licenses are capitalised on the basis of the purchase and installation costs. These costs are amortised over their estimated useful lives of 4 years.
Research costs are recognized in profit and loss statement as incurred. An intangible asset arising from the development expenditure on an individual project is recognized only when the Group (Parent company) can demonstrate the technical feasibility of completing the intangible asset so that it will be available for use or sale, its intentions to complete and its ability to use or sell the asset, and when the Group (Parent company) can demonstrate how the asset will generate future economic benefits, the availability of resources to complete and the ability to measure reliably the expenditure during the development. Following the initial recognition of the development expenditure, the cost model is applied requiring the asset to be carried at cost less any accumulated amortisation and impairment losses. Any expenditure capitalized is amortized over the period of the expected future sales from the related project.
Intangible assets that are not put in use nor have an indefinite useful life are not subject to amortisation and are reviewed for impairment on an annual basis.
Moreover, the carrying amounts of the Group's (Parent company's) fixed assets and intangible assets that are subject to amortisation and depreciation and other non-current assets except for inventory and deferred tax asset are reviewed at each reporting date to determine whether there is any indication of impairment. If any such indication exists, the asset's recoverable amount is estimated.
An impairment loss is recognised whenever the carrying amount of an asset or its cash-generating unit exceeds its recoverable amount. A cash-generating unit is the smallest identifiable asset group that generates cash flows that largely are independent from other assets and groups. Impairment losses are recognised in profit or loss. Impairment losses recognized in respect of cash-generating units are allocated to reduce the carrying amount of the other assets in the unit (group of units) on a pro rata basis.
The recoverable amount of an asset or cash-generating unit is the greater of its value in use and its fair value less costs to sell. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset in relation to which the future cash flows have not been adjusted.
All Group's (Parent company's) assets are allocated to two cash generating units that are identified as Group's (Parent company's) operating segments (see Note 17). No impairment indicators have been noted.
In respect of non-current assets, impairment losses recognised in prior periods are assessed at each reporting date for any indications that the loss has decreased or no longer exists. An impairment loss is reversed if there has been a change in the estimates used to determine the recoverable amount. An impairment loss is reversed only to the extent that the asset's carrying amount does not exceed the carrying amount that would have been determined, net of depreciation or amortisation, if no impairment loss had been recognised.
Information on the Group's (Parent company's) operating segments is disclosed in Note 17. Segment results that are reported to the Chief Executive Officer of the Group (Parent company) include items directly attributable to a segment as well as those that can be allocated on a reasonable basis. Unallocated items comprise mainly corporate assets (primarily the Group's (Parent company's) headquarters), head office expenses, and tax assets and liabilities.
Government grants are recognized where there is a reasonable assurance that the grant will be received and all attaching conditions will be complied with. Government grants are systematically recognized as income in the respective periods in order to balance them with compensated expenses thus recognizing receivables. Where the grant relates to an asset, the fair value is credited to a deferred income account and is released to the profit or loss statement over the expected useful life of the relevant asset by equal annual instalments.
Within the framework of the contract signed between A/S "SAF Tehnika" and "LEO Pētījumu centrs" SIA a cooperation project "Support for development of new products and technologies within the competence centers" are implemented from June 2016 till May 2018, regarding which "LEO Pētījumu centrs" SIA had signed a contract with "The Central Finance and Contracting Agency", in order to obtain financing from the European Regional Development Fund as part of the above project. A/S "SAF Tehnika" conducts individual research activities to develop new products within the framework of the above-mentioned project. For the implementation of this project activity co-financing to cover remuneration of project staff and other costs related to this project are provided. Co-financing received relates to expense items recognized in Statement of Profit or Loss and Other Comprehensive Income and thus was recognized as income in order to compensate the costs incurred.
In case the co-financing is granted, however the cash is not yet received, respective receivables are recognized in Statement of Financial Position under Other receivables.
Stock is stated at the lower of cost or net realizable value. Cost is measured based on the first in – first out (FIFO) method. Costs of finished goods and work-in-progress include cost of materials, personnel and depreciation.
Net realisable value is the estimated selling price in the ordinary course of Groups (Parent companys) business, less the estimated costs necessary to make the sale. Estimating the net sales value of inventory, the carrying amount is reduced in relation to the slow-moving inventory. Slow-moving inventory is the inventory which movement in 12, 9 or 6 month period respectively has been less than 30% comparing with the amount at beginning of period. Provisions for slow-moving inventory are made according to the following rates:
| The time interval where has not been movement | Provisions rate % |
|---|---|
| 6 to 8 months | 20 |
| 9 to 11 months | 50 |
| 12 months and more | 100 |
The Group's (Parent company's) financial instruments consist of trade receivables, equity-accounted investees, investments in subsidiaries and joint ventures, investments in other companies' equity, other receivables, cash and cash equivalents, borrowings, trade payables and other payables and derivatives. All other financial assets except for equity-accounted investees and derivatives are classified as loans and receivables but liabilities – as liabilities at amortised cost. Financial instruments of the Group (Parent company) except for derivatives are initially recognised at fair value plus directly attributable transaction costs. Financial assets are derecognised when the rights to receive cash flows from the investments have expired or have been transferred and the Group (Parent company) has transferred substantially all risks and rewards of ownership. Financial liabilities are derecognized if the Group's (Parent company's) obligations specified in the contract expire or are discharged or cancelled.
Loans, receivables and other debts are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market, other than held for trading. Loans and receivables are stated at their amortized cost after deducting allowance for estimated irrecoverable amounts. Amortized cost is determined using the effective interest rate method, less any impairment losses.
The effective interest rate is the rate that exactly discounts the estimated future cash payments and receipts through the expected life of the financial asset. When calculating the effective interest rate, the Group (Parent company) estimates future cash flows considering all contractual terms of the financial instruments. An allowance for impairment of loans and receivables is established when there is objective evidence that the Group (Parent company) will not be able to collect all amounts due according to the original terms of the receivables. Significant financial difficulties of the debtor, probability that the debtor will enter bankruptcy or financial reorganisation, and default or delinquency in payments are considered indicators that the loan or trade receivable is impaired. The amount of the allowance is the difference between the asset's carrying amount and the present value of estimated future cash flows, discounted at the original effective interest rate. The carrying amount of the asset is reduced and the amount of the loss is recognised in the profit or loss statement. When a loan, receivables and other debts are uncollectible, it is written off.
Financial investments available-for-sale are acquired to be held for an indefinite period of time. Financial investments, whose market value is not determined in an active market and whose fair value cannot be reliably measured, are carried at acquisition cost less impairment. All other financial investments available-for-sale are carried at fair value. Profit or losses resulting from the change in fair value of financial investments available-for-sale, except for impairment losses, are recognised in other comprehensive income until the financial asset is derecognised; thereafter, the cumulative gain or loss previously recognised in other comprehensive income is recognised in profit or loss.
Liabilities are recognised initially at fair value plus directly attributable transaction costs and subsequently measured at amortised cost using the effective interest method.
For the description of accounting policy for derivatives see Note 3 (2).
Cash and cash equivalents comprise current bank accounts balances and deposits, and short term highly liquid investments with an original maturity of three months or less.
Ordinary shares are classified as equity. Incremental costs directly attributable to the issue of new shares are charged against the share premium account.
Corporate income tax comprises current and deferred tax of the reporting year.
Corporate income tax for the reporting period is included in the financial statements based on the management's calculations prepared in accordance with requirements of tax legislation of each company of the Group.
Deferred tax assets/liabilities are written off in the profit and loss account of the reporting period based on the legislative changes resulting in a change in deferred tax base.
Income taxes are recognized through profit or loss unless they relate to items recognized directly in equity.
The Group (Parent company) makes social insurance contributions under the State's health, retirement benefit and unemployment schemes at the statutory rates in force during the year, based on gross salary payments. The Group (Parent company) will have no legal or constructive obligations to pay further contributions if the statutory fund cannot settle their liabilities towards the employees. Social insurance and pension plan contributions are included in the expenditures in the same period as the related salary cost.
Revenue comprises the fair value of the goods and services sold, net of value-added tax and discounts. Revenue is recognized as follows:
Sale of goods is recognised when a Group (Parent company) has passed the significant risks and rewards of ownership of the goods to the customer, i.e. delivered products to the customer and the customer has accepted the products in accordance with the contract terms, and it is probable that the economic benefits associated with the transaction will flow to the Group (Parent company).
Revenue is recognized in the period when services are provided.
The Group (Parent company) provides extended warranty service of three to five years in addition to standard one to five years period depending on product. Revenue is recognized over the warranty extension period.
Leases of fixed assets in which the risks and rewards of ownership are retained by the lessor are classified as operating leases (lease). Payments made under operating leases (net of any incentives received from the lessor) are charged to the profit or loss statement on a straight-line basis over the lease period.
