Annual Report • Mar 20, 2020
Annual Report
Open in ViewerOpens in native device viewer


finansowe Echo
| Message from CEO | 4 |
|---|---|
Jednostkowe sprawozdanie
Investment S.A. za 2019 r.
| CHAPTER 1 | 8 |
|---|---|
| Statement of financial position | 8 |
| Profit and loss account | 10 |
| Statement of financial results and other comprehensive income | 10 |
| Cash flow statement | 11 |
| Statement of changes in equity | 13 |
| Chapter 2 | 14 |
| EXPLANATO RY NOTE S |
14 |
| Explanatory notes to the statement of financial position | 15 |
| Explanatory notes to profit and loss account | 73 |
| Explanatory notes to cash flow statement | 83 |
| CHAPTER 3 | 86 |
| INFORMATION ON THE FINAN CIAL STATE MENT S |
86 |
| 01. | About the Company | 87 |
|---|---|---|
| The Management Board of Echo Investment S.A | 88 | |
| The Supervisory Board of Echo Investment S.A. | 89 | |
| 02. | Information on the financial statement | 91 |
| 03. | Application of new and amended standards and interpretations | |
| issued by the IFRS Interpretations Committee | 92 |
| 04. | Jednostkowe sprawoz danie Published standards and interpretations which are not effective yet and have not been |
||
|---|---|---|---|
| adopted by the company | 95 | ||
| 05. | finansowe Ec ho Main accounting principles |
96 | |
| 06. | Methods of determining the financial result | 103 | |
| 07. | Investment S.A. z a 2019 r. Effects of changing the principles of accounting used – transformations |
||
| of financial statements for previous periods | 105 | ||
| 08. | Material estimates of the Company's management board | 107 | |
| 09. | Financial risk management | 109 | |
| 10. | Capital risk management | 113 | |
| 11. | Material agreements concluded with related entities | 114 | |
| 12. | Material post-balance sheet events | 116 | |
| 13. | Remuneration of the Management Board and Supervisory Board | 118 | |
| 14. | Agreements concluded with an entity authorised to audit financial statements | 121 | |
CZĘŚĆ 1
| Chapter 4 | 122 |
|---|---|
| STATE MENT OF THE MANA GEMENT BOA RD |
122 |
| Contact | 124 |

Message from CEO
Dear Shareholders, Partners and Clients,
Echo Investment has had another successful year with a great operational and financial results. I am pleased to provide you with this report in which we describe all activities of the company: our business achievements and development plans.
We are proud that the results for 2019 were higher than the market expectations. The obtained net profit of PLN 300 million results from the increase in the value of our office and retail projects, handover of 1,263 apartments, as well as the sale of office buildings Gatehouse Offices in Warsaw and O3 Business Campus III in Kraków. All this allowed for the payment of an advance dividend of PLN 0.50 per share.
In December 2019, Wing, Hungary's leading real estate company, has become Echo Investment's main shareholder. I am glad to share with you that Noah Steinberg, CEO of Wing and Chairman of Supervisory Board of Echo Investment since January, stated that they intend to continue the company's development in line with our 'Strategy of Profitable Growth' announced in 2016.
Today, the ongoing 'destination' projects are Warsaw Brewery and Fuzja in Łódź. In Fuzja we are experiencing great interest from tenants which is reflected in a fact that we have leased almost entire available office space. The same thing applies to Warsaw Brewery – we are in advanced negotiations on the whole remaining office space in the buildings.
On Warsaw Brewery we are finalising construction works and in the end of the year this entire great urban quarter will be fully available for citizens. In the Apartments near Malthouse project we are selling last units.
Attractive restaurateurs and tenants are being introduced into their premises. This is going to be the place to be in Warsaw for working, living and entertainment.
A year ago we have started construction works at Łódź-based Fuzja – the project that met a very warm reception. Its apartments' offer enjoys big interest from clients. In 2019 we received the building permit for the first office buildings in this complex and attracted Fujitsu Poland Global Delivery Center to move its headquarter here. This proofs a great potential and attractiveness of Fuzja in Łódź.
Both projects confirm, that the strategy based on developing integrated part of the cities where the history meets the present in design, is efficient and socially responsible. That is why we are preparing another 'destination' projects, such as Towarowa 22 in Warsaw. I am particularly satisfied of the acquisition of the Tesco shopping mall in Warsaw's Kabaty which is going to be transformed into the new center of the district. Another great deal was concluded in the beginning of 2020 where we secured three standing and working first generation shopping malls belonging to the Tesco Group that enable us to develop around 240,000 sqm mixed use area consisting of residential, office and retail space in Poznań, Łódź and Cracow.
We systematically strengthen our position is among the biggest residential developers in Poland. As one of the few developers in 2019, we improved our sale results. Our sales team signed 1,357 preliminary agreements, which translates into 38% of growth compare to 2018. Echo Investment began construction and launched nine projects offering over 1,800 apartments.
To develop our residential business, in 2019 and in the beginning of 2020, lands where over 8,000 apartments can be developed, were bought or secured.
Our residential-for-rent platform made a breakthrough in 2019: it started to market and lease its first projects Rychtalska in Wrocław and Wodna in Łódź. In just a dozen weeks from commissioning, the Wrocław-based project is rented in almost 70%, and the building in Łódź in approx. 40%.
The platform successfully grows and in just few weeks it will handover the third project Kępa Mieszczańska in Wrocław. With another projects being currently under construction Resi4Rent will manage a portfolio with 2,300 completed units already at the end of 2021. The client's huge interest and speed of leasing exceed our expectations and demonstrates huge potential of the institutional rental market in Poland. This is why we are going to develop the platform further and make it the first choice landlord for those, who seek comfortable apartment for rent from an institutional landlord.
Last year, Echo Investment started construction of four office projects with a total leasable area of over 95,000 sqm, and has obtained the occupancy permit for two office buildings - Moje Miejsce I and Face 2 Face I - with a total area of nearly 40,000 sqm. Our leasing team signed lease agreements for a total area of 96,000 sqm. Among the largest tenants secured last year were such companies as Grupa Żywiec in the Warsaw Brewery, Pyszne.pl in Wrocław's MidPoint 71, LuxMed in O3 Business Campus III in Kraków, Just Gym in My Place in Warsaw, Medicover Polska in Katowice Face2Face, CitySpace in React in Łódź and last but not least Fujitsu Poland Global Delivery Center in Łódź-based Fuzja.
Last year our operator of flexible serviced offices increased its managed area by 70 pct. and it launched over 800 additional workstations. Currently it manages almost 17,000 sqm of space with around 1,900 workstations in ten locations. Last year the company launched as many as four offices: in the Aquarius Business House in Wrocław, Galeria Młociny in Warsaw, the Moje Miejsce office building in Warsaw's Mokotów district and the third building of the O3 Business Campus office complex in Kraków. The spaces under operations is having an occupancy rate of over 71% and it's growing.
The opening of Galeria Młociny was one of key events of 2019, not only for Echo Investment, but for the entire retail sector in Poland. This complex is about 85,000 sqm of modern, well-designed space, where over 6,000 sqm is dedicated to food and entertainment. The international retail chain Primark confirmed its presence in Galeria Młociny. Its store in our scheme opens this spring and it will be the first location in Poland. Moreover, 40 new brands extended Galeria Młociny's offer in stores opened in August and September.
Although not yet fully completed, the Warsaw Brewery project is arousing enormous interest now. This is reflected, among others, by tenants who believed in the potential of this place and chose it for their market debut. Among them was Robert Lewandowski, Pjaca restaurant, as well as Craft & Beer Kumpel Atelier.
Echo Investment enjoys a very stable financial situation and a low net asset-to-debt ratio, which as at 31 December 2019, was at 34%. The Group maintains a high cash balance: over PLN 490 million at the end of 2019.
The value of our projects under construction increased over the last four quarters by 30%.
Wing, Hungary's leading real estate company, has become Echo Investment's main shareholder. I am glad to share with you that Noah Steinberg, CEO of Wing and Chairman of Supervisory Board of Echo Investment since January, stated that they intend to continue the company's development in line with our 'Strategy of Profitable Growth' announced in 2016.
This is in line with our strategy to achieve dominant position on markets we operate in. This is why we constantly searching and buy land for further development. In 2019, we acquired land properties for over 170,000 sqm of residential and office space. Also another land for 190,000 sqm is already secured with preliminary agreements – mainly for residential projects (including projects for Resi4Rent).
Changes in global economy and all lines of business due to coronavirus, caused close analysis of our action plans to be prepared for the changes in the business environment that are ahead of us. We put great emphasis on the health and safety of our employees and business partners and with that in mind we are continually updating our plans for the next steps to ensure continuity of our business.
Nicklas Lindberg CEO of Echo Investment

Statement of
financial position
| Note | 31.12.2019 | 31.12.2018 | |
|---|---|---|---|
| ASSETS | |||
| Non-current assets | |||
| Intangible assets | 1 | 3 614 | 2 445 |
| Property, plant and equipment | 2 | 21 766 | 5 284 |
| Investment property | 3 | 2 212 | 2 212 |
| Investments in subsidiaries, jointly controlled entities and associates | 4 | 1 021 440 | 975 449 |
| Long-term financial assets | 5 | 487 387 | 796 125 |
| Loans granted | 6 | 281 264 | 221 504 |
| Deferred tax assets | 7 | - | - |
| 1 817 683 | 2 003 019 | ||
| Current assets | |||
| Inventory | 8 | 212 191 | 201 445 |
| Current tax assets | 9 | - | - |
| Other taxes receivable | 9 | - | 248 |
| Trade and other receivables | 9 | 121 507 | 109 224 |
| Loans granted | 10 | 533 608 | 265 621 |
| Other financial assets | 11 | 17 720 | 7 389 |
| Cash and cash equivalents | 11 | 232 147 | 181 977 |
| 1 117 173 | 765 904 | ||
| Total assets | 2 934 856 | 2 768 923 |
| Note | 31.12.2019 | 31.12.2018 | |
|---|---|---|---|
| EQUITY AND LIABILITIES | |||
| Equity | |||
| Share capital | 12 | 20 635 | 20 635 |
| Supplementary capital | 13 | 1 054 295 | 1 054 295 |
| Dividend fund | 13 | 164 639 | 326 309 |
| Profit / (loss) from previous years | 13 | - | 2 243 |
| Net profit | 21 412 | 42 432 | |
| 1 260 981 | 1 445 914 | ||
| Provisions | |||
| Long-term provisions | 17 | 15 507 | 17 317 |
| Short-term provisions | 17 | - | - |
| Deferred tax liabilities | 7 | 4 639 | 1 468 |
| 20 146 | 18 785 | ||
| Long-term liabilities | |||
| Loans, borrowings and bonds | 14 | 1 063 866 | 903 448 |
| – including from subsidiaries | 127 007 | - | |
| Lease liabilities | 14 | 12 645 | - |
| Deposits and advances received | 14 | 1 492 | 746 |
| 1 078 003 | 904 194 | ||
| Short-term liabilities | |||
| Loans, borrowings and bonds | 16 | 362 212 | 267 725 |
| Income tax payable | 15 | 3 215 | 1 219 |
| Other taxes liabilities | 15 | 12 100 | 1 678 |
| Trade payable | 15 | 53 402 | 32 595 |
| Deposits and advances received | 15 | 104 940 | 74 795 |
| Lease and perpetual usufruct conversion fee liabilities | 15 | 13 274 | - |
| Other liabilities | 15 | 26 583 | 22 018 |
| 575 726 | 400 030 | ||
| Total equity and liabilities | 2 934 856 | 2 768 923 |
Profit and loss account
| Note | 1.01.2019 -31.12.2019 |
1.01.2018 -31.12.2018 |
|
|---|---|---|---|
| Revenues | 19 | 312 924 | 430 233 |
| Cost of sales | 20 | (224 388) | (326 629) |
| Gross profit | 88 536 | 103 604 | |
| Profit / (loss) on investment property | - | - | |
| Administrative costs associated with project implementation | (10 588) | (4 757) | |
| Selling expenses | 20 | (19 340) | (24 254) |
| General and administrative expenses | 20 | (91 967) | (85 748) |
| Other operating income | 21 | 121 474 | 118 582 |
| Other operating expenses | 21 | (5 390) | (52 402) |
| Operating profit | 82 725 | 55 025 | |
| Financial income | 22 | 11 089 | 86 130 |
| Financial cost | 22 | (64 007) | (73 076) |
| Profit before tax | 29 807 | 68 079 | |
| Income tax | 23 | (8 395) | (25 647) |
| Net profit | 21 412 | 42 432 | |
| Net profit | 21 412 | 42 432 | |
| Weighted average number of ordinary shares | 412 690 582 | 412 690 582 | |
| Profit per one ordinary share (PLN) | 0,05 | 0,10 | |
| Diluted weighted average number of ordinary shares | 412 690 582 | 412 690 582 | |
| Diluted profit per one ordinary share (PLN) | 0,05 | 0,10 |
Statement of financial results
| Other comprehensive income for the year Other comprehensive income for the year, net of tax |
- - |
- - |
|---|---|---|
| Total comprehensive income | 21 412 | 42 432 |
and other comprehensive income
Cash flow statement
| Note | 1.01.2019 -31.12.2019 |
1.01.2018 -31.12.2018 |
|
|---|---|---|---|
| A. Operating cash flow – indirect method | |||
| I. Profit before tax | 29 807 | 68 079 | |
| II. Adjustments | (46 770) | 18 080 | |
| Depreciation | 8 071 | 2 422 | |
| Foreign exchange gains / (losses) | - | - | |
| Interest and profit sharing (dividends) | (57 355) | 30 678 | |
| Profit / (loss) on revaluation of assets and liabilities | 2 738 | (15 020) | |
| Profit (loss) on sale of fixed assets and investment properties | (224) | - | |
| III. Changes in working capital | 25 911 | 60 590 | |
| Change in provisions | (1 810) | (27 354) | |
| Change in Inventory | (2 415) | 16 542 | |
| Change in receivables | (28 687) | 97 961 | |
| Change in short–term liabilities, except for loans and borrowings | 69 154 | (39 941) | |
| Change in other financial assets | (10 331) | 13 382 | |
| IV. Net cash generated from operating activities (I +/- II +/- III) | 8 948 | 146 749 | |
| V. Income tax paid | (3 228) | (9 123) | |
| VI. Net cash generated from operating activities (IV+/-V) | 5 720 | 137 626 | |
| B. Cash flows from investing activities | |||
| I. Inflows | 430 350 | 1 095 545 | |
| Disposal of intangible assets and tangible fixed assets | 717 | 589 | |
| Sale of investments in property | - | - | |
| From financial assets, including: | 429 633 | 1 094 956 | |
| a) in subsidiaries | 429 633 | 1 094 956 | |
| - disposal of financial assets | 564 | - | |
| - dividends and profit sharing | 21B | 22 879 | 81 514 |
| - repayment of loans granted | 212 094 | 392 499 | |
| - interest | 27 756 | 6 795 | |
| - redemption of certificates | 28 400 | 518 354 | |
| - other inflows from financial assets | 137 940 | 95 794 | |
| b) in other entities | - | - | |
| - disposal of financial assets | - | - | |
| - repayment of loans granted | - | - | |
| - interest | - | - | |
| Other investment incomes | - | - |
| Note | 1.01.2019 -31.12.2019 |
1.01.2018 -31.12.2018 |
|
|---|---|---|---|
| II. Outflows | (500 019) | (813 518) | |
| Purchase of intangible assets and PP&E | (2 773) | (1 793) | |
| Investment in property | - | - | |
| On financial assets, including: | (497 246) | (811 330) | |
| a) in subsidiaries | (497 246) | (788 094) | |
| - acquisition of financial assets | (7 248) | (250 218) | |
| - loans granted | (489 998) | (537 876) | |
| b) in other entities | - | (23 236) | |
| - acquisition of financial assets | - | (23 236) | |
| - loans granted | - | - | |
| Other investment outflows | - | (395) | |
| Cash flow from financing activities | (69 669) | 282 027 | |
| Net cash flow from investment activities | - | - | |
| I. Inflows | 25 | 634 648 | 671 675 |
| Net inflows from issuing of shares and other capital instruments as well as capital additions |
- | - | |
| Loans and borrowings | 500 816 | 431 675 | |
| Issue of debt securities | 133 832 | 240 000 | |
| Other investment inflows | - | - | |
| II. Outflows | 25 | (520 529) | (1 137 430) |
| Purchase of own shares | - | - | |
| Dividends and other payments to equity holders | (206 345) | (412 690) | |
| Outflows on profit distribution other than payments to owners | - | - | |
| Repayment of loans and borrowings | (80 000) | (250 000) | |
| Redemption of debt securities | (170 500) | (402 900) | |
| Due to other financial liabilities | - | - | |
| Payments of liabilities under leasing contracts | (6 269) | - | |
| Interests | (54 825) | (65 440) | |
| Other investment outflows | (2 590) | (6 400) | |
| Net cash flow from financing activities | 114 119 | (465 755) | |
| Total net cash flows | 50 170 | (46 102) | |
| Balance sheet change in cash, including: | 50 170 | (85 740) | |
| Cash and cash equivalents at the beginning of the period | 25 | 181 977 | 241 461 |
| Cash and cash equivalents at the end of the period | 25 | 232 147 | 181 977 |
Statement of changes in equity
| Note | Share capital | Supplementary capital |
Dividend fund |
Accumulated retained earnings |
Current profit |
Total equity |
|
|---|---|---|---|---|---|---|---|
| Opening balance as at 1 January 2019 | 20 635 | 1 054 295 | 326 309 | 44 675 | - | 1 445 914 | |
| changes in accounting principle | - | - | - | - | |||
| Opening balance as at 1 January 2018 | 20 635 | 1 054 295 | 326 309 | 44 675 | - | 1 445 914 | |
| Changes in the period | |||||||
| Distribution of previous years' profit/loss | 13 | 44 675 | (44 675) | - | - | ||
| Dividend paid | 13 | (206 345) | (206 345) | ||||
| Dividend approved | 13 | - | - | ||||
| Profit (loss) for the period | - | - | - | - | 21 412 | 21 412 | |
| Total changes in the period | - | - | (161 670) | (44 675) | 21 412 | (184 933) | |
| Closing balance as at 31 December 2019 | 20 635 | 1 054 295 | 164 639 | - | 21 412 | 1 260 981 | |
| Opening balance as at 1 January 2018 | 20 635 | 839 054 | 319 579 | 634 661 | - | 1 813 929 | |
| changes in accounting principle | - | - | 2 243 | - | 2 243 | ||
| adjustments to previous years' results | - | - | - | - | - | ||
| Opening balance as at 1 January 2018 | 20 635 | 839 054 | 319 579 | 636 904 | - | 1 816 172 | |
| Changes in the period | |||||||
| Distribution of previous years' profit/loss | 13 | - | 215 241 | 213 075 | (428 316) | - | - |
| Dividend paid | 13 | - | (206 345) | (206 345) | (412 690) | ||
| Dividend approved | 13 | - | - | ||||
| Profit for the period | - | - | - | - | 42 432 | 42 432 | |
| Total changes in the period | - | 215 241 | 6 730 | (634 661) | 42 432 | (370 258) | |
| Closing balance as at 31 December 2018 | 20 635 | 1 054 295 | 326 309 | 2 243 | 42 432 | 1 445 914 |
Investment S.A. za 2019 r.
finansowe Echo

