Quarterly Report • May 15, 2020
Quarterly Report
Open in ViewerOpens in native device viewer

Société Anonyme 24, rue Astrid L-1143 Luxembourg R.C.S. B 156.864
| Principal Activities | 1 |
|---|---|
| Strategy Implementation | 1 |
| Impact of the Coronavirus COVID-19 | 2 |
| Financial and Operational Results | 2 |
| Subsequent Events | 3 |
| Business and Financial Risks | 3 |
| Corporate Governance | 5 |
9
| Unaudited Interim Condensed Consolidated Financial Statements | |
|---|---|
| Unaudited Interim Condensed Consolidated Statement of Financial Position | 10 |
| Unaudited Interim Condensed Consolidated Statement of Profit or Loss | 11 |
| Unaudited Interim Condensed Consolidated Statement of Other Comprehensive Income | 12 |
| Unaudited Interim Condensed Consolidated Statement of Cash Flows | 13-14 |
| Unaudited Interim Condensed Consolidated Statement of Changes in Equity | 15 |
| Notes to the Unaudited Interim Condensed Consolidated Financial Statements | 16-24 |
KSG Agro S.A., separately referred to as "KSG Agro" or the "Company" and together with its subsidiaries referred to as the "Group", remains among the largest vertically integrated agricultural groups in the Dnipropetrovsk region of Ukraine, present in all major sectors of the agricultural market, including production, storage, processing and sale of agricultural products. Its key operating activities are breeding of pigs, processing of pork and production of wheat and sunflower.
Below are the highlights of how the Group has implemented its development strategy in 2019:
| Strategy | Implementation |
|---|---|
| Focus on farming & pigs breeding and increase its efficiency |
Total revenues from pigs breeding and meat processing for the three months ended 31 March 2020 were USD 2.6 million. Total revenues from pigs breeding and meat processing for the three months ended 31 March 2019 were at a comparable level of USD 2.5 million |
| The Group's pig complex continues to function as previously, despite the complications of the coronavirus outbreak. All necessary security measures and guidelines are being adhered to, with personnel screenings and disinfection activities being performed |
|
| Total sales of pigs for the three months ended 31 March 2020 were 22 thousand heads and total farrow was 28 thousand heads |
|
| Searching for new contractors and signing agreements for sale of crops using USD prices |
The total area of agricultural land controlled by the Group as at 31 March 2020 was 21 thousand hectares, of which 8 thousand hectares were under winter crops |
| Total revenue from crop production for the three months ended 31 March 2020 was USD 0.1 million, as first quarter of the year is generally a slow sales season for crop producers |
|
| As an alternative revenue source, the Group has used its agricultural equipment and expertise to render land cultivation and similar land preparation services to other crop producers for a total amount of USD 0.3 million |
|
| The Group's spring sowing campaign has started in early April, as planned and largely unaffected by the coronavirus outbreak |
|
| The plans for the spring sowing campaign include planting 7.2 thousand hectares of sunflower, 2.2 thousand hectares of corn and 0.5 thousand hectares of sorghum |
|
| Reduction of current debt and the extension of credit period |
In 2019 the Group has finalised restructuring of its major loans and borrowings |
| In the period of January through March of 2020, TASCOMBANK helped refinance the Group's loans from Credit Dnipro Bank and Pivdennyi Bank in the total amount of USD 3.9 million which were maturing in 2020, thereby further reducing the Group's current debt |
|
| Current portion of bank and other loans as a result is down from USD 11.8 million as at 31 December 2019 to USD 8.4 million as at 31 March 2020 |
The Board of Directors of the Company does not currently provide for the significant adverse effects of the coronavirus COVID-19 epidemic on the Group's financial results in 2020.
The Group is resistant to fluctuations in exchange rates because, at the moment, settlements in foreign currency do not constitute a significant share in the total cost structure. During 2019, the Group restructured most of its debt in foreign currency, while freeing up reserves in the amount of more than USD 10 million. Although a sharp increase in the exchange rates of Ukrainian Hryvnya against the US Dollar during March-May of 2020 resulted in recognition of significant forex losses, these losses are non-operating losses, primarily on revaluation of the Group's long-term loans, and therefore, are not expected to have an effect on the Group's operating results in the long-term, especially when the virus situation is resolved and the exchange rates return back to normal.
In addition, in order to minimise external risks, starting in 2014, the Group implemented the program to build a vertically integrated structure, a closed production cycle and reduce production costs. The Group focuses on pork production and its main market is the domestic market of Ukraine, where over the past months there has been an increase in both price and demand for pork. In addition, problems in international trade have led to blocking of the competitive products import. All this leads to an increase in the Group's sales and profit margins.
Despite this, the Board of Directors provides regular monitoring of the situation related to the consequences of the spread of the coronavirus COVID-19 and the impact of the epidemic on the Group's activities. Caring for the health and safety of employees, the Group took a number of measures to prevent the spread of COVID-19 at the Group's offices. Screening for staff temperature and disinfection activities are being carried out. Also, business trips and relocation of employees were reduced to the required minimum.
The Group will continue to provide information on adverse effects, if any, of the impact of COVID-19 on its activities through notices on the Warsaw Stock Exchange and on its website.
The following table sets forth the Group's results of operations for the three months ended 31 March 2020 and 2019 derived from the unaudited interim condensed consolidated financial statements:
| Three months 2020 |
Three months 2019 |
Change, % | |
|---|---|---|---|
| In thousands of US dollars | (unaudited) | (unaudited) | |
| Revenue | 3,242 | 3,399 | (5)% |
| Net change in fair value of biological assets and agricultural produce | 1,247 | 667 | 87% |
| Cost of sales | (3,424) | (4,194) | (18)% |
| Gross profit | 1,065 | (128) | (932)% |
| Selling, general and administrative expenses | (339) | (207) | 64% |
| Other operating income | 22 | 287 | (92)% |
| Operating profit | 748 | (48) | (1,658)% |
| Other expenses | (604) | (727) | (17)% |
| Finance income | 1 | 4,351 | (100)% |
| Finance expenses | (524) | (305) | 72% |
| Gain/(loss) on foreign currency exchange, net | (2,641) | 878 | (401)% |
| Gain/(loss) on disposal of subsidiaries | - | (685) | (100)% |
| Profit before tax | (3,020) | 3,464 | (187)% |
| Income tax expense | - | (1) | (100)% |
| Profit for the period | (3,020) | 3,463 | (187)% |
| Operating profit | 748 | (48) | (1,658)% |
| Depreciation of property, plant and equipment | 305 | 315 | (3)% |
| Amortisation of right-of-use assets | 114 | - | 100% |
| EBITDA | 1,167 | 267 | 337% |
The Group's revenue from sales decreased by 5%, primarily in the crop production segment. Total revenue from crop production for the three months ended 31 March 2020 was USD 0.1 million as compared to USD 0.8 million for the three months ended 31 March 2019.