Dividends payable to the shareholders are recognised as a liability in the financial statements in the period in which the dividends are approved by the shareholders.
Financial income and expenses comprise interest payable on borrowings calculated using the effective interest rate method, interest receivable on funds invested and foreign exchange gains and losses. Interest income is recognised in the income statement as it accrues, using the effective interest method. The interest expenses of finance lease payments are recognized in profit or loss using the effective interest rate method.
The Group's activities expose it to a variety of financial risks:
The Group's overall risk management focuses on the unpredictability of financial markets and seeks to minimise its potential adverse effects on the Group's financial performance. The Group uses derivative financial instruments to hedge certain risk exposures. The responsibility for risk management lies with the Finance Department. The Finance Department identifies and evaluates risks and seeks for solutions to avoid financial risks in close co-operation with other operating units of the Group. Financial risks are managed both on Parent company and consolidated level.
The Group operates in the international market and is subject to foreign currency risk arising primarily from USD fluctuations.
Foreign currency risk arises when future commercial transactions, recognised assets and liabilities are denominated in a currency different from the Group's functional currency. To manage the foreign currency risk arising from future commercial transactions and recognised assets and liabilities, the Group uses forward foreign currency contracts. The Finance Department analyses the net open position in each foreign currency. The Group might decide to enter to forward foreign currency contracts or to maintain borrowings (in form of credit line) in appropriate currency andamount.
The following schedule summarises net open positions for currencies expressed in EUR as at 30 June 2018:
| Group Financial assets |
EUR | USD | Other currencies | Total |
|---|---|---|---|---|
| Gross trade receivables | 499 237 | 1 135 975 | - | 1 635 212 |
| Loans | - | 215 025 | - | 215 025 |
| Cash and cash equivalents | 1 421 600 | 1 702 400 | - | 3 124 000 |
| Total | 1 920 837 | 3 053 400 | - | 4 974 237 |
| Financial liabilities | ||||
| Liabilities | (357 803) | (332 118) | (4 902) | (694 823) |
| Loans | (113) | - | - | (113) |
| Total | (357 916) | (332 118) | (4 902) | (694 936) |
| Net open positions | 1 562 921 | 2 721 282 | (4 902) | 4 279 301 |
3. Financial risk management (continued)
(a) Foreign currency risk
The following schedule summarises net open positions for currencies expressed in EUR as at 30 June 2018 (continued):
| Parent company Financial assets |
EUR | USD Other currencies | Total | |
|---|---|---|---|---|
| Gross trade receivables | 499 237 | 1 371 355 | - | 1 870 592 |
| Cash and cash equivalents | 1 421 600 | 1 593 510 | - | 3 015 110 |
| Total | 1 920 837 | 2 964 865 | - | 4 885 702 |
| Financial liabilities | ||||
| Liabilities | (357 803) | (285 101) | (4 902) | (647 806) |
| Loans | (113) | - | - | (113) |
| Total | (357 916) | (285 101) | (4 902) | (647 919) |
| Net open positions | 1 562 921 | 2 679 764 | (4 902) | 4 237 783 |
| The following schedule summarises net open positions for currencies expressed in EUR as at 30 June 2017: | ||
|---|---|---|
| Group | EUR | USD | Other currencies | Total |
|---|---|---|---|---|
| Financial assets | ||||
| Gross trade receivables | 482 914 | 1 260 845 | - | 1 743 759 |
| Cash and cash equivalents | 985 556 | 5 521 754 | 1 078 | 6 508 388 |
| Total | 1 468 470 | 6 782 599 | 1 078 | 8 252 147 |
| Financial liabilities | ||||
| Liabilities | (257 554) | (480 482) | (492) | (738 528) |
| Other liabilities | (9 756) | - | - | (9 756) |
| Loans | (10 397) | - | - | (10 397) |
| Total | (277 707) | (480 482) | (492) | (758 681) |
| Net open positions | 1 190 763 | 6 302 117 | 586 | 7 493 466 |
| Parent company | EUR | USD Other currencies | Total | |
| Financial assets | ||||
| Gross trade receivables | 482 914 | 1 559 063 | - | 2 041 977 |
| Cash and cash equivalents | 985 556 | 4 173 103 | 1 078 | 5 159 737 |
| Total | 1 468 470 | 5 732 166 | 1 078 | 7 201 714 |
| Financial liabilities | ||||
| Liabilities | (257 554) | (428 222) | (492) | (686 268) |
| Other liabilities | (9 756) | - | - | (9 756) |
| Loans | (10 397) | - | - | (10 397) |
| Total | (277 707) | (428 222) | (492) | (706 421) |
A 10 % weakening of the euro against USD on 30 June would increase (decrease) profit or loss and equity of the Group (Parent company) by the amounts shown below. This analysis assumes that all other variables, in particular interest rates, remain constant.
| Group | Parent company | |||
|---|---|---|---|---|
| 2017/2018 2016/2017 |
2017/2018 | 2016/2017 | ||
| effect in EUR | effect in EUR | effect in EUR | effect in EUR | |
| USD | 272 128 | 630 212 | 267 976 | 530 394 |
| 272 128 | 630 212 | 267 976 | 530 394 |
3. Financial risk management (continued)
The Group (including Parent company) has significant exposure of credit risk with its customers. The Group's policy is to ensure that wholesale of products is carried out with customers having appropriate credit history. If the customers are residing in countries with high credit risk, then Letters of Credit issued by reputable credit institutions are used as credit risk management instruments. In situations where no Letters of Credit can be obtained from reputable credit institutions, the prepayments from the customers are requested or State Export Guarantees purchased. Customers' financial position is monitored on regular basis and assigned credit limits has been changed based on credit history and customer's paying behaviour.
As at 30 June 2018, the Group's credit risk exposure to a single customer amounted to 27.262% of the total short and long-term receivables and 16.70% from total net sales (30.06.2017.: 36.82% and 24.32% accordingly), and Parent company's credit risk exposure to a single customer amounted to – 21.37% and 2.42% from total net sales (30.06.2017: 7.29% and 2.75%accordingly). With respect to credit risk arising from the other financial assets of the Group, which comprise cash and cash equivalents, the Group's exposure to credit risk arises from the default of the counterparty, with a maximum exposure equal to the carrying amount of these instruments. The Group's maximum credit risk exposure amounts to EUR5 618 240 or 48.96% of total assets (30.06.2017.: EUR 8 627 865 or 57.36% of total assets), and Parent company's maximum credit risk exposure amounts to EUR 5 442 262 or 49.09% of total assets (30.06.2017.: EUR 7 533 874 or 54.92% of total assets. For more information on the Group's and Parent company's exposure to credit risk please refer to Note 9.
The Group follows a prudent liquidity risk management and hence maintain a sufficient quantity of liquid funds. The Group's current liquidity ratio is 6.67 (30.06.2017: 4.79 quick liquidity ratio is: 3.51 (30.06.2017: 2.92), and Parent company's current liquidity ratio is 7.72 (30.06.2017: 7.24), quick liquidity ratio is: 4.09 (30.05.2017: 4.25).
The Group's management monitors liquidity reserves for the operational forecasting, based on estimated cash flows. Most of the Group's liabilities are short term. Management believes that the Group will have sufficient liquidity to be generated from operating activities and does not see significant exposure to liquidity risk. For more information on the Group's and Parent company's exposure to liquidity risk please refer to note 14.
As the Group does not have significant interest bearing liabilities, thus the Group's cash flows and net results are largely independent of changes in market interest rates. The Group's cash flows from interest bearing assets are dependent on current market interest rates; however, as the Group and Parent company mainly has short- term interest-bearing liabilities, the exposure is not significant.
The Group uses derivative financial instruments such as forward currency contracts to hedge its risks associated with foreign currency fluctuations. Such derivative financial instruments are initially recognized at fair value on the date on which derivative contract is entered to and are subsequently re- measured at fair value through profit or loss. Derivatives are carried as assets when the fair value is positive and as liabilities when the fair value is negative. The fair value of forward currency contracts is calculated by reference to current forward exchange rates for contracts with similar maturity profiles.
Any profit or losses arising from changes in fair value of derivatives that do not qualify as hedge accounting are taken directly to profit or loss for the year.
As at 30 June 2018 and 30 June 2017 the Group and parent company did not have any open derivative financial instruments agreements.
Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date in the principal, or in its absence, the most advantageous market to which the Group has access at that date. The fair value of liabilities represents default risk. When available, the Group measures the fair value of an instrument using quoted prices in an active market for that instrument. Fair value is classified in various levels in the fair value hierarchy according to data used in measurement methods:
Level 1: quoted prices (unadjusted) in active markets for identical assets or liabilities;
Level 2: inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly (i.e. as prices) or indirectly (i.e. derived from prices);
Level 3: inputs for the asset or liability that are not based on observable market data (unobservable inputs).