The company did not recognise impairment losses in "intangible assets" item during the periods covered by the financial statements. The company has no contractual obligations as at 31 December 2019.
| Total intangible assets | 3 614 | 2 445 |
|---|---|---|
| Intangible assets under construction | 563 | 772 |
| - computer software | 2 097 | 14 |
| Acquired concessions, patents, licenses and similar assets, including: |
3 051 | 1 673 |
| 31.12.2019 | 31.12.2018 |
| Purchased permits, patents, licences and similar assets |
Total | ||
|---|---|---|---|
| For the period 01.01.2019 – 31.12.2019 | Software | Other | Intangible assets |
| Gross value of intangible assets at the beginning of the period |
4 580 | 2 710 | 7 290 |
| Increases | 2 424 | - | 2 424 |
| - due to purchase | 2 424 | - | 2 424 |
| Decreases | - | - | (3) |
| - due to sale | - | (3) | |
| Gross value of intangible assets at the end of the period | 7 004 | 2 710 | 9 711 |
| Accumulated depreciation at the beginning of the period | (4 566) | (1 051) | (5 617) |
| Depreciation for the period | (341) | (373) | (1 043) |
| - planned | (341) | (373) | (1 046) |
| - due to sale | - | 3 | |
| Accumulated depreciation at the end of the period | (4 907) | (1 424) | (6 660) |
| Net value of intangible assets at the end of the period | 2 097 | 1 286 | 3 051 |
All intangible assets owned by the Company were acquired.
− acquired concessions, patents, licenses and similar values –the straight-line method, 50%, depreciation booked on general administrative costs,
Depreciation methods used and adopted periods of use or depreciation rates applied for:
− other intangible assets – not transferred for use as at 31 December 2019 are not depreciated.
| Purchased permits, patents, licences and similar assets |
||||
|---|---|---|---|---|
| For the period 01.01.2018 – 31.12.2018 | Software | Other | Total Intangible assets |
|
| Gross value of intangible assets at the beginning of the period |
5 669 | 921 | 6 590 | |
| Increases | 4 | 1789 | 1 793 | |
| due to purchase | 4 | 1789 | 1 793 | |
| Decreases | (1 093) | - | (1 093) | |
| - due to sale | (1 093) | - | (1 093) | |
| Gross value of intangible assets at the end of the period | 4 580 | 2 710 | 7 290 | |
| Accumulated amortization at the beginning of the period | (5 513) | (845) | (6 358) | |
| Amortization for the period | 947 | (206) | 741 | |
| - due to planning | (89) | (257) | (346) | |
| - due to sale | 1 036 | 51 | 1 087 | |
| Accumulated amortization at the end of the period | (4 566) | (1 051) | (5 617) | |
| Net value of intangible assets at the end of the period | 14 | 1 659 | 1 673 |
The Company did not make any impairment losses on property, plant and equipment in the periods covered by these financial statements. Before January 1, 2019, the Company did not hold any rights of perpetual usufruct of land (PWUG), that should be included in the calculation value at the transition is IFRS 16.
The Company has no collateral established on fixed assets.
| 31.12.2019 | 31.12.2018 | |
|---|---|---|
| PP&E, including: | 21 669 | 5 040 |
| - land | 183 | 250 |
| - buildings, premises, civil and water engineering structures | 16 152 | 3 490 |
| - plant and machinery | 151 | 157 |
| - means of transport | 4 849 | 505 |
| other PP&E | 334 | 638 |
| PP&E under construction | 97 | 244 |
| Advances on PP&E under construction | - | - |
| Total property, plant and equipment | 21 766 | 5 284 |
| For the period 01.01.2019 – 31.12.2019 | Own land |
Buildings and structures |
Technical equipment and machines |
Means of transport |
Other PP&E | Total |
|---|---|---|---|---|---|---|
| Gross value of PP&E at the beginning of the period | 258 | 4 266 | 4 479 | 2 665 | 4 364 | 16 032 |
| - due to leases as at 01.01.2019 | - | 7 895 | - | 6 439 | - | 14 334 |
| Gross value of PP&E at the beginning of the period | 258 | 12 161 | 4 479 | 9 104 | 4 364 | 30 366 |
| Increases | - | 8 763 | 200 | 752 | 576 | 10 291 |
| - due to purchase | - | 760 | 200 | - | 576 | 1 536 |
| - due to leases | - | 8 003 | - | 752 | - | 8 755 |
| Decreases | (64) | (421) | (1 183) | (392) | (1 211) | (3 271) |
| - due to liquidation | - | (190) | (782) | - | (578) | (1 550) |
| - due to sale | (64) | (231) | (401) | (392) | (633) | (1 721) |
| Gross PP&E at the end of the period | 194 | 20 503 | 3 496 | 9 464 | 3 729 | 37 386 |
| Accumulated depreciation at the beginning of the period |
(8) | (776) | (4 322) | (2 160) | (3 726) | (10 992) |
| Depreciation for the period | (3) | (3 575) | 977 | (2 455) | 331 | (4 725) |
| - due to depreciation | (3) | (227) | (204) | (278) | (370) | (1 082) |
| - decrease due to sale | - | 13 | 416 | 391 | 194 | 1 014 |
| - due to leases | (3 406) | (2 568) | (5 974) | |||
| - due to liquidation | 45 | 765 | 507 | 1 317 | ||
| Accumulated depreciation at the end of the period | (11) | (4 351) | (3 345) | (4 615) | (3 395) | (15 717) |
| Net value of fixed assets at the end of the period | 183 | 16 152 | 151 | 4 849 | 334 | 21 669 |
| - including lease asset | - | 12 492 | - | 4 623 | - | 17 115 |
The amount of contractual obligations incurred in connection with the acquisition of property, plant and equipment is: PLN 0.
| Own land |
Buildings and structures |
Technical equipment and machines |
Means of transport |
Other PP&E | Total | |
|---|---|---|---|---|---|---|
| Gross value of fixed assets at the beginning of the period | 258 | 3 248 | 5 132 | 3 297 | 4 137 | 16 072 |
| Increases | - | 1 018 | 634 | - | 690 | 2 342 |
| - due to purchase | - | 1 018 | 634 | - | 690 | 2 342 |
| - due to transfer from inventories | - | - | - | - | - | - |
| Decreases | - | - | (1 287) | (632) | (463) | (2 382) |
| - due to sale | - | - | (1 287) | (632) | (463) | (2 382) |
| Gross value of fixed assets at the end of the period | 258 | 4 266 | 4 479 | 2 665 | 4 364 | 16 032 |
| Accumulated depreciation at the beginning of the period | (6) | (578) | (4 921) | (2 338) | (3 346) | (11 189) |
| Depreciation for the period | (2) | (198) | 599 | 178 | (380) | 197 |
| - due to depreciation | (2) | (198) | (668) | (445) | (770) | (2 083) |
| - decrease due to sale | - | - | 1 267 | 623 | 390 | 2 280 |
| Accumulated depreciation at the beginning of the period | (8) | (776) | (4 322) | (2 160) | (3 726) | (10 992) |
| Net value of fixed assets at the end of the period | 250 | 3 490 | 157 | 505 | 638 | 5 040 |
The Company presents investment properties at the moment of their posting to the books at purchase price / production cost. After the initial posting, the Company measures properties at fair value at the end of each calendar quarter.
Profit/loss on valuation is disclosed under "Profit/loss on investment property" in the profit and loss account.
The fair value was determined using a market comparison model based on current market prices. In the hierarchy of fair value for investment properties, the Company assigned level 2.
The Company has no collateral established on investment properties. The Company has no contractual obligations as at 31 December 2019.
| Value of property investments at the beginning of the period |
2 212 | 2 212 |
|---|---|---|
| Increases due to: | - | - |
| - inventory taking | - | - |
| - revaluation of property | - | - |
| Decreases due to: | - | - |
| - sales | - | - |
| - transfer of assets to sale | - | - |
| - revaluation of property | - | - |
Value of property investments at the end of the period 2 212 2 212
| 1.01.2019- 31.12.2019 |
1.01.2018- 31.12.2018 |
|
|---|---|---|
| Revenue from investment property rents | 27 | 37 |
| Direct operating expenses (including repair and maintenance costs) on investment property generating rent revenue in the period |
(34) | (4) |
| Direct operating expenses (including repair and maintenance costs) on investment property not generating rent revenue in the period |
- | - |
The Company's share in the financial result of associates is equal to the total number of votes at their general meeting.
| Total Interests and shares | 1 021 440 | 975 449 |
|---|---|---|
| - in associates | 57 425 | 50 790 |
| - in joint ventures | - | - |
| - in subsidiaries | 964 015 | 924 659 |
| Investments in subsidiaries, joint ventures and associates | ||
| 31.12.2019 | 31.12.2018 |
1.01.2019- 31.12.2019 1.01.2018- 31.12.2018
| 1.01.2019- 31.12.2019 |
1.01.2018- 31.12.2018 |
|
|---|---|---|
| Balance at the beginning of the period, including: | 975 449 | 927 796 |
| - shares and interests | 975 449 | 927 796 |
| Increases due to: | 202 740 | 362 321 |
| - purchase of interests | 149 069 | 126 995 |
| - increase in capital | 53 671 | 189 260 |
| - advanced payments for capital increas | - | 46 066 |
| Decreases due to | (156 749) | (314 668) |
| - sale of interests | (141) | (49) |
| - capital decrease | - | (300 192) |
| - advances to increase capital | (46 066) | |
| - subsidiary liquidation | (106 413) | (1 010) |
| - write–down on assets | (4 129) | (13 417) |
| Balance at the end of the period, including: | 1 021 440 | 975 449 |
| - shares and interests | 1 021 440 | 975 449 |
| Company | Value of shares [PLN '000] |
|---|---|
| RPGZ Sp. z o.o. | 21 |
| Metropolis-Grupa Echo Sp. z o.o. S.K.A. | 17 976 |
| Duże Naramowice - PE-111 Sp. z o.o. S.K.A. | 129 596 |
| Villea Investments Sp. z o.o. | - |
30 grudnia 2019 r. Spółka nabyła akcje spółki Duże Naramowice - PE 111 SP z o.o. SKA i Metropolis - Grupa Echo Sp. z o.o. SKA. Całość należności z tytułu nabycia akcji na 31 grudnia 2019 r. została rozliczona. Rozliczenie nastąpiło umowami potrącenia nabycia akcji z wykupem certyfikatów Forum 60 Fundusz Inwestycyjny Zamknięty dnia 30 grudnia 2019 r.
| Company | Value of shares [PLN '000] |
|---|---|
| Projekt 17 - Ge Sp. z o.o. Sp.K. | 46 000 |
| City Space Gp Sp. z o.o. | 100 |
| City Space Management Sp. z o.o. | 900 |
| Projekt 151 - PE13 GE Sp. z o.o. S.K.A. Sp.K. | 5 |
| Projekt 152 - PE14 GE Sp. z o.o. S.K.A. Sp.K. | 5 |
| Projekt 153 - PE21 GE Sp. z o.o. S.K.A. Sp.K. | 5 |
| Projekt 154 - PK-6 GE Sp. z o.o. S.K.A. Sp.K. | 5 |
| Projekt 150 - PE12 GE Sp. z o.o. S.K.A. Sp.K. | 5 |
| R4R Poland Sp. z o.o. | 6 635 |
| Company | Value of shares [PLN '000] |
|---|---|
| Projekt 15 - GE Sp. z o.o. Sp.K. | 21 |
| Projekt 139 - GE Sp. z o.o. Sp.K. | 6 |
| Projekt 144 - GE Sp. z o.o. Sp.K. | 6 |
| Projekt 145 - GE Sp. z o.o. Sp.K. | 6 |
| Projekt 146 - GE Sp. z o.o. Sp.K. | 6 |
| Cornwall Investments Sp.K. | 15 |
| Selmer Investments Sp. z o.o. Sp.K. | 51 |
| Galeria Nova - Grupa Echo Sp. z o.o. S.K.A. | 31 |
| Company | Value of shares [PLN '000] |
|---|---|
| Echo Prime Assets BV | 106 000 |
All receivables due to the company's liquidation was settled as at 31 December 2019. The settlement was made on 25 June 2019 by bank transfer for the amount of EUR 1 million; due the agreement on assignment of receivables of 25 March 2019, resulting from the loan agreement of 7 August 2017 between the Company and Berea Sp. z o.o.; the agreement on the deduction of receivables under the loan of EUR 23 million of 25 March 2019 and the agreement on the deduction under the dividend of receivables in the amount of EUR 7 million of 25 March 2019.
| Company | Value of shares [PLN '000] |
|---|---|
| Projekt 1-Ge Sp. z o.o. SKA | 4 004 |
| Projekt 5 - Ge Sp. z o.o. SKA | 50 |
| Projekt Echo - 108 Sp. z o.o. | 64 |
| Villea Investments Sp. z o.o. | 5 |
| Bełchatów Ge Sp. z o.o. Ska | 72 |
| Fianar Investments Sp. z o.o. | 5 |
| PPR - Grupa Echo Sp. z o.o. SKA | 159 |
| Pudsey Sp. z o.o. | 82 |
| Seaford Sp. z o.o. | 5 |
| Kielce-Grupa Echo Sp. z o.o. SKA | 136 |
| Malta Office Park-Pe96 Sp. z o.o. SKA | 2 467 |
| 53 - Ge Sp. z o.o. SKA | 1 315 |
| Projekt Beethovena - Pe-122 Sp. z o.o. SKA | 3 429 |
| Echo-Galaxy Sp. z o.o. SKA | 8 560 |
| Galeria Tarnów Grupa Echo Sp. z o.o. SKA | 575 |
| Avatar - Pe-119 Sp. z o.o. SKA | 17 664 |
| Oxygen - Pe-95 Sp. z o.o. SKA | 26 |
| Park Postępu-Pe-130 Sp. z o.o. SKA | 1 587 |
| Gosford Investments Sp. z o.o. | 5 |
| Doxent Investments Sp. z o.o. | 5 |
| Projekt Echo - 138 Sp. z o.o. | 2 |
| Gleann Sp. z o.o. | 5 |
| Perth Sp. z o.o. | 5 |
| Potton Sp. z o.o. | 5 |
| Rosehill Investments Sp. z o.o. | 44 581 |
| Projekt 140 - Ge Sp. z o.o. Sp.K. | 15 000 |
| R4r Poland Sp. z o.o. | 4 |
| Swanage Sp. z o.o. | 10 |
| Stranraer Sp. z o.o. | 10 |
| Dagnall Sp. z o.o. | 10 |
| Shanklin Sp. z o.o. | 10 |
| Strood Sp. z o.o. | 27 125 |
| Company | Value of shares [PLN '000] |
|---|---|
| Projekt 141 - Ge Sp. z o.o. Sp.K. | 6 |
| Projekt 142 - Ge Sp. z o.o. Sp.K. | 6 |
| Projekt 143 - Ge Sp. z o.o. Sp.K. | 6 |
| Projekt Echo - 114 Sp. z o.o. | 31 |
| Villea Investments Sp. z o.o. | |
| Fianar Investments Sp. z o.o. | |
| Pudsey Sp. z o.o. | 1 |
| Echo Investment Hungary Kft |
| Company | Value of shares [PLN '000] |
|---|---|
| Projekt 139 - Ge Sp. z o.o. Sp.K. | 5 |
| Projekt 140 - Ge Sp. z o.o. Sp.K. | 5 |
| Projekt 141 - Ge Sp. z o.o. Sp.K. | 5 |
| Projekt 142 - Ge Sp. z o.o. Sp.K. | 5 |
| Projekt 143 - Ge Sp. z o.o. Sp.K. | 5 |
| Projekt 144 - Ge Sp. z o.o. Sp.K. | 5 |
| Projekt 145 - Ge Sp. z o.o. Sp.K. | 5 |
| Projekt 146 - Ge Sp. z o.o. Sp.K. | 5 |
| Projekt 147 - Ge Sp. z o.o. Sp.K. | 5 |
| Projekt 148 - Ge Sp. z o.o. Sp.K. | 5 |
| Projekt 20 - GE Sp. z o.o. SKA | 50 000 |
| Projekt 22 - GE Sp. z o.o. SKA | 49 000 |
| Projekt Echo - 136 Sp.K. | 84 000 |
| R4R Poland Sp. z o.o. | 6 220 |
| Company | Value of shares [PLN '000] |
|---|---|
| Echo Prime Assets BV | 300 192 |
| Company | Value of shares [PLN '000] |
|---|---|
| Barconsel Holdings Limited | 106 000 |
| Projekt Echo - 77 Sp. z o.o. | |
| Projekt Echo - 95 Sp. z o.o. | |
| Projekt Echo - 96 Sp. z o.o. | |
| Projekt Echo - 100 Sp. z o.o. | |
| Mena Investment Sp. z o.o. | |
| Echo-Klimt House Sp. z o.o. | |
| Echo - Pod Klonami Sp. z o.o. |
All receivables due to the capital reduction as at 31 December 2018 were settled. The settlement was made by a bank transfer of 27 November 2018 and the "datio in solutum" agreement of 26 November 2018 transferring the loan and ownership of the shares of the companies listed in the agreements.
| The company whose shares have been pledged |
Title of pledge |
|---|---|
| Projekt Echo 120 Sp. z o.o. | collateral for a loan granted to the subsidiary Galeria Libero - Projekt Echo 120 Sp. z o.o. Sp.K. by Bank Zachodni WBK S.A. in the amount of EUR 101 million. |
| Projekt Echo 120 Sp. z o.o. | collateral for a loan granted to the subsidiary Galeria Libero - Projekt Echo 120 Sp. z o.o. Sp.K. by Bank Zachodni WBK S.A. in the amount of PLN 18 million. |
| Rosehill Investments Sp. z o.o. | collateral for a loan granted by CBRE Loan Services Limited to its subsidiary Berea Sp. z o.o. Sp.K. in the amount of EUR 16 million. |
| Projekt Echo 115 Sp. z o.o. | collateral for a loan granted to the subsidiary Dellia Investments - Projekt Echo 115 Sp. z o.o. Sp.K. by Bank Polska Kasa Opieki S.A. in the amount of EUR 131 million. |
| Projekt Echo 115 Sp. z o.o. | collateral for a loan granted to the subsidiary Dellia Investments - Projekt Echo 115 Sp. z o.o. Sp.K. by Bank Polska Kasa Opieki S.A. in the amount of PLN 26 million. |
| Projekt Beethovena - Projekt Echo - 122 Sp. z o.o. S.K.A. |
collateral for a loan granted to the subsidiary Projekt Beethovena - Projekt Echo - 122 Sp. z o.o. Sp.K. by Nordea Bank Polski S.A. in the amount of EUR 75 million. |
| Projekt Beethovena - Projekt Echo - 122 Sp. z o.o. S.K.A. |
a collateral for a loan granted to the subsidiary Projekt Beethovena - Projekt Echo - 122 Sp. z o.o.Sp.K. by Nordea Bank Polski S.A. in the amount of EUR 75 million. |
| Projekt Beethovena - Projekt Echo - 122 Sp. z o.o. S.K.A. |
collateral for a loan granted to the subsidiary Projekt Beethovena - Projekt Echo - 122 Sp. z o.o. Sp.K. by Nordea Bank Polski S.A. in the amount of PLN 24 million. |
| Projekt Echo - 122 Sp. z o.o. | collateral for the loan granted to a subsidiary Projekt Beethovena - Projekt Echo - 122 Sp. z o.o. Sp.K. by Nordea Bank Polski S.A. in the amount of EUR 75 million. |
| Projekt Echo - 122 Sp. z o.o. | collateral for a loan granted to the subsidiary Projekt Beethovena - Projekt Echo - 122 Sp. z o.o. Sp.K. by Nordea Bank Polski S.A. in the amount of EUR 75 million. |
| Projekt Echo - 122 Sp. z o.o. | collateral for a loan granted to the subsidiary Projekt Beethovena - Projekt Echo - 122 Sp. z o.o.Sp.K. by Nordea Bank Polski S.A. in the amount of PLN 24 million. |
| Stranraer Sp. z o.o. | a collateral for a loan granted to the subsidiary Face2Face - Stranraer Sp. z o.o. SKA by Bank Polska Kasa Opieki S.A. in the amount of PLN 36 million. |
| Stranraer Sp. z o.o. | collateral for a loan granted to the subsidiary Face2Face - Stranraer Sp. z o.o. SKA by Bank Polska Kasa Opieki S.A. in the amount of PLN 130 million. |
| Face2Face – Stranraer Sp. z o.o. S.K.A. | collateral for a loan granted to the subsidiary Face2Face - Stranraer Sp. z o.o. SKA by Bank Polska Kasa Opieki S.A. in the amount of PLN 36 million. |
| Face2Face – Stranraer Sp. z o.o. S.K.A. | collateral for a loan granted to the subsidiary Face2Face - Stranraer Sp. z o.o. SKA by Bank Polska Kasa Opieki S.A. in the amount of PLN 130 million. |
| Dagnall Sp. z o.o. | collateral for a loan granted to React - Dagnall Sp. z o.o. SKA subsidiary by BNP Pari bas Bank Polska S.A. for EUR 29 million. |
| Dagnall Sp. z o.o. | collateral for a loan granted to React - Dagnall Sp. z o.o. SKA subsidiary by BNP Pari bas Bank Polska SA in the amount of PLN 1 million. |
| The company whose shares were pledged | Pledge description |
|---|---|
| Projekt Echo 120 Sp. z o.o. | A collateral for the loan granted to the subsidiary Galeria Libero - Projekt Echo 120 Sp. z o.o. Sp.K. by Santander Bank Polska S.A. (former Bank Zachodni WBK S.A.) in the amount of EUR 101 mln |
| Projekt Echo 120 Sp. z o.o. | A collateral for the loan granted to the subsidiary Galeria Libero - Projekt Echo 120 Sp. z o.o. Sp.K. by Santander Bank Polska S.A. (former Bank Zachodni WBK S.A.) in the amount of PLN 18 mln |
| Projekt Echo 113 Sp. z o.o. | A collateral for the loan granted to the subsidiary Sagittarius - Projekt Echo 113 Sp. z o.o. Sp.K. by PKO BP S.A. in the amount of EUR 48 mln |
| Projekt Echo 113 Sp. z o.o. | A collateral for the loan granted to the subsidiary Sagittarius - Projekt Echo 113 Sp. z o.o. Sp.K. by PKO BP S.A. in the amount of PLN 9 mln |
| Projekt Echo 95 Sp. z o.o. | A collateral for the loan granted to the subsidiary Oxygen - Projekt Echo 95 Sp. z o.o. Sp.K. by Nordea Bank Polska S.A. in the amount of EUR 26 mln |
| Oxygen - Projekt Echo 95 Sp. z o.o. SKA | A collateral for the loan granted to the subsidiary Oxygen - Projekt Echo 95 Sp. z o.o. Sp.K. by Nordea Bank Polska S.A. in the amount of EUR 26 mln |
| Projekt Echo 95 Sp. z o.o. SKA | A collateral for the loan granted to the subsidiary Oxygen - Projekt Echo 95 Sp. z o.o. Sp.K. by Nordea Bank Polska S.A. . in the amount of EUR 26 mln |
| Projekt 5 - Grupa Echo Sp. z o.o. SKA | A collateral for the loan granted to the subsidiary Outlet Park - Projekt Echo 125 Sp. z o.o. Sp.K. prbyzez PKO BP S.A. . in the amount of EUR 26 mln |
| No. | Company name and legal form | Registered office |
Business activity | Value of shares / interests according to the purchase price |
Revaluation adjustments – opening balance |
Revaluation adjustments – movement |
Revaluation adjustments – closing balance |
Carrying value of interests / shares |
% of share capital held |
Share in total number of votes at the general meeting |
Another basis for control |
|---|---|---|---|---|---|---|---|---|---|---|---|
| INTERESTS OR SHARES IN SUBSIDIARIES | |||||||||||
| 1 | Projekt Echo - 93 Sp. z o.o. | Kielce | lease and property management |
51 | - | - | 51 | 99,00% | 99,00% | none | |
| 2 | Echo - Aurus Sp. z o.o. | Kielce | lease and property management |
199 021 | - | - | - | 199 021 | 99,99% | 99,99% | none |
| 3 | Princess Investment Sp. z o.o. | Kielce | execution of construc tion projects related to buildings |
5 063 | (5 063) | (5 063) | - | 99,99% | 99,99% | none | |
| 4 | Bełchatów - Grupa Echo Sp. z o.o. S.K.A. |
Kielce | lease and property management |
73 | - | (35) | (35) | 38 | 99,95% | 99,95% | none |
| 5 | PPR - Grupa Echo Sp. z o.o. S.K.A. | Kielce | lease and property management |
160 | (89) | (89) | 71 | 99,95% | 99,95% | none | |
| 6 | Echo - SPV 7 Sp. z o.o. | Kielce | lease and property management |
189 018 | - | - | 189 018 | 100,00% | 100,00% | none | |
| 7 | Grupa Echo Sp. z o.o. | Kielce | business and manage ment consultancy |
52 | - | (52) | (52) | - | 100,00% | 100,00% | none |
| 8 | Kielce - Grupa Echo Sp. z o.o. S.K.A. |
Kielce | lease and property management |
153 | - | - | 153 | 99,95% | 99,95% | none | |
| 9 | Echo Investment ACC - Grupa Echo Sp. z o.o. Sp.K. |
Kielce | accounting and book keeping activities |
51 | - | - | 51 | 99,00% | 99,00% | none | |
| 10 | Malta Office Park - Grupa Echo Sp. z o.o. S.K.A. |
Kielce | lease and property management |
2 469 | - | (2 301) | (2 301) | 168 | 99,95% | 99,95% | none |
| 11 | Echo - Arena Sp. z o.o. | Kielce | execution of construc tion projects related to buildings |
1 008 | (1 008) | (1 008) | - | 99,95% | 99,95% | none | |
| 12 | Echo - Galaxy Sp. z o.o. | Kielce | execution of construc tion projects related to buildings |
51 | - | - | 51 | 99,00% | 99,00% | none |
| No. | Company name and legal form | Registered office |
Business activity | Value of shares / interests according to the purchase price |
Revaluation adjustments – opening balance |
Revaluation adjustments – movement |
Revaluation adjustments – closing balance |
Carrying value of interests / shares |
% of share capital held |
Share in total number of votes at the general meeting |
Another basis for control |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 13 | Echo - Opolska Biznes Park Sp. z o.o. |
Kielce | lease and property management |
52 | - | (52) | (52) | - | 100,00% | 100,00% | none |
| 14 | Projekt Saska Sp. z o.o. | Kielce | real estate brokerage | 20 420 | (20 419) | (20 419) | 1 | 95,00% | 95,00% | none | |
| 15 | Echo - Advisory Services Sp. z o.o. | Kielce | lease and property management |
100 | (100) | (100) | - | 99,00% | 99,00% | none | |
| 16 | Echo - Browary Warszawskie Sp. z o.o. |
Kielce | lease and property management |
100 | (71) | (71) | 29 | 99,00% | 99,00% | none | |
| 17 | Echo - Kasztanowa Aleja Sp. z o.o. Sp.K. |
Kielce | lease and property management |
451 | - | - | 451 | 99,90% | 99,90% | none | |
| 18 | Klimt House - Grupa Echo Sp. z o.o. Sp.K. |
Kielce | lease and property management |
501 | (200) | (22) | (222) | 279 | 99,90% | 99,90% | none |
| 19 | Echo - Browary Warszawskie Sp. z o.o. Sp.K. |
Kielce | lease and property management |
20 002 | - | - | 20 002 | 100,00% | 100,00% | none | |
| 20 | 53 - Grupa Echo Sp. z o.o. S.K.A. | Kielce | lease and property management |
1 317 | - | - | 1 317 | 100,0000% | 100,0000% | none | |
| 21 | Echo - Galaxy Sp. z o.o. S.K.A. | Kielce | lease and property management |
8 611 | (8 611) | (8 611) | - | 99,95% | 99,95% | none | |
| 22 | Galeria Tarnów - Grupa Echo Sp. z o.o. S.K.A. |
Kielce | lease and property management |
577 | - | (52) | (52) | 525 | 99,95% | 99,95% | none |
| 23 | Duże Naramowice - Projekt Echo - 111 Sp. z o.o. S.K.A. |
Kielce | lease and property management |
130 908 | - | - | 130 908 | 100,00% | 100,00% | none | |
| 24 | Avatar - Projekt Echo - 119 Sp. z o.o. S.K.A. |
business and manage ment consultancy |
17 665 | 17 665 | 99,95% | 99,95% | none | ||||
| 25 | Projekt Naramowice - Grupa Echo Sp. z o.o. S.K.A. |
Kielce | execution of construc tion projects related to buildings |
63 753 | - | - | 63 753 | 100,00% | 100,00% | none | |
| 26 | Oxygen - Grupa Echo Sp. z o.o. S.K.A. |
Kielce | lease and property management |
27 | - | (27) | (27) | - | 99,95% | 99,95% | none |
| 27 | Park Postępu - Grupa Echo Sp. z o.o. S.K.A. |
Kielce | lease and property management |
1 587 | (130) | (130) | 1 457 | 99,95% | 99,95% | none |
| No. | Company name and legal form | Registered office |
Business activity | Value of shares / interests according to the purchase price |
Revaluation adjustments – opening balance |
Revaluation adjustments – movement |
Revaluation adjustments – closing balance |
Carrying value of interests / shares |
% of share capital held |
Share in total number of votes at the general meeting |
Another basis for control |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 28 | Echo - Nowy Mokotów Sp. z o.o. | Kielce | lease and property management |
94 | (76) | (76) | 18 | 99,90% | 99,90% | none | |
| 29 | Metropolis - Grupa Echo 121 Sp. z o.o. S.K.A. |
Kielce | lease and property management |
18 156 | - | (349) | (349) | 17 807 | 100,00% | 100,00% | none |
| 30 | Galeria Nova - Grupa Echo Sp. z o.o. S.K.A |
Kielce | execution of construc tion projects related to buildings |
16 | - | - | 16 | 100,00% | 100,00% | none | |
| 31 | Echo Investment Projekt Manage ment SRL |
Brasov | property management | 4 129 | (4 135) | 6 | (4 129) | - | 100,00% | 100,00% | none |
| 32 | Projekt Echo - 99 Sp. z o.o. | Kielce | buying and selling of property on own account |
97 | (42) | (42) | 55 | 99,80% | 99,80% | none | |
| 33 | Projekt 1 - Grupa Echo Sp. z. o.o. S.K.A. |
Kielce | lease and property management |
4 007 | (78) | (78) | 3 929 | 99,95% | 99,95% | none | |
| 34 | Pod Klonami - Grupa Echo Sp. z o.o. Sp.K. |
Kielce | buying and selling of property on own account |
10 | - | - | 10 | 99,00% | 99,00% | none | |
| 35 | Projekt CS Sp. z o.o. | Kielce | other financial bro kerage |
122 | (43) | (54) | (97) | 25 | 99,00% | 99,00% | none |
| 36 | Taśmowa - Projekt Echo - 116 Sp. z o.o. S.K.A. |
Kielce | lease and property management |
11 | - | - | 11 | 100,00% | 100,00% | none | |
| 37 | Projekt 5 - Grupa Echo Sp. z o.o. S.K.A. |
Szczecin | lease and property management |
51 | (51) | (51) | - | 99,95% | 99,95% | none | |
| 38 | Echo - Nowy Mokotów Sp. z o.o. Sp. K. |
Kielce | buying and selling of property on own account |
1 251 | - | - | 1 251 | 99,00% | 99,00% | none | |
| 39 | Projekt Echo - 104 Sp. z o.o. | Kielce | lease and property management |
50 | (50) | (50) | - | 99,90% | 99,90% | none | |
| 40 | Projekt Echo - 108 Sp. z o.o. | Kielce | lease and property management |
65 | 65 | 100,00% | 100,00% | none |
| No. | Company name and legal form | Registered office |
Business activity | Value of shares / interests according to the purchase price |
Revaluation adjustments – opening balance |
Revaluation adjustments – movement |
Revaluation adjustments – closing balance |
Carrying value of interests / shares |
% of share capital held |
Share in total number of votes at the general meeting |
Another basis for control |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 41 | Echo - Babka Tower Sp. z o.o. | Kielce | lease and property management |