First quarter of the year is generally a slow sales season for crop producers which makes revenues less predictable. As an alternative revenue source, the Group has used its agricultural equipment and expertise to render land cultivation and similar land preparation services to other crop producers for a total amount of USD 0.3 million.
Net change in fair value of biological assets and agricultural produce increased by 87% from USD 0.7 million for the three months ended 31 March 2019 to 1.2 million for the three months ended 31 March 2020.
The Group's cost of sales decreased by 18% to USD 4.2 million for the three months ended 31 March 2020 from USD 2.4 million for the year ended 31 March 2019 while revenue decreased only by 5%.
The relative decrease in cost of sales towards revenue is expected to continue. Main contributing factors are that the Group continues to use its own self-produced feeds instead purchasing them, as well the commissioning of the upgraded manure separation station at the pig complex in July 2019, which helps the Group save on energy costs.
Details by segment are disclosed in Note 14 to the consolidated financial statements.
The Group's EBITDA for the three months ended 31 March 2020 is USD 1.2 million, at the same time net loss for the period is USD 3.0 million. Main factor here is the significant foreign exchange losses.
The Group has recognised foreign exchange losses for the three months ended 31 March 2020 in the amount of USD 2.6 million, in comparison to a gain of USD 0.8 million for the same period of 2019. The reason for the sharp increase in the exchange rates of Ukrainian Hryvnya against the US Dollar in 2020 was the market reaction to the coronavirus outbreak. As at 31 March 2020, the exchange rate was UAH 28.06 per USD 1, up from UAH 23.68 per USD 1 as at 31 December 2019.
Because these losses are non-operating losses, primarily on revaluation of the Group's long-term loans, they are not expected to have an effect on the Group's operating results in the long-term, especially when the virus situation is resolved and the exchange rates return back to normal.
There were no material subsequent events.
The Group takes on exposure to credit risk, which is the risk that one party to a financial instrument will cause a financial loss for the other party by failing to discharge an obligation. Exposure to credit risk arises as a result of the Group's sales of products on credit terms and other transactions with counterparties giving rise to financial assets.
The Group is exposed to the concentration of credit risk. Management monitors and discloses concentrations of credit risk by obtaining monthly reports with exposures to counterparties with individually material balances.
As at 31 March 2020, the Group had 8 counterparties (31 December 2019: 8 counterparties) with aggregate receivable balances above USD 150 thousand each. The total amount of these balances as at 31 March 2020 was USD 2,733 thousand (31 December 2019: USD 3,410 thousand) or 38% (31 December 2019: 47%) of financial accounts receivable.
The Group takes an exposure to market risks. Market risks arise from open positions in (a) foreign currencies, (b) interest bearing assets and liabilities, all of which are exposed to general and specific market movements. The Group does not have significant interest-bearing financial assets. Loans and borrowings issued at variable interest rates expose the Group to the interest rate risk. Loans and borrowings issued at fixed rates expose the Group to the fair value risk.
The sensitivities to market risks disclosed below are based on a change in one factor while holding all other factors constant. In practice this is unlikely to occur and changes in some of the factors may be correlated – for example, changes in interest rate and changes in foreign currency rates.
Risk of changes in interest rate is generally related to interest-bearing loans. Loans issued at variable rates expose the Group to cash flow interest rate risk. Loans issued at fixed rates expose the Group to fair value interest rate risk. The Group is currently developing its policy on structure of fixed and variable rates loan portfolio. The Group's management analyses market interest rates to minimize interest rate risk.
Foreign exchange risk arises when future commercial transactions or recognized assets or liabilities are denominated in a currency that is not the entity's functional currency.
Liquidity risk is the risk that an entity will encounter difficulty in meeting obligations associated with financial liabilities. Liquidity risk is managed by the Group management who monitors monthly rolling forecasts of the Group's cash flows. The Group seeks to maintain a stable funding base primarily consisting of borrowings and trade and other payables.
The Group's ratio of current assets to current liabilities as at 31 March 2020 was 0.67 (31 December 2019: 0.49). Management recognises that such low liquidity is, to a considerable extent, a result of unpaid and overdue loans and that the issue would be mitigated as debt restructuring is finalised.
The Group's objectives when managing capital are to safeguard the Group's ability to continue as a going concern in order to provide returns for shareholders and benefits for other stakeholders as well as to provide financing of its operating requirements, capital expenditures and Group's development strategy. The Group's capital management policies aim to ensure and maintain an optimal capital structure to reduce the overall cost of capital and flexibility relating to Group's access to capital markets.
| In thousands of US dollars | 31 March 2020 (unaudited) |
31 December 2019 (unaudited) |
|---|---|---|
| Bank and other loans | 32,086 | 28,650 |
| Promissory notes issued | 556 | 556 |
| Less: cash and cash equivalents | (3,384) | (249) |
| Net debt | 29,258 | 28,957 |
| Total equity | 7,332 | 13,422 |
| Debt to Equity ratio | 3.99 | 2.16 |
The Group is currently developing its capital management policy. Management monitors on a regular basis the Group's capital structure and may adjust its capital management policies and targets following changes of its operating environment, market sentiment or its development strategy.
Management believes it is responding appropriately to all the risks identified in order to support the sustainability of the Group's business in the current circumstances.
The Board of Directors (the "Board") observes the majority of Warsaw Stock Exchange corporate governance rules included in the "Code of Best Practice for WSE Listed Companies" in the form and to the extent determined by the Resolution No. 19/1307/2012 of the Exchange Supervisory Board dated 21 November 2012. Code of Best Practice for WSE Listed Companies is available at the official website of the Warsaw Stock Exchange
The Board of Directors consists of five members, three of each hold an executive role (Directors A), and two directors are non executive ones (Directors B)
Mr. Sergiy Kasianov, Chairman of the Board of Directors, has a significant indirect holding of securities in the Company. No other person has a significant direct or indirect holding of securities in the Company. No person has any special rights of control over the Company's share capital.
There are no restrictions on voting rights.
With regard to the appointment and replacement of Directors, its Articles of Association (hereinafter referred to as the "Articles of Association") and Luxembourg Law comprising the Companies Law 1915 govern the Company. A general meeting of the shareholders under the quorum may amend the Articles of Association from time to time and majority requirement provided for by the Law of 10 August 1915 On Commercial Companies in Luxembourg, as amended.