If the inputs used to measure the fair value of an asset or a liability might be categorized in different levels of the fair value hierarchy, the fair value measurement is categorized in its entirety in the same level of the fair value hierarchy as the lowest level input that is significant to the entire measurement. The Group recognizes reclassification among fair value hierarchy levels in the end of the reporting period in which the reclassification was performed.
Level 1 includes cash and its equivalents. Cash and cash equivalents are financial assets with maturities below 3 months. The Group believes that the fair value of these financial assets corresponds to their initial nominal value and carrying amount at any of the subsequent dates.
The Group does not have financial assets and liabilities included in Level 2.
Level 3 include trade receivables, other debts, other financial assets, trade payables and other payables, loans and other financial liabilities. These financial assets and liabilities usually mature within 6 months, therefore the Group believes that the air value of these financial assets correspond to their initial nominal value and carrying amount at any of the subsequent dates.
The Group manages its capital to ensure that the Group will be able to continue as a going concern while maximizing the return to stakeholders through the optimization of the debt and equity balance. The capital structure indicator of the Group consists of debt, which includes the borrowings disclosed in Note 15, cash and cash equivalents and equity, comprising issued capital, retained earnings and share premium. The gearing ratio at the year-end was as follows:
| Group | Parent company | |||
|---|---|---|---|---|
| 30/06/2017 | ||||
| EUR | ||||
| 1 771 777 | ||||
| (3 124 000) | (6 508 388) | (3 015 110) | (5 159 737) | |
| (1 524 056) | (3 555 135) | (1 684 891) | (3 387 960) | |
| 9 876 177 | 12 088 721 | 9 756 992 | 11 946 491 | |
| 16% | 24% | 14% | 15% | |
| -15% | -29% | -17% | -28% | |
| 30/06/2018 EUR 1 599 944 |
30/06/2017 EUR 2 953 253 |
30/06/2018 EUR 1 330 219 |
The management of the Group makes estimates and assumptions concerning the future. The resulting accounting estimates will, by definition, seldom equal the related actual results. The estimates and assumptions that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year are discussed below.
When the events and circumstances indicate a potential impairment, the Group performs impairment tests for items of fixed and intangible assets. According to these tests assets are written down to their recoverable amounts, if necessary. When carrying out impairment tests management uses various estimates for the cash flows arising from the use of the assets, sales, maintenance, and repairs of the assets, as well as in respect of the inflation and growth rates. If the situation changes in the future, either additional impairment could be recognised, or the previously recognised impairment could be partially or fully reversed. See also Note 2G.
Although the Group has concluded the reporting year with net loss and negative operating cash flow, the Group's management believes that the situation is temporary and accordingly there are no indications of impairment of fixed assets and intangible assets at the end of the reporting year.
The Group will continue pursuing its strategy to develop competitive wireless data transmission products and solutions for new export markets, and maintain the current sound financial position and control over the production process with the aim to increase sales and profitability.
Management estimates the useful lives of individual fixed assets in proportion to the expected duration of use of the asset based on historical experience with similar fixed assets and future plans. Depreciation of fixed assets is charged to the profit or loss statement on a straight-line basis over the estimated useful lives of the individual assets. Depreciation of fixed assets is calculated over the shortest period – lease term or over the useful life. No depreciation is calculated for land. See also Note 2D.
The Group recognizes allowances for doubtful loans and receivables. In order to set unrecoverable amount of receivables, management estimates the basis of which is the historical experience are used. Allowances for doubtful debts are recognized based on an individual management assessment of recoverability of each receivable. See also Note 2K.
The Group (Parent company) makes provisions in for slow-moving inventories. Inventories net realizable value are recognized, reducing inventory costs for the total amount of provisions. See also Note 2 J.
Provisions are recognized when the Group has a present legal or constructive obligation as a result of a past event and it is probable that an outflow of economic benefits will be required from the Group to settle the obligation, and the amount of obligation can be measured reasonably. If the Group foresees that the expenses required for recognizing an allowance will be partly or fully repaid, for example, within an insurance contract, the recovery of such expenses is recognized as a separate assets only when it is certain that such expenses will be recovered. Expenses connected with any provisions are recognized in the profit or loss statement less recovered amounts.
As at the reporting date, the following provisions and accruals were recognized:
| Group | Software and licenses |
Leasehold improvements |
Equipment and machinery |
Other fixed assets |
Total |
|---|---|---|---|---|---|
| EUR | EUR | EUR | EUR | EUR | |
| Reporting year ended 30 June 2017 | |||||
| Opening balance | 131 016 | 2 063 | 505 768 | 212 617 | 851 464 |
| Acquisitions | 52 818 | 8 994 | 200 915 | 105 085 | 367 812 |
| Disposals | - | - | (1 735) | (154) | (1 889) |
| Result of fluctuations in the foreign exchange rates |
1 | - | 182 | (20) | 163 |
| Charge for the period | (65 928) | (2 180) | (200 554) | (97 678) | (366 340) |
| Closing balance | 117 907 | 8 877 | 504 576 | 219 850 | 851 210 |
| Reporting year ended 30 June 2018 | |||||
| Opening balance | 117 907 | 8 877 | 504 576 | 219 850 | 851 210 |
| Acquisitions | 97 681 | 7 948 | 200 798 | 37 852 | 344 279 |
| Disposals | - | - | (1 741) | (3 269) | (5 010) |
| Result of fluctuations in the foreign exchange rates |
(10) | - | (347) | (286) | (643) |
| Charge for the period | (72 913) | (5 465) | (218 750) | (92 704) | (389 832) |
| Closing balance | 142 665 | 11 360 | 484 536 | 161 443 | 800 004 |
| 30 June 2016 | |||||
| Historical cost | 852 205 | 1 071 704 | 3 753 968 | 836 267 | 6 514 144 |
| Accumulated depreciation | (721 189) | (1 069 641) | (3 248 200) | (623 650) | (5 662 680) |
| Carrying amount | 131 016 | 2 063 | 505 768 | 212 617 | 851 464 |
| 30 June 2017 | |||||
| Historical cost | 900 513 | 1 080 698 | 3 900 609 | 878 008 | 6 759 828 |
| Accumulated depreciation | (782 606) | (1 071 821) | (3 396 033) | (658 158) | (5 908 618) |
| Carrying amount | 117 907 | 8 877 | 504 576 | 219 850 | 851 210 |
| 30 June 2018 | |||||
| Historical cost | 943 221 | 1 088 646 | 4 040 908 | 869 354 | 6 942 129 |
| Accumulated depreciation | (800 556) | (1 077 286) | (3 556 372) | (707 911) | (6 142 125) |
| Carrying amount | 142 665 | 11 360 | 484 536 | 161 443 | 800 004 |
During the reporting year, the Group did not enter into any operating or finance lease agreements (see Note 31).
Historical cost of disposals for the reporting year ended 30 June 2018 is EUR 109 860 and accumulated depreciation is EUR 104 850 (2016/2017: EUR 84 690 and EUR 82 801).
Depreciation of EUR 216 257 is included in the profit or loss statement item Cost of sales (2016/2017: EUR 196 674); depreciation of EUR 121 441 in Sales and marketing costs (2016/2017: EUR 116 082); depreciation of EUR 51 568 in Administrative expenses (2016/2017: EUR 53 583), including depreciation of EUR 227 under Other administrative expenses (2016/2017: EUR 187).
The acquisition costs of fully depreciated fixed assets that is still in use at the reporting date amounted to EUR 5 069 084 (30.06.2017.: EUR 4 836 527).