51 | (35) | (35) | 16 | 100,00% | 100,00% | none | |
| 42 | Echo - Property Poznan 1 Sp. z o.o. | Kielce | business and manage ment consultancy |
197 | - | - | 197 | 99,00% | 99,00% | none | |
| 43 | Projekt K-6 - Grupa Echo Sp. z o.o. S.K.A. |
Kielce | business and manage ment consultancy |
61 | (50) | (50) | 11 | 100,00% | 100,00% | none | |
| 44 | Projekt 12 - Grupa Echo Sp. z o.o. S.K.A. |
Kielce | lease and property management |
24 | - | - | 24 | 100,00% | 100,00% | none | |
| 45 | Projekt 13 - Grupa Echo Sp. z o.o. S.K.A. |
Kielce | lease and property management |
24 | - | - | 24 | 100,00% | 100,00% | none | |
| 46 | Projekt 14 - Grupa Echo Sp. z o.o. S.K.A. |
Kielce | other financial bro kerage |
24 | - | - | 24 | 100,00% | 100,00% | none | |
| 47 | Projekt 16 - Grupa Echo Sp. z o.o. S.K.A. |
Kielce | real estate brokerage | 50 | - | - | 50 | 100,00% | 100,00% | none | |
| 48 | Projekt 17 - Grupa Echo Sp. z o.o. S.K.A. |
Kielce | real estate brokerage | 46 050 | - | - | 46 050 | 100,00% | 100,00% | none | |
| 49 | Projekt 18 - Grupa Echo Sp. z o.o. S.K.A. |
Kielce | real estate brokerage | 50 | (36) | (36) | 14 | 100,00% | 100,00% | none | |
| 50 | Projekt 19 - Grupa Echo Sp. z o.o. S.K.A. |
Kielce | real estate brokerage | 50 | (30) | (30) | 20 | 100,00% | 100,00% | none | |
| 51 | Face2Face - Stranraer Sp. z o.o. S.K.A. |
Kielce | real estate brokerage | 50 050 | - | - | 50 050 | 100,00% | 100,00% | none | |
| 52 | Projekt 21 - Grupa Echo Sp. z o.o. S.K.A. |
Kielce | real estate brokerage | 50 | (30) | (30) | 20 | 100,00% | 100,00% | none | |
| 53 | Projekt 22 - Grupa Echo Sp. z o.o. S.K.A. |
Kielce | real estate brokerage | 49 050 | - | - | 49 050 | 100,00% | 100,00% | none | |
| 54 | Pure Systems Sp. z o.o. | Cracow | other financial services, except insurance and retirement funds |
1 | 1 | 99,90% | 99,90% | none | |||
| 55 | Projekt Echo - 111 Sp. z o.o. | Kielce | lease and property management |
101 | (29) | (29) | 72 | 99,95% | 99,95% | none |
| No. | Company name and legal form | Registered office |
Business activity | Value of shares / interests according to the purchase price |
Revaluation adjustments – opening balance |
Revaluation adjustments – movement |
Revaluation adjustments – closing balance |
Carrying value of interests / shares |
% of share capital held |
Share in total number of votes at the general meeting |
Another basis for control |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 56 | Projekt Echo - 112 Sp. z o.o. | Kielce | lease and property management |
31 | - | (31) | (31) | - | 100,00% | 100,00% | none |
| 57 | Projekt Echo - 113 Sp. z o.o. | Kielce | lease and property management |
31 | - | (31) | (31) | - | 100,00% | 100,00% | none |
| 58 | Projekt Echo - 115 Sp. z o.o. | Kielce | lease and property management |
31 | - | (31) | (31) | - | 99,83% | 99,83% | none |
| 59 | Projekt Echo - 116 Sp. z o.o. | Kielce | lease and property management |
31 | - | - | 31 | 99,83% | 99,83% | none | |
| 60 | Projekt Echo - 119 Sp. z o.o. | Kielce | lease and property management |
25 | (20) | (20) | 5 | 99,80% | 99,80% | none | |
| 61 | Projekt Echo - 120 Sp. z o.o. | Kielce | lease and property management |
31 | - | (31) | (31) | - | 100,00% | 100,00% | none |
| 62 | Projekt Echo - 121 Sp. z o.o. | Kielce | lease and property management |
31 | - | - | 31 | 100,00% | 100,00% | none | |
| 63 | Projekt Echo - 122 Sp. z o.o. | Kielce | lease and property management |
31 | - | (31) | (31) | - | 100,00% | 100,00% | none |
| 64 | Projekt Echo - 127 Sp. z o.o. | Kielce | lease and property management |
31 | - | - | 31 | 100,00% | 100,00% | none | |
| 65 | Projekt Echo - 128 Sp. z o.o. | Kielce | lease and property management |
31 | - | (31) | (31) | - | 100,00% | 100,00% | none |
| 66 | Projekt Echo - 130 Sp. z o.o. | Kielce | lease and property management |
41 | (31) | - | (31) | 10 | 100,00% | 100,00% | none |
| 67 | Projekt Echo - 131 Sp. z o.o. | Kielce | lease and property management |
31 | (21) | (10) | (31) | - | 100,00% | 100,00% | none |
| 68 | Projekt Echo - 132 Sp. z o.o. | Kielce | lease and property management |
5 373 | (1 472) | (1 472) | 3 901 | 100,00% | 100,00% | none | |
| 69 | Projekt Echo - 135 Sp. z o.o. | Kielce | lease and property management |
31 | - | (31) | (31) | - | 100,00% | 100,00% | none |
| 70 | Projekt Echo - 136 Sp. z o.o. | Kielce | lease and property management |
31 | - | - | 31 | 100,00% | 100,00% | none |
| No. | Company name and legal form | Registered office |
Business activity | Value of shares / interests according to the purchase price |
Revaluation adjustments – opening balance |
Revaluation adjustments – movement |
Revaluation adjustments – closing balance |
Carrying value of interests / shares |
% of share capital held |
Share in total number of votes at the general meeting |
Another basis for control |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 71 | Projekt Echo - 137 Sp. z o.o. | Kielce | lease and property management |
31 | - | - | 31 | 100,00% | 100,00% | none | |
| 72 | Projekt Echo - 136 Sp. z o.o. Sp. K. | Kielce | lease and property management |
84 006 | - | - | 84 006 | 99,00% | 99,00% | none | |
| 73 | Villea investments Sp. z o.o. | Warsaw | lease and property management |
6 | 6 | 100,00% | 100,00% | none | |||
| 74 | Selmer Investments Sp. z o.o. | Warsaw | business and manage ment consultancy |
12 | - | - | 12 | 100,00% | 100,00% | none | |
| 75 | Selmer Investments Sp. K. | Warsaw | business and manage ment consultancy |
14 | - | - | 14 | 100,00% | 100,00% | none | |
| 76 | Cornwall Investments Sp. z o.o. | Warsaw | business and manage ment consultancy |
12 | - | - | 12 | 100,00% | 100,00% | none | |
| 77 | Gosford Investments Sp.z o.o. | Warsaw | lease and property management |
5 | 5 | 100,00% | 100,00% | none | |||
| 78 | Fianar Investments Sp. z o.o. | Warsaw | business and manage ment consultancy |
5 | 5 | 100,00% | 100,00% | none | |||
| 79 | Doxent Investments Sp. z o.o. | Warsaw | lease and property management |
5 | 5 | 100,00% | 100,00% | none | |||
| 80 | City Space - GP Sp. z o.o. | Warsaw | lease and property management |
137 | (37) | (100) | (137) | - | 100,00% | 100,00% | none |
| 81 | City Space - Management Sp. z o.o. |
Warsaw | other activities related to the provision of employees |
937 | (37) | (900) | (937) | - | 100,00% | 100,00% | none |
| 82 | Gleann Sp. z o.o. | Warsaw | lease and property management |
5 | 5 | 100,00% | 100,00% | none | |||
| 83 | Perth Sp. z o.o. | Warsaw | lease and property management |
5 | 5 | 100,00% | 100,00% | none | |||
| 84 | Potton Sp. z o.o. | Warsaw | lease and property management |
5 | 5 | 100,00% | 100,00% | none | |||
| 85 | Pudsey Sp. z o.o. | Warsaw | business and manage ment consultancy |
82 | 82 | 100,00% | 100,00% | none |
| No. | Company name and legal form | Registered office |
Business activity | Value of shares / interests according to the purchase price |
Revaluation adjustments – opening balance |
Revaluation adjustments – movement |
Revaluation adjustments – closing balance |
Carrying value of interests / shares |
% of share capital held |
Share in total number of votes at the general meeting |
Another basis for control |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 86 | Seaford Sp. z o.o. | Warsaw | business and manage ment consultancy |
6 | 6 | 100,00% | 100,00% | none | |||
| 87 | Elektrownia RE Sp. z o.o. | Warsaw | buying and selling of property on own account |
36 286 | 36 286 | 100,00% | 100,00% | none | |||
| 88 | Projekt 140 Grupa Echo Sp. z o.o Sp. K. |
Kielce | lease and property management |
15 006 | 15 006 | 99,99% | 99,99% | none | |||
| 89 | GRO Nieruchomości Sp. z o.o. | Cracow | lease and property management |
10 | 10 | 100,00% | 100,00% | none | |||
| 90 | Projekt 147 Grupa Echo Sp. z o.o Sp. K. |
Kielce | lease and property management |
6 | 6 | 99,99% | 99,99% | none | |||
| 91 | Projekt 148 Grupa Echo Sp. z o.o Sp. K. |
Kielce | lease and property management |
6 | 6 | 99,99% | 99,99% | none | |||
| 92 | Swanage Sp. z o.o. | Warsaw | lease and property management |
10 | (10) | (10) | - | 100,00% | 100,00% | none | |
| 93 | Stranraer Sp. z o.o. | Warsaw | lease and property management |
10 | 10 | 100,00% | 100,00% | none | |||
| 94 | Dagnall Sp. z o.o. | Warsaw | lease and property management |
10 | 10 | 100,00% | 100,00% | none | |||
| 95 | Shanklin Sp. z o.o. | Warsaw | lease and property management |
10 | 10 | 100,00% | 100,00% | none | |||
| 96 | Strood Sp. z o.o. | Warsaw | lease and property management |
27 125 | 27 125 | 100,00% | 100,00% | none | |||
| 97 | RPGZ Sp. z o.o.* | Cracow | execution of construc tion projects related to buildings |
21 | 21 | 100,00% | 100,00% | none | |||
| 98 | Projekt Beethovena - Projekt Echo - 122 Sp. z o.o - S.K.A. |
Kielce | lease and property management |
3 430 | - | - | 3 430 | 99,95% | 99,95% | none | |
| 99 | Projekt 150 - Shanklin z o.o. S.K.A. Sp.K.* |
Kielce | lease and property management |
6 | 6 | 99,99% | 99,99% | none | |||
| 100 | Projekt 151 - PE13 GE z o.o. S.K.A. Sp.K.* |
Kielce | lease and property management |
6 | 6 | 99,99% | 99,99% | none | |||
| 101 Projekt 152 - PE14 GE z o.o. S.K.A. Kielce lease and property 6 6 management Sp.K. 102 Kielce lease and property 6 6 Projekt 153 - PE21 GE Sp. z o.o. S.K.A. Sp.K. management 103 Projekt 154 - PK-6 GE Sp. z o.o. Kielce lease and property 6 6 management S.K.A. Sp.K. 104 Kielce buying and selling 1 1 Projekt Echo - 139 Sp. z o.o. of property on own account 105 Kielce buying and selling 1 1 Projekt Echo - 140 Sp. z o.o. of property on own account 106 Projekt Echo - 141 Sp. z o.o. Kielce buying and selling 1 1 of property on own account 107 Projekt Echo - 142 Sp. z o.o. Kielce buying and selling 1 1 of property on own account 108 Projekt Echo - 143 Sp. z o.o. Kielce buying and selling 1 1 of property on own account 109 Projekt Echo - 144 Sp. z o.o. Kielce buying and selling 1 1 of property on own account 110 Kielce buying and selling 1 1 Projekt Echo - 145 Sp. z o.o. of property on own account 1 010 184 (42 004) (4 165) (46 169) 964 015 INTERESTS OR SHARES IN ASSOCIATED ENTITIES Warsaw management of other 34 (34) - (34) - 1 SPC S.A entities |
No. | Company name and legal form | Registered office |
Business activity | Value of shares / interests according to the purchase price |
Revaluation adjustments – opening balance |
Revaluation adjustments – movement |
Revaluation adjustments – closing balance |
Carrying value of interests / shares |
% of share capital held |
Share in total number of votes at the general meeting |
Another basis for control |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 99,99% | 99,99% | none | ||||||||||
| 99,99% | 99,99% | none | ||||||||||
| 99,99% | 99,99% | none | ||||||||||
| 99,99% | 99,99% | none | ||||||||||
| 100,00% | 100,00% | none | ||||||||||
| 100,00% | 100,00% | none | ||||||||||
| 100,00% | 100,00% | none | ||||||||||
| 100,00% | 100,00% | none | ||||||||||
| 100,00% | 100,00% | none | ||||||||||
| 100,00% | 100,00% | none | ||||||||||
| 34,00% | 34,00% | none |
| No. | Company name and legal form | Registered office |
Business activity | Value of shares / interests according to the purchase price |
Revaluation adjustments – opening balance |
Revaluation adjustments – movement |
Revaluation adjustments – closing balance |
Carrying value of interests / shares |
% of share capital held |
Share in total number of votes at the general meeting |
Another basis for control |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total | 34 | (34) | - | (34) | - | ||||||
| INTERESTS OR SHARES IN CO-CONTROLLED ENTITIES | |||||||||||
| 1 | Rosehill Investments Sp. z o.o. | Warsaw | lease and property management |
44 581 | 44 581 | 30,00% | 30,00% | none | |||
| 2 | Projekt Echo - 138 Sp. z o.o. | Warsaw | lease and property management |
2 | 2 | 30,00% | 30,00% | none | |||
| 3 | R4R Poland Sp. z o.o. | Warsaw | lease and property management |
12 842 | 12 842 | 30,00% | 30,00% | none | |||
| Total | 57 425 | - | - | - | 57 425 | ||||||
| TOTAL INTERESTS OR SHARES IN SUBSIDIARIES | 1 067 643 | (42 038) | (4 165) | (46 203) | 1 021 440 |
* companies acquired and established in 2019
In the chart the Company presented a revaluation write-down of the value of owned shares and stocks in subsidiaries, jointly controlled entities and associates, which was made during the financial year.
If the revaluation write-down is not made, in opinion of the Company, there were no indications as at the balance sheet date that the need to change the value of adjustments have to be made.
The change in the value of adjustments updating the value of shares was recognised in the result as at 31 December 2019 in the 'revaluation of investments' item in financial revenue/ expenses. The costs included the amount of the impairment loss created amounting to PLN 4,165,000.
According to IFS 12 paragraph 44, the Company analyzed an asset on owned shares in subsidiaries and does not create it, due to lack of possibility to reversal of its value in predictable future.
The Company has 100% control over entities listed above directly – by holding its shares or indirectly, by other subsidiaries controlled by the Company. The exemptions of this are companies: Projekt Saska Sp. z o.o., Rosehill Investments Sp. z o.o., Projekt Echo - 138 Sp. z o.o. and R4R Poland Sp. z o.o.
| No. | Company name and legal form | Registered office |
Business activity | Value of shares/ interests according to the purchase price |
Revaluation adjustments – opening balance |
Revaluation adjustments – movement |
Revaluation adjustments – closing balance |
Carrying value of interests/ shares |
% Share capi tal held |
Share in total number of votes at the general meet ing |
Another basis for control |
|---|---|---|---|---|---|---|---|---|---|---|---|
| INTERESTS OR SHARES IN SUBSIDIARIES | |||||||||||
| 1 | Projekt Echo - 93 Sp. z o.o. | Kielce | property lease and man agement |
51 | - | - | 51 | 99,00% | 99,00% | – | |
| 2 | Echo - Aurus Sp. z o.o. | Kielce | property lease and man agement |
199 021 | - | - | - | 199 021 | 99,99% | 99,99% | – |
| 3 | Princess Investment Sp. z o.o. | Kielce | construction works involving erection of buildings |
5 063 | (5 063) | (5 063) | - | 99,99% | 99,99% | – | |
| 4 | Bełchatów - Grupa Echo Sp. z o.o. S.K.A. |
Kielce | property lease and man agement |
73 | - | - | 73 | 99,95% | 99,95% | – | |
| 5 | PPR - Grupa Echo Sp. z o. o. S.K.A. | Kielce | property lease and man agement |
160 | - | (89) | (89) | 71 | 99,95% | 99,95% | – |
| 6 | Echo - SPV 7 Sp. z o. o. | Kielce | property lease and man agement |
189 018 | - | - | 189 018 | 100,00% | 100,00% | – | |
| 7 | Grupa Echo Sp. z o.o. | Kielce | business consulting and management |
52 | - | - | 52 | 100,00% | 100,00% | – | |
| 8 | Kielce - Grupa Echo Sp. z o.o. S.K.A. | Kielce | property lease and man agement |
153 | - | - | 153 | 99,95% | 99,95% | – | |
| 9 | Echo Investment ACC - Grupa Echo Sp. z o.o. Sp.K. |
Kielce | accounting and book keeping activity |
51 | - | - | 51 | 99,00% | 99,00% | – | |
| 10 | Malta Office Park - Grupa Echo Sp. z o.o. S.K.A. |
Kielce | property lease and man agement |
2 469 | - | - | 2 469 | 99,95% | 99,95% | – | |
| 11 | Echo - Arena Sp. z o.o. | Kielce | rimplementation of pro jects by construction of buildings |
1 008 | (1 008) | (1 008) | - | 99,95% | 99,95% | – | |
| 12 | Echo - Galaxy Sp. z o.o. | Kielce | implementation of pro jects by construction of buildings |
51 | - | - | 51 | 99,00% | 99,00% | – | |
| 13 | Echo - Opolska Biznes Park Sp. z o.o. | Kielce | property lease and man agement |
52 | - | - | 52 | 100,00% | 100,00% | – |
| 14 Projekt Saska Sp. z o.o. Kielce real estate brokerage 20 420 (20 419) (20 419) 1 95,00% 95,00% 15 Echo - Advisory Services Sp. z o.o. Kielce property lease and man 100 (100) - (100) - 99,00% 99,00% agement 16 Kielce property lease and man 100 (71) (71) 29 99,00% 99,00% Echo - Browary Warszawskie Sp. z o.o. agement 17 Echo - Kasztanowa Aleja Sp. z o.o. Kielce property lease and man 451 - - 451 99,90% 99,90% Sp.K. agement 18 Klimt House - Grupa Echo Sp. z o.o. Kielce property lease and man 501 (200) (200) 301 99,90% 99,90% agement Sp.K. 19 Kielce property lease and man 20 002 - - 20 002 100,00% 100,00% Echo - Browary Warszawskie Sp. z o.o. Sp.K. agement 20 53 - Grupa Echo Sp. z o.o. S.K.A. Kielce property lease and man 1 317 - - 1 317 99,9500% 99,9500% agement 21 Kielce property lease and man 8 611 (49) (8 562) (8 611) - 99,95% 99,95% Echo - Galaxy Sp. z o.o. S.K.A. agement 22 Galeria Tarnów - Grupa Echo Sp. z o.o. Kielce property lease and man 577 - - 577 99,95% 99,95% S.K.A. agement 23 Duże Naramowice - Projekt Echo - 111 Kielce property lease and man 17 - - 17 0,0127% 0,0127% agement Sp. z o.o. S.K.A. 24 other business consult 17 665 17 665 99,95% 99,95% Avatar - Projekt Echo - 119 Sp. z o.o. S.K.A. ing and management 25 Projekt Naramowice - Projekt Echo - Kielce construction works 63 753 - - 63 753 0,0319% 0,0319% involving erection of 100 Sp. z o.o. S.K.A. buildings 26 Oxygen - Grupa Echo Sp. z o.o. S.K.A. Kielce property lease and man 27 - - 27 99,95% 99,95% agement 27 Park Postępu - Grupa Echo Sp. z o.o. Kielce property lease and man 1 587 - (130) (130) 1 457 99,95% 99,95% agement S.K.A. 28 Kielce property lease and man 94 (76) (76) 18 99,90% 99,90% Echo - Nowy Mokotów Sp. z o.o. agement |
No. | Company name and legal form | Registered office |
Business activity | Value of shares/ interests according to the purchase price |
Revaluation adjustments – opening balance |
Revaluation adjustments – movement |
Revaluation adjustments – closing balance |
Carrying value of interests/ shares |
% Share capi tal held |
Share in total number of votes at the general meet ing |
Another basis for control |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| – | ||||||||||||
| – | ||||||||||||
| – | ||||||||||||
| – | ||||||||||||
| – | ||||||||||||
| – | ||||||||||||
| – | ||||||||||||
| – | ||||||||||||
| – | ||||||||||||
| – | ||||||||||||
| – | ||||||||||||
| – | ||||||||||||
| – | ||||||||||||
| – | ||||||||||||
| – |
| No. | Company name and legal form | Registered office |
Business activity | Value of shares/ interests according to the purchase price |
Revaluation adjustments – opening balance |
Revaluation adjustments – movement |
Revaluation adjustments – closing balance |
Carrying value of interests/ shares |
% Share capi tal held |
Share in total number of votes at the general meet ing |
Another basis for control |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 29 | Metropolis - Grupa Echo 121 Sp. z o. o. S.K.A. |
Kielce | property lease and man agement |
- | - | - | - | 0,000050% | 0,000050% | – | |
| 30 | Galeria Nova - Grupa Echo Sp. z o.o. S.K.A |
Kielce | implementation of pro jects by construction of buildings |
16 | - | - | 16 | 100,00% | 100,00% | – | |
| 31 | Echo Investment Projekt Management SRL |
Brasov | property management | 4 129 | (4 059) | (76) | (4 135) | (6) | 100,00% | 100,00% | – |
| 32 | Projekt Echo - 99 Sp. z o. o. | Kielce | buying and selling of property on own account |
97 | (42) | (42) | 55 | 99,80% | 99,80% | #ADR! | |
| 33 | Projekt 1 -Grupa Echo Sp. z. o. o. S.K.A. |
Kielce | property lease and man agement |
4 007 | - | (78) | (78) | 3 929 | 99,95% | 99,95% | – |
| 34 | Pod Klonami - Grupa Echo Sp. z o. o. Sp.K. |
Kielce | buying and selling of property on own account |
10 | - | - | 10 | 99,00% | 99,00% | – | |
| 35 | Projekt CS Sp. z o.o. | Kielce | other cash brokerage | 122 | (43) | (43) | 79 | 99,00% | 99,00% | – | |
| 36 | Taśmowa - Projekt Echo - 116 Sp. z o.o. S.K.A. |
Kielce | property lease and man agement |
11 | - | - | 11 | 100,00% | 100,00% | – | |
| 37 | Projekt 5 - Grupa Echo Sp. z o.o. S.K.A. | Szczecin | property lease and man agement |
51 | - | (51) | (51) | - | 99,95% | 99,95% | – |
| 38 | Echo - Nowy Mokotów Sp. z o. o. Sp. K. |
Kielce | buying and selling of property on own account |
1 251 | - | - | 1 251 | 99,00% | 99,00% | – | |
| 39 | Projekt Echo - 104 Sp. z o. o. | Kielce | property lease and man agement |
50 | (50) | (50) | - | 99,90% | 99,90% | – | |
| 40 | Projekt Echo - 108 Sp. z o. o. | Kielce | property lease and man agement |
65 | 65 | 100,00% | 100,00% | – | |||
| 41 | Echo - Babka Tower Sp. z o. o. | Kielce | property lease and man agement |
51 | (35) | (35) | 16 | 100,00% | 100,00% | – | |
| 42 | Echo - Property Poznan 1 Sp. z o. o. | Kielce | other business consult ing and management |
197 | - | - | 197 | 99,00% | 99,00% | – |
| No. | Company name and legal form | Registered office |
Business activity | Value of shares/ interests according to the purchase price |
Revaluation adjustments – opening balance |
Revaluation adjustments – movement |
Revaluation adjustments – closing balance |
Carrying value of interests/ shares |
% Share capi tal held |
Share in total number of votes at the general meet ing |
Another basis for control |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 43 | Projekt K-6 - Grupa Echo Sp. z o.o. S.K.A. |
Kielce | other business consult ing and management |
61 | (50) | (50) | 11 | 100,00% | 100,00% | – | |
| 44 | Projekt 12 - Grupa Echo Sp. z o.o - S.K.A. |
Kielce | property lease and management |
24 | - | - | 24 | 100,00% | 100,00% | – | |
| 45 | Projekt 13 - Grupa Echo Sp. z o.o - S.K.A. |
Kielce | property lease and management |
24 | - | - | 24 | 100,00% | 100,00% | – | |
| 46 | Projekt 14 - Grupa Echo Sp. z o.o - S.K.A. |
Kielce | other financial brokerage |
24 | - | - | 24 | 100,00% | 100,00% | – | |
| 47 | Projekt 15 - Grupa Echo Sp. z o.o - S.K.A. |
Kielce | real estate brokerage | 50 | (29) | (29) | 21 | 100,00% | 100,00% | – | |
| 48 | Projekt 16 - Grupa Echo Sp. z o.o - S.K.A. |
Kielce | real estate brokerage | 50 | - | - | 50 | 100,00% | 100,00% | – | |
| 49 | Projekt 17 - Grupa Echo Sp. z o.o - S.K.A. |
Kielce | real estate brokerage | 50 | - | - | 50 | 100,00% | 100,00% | – | |
| 50 | Projekt 18 - Grupa Echo Sp. z o.o - S.K.A. |
Kielce | real estate brokerage | 50 | (36) | (36) | 14 | 100,00% | 100,00% | – | |
| 51 | Projekt 19 - Grupa Echo Sp. z o.o - S.K.A. |
Kielce | real estate brokerage | 50 | (30) | (30) | 20 | 100,00% | 100,00% | – | |
| 52 | Projekt 20 - Grupa Echo Sp. z o.o - S.K.A. |
Kielce | real estate brokerage | 50 050 | - | - | 50 050 | 100,00% | 100,00% | – | |
| 53 | Projekt 21 - Grupa Echo Sp. z o.o - S.K.A. |
Kielce | real estate brokerage | 50 | (30) | (30) | 20 | 100,00% | 100,00% | – | |
| 54 | Projekt 22 - Grupa Echo Sp. z o.o S.K.A. |
Kielce | real estate brokerage | 49 050 | - | - | 49 050 | 100,00% | 100,00% | – | |
| 55 | Pure Systems Sp. z o.o. | Cracow | other financial services, except insurance and retirement funds |
1 | 1 | 99,90% | 99,90% | – | |||
| 56 | Projekt Echo - 111 Sp. z o. o. | Kielce | property lease and management |
101 | (29) | (29) | 72 | 99,95% | 99,95% | – | |
| 57 | Projekt Echo - 112 Sp. z o. o. | Kielce | property lease and management |
31 | - | - | 31 | 100,00% | 100,00% | – |
| No. | Company name and legal form | Registered office |
Business activity | Value of shares/ interests according to the purchase price |
Revaluation adjustments – opening balance |
Revaluation adjustments – movement |
Revaluation adjustments – closing balance |
Carrying value of interests/ shares |
% Share capi tal held |
Share in total number of votes at the general meet ing |
Another basis for control |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 58 | Projekt Echo - 113 Sp. z o. o. | Kielce | property lease and management |
31 | - | - | 31 | 100,00% | 100,00% | – | |
| 59 | Projekt Echo - 115 Sp. z o. o. | Kielce | property lease and management |
31 | - | - | 31 | 99,83% | 99,83% | – | |
| 60 | Projekt Echo - 116 Sp. z o. o. | Kielce | property lease and management |
31 | - | - | 31 | 99,83% | 99,83% | – | |
| 61 | Projekt Echo - 119 Sp. z o. o. | Kielce | property lease and management |
25 | (20) | (20) | 5 | 99,80% | 99,80% | – | |
| 62 | Projekt Echo - 120 Sp. z o. o. | Kielce | property lease and management |
31 | - | - | 31 | 100,00% | 100,00% | – | |
| 63 | Projekt Echo - 121 Sp. z o. o. | Kielce | property lease and management |
31 | - | - | 31 | 100,00% | 100,00% | – | |
| 64 | Projekt Echo - 122 Sp. z o. o. | Kielce | property lease and management |
31 | - | - | 31 | 100,00% | 100,00% | – | |
| 65 | Projekt Echo - 123 Sp. z o. o. | Kielce | property lease and management |
31 | - | - | 31 | 100,00% | 100,00% | – | |
| 66 | Projekt Echo - 127 Sp. z o. o. | Kielce | property lease and management |
31 | - | - | 31 | 100,00% | 100,00% | – | |
| 67 | Projekt Echo - 128 Sp. z o. o. | Kielce | property lease and management |
31 | - | - | 31 | 100,00% | 100,00% | – | |
| 68 | Projekt Echo - 129 Sp. z o. o. | Kielce | property lease and management |
51 | (36) | - | (36) | 15 | 99,90% | 99,90% | – |
| 69 | Projekt Echo - 130 Sp. z o. o. | Kielce | property lease and management |
41 | (31) | - | (31) | 10 | 100,00% | 100,00% | – |
| 70 | Projekt Echo - 131 Sp. z o. o. | Kielce | property lease and management |
31 | (21) | - | (21) | 10 | 100,00% | 100,00% | – |
| 71 | Projekt Echo - 132 Sp. z o. o. | Kielce | property lease and management |
5 373 | - | (1 472) | (1 472) | 3 901 | 100,00% | 100,00% | – |
| 72 | Projekt Echo - 135 Sp. z o. o. | Kielce | property lease and management |
31 | - | - | 31 | 100,00% | 100,00% | – |
| No. | Company name and legal form | Registered office |
Business activity | Value of shares/ interests according to the purchase price |
Revaluation adjustments – opening balance |
Revaluation adjustments – movement |
Revaluation adjustments – closing balance |
Carrying value of interests/ shares |
% Share capi tal held |
Share in total number of votes at the general meet ing |
Another basis for control |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 73 | Projekt Echo - 136 Sp. z o. o. | Kielce | property lease and management |
31 | - | - | 31 | 100,00% | 100,00% | – | |
| 74 | Projekt Echo - 137 Sp. z o. o. | Kielce | property lease and management |
31 | - | - | 31 | 100,00% | 100,00% | – | |
| 75 | Projekt Echo - 136 Sp. z o. o Sp. K. | Kielce | property lease and management |
84 006 | - | - | 84 006 | 99,00% | 99,00% | – | |
| 76 | Villea investments Sp. z o .o. | Warsaw | property lease and management |
5 | 5 | 100,00% | 100,00% | – | |||
| 77 | Selmer Investments Sp. z o.o. | Warsaw | other business consult ing and management |
12 | - | - | 12 | 100,00% | 100,00% | – | |
| 78 | Selmer Investments Sp. K. | Warsaw | other business consult ing and management |
14 | - | - | 14 | 100,00% | 100,00% | – | |