The Board is responsible for managing the business affairs of the Company within the clauses of the Articles of Association. The Directors may only act at duly convened meetings of the Board of Directors or by written consent in accordance with article 9 of Articles of Association.
Articles of Association and national laws and regulation govern the operation of the shareholders meetings and their key powers, description of their rights.
Transfer of shares is governed by Articles of Association of the Company.
In this regard the Company is governed by Article 9 of the Articles of Association.
Mr. Sergiy Kasianov has been appointed as Chairman of the Board of Directors.
The Board of Directors shall meet upon call by the Chairman, or any two Directors at the place and time indicated in the notice of meeting, the person(s) convening the meeting setting the agenda.
Written notice of any meeting of the Board of Directors shall be given to all Directors at least five (5) calendar days in advance of the hour set for such meeting, except in circumstances of emergency where 24 hours prior notice shall suffice which shall duly set out the reason for the urgency.
The board of Directors may act validly and validly adopt resolutions if approved by the majority of Directors including at least one class A and one class B Director at least a majority of the Directors are present or represented at a meeting.
The audit committee is composed of three members and is in charge of overseeing financial reporting and disclosure.
The Company's management is responsible for establishing and maintaining adequate controls over financial reporting process for KSG Agro S.A., which include the appropriate level of Board of Directors' involvement.
KSG Agro S.A. maintains an effective internal control structure. It consists, in particular, of organizational arrangements with clearly defined lines of responsibility and delegation of authority, and comprehensive systems and control procedures. An important element of the control environment is an ongoing internal audit program. KSG Agro S.A. system also contains monitoring mechanisms, and actions taken to correct deficiencies if they identified.
To assure the effective administration of internal controls, KSG Agro S.A. carefully selects employees, develops and disseminates oral and written policies and procedures, provides appropriate communication channels and fosters an environment conducive to the effective functioning of controls.
The Company's internal control over financial reporting includes those policies and procedures that:
We believe that it is essential for the Company to conduct its business affairs in accordance with the highest ethical standards, as set forth in KSG Agro S.A.
Article 11 a) the structure of their capital, including securities which are not admitted to trading on a regulated market in a Member State, where appropriate with an indication of the different classes of shares and, for each class of shares, the rights and obligations attaching to it and the percentage of total share capital that it represents.
According to article 5.1 of the articles of association of the Company (the Articles), the Company's subscribed share capital amounts to one hundred fifty thousand two hundred United States Dollars (USD 150,200.00) represented by fifteen million twenty thousand (15,020,000) shares having a nominal value of one Cent (USD 0.01) each.
All the issued share capital of the Company is admitted to listing and trading on the main market of the Warsaw Stock Exchange.
On May 23, 2013 The Company bought back thirty-two thousand one hundred and seventy-two (32,172) own shares, representing 0.21% of share capital, that are accounted for as treasury shares.
The shares of the Company are transferred in accordance with customary procedures for the transfer of securities in Book-entry form.
Furthermore, there is no restriction in relation with the transfer of securities pursuant to article 7.5 of the Articles. The sole requirement is that any transfer shall be recorded in the register of shares of the Company.
In accordance with article 7.10 of the Articles, any shareholder, company or individual, who acquires or sells shares, including certificates representing shares of the Company, shall notify to the Company the percentage of the voting rights he/she/it will own pursuant to such acquisition or sale, in case such percentage reaches the thresholds of 5%, 10%, 15%, 20%, 33 1/3%, 50% and 66 2/3% or supersedes or falls under such thresholds. The shareholders shall also notify the Company should the percentage of their respective voting rights reach the above mentioned thresholds or supersede them or fall under such thresholds pursuant to certain events amending the voting rights repartition of the Company.
Those notification requirements apply also to certain situations as listed by article 9 of the law of 11 January 2008 on transparency obligations with respect to the information of companies which securities are listed on a regulated market.
The main shareholder of the Company as at 31 December 2019 is:
OLBIS Investments LTD S.A. holds nine million seven hundred and five thousand five hundred (9,705,500) shares, representing 64.62% of the issued share capital of the Company.
KSG Agro S.A holds thirty-two thousand one hundred seventy-two (32,172) shares, representing 0.21% of the issued share capital of the Company.
In free float there are five million two hundred and eighty-two thousand three hundred twenty-eight (5,282,328) shares, representing 35.17% of the issued share capital of the Company.
There are no special control rights.
Article 11 e) the system of control of any employee share scheme where the control rights are not exercised directly by the employees.
There is no employee share scheme.
Article 11 f) any restrictions on voting rights, such as limitations of the voting rights of holders of a given percentage or number of votes, deadlines for exercising voting rights, or systems whereby, with the company's cooperation, the financial rights attaching to securities are separated from the holding of securities.
Pursuant to article 7.10 of the Articles, if a shareholder breaches the thresholds mentioned in point b) and fails to notify the Company within the period of four (4) listing days, as stated therein, the exercise of voting rights attached to the new participation exceeding the relevant threshold will be suspended.
To the best of our knowledge there are no such agreements.
Pursuant to article 8 of the Articles, the directors of the Company (the Directors or the Board, as applicable) are to be appointed by the general meeting of the shareholders of the Company (the General Meeting) for a period not exceeding six (6) years and until their successors are elected. Moreover, the decision to suspend or dismiss a Director must be adopted by the General Meeting with a majority of more than one-half (1/2) of all voting rights present or represented. When a legal person is appointed as Director, the legal entity must designate a permanent representative (représentant permanent) in accordance with article 51bis of the Law of 10 August 1915 On Commercial Companies, as amended (the Company Law).
In accordance with article 20 of the Articles, the Articles may be amended from time to time by a General Meeting under the quorum and majority requirements provided for by the Company Law.
Under the provisions laid down in article 5.4 of the Articles, the Board is authorized during a period expiring 5 (five) years after the publication of the present authorization in the Mémorial C, Recueil des Sociétés et Associations (i.e. 08 July 2011), to increase in one or several times the share capital of the Company within the limits of the authorized capital. The authorized capital of the Company is set at one hundred fifty thousand seven hundred forty-five United States Dollars (USD 150,745.00) represented by fifteen million seventy-four thousand five hundred (15,074,500) shares with a nominal value of one Cent (USD 0.01).
With respect to the acquisition of own shares, article 6 of the Articles establishes that the Company may acquire its own Shares to the extent permitted by law. To the extent permitted by Luxembourg law, the Board is irrevocably authorized and empowered to take any and all steps to execute any and all documents to do and perform any and all acts for and in the name and on behalf of the Company which may be necessary or advisable in order to effectuate the acquisition of the shares and the accomplishment and completion of all related actions.