6. Fixed and intangible assets (continued)
| Parent company | Software and licenses |
Leasehold improvements |
Equipment and machinery |
Other fixed assets |
Total |
|---|---|---|---|---|---|
| EUR | EUR | EUR | EUR | EUR | |
| Reporting year ended 30 June 2017 | |||||
| Opening balance | 130 909 | 2 063 | 497 932 | 196 367 | 827 271 |
| Acquisitions | 52 309 | 8 994 | 183 399 | 98 359 | 343 061 |
| Disposals | - | - | (1 735) | (154) | (1 889) |
| Charge for the period | (65 811) | (2 180) | (191 469) | (88 230) | (347 690) |
| Closing balance | 117 407 | 8 877 | 488 127 | 206 342 | 820 753 |
| Reporting year ended 30 June 2018 | |||||
| Opening balance | 117 407 | 8 877 | 488 127 | 206 342 | 820 753 |
| Acquisitions | 97 681 | 7 948 | 195 879 | 28 110 | 329 618 |
| Disposals | - | - | (1 741) | (3 269) | (5 010) |
| Charge for the period | (72 616) | (5 465) | (205 970) | (81 265) | (365 316) |
| Closing balance | 142 472 | 11 360 | 476 295 | 149 918 | 780 045 |
| 30 June 2016 | |||||
| Historical cost | 852 093 | 1 071 704 | 3 734 519 | 800 328 | 6 458 644 |
| Accumulated depreciation | (721 184) | (1 069 641) | (3 236 587) | (603 961) | (5 631 373) |
| Carrying amount | 130 909 | 2 063 | 497 932 | 196 367 | 827 271 |
| 30 June 2017 | |||||
| Historical cost | 899 895 | 1 080 698 | 3 864 174 | 836 436 | 6 681 203 |
| Accumulated depreciation | (782 488) | (1 071 821) | (3 376 047) | (630 094) | (5 860 450) |
| Carrying amount | 117 407 | 8 877 | 488 127 | 206 342 | 820 753 |
| 30 June 2018 | |||||
| Historical cost | 942 616 | 1 088 646 | 4 001 290 | 821 952 | 6 854 504 |
| Accumulated depreciation | (800 144) | (1 077 286) | (3 524 995) | (672 034) | (6 074 459) |
| Carrying amount | 142 472 | 11 360 | 476 295 | 149 918 | 780 045 |
During the reporting year, the Parent company did not enter into any operating or finance lease agreements (see Note 31).
Historical cost of disposals for the reporting year ended 30 June 2018 is EUR 109 860 and accumulated depreciation is EUR 104 850 (2016/2017: accordingly, EUR 84 690 and EUR 82 801).
Depreciation of EUR 216 257 is included in the profit or loss statement item Cost of sales (2016/2017: EUR 196 674); depreciation of EUR 97 490 in Sales and marketing costs (2016/2017: EUR 97 433); depreciation of EUR 51 568 in Administrative expenses (2016/2017: EUR 53 583), including depreciation of EUR 227 under Other administrative expenses (2016/2017: EUR 187).
The acquisition costs of fully depreciated fixed assets that is still in use at the reporting date amounted to EUR 5 069 084 (30.06.2017.: EUR 4 810 025).
| Name | Investment in equity % |
Carrying value of the investment | |||
|---|---|---|---|---|---|
| 30/06/2018 % |
30/06/2017 % |
30/06/2018 EUR |
30/06/2017 EUR |
||
| "SAF North America" LLC | 100 | 100 | 32 893 | 32 893 | |
| "SAF Sevices" LLC | 100 | 100 | 65 552 | 65 552 | |
| Impairment | (65 552) | (65 552) | |||
| Investments in subsidiaries | 32 893 | 32 893 | |||
| "Zinātnes parks" SIA | 24 | 24 | 960 | 960 | |
| "LEITC" SIA | 17.98 | 16.75 | 6 435 | 477 | |
| "LEO Pētījumu centrs" SIA | 10 | 10 | 711 | 711 | |
| Investments in other companies | 8 106 | 2 148 | |||
| Total investments in subsidiaries and other companies | 40 999 | 35 041 |
"SAF North America" LLC is a 100% subsidiary of the Parent company that operates in Aurora, Colorado State in USA, that started active operations in the spring of 2012 and promotes the Group`s products and services, performs marketing, market research, attraction of new clients and provides technical support in North America. Since 1 October 2014 the subsidiary is engaged in the distribution of goods in the North American region. As at 30 June 2018 the share capital of the subsidiary amounted to EUR 32 893 (30.06.2017.: EUR 32 893). 100% participation ensures absolute control of the subsidiary's assets and liabilities.
In August 2012, a joint of the Parent company, "SAF Services" LLC began operations in North America and the Company invested in it EUR 65 420 which was a 50% holding. The objective of establishing "SAF Services" LLC was to provide local clients with services connected with the creation, long-term maintenance and management of data transmission networks. Joint control was established through equal voting rights and contractual arrangement. The test network set up by "SAF Services" LLC using the equipment of SAF Tehnika AS was a success and the client recognised it to be compliant with the defined requirements but no cooperation agreement was signed and "SAF Services" LLC was unable to generate any income from its investments. Consequently, any further development of this business in the USA was suspended and the founder, holder of 50% shares, "STREAMNET" OU, discontinued cooperation. In April 2015 the Parent company became the sole owner of "SAF Services" LLC. During 2014/2015 the Parent company's investment in "SAF Services" LLC share capital was increased by EUR 132 and as at 30 June 2018 its gross value amounted to EUR 65 552 (30.06.2017.: EUR 65 552). 100% participation ensures absolute control of the subsidiary's assets and liabilities. As at 30 June 2018 "SAF Services" LLC equity is negative, therefore the Parent company has made 100% provision for residual value impairment.
"Zinātnes parks" SIA is a limited liability company founded in April 2015 by the leading companies of electronics, telecommunications and optics industry. The aim of Zinātnes parks is to commence creating infrastructure for the next decade research, innovations and knowledge economics in cooperation with the industry's association and competence centres. The Parent company has invested EUR 960 in its share capital and has become the owner of 24% of its shares.
In September 2012, the Parent company acquired the shares of "LEITC" SIA (Latvijas Elektronikas iekārtu testēšanas centrs) and became the owner of 16.75% shares through an investment of EUR 477. At the end of 2017, another 1.23% of the shares were acquired becoming the owner of 17.98% with an investment of EUR 6 435. The mission of LEITC is to support research of electromagnetic compatibility (EMC) and educational projects that aim to expand the knowledge base, the range of equipment and to set up a group of specialists capable of addressing today's and future EMC issues.
"LEO Pētījumu centrs" is a limited liability company established in 2010 by the members of the Latvian Electrical Engineering and Electronic Industry Association (LETERA) and the company's objective is to attract EU funding for research and development of new products in the sphere of electronics and electrical engineering. The Company has invested EUR 711 in its share capital and has become the owner of 10% of its shares.
8. Stock
| Group | Parent company | |||
|---|---|---|---|---|
| 30/06/2018 EUR |
30/06/2017 EUR |
30/06/2018 EUR |
30/06/2017 EUR |
|
| Raw materials | 1 569 153 | 2 238 871 | 1 569 153 | 2 238 871 |
| Work in progress | 1 826 421 | 1 962 771 | 1 826 421 | 1 962 771 |
| Finished goods | 1 662 303 | 1 333 883 | 1 425 796 | 1 097 759 |
| 5 057 877 | 5 535 525 | 4 821 370 | 5 299 401 |
The Group makes provisions for impairment of net realizable value of stock. As at 30 June 2018 total amount of respective provisions amounted to EUR 479 962 (30.06.2017.: EUR 497 335). During the reporting year impairment of net realizable value of stock was decreased by EUR 17 373 (2016/2017: decrease of EUR 32 650) and respective cost was recognised and included in Cost of sales.
The item Finished goods within Stock include equipment sent to clients for trial with an option to buy or return the equipment and the equipment sent to substitute damaged equipment. As at 30 June 2017 the value of equipment sent due to the above reasons amounted to EUR 87 058 (30.06.2017.: EUR 74 307) for Group and EUR 34 945 (30.06.2017.: EUR 48 606) for Parent company.
Under stock items Work in Progress and Finished goods are included overhead costs of production (salary expenses and social insurance of production units' employees, depreciation and amortization expenses of equipment, lease, service and other costs of production process) in amount of EUR 205 873 (30.06.2017.: EUR 170 985).
| Group | Parent company | |||
|---|---|---|---|---|
| 30/06/2018 EUR |
30/06/2017 EUR |
30/06/2018 EUR |
30/06/2017 EUR |
|
| Long-term trade receivables | 1 905 | 2 993 | 1 905 | 2 993 |
| Receivables from related companies Trade receivables Allowances for bad and doubtful trade receivables |
- 1 633 307 (16 360) |
- 1 740 766 (33 852) |
991 247 877 440 (10 663) |
1 226 485 812 499 (33 852) |
| Short-term trade receivables Total trade receivables |
1 616 947 1 618 852 |
1 706 914 1 709 907 |
1 858 024 1 859 929 |
2 005 132 2 008 125 |
Long-term receivables mature on 31 March 2022.
