Delfin Group

Interim / Quarterly Report • Aug 4, 2017

SIA "ExpressCredit"

UNAUDITED CONSOLIDATED INTERIM FINANCIAL STATEMENTS FOR THE PERIOD 01.01.2017.-30.06.2017.

PREPARED IN ACCORDANCE WITH THE INTERNATIONAL FINANCIAL REPORTING STANDARDS AS ADOPTED BY EU Translation from Latvian

TABLE OF CONTENTS

Information on the Group	3 - 4
Statement of management's responsibility	5
Management report	6
Profit or loss account	7
Balance sheet	8
Statement of changes in equity	9
Cash flow statement	10
Notes	11

Information on the Company

Name of the Company	ExpressCredit SIA
Legal status of the Company	Limited liability company
Number, place and date of registration	40103252854 Commercial Registry Riga, 12 October 2009
Operations as classified by NACE classification code system	NACE2 64.92 Other credit granting NACE2 47.79 Retail sale of second-hand goods in stores
Address	Raunas street 44 k-1, Riga, LV-1039 Latvia
Names and addresses of shareholders	Lombards24.lv, SIA (till 05.05.2015. Express Holdings, SIA) (51.00% - till 18.06.2015, 67.55% from 18.06.2015 till 23.12.2015, 65.86% from 23.12.2015 – 29.12.2016, 65.9942% from 29.12.2016), Raunas street 44k-1, Riga, Latvia
	AE Consulting, SIA (24.50% till 18.06.2015, 32.45% - from 18.06.2015 – 23.12.2015, 31.64% - from 23.12.2015 – 29.12.2016, 31.5058% from 29.12.2016), Posma street 2, Riga, Latvia
	Private individuals (2.5% - from 23.12.2015)
Ultimate parent company	AS EA investments, reģ. Nr. 40103896106 Raunas street 44k-1, Riga, Latvia
Names and positions of Board members	Agris Evertovskis - Chairman of the Board Kristaps Bergmanis - Member of the Board Didzis Admidins - Member of the Board
Names and positions of Council members	Ieva Judinska-Bandeniece – Chairperson of the Council Uldis Judinskis - Deputy Chairman of the Council Ramona Miglane - Member of the Council
Financial period	1 January – 30 June 2017

Information on the Subsidiaries

Date of acquisition of the subsidiary 22.10.2010 Number, place and date of registration of the subsidiary Address of the subsidiary Raunas Street 44 k-1; Riga, LV 1039, Latvia Operations as classified by NACE classification code system of the subsidiary

Date of acquisition of the subsidiary 23.02.2015 Number, place and date of registration of the subsidiary

Operations as classified by NACE classification code system of the subsidiary

Date of acquisition of the subsidiary 01.12.2015 Number, place and date of registration of the subsidiary Address of the subsidiary Raunas Street 44 k-1, Riga, LV 1039, Latvia Operations as classified by NACE classification code system of the subsidiary

Date of acquisition of the subsidiary 06.11.2015 Number, place and date of registration of the subsidiary Address of the subsidiary Raunas Street 44 k-1, Riga, LV 1039, Latvia Operations as classified by NACE classification code system of the subsidiary

Date of acquisition of the subsidiary 03.05.2017. Number, place and date of registration of the subsidiary Operations of the subsidiary Crediting services

Subsidiary SIA ExpressInkasso (parent company interest in subsidiary – 100%) 40103211998; Riga, 27 January 2009

66.1 Financial support services except insurance and pension accrual

Subsidiary SIA MoneyMetro (from 30.04.2015. līdz 29.07.2016. SIA Banknote, till 30.04.2015 – SIA Rīgas pilsētas lombards) (parent company interest in subsidiary – 100%) 40003040217, Riga, 06 December 1991

Address of the subsidiary Raunas Street 44 k-1, Riga, LV 1039, Latvia (till 30.04.2015 – Kalēju street 18/20, Riga) 64.92 Other financing services

Subsidiary SIA EC Finance (parent company interest in subsidiary – 100%) 40103950614, Riga, 01 December 2015

64.20 Activities of holding companies

Subsidiary SIA EC Investments (parent company interest in subsidiary – 100%) 40103944745, Riga, 06 November 2015

64.20 Activities of holding companies

Subsidiary Cash Advance Bulgaria EOOD (parent company interest in subsidiary – 100%) 204422780, Bulgaria, Sofia, 03 May 2017

Address of the subsidiary 49A, Bulgaria Blvd., fl. 4., office 30, Triaditsa region

Statement of management`s responsibility

The management of SIA "ExpressCredit" group is responsible for the preparation of the financial statements.