According to article 11.2 of the Articles, the Board is vested with the broadest powers to perform all acts of administration and disposition in the Company's interests and within the objectives and purposes of the Company. All powers not expressly reserved by law or by the Articles to the General Meeting fall within the competence of the Board.
Article 11 j) any significant agreements to which the company is a party and which take effect, alter or terminate upon a change of control of the company following a takeover bid, and the effects thereof, except where their nature is such that their disclosure would be seriously prejudicial to the company; this exception shall not apply where the company is specifically obliged to disclose such information on the basis of other legal requirements.
To the extent of our knowledge there are no such agreements.
Article 11 k) any agreements between the company and its board members or employees providing for compensation if they resign or are made redundant without valid reason or if their employment ceases because of a takeover bid.
To the extent of our knowledge there are no such agreements.
This management report for the three months ended 31 March 2020 was approved for issue on 15 May 2020.
________________________
А.V. Skorokhod (Chief Executive Officer)
________________________
L.L. Omelchenko (Chief Financial Officer)
The following statement is made with a view to clarify responsibilities of management and Board of Directors in relation to the interim condensed consolidated financial statements of KSG AGRO S.A. and its subsidiaries (further – the Group).
The Board of Directors and the Group's management are responsible for the preparation of the interim condensed consolidated financial statements of the Group as of 31 March 2020 and for the three months then ended in accordance with International Financial Reporting Standards (IFRS) as adopted by the European Union.
In preparing the interim condensed consolidated financial statements, the Board of Directors and management are responsible for:
The Board of Directors and management are also responsible for:
In accordance with Article 4 (2) (c) of the Law of Luxembourg of 11 January 2008 on the harmonisation of transparency requirements in relation to information about issuers whose securities are admitted to trading on a regulated market, we declare that, to the best of our knowledge, the interim condensed consolidated financial statements for the three months ended 31 March 2020, prepared in accordance with IAS 34 "Interim Financial Reporting" as adopted by the European Union, give a true and fair view of the assets, liabilities, financial position and profit or loss of KSG Agro S.A. and its subsidiaries included in the consolidation taken as a whole. In addition, the management report includes a fair review of the development and performance of the business and the position of KSG Agro S.A. and its subsidiaries included in the consolidation taken as a whole, together with a description of the principal risks and uncertainties that they face.
These interim condensed consolidated financial statements as of 31 March 2020 and for the three months then ended were approved for issue on 15 May 2020.
STATEMENT OF THE BOARD ________________________
А.V. Skorokhod (Chief Executive Officer)
________________________
L.L. Omelchenko (Chief Financial Officer)
as at 31 March 2020
| 31 March | 31 December | ||
|---|---|---|---|
| In thousands of US dollars | Note | 2020 (unaudited) |
2019 (unaudited) |
| ASSETS | |||
| Non-current assets | |||
| Property, plant and equipment | 7 | 16,363 | 19,559 |
| Long-term biological assets | 9 | 28,019 | 33,194 |
| Deferred tax assets | 199 | 236 | |
| Right-of-use assets | 8 | 993 | 1,298 |
| Total non-current assets | 45,574 | 54,287 | |
| Current assets | |||
| Current biological assets | 9 | 7,883 | 6,066 |
| Inventories and agricultural produce | 10 | 6,454 | 8,420 |
| Trade and other accounts receivable | 11 | 7,419 | 7,455 |
| Taxes recoverable and prepaid | 247 | 296 | |
| Cash and cash equivalents | 3,384 | 249 | |
| Total current assets | 25,387 | 22,486 | |
| TOTAL ASSETS | 70,961 | 76,773 | |
| EQUITY | |||
| Share capital | 150 | 150 | |
| Share premium | 37,366 | 37,366 | |
| Treasury shares | (112) | (112) | |
| Retained earnings | (38,725) | (35,801) | |
| Currency translation reserve | (4,101) | (3,877) | |
| Equity attributable to the owners of the Company | (5,422) | (2,274) | |
| Non-controlling interests | 12,754 | 15,696 | |
| TOTAL EQUITY | 7,332 | 13,422 | |
| LIABILITIES | |||
| Non-current liabilities | |||
| Bank and other loans | 13 | 23,631 | 16,793 |
| Lease liabilities | 8 | 1,971 | 2,004 |
| Total non-current liabilities | 25,602 | 18,797 | |
| Current liabilities | |||
| Trade and other accounts payable | 12 | 27,956 | 31,308 |
| Bank and other loans | 13 | 8,455 | 11,857 |
| Lease liabilities | 8 | 1,032 | 738 |
| Promissory notes issued | 556 28 |
556 95 |
|
| Taxes payable | 38,027 | 44,554 | |
| Total current liabilities | 63,629 | 63,351 | |
| TOTAL LIABILITIES TOTAL LIABILITIES AND EQUITY |
70,961 | 76,773 | |
| BALANCE SHEET |
Approved for issue and signed on behalf of the Board of Directors on 15 May 2020.
________________________
А.V. Skorokhod (Chief Executive Officer)
________________________
L.L. Omelchenko (Chief Financial Officer)
The accompanying notes are an integral part of these consolidated financial statements
for the three months ended 31 March 2020
| Three months 2020 |
Three months 2019 |
||
|---|---|---|---|
| In thousands of US dollars | Note | (unaudited) | (unaudited) |
| Revenue | 14 | 3,242 | 3,399 |
| Net change in fair value of biological assets and agricultural produce | 14 | 1,247 | 667 |
| Cost of sales | 14 | (3,424) | (4,194) |
| Gross profit | 1,065 | (128) | |
| Selling, general and administrative expenses | 15 | (339) | (207) |
| Other operating income | 22 | 287 | |
| Operating profit | 748 | (48) | |
| Finance income | 17 | 1 | 4,351 |
| Finance expenses | 17 | (524) | (305) |
| Foreign currency exchange gain/(loss), net | 18 | (2,641) | 878 |
| Gain/(loss) on disposal of subsidiaries | - | (685) | |
| Other expenses | 16 | (604) | (727) |
| Profit before tax | (3,020) | 3,464 | |
| Income tax expense | - | (1) | |
| Profit for the period | (3,020) | 3,463 | |
| Profit attributable to: | |||
| Owners of the Company | (2,924) | 3,467 | |
| Non-controlling interest | (96) | (4) | |
| Profit for the period | (3,020) | 3,463 | |
| Earnings per share | |||
| Weighted-average number of common shares outstanding | 15,020,000 | 15,020,000 |
|---|---|---|
| Basic and diluted earnings per share, USD | (0.19) | 0.23 |
Approved for issue and signed on behalf of the Board of Directors on 15 May 2020.