As at 30 June 2018 and 30 June 2017 the fair value of receivables approximated their carrying amount.
| Group | Parent | |
|---|---|---|
| company | ||
| EUR | EUR | |
| As at 30 June 2016 | 5 405 | 4 775 |
| Written-off | (6 964) | (61) |
| Additional allowances | 36 270 | 9 409 |
| Debts recovered | (859) | 19 729 |
| As at 30 June 2017 | 33 852 | 33 852 |
| Written-off | (24) | (24) |
| Additional allowances | 13 367 | 7 670 |
| Debts recovered | (30 835) | (30 835) |
| As at 30 June 2018 | 16 360 | 10 663 |
Changes in allowances for bad and doubtful trade receivables are recognized in Statement of profit or loss as administration costs.
| Group | 30/06/2018 | 30/06/2018 | 30/06/2017 | 30/06/2017 |
|---|---|---|---|---|
| EUR | % | EUR | % | |
| USD | 1 135 975 | 69.47 | 1 260 845 | 73.91 |
| EUR | 499 237 | 30.53 | 482 914 | 26.09 |
| Total trade receivables | 1 635 212 | 100% | 1 743 759 | 100% |
| Parent company | 30/06/2018 | 30/06/2018 | 30/06/2017 | 30/06/2017 |
| EUR | % | EUR | % | |
| USD | 1 371 355 | 73.31 | 1 559 063 | 76.35 |
| EUR | 499 237 | 26.69 | 482 914 | 23.65 |
| Total trade receivables | 1 870 592 | 100% | 2 041 977 | 100% |
| Group | 30/06/2018 Gross |
30/06/2018 Allowance |
30/06/2017 Gross |
30/06/2017 Allowance |
|---|---|---|---|---|
| EUR | EUR | EUR | EUR | |
| Not overdue | 1 468 626 | - | 1 523 427 | - |
| Overdue by 0 – 89 days | 155 923 | (5 697) | 195 890 | (9 410) |
| Overdue by 90 and more days | 10 663 | (10 663) | 24 442 | (24 442) |
| Total trade receivables | 1 635 212 | (16 360) | 1 743 759 | (33 852) |
| 30/06/2018 | 30/06/2018 | 30/06/2017 | 30/06/2017 | |
| Parent company | Gross | Allowance | Gross | Allowance |
| EUR | EUR | EUR | EUR | |
| Not overdue | 1 727 440 | - | 1 868 015 | - |
| Overdue by 0 – 89 days | 132 489 | - | 149 520 | (9 410) |
| Overdue by 90 and more days | 10 663 | (10 663) | 24 442 | (24 442) |
| Total trade receivables | 1 870 592 | (10 663) | 2 041 977 | (33 852) |
| Group | Parent company | |||
|---|---|---|---|---|
| 30/06/2018 | 30/06/2017 | 30/06/2018 | 30/06/2017 | |
| EUR | EUR | EUR | EUR | |
| Government grants* | 52 421 | 134 467 | 52 421 | 134 467 |
| Overpaid value added tax (see Note 25) | 31 392 | 49 766 | 31 392 | 49 766 |
| Advance payments to suppliers | 194 702 | 35 523 | 190 775 | 38 229 |
| Other receivables | 34 558 | 44 699 | 27 817 | 29 239 |
| Other receivables of subsidiaries (see Note 28) | - | - | 2 535 | 1 825 |
| Security deposit | - | 10 159 | - | 10 159 |
| 313 073 | 274 614 | 304 940 | 263 685 |
* The government grants related to the employee training project and the development project, which are implemented with the "LEO Pētījumu centrs" SIA.
| Group | Parent company | ||||
|---|---|---|---|---|---|
| 30/06/2018 | 30/06/2017 | 30/06/2018 | 30/06/2017 | ||
| EUR | EUR | EUR | EUR | ||
| Cash in bank | 3 124 000 | 6 508 388 | 3 015 110 | 5 159 737 | |
| 3 124 000 | 6 508 388 | 3 015 110 | 5 159 737 | ||
| Split of cash and cash equivalents by currencies expressed in EUR | |||||
| Group | 30/06/2018 | 30/06/2018 | 30/06/2017 | 30/06/2017 | |
| EUR | % | EUR | % | ||
| USD | 1 702 400 | 54.49 | 5 521 754 | 84.84 | |
| EUR | 1 421 600 | 45.51 | 985 556 | 15.14 | |
| GBP | - | - | 1 078 | 0.02 | |
| Cash and cash equivalents | 3 124 000 | 100% | 6 508 388 | 100% | |
| Parent company | 30/06/2018 | 30/06/2018 | 30/06/2017 | 30/06/2017 | |
| EUR | % | EUR | % | ||
| USD | 1 593 510 | 52.85 | 4 173 103 | 80.88 | |
| EUR | 1 421 600 | 47.15 | 985 556 | 19.10 | |
| GBP | - | - | 1 078 | 0.02 | |
| Cash and cash equivalents | 3 015 110 | 100% | 5 159 737 | 100% |
| Group | Parent company | ||||
|---|---|---|---|---|---|
| 30/06/2018 EUR |
30/06/2017 EUR |
30/06/2018 EUR |
30/06/2017 EUR |
||
| Swedbank AS | 520 651 | 1 068 565 | 520 651 | 1 068 565 | |
| LUMINOR Bank AS (Nordea) | 1 519 492 | 2 812 948 | 1 519 492 | 2 812 948 | |
| LUMINOR Bank AS (DNB) | 970 263 | 1 273 207 | 970 263 | 1 273 207 | |
| SEB Banka AS | 4 704 | 4 998 | 4 704 | 4 998 | |
| US Bank | 98 481 | 1 348 652 | - | - | |
| Other banks | 10 409 | 18 | - | 19 | |
| 3 124 000 | 6 508 388 | 3 015 110 | 5 159 737 |
Deferred tax of the Group and Parent company has been calculated from the following temporary differences between assets and liabilities values for financial accounting and tax purposes:
| Temporary difference on: | Recognized in | Balance as | Recognized in | Balance as |
|---|---|---|---|---|
| profit or loss | at | profit or loss | at | |
| 2016/ 2017 | 30/06/2017 | 2017/ 2018 | 30/06/2018 | |
| EUR | EUR | EUR | EUR | |
| fixed asset depreciation and intangible asset amortisation |
5 860 | 48 170 | (48 170) | - |
| accrued liabilities for unused vacations | 36 217 | - | - | - |
| adjustment of valuation of stock | 4 898 | (74 600) | 74 600 | - |
| provisions for guarantees | 1 420 | (944) | 944 | - |
| provisions on doubtful debts Unrecognized temporary differences (related to |
- | - | - | - |
| foreign trade receivables recoverability) | - | - | - | - |
| Deferred tax (asset), net | 48 395 | (27 374) | 27 374 | - |
Deferred tax is no longer calculated and is not recognized in the balance sheet due to the deferred tax base change.
As at 30 June 2018, the registered and paid-up share capital of the Parent company is EUR 4 158 252 (30.06.2017.: EUR 4 158 252) and consists of 2 970 180 ordinary bearer shares (30.06.2017.: 2 970 180 shares) with unlimited voting rights. Nominal value per share is EUR 1,4.
| Group | Parent company | |||
|---|---|---|---|---|
| 30/06/2018 EUR |
30/06/2017 EUR |
30/06/2018 EUR |
30/06/2017 EUR |
|
| Trade accounts payable | 689 631 | 728 772 | 642 614 | 676 512 |
| Other accounts payable | 5 192 | 9 756 | 5 192 | 9 756 |
| Trade and other payables | 694 823 | 738 528 | 647 806 | 686 268 |
| Provisions for guarantees | 11 184 | 6 294 | 11 184 | 6 294 |
| Provisions | 11 184 | 6 294 | 11 184 | 6 294 |
| Accrued liabilities for unused vacations | 257 327 | 276 551 | 257 327 | 276 551 |
| Customer advances | 104 350 | 705 865 | 85 884 | 54 069 |
| Taxes except CIT (See Note 25) | 95 168 | 94 028 | 95 168 | 94 028 |
| Other liabilities | 328 502 | 905 651 | 86 030 | 421 151 |
| Other liabilities | 785 347 | 1 982 095 | 524 409 | 845 799 |
| Total | 1 491 354 | 2 726 917 | 1 183 399 | 1 538 361 |
During the reporting period the decrease in accrued liabilities for unused vacation pay included in profit or loss statement amounted to EUR 19 224 (2016/2017: increase of EUR 35 104).
| Movement in provisions | Group | Parent company | ||
|---|---|---|---|---|
| Warranties EUR |
Total EUR |
Warranties EUR |
Total EUR |
|
| Balance at 30.06.2016 | 15 759 | 15 759 | 15 759 | 15 759 |
| Provisions used during the year | (9 465) | (9 465) | (9 465) | (9 465) |
| Balance at 30.06.2017 | 6 294 | 6 294 | 6 294 | 6 294 |
| Provisions made | 4 890 | 4 890 | 4 890 | 4 890 |
| Balance at 30.06.2018 | 11 184 | 11 184 | 11 184 | 11 184 |
Movement in provisions in the reporting year included in the profit or loss statement under Cost of goods sold..