| 79 | Cornwall Investments Sp. z o.o. | Warsaw | other business consult ing and management |
12 | - | - | 12 | 100,00% | 100,00% | – | |
| 80 | Cornwall Investments Sp. K. | Warsaw | other business consult ing and management |
15 | - | - | 15 | 100,00% | 100,00% | – | |
| 81 | Gosford Investments Sp.z o.o | Warsaw | property lease and management |
5 | 5 | 100,00% | 100,00% | – | |||
| 82 | Fianar Investments Sp. Z o.o. | Warsaw | other business consult ing and management |
5 | 5 | 100,00% | 100,00% | – | |||
| 83 | Doxent Investments Sp.z o.o. | Warsaw | property lease and management |
5 | 5 | 100,00% | 100,00% | – | |||
| 84 | City Space - GP Sp. z o. o. | Warsaw | property lease and management |
37 | (37) | (37) | - | 100,00% | 100,00% | – | |
| 85 | City Space - Management Sp. z o.o. | Warsaw | other activity involving hiring of labour |
37 | (37) | (37) | - | 100,00% | 100,00% | – | |
| 86 | Echo Prime Assets BV | Amsterdam | activity of head offices and holdings, excluding financial holdings |
106 413 | - | - | 106 413 | 100,00% | 100,00% | – | |
| 87 | Gleann Sp. z o.o. | Warsaw | property lease and management |
5 | 5 | 100,00% | 100,00% | – |
| No. | Company name and legal form | Registered office |
Business activity | Value of shares/ interests according to the purchase price |
Revaluation adjustments – opening balance |
Revaluation adjustments – movement |
Revaluation adjustments – closing balance |
Carrying value of interests/ shares |
% Share capi tal held |
Share in total number of votes at the general meet ing |
Another basis for control |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 88 | Perth Sp. z o.o | Warsaw | property lease and management |
5 | 5 | 100,00% | 100,00% | – | |||
| 89 | Potton Sp. z o.o. | Warsaw | property lease and management |
5 | 5 | 100,00% | 100,00% | – | |||
| 90 | Pudsey Sp. z o.o. | Warsaw | other business consult ing and management |
82 | 82 | 100,00% | 100,00% | – | |||
| 91 | Seaford Sp. z o.o. | Warsaw | other business consult ing and management |
6 | 6 | 100,00% | 100,00% | – | |||
| 92 | Elektrownia RE Sp.z o.o. | buying and selling of property on own account |
36 286 | 36 286 | 100,00% | 100,00% | – | ||||
| 93 | Projekt 139 Grupa Echo Sp. z o.o Sp. K. | Kielce | property lease and management |
6 | 6 | 99,99% | 99,99% | – | |||
| 94 | Projekt 140 Grupa Echo Sp. z o.o Sp. K. |
Kielce | property lease and management |
15 006 | 15 006 | 99,99% | 99,99% | – | |||
| 95 | GRO Nieruchomości Sp. z o.o. | Kraków | property lease and management |
10 | 10 | 100,00% | 100,00% | – | |||
| 96 | Projekt 144 Grupa Echo Sp. z o.o Sp. K. | Kielce | property lease and management |
6 | 6 | 99,99% | 99,99% | – | |||
| 97 | Projekt 145 Grupa Echo Sp. z o.o Sp. K. | Kielce | property lease and management |
6 | 6 | 99,99% | 99,99% | – | |||
| 98 | Projekt 146 Grupa Echo Sp. z o.o Sp. K. | Kielce | property lease and management |
6 | 6 | 99,99% | 99,99% | – | |||
| 99 | Projekt 147 Grupa Echo Sp. z o.o Sp. K. | Kielce | property lease and management |
6 | 6 | 99,99% | 99,99% | – | |||
| 100 | Projekt 148 Grupa Echo Sp. z o.o Sp. K. | Kielce | property lease and management |
6 | 6 | 99,99% | 99,99% | – | |||
| 101 | Swanage Sp. z o.o. | Warsaw | property lease and management |
10 | (10) | (10) | - | 100,00% | 100,00% | – | |
| 102 | Stranraer Sp. z o.o. | Warsaw | property lease and management |
10 | 10 | 100,00% | 100,00% | – |
| No. | Company name and legal form | Registered office |
Business activity | Value of shares/ interests according to the purchase price |
Revaluation adjustments – opening balance |
Revaluation adjustments – movement |
Revaluation adjustments – closing balance |
Carrying value of interests/ shares |
% Share capi tal held |
Share in total number of votes at the general meet ing |
Another basis for control |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 103 | Dagnall Sp. z o.o. | Warsaw | property lease and management |
10 | 10 | 100,00% | 100,00% | – | |||
| 104 | Shanklin Sp. z o.o. | Warsaw | property lease and management |
10 | 10 | 100,00% | 100,00% | – | |||
| 105 | Strood Sp. z o.o. | Warsaw | property lease and management |
27 125 | 27 125 | 100,00% | 100,00% | – | |||
| 106 | Projekt Beethovena - Projekt Echo - 122 Sp. z o.o - S.K.A. |
Kielce | property lease and management |
3 430 | - | - | 3 430 | 99,95% | 99,95% | – | |
| Total | 920 662 | (31 601) | (10 468) | (42 069) | 878 593 | ||||||
| INTERESTS OR SHARES IN ASSOCIATES | |||||||||||
| 1 | "SPC" S.A | Warsaw | management of other entities |
34 | (34) | - | (34) | - | 34,00% | 34,00% | – |
| Total | 34 | (34) | - | (34) | - | ||||||
| INTERESTS OR SHARES IN joint -ventures |
|||||||||||
| 1 | Rosehill Investments Sp. z o.o. | Warsaw | property lease and management |
44 581 | - | - | - | 44 581 | 30,00% | 30,00% | – |
| 2 | Projekt Echo - 138 Sp. z o.o. | Warsaw | property lease and management |
2 | - | - | - | 2 | 30,00% | 30,00% | – |
| 3 | R4R Poland Sp. z o.o. | Warsaw | property lease and management |
6 207 | - | - | - | 6 207 | 30,00% | 30,00% | – |
| Total | 50 790 | - | - | - | 50 790 | ||||||
| TOTAL INTERESTS OR SHARES IN SUBSIDIARIES, JOINT-VENTURES AND ASSOCIATES |
971 486 | (31 635) | (10 468) | (42 103) | 929 383 |
In the chart the Company presented a revaluation write-down of the value of owned shares and stocks in subsidiaries, jointly controlled entities and associates, which was made during the financial year.
If the revaluation write-down is not made, in opinion of the Company, there were no indications as at the balance sheet date that the need to change the value of adjustments have to be made.
The change in the value of adjustments updating the value of shares was recognised in the result as at 31 December 2019 in the 'revaluation of investments' item in financial revenue/ expenses. The costs included the amount of the impairment loss created amounting to PLN 4,165,000.
According to IFS 12 paragraph 44, the Company analyzed an asset on owned shares in subsidiaries and does not create it, due to lack of possibility to reversal of its value in predictable future.
The Company has 100% control over entities listed above directly – by holding its shares or indirectly, by other subsidiaries controlled by the Company. The exemptions of this are companies: Projekt Saska Sp. z o.o., Rosehill Investments Sp. z o.o., Projekt Echo - 138 Sp. z o.o. and R4R Poland Sp. z o.o.
| Total long-term financial assets | 487 387 | 796 125 |
|---|---|---|
| receivables for purchase and sale of shares | 9 032 | - |
| bonds | 473 564 | 625 276 |
| investment certificates | 4 791 | 170 849 |
| advances received | - | - |
| 31.12.2019 | 31.12.2018 |
In 2019, the Company redeemed 138,993 B-series certificates issued by Forum 60 Funduszu Inwestycyjnego Zamkniętego for PLN 175 million. As at 31 December 2019, all receivables due for the redemption of certificates were settled. The amount of PLN 28 million was settled by the bank transfer on 15 February 2019 and the amount of PLN 147 million by deduction agreements transferring the ownership of shares in the companies listed in the agreements of 30 December 2019.
As at 31 December 2019, the Company estimated the value of bonds impairment loss in the amount PLN 39 million and as at 29 December 2018 at PLN 31 million.
Bonds meet the SPPI test according to IFRS 9 par. 4.1.2., therefore they are not measured at fair value, but at amortised cost. The valuation does not differ significantly from the valuation at fair value. The bonds were granted to related entities with good financial standing. In relation to
related entities, credit risk, in the opinion of the Management Board, is minimized through current control of operating activity and evaluation of investment projects of these companies. In the opinion of the Management Board, through the possibility of monitoring operations of subsidiaries and periodically confirming the profitability of their projects, the Company is able to assess and identify receivables for which credit risk has significantly increased. The Company's Management Board did not find such bonds. The Management Board assessed the bonds granted in terms of creating a write-down for expected credit losses based on the evaluation of Echo Investment Capital Group's credibility. In accordance with the requirements of IFRS 9, a write-down for expected credit losses was created. As at 31 December 2019, the write-down amounted PLN 287 thousand and as at 31 December 2018, the writedown amounted PLN 288 thousand.
| Total long-term loans granted | 281 264 | 221 504 |
|---|---|---|
| In other entities | - | - |
| In co-controlled entities | 106 843 | 81 404 |
| In subsidiaries | 174 421 | 140 100 |
| 31.12.2019 | 31.12.2018 |
Borrowings meet the SPPI test according to IFRS 9 par. 4.1.2., therefore they are not measured at fair value, but at amortized cost. The measurement does not differ significantly from the fair value measurement.
The maximum value of credit risk related to the borrowings equals their carrying amount. The loans granted are not secured, they are not overdue and there is no material impairment of their value. The loans were granted to related entities with good financial standing. In relation to related entities, credit risk is, in the opinion of the Management Board, minimized through current control of operating activities and evaluation of investment projects of these companies.
In the opinion of the Management Board, through the possibility of monitoring the operations of subsidiaries and periodically confirming the profitability of their projects, the Company is able to assess and identify the borrowings for which credit risk has significantly increased. The Company's Management Board did not find any such borriowings. The Management Board assessed the loans in terms of creating a write-down for expected credit losses based on the assessment of Echo Investment Capital Group "s credibility. In accordance with the requirements of IFRS 9, a write-down for expected credit losses was created as at 31.12.2019 in the amount of PLN 1,078 thousand, and as at 31.12.2018 in the amount of PLN 650 thousand.
| Contractor's name | Amount | [PLN '000] Interest rate | Payment time limit |
|---|---|---|---|
| GRO Nnieruchomości Sp. z o.o. | 21 657 | WIBOR 3M + margin | 31.12.2021 |
| R4R Poland Sp. z o.o. | 77 251 | WIBOR 3M + margin | 01.07.2026 |
| Galeria Libero Sp. z o.o. Sp.K. | 97 507 | WIBOR 3M + margin | 10.10.2026 |
| Rosehill Investments Sp. z o.o. | 25 702 | WIBOR 3M + margin | 31.12.2021 |
| RPGZ IX Sp. z o.o.* | 47 465 | WIBOR 3M + margin | 31.12.2021 |
| Total 269 582 |
* Borrowings granted in 2019
The maximum value of credit risk associated with borrowings equals their carrying amount. The granted borrowings are not secured. The granted borrowings are not overdue and there is no impairment of the granted borrowings
| Contractor's name | Amount | [PLN '000] Interest rate | Payment time limit |
|---|---|---|---|
| GRO Nieruchomości Sp. z o.o. | 21 642 | WIBOR 3M + margin | 31.12.2021 |
| R4R Poland Sp. z o.o. | 35 151 | WIBOR 3M + margin | 01.07.2026 |
| Galeria Libero Sp. z o.o. Sp.K. | 115 540 | WIBOR 3M + margin | 10.10.2026 |
| Berea Sp. z o.o. | 41 193 | WIBOR 3M + margin | 31.12.2020 |
| Total 213 526 |
| 1.01.2019- 31.12.2019 |
1.01.2018- 31.12.2018 |
|
|---|---|---|
| Deferred tax assets/provision at the beginning of the period: | (1 468) | 13 840 |
| - financial instruments | - | (4) |
| - investment property | 513 | 513 |
| - receivables and liabilities due to borrowings | (3 701) | (1 409) |
| - liabilities due to loans and bonds | (779) | 100 |
| - tax loss | 3 454 | 10 244 |
| - inventory | 3 602 | 5 800 |
| - other | (4 557) | (1 404) |
| Increases: | 1 808 | 4 |
| - financial instruments | - | 4 |
| - investment property | - | - |
| - receivables and liabilities due to borrowings | - | - |
| - liabilities due to loans and bonds | 374 | - |
| - tax loss | 1 362 | - |
| - inventory | - | - |
| - interests and shares | ||
| - leasing | 72 | |
| - other | - | - |
| Decreases: | (4 979) | (15 312) |
| - financial instruments | - | - |
| - investment property | - | - |
| - receivables and liabilities due to borrowings | (3 466) | (2 292) |
| - liabilities due to loans and bonds | - | (879) |
| - tax loss | - | (6 790) |
| - inventory | (1 439) | (2 198) |
| - interests and shares | - | - |
| - leasing | - | |
| - other | (74) | (3 153) |
| Deferred tax assets/provision at the end of the period: | (4 639) | (1 468) |
| - financial instruments | - | - |
| - investment property | 513 | 513 |
| - receivables and liabilities due to borrowings | (7 167) | (3 701) |
| - liabilities due to loans and bonds | (405) | (779) |
| - tax loss | 4 816 | 3 454 |
| - inventory | 2 163 | 3 602 |
| - interests and shares | - | - |
| - leasing | 72 | - |
| - other | (4 631) | (4 557) |
The right to reduce the income tax due to tax strategy expires in 2024 (PLN 25,212 thousand).
| 31.12.2019 | 31.12.2018 | |
|---|---|---|
| Semi-finished products and work-in-progress | 190 186 | 188 298 |
| - land use right asset | 8 331 | - |
| Finished products | 16 365 | 11 559 |
| Goods | 5 640 | 1 588 |
| Inventory in total | 212 191 | 201 445 |
Inventories are measured at production or purchase cost, but not higher than the net realisable value of sales. This value is obtained from information from an active market. In the hierarchy of fair value for inventories, the Company assigned level 2. Reversal of inventory write-down takes place either in connection with sale of inventories or in connection with increase of net sale price. The amounts of inventory write-downs recognised as cost in the period and amounts of reversals of writedowns of values decreasing the value of inventories recognised as cost reductions in the period are presented in the income statement under "cost of sales".
The 'finished products' item contains completed residential units intended for sale. The 'intermediate products and products in progress' item contains mainly real estate and expenditures on residential projects under preparation and construction. The 'goods' item contains land for sale.
| 31.12.2019 | 31.12.2018 | |
|---|---|---|
| Inventories write-offs recognised as cost in the period | - | (4) |
| Reversed write-downs on inventories recognised as revenue in the period |
7 088 | 8 745 |
| Movement in write-down on inventories | 7 088 | 8 741 |
Inventory write-downs and their reversals apply to residential projects and are intended to write down the value to the level of obtainable price.
The value of inventories recognized as income/cost in the period is disclosed in the income statement under "cost of sales".
The change in the inventory write-down in 2019 concerns, among others, Grota - Roweckiego residential projects in Wrocław and Wodna in Łódź.
The change in the inventory write-down as at 31 December 2019 amounted PLN 7 088 thousand, it was PLN 8 741 thousand as at 31 December 2018.
| 31.12.2019 | 31.12.2018 | |
|---|---|---|
| Receivables from subsidiaries | 75 269 | 72 548 |
| Trade, with maturity: | 21 436 | 22 806 |
| - up to 12 months | 21 436 | 22 806 |
| Other: | 53 833 | 49 742 |
| - due to profit from limited partnerships | 53 833 | 49 742 |
| Receivables from other parties | 46 238 | 36 924 |
| Trade, with maturity: | 21 310 | 25 643 |
| - up to 12 months | 21 310 | 25 643 |
| - over 12 months | - | - |
| Due to other taxes, | - | 248 |
| Other | 718 | 5 336 |
| - paid securities | 132 | 4 831 |
| - claims related to repayment of certificates | 94 | - |
| - security deposits paid | - | - |
| Advances on deliveries | 24 210 | 5 697 |
| write-downs for expected credit losses of receivables | (1 319) | (1 545) |
| Total net short-term trade receivables, taxes and other | 121 507 | 109 472 |
| - total write-downs for expected credit losses of receivables | (1 319) | (1 545) |
| Total gross short-term trade receivables, taxes and other receivables | 122 826 | 111 017 |
The maximum value of credit risk related to trade receivables does not significantly differ from the carrying amount. The estimated fair value of trade receivables is the current value of future expected discounted cash flows and it does not deviate significantly from the balance sheet value of these receivables.
Receivables from affiliated companies are not secured. In relation to related entities, credit risk, in the opinion of the Management Board, is minimised by the ongoing control of operating activities and assessment of investment projects of these companies. By monitoring the operations of subsidiaries and periodically confirming the profitability of their projects, the Company has the option of assessing receivables for which the credit risk has significantly increased. The Management Board of the Company did not find such receivables, even with respect to overdue receivables over 30 days, based on the assessment of investment projects of subsidiaries.
The company regularly monitors the condition and payment capability of contractors. There is no significant risk concentration in relation to any of the clients of the Company from outside the Echo Investment Group. As at 31 December 2018, the Company estimated the value of the impairment loss for trade receivables, using a provision matrix developed on the basis of historical data regarding the repayment of receivables by counterparties.
| 1.01.2019- 31.12.2019 |
1.01.2018- 31.12.2018 |
|
|---|---|---|
| Opening balance | 1 545 | 264 |
| Increases | 77 | 1 380 |
| - due to write-down recognition | 77 | 1 380 |
| Decreases | (303) | (99) |
| - due to repayment | (30) | - |
| - due to termination | (273) | (99) |
| Write-downs on expected credit losses on short-term receivables at the end of the period |
1 319 | 1 545 |
The impairment loss expected credit losses on receivables has been disclosed under 'other operating revenue/ costs' in the profit and loss account of the Company.
| 31.12.2019 | 31.12.2018 | |
|---|---|---|
| In the Polish currency (PLN) | 121 280 | 105 117 |
| In foreign currencies, after translation into PLN | 1 546 | 5 900 |
| - unit/currency EUR | 356 | 1 365 |
| - PLN '000 | 1 516 | 5 870 |
| - unit/currency USD | 8 | 8 |
| - PLN '000 | 30 | 30 |
| Total gross short-term trade receivables, taxes and other | 122 826 | 111 017 |
| 31.12.2019 | 31.12.2018 | |
|---|---|---|
| up to 1 month | 8 477 | 18 339 |
| between 1 month and 3 months | 31 054 | 11 752 |
| between 3 month and 6 months | - | - |
| between 6 month and 12 months | - | - |
| over 12 months | - | - |
| overdue receivables | 4 534 | 19 388 |
| Total (gross) trade receivables | 44 065 | 49 479 |
| write-downs on expected credit losses on trade receivables | (1 319) | (1 030) |
| Total (net) trade receivables | 42 746 | 48 449 |
| 31.12.2019 | 31.12.2018 | |
|---|---|---|
| up to 1 month | 1 406 | 5 042 |
| between 1 month and 3 months | 543 | 2 487 |
| between 3 month and 6 months | 211 | 9 381 |
| between 6 month and 12 months | 717 | 1 978 |
| over 12 months | 1 657 | 500 |
| Total (gross) overdue trade receivables | 4 534 | 19 388 |
| overdue write-downs on trade receivables | (1 319) | (1 030) |
| Total (net) overdue trade receivables | 3 215 | 18 358 |
| 31.12.2019 | 31.12.2018 | ||
|---|---|---|---|
| Unimpaired current receivables | 39 531 | 30 091 | |
| Unimpaired overdue receivables | 3 215 | 17 843 | |
| Impaired overdue receivables | 1 319 | 1 545 | |
| Total (gross) trade receivables | 44 065 | 49 479 |
| 31.12.2019 | 31.12.2018 | |
|---|---|---|
| Disputed receivables | - | - |
| Other | - | - |
| - not covered by write-down | - | - |
| Overdue receivables | 4 534 | 19 388 |
| Trade recivables | 4 534 | 19 388 |
| - not covered by write-down | 3 215 | 17 843 |
| 31.12.2019 | 31.12.2018 | ||
|---|---|---|---|
| In subsidiaries | |||
| - loans granted | 502 354 | 229 533 | |
| - interest | 30 571 | 9 427 | |
| 532 925 | 238 960 | ||
| In joint-ventures | |||
| - loans granted | 638 | 25 566 | |
| - interest | 45 | 1 095 | |
| 683 | 26 661 | ||
| Total short-term loans granted | 533 608 | 265 621 |
Loans meet the SPPI test in accordance with IFRS 9, paragraph 4.1.2. Therefore, they are not measured at fair value, but at amortised cost. The valuation does not differ significantly from the fair valuation.
The maximum value of credit risk related to loans equals their carrying value. The loans granted are not secured. The loans granted are not overdue and the value of the loans has not been lost. In respect of affiliated companies, the risk is minimised through the control of their operations on a regular basis and through the evaluation of investment projects in the aforementioned companies. In the opinion of the Management Board, through the ability to monitor the operations of subsidiaries and periodically confirm the profitability of their projects, the Company has the opportunity to assess and identify loans for which the credit risk has increased significantly. The Management Board of the Company did not find such loans. The Management Board assessed the loans in terms of creating a write-down for expected loan losses based on the assessment of Echo Investment Capital Group's credibility. In accordance with the requirements of IFRS 9, a write-down for expected credit losses was created as at 31.12.2019 in the amount of PLN 1,078 thousand, and as at 31.12.2018 in the amount of PLN 650 thousand.
| Total | 533 608 | 265 621 | |
|---|---|---|---|
| In foreign currencies (after translation into PLN) | 683 | - | |
| In the Polish currency (PLN) | 532 925 | 265 621 | |
| 31.12.2019 | 31.12.2018 |
The note includes short-term borrowings with interests.
| Contractor's name | Amount [PLN '000] |
Interest rate | Payment time limit |
|---|---|---|---|
| City Space Management Sp. z o.o. | 5 029 | WIBOR 3M + margin | 30.06.2020 |
| Rondo 1 City Space - GP Sp. z o.o. Sp. K. | 4 051 | WIBOR 3M + margin | 30.09.2020 |
| Plac Unii City Space - GP Sp. z o.o. Sp. K. | 499 | WIBOR 3M + margin | 30.09.2020 |
| Fianar Investments Sp. z o.o. | 71 360 | WIBOR 3M + margin | 31.12.2020 |
| Elektrownia Sp. z o.o. | 109 | WIBOR 3M + margin | 30.06.2020 |
| Echo - SPV 7 Sp. z o.o. | 18 404 | WIBOR 3M + margin | 31.12.2020 |
| Echo Aurus Sp. z o.o. | 43 569 | WIBOR 3M + margin | 31.12.2020 |
| Villea Investments Sp. z o.o. | 63 375 | WIBOR 3M + margin | 31.03.2020 |
| Dellia Investments - Projekt Echo - 115 Sp. z o.o. Sp. K.* | 19 365 | WIBOR 3M + margin | 31.12.2020 |
| Gosford Investments Sp. z o.o.* | 15 725 | WIBOR 3M + margin | 31.12.2020 |
| ZAM - Projekt Echo - 127 Sp. z o.o. Sp. K.* | 27 725 | WIBOR 3M + margin | 31.12.2020 |
| Berea Sp. z o.o. | 47 386 | EURIBOR 3M + margin | 30.06.2020 |
| Projekt 144 - Grupa Echo Sp. z o.o. Sp. K.* | 43 770 | WIBOR 3M + margin | 31.03.2020 |
| GRO Nieruchomości Sp.z o.o.* | 1 415 | WIBOR 3M + margin | 31.03.2020 |
| 142 – City Space- Gp Sp. z o.o. Sp. K.* | 440 | WIBOR 3M + margin | 30.09.2020 |
| Projekt 12 - Grupa Echo Sp. z o.o. Sp. K.* | 121 073 | WIBOR 3M + margin | 30.09.2020 |
| Perth Sp. z o.o.* | 25 990 | WIBOR 3M + margin | 31.12.2020 |
| Total | 509 285 |
* Loans granted in 2019.
The maximum value of credit risk associated with the loans equals their carrying amount. The granted loans are not secured, they are not overdue or impaired. The loans were granted to related entities with good financial standing. In relation to affiliated companies, the credit risk, in the opinion of the Management Board, is minimized through current control of operating activity and evaluation of investment projects of these companies. In the opinion of the Management Board, through the possibility of monitoring the operations of subsidiaries and periodically confirming the profitability of their projects, the Company is able to evaluate and identify the loans for which the credit risk has significantly increased. The Company's Management Board has not found any such loans.
| Contractor's name | Amount [PLN '000] |
Interest rate | Payment time limit | |
|---|---|---|---|---|
| Villea Investments Sp. z o.o. | 63 100 | WIBOR 3M + marża | 31.03.2019 | |
| Rosehill Investments Sp. z o.o. | 25 555 | WIBOR 3M + marża | 31.03.2019 | |
| Elektrownia Sp. z o.o. | 109 | WIBOR 3M + marża | 30.06.2019 | |
| City Space – SPV 3 Sp. z o.o. | 498 | WIBOR 3M + marża | 30.09.2019 | |
| City Space – Management Sp. z o.o. | 29 | WIBOR 3M + marża | 30.09.2019 | |
| City Space – SPV 2 Sp. z o.o. | 4 051 | WIBOR 3M + marża | 30.09.2019 | |
| Fianar Investments Sp. z o.o. | 71 360 | WIBOR 3M + marża | 31.12.2019 | |
| Echo - SPV 7 Sp. z o.o. | 39 400 | WIBOR 3M + marża | 31.12.2019 | |
| Echo Aurus Sp. z o.o. | 55 980 | WIBOR 3M + marża | 31.12.2019 | |
| Berea Sp. z o.o. | 11 | WIBOR 3M + marża | 31.12.2019 | |
| Total | 260 093 |
| 31.12.2019 | 31.12.2018 | |
|---|---|---|
| Other financial assets | 17 720 | 7 389 |
| - inflows from residential clients, blocked on fiduciary accounts, released by the bank as the investment progresses |
17 518 | 7 324 |
| - on VAT split payment accounts | 202 | 65 |
| Cash in hand and in bank accounts | 232 147 | 181 977 |
| Total | 249 867 | 189 366 |
As at 31 December 2019, the Company has cash at renowned banks, mainly DNB Nord S.A., PKO S.A. and Santander Bank Polska S.A.
The maximum value of credit risk related to cash equals its balance sheet value.
Cash in the bank bears interest at variable interest rates, the amount of which depends on the interest rate on one-day bank deposits. Short-term deposits are made for various periods, from one day to one month, depending on the current demand of the Company for cash and they bear interest according to the interest rates set for them.
| 31.12.2019 | 31.12.2018 | ||
|---|---|---|---|
| In the Polish currency (PLN) | 119 549 | 174 855 | |
| In foreign currencies (after translation into PLN) | 130 318 | 14 511 | |
| unit/currency EUR | 30 602 | 3 627 | |
| PLN '000 | 130 317 | 14 508 | |
| unit/currency USD | - | 1 | |
| PLN '000 | 1 | 3 | |
| Total | 249 867 | 189 366 |
| Series / Issue | Type of share | Type of limited rights to shares |
No. of shares | Value of series / issue at nominal value [PLN '000] |
Capital coverage method |
|---|---|---|---|---|---|
| A, B, C, D, E, F | bearer shares | none | 412 690 582 | 20 635 | cash |
| Total no. of shares | 412 690 582 | ||||
| Total share capital | 20 635 |
| Shareholders | Type of share | Number of shares / votes |
0% of capital held | |
|---|---|---|---|---|
| Wing oraz Griffin Real Estate (poprzez Lisala Sp. z o.o.) |
230 930 856 | 55,96 | 55,96 | |
| Nationale Nederlanden OFE | 56 002 112 | 13,57 | 13,57 | |
| Aviva OFE Aviva Santander | 32 272 404 | 7,82 | 7,82 | |
| Others | 93 485 211 | 22,65 | 22,65 | |
| Total | 412 690 582 | 100,00 | 100,00 |