________________________
А.V. Skorokhod (Chief Executive Officer)
PROFIT OR LOSS
________________________
L.L. Omelchenko (Chief Financial Officer)
for the three months ended 31 March 2020
| In thousands of US dollars | Three months 2020 (unaudited) |
Three months 2019 (unaudited) |
|---|---|---|
| Profit for the period | (3,020) | 3,463 |
| Other comprehensive income/(loss), net of income tax | ||
| Currency translation differences | (3,070) | (417) |
| Total comprehensive income/(loss) for the period | (6,090) | 3,046 |
| Total comprehensive income/(loss) attributable to: | ||
| Total comprehensive income/(loss) for the period | (6,090) | 3,046 |
|---|---|---|
| Non-controlling interests | (2,942) | (117) |
| Owners of the Company | (3,148) | 3,163 |
Approved for issue and signed on behalf of the Board of Directors on 15 May 2020.
________________________
OTHER COMPREHENSIVE INCOME
А.V. Skorokhod (Chief Executive Officer)
________________________
L.L. Omelchenko (Chief Financial Officer)
The accompanying notes are an integral part of these consolidated financial statements
for the three months ended 31 March 2020
CASH FLOWS
| Three months 2020 |
Three months 2019 |
||
|---|---|---|---|
| In thousands of US dollars | Note | (unaudited) | (unaudited) |
| Cash flow from operating activities | |||
| Profit before tax | (3,020) | 3,464 | |
| Adjustments for: | |||
| Depreciation and amortisation | 7, 8 | 419 | 315 |
| Net change in fair value of biological assets and agricultural produce | 9 | (1,247) | (667) |
| Impairment and write-off of inventory | 16 | 460 | 156 |
| Impairment and write-off of VAT and accounts receivable | 16 | 144 | 499 |
| Write-off of accounts payable | (22) | (286) | |
| Finance income | 17 | (1) | (4,351) |
| Finance expenses | 17 | 524 | 305 |
| Exchange differences | 3,688 | (878) | |
| (Gain)/loss on disposal of subsidiaries | - | 685 | |
| Operating cash flow before working capital changes | 945 | (758) | |
| Change in trade and other accounts receivable | (1,206) | 1,219 | |
| Change in biological assets | (1,820) | (687) | |
| Change in inventories and agricultural produce | 404 | (260) | |
| Change in taxes receivable and payable | (51) | (144) | |
| Change in trade and other accounts payable | 1,174 | 883 | |
| Cash generated from operations | (554) | 253 | |
| Interest paid on loans and leases | 8, 13 | (333) | (135) |
| Income tax paid | - | (1) | |
| Cash generated from / (used in) operating activities | (887) | 117 | |
| Cash flow from investment activities | |||
| Acquisition and disposal of property, plant and equipment | (142) | (75) | |
| Interest received | 1 | 5 | |
| Disposal of subsidiaries, net of cash disposed | - | - | |
| Cash generated from / (used in) investment activities | (141) | (70) |
The accompanying notes are an integral part of these consolidated financial statements
for the three months ended 31 March 2020
| Three months 2020 |
Three months 2019 |
||
|---|---|---|---|
| In thousands of US dollars | Note | (unaudited) | (unaudited) |
| Cash flow from financing activities Proceeds from bank and other loans |
13 | 8,689 | 410 |
| Repayment of bank and other loans | 13 | (4,090) | (572) |
| Repayment of leases | 8 | - | (14) |
| Cash generated from / (used in) financing activities | 4,599 | (176) | |
| Net (decrease) / increase in cash and cash equivalents | 3,571 | (129) | |
| Cash and cash equivalents at the beginning of the period | 249 | 269 | |
| Effect of exchange rate differences on cash and cash equivalents | (436) | (5) | |
| Cash and cash equivalents at the end of the period | 3,384 | 135 |
Approved for issue and signed on behalf of the Board of Directors on 15 May 2020.
________________________
А.V. Skorokhod (Chief Executive Officer)
________________________
L.L. Omelchenko (Chief Financial Officer)
for the three months ended 31 March 2020
| Attributable to owners of the Company | Non-controlling interest |
Total equity | |||||||
|---|---|---|---|---|---|---|---|---|---|
| In thousands of US dollars | Note | Share capital |
Share premium |
Treasury shares |
Currency translation reserve |
Retained earnings |
Total attributable to owners of the Company |
||
| Balance as at 1 January 2019 | 150 | 37,366 | (112) | (10,659) | (40,274) | (13,529) | 7,167 | (6,362) | |
| Profit for the period |
- | - | - | - | 3,467 | 3,467 | (4) | 3,463 | |
| Other comprehensive income/(loss) | - | - | - | (304) | - | (304) | (113) | (417) | |
| Total comprehensive income/(loss) for the period |
- | - | - | (304) | 3,467 | 3,163 | (117) | 3,046 | |
| Balance as at 31 March 2019 (unaudited) |
150 | 37,366 | (112) | (10,963) | (36,807) | (10,366) | 7,050 | (3,316) | |
| Balance as at 1 January 2020 (unaudited) |
150 | 37,366 | (112) | (3,877) | (35,801) | (2,274) | 15,696 | 13,422 | |
| Profit for the period | - | - | - | - | (2,924) | (2,924) | (96) | (3,020) | |
| Other comprehensive income/(loss) | - | - | - | (224) | - | (224) | (2,846) | (3,070) | |
| Total comprehensive income/(loss) for the period | - | - | - | (224) | (2,924) | (3,148) | (2,942) | (6,090) | |
| Balance as at 31 March 2020 (unaudited) |
150 | 37,366 | (112) | (4,101) | (38,725) | (5,422) | 12,754 | 7,332 |
Approved for issue and signed on behalf of the Board of Directors on 15 May 2020.
________________________
EQUITY
А.V. Skorokhod (Chief Executive Officer)
________________________
L.L. Omelchenko (Chief Financial Officer)
The accompanying notes are an integral part of these consolidated financial statements
KSG Agro S.A. (the "Company") was incorporated under the name Borquest S.A. on 16 November 2010 as a "Société Anonyme" under Luxembourg Company Law for an unlimited period. On 08 March 2011 the Company's name was changed to KSG Agro S.A.
The registered office of the Company is at 24, rue Astrid, L-1143 Luxembourg and the Company number with the Registre de Commerce is B 156 864.
The Company and its subsidiaries (together referred to as the "Group") produces, stores, processes and sells agricultural products and its business activities are conducted mainly in Ukraine.