| Group | Parent company | |||
|---|---|---|---|---|
| 30/06/2018 30/06/2017 |
30/06/2018 | 30/06/2017 | ||
| EUR | EUR | EUR | EUR | |
| Not overdue | 679 245 | 723 853 | 632 227 | 671 593 |
| Overdue by 0 – 30 days | 15 579 | 14 675 | 15 579 | 14 675 |
| Trade and other payables | 694 823 | 738 528 | 647 806 | 686 268 |
The carrying amounts of the Group's and Parent company's financial liabilities do not significantly differ from the fair value, as the impact of discounting is not significant for short-term financial instruments.
| Group | 30/06/2018 | 30/06/2018 | 30/06/2017 | 30/06/2017 |
|---|---|---|---|---|
| EUR | % | EUR | % | |
| USD | 332 118 | 47.80 | 480 482 | 65.06 |
| EUR | 357 803 | 51.50 | 257 554 | 34.87 |
| GBP | 4 902 | 0.70 | 492 | 0.07 |
| Trade and other payables | 694 823 | 100% | 738 528 | 100% |
| Parent company | 30/06/2018 | 30/06/2018 | 30/06/2017 | 30/06/2017 |
| EUR | % | EUR | % | |
| USD | 285 101 | 44.01 | 428 222 | 62.40 |
| EUR | 357 803 | 55.23 | 257 554 | 37.53 |
| GBP | 4 902 | 0.76 | 492 | 0.07 |
15. Loans
| Group 30/06/2018 30/06/2017 |
Parent company 30/06/2018 30/06/2017 |
|||
|---|---|---|---|---|
| EUR | EUR | EUR | EUR | |
| Credit cards | 113 | 10 397 | 113 | 10 397 |
| 16. Deferred income |
||||
| Group | Parent company | |||
| 30/06/2018 EUR |
30/06/2017 EUR |
30/06/2018 EUR |
30/06/2017 EUR |
|
| Other deferred income | 108 477 | 52 201 | 7 775 | 24 664 |
a) The Group's (Parent company's) operations are divided into two major structural units:
• SAF branded equipment designed and produced in-house - as one of the structural units containing CFIP and FreeMile (Etherent/Hybrid/ superPDH systems), Integra (Integrated carrier-grade Ethernet microwave radio), Spectrum Compact (measurement tools for radio engineers).
CFIP – product line is represented by:
Lumina high capacity Full Outdoor all-in-one radio with Gigabit Ethernet traffic interface;
CFIP-108 entry level radio system with Ethernet and 4xE1 interfaces - perfect for upgrade of E1 networks into packet data networks;
Marathon FIDU low frequency low capacity system for industrial applications, energy companies and rural telecom use.
All CFIP radios are offered in most widely used frequency bands from 1.4GHz to 38 GHz, thus enabling the use of CFIP radios all across the globe.
FreeMile 17/24, an all outdoor hybrid radio system to be used in 17 and 24 GHz unlicensed frequency bands and providing Ethernet/E1 interfaces for user traffic.
Integra – is a next generation radio system employing latest modem technology on the market as well as radio technology in an innovative packaging.
Spectrum Compact is the latest product line in SAF's portfolio, it is a measurement tool for field engineers for telecom, broadcasting and other industries using radio technologies. It comprises of a number of units covering several frequency bands and proving various functionality.
• operations related to sales of products purchased from other suppliers, like antennas, cables, SAF renamed (OEMed) products and different accessories - as the second unit.
| CFIP; FreeMile, Integra, Spectrum Compact |
Other | Total | ||||
|---|---|---|---|---|---|---|
| Group | 2017/18 | 2016/17 | 2017/18 | 2016/17 | 2017/18 | 2016/17 |
| EUR | EUR | EUR | EUR | EUR | EUR | |
| Segment assets Unallocated assets |
6 424 281 | 7 086 826 | 1 255 526 | 1 234 519 | 7 679 807 3 796 314 |
8 321 345 6 720 629 |
| Total assets | 11 476 121 | 15 041 974 | ||||
| Segment liabilities | 957 656 | 1 587 837 | 63 091 | 59 881 | 1 020 747 | 1 647 718 |
| Unallocated liabilities | 579 197 | 1 305 535 | ||||
| Total liabilities | 1 599 944 | 2 953 253 | ||||
| Income | 12 607 910 | 15 972 955 | 803 384 | 1 069 619 | 13 411 294 | 17 042 574 |
| Segment result | 4 280 809 | 6 522 131 | 457 202 | 977 021 | 4 738 011 | 7 499 152 |
| Unallocated expenses Profit/ (loss) from operating |
(5 030 596) | (5 653 866) | ||||
| activities | (292 585) | 1 845 286 | ||||
| Other income | 331 632 | 402 133 | ||||
| Financial income Financial expenses Profit/ (loss)before |
21 401 (191 981) |
11 247 (204 454) |
||||
| taxes | (131 533) | 2 054 212 | ||||
| Corporate income tax | (87 795) | (307 146) | ||||
| Profit/ (loss) after tax | (219 328) | 1 747 066 | ||||
| Foreign currency fluctuations Profit/ (loss) of the |
(3 195) | (5 289) | ||||
| reporting year | (222 523) | 1 741 777 | ||||
| Other information of segment: | ||||||
| Additions of fixed and | ||||||
| intangible assets | 161 388 | 120 120 | - | - | 161 388 | 120 120 |
| Unallocated additions of fixed and intangible assets | 182 891 | 247 692 | ||||
| Total additions of fixed and intangible assets | 344 279 | 367 812 | ||||
| Depreciation and | ||||||
| amortization Unallocated depreciation and amortization |
216 257 | 152 529 | - | 609 | 216 257 173 016 |
153 138 213 202 |
| Total depreciation and amortisation | 389 273 | 366 340 |
| CFIP; FreeMile, Integra, Spectrum Compact |
Other | Total | ||||
|---|---|---|---|---|---|---|
| Parent company | 2017/18 EUR |
2016/17 EUR |
2017/18 EUR |
2016/17 EUR |
2017/18 EUR |
2016/17 EUR |
| Segment assets Unallocated assets |
6 505 528 | 7 255 019 | 1 100 557 | 1 093 294 | 7 606 085 3 481 126 |
8 348 313 5 369 955 |
| Total assets | 11 087 211 | 13 718 268 | ||||
| Segment liabilities Unallocated liabilities |
933 376 | 941 105 | 66 784 | 64 688 | 1 000 160 330 059 |
1 005 793 765 984 |
| Total liabilities | 1 330 219 | 1 771 777 | ||||
| Income | 10 218 152 | 13 095 709 | 956 103 | 1 539 313 | 11 174 255 | 14 635 022 |
| Segment result Unallocated expenses Profit/ (loss) from operating |
2 211 882 | 4 155 642 | 456 398 | 968 835 | 2 668 280 (2 939 017) |
5 124 477 (3 454 811) |
| activities | (270 737) | 1 669 666 | ||||
| Other income | 325 760 | 399 919 | ||||
| Financial income Financial expenses Profit/ (loss) before |
20 814 (193 796) |
11 209 (135 776) |
||||
| taxes | (117 959) | 1 945 018 | ||||
| Corporate income tax Profit of the reporting |
(81 519) | (270 301) | ||||
| year | (199 478) | 1 674 717 |
| Total depreciation and amortisation | 365 315 | 347 690 | ||||
|---|---|---|---|---|---|---|
| Unallocated depreciation and amortization | 149 058 | 138 230 | ||||
| Depreciation and amortization |
216 257 | 208 851 | - | 609 | 216 257 | 209 460 |
| Total additions of fixed and intangible assets | 329 617 | 343 061 | ||||
| Unallocated additions of fixed and intangible assets | 168 228 | 222 941 | ||||
| Additions of fixed and intangible assets |
161 389 | 120 120 | - | - | 161 389 | 120 120 |
b) This note provides information on division of the Group's and Parent company's net sales and assets by geographical segments (only trade receivables are allocated to regions based on customer residency, all other assets remain unallocated). Information about credit risk concentration to individual customers see in Note 3 (1b).