NOTE 13
| 31.12.2019 | 31.12.2018 | |
|---|---|---|
| Share premium | 100 748 | 100 748 |
| Statutory | 6 878 | 6 878 |
| Created from generated profits according to the statute/articles, above the statu torily required (minimum) value |
946 647 | 946 647 |
| Other | 22 | 22 |
| Total | 1 054 295 | 1 054 295 |
| 1.01.2019- 31.12.2019 |
1.01.2018- 31.12.2018 |
|
|---|---|---|
| Opening balance | 326 309 | 319 579 |
| Changes in the period | - | - |
| - supplementary capital | - | - |
| - dividend fund | (206 345) | (206 345) |
| - distribution of the result from previous years | 44 675 | 213 075 |
| Closing balance | 164 639 | 326 309 |
On April 26, 2017 Management Board of Echo Investment S.A. adopted a resolution regarding the adoption of the Company's dividend policy.
The dividend policy of the Company assumes that for 2018 and subsequent years, the Management Board intends to recommend dividend payment in the amount of up to 70% of the consolidated net profit of the Company's Capital Group, assigned to the shareholders of the parent company.
When recommending dividend payment, the Company's Management Board will take into account the current and predicted financial condition of the Company and the Capital Group as well as the development strategy.
In particular, the Company's Management Board in its annual recommendations regarding dividend payment will take into account:
| 1.01.2019- 31.12.2019 |
1.01.2018- 31.12.2018 |
|
|---|---|---|
| Opening balance | 44 675 | 634 661 |
| Changes in the period | ||
| – adjustments of result from previous years | - | 2 243 |
| – distribution of result from previous years | (44 675) | (634 661) |
| Closing balance | - | 2 243 |
| 31.12.2019 | 31.12.2018 | |
|---|---|---|
| Due to subsidiaries | ||
| - on account of credits and loans | 127 007 | - |
| 127 007 | - | |
| Due to other entities: | ||
| - due to lease | 12 645 | - |
| - due to deposits received | 1 492 | 746 |
| - due to issue of debt securities | 936 859 | 903 448 |
| 950 996 | 904 194 | |
| Total long-term liabilities | 1 078 003 | 904 194 |
| Interest rates used to discount expected lease cash flows | from 3,43% to 3,61% |
0,00% |
According to the best information and data of the Company, there were no breaches of terms of loan agreements and established security levels during the financial year and until the date of signing of the financial statement.
| Contractor name | Amount [PLN '000] |
Interest rate | Repayment date |
|---|---|---|---|
| Projekt Echo - 129 Sp. z o.o. | 127 005 | Wibor 3M + margin | 30.09.2021 |
| Total | 127 005 |
| 31.12.2019 | 31.12.2018 | |
|---|---|---|
| Between 1 to 3 years | 903 512 | 483 671 |
| Between 3 to 5 years | 177 985 | 420 368 |
| Over 5 years | 1 997 | 155 |
| Total | 1 083 494 | 904 194 |
| Interest rates used to discount expected cash flows: | 5,15% | 5,02% |
Long-term liabilities in nominal value were presented by the Company in note 14E.
| Total | 1 083 494 | 904 194 |
|---|---|---|
| In foreign currencies (by currency and after conversion to PLN) | - | - |
| In Polish currency | 1 083 494 | 904 194 |
| 31.12.2019 | 31.12.2018 |
Financial liabilities due to debt financial instruments are measured at amortized cost of a liability component, in accordance with IFRS 9. The fair value of longterm liabilities does not differ significantly from their carrying amount.
According to the best information and data of the Management Board of the Company, there was no breach of terms of loan agreements and established security levels during the financial year and until the date of signing of the financial statement.
| 31.12.2019 | 31.12.2018 | |
|---|---|---|
| Opening balance | 8 843 | - |
| Changes in the period | 3 802 | - |
| - new purchases | 8 756 | - |
| - financial costs | 657 | - |
| - payment | (5 611) | - |
| - completion of the project/sale | - | - |
| Closing balance | 12 645 | - |
| 01.01.2019- 31.12.2019 |
01.01.2018- 31.12.2018 |
|
|---|---|---|
| Cost related to leases of low-value assets | 878 | - |
| Cost related to long-term leases | 6 285 | - |
| Total | 7 163 | - |
The total cash outflow from leases amounted to PLN 6,269 thousand in 2019.
| Bank | Contractual amount of loan |
Outstanding loan amount |
Interest rate | Repayment deadline |
Security |
|---|---|---|---|---|---|
| PKO BP S.A.* | 75 000 | 65 452 | WIBOR 1M + margin |
30.10.2020 | authorisation to bank account, statement on submission to enforcement proceedings |
| Alior Bank S.A. | 75 000 | 75 000 | WIBOR 3M + margin |
26.03.2020 | authorisation to bank account, statement on submission to enforcement proceedings |
| Santander Bank Polska S.A.** | 100 000 | 73 423 | WIBOR 1M + margin |
30.11.2020 | authorisation to bank account, statement on submission to enforcement proceedings |
| Total | 250 000 | 213 875 |
* The available loan amount as at 31/12/2019 is reduced by the issued guarantees and amounts to PLN 0.2 million.
** Within the credit limit of PLN 100 million, the Company is granted a sublimit for a current loan of up to PLN 75 million and a sublimit of up to PLN 25 million for guarantees. As at 31/12/2019, the utilization of the guarantee limit was PLN 24.2 million.
The loan value corresponds to undiscounted cash flows.
| Bank | Contractual amount of loan |
Outstanding loan amount |
Interest rate | Repayment deadline |
Security |
|---|---|---|---|---|---|
| PKO BP S.A.* | 75 000 | WIBOR 1M + margin |
30.10.2020 | authorisation to bank account, statement on submission to enforcement proceedings |
|
| Alior Bank S.A. | 75 000 | 50 000 | WIBOR 3M + margin |
15.12.2019 | authorisation to bank account, statement on submission to enforcement proceedings |
| Santander Bank Polska S.A.** | 100 000 | WIBOR 1M + margin |
30.11.2020 | authorisation to bank account, statement on submission to enforcement proceedings |
|
| Raiffeisen Bank Polska S.A*** | 62 000 | WIBOR 1M + margin |
16.12.2019 | authorisation to bank account, statement on submission to enforcement proceedings |
|
| Total | ****312 000 | 50 000 |
* The available loan amount as at 31/12/2018 is reduced by the guarantees issued and amounts to PLN 54.1 million.
** Within the credit limit of PLN 100 million, the Company is granted a sublimit for a current loan of up to PLN 75 million and a sublimit of up to PLN 25 million for guarantees. As at 31/12/2018, the utilization of the guarantee limit was PLN 24.2 million.
*** As at 31.12.2018, the available loan amount is reduced by guarantees issued and amounts to nearly PLN 60 million.
**** Including PLN 25 million of the guarantee limit in Santander Bank Polska S.A. The total amount of current and working capital loan limits amounts PLN 287 million as at 31 December 2018.
The loan value corresponds to undiscounted cash flows.
| Series | ISIN code | Bank/brokerage house | Nominal value |
Maturity | Interest rate | Securities | Quotation market |
|---|---|---|---|---|---|---|---|
| Bonds purchased by the company in 2019 | |||||||
| 1/2016 | PLECHPS00209 | mBank S.A. | 100 000 | 18.11.2020 | WIBOR 6M + margin 3,0% |
none | ASO CATALYST |
| 1/2017 | PLECHPS00225 | mBank S.A. | 155 000 | 31.03.2021 | WIBOR 6M + margin 2,9% |
none | ASO CATALYST |
| 2/2017 | PLECHPS00258 | mBank S.A. | 150 000 | 30.11.2021 | WIBOR 6M + margin 2,9% |
none | ASO CATALYST |
| 1/2018 | PLECHPS00282 | mBank S.A. | 140 000 | 25.04.2022 | WIBOR 6M + margin 2,9% |
none | ASO CATALYST |
| 1/2019 | PLECHPS00308 | mBank S.A. | 100 000 | 11.04.2023 | WIBOR 6M + margin 4,25% |
none | ASO CATALYST |
| Total | 645 000 | ||||||
| Bonds for individual investors | |||||||
| E-series issue |
PLECHPS00217 | DM PKO BP S.A. | 100 000 | 06.07.2021 | WIBOR 6M + margin 2,9% |
none | CATALYST regulated market |
| F-series issue |
PLECHPS00233 | DM PKO BP S.A. | 125 000 | 11.10.2022 | WIBOR 6M + margin 2,9% |
none | CATALYST regulated market |
| G-series issue |
PLECHPS00241 | DM PKO BP S.A. | 75 000 | 27.10.2022 | WIBOR 6M + margin 2,9% |
none | CATALYST regulated market |
| H-series issue |
PLECHPS00266 | DM PKO BP S.A. | 50 000 | 22.05.2022 | WIBOR 6M + margin 2,8% |
none | CATALYST regulated market |
| I-series issue |
PLECHPS00274 | Consortium: DM PKO Bank Polski S.A., Noble Securities S.A. and Centralny Dom Maklerski Pekao S.A. |
50 000 | 08.11.2023 | WIBOR 6M + margin 3,4% |
none | CATALYST regulated market |
| J and J2-series issue |
PLECHPS00290 | J-series: consortium of Noble Securities S.A., Michael / Ström Dom Maklerski S.A., Dom Maklerski Banku Ochrony Środowiska S.A |
33 832 | 21.09.2023 | WIBOR 6M + margin 3,4% |
none | CATALYST regulated market |
| J2 series: DM PKO Bank Polski S.A. | |||||||
| Total | 433 832 | ||||||
| Bonds in total | 1 078 832 |
The value of the bonds corresponds to undiscounted cash flows, not including interest.
| Series | Date | Value [PLN '000] |
|---|---|---|
| bonds for institutional investors - series 1/2014 | 19.02.2019 | 100 |
| bonds for institutional investors - series 2/2014 | 12.04.2019 | 10 |
| bonds for institutional investors - series 2/2014 | 15.05.2019 | 61 |
| Total | 171 |
| Series | Date of subscription / issue |
Value [PLN '000] |
|---|---|---|
| bonds for individual investors - J-series | 18.02.-1.03.2019 | 34 |
| bonds for individual investors - series 1/2019 | 11.04.2020 | 100 |
| Total | 134 |
After the balance sheet date, the Company placed 188,315 J-series bonds and 150,000 J2-series bonds, which were issued on the basis of the Prospectus approved by the Polish Financial Supervision Authority on 16 April 2018. The total issue value of the placed bonds was PLN 33,831,500.
The subscription for J-series bonds lasted from 18 February to 1 March 2019, while J2-series bonds from 18 February to 25 February 2019. The allocation of the bonds took place on 5 March 2019. The interest rate on J-series and J2-series bonds is based on the WIBOR 6M rate increased by a 3.4% margin. The bonds have a 4.5-year maturity. The offering was organized by Dom Maklerski PKO Banku Polskiego and the consortium of Noble Securities S.A., Michael / Ström Dom Maklerski S.A. and Dom Maklerski Bank Ochrony Środowiska S.A.
As part of the Bond Issuance Programme of up to PLN 1 bln of 2011, which was signed with mBank, Echo Investment issued coupon bonds with a total value of PLN 100 mln on 11 April 2019. The nominal value and the issue price of one bond was PLN 10,000. The bonds were issued for the period ending on 11 April 2023. The interest rate on the bonds was determined based on the variable WIBOR 6M rate plus a margin for investors. The redemption of the bonds on the redemption date will be at the nominal value of the bonds. The interest will be paid semi-annually. The issued bonds are not secured. At the same time, the Company acquired 1,000 own bonds marked with the ISIN code PLECHPS00159 for redemption.
| Series | ISIN code | Bank / brokerage house | Issue value |
Maturity | Interest rate | Guarantees | / securities Quotation market |
|---|---|---|---|---|---|---|---|
| 1/2014 | PLECHPS00134 | mBank S.A. | 100 000 | 19.02.2019 | WIBOR 6M + margin 3,6% |
none | ASO CATALYST |
| 2/2014 | PLECHPS00159 | mBank S.A. | 70 500 | 15.05.2019 | WIBOR 6M + margin 3,6% |
none | ASO CATALYST |
| 1/2016 | PLECHPS00209 | mBank S.A. | 100 000 | 18.11.2020 | WIBOR 6M + margin 3,0% |
none | ASO CATALYST |
| 1/2017 | PLECHPS00225 | mBank S.A. | 155 000 | 31.03.2021 | WIBOR 6M + margin 2,9% |
none | ASO CATALYST |
| 2/2017 | PLECHPS00258 | mBank S.A. | 150 000 | 30.11.2021 | WIBOR 6M + margin 2,9% |
none | ASO CATALYST |
| 1/2018 | PLECHPS00282 | mBank S.A. | 140 000 | 25.04.2022 | WIBOR 6M + margin 2,9% |
none | ASO CATALYST |
| Total | 715 500 | ||||||
| Bonds for individual investors | |||||||
| E-series | PLECHPS00217 | DM PKO BP S.A. | 100 000 | 06.07.2021 | WIBOR 6M + margin 2,9% |
none | regulated market CATALYST |
| F-series | PLECHPS00233 | DM PKO BP S.A. | 125 000 | 11.10.2022 | WIBOR 6M + margin 2,9% |
none | regulated market CATALYST |
| G-series | PLECHPS00241 | DM PKO BP S.A. | 75 000 | 27.10.2022 | WIBOR 6M + margin 2,9% |
none | regulated market CATALYST |
| H-series | PLECHPS00266 | DM PKO BP S.A. | 50 000 | 22.05.2022 | WIBOR 6M + margin 2,8% |
none | regulated market CATALYST |
| I-series | PLECHPS00274 | DM PKO Bank Polski S.A., Noble Securities S.A. and Centralny Dom Maklerski Pekao S.A. |
50 000 | 08.11.2023 | WIBOR 6M + margin 3,4% |
none | regulated market CATALYST |
| Total | 400 000 | ||||||
| Total bonds | 1 115 500 |
| 31.12.2019 | 31.12.2018 | |
|---|---|---|
| Trade, due to subsidiaries, with maturity: | 2 590 | 3 002 |
| - up to 12 months | 2 590 | 3 002 |
| - over 12 months | - | - |
| Trade, due to other entities, with maturity: | 50 812 | 29 593 |
| - up to 12 months | 50 812 | 29 593 |
| - over 12 months | - | - |
| Total short-term trade liabilities | 53 402 | 32 595 |
| Advances received ("contract liability") | 100 163 | 69 657 |
| Security deposits received | 4 777 | 5 138 |
| Total security deposits and advances received | 104 940 | 74 795 |
| Taxes, customs duties, insurance and other benefits | 15 315 | 2 897 |
| On account of current income tax | 3 215 | 1 219 |
| Total tax | 15 315 | 2 897 |
| Lease liabilities | 13 059 | |
| Perpetual usufruct conversion fees | 215 | |
| Lease and perpetual usufruct conversion fee liabilities | 13 274 | |
| Other liabilities | 26 583 | 22 018 |
| - due to payroll | 10 | 2 |
| - other (due to) | 26 673 | 22 016 |
| - dividend | - | - |
| - cash on escrow account | 17 720 | 7 389 |
| - acquisition of share | 370 | - |
| - other, including: | 8 483 | 14 627 |
| - bonuses for management and employees | 5 940 | 10 867 |
| Total other short-term liabilities | 26 583 | 22 018 |
| Total | 213 514 | 132 305 |
| Interest rates used to discount expected cash flows due to leases: | 6,94% | 0,00% |
The fair value of trade and other liabilities does not differ materially from their carrying value.
| 31.12.2019 | 31.12.2018 | |
|---|---|---|
| In the Polish currency (PLN) | 199 729 | 132 289 |
| In foreign currencies (after translation into PLN) | 13 785 | 16 |
| unit/currency EUR | 3 237 | 4 |
| - PLN '000 | 13 785 | 16 |
| unit/currency USD | - - |
|
| - PLN '000 | - - |
|
| Total 213 514 |
132 305 |
NOTE 15C
| 31.12.2019 | 31.12.2018 | |
|---|---|---|
| Opening balance | 15 048 | - |
| Changes in the period | (1 774) | - |
| - new purchases | - | - |
| - financing costs | 450 | - |
| - payment | (647) | - |
| - project completion/sale | (1 577) | - |
| Closing balance | 13 274 | - |
The Company described the changes related to the introduction of IFRS 16 in the chapter "Main accounting principles" under "Leasing".
| 31.12.2019 | 31.12.2018 | |
|---|---|---|
| Due to subsidiaries | ||
| - borrowings | - | - |
| - | - | |
| Due to other entities | ||
| - loans and borrowings | 213 874 | 50 000 |
| - due to issue of debt securities | 148 338 | 217 725 |
| Total | 362 212 | 267 725 |
| Total short-term loans, borrowings and bonds | 362 212 | 267 725 |
According to the best information and data of the Company, there were no breaches of terms of loan agreements and es-tablished security levels during the financial year and until the date of signing of the financial statement.
| 31.12.2019 | 31.12.2018 | ||
|---|---|---|---|
| In the Polish currency (PLN) | 362 212 | 267 725 | |
| In foreign currencies (by currency and after translation into PLN) | - | - | |
| Total | 362 212 | 267 725 |
As at 31.12.2019 the Company has no short-term borrowings without interests.
| 31.12.2019 | 31.12.2018 | |
|---|---|---|
| At the beginning of the period | ||
| - provisions for penalties | 2 000 | 2 000 |
| - provisions for guarantees | 270 | - |
| - court proceedings | - | 2 066 |
| - provision for costs | 15 047 | 40 605 |
| 17 317 | 44 671 | |
| Increases | ||
| - provisions for guarantees | 244 | 270 |
| - provisions for expected losses | 4 003 | 11 363 |
| - provision for costs | - | - |
| - court proceedings | 4 247 | 11 633 |
| Utilisation due to | ||
| - provision for costs | (4 840) | (10 000) |
| - provision for penalties | - | (2 066) |
| (4 840) | (12 066) | |
| Release due to | ||
| - provision for costs | (1 217) | (26 921) |
| - provisions for expected losses | - | - |
| (1 217) | (26 921) | |
| At the end of the period | ||
| - provisions for penalties | 2 000 | 2 000 |
| - provisions for guarantees | 514 | 270 |
| - court proceedings | - | - |
| - provision for costs | 12 993 | 15 047 |
| 15 507 | 17 317 |
Provision for penalties includes the value of any penalties with which the Company may be charged due to contracts concluded, with a probability of charging that exceeds 50%. The amount of the provision was estimated based on the best knowledge of the Company and based on its past experience.
The provision for projected costs of warranty repairs includes the value of repairs or compensation for sold premises and projects with a probability of charging that exceeds 50%. The amount of the provision was estimated based on the best knowledge of the Company and based on its past experience.
The dates of crystallising of the provisions for penalties and losses, warranty costs and court cases are not possible to be estimated, however, there is a high probability of their implementation within 12 months from the balance sheet date.
| 31.12.2019 | 31.12.2018 | ||
|---|---|---|---|
| 1. Contingent receivables | - | - | |
| 2. Contingent liabilities | 1 941 756 | 1 215 651 | |
| 2.1. For related parties | 1 941 756 | 1 215 651 | |
| - due to guarantees and sureties granted | 1 941 756 | 1 215 651 | |
| 2.2. For other parties | - | - | |
| - due to guarantees and sureties granted | - | - | |
| 2.3. Other | 719 100 |
||
| - due to court proceedings against Echo Investment | 719 100 |
||
| Total 1 942 475 |
1 215 751 |
| For | Value [PLN '000] |
Validity | Description |
|---|---|---|---|
| Bletwood Investments Sp. z o.o. | 1 432 | The entire duration of the lease and three consecutive months from the date of its termination |
Surety for liabilities of the company Cogl II Limited Poland Sp. z o.o. as security for the obligations arising from the lease agreement concluded on 6.11.2015. Issued in EUR. |
| HPO AEP Sp. z o.o. Sp. J. | 10 646 | Until obtaining the occu pancy permit for projects carried out, however not later than until 07.12.2031. |
Surety for liabilities of Echo – Browary Warszawskie Sp. z o.o. Sp.K. and Dellia Investments - Projekt Echo - 115 Sp. z o.o. Sp. K. as security for the obligations arising from the contract concluded on 7.12.2016. Mutual guarantee issued in EUR. |
| Human Office Polska Sp. z o.o. | 100 | Until the expiry of the lease contract |
Surety for liabilities of Sagittarius - Sagittarius - Projekt Echo-113 Sp. z o.o. Sp.K. resulting from the lease contract |
| PKO BP S.A. | 344 944 | until 31.12.2026 | Surety for liabilities of Projekt Beethovena - Projekt Echo – 122 Sp. z o.o. S.K.A. as a collateral of claims resulting from housing project in the Company and mortgage separation of real estate. Issued in EUR |
| PeKaO S.A. | 389 135 | until 31.12.2030 | Surety for liabilities Dellia Investments - Projekt Echo - 115 Sp. z o.o. S.K. as a collateral of claims resulting from housing projects, sold office building in the Company and fulfilling the terms of the lease agreement with one of the tenants. Issued in EUR. |
| Total | 746 258 |
| For | Value [PLN '000] |
Validity | Description |
|---|---|---|---|
| Bletwood Investments Sp. z o.o. | 1 446 | Entire validity period of the lease and three months fol lowing its termination date |
Surety for liabilities of Cogl II Poland Limited Sp. z o.o. as a collateral of liabilities resulting from the lease agree ment of 06.11.2015. Issued in EUR. |
| HPO AEP Sp. z o.o. Sp. J. | 10 750 | Until the date of issuance of the occupancy permit for the projects but no later than 07.12.2031. |
Surety for liabilities of Echo – Browary Warszawskie Sp. z o.o. Sp.K. and Dellia Investments – Projekt Echo – 115 Sp. z o.o. Sp. K. j as a collateral of liabilities resulting from the lease agreement of 07.12.2016. Mutual surety issued in EUR. |
| Human Office Polska Sp. z o.o. | 100 | Until the expiry of ob ligations under leasing agreement |
Surety for liabilities of Sagittarius - Projekt Echo-113 Sp. z o.o. Sp.K. resulting from leasing contract |
| Total | 12 296 |
| For | Value [PLN '000] |
Validity | Description |
|---|---|---|---|
| Horta Sp. z o.o. | 21 293 | until 02.07.2020 | Performance bond for the final sale agreement of the Aquarius Business House I office building in Wrocław. Issued in EUR. |
| Skua Sp. z o.o. | 25 551 | until 31.07.2021 | Performance bond for the final contract sales and the master lease agreements for the Aquarius Business office building House II in Wrocław. Issued in EUR. |
| IREEF – Stryków Propco Sp. z o.o. | 997 | until 15.12.2019 | Construction work quality guarantee related to the Q22 office building in Warsaw. |
| IREEF – Stryków Propco Sp. z o.o. | 1 187 | unti 31.05.2022 | Rental guarantee related to the sale of the office building Q22 in Warsaw. The guarantee is issued in EUR. The amount of the guar antee is updated as the liability decreases. |
| issued to Ventry Investments Sp. z o.o. Sp.K. (currently authorized entity of EPP Office O3 Business Campus sp.z o.o) |
38 857 | until 21.12.2026 | Construction guarantee related to the sale of the O3 Business Campus I office building in Kraków. The construction guarantee is secured by is the corporate guarantee issued by Echo Investment S.A. The guarantee issued in EUR. The maximum amount of responsibilities will be progressively reduced as the amount of the liability that the guarantee secures decreases. |
| issued to Ventry Investments Sp. z o.o. Sp.K. (currently authorized entity EPP Office O3 Business Campus sp.z o.o) |
958 | until 21.05.2020 | Rental guarantee related to the sale of O3 Business Campus I in Kraków. The rental guarantee is secured by the corporate guar antee issued by Echo Investment S.A. Partly issued in EUR. The maximum amount of responsibilities will be progressively reduced as the amount of the liability that the guarantee secures decreases. |
| issued to Emfold Investments Sp. z o.o. (currently authorized entity Tryton Business Park sp.z o.o.) |
40 533 | until 21.12.2026 | Construction guarantee related to the sale of the Tryton office building in Gdańsk. The construction guarantee is secured by the corporate guarantee issued by Echo Investment S.A. The guarantee is issued in EUR. |
| issued to Emfold Investments Sp. z o.o. (currently authorized entity Tryton Business Park sp.z o.o.) |
– | until 21.05.2020 | Rental guarantee related to the sale of the Tryton office building in Gdańsk. The rental guarantee is secured by the corporate guar antee issued by Echo Investment S.A. Partly issued in EUR. The maximum amount of responsibilities will be progressively reduced as the amount of the liability that the guarantee secures decreases. |
| issued to Flaxton Investments Sp. z o.o. (currently authorized entity EPP Office - Symetris Business Park sp. Z o.o.) |
17 339 | until 21.12.2026 | Construction guarantee related to the sale of the Symetris I office building in Łódź. The construction guarantee is secured by the cor porate guarantee issued by Echo Investment S.A. Issued in EUR. |
| issued to Flaxton Investments Sp. z o.o. (currently authorized entity EPP Office - Symetris Business Park sp. Z o.o.) |
71 | until 21.05.2020 | Rental guarantee related to the sale of the Symetris I office build ing in Łódź. The rental guarantee is secured with the corporate guarantee issued by Echo Investment S.A. Partly issued in EUR. The maximum amount of the liability shall be decreased successively as the amount of the liability covered by the guarantee decreases. |
| A4 Business Park sp. z o.o. | 23 422 | until 26.04.2027 | Construction guarantee related to the sale of the A4 Business Park III stage office building in Katowice. The guarantee is secured by the corporate guarantee issued by Echo Investment S.A. Issued in EUR |
| A4 Business Park sp. z o.o. | – | until 26.09.2020 | Rental guarantee related to the sale of the A4 Business Park III stage office building in Katowice. The rental guarantee is secured by the corporate guarantee issued by Echo Investment S.A. Partly issued in EUR. The maximum amount of the liability will be suc cessively reduced as the amount of the liability that the guarantee secures decreases. |
| EPP Office O3 Business Campus Sp. z o.o. |
37 048 | until 21.12.2027 | Construction guarantee related to the sale of the O3 Business Campus II office building in Kraków. The guarantee is secured by the corporate guarantee issued by Echo Investment S.A. The guar antee is issued in EUR. |
| For | Value [PLN '000] |
Validity | Description |
|---|---|---|---|
| EPP Office O3 Business Campus Sp. z o.o. |
1 873 | until 28.05.2021 | Corporate guarantee of Echo Investment SA securing the rent guarantee related to the sale of O3 Business Campus II in Kraków. Partly issued in EUR. The maximum amount of the liability shall be successively reduced as the amount of the liability secured by the guarantee decreases. |
| Santander Bank Polska, PKO BP SA, Bank Gospodarstwa Krajowego oraz mBank S.A. |
39 604 | until credit conver sion from construc tion into investment loan |
Security of overrun of costs of the construction of the Galeria Mło ciny project in Warsaw and obligations of Berea Sp. z o.o. resulting from the loan contract signed on 17.10.2017. Issued in EUR |
| Nobilis - Projekt Echo - 117 Sp. z o.o. Sp. K. |
40 000 | until 31.10.2026 | Quality guarantee for construction work related to the Nobilis office building in Wrocław. |
| Nobilis - Projekt Echo - 117 Sp. z o.o. Sp. K. |
1 611 | until 28.12.2020 | Rental guarantee related to the sale of the Nobilis office building in Wrocław. Issued in EUR. The maximum amount of liability will be successively reduced as the amount of liability secured by the guarantee decreases. |
| IB 14 FIZAN | 76 126 | until 24.05.2024 | Security of due performance of obligations resulting from the contract of sale of the West Link office building in Wrocław. Issued in EUR. After 24.05.2021 the amount of maximum liability will be reduced by 80%. |
| A 19 Sp. z o.o. | 25 551 | until 4.07.2038 | Guarantee for obligations of Projekt 22 - "Grupa Echo" Spółka z ograniczoną odpowiedzialnością - SKA (Midpoint 71) under the good neighbourly agreement concluded on 4.07.2018. Issued in EUR |
| issued to Flaxton Investments Sp. z o.o. (currently authorized entity EPP Office - Symetris Business Park sp. Z o.o.) |
16 258 | until 15.11.2020 | Construction guarantee related to the sale of the Symetris II stage project in Łódź. Issued in EUR. The maximum amount of liability may be successively reduced aas the amount of liability secured by the guarantee decreases. |
| issued to Flaxton Investments Sp. z o.o. (currently authorized entity EPP Office - Symetris Business Park sp. Z o.o.) |
205 | until 27.12.2021 | Rental guarantee related to the sale of the Symetris II stage in Łódź. Partially issued in EUR. The maximum amount of liability will successively decrease as the amount of liability secured by the guarantee decreases. |
| PeKaO S.A. | 14 147 | until 30.06.2029 | Guarantee of exceeding costs of residential projects: R4R Łódź Wodna, R4R Wrocław Rychtalska, R4R Warszawa Browary, R4R Wrocław Kępa. |
| R4R Wroclaw Kępa Sp. z o.o./R4R Warszawa Browary Sp. z o.o. |
84 809 | until 31.07.2021 | Guarantee of repayment of advance payments made by R4R com panies in accordance with preliminary property sales contracts: Kępa Mieszczańska in Wrocław and Browary Warszawskie E in Warsaw, Echo SPV 7 sp. z o.o. entered into preliminary agreements as a joint and several debtor responsible for the sellers' obligations. |
| IB 6 FIZAN / GPF 3 FIZAN | 132 733 | until 31.10.2021 | Security for proper performance of Rosehill Investments Sp. z o.o.'s obligations under the programme agreement concluded on 31.08.2017. Issued in EUR. |
| Tryton Business Park Sp. z o.o. | 540 | until 31.01.2020 | Security for liabilities of Tryton City Space - GP sp.z o.o. sp.k. aris ing from the lease agreement concluded on 12/06/2018. Issued in EUR. |
| DH Supersam Katowice Sp. z o.o. Sp.k. | 359 | until 31.01.2020 | Security for liabilities of Supersam City Space - GP sp. z o.o. sp.k. resulting from the lease agreement concluded on 28.02.2017. Issued in EUR. |
| Miasto Katowice | 758 | until 16.01.2020 | Warranty security and quality guarantee for liabilities of Galeria Libero - Projekt Echo 120 Sp. z o.o. Sp.K. arising from an agree ment concluded on 16.06.2016 concerning the execution of a road investment. |
| PKO BP S.A. | 36 000 | until 30.06.2023 | Securing the cost overrun of the Moje Miejsce office project in Warsaw. |
| For | Value [PLN '000] |
Validity | Description |
|---|---|---|---|