Number of employees of the Group as at 31 December 2019 was 348 employees (2018: 565 employees).
The Company's immediate parent is OLBIS Investments LTD SA, registered in Panama, and the ultimate controlling party is Mr. Sergiy Kasianov. OLBIS Investments LTD S.A. holds 64.62% of the issued share capital of the Company, 0.21% of shares are treasury shares and the remaining 35.17% of shares are listed on the Warsaw Stock Exchange.
Principal activities of the entities forming the Group and the Company's effective ownership interest in these entities as at 31 March 2020 and 31 December 2019 were as follows:
| Effective ownership ratio, % | ||||
|---|---|---|---|---|
| Entity | Principal activity | Country of registration |
31 March 2020 |
31 December 2019 |
| KSG Agro S.A. | Holding company | Luxembourg | ||
| KSG Agricultural and Industrial Holding LTD |
Subholding company | Cyprus | 100% | 100% |
| KSG Agro Polska | Dormant | Poland | 100% | 100% |
| KSG Energy Group LTD | Dormant | Cyprus | 50% | 50% |
| Parisifia LTD | Intermediate holding company |
Cyprus | 50% | 50% |
| Abbondanza SA | Trade of agricultural products |
Switzerland | 50% | 50% |
| Enterprise #2 of Ukrainian Agricultural and Industrial Holding LLC |
Agricultural production | Ukraine | 100% | 100% |
| Scorpio Agro LLC | Agricultural production | Ukraine | 100% | 100% |
| Agro-Trade House Dniprovsky LLC | Agricultural production | Ukraine | 100% | 100% |
| Trade House Rantye | Trade of agricultural products |
Ukraine | 100% | 100% |
| Trade House of the Ukrainian Agroindustrial Holding LLC |
Agricultural production | Ukraine | 100% | 100% |
| KSG Dnipro LLC | Agricultural production | Ukraine | 100% | 100% |
| Agro Golden LLC | Agricultural production | Ukraine | 100% | 100% |
| SPE Promvok LLC | Agricultural production | Ukraine | 100% | 100% |
| Hlebna Liga LLC | Trade of agricultural products |
Ukraine | 100% | 100% |
| Agrofirm Vesna LLC | Agricultural production | Ukraine | 100% | 100% |
| Agro LLC | Lessor of equipment, liquidation |
Ukraine | 100% | 100% |
| KSG Trade House LTD | Dormant | 100% | 100% | |
| Askoninteks LLC | Dormant | Ukraine | 100% | 100% |
| Agroplaza LLC | Intermediate holding company |
Ukraine | 50% | 50% |
| Stepove LLC | Agricultural production | Ukraine | 50% | 50% |
| Dzherelo LLC | Agricultural production | Ukraine | 50% | 50% |
| Kolosyste LLC | Agricultural production | Ukraine | 50% | 50% |
| Strong-Invest LLC | Agricultural production | Ukraine | 50% | 50% |
| Rantye LLC | Agricultural production | Ukraine | 50% | 50% |
| Pererobnyk PE LLC | Dormant | Ukraine 25% |
25% |
for the three months ended 31 March 2020
(All amounts in USD thousand, unless otherwise stated)
| Effective ownership ratio, % | ||||||
|---|---|---|---|---|---|---|
| Operating entity | Principal activity | Country of registration |
31 March 2020 |
31 December 2019 |
||
| Ukrzernoprom - Prudy LLC * | Agricultural production | Ukraine | 50% | 50% | ||
| Ukrzernoprom - Uyutne LLC * | Agricultural production | Ukraine | 50% | 50% | ||
| Ukrzernoprom - Kirovske LLC * | Agricultural production | Ukraine | 50% | 50% | ||
| Ukrzernoprom - Yelizavetove LLC * | Agricultural production | Ukraine | 50% | 50% |
Entities marked with * are located in Crimea. The Group has no operating control over them from October 2014, so deconsolidation of these entities was provided and net assets were written off to zero.
The Group consolidates all other subsidiaries, including those where it owns less than 51 per cent of the equity shares. Based on the contractual arrangements between the Group and other investors, the Group has the power to appoint and remove the majority of the board of directors of these subsidiaries. The relevant activities of subsidiaries are determined by their boards of directors based on simple majority votes. Therefore, management of the Group concluded that the Group has control over the subsidiaries and the subsidiaries are consolidated in these financial statements.
In determining the appropriate basis for preparation of the consolidated financial statements, Management are required to consider whether the Group can continue in operational existence for the foreseeable future. The financial performance of the Group is naturally dependent upon weather conditions in areas of operation and the wider economic environment of Ukraine.
With the recent and rapid development of the Coronavirus disease (COVID-19) outbreak, the world economy entered a period of unprecedented health care crisis that has already caused considerable global disruption in business activities and everyday life.
Many countries have adopted extraordinary and economically costly containment measures. Certain countries have required companies to limit or even suspend normal business operations. Governments of all countries where the Group operates have implemented restrictions on travelling as well as strict quarantine measures.
Industries such as tourism, hospitality and entertainment are expected to be directly disrupted significantly by these measures. Other industries such as manufacturing and financial services are expected to be indirectly affected and their results to also be negatively affected.
The financial effect of the current crisis on the global economy and overall business activities cannot be estimated with reasonable certainty at this stage, due to the pace at which the outbreak expands and the high level of uncertainties arising from the inability to reliably predict the outcome.
Management has considered all available information about the future, which was obtained after 31 March 2020, including the impact of the COVID-19 outbreak on customers, suppliers and staff, as well as actual and projected foreseeable impact from various factors, such as the following:
• whether the Group can continue to operate if staff were not able to physically be present;
Management has concluded that there is no significant impact in the Group's profitability position. The event is not expected to have an immediate material impact on the business operations.
Management will continue to monitor the situation closely and will assess the need for additional measures in case the period of disruption becomes prolonged.
(All amounts in USD thousand, unless otherwise stated)
The Group has adopted the following new and amended IFRS Standards and Interpretations that are effective for annual periods beginning on or after 1 January 2020:
The adoption of the above Standards and Interpretations has not had any material effect on the disclosures or on the amounts reported in these consolidated financial statements. However, following the clarified guidance of the new Conceptual Framework in respect of 'obscuring information', going forward the Group plans to change the order and format of certain disclosures where such change would improve the presentation of information to the primary users.
These consolidated financial statements have been prepared in accordance with International Accounting Standard (IAS) 34 "Interim Financial Reporting", and should be read in conjunction with the Group's last annual consolidated financial statements as at and for the year ended 31 December 2019 ('last annual financial statements').