| Net sales | Assets | |||
|---|---|---|---|---|
| Group | 2017/ 2018 | 2016/ 2017 | 30/06/2018 | 30/06/2017 |
| EUR | EUR | EUR | EUR | |
| North and South America | 7 659 267 | 9 830 112 | 1 277 977 | 1 160 660 |
| Europe, CIS | 4 532 061 | 5 605 141 | 280 376 | 308 680 |
| Asia, Africa, Middle East | 1 219 966 | 1 607 321 | 60 499 | 240 567 |
| 13 411 294 | 17 042 574 | 1 618 852 | 1 709 907 | |
| Unallocated assets | - | - | 9 857 269 | 13 332 067 |
| 13 411 294 | 17 042 574 | 11 476 121 | 15 041 974 | |
| Net sales | Assets | |||
| Parent company | 2017/ 2018 | 2016/ 2017 | 30/06/2018 | 30/06/2017 |
| EUR | EUR | EUR | EUR | |
| North and South America | 5 422 227 | 7 422 560 | 1 519 054 | 1 458 878 |
| Europe, CIS | 4 532 061 | 5 605 141 | 280 376 | 308 680 |
| Asia, Africa, Middle East | 1 219 967 | 1 607 321 | 60 499 | 240 567 |
| 11 174 255 | 14 635 022 | 1 859 929 | 2 008 125 | |
| Unallocated assets | - | - | 9 227 282 | 11 710 143 |
| 11 174 255 | 14 635 022 | 11 087 211 | 13 718 268 |
| Group | Parent company | |||
|---|---|---|---|---|
| 01.07.2017- 30.06.2018 EUR |
01.07.2016- 30.06.2017 EUR |
01.07.2017- 30.06.2018 EUR |
01.07.2016- 30.06.2017 EUR |
|
| Purchases of components and | ||||
| subcontractors' services | 5 530 220 | 6 668 782 | 5 362 914 | 6 502 702 |
| Salary expenses* | 2 130 825 | 1 991 079 | 2 130 825 | 1 991 079 |
| Depreciation and amortization (See Note 6) | 216 257 | 196 674 | 216 257 | 196 674 |
| Social insurance * | 503 924 | 464 701 | 503 924 | 464 701 |
| Rent of premises | 210 560 | 205 062 | 210 560 | 205 062 |
| Public utilities | 107 249 | 101 525 | 107 249 | 101 525 |
| Transport | 30 781 | 25 524 | 30 781 | 25 524 |
| Communication expenses | 10 092 | 10 199 | 10 092 | 10 199 |
| Business trip expenses | 2 444 | 7 162 | 2 444 | 7 162 |
| Low value articles | 2 786 | 6 737 | 2 786 | 6 737 |
| Other production costs | 110 091 | 102 796 | 110 091 | 102 796 |
| 8 855 229 | 9 780 241 | 8 687 923 | 9 614 161 |
* Including accrued liabilities for unused vacations.
Research and development related expenses of EUR 1 645 900 (2016/ 2017: EUR 1 376 762) are included in the profit or loss statement caption Purchases of components and subcontractors services.
| Group | Parent company | |||
|---|---|---|---|---|
| 01.07.2017- 30.06.2018 EUR |
01.07.2016- 30.06.2017 EUR |
01.07.2017- 30.06.2018 EUR |
01.07.2016- 30.06.2017 EUR |
|
| Salary expenses * | 2 299 927 | 2 409 789 | 998 441 | 1 118 658 |
| Delivery costs | 315 357 | 396 838 | 201 331 | 268 900 |
| Business trip expenses | 295 572 | 347 553 | 134 867 | 191 707 |
| Social insurance * | 335 182 | 346 286 | 239 321 | 264 291 |
| Depreciation and amortization (See Note 6) | 121 441 | 116 082 | 97 490 | 97 433 |
| Advertisement and marketing expenses | 311 510 | 285 358 | 216 498 | 207 491 |
| Other selling and distribution costs | 319 642 | 295 211 | 94 991 | 95 894 |
| 3 998 631 | 4 197 117 | 1 982 939 | 2 244 374 |
* Including accrued liabilities for unused vacations.
| Group | Parent company | |||
|---|---|---|---|---|
| 01.07.2017- 30.06.2018 |
01.07.2016- 30.06.2017 |
01.07.2017- 30.06.2018 |
01.07.2016- 30.06.2017 |
|
| EUR | EUR | EUR | EUR | |
| Salary expenses * | 265 917 | 521 286 | 265 917 | 521 286 |
| Social insurance * | 63 499 | 122 718 | 63 499 | 122 718 |
| Depreciation and amortization (See Note 6) | 51 341 | 53 396 | 51 341 | 53 396 |
| IT services | 42 558 | 33 423 | 42 558 | 33 423 |
| Public utilities | 31 360 | 29 676 | 31 360 | 29 676 |
| Representation expenses | 31 944 | 41 988 | 17 115 | 17 378 |
| Training | 62 447 | 88 434 | 61 498 | 68 805 |
| Rent of premises | 25 115 | 25 046 | 25 115 | 25 046 |
| Insurance | 24 692 | 20 401 | 24 692 | 20 401 |
| Expenses on cash turnover | 17 253 | 20 658 | 10 433 | 12 602 |
| Business trip expenses | 2 659 | 2 837 | 2 659 | 2 837 |
| Communication expenses | 2 847 | 3 574 | 2 847 | 3 574 |
| Office maintenance | 6 506 | 5 104 | 6 506 | 5 104 |
| Sponsorship | 64 665 | 56 243 | 62 150 | 55 500 |
| Allowances for doubtful trade | ||||
| receivables | (17 621) | 29 795 | (23 188) | 30 437 |
| Other administrative expense ** | 174 837 | 165 351 | 129 628 | 104 638 |
| 850 019 | 1 219 930 | 774 130 | 1 106 821 |
* Including accrued liabilities for unused vacations.
** Other administrative expenses include the annual statutory audit fee.
| Group | Parent company | |||
|---|---|---|---|---|
| 01.07.2017- | 01.07.2016- | 01.07.2017- | 01.07.2016- | |
| 30.06.2018 | 30.06.2017 | 30.06.2018 | 30.06.2017 | |
| EUR | EUR | EUR | EUR | |
| Government grants* | 319 520 | 375 938 | 319 520 | 375 938 |
| Other income | 12 112 | 26 195 | 6 240 | 23 981 |
| 331 632 | 402 133 | 325 760 | 399 919 |
* Government grants are received from LIAA and LETERA, and they relate to development project realized in cooperation with "LEO Pētījumu centrs" SIA.
During the reporting year the Group (Parent company) has received a government grants of EUR 401 565 (2016/ 2017: EUR 303 453). Government grants that are approved by the end of the reporting year, but not yet received, are included in Other receivables (see Note 10).
| Group | Parent company | ||||
|---|---|---|---|---|---|
| 01.07.2017- | 01.07.2016- | 01.07.2017- | 01.07.2016- | ||
| 30.06.2018 | 30.06.2017 | 30.06.2018 | 30.06.2017 | ||
| EUR | EUR | EUR | EUR | ||
| Interest income Result of currency exchange |
21 381 | 11 209 | 20 814 | 11 209 | |
| fluctuations, net | 20 | 38 | - | - | |
| 21 401 | 11 247 | 20 814 | 11 209 |
| Group | Parent company | |||
|---|---|---|---|---|
| 01.07.2017- | 01.07.2016- | 01.07.2017- | 01.07.2016- | |
| 30.06.2018 | 30.06.2017 | 30.06.2018 | 30.06.2017 | |
| EUR | EUR | EUR | EUR | |
| Interest expenses Result of currency exchange |
32 | 235 | - | - |
| fluctuations, net | 191 949 | 204 219 | 193 796 | 135 776 |
| 191 981 | 204 454 | 193 796 | 135 776 |
| Group | Parent company | |||
|---|---|---|---|---|
| 01.07.2017- 30.06.2018 EUR |
01.07.2016- 30.06.2017 EUR |
01.07.2017- 30.06.2018 EUR |
01.07.2016- 30.06.2017 EUR |
|
| Changes in deferred tax asset (see Note 12) Corporate income tax for the period from |
27 374 | 48 395 | 27 374 | 48 395 |
| 01.07.2017 till 31.12.2017 Corporate income tax for the period from |
54 145 | 258 751 | 54 145 | 221 906 |
| 01.01.2018 till 30.06.2018 | 6 276 87 795 |
- 307 146 |
- 81 519 |
- 270 301 |
Corporate income tax differs from the theoretically calculated tax amount that would arise applying the Parent company`s and Subsidiary's statutory rates to the Group's and Parent company's profit before taxation:
| Group | Parent company | ||||
|---|---|---|---|---|---|
| 01.07.2017- | 01.07.2016- | 01.07.2017- | 01.07.2016- | ||
| 30.06.2018 | 30.06.2017 | 30.06.2018 | 30.06.2017 | ||
| EUR | EUR | EUR | EUR | ||
| Profit/ (loss) before taxes | (131 533) | 2 054 212 | (117 959) | 1 945 018 | |
| Tax rate | 15%-21% | 15%-39% | 15% | 15% | |
| Tax calculated theoretically | (20 002) | 319 358 | (17 694) | 291 753 | |
| Effect of foreign tax rates Effect of non-deductible expenses Effect of changes in unrecognized |
2 728 35 574 |
6 735 28 228 |
- 29 717 |
- 25 723 |
|
| temporary differences | - | - | - | - | |
| Effect of tax reliefs | (13 536) | (47 175) | (13 536) | (47 175) | |
| Deferred tax asset written off | 34 454 | - | 34 454 | - | |
| Impact of legislative changes | 48 577 | - | 48 577 | - | |
| Corporate income tax | 87 795 | 307 146 | 81 519 | 270 301 |
Profit generated by the Parent Company after January 1, 2018 will be taxable with corporate income tax on dividend distribution according to the legislation.