Based on the information available to the Board of the parent company of the Group, the financial statements are prepared on the basis of the relevant primary documents and statements in accordance with International Financial Reporting Standards as adopted by the European Union and present a true and fair view of the Group's assets, liabilities and financial position as at 30 June 2017 and its profit and cash flows for the period from 1 January to 30 June 2017.

The management of the parent company confirms that the accounting policies and management estimates have been applied consistently and appropriately. The management of the parent company confirms that the consolidated financial statements have been prepared on the basis of the principles of prudence and going concern.

The management of the parent company confirms that is responsible for maintaining proper accounting records and for monitoring, controlling and safeguarding the Group's assets. The management of the parent company is responsible for detecting and preventing errors, irregularities and/or deliberate data manipulation. The management of the parent company is responsible for ensuring that the Group operates in compliance with the laws of the Republic of Latvia.

The management report presents fairly the Group's business development and operational performance.

Agris Evertovskis Chairman of the Board Kristaps Bergmanis Member of the Board Didzis Ādmīdiņš Member of the Board

Group's performance during the period

The Group's operations during the period from 1 January to 30 June 2017 has been successful. In line with plans, total revenue for the period was up by 25.4% against the 2016 respective period and reached 8 718 678 euro.

Following introduced business strategy, the Company focused on increasing the loan portfolio and costeffectiveness measures.

In the first half year 2017 the Group invested in the brand awareness of "Banknote" and "MoneyMetro". Additional investments were continued in IT systems development and training of staff to ensure a high service quality and to maintain high standards of customer service.

By implementing business strategy and all planned activities the following financial results of the Group were achieved in the period:

• during period net loan portfolio increased by 31.4% to 15.8 million euro;

• the Group's total assets at 30 June 2017 was 18.9 million euro;

• Consolidated profit for the first half year 2017 was 1 443 165 euro (in 2016 respective period EUR 334 729 euro)

The Group's loan portfolio was funded from the profits, from the cooperation with the mutual lending platform, as well as in the first half year 2017 the Group attracted funding of 600,000 euros with respect to emitted the closed bond issue of 5 million euros at the end of 2016. As at the end of period of the new bonds are subscribed for the total amount of 1 574 000 euro.

Branches

During the period from 1 January to 30 June 2017, continued to work on the branch network efficiency. As at 30 June 2017 the Group had 92 branches in 39 cities in Latvia (31.12.2016. - 91 branches in 39 cities).

Post balance sheet events

There are no subsequent events since the last date of the reporting year, which would have a significant effect on the financial position of the Company as at 30 June 2016.

Agris Evertovskis Chairman of the Board Kristaps Bergmanis Member of the Board Didzis Ādmīdiņš Member of the Board

Profit or loss account for the half year ended 30 June 2017

	01.01.2017.- 30.06.2017. EUR	01.01.2016.- 30.06.2016. EUR
Net sales	1 991 345	2 398 301
Cost of sales	(1 328 174)	(1 998 605)
Interest income and similar income	6 727 333	4 554 603
Interest expenses and similar expenses	(817 644)	(600 913)
Gross profit	6 572 860	4 353 386
Selling expenses	(2 892 499)	(2 348 605)
Administrative expenses	(1 065 613)	(1 039 412)
Other operating income	34 326	389 274
Other operating expenses	(902 144)	(935 954)
Profit before taxes	1 746 930	418 689
Corporate income tax for the reporting year Deferred tax	(303 765)	(83 960)
Current periods's profit	1 443 165	334 729
Earnings per share	0.93	0.78
Diluted earnings per share	0.93	0.78
Comprehensive income statement the half year ended 30 June 2017
	01.01.2017.- 30.06.2017. EUR	01.01.2016.- 30.06.2016. EUR
Current period's profit Other comprehensive income	1 443 165 -	334 729 -
Total comprehensive income	1 443 165	334 729

Agris Evertovskis Chairman of the Board Kristaps Bergmanis Member of the Board Didzis Ādmīdiņš Member of the Board

EUR EUR Assets Long term investments Fixed assets and intangible assets, goodwill 569 481 581 905 Loans and receivables 1 492 520 964 108 Loans to shareholders and management 854 646 1 216 601 Other investments 20 20 Deferred tax asset 145 252 145 252 Total long-term investments: 3 061 919 2 907 886 Current assets Goods for sale 686 480 700 715 Loans and receivables 13 689 320 10 591 251 Receivables from affiliated companies 408 392 169 146 Other debtors 232 003 249 958 Deferred expenses 58 382 92 741 Assets held for sale 6 000 1 000 Cash and bank 842 371 1 279 410 Total current assets: 15 922 948 13 084 221 Total assets 18 984 867 15 992 107 Liabilities Shareholders' funds: Share capital 1 500 000 1 500 000 Prior years' retained earnings 1 306 065 345 348 Current year's profit 1 443 165 960 717 Total shareholders' funds: 4 249 230 2 806 065 Creditors: Long-term creditors: Bonds issued 5 251 760 5 213 760 Other borrowings 596 256 1 292 032 Total long-term creditors: 5 848 016 6 505 792 Short-term creditors: Bonds issued 1 005 291 1 017 773 Other borrowings 6 843 762 4 847 977 Accounts payable to affiliated companies 334 181 Trade creditors and accrued liabilities 737 045 735 137 Taxes and social insurance 301 189 79 182 Total short-term creditors: 8 887 621 6 680 250 Total liabilities and shareholders' funds 18 984 867 15 992 107	Balance sheet as at 30 June 2017	30.06.2017.	31.12.2016.