These consolidated financial statements are condensed, i.e. they do not include all the information required for a complete set of IFRS financial statements. However, selected explanatory notes are included to explain events and transactions that Management deemed significant to an understanding of the changes in the Group's financial position and performance since the last annual financial statements.
The currency of each consolidated entity is the currency of the primary economic environment in which the entity operates. The functional currency for the majority of the consolidated entities is the Ukrainian hryvnia. As the Group's management uses USD when monitoring operating results and financial condition of the Group, the presentation currency of the financial statements is USD.
The exchange rates used for translating foreign currency balances were:
| Average for | Average for | |||
|---|---|---|---|---|
| As at | three months ended | As at | three months ended | |
| 31 March 2020 | 31 March 2020 | 31 December 2019 | 31 March 2019 | |
| USD/UAH | 28.0615 | 25.0525 | 23.6862 | 27.3058 |
| EUR/UAH | 30.9617 | 27.6154 | 26.4220 | 31.0293 |
The accounting policies applied in these interim financial statements are the same as those applied in the Group's last annual financial statements. The changes in accounting policies are also expected to be reflected in the Group's consolidated financial statements as at and for the year ending 31 December 2019.
The Group makes estimates and assumptions that affect the amounts recognised in the consolidated financial statements. Estimates and judgements are continually evaluated and are based on management's experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. Management also makes certain judgements, apart from those involving estimations, in the process of applying the Group's accounting policies.
The significant judgments made by Management in applying the Group's accounting policies and the key sources of estimation uncertainty were the same as those that applied to the last annual financial statements.
Changes in property, plant and equipment for the three months ended 31 March 2020 were as follows:
| Buildings | Agricultural equipment |
Vehicles and office equipment |
Construction in progress |
Total | |
|---|---|---|---|---|---|
| As at 1 January 2020 (unaudited) | |||||
| Cost | 18,436 | 5,517 | 681 | 1,941 | 26,575 |
| Accumulated depreciation | (4,140) | (2,478) | (398) | - | (7,016) |
| Carrying amount | 14,296 | 3,039 | 283 | 1,941 | 19,559 |
| Additions | - | 16 | 5 | 132 | 153 |
| Disposals | (11) | - | - | - | (11) |
| Transfers | 431 | 42 | - | (473) | - |
| Depreciation charge | (228) | (58) | (19) | - | (305) |
| Exchange differences | (2,255) | (465) | (47) | (266) | (3,033) |
| Carrying amount | 12,233 | 2,574 | 222 | 1,334 | 16,363 |
| As at 31 March 2020 (unaudited) | |||||
| Cost | 15,912 | 4,710 | 575 | 1,334 | 22,531 |
| Accumulated depreciation | (3,679) | (2,136) | (353) | - | (6,168) |
| Carrying amount | 12,233 | 2,574 | 222 | 1,334 | 16,363 |
Changes in right-of-use assets for the three months ended 31 March 2020 were as follows:
| 2020 | |
|---|---|
| Cost | 1,810 |
| Accumulated amortisation | (512) |
| Right-of-use assets as at 1 January (unaudited) | 1,298 |
| Amortisation charge | (114) |
| Exchange differences | (191) |
| Right-of-use assets as at 31 March (unaudited) | 993 |
| Cost | 1,533 |
| Accumulated amortisation | (540) |
| Right-of-use assets as at 31 March (unaudited) | 993 |
| Changes in lease liabilities for the three months ended 31 March 2020 were as follows: | |
| 2020 | |
| Lease liabilities as at 1 January (unaudited) | 2,742 |
|---|---|
| Interest accrued | 122 |
| Interest paid | (122) |
| Exchange differences | 261 |
| Lease liabilities as at 31 March (unaudited) | 3,003 |
| 31 March 2020 (unaudited) |
31 December 2019 (unaudited) |
|||
|---|---|---|---|---|
| Non-current biological assets (livestock) | Units | Amount | Units | Amount |
| Sows | 4,747 | 28,016 | 4,777 | 33,191 |
| Boars | 37 | 3 | 32 | 3 |
| Total non-current biological assets | 28,019 | 33,194 | ||
| Current biological assets (livestock) | Units | Amount | Units | Amount |
| Pigs and piglets | 43,977 | 2,274 | 38,420 | 1,822 |
| Current biological assets (crops) | Hectares | Amount | Hectares | Amount |
| Wheat | 4,948 | 3,213 | 4,948 | 2,640 |
| Barley | 1,176 | 793 | 1,176 | 711 |
| Rapeseed | 2,038 | 1,002 | 2,038 | 678 |
| Sunflower | 59 | 315 | 59 | 27 |
| Other | 36 | 286 | 36 | 188 |
| Total current biological assets | 7,883 | 6,066 | ||
| Total biological assets | 35,902 | 39,260 |
Changes in biological assets for the three months ended 31 March 2020 were as follows:
| Crops | Livestock | Total | |
|---|---|---|---|
| Carrying amount as at 1 January 2020 (unaudited) | 4,244 | 35,016 | 39,260 |
| Purchases | - | - | - |
| Investments into future crops and livestock | 1,604 | 2,613 | 4,217 |
| Sales | - | (2,397) | (2,397) |
| Gain/(loss) arising from changes in fair value attributable to physical changes and changes in market prices |
662 | 585 | 1,247 |
| Harvested during the period | - | - | - |
| Exchange differences | (901) | (5,524) | (6,425) |
| Carrying amount as at 31 March 2020 (unaudited) | 5,609 | 30,293 | 35,902 |
| 31 March 2020 (unaudited) |
31 December 2019 (unaudited) |
|
|---|---|---|
| Agricultural produce | 1,137 | 1,839 |
| Work in progress | 2,072 | 2,070 |
| Semi-finished products | 504 | 1,091 |
| Agricultural stock | 1,387 | 1,791 |
| Raw materials | 320 | 574 |
| Goods for resale | 16 | 513 |
| Finished products | 119 | 120 |
| Fuel | 209 | 266 |
| Other | 690 | 156 |
| Total inventories and agricultural produce | 6,454 | 8,420 |
(All amounts in USD thousand, unless otherwise stated)
| 31 March 2020 (unaudited) |
31 December 2019 (unaudited) |
|
|---|---|---|
| Trade accounts receivable | 7,131 | 8,143 |
| Less: provision for trade accounts receivable | (3,606) | (4,272) |
| Loans issued | 5,094 | 5,459 |
| Less: provision for loans issued | (1,973) | (2,338) |
| Other financial receivables | 3,065 | 3,338 |
| Less: provision for other financial receivables | (2,599) | (3,079) |
| Total financial accounts receivable | 7,112 | 7,251 |
| Advances issued | 339 | 245 |