| LUX Europa III S.a.r.l. | 6 450 | till 25.03.2020 | Collateral for liabilities of Dellia Investments - Projekt Echo - 115 Sp. z o.o. Sp.k. arising from the quality assurance agreement of 27.03.2019. |
| LUX Europa III S.a.r.l. | 93 432 | until 31.12.2024 | Security for proper performance of obligations of Dellia Invest ments - Projekt Echo - 115 Sp. z o.o. Sp. k., arising from the contract of the sale of the Gatehouse Offices building in the Browary Warszawskie complex. Issued in EUR. |
| LUX Europa III S.a.r.l. | 570 | until 30.06.2029 | Security for proper performance of obligations of Dellia Invest ments - Projekt Echo - 115 Sp. z o.o. Sp.K. under the contract of the sale of the Gatehouse Offices building in the Browary Warszawsk ie complex. The rental guarantee issued in EUR. The maximum amount of liability will be successively reduced as the amount of liability covered by the guarantee decreases. |
| LUX Europa III S.a.r.l. | 163 550 | until 30.06.2030 | Security for proper performance of obligations of Dellia Invest ments - Projekt Echo - 115 Sp. z o.o. Sp.K. under the contract of the sale of the Gatehouse Offices office building in the Browary Warszawskie complex. Issued in PLN. |
| LUX Europa III S.a.r.l. | 46 844 | until 03.03.2027 | Security for proper performance of obligations of Dellia Invest ments - Projekt Echo - 115 Sp. z o.o. Sp.K. under the contract of the sale of the Gatehouse Offices building in the Browary Warszawskie complex. Issued in EUR. |
| LUX Europa III S.a.r.l. | 366 | till 30.06.2020 | Security for liabilities of Dellia Investments - Project Echo - 115 Sp. z o.o. Sp.k. resulting from the rental guarantee agreement. The maximum amount of liability will be successively reduced as the amount of the liability that the guarantee secures. |
| PeKaO S.A. | 68 045 | until credit conver sion from construc tion into investment loan |
Guarantee of exceeding the costs of the office project in the Bro wary Warszawskie complex in Warsaw. Issued in EUR. |
| Bank Millenium S.A. | 8 045 | until credit conver sion from construc tion into investment loan |
Guarantee of exceeding the costs of the West 4 Business Hub office project in Wrocław. |
| Bank Millenium S.A. | 4 557 | until credit conver sion from construc tion into investment loan |
Guarantee securing the income from leases during the construc tion of the West 4 Business Hub office project in Wrocław. Issued in EUR |
| issued to Echo-Opolska Business Park Sp. z o.o. Sp.k. (currently authorized entity EPP DEVELOPMENT 6 sp.z o.o.) |
1 008 | until 30.06.2020 | Security for liabilities of Projekt 132 - City space - GP sp. z o.o. sp.k. resulting from the lease agreement concluded on 04.06.2019. Issued in EUR. |
| PeKaO S.A. | 70 000 | until 29.12.2023 Guarantee for cost overruns, minimum interest coverage and secur ing of own contribution for Face2Face office project in Katowice. Issued in PLN. |
|
| BNP Paribas Bank Polska S.A. | 10 499 | until 1.12.2022 | Security of exceeding the costs of the React office project in Łódź. |
| EPP Development 6 Sp. z o.o. | 8 337 | until 11.02.2025 | Corporate guarantee of Echo Investment SA securing the rent guarantee related to the sale of O3 Business Campus III in Cracow. Partly issued in EUR. The maximum amount of liability will be successively reduced as the amount of liability secured by the guarantee decreases. |
| EPP Development 6 Sp. z o.o. | 34 352 | until 9.08.2028 | Construction guarantee related to the sale of the O3 Business Campus III office building in Kraków. The guarantee is secured by a corporate guarantee issued by Echo Investment S.A. The guarantee is issued in EUR. |
| Dyrektor Izby Administracji Skarbowej w Kielcach |
873 | till 10.02.2021 | Lottery guarantee for Galeria Libero - Projekt Echo - 120 Sp. z o.o. SK |
| For | Value [PLN '000] |
Validity | Description |
|---|---|---|---|
| 142 - City Space - GP Sp. z o.o. sp. K | 20 | until 22.06.2024 | Security for liabilities of Projekt 142 - City space - GP Sp. z o.o. Sp. k. resulting from the lease agreement concluded on 21.05.2019. Issued in EUR. |
| 142 - City Space - GP Sp. z o.o. sp. K | 103 | until 29.09.2024 | Security for liabilities of Projekt 142 - City space - GP sp.z o.o. Sp.K. arising from the lease agreement concluded on May 21, 2019. Issued in EUR. |
| Skua Sp. z o.o. | 24 | until 17.12.2020 | Bank guarantee issued at request of Echo Investment, securing liabilities of Aquarius - City Space - GP Sp. z o.o. Sp.K. under the lease agreement of 5.09.2018. |
| Horta Sp. z o.o. | 594 | until 17.12.2020 | Bank guarantee issued at the request of Echo Investment to secure obligations of Aquarius - City Space - GP Sp. z o.o. Sp.K. under the lease agreement of 5.09.2018. |
| Tesco (Polska) Sp. z o.o. | – | until 30.06.2025 | Corporate guarantee of Echo Investment SA securing the perfor mance of obligations Project 12 - Grupa Echo Sp. z o.o. S.K.A on provision of priority lease of space in the new shopping centre and resulting from the preliminary property sales agreement concluded on 30.07.2019 between Projekt 12 - Grupa Echo Sp. z o.o. S.K.A a Tesco (Poland) sp. z o.o. Due to business and legal arrangements, the guarantee has no upper limit of potential liability. |
| Total | 1 195 499 |
FRS 9 introduced a model based on the concept of expected loss, also in relation to the issuer of financial guarantees. The company does not conduct separate activities in this area but is only a party to guarantees and sureties in relation to office and commercial projects implemented by subsidiaries. Such guarantees constitute either collateral related to project implementation or after-sales collateral for new investors and constitute a form of collateral commonly used on the market. In the opinion of the Management Board, through the ability to monitor the activities of subsidiaries, the Company has the full ability to monitor the credit risk associated with issued guarantees. The units of the Echo Investment Capital Group have full capacity and readiness to meet the contractual obligations, therefore the Management Board of the Company has not identified the existence of significant expected losses due to issuing guarantees and sureties by the Company. In accordance with the requirements of IFRS 9, a provision for expected credit losses as at 31 December 2019 in the amount of PLN 514 thousand was created and as at 31 December 2018 in the amount of PLN 270 thousand.
| For | Value [PLN '000] |
Validity | Description |
|---|---|---|---|
| Horta Sp. z o.o. | 21 500 | until 02.07.2020 | Performance bond for the final sale agreement of the Aquarius Business House I office building in Wrocław. Issued in EUR. |
| Skua Sp. z o.o. | 25 800 | until 30.07.2021 | Performance bond for the final sale agreement of the Aquarius Business House II office building in Wrocław. Issued in EUR. |
| Skarb Państwa | 45 466 | until 22.05.2019 | Surety bond for liabilities of Outlet Park - Projekt Echo - 126 Sp. z o.o. Sp.K. |
| Skarb Państwa | 4 550 | until 20.06.2019 | Surety bond for liabilities of Outlet Park - Projekt Echo - 126 Sp. z o.o. Sp.K. |
| IREEF – Stryków Propco Sp. z o.o. | 420 000 | until 15.12.2019 | Construction work quality guarantee related to the Q22 office building in Warsaw. |
| IREEF – Stryków Propco Sp. z o.o. | 27 358 | until 15.12.2021 | Rent guarantee related to the sale of the Q22 office building in Warsaw. The rent guarantee is secured by a bank guarantee issued by BZ WBK S.A. on behalf of Echo Investment S.A. The guarantee issued in EUR. |
| Ventry Investments Sp. z o.o. | 28 360 | until 20.12.2019 | Rental guarantee related to sale of O3 Business Campus I office building in Kraków. Performance bond for the rental guarantee is corporate guarantee issued by Echo Investment S.A. Partially issued in EUR. |
| Emfold Investments Sp. z o.o. | 43 193 | until 20.12.2019 | Rental guarantee related to sale of Tryton office building in Gdańsk. Performance bond for the rental guarantee is corporate guarantee issued by Echo Investment S.A. Partially issued in EUR. |
| Flaxton Investments Sp. z o.o. | 18 148 | until 20.12.2019 | Rental guarantee related to sale of Symetris I office building in Łódź. Performance bond for the rental guarantee is corporate guarantee issued by Echo Investment S.A. Partially issued in EUR. |
| Projekt Echo 135 Sp. z o.o. Sp. K. | 21 538 | do 25.04.2020 | Rental guarantee related to sale of A4 Business Park III office building in Katowice. Performance bond for the rental guarantee is corporate guarantee issued by Echo Investment S.A. Partially issued in EUR. |
| IREEF – Stryków Propco Sp. z o.o. | 992 | until 31.07.2019 | Guarantee securing the execution of liabilities of Echo Investment S.A. resulting from the lease agreement of 24.10.2016. Issued in EUR |
| Santander Bank Polska S.A. oraz Bank BNP Paribas S.A. |
56 954 | until credit conver sion from construc tion into investment loan |
Surety bond for costs overrun of the project of Galeria Libero in Katowice. Issued in EUR. |
| Santander Bank Polska S.A., PKO BP S.A., Bank Gospodarstwa Krajowego oraz mBank S.A. |
39 990 | until credit conver sion from construc tion into investment loan |
Surety bond for costs overrun of the project of Galeria Młociny in Warsaw and liabilities of Berea Sp. z o.o. resulting from the agree ment on 17.10.2017. Issued in EUR. |
| Ventry Investments Sp. z o.o. Sp. K. | 47 399 | until 27.12.2020 | Corporate guarantee of Echo Investment S.A. securing the rental guarantee related to sale of Q3 Business Campus II office building in Kraków. Partially issued in EUR. |
| Nobilis - Projekt Echo - 117 Sp. z o.o. Sp. K. |
40 000 | until 31.10.2026 | Construction work quality guarantee related to the Nobilis office building in Wrocław. |
| Nobilis - Projekt Echo - 117 Sp. z o.o. Sp. K. |
15 983 | until 28.12.2020 | Rental guarantee related to sale of Nobilis office building in Wrocław. Issued in EUR. |
| Novaform Polska Sp. z o.o. | 4 616 | until 31.05.2019 | Guarantee securing the execution of liabilities of Duże Naramow ice – Projekt Echo – 111 Sp. z o.o. S.K.A. resulting from the agree ment of 08.01.2018. |
| For | Value [PLN '000] |
Validity | Description |
|---|---|---|---|
| IB 14 FIZAN | 88 334 | until 24.05.2024 | Performance bond for liabilities resulting from the final sale agree ment of the West Link office building in Wrocław. Issued in EUR. |
| A 19 Sp. z o.o. | 25 800 | until the expiry of the agreement of 4.07.2018 |
Performance bond for liabilities of Projekt 22 - "Grupa Echo" Sp. z o.o. - SKA resulting from agreement concluded on 4.07.2018 r. Issued in EUR. |
| Flaxton Investments Sp. z o.o. | 11 278 | do 27.07.2021 | Rental guarantee related to sale of Symetris II office building in Łódź. Partially issued in EUR. |
| Bank Polska Kasa Opieki S.A. | 14 147 | do 30.06.2029 | Cost overrun guarantee agreement regarding housing projects |
| R4R Wroclaw Kępa Sp. z o.o. / SO SPV 103 Sp. z o.o. / R4R Warszawa Browary Sp. z o.o. |
82 818 | do 31.07.2021 | Advance payment guarantee. |
| IB 6 FIZAN / GPF 3 FIZAN | 119 131 | do 31.10.2021 | Performance bond for liabilities of Rosehill Investments Sp. z o.o. resulting from the framework agreement of 31.08.2017. Issued in EUR. |
| Total 1 203 355 |
The Company did not conclude transactions with related parties on terms other than market terms. The agreements concerning significant transactions with related entities executed in the previous year were presented by the Company in additional explanations.
| 1.01.2019- 31.12.2019 |
1.01.2018- 31.12.2018 |
|
|---|---|---|
| Sale of residential and commercial space | 179 452 | 187 986 |
| - from related entities | - | - |
| Investment development services | 76 506 | 196 843 |
| From related entities | 73 573 | 131 506 |
| - from subsidiaries | 57 873 | 131 506 |
| Sale of plots of land | 2 962 | 1 337 |
| - from related entities | - | - |
| Leasing services | 1 862 | 4 932 |
| From related entities | 1 395 | 2 751 |
| - from subsidiaries | - | 2 751 |
| - from the parent company | - | - |
| Legal, accounting, consulting and IT services | 9 999 | 6 609 |
| From related entities | 9 595 | 6 506 |
| - from subsidiaries | 9 595 | 6 506 |
| - from jointly controlled entities | - | - |
| Financial, marketing, security and other revenue services |
42 143 | 32 526 |
| -From related entities | 39 932 | 30 824 |
| - from subsidiaries | 26 031 | 30 821 |
| - from key personnel | 58 | 3 |
| Operating income, in total | 312 924 | 430 233 |
| From related entities | 124 495 | 171 587 |
| - from subsidiaries | 93 499 | 171 584 |
| - from the parent company | - | - |
| - from key personnel | 58 | 3 |
NOTE 19B The company did not conclude transactions with affiliated entities on terms other than market terms. Agreements regarding significant transactions with affiliated entities implemented in the previous year were presented by the Company in additional explanations.
The Company recognizes revenue when the obligation to perform the service is met. The obligation to perform the service is considered fulfilled upon the release of the property to the buyer, which takes place on the basis of the acceptance protocol signed by the parties only after the completion of the property construction process and receipt of the occupancy permit, and provided that the buyer makes 100% payments for the purchase price property. Agreements concluded within this group of revenues do not contain the element of variable remuneration. In addition, in the Company's opinion, the concluded contracts do not contain a significant financing element. Due to such nature of contracts, the Company, as a rule, does not show receivables or other assets balances under contracts related to this group of revenues. The contractual obligations reflect the short-term down payments made by the clients. The table below presents changes in the liabilities balance under agreements in relation to this group of revenues.
| 1.01.2019- 31.12.2019 |
1.01.2018- 31.12.2018 |
|
|---|---|---|
| Short-term advanced payments received (note 15A) | ||
| - opening balance | 69 657 | 44 266 |
| Increase – payments | 209 968 | 213 377 |
| Presented as revenue in the period | (179 452) | (187 986) |
| - including revenue in the period, recognized in received advanced pay ments balance at the beginning of the period |
(69 657) | (40 089) |
| Short-term advanced payments received (note 15A) | ||
| - closing balance | 100 163 | 69 657 |
The total value of revenues to be recognized in the future related to the obligations to perform the contract for the sale of residential and commercial space under contracts signed as at the balance sheet date, December 31, 2019 is PLN 403,497 thousand, of which up to the balance sheet date the Company received advance payments in the amount of PLN 100,416 thousand. zł. These revenues will be recognized when real estate is handed over to buyers, after construction is completed and necessary administrative decisions are obtained, which occurs on average after a period of approximately 1-3 months after the completion of construction.
| Project | Targeted completion |
Targeted revenue |
Total value deferred revenue related to lia bilities resulting from concluded agreements |
Received advanced payments |
|---|---|---|---|---|
| Dom Pod Wilgą III, Kraków | completed | 41 839 | 492 | 420 |
| Rydla 32, Kraków | completed | 48 557 | 3 994 | 2 082 |
| Osiedle Jarzębinowe V, Łódź | completed | 43 926 | 2 952 | 936 |
| Nowa Dzielnica, Łódź | completed | 30 076 | 3 503 | 1 023 |
| Osiedle Jarzębinowe VI, Łódź | I Q 2020 | 20 063 | 20 063 | 10 027 |
| Osiedle Jarzębinowe VII, Łódź | IV Q 2020 | 35 864 | 35 864 | 4 493 |
| Grota - Roweckiego 111 etap III, Wrocław | completed | 16 300 | 8 939 | 5 851 |
| Wodna Resi4Rent, Łódź | III Q 2019 | 45 791 | 45 791 | 42 168 |
| Nasze Jeżyce, Poznań | I Q 2021 | 57 823 | 57 823 | 5 628 |
| Nasze Jeżyce II, Poznań | II Q 2021 | 63 695 | 63 695 | 845 |
| Apartamenty Esencja, Poznań | IVQ 2020 | 115 398 | 115 398 | 14 621 |
| Ogrody Graua, Wrocław | IIQ 2020 | 44 846 | 44 846 | 11 860 |
| Other projects | 209 | 209 | 209 | |
| Total | 564 387 | 403 569 | 100 163 | |
The Company provides services for implementation of development projects: preparation and organisation of the investment process of projects owned by other entities - mostly subsidiaries. As part of its duties, the Company undertakes to perform supervisory, management, legal and other activities necessary to manage the investment. The process includes preparation of investments, organisation and service of tenders for construction works, supervision and coordination of construction works as well as customer. The company recognises revenues
The Management Board analysed the other contracts for the provision of services, including real estate intermediation services, book-keeping, legal, consulting, informatic, financial, marketing and other services, most of which are carried out for affiliated entities within activities under Echo Investment SA's holding company. The Company recognises the revenue when the obligation to perform the service is fulfilled, i.e. for certain contracts – at the time of completion of a given type of service (e.g. signing a real estate sale contract as a result of the real estate intermediation service) or during the provision of a given type of service (e.g. at the time of fulfilment of the obligation to perform the service, i.e. during the service provision period. The remuneration resulting from the concluded contracts is permanent and due to the Company monthly. In addition, in the Company's opinion, the concluded contracts do not contain a significant element of financing. Due to such nature of the contracts signed, there are no significant balances of assets or liabilities under contracts, except for trade receivables (see note 9).
period of provision of bookkeeping services, marketing services, consultancy, legal and property management). In the majority of cases, services are provided on a monthly basis and are thus accounted for and payable to the Company.
service.For some contracts (e.g. real estate intermediation) the remuneration resulting from concluded contracts contains a variable element, however, the nature of these contracts shows that the Company is entitled to remuneration only when the contractual obligation is fulfilled, which results in the fact that the variable remuneration is known at the moment of recognizing revenue and its value is not changed later. Moreover, in the Company's opinion, the concluded agreements do not contain a significant element of financing. In connection with this nature of the contracts signed, there are no significant balances of assets or liabilities under contracts, other than trade receivables (see note 9).
| 1.01.2019- 31.12.2019 |
1.01.2018- 31.12.2018 |
|
|---|---|---|
| Domestic | 312 744 | 429 884 |
| incl.: from related entities | 124 468 | 171 238 |
| Abroad | 180 | 349 |
| incl.: from related entities | 27 | 349 |
| Total net revenue from sale of products | 312 924 | 430 233 |
| incl.: from related entities | 124 495 | 171 587 |
| Total | 1 421 | - |
|---|---|---|
| Leasing services | 1 421 | - |
| 1.01.2019- 31.12.2019 |
1.01.2018- 31.12.2018 |
The company sublets part of the office space rented in Warsaw.
| 1.01.2019- 31.12.2019 |
1.01.2018- 31.12.2018 |
|
|---|---|---|
| Value of goods and materials sold | - | 115 430 |
| Depreciation | 8 071 | 2 422 |
| Consumption of materials and energy | 15 649 | 21 777 |
| Third party services | 232 889 | 206 050 |
| Taxes and charges | 3 172 | 3 734 |
| Remunerations | 71 780 | 47 976 |
| Social security and other benefits | 11 830 | 11 583 |
| Other costs by type (due to), including: | 10 667 | 13 456 |
| - business travel | 6 251 | 3 018 |
| - other | 4 416 | 10 438 |
| Total | 354 058 | 422 428 |
| Movement in inventory and products | (7 775) | 18 960 |
| Own work capitalised (negative value) | - | - |
| Administrative expenses related to projects* | (10 588) | (4 757) |
| Selling expenses (negative value)* | (19 340) | (24 254) |
| General administrative expenses (negative value)* | (91 967) | (85 748) |
| Manufacturing cost of products sold | 224 388 | 326 629 |
* The costs of employee benefits and depreciation are disclosed in the costs of sales and general administrative expenses.
| 1.01.2019- 31.12.2019 |
1.01.2018- 31.12.2018 |
||
|---|---|---|---|
| Released provisions | 260 | 17 624 | |
| - due to receivables | 260 | - | |
| - due to expected costs | - | 17 624 | |
| Other, including: | 9 214 | 1 463 | |
| - contractual penalties | 147 | - | |
| - revenue from sale of debt | 7 770 | - | |
| - revenue from sale of non-financial non-current assets | 224 | 555 | |
| - other | 1 073 | 908 | |
| Interest on borrowings and bonds | 54 097 | 22 292 | |
| - from related entities, including: | 54 097 | 15 885 | |
| - from subsidiaries | 45 595 | 15 885 | |
| - from co-controlled entities | 8 502 | 6 407 | |
| Valuation | - | - | |
| - from loans and bonds | - | - | |
| Other interests | 104 | 132 | |
| - from other entities | 104 | 132 | |
| Total | 63 675 | 41 511 |
NOTE 21B
| 1.01.2019- 31.12.2019 |
1.01.2018- 31.12.2018 |
||
|---|---|---|---|
| From related entities including | 57 799 | 77 071 | |
| - from subsidiaries | 57 799 | 77 071 | |
| From other entities | - | - | |
| Total | 57 799 | 77 071 |
| 1.01.2019- 31.12.2019 |
1.01.2018- 31.12.2018 |
||
|---|---|---|---|
| Provisions established | 2 806 | 1 282 | |
| - due to expected costs | 2 806 | - | |
| - due to receivables | - | 1 282 | |
| Other, including: | 294 | 12 334 | |
| - donations | 276 | 621 | |
| - cost of loan sales | - | 8 826 | |
| - contractual penalties | - | 24 | |
| - compensation due to rent gurantee agreements | 18 | 563 | |
| - due to using success fee provision | - | 2 300 | |
| Revaluation | 1 660 | 35 417 | |
| - loans and bonds* | 1 660 | 35 417 | |
| Interests due to borrowings | 630 | 3 369 | |
| - from related parties, including: | 630 | 3 369 | |
| - from subsidiaries | 630 | 3 369 | |
| Total | 5 390 | 52 402 |
*After reviewing receivables on account of loans and bonds, on the basis of the forecasted and current results and cash flows of the borrowers, the Company estimated the amount of revaluation write-downs on particular loans and bonds. As at 31 December 2019, the value of impairment losses amounted PLN 49 million, and as at 31 December 2018 amounted PLN 34 million.
| 1.01.2019- 31.12.2019 |
1.01.2018- 31.12.2018 |
||
|---|---|---|---|
| Other interest | |||
| - from other entities | 837 | 1 331 | |
| Total | 837 | 1 331 |
| 1.01.2019- 31.12.2019 |
1.01.2018- 31.12.2018 |
||
|---|---|---|---|
| Foreign exchange gains | - | 1 974 | |
| Profit on sale of interests | 337 | 87 | |
| Profit on interests and certificates redemption* | 9 913 | 82 738 | |
| Other | 2 | - | |
| Total | 10 252 | 84 799 |
* The transactions are described in the notes 4B and 5.
| Other interest | ||
|---|---|---|
| - for other entities | 16 16 |
60 60 |
| From Leases | ||
| - for other entities | 657 | - |
| 657 | - |
The amount of borrowing costs capitalised to the value of inventories as at 31 December 2019 amounted to PLN 3,436 thousand and as at 31 December 2018 - PLN 3 846 thousand.
| 1.01.2019- 31.12.2019 |
1.01.2018- 31.12.2018 |
|
|---|---|---|
| Foreign exchange losses | 1 235 | - |
| – executed | - | - |
| Loss on disposal | - | - |
| – interests | - | - |
| Other, including: | 6 446 | 6 674 |
| – commissions | 3 798 | 6 400 |
| – other | 244 | 274 |
| – liquidation of companies | 2 404 | |
| Revaluation of investments | 5179 | 13 417 |
| - bonds | 1079 | - |
| - interests | 4 100 | 13 417 |
| Total 12 860 |
20 091 |
Write-off on share value is described in the note 4D.
| 1.01.2019- 31.12.2019 |
1.01.2018- 31.12.2018 |
|
|---|---|---|
| Profit before tax | 29 807 | 68 079 |
| Income tax according to the national rates 19% | 5 663 | 12 935 |
| Dividends received | (10 016) | (14 250) |
| Distribution of profit from limited partnerships (Sp.K.) | (965) | (3 052) |
| Company's tax burden relative to the result of limited partnerships (subsidiaries) |
(1 369) | 2 135 |
| Representation costs and other non-deductible costs during the year | 15 372 | 14 354 |
| Provision for expected cost | (931) | 1 205 |
| Measurement of interests of a subsidiary representing a permanent difference |
791 | 1 989 |
| Write-downs on loans granted due to which deferred tax was not rec ognised |
567 | 6 729 |
| Movements in the measurement of other items | (717) | 3 602 |
| Charges on the financial result due to income tax | 8 395 | 25 647 |
| 31.12.2019 | 31.12.2018 | |
|---|---|---|
| Deferred tax liabilities | ||
| – to be settled within 12 months | 6 982 | 4 804 |
| – to be settled after 12 months | (107) | 267 |
| Deferred tax assets | ||
| – to be settled within 12 months | - | - |
| – to be settled after 12 months | (2 236) | (3 603) |
| Total 4 639 |
1 468 |
| 31.12.2019 | 31.12.2018 | |
|---|---|---|
| Current income tax | ||
| - current tax burden due to income tax | 5 352 | 10 328 |
| - adjustments relative to current income tax result from previous years | (129) | 12 |
| Deffered income tax | ||
| - related to arises and changes of temporary differences | 3 173 | 15 307 |
| Total | 8 396 | 27 647 |
The net profit earned by Echo Investment S.A. in 2018, amounting to PLN 42,432 thousand was allocated to distribution among the Company's shareholders by resolution of the Ordinary General Meeting of Shareholders of 25 June 2019.
The financial statements of Echo Investment S.A. for 2018 were approved by resolution of the Ordinary General Meeting of Shareholders of 25 June 2019.
| 1.01.2019- 31.12.2019 |
1.01.2018- 31.12.2018 |
|
|---|---|---|
| Opening balance, including | 181 977 | 228 079 |
| – cash in hand and at bank | 181 977 | 228 079 |
| Closing balance | 232 147 | 181 977 |
| – cash in hand and at bank | 232 147 | 181 977 |
In investing activity the Company does not present interests on borrowings granted.
In the statement of cash flows of financing activity, the lessee classifies:
| liabilities due to oans, borrowings and bonds |
other liabilities – dividend included |
|
|---|---|---|
| Balance at the beginning of the period, 01.01.2019 | 1 171 173 | - |
| Financial cash flows | ||
| – incomes | 634 648 | - |
| – expenses | (314 184) | (20 345) |
| Non-monetary changes | (65 559) | 206 345 |
| – accrued interest | 54 540 | - |
| – borrowings repayment | (125 825) | - |
| – valuation of exchange differences | 923 | - |
| – valuation by effective interest rate | (1 466) | - |
| – dividend approved for payment | - | 206 345 |
| – expenses | 6 269 | - |
| Balance at the end of the period, 31.12.2019 | 1 426 078 | - |
| liabilities due to loans, borrowings and bonds |
other liabilities – dividend included |
|
|---|---|---|
| Balance at the beginning of the period, 01.01.2018 | 1 657 215 | - |
| Financial cash flows | ||
| – incomes | 671 675 | - |
| – expenses | (724 740) | (412 690) |
| Non-monetary changes | (432 977) | 412 690 |
| – accrued interest | 54 035 | - |
| – borrowings repayment | (486 895) | |
| – valuation of exchange differences | - | |
| – valuation by effective interest rate | (116) | - |
| – dividend approved for payment | - | 412 690 |
| – expenses | - | - |
| Balance at the end of the period, 31.12.2018 | 1 171 173 | - |
| INFORMATION | ON FINAN CIAL |
INSTRUMENT | S [PLN '000] |
|---|---|---|---|
| ------------- | --------------------- | ------------ | ----------------- |
| Type of instrument | Note | Classification ac cording to IFRS 9 |
Carrying amount as at 31.12.2019 |
Carrying amount as at 31.12.2018 |
|---|---|---|---|---|
| FINANCIAL ASSETS | ||||
| Long-term financial assets | 5 | 478 355 | 796 125 | |
| – investment certificates | 4 791 | 170 849 | ||
| – bonds | depreciated cost | 473 564 | 625 276 | |
| Borrowings and receivables | 857 712 | 535 574 | ||
| – long-term borrowings | 6 | depreciated cost | 281 264 | 221 504 |
| – short-term borrowings | 10 | depreciated cost | 533 608 | 265 621 |
| – trade receivables | 9 | depreciated cost | 42 746 | 48 449 |
| – leases | 9 | depreciated cost | 94 | - |
| Cash and other financial assets | 249 867 | 189 366 | ||
| – restricted cash | 11 | depreciated cost | 17 720 | 7 389 |
| – cash and cash equivalents | 11 | depreciated cost | 232 147 | 181 977 |
| FINANCIAL LIABILITIES | ||||
| Other financial liabilities | 1 479 480 | 1 203 768 | ||
| – liabilities due to issue of debt securities | 14,16 | depreciated cost | 1 085 197 | 1 121 173 |
| – trade liabilities | 15 | depreciated cost | 53 402 | 32 595 |
| – loans and borrowings | 16 | depreciated cost | 340 881 | 50 000 |
| – leases | 15 | depreciated cost | 25 919 | - |
IFRS 9, which replaced IAS 39, defines three categories of financial assets, depending on the business model in terms of asset management and the characteristics of cash flows resulting from the agreement:

Echo Investment S.A.'s core activity consists in the construction, lease and sale of office and retail buildings, construction and sale of residential buildings as well as trade in real estate.
Echo Investment S.A. (later referred to as Echo or the Company), with its registered office in Kielce, al. Solidarności 36, was registered in Kielce on 23 July 1992. Echo is a Joint Stock Company entered into the National Court Register under no. 0000007025 by the District Court in Kielce, 10th Economic Department of the National Court Register.
Since 5 March 1996, the Company's shares are quoted at the Warsaw Stock Exchange on the regulated market. They are included into Warsaw Stock Exchange Index WIG, mWIG40 subindex, WIG ESG social responsible companies index as well as sector index WIG-Real Estate. The Company was established for an indefinite period of time.
as at 20 March, 2020
The Management Board of Echo Investment S.A. was appointed by the Supervisory Board on 29 June 2017, for 3 years term of office.
Nicklas Lindberg President of the Board, CEO
Vice-President of the Board
Artur Langner
Maciej Drozd Vice-President of the Board, CFO

Rafał Mazurczak Member of the Board


Waldemar Olbryk Member of the Board


Marcin Materny Member of the Board

Małgorzata Turek Member of the Board

as at 20 March, 2020
Noah M. Steinberg Chairman of the Supervisory Board
Tibor Veres Deputy Chairman of the Supervisory Board