The State Revenue Service may inspect the Group's and Parent company's books and records for the last 3 years and impose additional tax charges with interest and penalties. The Group's and Parent company's management is not aware of any circumstances, which may give rise to a potential material liability in this respect. The State Revenue Service had not performed complex tax review at the financial position date.
| Group | VAT | Social contributions |
Personal income tax |
Corporate income tax |
Business risk duty |
CIT for services provided by non-residents |
Total |
|---|---|---|---|---|---|---|---|
| EUR | EUR | EUR | EUR | EUR | EUR | EUR | |
| 30.06.2017. | |||||||
| Liabilities | - | 93 965 | - | 163 856 | 63 | - | 257 884 |
| (Overpaid) | (49 766) | - | - | - | - | (118) | (49 884) |
| In the reporting period: | |||||||
| Calculated | (201 708) | 1 265 165 | 776 503 | 60 568 | 776 | - | 1 901 304 |
| Transferred | 64 | - | - | - | (64) | - | - |
| SRS repayment | 220 018 | - | - | - | - | - | 220 018 |
| Paid | - | (1 264 025) | (776 503) | (395 861) | (712) | - | (2 437 101) |
| Foreign currency | |||||||
| difference | - | - | - | (581) | - | - | (581) |
| 30.06.2018. Liabilities |
- | 95 105 | - | - | 63 | - | 95 168 |
| (Overpaid) | (31 392) | - | - | (172 018) | - | (118) | (203 528) |
| Parent company |
VAT | Social contributions |
Personal income tax |
Corporate income tax |
Business risk duty |
CIT for services provided by non-residents |
Total |
| EUR | EUR | EUR | EUR | EUR | EUR | EUR |
Liabilities - 93 965 - 136 343 63 - 230 371 (Overpaid) (49 766) - - - - (118) (49 884)
Calculated (201 708) 1 265 165 776 503 54 145 776 - 1 894 881 Transferred 64 - - - (64) - -
Paid - (1 264 025) (776 503) (334 403) (712) - (2 375 643)
220 018 - - - - - 220 018
| 26. | Earnings per share |
|---|---|
30.06.2017.
30.06.2018.
In the reporting period:
SRS repayment
Earnings per share are calculated by dividing profit by the weighted average number of shares during the year.
| Group | Parent company | |||
|---|---|---|---|---|
| 01.07.2017- 30.06.2018 EUR |
01.07.2016- 30.06.2017 EUR |
01.07.2017- 30.06.2018 EUR |
01.07.2016- 30.06.2017 EUR |
|
| Profit of the reporting year (a) | (219 328) | 1 747 066 | (199 478) | 1 674 717 |
| Ordinary shares as at 1 July (b) | 2 970 180 | 2 970 180 | 2 970 180 | 2 970 180 |
| Basic and diluted earnings per share for the reporting year (a/b) |
(0.074) | 0.588 | (0.067) | 0.564 |
Liabilities - 95 105 - - 63 - 95 168 (Overpaid) (31 392) - - (143 915) - (118) (175 425)
| Group | Parent company | |||
|---|---|---|---|---|
| 01.07.2017- 30.06.2018 EUR |
01.07.2016- 30.06.2017 EUR |
01.07.2017- 30.06.2018 EUR |
01.07.2016- 30.06.2017 EUR |
|
| Remuneration of the Board members: | ||||
| · salary | 504 435 | 448 529 | 196 459 | 213 651 |
| · social contributions | 57 911 | 60 667 | 46 860 | 50 400 |
| Remuneration of the Council members: | ||||
| · salary | 140 442 | 162 170 | 140 442 | 162 170 |
| · social contributions | 33 410 | 38 256 | 33 410 | 38 256 |
| Total | 736 198 | 709 622 | 417 171 | 464 477 |
DOKUMENTS IR PARAKSTĪTS AR DROŠU ELEKTRONISKO PARAKSTU UN SATUR LAIKA ZĪMOGU
In the reporting year there was issued a loan to the management in amount of USD 250 thousand. The outstanding loan balance at the end of the reporting year is EUR 215 025 (including accrued interest of EUR 580).
Related parties represent both legal entities and private individuals related to the Group and Parent company in accordance with the following rules.
a) A person or a close member of that person's family is related to a reporting group entity if that person:
b) An entity is related to a reporting group entity if any of the following conditions applies:
Related party transaction - a transfer of resources, services or obligations between a reporting group entity and a related party, regardless of whether a price is charged.
| Parent company | Transactions for the year ended 30 June |
Balance as at 30 June | |||
|---|---|---|---|---|---|
| 2018 EUR |
2017 EUR |
2018 EUR |
2017 EUR |
||
| Sale of goods and services Subsidiaries |
4 106 649 | 5 424 555 | 991 247 | 1 226 485 | |
| Purchase of goods and services Subsidiaries |
68 998 | 74 883 | 138 932 | 62 130 | |
| Other subsidiaries receivables | - | - | 2 535 | 1 825 |
In the Group report the intercompany transactions and balances between Parent company and subsidiaries have been eliminated.
| Group | Parent company | |||
|---|---|---|---|---|
| 01.07.2017- | 01.07.2016- | 01.07.2017- | 01.07.2016- | |
| 30.06.2018 | 30.06.2017 | 30.06.2018 | 30.06.2017 | |
| EUR | EUR | EUR | EUR | |
| Remuneration to staff | 4 696 669 | 4 922 154 | 3 395 183 | 3 631 023 |
| Social contributions | 902 605 | 933 705 | 806 744 | 851 710 |
| Total | 5 599 274 | 5 855 859 | 4 201 927 | 4 482 733 |
| Group | Parent company | |||
|---|---|---|---|---|
| 01.07.2017- | 01.07.2016- | 01.07.2017- | 01.07.2016- | |
| 30.06.2018 | 30.06.2017 | 30.06.2018 | 30.06.2017 | |
| The average number of staff in the reporting | ||||
| year: | 193 | 190 | 180 | 180 |
On 10 December 2002 A/S "SAF Tehnika" signed the rent agreement No. S-116/02 with A/S "Dambis" on the rent of premises with the total area of 5,851 m2 until 16 September 2009. Starting 17 September 2009 the total leased area reduced to 5,672 m2. Starting from 1 September 2017 additional premises of 173 m2 are leased and the total area of the premises is 5 845 m2. The premises are located at 24a Ganību dambis. In the beginning of 2014 agreement amendments were concluded on the extension of the agreement term till 1 March 2020.
On 24 June 2013 rent agreement No. SAFNA-2013-003 with "THE REALTY ASSOCIATES FUND VIII, L., L." was signed regarding lease of premises by "SAF North America" LLC with total area 3,286 sq. feet. The premises are located at 10500 E.54th Avenue, Unite D, Denver, USA. The agreement matured on 31 August 2016. The contract was not extended for future periods. As of January 2015 the premises are leased to subtenant "Metro Copier Services", Inc. On 9 January 2015 a new rent agreement No. SAFNA-2015-001 with "FIRST INDUSTRIAL", L.P. was signed regarding lease of premises by "SAF North America" LLC with total area 7,800 sq. feet. The premises are located at 3250 Quentin Street, Unite 128, Aurora, Colorado 80011, USA. The agreement matures on 31 March 2020.
According to the signed agreements, the Group and Parent company has the following lease payment commitments at the end of the reporting period:
| Group | Parent company | |||
|---|---|---|---|---|
| 30.06.2018 | 30.06.2017 | 30.06.2018 | 30.06.2017 | |
| EUR | EUR | EUR | EUR | |
| 1 year | 318 061 | 316 429 | 274 247 | 272 894 |
| 2 – 5 years | 216 333 | 536 193 | 182 581 | 456 829 |
| 534 394 | 852 622 | 456 828 | 729 723 |
As part of its primary activities, the Group (Parent company) has not issued performance guarantees to third parties in amount (30.06.2017.: not issued).
No significant subsequent events have occurred in the period from the year-end to the date of these consolidated financial statements that would have a material impact on the Group's and/or Parent company`s financial position as at 30 June 2018 or its performance and cash flows for the year then ended.
On behalf of the Board:
Normunds Bergs Chairman of the Board Dace Langada Chief accountant
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.