| Less: provision for advances issued | (32) | (41) |
| Total trade and other accounts receivable | 7,419 | 7,455 |
| 31 March 2020 (unaudited) |
31 December 2019 (unaudited) |
|
|---|---|---|
| Trade accounts payable | 16,897 | 19,325 |
| Financial assistance received | 1,340 | 1,495 |
| Other financial payables | 6,316 | 6,542 |
| Total financial accounts payable | 24,553 | 27,362 |
| Prepayments received | 2,465 | 2,841 |
| Provision for tax liabilities | 845 | 1,001 |
| Wages and salaries accrued | 93 | 104 |
| Total trade and other accounts payable | 27,956 | 31,308 |
| 31 March 2020 (unaudited) |
31 December 2019 (unaudited) |
|
|---|---|---|
| Bank loans | 15,778 | 12,382 |
| Loan from related party | 10,363 | 10,363 |
| Interest payable | 5,945 | 5,905 |
| Total bank and other loans | 32,086 | 28,650 |
Changes in bank and other loans for the three months ended 31 March 2020 were as follows:
| 2020 | |
|---|---|
| Carrying amount as at 1 January (unaudited) | 28,650 |
| Loans received | 8,689 |
| Loans repaid | (4,090) |
| Interest accrued | 384 |
| Interest paid | (211) |
| Exchange differences | (1,336) |
| Carrying amount as at 31 March (unaudited) | 32,086 |
The Group has four reportable segments, as described below, which are the Group's strategic divisions. The strategic divisions offer different products and services, and are managed separately because they require different technology and marketing strategies. For each of the strategic divisions, the Group's CEO reviews internal management reports on at least quarterly basis. The operations in each of the Group's reporting segments are:
Performance is measured based on segment profit or loss, as included in the internal management reports that are reviewed by the Group's CEO. Segment profit or loss is used to measure performance as management believes that such information is the most relevant in evaluating the results of the Group's segments relative to other entities that operate within these industries.
Crop production segment, due to seasonality and implications of relevant reporting standards, in the first half of the year mainly reflects the sales of carried forward agricultural produce and effect of biological assets revaluation, while during the second half of the year it reflects sales of crops and effect of revaluation of agricultural produce harvested during the year. Also, crop production segment has seasonal requirements for working capital increase during November-May, to undertake land preparation work. Other segments are not significantly exposed to seasonal fluctuations.
Information about operating segments for the three months ended 31 March 2020 (unaudited) is as follows:
| Crop production |
Food processing |
Pigs breeding |
Other operations |
Total | |
|---|---|---|---|---|---|
| Revenue, including: | |||||
| - sales of goods | 124 | 1,028 | 1,567 | 255 | 2,974 |
| - rendering of services | - | - | - | 268 | 268 |
| Revenue from external customers | 124 | 1,028 | 1,567 | 523 | 3,242 |
| Net change in fair value of biological assets and agricultural produce |
662 | - | 585 | - | 1,247 |
| Cost of sales | (215) | (1,088) | (1,908) | (213) | (3,424) |
| Segment profit/(loss) | 571 | (60) | 244 | 310 | 1,065 |
Information about operating segments for the three months ended 31 March 2019 (unaudited) is as follows:
| Crop production |
Food processing |
Pigs breeding |
Other operations |
Total | |
|---|---|---|---|---|---|
| Revenue, including: | |||||
| - sales of goods | 797 | 678 | 1,840 | 48 | 3,363 |
| - rendering of services | - | - | - | 36 | 36 |
| Revenue from external customers | 797 | 678 | 1,840 | 84 | 3,399 |
| Net change in fair value of biological assets | |||||
| and agricultural produce | 69 | - | 598 | - | 667 |
| Cost of sales | (829) | (666) | (2,656) | (43) | (4,194) |
| Segment profit/(loss) | 37 | 12 | (218) | 41 | (128) |
| Three months 2020 (unaudited) |
Three months 2019 (unaudited) |
|
|---|---|---|
| Wages and salaries | 84 | 49 |
| Informational, expert and consulting services | 21 | 11 |
| Delivery costs | - | 2 |
| Storage costs | 106 | 76 |
| Depreciation and amortisation | 36 | 38 |
| Taxes, other than income tax | 13 | 4 |
| Bank services | 35 | 8 |
| Fuel and other materials | 3 | - |
| Office maintenance costs | 20 | - |
| Business trips | 21 | - |
| Other expenses | - | 19 |
| Total selling, general and administrative expenses | 339 | 207 |
| Three months 2020 (unaudited) |
Three months 2019 (unaudited) |
|
|---|---|---|
| Impairment of trade and other receivables | 83 | 439 |
| Inventory write-down | 460 | 156 |
| Impairment of cash and cash equivalents | 61 | - |
| VAT write-off | - | 60 |
| Fines and penalties | - | 72 |
| Total other expenses | 604 | 727 |
| Three months 2020 (unaudited) |
Three months 2019 (unaudited) |
|
|---|---|---|
| Finance income | ||
| Interest income | 1 | 5 |
| Other finance income | - | 4,346 |
| Total finance income | 1 | 4,351 |
| Finance expenses | ||
| Interest expense on bank and other loans | (384) | (289) |
| Interest expense on leases | (122) | - |
| Other finance expenses | (18) | (16) |
| Total finance expenses | (524) | (305) |
| Three months 2020 (unaudited) |
Three months 2019 (unaudited) |
|
|---|---|---|
| Foreign currency exchange gain | 105 | 991 |
| Foreign currency exchange loss | (2,746) | (113) |
| Net amount | (2,641) | 878 |
Significant related party balances outstanding were as follows:
| 31 March 2020 (unaudited) |
31 December 2019 (unaudited) |
|||
|---|---|---|---|---|
| Parent and | Entities under | Parent and | Entities under | |
| owners | common control | owners | common control | |
| Assets | ||||
| Trade and other accounts receivable | - | 413 | - | 424 |
| Loans issued | - | 1,121 | - | 1,230 |
| Other financial receivables | - | 5 | - | 6 |
| Advances issued | - | 52 | - | 54 |
| Liabilities | ||||
| Loan | 10,363 | - | 10,363 | - |
| Interest payable | 3,942 | - | 3,864 | - |
| Trade and other accounts payable | 25 | 117 | 25 | 128 |
| Financial assistance received | - | 28 | - | 11 |
| Other accounts payable | - | 643 | - | 702 |
| Prepayments received | - | 76 | - | 90 |
There were no material subsequent events.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.