Agris Evertovskis Chairman of the Board Kristaps Bergmanis Member of the Board Didzis Ādmīdiņš Member of the Board

Statement of changes in equity of the Group for the half year ended 30 June 2017

	Share capital	Prior years' retained		Total
	EUR	earnings EUR	EUR	EUR
As at 31 December 2015	426 861	387 704	1 512 464	2 327 029
Dividends paid	-	(700 000)	-	(700 000)
Prior years' retained earnings of subsidiary sold	-	-	18 319	18 319
Profit transfer	873 139	657 644	(1 530 783)	-
Enlarged share capital	200 000	-	-	200 000
Profit for the year	-	-	960 717	960 717
As at 31 December 2016	1 500 000	345 348	960 717	2 806 065
Profit transfer	-	960 717	(960 717)	-
Profit for the period	-	-	1 443 165	1 443 165
As at 30 June 2017	1 500 000	1 306 065	1 443 165	4 249 230

Cash flow statement for the half year ended 30 June 2017

	01.01.2017.-	01.01.2016.-
	30.06.2017. EUR	30.06.2016. EUR
Cash flow from operating activities
Profit before extraordinary items and taxes	1 746 930	418 689
Adjustments for:
a) fixed assets and intangible assets
depreciation b) accruals and provisions (except for	103 779	98 615
provisions for bad debts)	12 187	65 173
c) write-off of provisions	31 528	(78 452)
d) cessation results	867 892	1 451 394
e) interest income	(6 727 333)	(4 389 399)
f) interest and similar expense	817 644	600 913
g)( profit)/ loss on fixed assets disposal	(7 615)	-
h) other adjustments	30 218	-
Loss before adjustments of working
capital and short-term liabilities	(3 124 770)	(1 833 067)
Adjustments for:
a) (increase)/ decrease in consumer
loans issued (core business) and other	(5 028 562)	(2 065 698)
debtors
b) stock increase c) trade creditors' (decrease)/ increase	(17 293)	(675 365) (32 580)
	30 289
Gross cash flow from operating activities	(8 140 336)	(4 606 710)
Corporate income tax payments	(91 918)	(151 206)
Interest income	6 700 126	4 336 633
Interest paid	(835 351)	(601 040)
Net cash flow from operating activities	(2 367 479)	(1 022 323)
Cash flow from investing activities
Acquisition of fixed assets and intangibles	(94 986)	(67 175)
Proceeds from sales of fixed assets and
intangibles	28 459	65
Loans issued/repaid (other than core
business of the Company) (net)	669 171	(1 969 886)
Acquisition of assets for sale	(5 000)	-
Net cash flow from investing activities	597 644	(2 036 996)
Cash flow from financing activities
Loans received and bonds issued (net)	4 574 720	2 235 866
Redemption/purchase of bonds	(1 368 000)	(500 000)
Loans repaid	(1 831 763)	911 278
Finance lease payments	(42 161)	(27 179)
Dividends paid	-	-
Net cash flow from financing activities	1 332 796	2 619 965
Net cash flow of the reporting period	(437 039)	(439 354)
Cash and cash equivalents at the
beginning of the reporting period	1 279 410	1 129 695
Cash and cash equivalents at the end of reporting period	842 371	690 341

Notes

Age analysis of claims against debtors for loans issued:

	30.06.2017. EUR	31.12.2016. EUR
Receivables not yet due	13 336 988	8 491 645
Outstanding 1-30 days	913 098	1 577 284
Outstanding 31-90 days	755 024	1 103 429
Outstanding 91-180 days	694 966	871 591
Outstanding for 181-360 days	428 335	415 356
Outstanding for more than 360 days	484 549	446 877
Total gross claims against debtors for loans
issued	16 612 959	12 906 182
Provisions for bad and doubtful trade debtors	(1 431 119)	(1 350 823)
Total net claims against debtors for loans
issued	15 181 840	11 555 359

Agris Evertovskis Chairman of the Board Kristaps Bergmanis Member of the Board Didzis Ādmīdiņš Member of the Board