Stefan Kawalec Independent Supervisory Board Member Chairman of the Audit Committee

Bence Sass Supervisory Board Member

Mark Abramson Independent Supervisory Board Member Deputy Chairman of the Audit Committee
Nebil Senman Supervisory Board Member Audit Committee Member


Maciej Dyjas Supervisory Board Member

Péter Kocsis Supervisory Board Member

Nicklas Lindberg – President of the Management Board, CEO; Maciej Drozd – Vice-President of the Management Board, CFO; Artur Langner – Vice-President of the Management Board; Marcin Materny – Member of the Management Board; Rafał Mazurczak – Member of the Management Board; Waldemar Olbryk – Member of the Management Board, Małgorzata Turek– Member of the Management Board.
Echo Investment's Supervisory Board appointed Małgorzata Turek as Member of the Board on 7th March, 2019. She is responsible for investment, divestment and planning department.
Mark Abramson – Independent Supervisory Board Member, Maciej Dyjas – Member of the Supervisory Board, Stefan Kawalec – Independent Supervisory Board Member, Nebil Senman – Member of the Supervisory Board.
Due to sale of majority stake of shares of Echo Investment S.A., on 13 December 2019 following representatives of investment funds PIMCO and Oaktree Capital Management resign from their seats in the Supervisory Board: Karim Khairallach (Chairman of the Supervisory Board), Laurent Luccioni (Vice-Chariman the Supervisory Board) and Sebastian Zilles (Member the Supervisory Board).
Stefan Kawalec – President of the Audit Committee, Mark E. Abramson – Vice-President of the Audit Committee, Nebil Senman – Member of the Audit Committee.
There was no changes in the Audit Committee of Echo Investment S.A. during 2019.
Independent members of the Supervisory Board constitute the majority in the Audit Committee. In this way the Company has fulfilled the requirements of the Act on statutory auditors, audit companies and public supervision of the 11th of May 2017 and one of the 'Best Practices of WSE Listed Companies 2016'.
The statements of the Echo Investment S.A. present financial data for the 12-month period ending on 31 December 2019 and comparative data for the 12-month period ending on 31 December 2018.
The financial statements have been drawn up in accordance with the historical cost principle with the exception of investment property, which was measured at fair value.
The reporting currency in the financial statements and the functional currency of Echo Investment S.A. is Polish zloty (PLN). Unless indicated otherwise, all financial data in the Company's financial statements has been presented in thousand zlotys (PLN).
The statements have been prepared in compliance with the International Financial Reporting Standards (IFRS), as adopted by the European Commission. To fully understand the financial situation and business results of the Company as the parent company of the Echo Investment Capital Group, these financial statements should be read together with the full consolidated financial statements for the 12-month period ending on 31 December 2019. The consolidated financial statements are available at the Company's website https://en.echo.com.pl/.
The statements have been drawn up according to the going concern principle as there are no circumstances indicating a threat to continued activity.
The Company drew up the Separate Financial Statement for the year ended 31 December 2019, which was approved for publication on 20 March 2020.
The Management Board of the Company has used its best judgment regarding the application of standards and interpretations, as well as the methods and principles of measurement of individual items of separate financial statements.
The following standards and changes in standards became effective on 1 January 2019:
The interpretation explains how to recognise and measure income tax in accordance with IAS 12 if there is uncertainty about its recognition. It does not apply to taxes or fees that do not fall within the scope of IAS 12, or it does not cover interest and penalty requirements related to the uncertain recognition of income tax. The interpretation applies in particular to:
The entity must determine whether it considers each uncertain tax treatment separately or in combination with one or more other uncertain tax treatment. The approach, which better provides for resolution of uncertainty, should be followed.
The interpretation has no significant impact on the interim condensed financial statements of the Company.
In accordance with IFRS 9, a debt instrument may be measured at amortized cost or at fair value through other total income, provided that contractual cash flows are only the principal repayments and interest on the outstanding principal amount (the SPPI criterion) and the instrument is held under the appropriate business model for this classification. Amendments to IFRS 9 specify that a financial asset meets the SPPI criterion regardless of any event or circumstance that cause early termination of the contract and regardless of which party pays or receives reasonable compensation for early termination.
The amendments do not have a significant impact on the interim condensed financial statements of the Company.
The amendments to IAS 19 specify that in the event of the plan amendment, curtailment or settlement in the annual reporting period, the entity is obligated to determine current service cost for the remainder of the period after the plan amendment, curtailment or settlement, using actuarial assumptions used to remeasure the net defined benefit liability (asset) that reflects the plan benefits and the plan assets after the event.
The entity is also obligated to determine net interest for the remainder of the period following the plan amendment, curtailment or settlement using the defined benefit obligation (asset) reflecting the plan benefits and the plan assets after that event, and the discount rate used for remeasurement of net liability (asset) for the defined benefits.
The amendments do not have a significant impact on the interim condensed financial statements of the Company.
The amendments specify that the entity applies IFRS 9 to long-term interests in an associate or joint venture to which the equity method is not applied, but as a rule they form part of the entity's net investment in the associate or joint venture (long-term interests). This explanation is important because it suggests that the expected credit loss model in IFRS 9 is applied to such long-term interests.
The amendments also specify that when applying IFRS 9, an entity does not take into account losses of an associate or joint venture or any losses due to impairment of net investment in the associate or joint venture that result from the application of IAS 28 Investments in associates.
The amendments do not have a significant impact on the interim condensed financial statements of the Company.
The amendments explain that when an entity gains control over the entity that is a joint operation, it applies the requirements for a business combination in stages, including to re-measure previously owned interests in the joint operation at fair value. In this way, the acquirer reassesses all previously held interests in the joint operation.
The amendments do not have a significant impact on the interim condensed financial statements of the Company.
The amendments specify that a party that participates in a joint operation but does not exercise joint control over it may obtain joint control over the joint operation in which the activities of the joint operation is a business as defined in IFRS 3. In such cases, previously held interests in the joint operation are not subject to revaluation.
The amendments do not have a significant impact on the interim condensed financial statements of the Company.
The amendments specify that the tax consequences of dividend payments are more directly related to past transactions or events that led to distributable profits than to payments to owners. Therefore, the entity recognises the tax consequences of dividend payments in profit or loss, other total income or equity, depending on where the entity recognised these past transactions or events.
The amendments do not have a significant impact on the interim condensed financial statements of the Company.
The amendments specify that the entity treats all loans originally contracted to produce a qualifying asset as part of general loans when, in principle, all activities necessary to prepare the asset for its intended use or sale are completed.
The amendments do not have a significant impact on the interim condensed financial statements of the Company.
The Company has not decided to apply earlier any standard, interpretation or amendment that was published but has not yet entered into force in the light of European Union regulations.
All these amendments introduced were analysed by the Company's Management Board. In addition to introducing changes resulting from the application of IFRS 16 Leases (explained below), which the Company has applied since 1 January 2019, the Management Board of the Company believes that other amendments do not have a material impact on the financial position, results of operations of the Company or the scope of information presented in to these interim condensed consolidated financial statements.
In order for a contract to be classified as a leasing agreement, the following conditions must be met:
In applying this standard retrospectively, the Company has benefited from the following exemptions
have not been recalculated and their treatment has not changed.
Operating lease agreements for which the base asset is of low value (e.g. office equipment) have not been recalculated and their treatment has not changed.
If the leasing element and non-leasing element is identified in the contract, the Company selects a practical solution according to which includes every lease element and any element accompanying non-leasing elements as a single leasing element.
In addition, in the case of a portfolio of leases with similar characteristics, the Company applies the standard to the entire portfolio when it reasonably expects that the impact that the application of this standard to the portfolio will have on the financial statements will not be significantly different from the impact of applying it to individual leases under this portfolio.
The duration of a lease contract is defined as the irrevocable duration of the lease contract including also possible periods of renewal of the lease contract if the lessee is reasonably certain that the lessee will use this option and possible periods of notice for the lease contract if the lessee is reasonably sure that this option will not be used.
At the time of the first recognition, the Company recognises the lease liability measured at the current value of lease payments due to the lessor over the lease period discounted at the marginal lending rate typical for a given asset. Lease payments include:
At the same time, the Company recognises an asset for the right to use in the same amount as a liability, adjusted for all lease payments paid on or before the start date, less any lease incentives received and increased by any initial direct costs incurred by the lessee.
After initial recognition, the Company recognises a lease liability by:
After the date of commencement of the lease, the asset under the right of use is measured at cost less total depreciation and (amortization) and total impairment losses as well as the lease liability adjusted for any revaluation. Depreciation is calculated using the straight-line method over the estimated useful life. If a lease agreement transfers to the Company the title of a given component before the end of a lease period or when the cost of the asset due to the right of use reflects the fact that the Company will exercise the option to buy the residual value of the leased asset, the Company depreciates the asset due to the right to use from the commencement of the lease contract until the end of the estimated useful life of the asset. In other cases, the Company depreciates assets due to the right of use from the date of commencement of the contract to the earlier of the two dates: the end date of the economic life of the asset or end date of the lease. For lease contracts, the subject of which is an asset that, in accordance with the Company's accountancy policy, is measured at fair value, the Company does not depreciate such assets due to the right to use, but measures them at fair value. For an asset under the right to use regarding the right of perpetual usufruct, which is measured at fair value in accordance with the Company's accounting policies, this value at each balance sheet date is equal to the value of the lease liability.
− effective for financial years beginning on or after 1 January 2016 (issued on 30 January 2014). The European Commission has decided not to launch the endorsement process of this interim stand-ard and to wait for the final standard. Not yet endorsed by EU at the date of approval of these financial statements;
− (issued on 11 September 2014). The endorsement process of these Amendments has been postponed by EU. The effective date was deferred indefinitely by IASB;
− effective for financial years beginning on or after 1 January 2021 (issued on 18 May 2017). Not yet endorsed by EU at the date of approval of these financial statements;
− applicable to annual periods beginning on or after 1 January 2020 (issued on 29 March 2018). Until the date of approval of these financial statements, not approved by the EU;
− applicable to annual periods beginning on or after 1 January 2020 (issued on 22 October 2018). Until the date of approval of these financial statements, it has not been approved by the EU;
− applicable to annual periods beginning on or after 1 January 2020 (issued on 31 October 2018). Until the date of approval of these financial statements, not approved by the EU.
Amendments to IFRS 9 "Financial Instruments", IAS 39 "Financial Instruments: Recognition and Measurement" and IFRS 7 "Financial Instruments: Disclosures" - Reforma referencyjnej stopy procentowe
− effective for annual periods beginning on or after 1 January 2020.
The effective dates are set out in the standards issued by the International Financial Reporting Interpretations Committee. The dates of application of the standards in the European Union may differ from the dates of application resulting from the content of the standards and are announced at the moment of the approval for application by the European Union.
Intangible assets are recognised, if it is likely that they will result in economic benefits directly attributable to these assets in the future. Intangible assets are initially recognised at the purchase price or the manufacturing cost. After the initial recognition, intangible assets are measured at the purchase price or the manufacturing cost, less amortisation and impairment losses.
Records of intangible assets are conducted analytically. Tax rates are adopted in the depreciation schedule.
Intangible assets are tested for impairment, if certain events or changes in circumstances indicate that the carrying value may not be recoverable. An impairment loss is disclosed in the amount by which the carrying value of an asset exceeds the recoverable value.
Property, plant and equipment include the Company's tangible assets.
The Company's tangible assets include:
PP&E is measured and presented in the statement at the purchase price or the manufacturing cost, less depreciation and impairment losses.
Fixed assets are booked on summary accounts according to Fixed Assets Classification groups.
Fixed assets are depreciated according to declining balance method and equally through tax rates. Depreciation rates for specific groups of fixed assets are:
Fixed assets with acquisition prices lower than PLN 10,000 are depreciated once in their full value under the date of purchase. Subsequent costs are included in the carrying amount of a given fixed asset or are recognized as a separate fixed asset (where appropriate) only when it is probable that economic benefits will be obtained by the Company in relation to this item, and the cost of the given item can be reliably measured and assessed. All other expenses for repair and maintenance are recognized in the profit and loss account in the financial period in which they were incurred.
PP&E is tested for impairment, if certain events or changes in circumstances indicate that the carrying value may not be recoverable. An impairment loss is disclosed in the amount by which the carrying value of an asset (or a cash-generating item to which an asset is related) exceeds the recoverable value, and is recognised in the profit and loss account. The recoverable value is one of the two amounts, whichever is higher: fair value less selling costs or use value.
Profits and losses on the disposal of PP&E which constitute differences between sales revenue and the carrying value of a sold PP&E item are recognised in the profit and loss account under other operating revenue/costs.
In order for a contract to be classified as a leasing agreement, the following conditions must be met:
The company applies the following simplifications, based on not including the lease liability:
The Company recognizes a right of perpetual usufruct of land granted by an administrative decision as a leasing contract. This applies to all land, including those related to development projects presented in stock.
If leasing and non-leasing elements are identified in the contract, the Company chooses a practical solution according to which it recognizes each leasing element and any accompanying non-leasing elements as a single leasing element.
In addition, in the case of a portfolio of leases with similar characteristics, the Company applies the standard to the entire portfolio when it reasonably expects that the impact that the application of this standard will have on the financial statements will not be significantly different from the impact of applying it to individual leases under this portfolio.
The duration of the lease agreement is defined as the irrevocable period of the lease agreement including also possible periods of renewal of the lease agreement if the lessee has sufficient certainty that this option will be used and the possible periods of notice for the lease agreement if the lessee has sufficient certainty that this option will be used.
At the time of the first recognition, the Company recognizes the lease liability measured at the current value of lease payments due to the lessor over the lease period discounted at the marginal lending rate typical for a given asset. Lease payments include: − fixed payments less any incentives due;
At the same time, the Company recognises an asset for the right to use in the same amount as a liability, adjusted for all lease payments paid on or before the start date, less any lease incentives received and increased by any initial direct costs incurred by the lessee.
After initial recognition, the Company recognises a lease liability by:
Changes to the lease agreement that make it necessary to update the value of the liability include:
(For the above changes, the Company uses an updated discount rate)
(For the above changes, the Company applies an unchanged discount rate, unless the change in lease payments results from changes in variable interest rates. In that case, the Company shall use a revised discount rate that reflects changes in the interest rate)
The Company shall recognise the amount of the remeasurement of the lease liability as an adjustment to the right-of-use asset. However, if the carrying amount of the right-of-use asset is reduced to zero and there is a further reduction in the measurement of the lease liability, the Company recognizes the remaining amount of the revaluation in the result.
After the date of commencement of the lease, the asset under the right of use is measured at cost less total depreciation and amortization (impairment) and total impairment loss and the revised lease liability adjusted for any revaluation. Depreciation is calculated using the straight-line method over the estimated useful life. If the lease agreement transfers to the Company the title of the asset before the end of the lease period or when the cost of the asset due to the right of use reflects the fact that the Company will exercise the option to buy the residual value of the leased asset, the Company depreciates the asset from the right of use from the moment of commencement of the leasing contract until the end of the estimated economic useful life of the asset. In other cases, the Company depreciates assets due to the right of use from the date of commencement of the contract to the earlier of two dates: the date of the end of the economic life of the asset or the end date of the lease. For lease contracts, the subject of which is an asset which, in accordance with the Company's accounting policies, is measured at fair value, the Company does not depreciate such assets due to the right of use but measures them at fair value. For an asset under the right to use regarding the right of perpetual usufruct, which is measured at fair value in accordance with the Company's accounting policies, this value at each balance sheet date is equal to the value of the lease liability. In addition, the Company applies the following simplifications:
| Contract type and presentation in the balance sheet | Valuation method as at the balance sheet date |
Impact on the income statement |
|---|---|---|
| Office space lease agreements: | ||
| - investment property, or | Fair value measurement | Yes |
| - fixed assets | Depreciation | Yes |
| Rental agreement on means of transport: | ||
| - fixed assets | Depreciation | Yes |
| Perpetual usufruct of land: | ||
| - investment property, or | Valuation at fair value (*) | Yes |
| - investment property under construction, not valued at fair value, or |
Depreciation with simultaneous capitalization of depreciation costs in the value of investment property under construction |
|
| - fixed assets | Depreciation | Yes |
| - inventory | Depreciation with simultaneous capitalization of depreciation costs in inventory |
No |
(*) The fair value of the asset due to the right of usufruct resulting from the right of perpetual usufruct of land is deter mined in the amount of the leasing liability calculated on a given balance sheet day.
The Company has decided to include assets due to the right of use in the same line of the statement of financial position, in which the corresponding leased assets are presented when they are the property of the Company. Liabilities are presented appropriately in long-term - when the asset due to the right of use is classified as a fixed asset, investment property or investment property under construction, or short-term - when perpetual usufruct concerns assets classified as inventory.
Lease liabilities are covered by IFRS 9 with respect to determining when these liabilities meet the criteria for removing them from the balance sheet. A liability in accordance with IFRS 9 par. B.3.31-B.3.34 is removed from the balance sheet once it has been settled, expired or the debtor has been legally released from debt, e.g. by transferring the debt to another party. The right of perpetual usufruct of land, in relation to which the Company is legally released from the debt arising from the obligation to pay fees for perpetual usufruct or transformation fees only at the time of legal (notarial) transfer of a share in the land belonging to the premises sold to the buyer, is a special case. Therefore, until the transfer of the above ownership, the liabilities of the lease of land, as well as the corresponding assets due to the right to use the land in perpetual usufruct, remain on the balance sheet, although in accordance with the policies described in section 20. Methods for determining the financial result, revenues from the sale of residential and service premises are recognized when the property is delivered to the buyer. For this reason, when the premises are transferred to the buyer (which is also the moment when the proceeds from the sale of the premises are recognized), a portion of the related leasing asset is transferred from inventory to receivables from the buyer, in the amount corresponding to the recognized liability for the leasing of the given land. Until the (notarial) transfer of the property to the purchaser, both the receivable and the liability are disclosed as short-term, because they will be settled by transfer to the buyer during the "operating cycle". On the date of transfer of ownership to the buyer, the liability for land lease and receivables from the purchaser of premises are derecognised through the cost of sales.
In the case of contracts where the Company acts as a lessor, each lease contract is classified as operating or finance lease. Lease agreements under which the lessor retains a significant portion of the risks and rewards of ownership of the leased asset are classified as operating leases. A leasing contract is classified as a financial leasing if, as a result of this contract, substantially all of the risk and rewards of ownership of the leased asset are transferred to the lessee.
In the case of operating lease agreements, the Company recognizes lease revenues on an on-going basis in the statement of comprehensive income. In the case of finance leases, the Company derecognises the asset that is the subject of the agreement while recognizing the lease receivable.
a. a transaction for which an underlying asset is released by a lessee ('intermediate lessor') to a third party, and the lease ('head lease') between the head lessor and lessee remains in effect.
The Company sub-leasing is classified as follows:
If the sub-lease agreement is classified as operating lease, the indirect lessor (the Company) continues to recognize the lease liability and asset due to the right to use of the main lease. At the same time, it recognizes sublease leasing revenues on an ongoing basis.
If the sub-lease agreement is classified as financial lease, the indirect lessor (the Company):
Stocks and shares in subsidiaries, co-subsidiaries and associates, presented at purchase price adjusted for subsequent impairment losses. The impairment test is carried out when there are indications that the carrying amount of the investment will not be recovered.
The Company analyzes the net asset value of the companies in which it holds shares due to the fact that the main item of assets of these entities are investment properties, usually measured at fair value, while the largest liability item is special purpose loans and therefore the net asset value reflects fair value of the shares held. In the event that the net asset value of the company in which the Company owns investments does not correspond to fair value of these net assets, the Company determines fair value based on other methods (e.g. independent experts' valuation of the company's assets, valuation by discounted cash flow, etc.).
In case of impairment losses, adjustments are made in the income statement and are presented as an expenditure. An impairment loss is recognized for the amount by which the carrying amount exceeds the recoverable amount. If the loss is reversed, its value is recognised under financial income.
Company analyzes the net assets of the companies in which it holds shares because the main asset of these units is investment real estate measured at fair value while the largest item of liabilities are tied loans and therefore the net asset value reflects the fair value of shareholding. In the case of impairment, the write-down is recognized in the profit and loss account in the financial costs item. The impairment loss is recognised in the amount by which the balance sheet value exceeds the recoverable amount. If the write-down is reversed, its value is recognized in the financial income item.
Subsidiaries are the entities controlled by the Company.
Executing control over subsidiaries occurs in following cases:
The impairment loss is recognised in the amount by which the carrying value exceeds the recoverable value. If the impairment loss is reversed, its value is recognised under financial revenue.
Associated companies are the units which the Company has a significant influence on yet are not subsidiaries or shares in joint enterprises of the Company. A significant influence is the ability to participate in decision making regarding financial and operational policies of the business but it does not involve control or co-control of the policy.
The following items are recognised under inventories: semi-finished products, work-in-progress, finished products and goods. Given the specific nature of business, the purchased land or the incurred fees due to perpetual usufruct of land are classified as "workin-progress" – if the land is intended for development and resale, or as "goods" – if the land is intended for sale. "Work-in-progress" also includes the incurred expenditures related to the process of implementing projects for sale (design services, construction works etc., performed by external contractors). "Finished products" include mainly completed residential and commercial developments sold under final agreements.
Inventories of current assets are measured at the purchase price of land and at the manufacturing costs of products in the property development business, plus capitalised financial costs, but not exceeding the net realisable value. This value is obtained based on information from the active market. An inventory write-off is reversed due to the sale of an inventory item or increase in the net selling price. Inventory write-offs disclosed in the period as cost and reversals of inventory write-downs disclosed in the period as a decrease of costs are presented in the profit and loss account under 'cost of sales'.
The 'finished goods' item includes completed apartments earmarked for sale. The 'intermediates and products in progress' item mostly includes properties held by the Company and the expenditure on residential projects under preparation or constructions. The 'goods' item includes the land earmarked for sale.
In accordance with IFRS 9, the Company classifies its financial assets into the following categories:
The classification of assets takes place at the moment of initial recognition. It depends on the financial instruments management model adopted by the entity and analysis of the characteristics of contractual cash flows from these instruments. As a rule, loans granted, trade receivables and trade and other receivables are measured to amortized cost by the Company, as two conditions are met for them: assets are kept under the business model which intention is to maintain assets in order to obtain flows resulting from the agreement, and contractual conditions of these financial assets cause cash flows at specified times only for repayment of capital and interest on the unpaid the outstanding amount of capital.
Assets are recognised on the transaction date, and derecognised upon the expiry of the contractual rights to cash flows from the financial asset or where a financial asset is transferred along with all risks and benefits of ownership thereof. The Company applies the weighted average purchase price as the valid method of expenditure in the area of financial instruments.
Trade and other receivables are recognized in the balance sheet at transaction price and then at amortized cost using the effective interest method, reducing them by impairment losses. When the difference between the value at amortized cost and the value of the amount of the payment required does not have a significant effect on the Company's financial results, such receivables are recognized in the balance sheet as the amount of the payment required. The value of receivables is updated taking into account the degree of probability of their payment by making a write-down. The rules for creating revaluation writeoffs are described below in the section Impairment of financial assets.
Advances for deliveries are valued according to cash disbursed and in accordance with received VAT invoices documenting the granting of advance payments.
Cash in bank and cash in hand, short-term deposits held to maturity and other financial assets that fulfil the definition of a cash equivalent are measured at the nominal value.
Foreign currency cash is measured as of the reporting date. The same definition of cash applies to the cash flow statement.
According to the Company, the financial resources of limited disposability mostly include funds constituting security for bank guarantees and funds accumulated on open residential fiduciary accounts.
Pursuant to IFRS 9, as at each reporting day, the Company estimates the amount of the impairment loss equal to the expected credit loss ('ECL').
The Company calculates the write-off as follows for individual asset categories:
The Company uses a simplified approach and therefore does not monitor changes in credit risk during its lifetime and measures the impairment loss in the amount equal to the expected credit losses ('ECL') over the life of the debt. To calculate the value of the impairment loss for trade receivables, the Company uses a provision matrix made once a year as at December 31 based on historical data regarding the payment of receivables by contractors. Impairment losses are updated as at each reporting day. The provision matrix is based on the analysis of the payment of receivables in individual past due groups and determining the probability of non-payment of receivables from a given age range based on historical data. For the purposes of the analysis, trade receivables are divided into two groups: receivables from the sale of apartments, the lease and other receivables.
The calculated probability of non-payment of receivables in each of the past due groups for specific categories of receivables is applied to the current balance of receivables in each of the past due groups and the write-off for the expected credit losses of receivables is calculated. Additionally, the Company analyzes individual trade receivables and other receivables where it is highly probable they will become uncollectible, in cases justified by the type of business or the client structure - and recognizes the write-off in a reliably estimated value. Such receivables are excluded from the calculation of the allowance for expected credit losses.
− Loans granted and covered bonds
The Company calculates the expected credit losses ('ECL') for loans and bonds as the difference between the cash flows arising from the contracts signed and the cash flows that the entity expects to receive. Loans granted and covered bonds are classified as low risk instruments. Therefore, the write-off for expected credit losses is calculated for a period of 12 months.
The Company calculates the cash flows that it expects to obtain based on the default ratio determined on the basis of the margin on the bonds issued by the Company and adjusted by the recovery ratio.
In addition, the Company provides the individual analysis of loans granted and bonds covered with a significant level of probability of default, in cases justified by the type of business or the client structure - and recognizes the write-off in a reliably estimated value. Such loans and bonds are excluded from the calculation of the write-off for expected credit losses.
Financial guarantee contracts are recognized in off-balance sheet liabilities and receivables. At each balance sheet date, the Company assesses whether there is a likelihood of a need to make a withdrawal and create a provision. The amount of the provision is determined based on estimates of the amount of probable expenditure necessary to settle the liability arising from the guarantee contract.
At the same time, in accordance with the requirements of IFRS 9, the Company creates the provision for expected credit losses ('ECL') due to financial guarantees granted.
The Company calculates the expected credit loss ('ECL') regarding the guarantees given as expected payments to compensate the guarantee holder for the incurred credit loss. The Company first determines the value of the Company's exposure due to guarantees granted (the actual total value of the contingent liability as at the balance sheet date) and reduces it by any amounts that the entity expects to receive from the guarantee holder, the debtor or any other party. The net exposure resulting from the guarantee thus determined is multiplied by the default ratio (determined on the basis of the margin on bonds issued by the Company and adjusted for the recovery ratio).
ncome tax on the profit or loss for the financial year includes current and deferred income tax. Income tax is recognised in the profit and loss account, except for amounts related to items recognised directly in equity or in other comprehensive income; in this case, income tax is disclosed in equity and other comprehensive income respectively.
The current portion of income tax is the expected amount of tax on taxable income for a given year, calculated based on the tax rates determined as of the balance sheet date along with any tax adjustments for previous years.
Deferred tax is calculated with the balance sheet method as tax to be paid or reimbursed in the future on the differences between the carrying values of assets and liabilities and the corresponding tax values used to calculate the tax base, except for temporary differences which arise at the time of initial recognition of an asset or liability, and do not affect the accounting or tax result. Deferred tax is not created for temporary differences on investments in subsidiaries, jointly controlled entities and associates, if the Company controls the reversal of these differences and they will not be reversed in foreseeable future.
Deferred income tax assets due to tax loss are created, if the settlement of the loss in the following years is probable.
For the calculation of deferred income tax, a tax rate is used which will apply in the reporting periods in which assets will be settled or liabilities will be released.
Deferred income tax is estimated on every balance sheet date by recognising differences in the profit and loss account, other comprehensive income or equity, depending where the temporary difference from which the deferred tax is subtracted was recognised. Assets and provisions on deferred income tax are presented jointly.
Share capital is measured at the nominal value disclosed in the National Court Register. Differences between the fair value of a payment and the nominal value of shares are recognised in the share premium.
The issue costs of shares decrease the Company's supplementary capital down to the amount of the share premium.
Provisions are established when the Company has a present obligation as a result of past events and when it is probable that the fulfilment of that obligation will involve an outflow of assets representing economic benefits and the amount of such obligation can be credibly estimated.
Provisions are measured at the current value of costs estimated by the Company's management according to its best knowledge which must be incurred to settle a current liability as of the balance sheet date.
In accordance with the adopted principle, no provisions are made for retirement benefits. Due to the age of employees and their rotation, potential reserves would not have a significant impact on the presented financial statements. Upon their occurrence, the payment of retirement severance pays will be booked on a cash basis.
Financial liabilities include loans, borrowings, debt securities, not payable interest on bank loans accounted for according to the accrual principle as well as the discount of debt securities to be settled in subsequent accounting periods. Foreign currency loans are measured at the selling rate of the bank serving the Company.
Financial liabilities are initially recognized at fair value less transaction costs, and then measured using the "amortized cost" method. The valuation of liabilities includes all costs of obtaining financing, including directly related to financing costs of bank fees, costs of brokers and agents, legal costs, experts, a bank monitor, and costs related to marketing at obtaining the capital, occurring in the issue of bonds.
Trade liabilities are initially measured at fair value, and subsequently, long-term liabilities are measured at amortized cost using the effective interest method. In cases where the difference between the value at amortized cost and the value in the amount of the payment required does not have a significant effect on the financial results of the Company, such liabilities are recognized in the balance sheet in the amount of the payment required.
The functional currency of the Company is the Polish Zloty (PLN, zł.). Foreign currencies as at the balance sheet day are valued at the NBP exchange rate as at the balance sheet day. Exchange differences arising as at the date of their valuation and when the payment of receivables and liabilities in foreign currencies, are included respectively in financial income or costs, and in justified cases, the cost of manufacturing products or the purchase price of goods, as well as the purchase price or production cost of fixed assets, fixed assets under construction or intangible assets.
The cash flow statement is prepared using the indirect method. Liabilities due to overdraft facilities are presented as debt due to loan and not as cash equivalents.
The Company does not separate segments according to IFRS 8, paragraph 4. This information is presented in the consolidated financial statements of the Echo Investment Capital Group.
The net profit per share for each period is calculated by dividing the net profit for a given period attributable to ordinary shareholders of the parent entity by the weighted average number of shares issued during the period.
The financial result is determined from the profit and loss account and the matching principle, the yield and the precautionary principle, upon reducing gross profit by input income tax, write-offs on account of provision for transitional difference due to income tax and other charges of the financial result. The financial result is determined by the calculation method.
In accordance with IFRS 15, the Company recognises revenues when the obligation is fulfilled (or in the course of fulfilling) by transferring a promised goods or services (i.e. an asset) to a customer. The asset is transferred when the customer obtains control of that asset.
After fulfilling (or in the course of fulfilling) obligations, the entity recognises an amount equal to a transaction price as income, which has been assigned to that performance obligation. To determine the transaction price, the entity shall consider the terms of the contract and its usual commercial practices. The transaction price is the amount of remuneration that the entity expects to be entitled to in exchange for the transfer of promised goods or services to the customer, excluding amounts collected on behalf of third parties (for example, certain sales taxes). The remuneration specified in the contract with the client may include fixed amounts, variable amounts or both.
Revenue from the sale of residential and service premises are recognised on the date of handover of real estate to the buyer. This occurs on the basis of the acceptance protocol signed by the parties providing only after completion of the construction of real estate and receiving the occupancy permit on condition that the buyer will pay 100% towards the purchase price of real estate. Paid apartments are also considered to be cases of minor underpayments (up to PLN 500), larger underpayments, which the Company decides not to collect from customers, or in the event of receivables from tenant changes, which, according to arrangements, are payable later than the moment of handover of the premises.
Revenues from the rental of residential and commercial space are recognised on a straight-line basis over the term of the contracts concluded.
Revenues from the rental of residential and commercial space are recognised on a straight-line basis over the term of the contracts concluded. Revenue from other contracts for the provision of services (legal, consulting, IT, financial, marketing, security and other services) is recognised by the Company when the performance obligation is met.
Costs of goods, products and services sold consist of costs incurred in respect of revenues of a given financial year and overheads not yet incurred. This item also includes costs that are directly related to revenue from related entities on account of services provided (including investment services, construction and engineering consultancy).
The cost of goods and products sold is measured at the production cost, using the method of detailed identification of the actual cost of assets sold or the percentage share e.g. of the land or shares sold, etc. In particular, the cost of sales of premises and land sold is determined proportionally to their share in the total cost of construction of the facility and the entire land constituting a given project. The detailed identification of the costs associated with employ¬ees' salaries as part of the cost of sales, is made on the basis of the employee's working time records, broken down into the individual projects developed.
Project-related administrative costs include the administrative costs which are indirectly related to the execution of development projects such as: perpetual usufruct fees, real property taxes, operating fees, property protection, administrative staff's remuner-ation, employee maintenance costs in the portion attributable to the project, and other stock maintenance related costs.
These costs, despite their indirect connection with development projects, are not capitalized in the value of stock / investment property because:
Financial costs related to the current period are recognized in the profit and loss account, except for costs subject to activation in accordance with the solution included in IAS 23.
The Company activates the part of financial expenses which is directly related to the acquisition and production of financial assets recognized as stock and projects commenced.
In case of targeted financing, incurred to implement a project, the amount of financial costs, less income from temporary deposits of cash (i.e. amounts of interest on bank deposits, except for deposits resulting from blocking accounts, letters of credit agreement) is activated. In the case of general financing, financing costs subject to the capitalization are determined using the weighted average of all borrowing costs in relation to the expenditure incurred for a given asset.
Pursuant to the requirements of IAS 23, the Company begins to activate financial costs when the Company undertakes actions necessary to prepare an asset for its intended use or sale. These activities involve more than just activities related to its manual construction. They also include technical and administrative work preceding manual construction, such as activities related to obtaining necessary permits, design and preparation works. However, such activities do not include the holding of the asset if it is not accompanied by any processes that change the condition of the asset.
The annual standalone financial statements were prepared in accordance with the IFRS applicable to the preparation of financial statements.
The accounting policies applied in these separate financial statements are the same as those applied by the Company in its separate financial statements for the year ended 31 December 2018.
The Company has applied IFRS 16 Leases since 1 January 2019. The standard introduced one lease model in lessee's accounting books - in general, IFRS 16 includes all lease agreements in a model similar to the financial lease model in accordance with IAS 17. The new IFRS 16 Leases replaces the existing IAS 17 standard and interpretations IFRIC 4, SIC 15 and SIC 27. Under IFRS 16, an agreement is a lease or includes a lease if it transfers the right to control an identified asset for a given period of time in exchange for consideration. As at the date of transition to IFRS 16, the Company recognized an asset due to the right to use and lease liabilities. The Company separately recognizes the cost of interest and depreciation. In applying this standard retrospectively, the Company used the following exemptions:
− operating lease contracts for which an underlying asset is of low value (e.g. office equipment) were not recalculated and their treatment were not changed.
The Company did not separate lease and non-lease elements.
As at 1 January 2019, the Company as a lessee recognized lease liabilities valued at current value of other lease fees, discounted at the Company's marginal interest rates, and recognised assets under the right to use in the amount equal to lease liabilities. The Company decided to present assets under the right to use under the same item in which the relevant underlying assets would be presented if they were owned by the Company (the lessee).
The impact of the adaption of IFRS 16 on 1 January 2019 resulted in the recognition of assets under the right to use and lease liabilities in the amount of PLN 23,891,000, of which PLN 9,558,000 concerns to inventory, PLN 7,894,000 concerns office space, and PLN 6,439,000 concerns cars. The adaption of IFRS 16 for the first time did not affect the result from previous years of the Company.
| Data approved 31.12.2018 |
Transition to IFRS 16 |
1.01.2019 | |
|---|---|---|---|
| Assets | |||
| Property, plant and equipment | 5 284 | 14 333 | 19 617 |
| Inventory | 201 445 | 9 558 | 211 003 |
| Total assets | 23 891 | ||
| Long-term liabilities | |||
| Lease liabilities | - | 8 842 | 8 842 |
| Short-term liabilities | |||
| Other liabilities | 22 018 | 15 049 | 37 067 |
| Total liablilities | 23 891 |
To prepare the financial statements, the Company's Management Board had to make certain estimates and assumptions, which are reflected in the statements. The actual results may differ from the estimates.
Assumptions and estimates are based on management's best knowledge of current and future events and activities, however actual results may differ from expectations. The estimates and related assumptions are subject to ongoing verification. A change in accounting estimates is recognized in the period in which they were changed, if it concerns this period only, or in the current and future period, if the changes apply to both the current and future periods.
The main areas where the Management Board's estimates materially affect the financial statements:
When estimating the write-down on in-ventory held by the Company as of the balance sheet date, information from the active market regarding the expected sales prices and current market trends as well as information from preliminary sales agreements concluded by the Company is analysed. Assumptions used when calculating the write-down mainly relate to market prices of property applicable in a
given market segment. According to the Management Board, a change of these assumptions would not materially affect the value of the inventory write-down as of the balance sheet date because the adopted assumptions and information on the value of the write-down were largely based on the concluded sales agreements. In the case of land recognised under inventory, the value of the write-downs results from the usefulness of land for the Company's current and prospective business estimated by the Management Board.
The implementation and application of IFRS 16 required the Company to make various estimates and commit professional judgment. The main area in which it concerned the assessment of lease periods, in case of contracts for an indefinite period and contracts for which the Company was entitled to extend the contract. When determining the leasing period, the Company had to consider all facts and circumstances, including the existence of economic incentives to use or not to extend the contract and any termination option. The Company also estimated the discount rate used in the calculation of the lease liability - as a risk-free rate increased by the characteristic margin for the given asset component to which the lease relates.
An impairment test is conducted when there are indications that the carrying value of an investment will not be recovered. The assessment of the impairment of interests in subsidiaries, jointly-controlled and associated companies is based on an analysis of the fair value of assets and liabilities held by the companies and the expected prospective cash flows from the operations of such com-panies. In the course of the assessment, the Company also evaluates the duration and extent to which the current value of the shares is lower than its purchase price and a company's perspectives and plans for its investment developments. All material impairment of the fair value of assets in subsidiaries have been regarded to be long-term by the Management Board and have resulted in impairment losses on interests in subsidiaries. In particular, for material subsidiaries which, as at 31 December 2018, did not run any material operating activity, the value of the recognised write-downs corresponds to the total difference between the net value of the subsidiary's assets and the purchase price of the interests.
Value calculated for the purpose of analysis
| Total effect on the net result for the period | 8 191 | 9 285 |
|---|---|---|
| Income tax | 1 921 | 2 178 |
| Total effect on the gross result for the period | 10 112 | 11 463 |
| Estimated financial revenues /expenses from a potential change in the value of interests, shares and funds |
10 112 | 11 463 |
| Estimated percentage change in the value of interests, shares and funds | +/- 1 p.p. | +/- 1 p.p. |
| Financial revenues / expenses from the measurement of interests, shares and funds | (3 405) | 32 649 |
| Interests, shares and funds held | 1 011 203 | 1 146 298 |
| as at 30.06.2019 | as at 31.12.2018 |
When calculating the impairment of interests, shares and funds held in subsidiaries, associates and jointly controlled entities, the Company refers to the net value of the these companies' assets and takes into consideration the cash flow generated by investment properties held by these companies. The fair values of financial instruments do not differ significantly from the carrying amounts.
The Company's Management Board is obliged to assess the probability of the realisation of deferred income tax assets. When preparing the financial statements, the Company estimates the value of the deferred income tax provision and asset based on, among other things, the value of prospective income tax burden. The process involves analysing current income tax burden and the value of temporary differences from different treatment of transactions in terms of fiscal and accounting aspects, resulting in the creation of deferred income tax assets and provisions.
A number of assumptions are adopted for determining the value of deferred income tax assets and provisions in the assessment process described above. The above estimates take account of fiscal forecasts, historic tax burden, currently available strategies for planning the Company's operating activity and timelines for realising the individual temporary differences. Since the above estimates may change due to external factors, the Company may periodically adjust the deferred income tax assets and provisions, which in turn may affect the Company's financial standing and performance.
The regulations concerning the tax on goods and services, corporation tax and social security charges are subject to frequent changes. These frequent changes lead to the absence of relevant benchmarks, inconsistent interpretations and a few established precedents that might be applicable. Existing regulations also contain ambiguities that cause differences in opinions as to the legal interpretation of the tax legislation, between state authorities as well as state bodies and businesses.
Tax settlements and other areas of activity (for example customs or foreign exchange) may be subject to inspection by the authorities that are entitled to impose high penalties and fines as well as any additional tax liability resulting from checks must be paid with a high interest. These conditions make the tax risk in Poland higher than in the countries with more mature tax systems. Consequently, the amounts presented and disclosed in the financial statements may change in the future as a result of the final decision of the tax auditing authority.
On 15 July 2016 changes were introduced to the Tax Code in order to reflect the provisions of the General Anti-Avoidance Rule (GAAR). GAAR is designed to prevent the creation and use of artificial legal structures developed in order to avoid paying taxes in Poland. GAAR defines tax evasion as an act primarily for the purpose of obtaining a tax advantage, contradictory in given circumstances to the subject matter and purpose of the provisions of the tax law. According to GAAR, an operation like that does not result in a tax advantage if the mode of operation was artificial. Any occurrence of: − unreasonable division of operations, − involvement of intermediaries despite the lack of economic or economic justification, elements that are mutually abrasive or compensatory and − any other actions of similar effect to the aforementioned, may be treated as a premise of the existence of artificial operations subject to GAAR regulations. The new regulations will require much greater judgment when assessing tax consequences of individual transactions.
The GAAR clause should apply to transactions closed after it enters into force and to transactions that were closed before the GAAR clause entered into force, for which advantages were or still are being achieved after the date of the clause's entry into force. The implementation of the above provisions will allow Polish tax authorities to question the legal arrangements and agreements such as restructuring and reorganization of the group.
The price risk is not material. The Company does not trade in securities on any active market. The Company may conclude transactions on derivatives to hedge against the FX risk related to the forecast cash flows.
The Company's exposure to the interest rate risk is related to financial assets and liabilities, in particular the granted borrowings, cash, the received bank loans and the issued bonds. Borrowings, loans and bonds bearing a variable interest rate expose the Company to the interest rate risk, while borrowings and loans with a fixed interest rate expose the Company to variations of the fair value of financial instruments. In addition, the Company is exposed to the risk of interest rate variations when raising a new loan or refinancing an existing long-term debt.
| Value calculated for the purpose of the analysis | ||
|---|---|---|
| 31.12.2019 | 31.12.2018 | |
| Loans granted | 814 872 | 487 125 |
| Financial income from interest on loans granted | 33 200 | 20 236 |
| Estimated change in interest rates | +/- 1 p.p. | +/- 1 p.p. |
| Estimated impact of changes in interest rates on financial income from interest on loans granted |
8 149 | 4 871 |
| Total: the impact on the gross profit of the period | 8 149 | 4 871 |
| Income tax | 1 548 | 927 |
| Total: impact on the net profit of the period | 6 601 | 3 945 |
The Company granted loans in PLN, where interest rates is variable depending on the WIBOR rate plus a margin. If the level of interest rates as at December 31,
2019 was higher or lower than an applicable level by 1 percentage point, then the Company's net result would be higher or lower by PLN 1,358,000 due to higher or lower interest on loans granted in PLN.
Value calculated for the analysis
| As at 31.12.2019 | As at 31.12.2018 | |
|---|---|---|
| Balance of liabilities on debt securities issue | 1 085 197 | 1 121 173 |
| Financial costs of debt securities issue's interests | (52 612) | (55 033) |
| Estimated change in the interest rates | +/- 1 p.p. | +/- 1 p.p. |
| Estimated financial costs of debt securities issue's interests rates, taking into account increase / (decrease) of interests rates |
10 852 | 11 212 |
| Total impact on the gross results for the period | 10 852 | 11 212 |
| Income tax | 2 062 | 2 130 |
| Total impact on the net results for the period | 8 790 | 9 082 |
| Value calculated for the analysis | ||
|---|---|---|
| As at 31.12.2019 | As at 31.12.2018 | |
| Balance of cash | 249 867 | 189 366 |
| Other operational income from interests | 104 | 132 |
| Estimated change in the interest rates | +/- 1 p.p. | +/- 1 p.p. |
| Estimated other operational income from interests taking into account inter ests rates' changes |
2 499 | 1 894 |
| Total impact on the gross results for the period | 2 499 | 1 894 |
| Income tax | 475 | 360 |
| Total impact on the net results for the period | 2 023 | 1 533 |
| Value calculated for the analysis | ||
|---|---|---|
| As at 31.12.2019 | As at 31.12.2018 | |
| Balance of loans and borrowings | 50 000 | |
| Financial costs of interests | (1 736) | |
| Estimated change in the interest rates | +/- 1 p.p. | |
| Estimated financial costs of loan interest as a result of interest rate's change | 500 | |
| Total impact on the gross results for the period | 500 | |
| Income tax | 95 | |
| Total impact on the net results for the period | 405 |
As of the balance sheet date and during the financial year, the Company did not hold any other material foreign currency cash. Therefore, the risk has been estimated as not material and no analysis has been performed of the exposure of other balance sheet items to changing foreign exchange rates.
The credit risk occurs in cash, borrowings granted, derivatives, deposits in banks and financial institutions as well as, in relation to the Company's customers and tenants, in the form of unsettled amounts due. The nature of the Company's operations in the area of the sale of residential space, lease and services means that the Company is not exposed to significant credit risk.
As at 31 December 2018, the Company estimated the value of impairment write downs on trade receivables, applying a provision matrix based on historical data regarding the repayment of receivables by counterparties in the division of types of sales revenues. Credit loss ratios were calculated on the basis of a model based on historical repayment of receivables in individual overdue groups. The table below presents data on exposures and the amount of the loss allowance.
Exposure and the amount of the loss allowance as to 31 December 2019
| Period | The weighted average of default rates |
The gross value of commercial receivables |
The loss allowance |
|---|---|---|---|
| ongoing | 0,00% | 39 532 | - |
| 1-30 | 0,00% | 1 406 | - |
| 31-90 | 0,00% | 543 | 2 |
| 91-360 | 1,00% | 927 | 7 |
| >361 | 75,00% | 1 657 | 1 310 |
| Period | The weighted average of default rates |
The gross value of commercial receivables |
OThe loss allowance |
|---|---|---|---|
| ongoing | 0,00% | 30 091 | - |
| 1-30 | 0,00% | 5 042 | - |
| 31-90 | 0,02% | 2 487 | 1 |
| 91-360 | 0,26% | 11 359 | 29 |
| >361 | 74,79% | 500 | 374 |
The company performs individual analysis of trade receivables. As at 31.12.2018 a write-off for receivables in the amount of PLN 1 million was created.
The Company has procedures in place to protect the credit worthiness of its customers and tenants; security deposits and guarantees are also used for tenants. There is no significant concentration of risk in relation to any of the Company's customers outside the Echo Investment Group. In relation to related entities, the credit risk, in the opinion of the Management Board, is minimised through regular monitoring of operating activities and the assessment of investment projects of
these companies. For cash and deposits in financial institutions and in banks, the Company uses the services of renowned institutions.
With regard to all classes of financial assets, the Company considers that the credit risk associated with financial instruments is too low. In the opinion of the Management Board, in view of the presented activity characteristics, the risk of non-performance of contractual obligations is small, the debtors of the Company have a high short-term ability to fulfil their obligations within the scope of contracts concluded with the Company, and possible adverse changes in business and economic conditions in the long term may - but not necessarily and, in the opinion of the Management Board, they should not - limit their ability to fulfil their obligations within the scope resulting from concluded agreements.
The liquidity risk occurs when the Company is unable to settle its financial liabilities in due time. The Company manages the liquidity risk by maintaining an adequate amount of supplementary capital, using bank services and reserve loan facilities, and by constantly monitoring the forecast and actual cash flows. Given the dynamic nature of its business, the Company ensures flexible funding through the availability of cash and by diversifying the sources of funding.
In the opinion of the Management Board, the Company has sufficient cash to settle all liabilities in due time. In the long term, the liquidity risk is minimised by the available bank loans. At any time, the Company may use sufficient funds from the loan facilities granted by banks. The analyses of the Company's financial liabilities and derivatives settled in the net amount which will be settled at specific maturities, based on the period remaining until the contractual maturity as of the balance sheet date, have been presented in the respective notes: loans, borrowings, debt securities, trade receivables and trade liabilities.
The analysis of the Company's undiscounted financial liabilities which will be settled at specific maturities, based on the period remaining until the contractual maturity as of the balance sheet day 31 December 2019 and 31 December 2018:
| Total | 1 941 756 | 1 085 197 | 87 768 | 18 136 | 213 874 |
|---|---|---|---|---|---|
| Over 5 years | 1 357 058 | - | - | - | - |
| Between 3 to 5 years | 275 681 | 173 864 | - | - | - |
| Between 1 to 3 years | 257 730 | 762 995 | - | 12 645 | - |
| Up to 1 year | 51 287 | 148 338 | 87 768 | 13 274 | 213 874 |
| Period | Guarantees | Bonds | Trade, lease and other payables |
Leasing | Loans |
The value of debt ratios, as at 31 December 2019 and 31 December 2018 respectively, was consistent with the Company's objectives.
| Trade, lease and other |
|||||||
|---|---|---|---|---|---|---|---|
| Period | Guarantees | Bonds | payables | Leasing | Loans | ||
| Up to 1 year | 603 422 | 217 725 | 54 613 | - | 50 000 | ||
| Between 1 to 3 years | 469 749 | 483 671 | - | - | - | ||
| Between 3 to 5 years | - | 420 368 | - | - | - | ||
| Over 5 years | 142 481 | - | - | - | - | ||
| Total | 1 215 651 | 1 121 764 | 54 613 | - | 50 000 |
The Company's objective in terms of capital management is to protect the Company's ability to continue its business, allowing for the generation of returns for the shareholders, and to maintain an optimal structure of capital to reduce its cost.
When managing this risk, the Company makes decisions on the financial leverage, the dividend policy, the issue of new shares, the repurchase and subsequent redemption or resale of the issued shares, or the sale of assets to reduce debt.
The Company monitors the capital using debt ratios. This ratio is calculated as the relation between net debt and total equity. The net debt is calculated as the sum of loans and borrowings (including current and long-term loans and borrowings disclosed in the balance sheet) less cash and cash equivalents. The total value of capital is calculated as equity disclosed in the balance sheet along with the net debt.
| Nota | 31.12.2019 | 31.12.2018 | |
|---|---|---|---|
| Total loans, borrowings and bonds | 14, 16 | 1 426 078 | 1 171 173 |
| Dividend liabilities | 24 | - | - |
| Cash and cash equivalents | 11 | (249 867) | (189 366) |
| Net debt | 1 176 211 | 981 807 | |
| Total equity | 1 260 981 | 1 445 914 | |
| Total capital | 2 437 192 | 2 427 721 | |
| Debt ratio | 48,26% | 40,44% |
The value of debt ratios, as at 31 December 2019 and 31 December 2018 respectively, was consistent with the Company's objectives.
According to the Echo Investment S.A. Group's strategy for building shopping centres, office buildings and selected residential buildings through a separate subsidiary, a large portion of Echo Investment's transactions is concluded with related parties.
| Subject of the contract - liability of Echo Investment S.A. | Date of agreement |
Contractor – investor | Transaction value |
|---|---|---|---|
| Comprehensive project management and advisory services in all matters related to construction of the complex of residential buildings in Wrocław |
02.07.2018 | Echo - Property Poznań 1 sp. z o.o. |
2 013 |
| Security agreement | 16.12.2016 | Q22 - Projekt Echo - 128 sp. z o.o. - Sp.k. |
2 009 |
| Investment project management contract - R4R | 01.12.2017 | Dellia Investments - Projekt Echo - 115 Sp. z o.o. Sp.k. |
2 184 |
| Agreement on advisory, management, legal services and engineering works nec essary to manage a project |
29.06.2018 | Dellia Investments - Projekt Echo - 115 Sp. z o.o. Sp.k. |
3 797 |
| Investment project management agreement, office building with underground car park in Warsaw at Beethovena Street |
06.05.2019 | Projekt Beethovena - Projekt Echo - 122 Sp. z o.o. S.k.a. |
2 062 |
| Investment project management agreement, office building with underground car park in Warsaw at Beethovena Street, |
20.02.2018 | Projekt Beethovena - Projekt Echo - 122 Sp. z o.o. S.k.a. |
1 555 |
| Investment project management agreement - Beethoven Project (Moje Miejsce I) | 01.08.2017 | Projekt Beethovena - Projekt Echo - 122 Sp. z o.o. S.k.a. |
1 561 |
| Investment project management agreement | 01.08.2018 | Projekt Beethovena - Projekt Echo - 122 Sp. z o.o. S.k.a. |
1 743 |
| Comprehensive project management and advisory services in all matters related to of the property under construction in Wrocław at Jedności Narodowej Street |
01.10.2017 | Echo - Browary Warszawskie Sp. z o.o. S.k. |
2 106 |
| Comprehensive project management and advisory services in all matters related to the construction of the property in Warsaw |
01.12.2018 | Taśmowa - Projekt Echo - 116 Sp. z o.o. S.k.a. |
2 419 |
| Comprehensive project management and advisory services in all matters related to the construction of the office building in Wrocław |
30.11.2018 | Projekt 17 - 'Grupa Echo' Sp. z o.o. S.k.a. |
2 797 |
| Subject of the contract - liability of Echo Investment S.A. |
Date of agreement | Contractor – investor | Transaction value |
|---|---|---|---|
| Financial intermediation agreement | 20.08.2018 | Dellia Investments - Projekt Echo - 115 Sp. z o.o. S.k |
2 351 |
| Comprehensive project management and provision of advisory ser vices in all matters related to the construction of the office building in Katowice |
01.06.2018 | Face2face - Stranraer Sp. z o.o. S.k.a. |
4 185 |
| Comprehensive project management and provision of advisory services in all matters related to the construction of stage II of the office building in Katowice |
31.10.2018 | Face2face - Stranraer Sp. z o.o. S.k.a. |
4 426 |
| Financial intermediation agreement | 27.09.2018 | Face2face - Stranraer Sp. z o.o. S.k.a. |
1 763 |
| Investment project management agreement, Warsaw, Grzybowska Street, GH office building |
31.10.2018 | Dellia Investments - Projekt Echo - 115 Sp. z o.o. S.k |
6 852 |
| Real estate sale agency agreement related to Opolska Business Park stage 3 |
03.06.2019 | Echo - Opolska Business Park Sp. z o.o. - S.k. |
1 731 |
| Investment project management agreement, FUZJA stage B, Łódź, Wincentego Tymienieckiego Street |
01.04.2019 | Elektrownia Re Sp. z o.o. |
1 889 |
| Investment project management agreement, REACT office complex 01.06.2019 | React - Dagnall Sp. z o.o. - S.k.a. |
1 831 |
Listed above transactions with retaled entities concern subsidiaries.
| Related entity | Sales | Purchase | Receivables | Liabilities | |
|---|---|---|---|---|---|
| Subsidiaries | 93 499 | 15 589 | 21 436 | 2 590 | |
| Company's Management Board | 58 | - | - | - | |
| Total | 93 557 | 15 589 | 21 436 | 2 590 |
| Related entity | Sales | Purchase | Receivables | Liabilities | |
|---|---|---|---|---|---|
| Subsidiaries | 171 584 | 81 717 | 22 806 | 3 002 | |
| Company's Management Board | 3 | - | - | - | |
| Total | 171 587 | 81 717 | 22 806 | 3 002 |
Following the sale of 56 percent of the shares and complete withdrawal from the Echo Investment's shareholding by the funds PIMCO and Oaktree Capital Management, the following persons resigned from the Supervisory Board, effective immediately on 13 December 2019: Karim Khairallah - Chairman of the Supervisory Board, Laurent Luccioni - Vice-Chairman and Sebastian A. Zilles –Member of the Supervisory Board. Therefore, the Extraordinary General Meeting of Shareholders,
held on 9 January 2020, appointed Noah Steinberg to the Supervisory Board, who was asigned to be Chairman of the Supervisory Board, Tibor Veres, who became Vice-Chairman of the Supervisory Board, and Péter Kocsis and Bence Sass, who became Supervisory Board Members of the current term. New members of the Supervisory Board are related to the Hungarian company Wing, which is the new main shareholder of Echo Investment.
Due to Wing indirectly exceeded the threshold of 33 percent of the shares and the votes at the General Meeting of Shareholders of Echo Investment, on 3 February 2020 the Hungarian company announced the tender offer for the sale of additional 41,444,928 shares of Echo Investment, entitling to 10.04 percent of
the total number of the votes at the General Meeting of Shareholders, at a price of PLN 4.65 per share. Subscriptions started on 21 February 2020 and ended on 18 March 2020.
The tender offer is conducted through Santander Biuro Maklerskie brokerage house.
On 28 February 2020, Echo Investment has signed preliminary contracts to acquire the plots situated in Poznań at Opieńskiego Street, Łódź at Widzewska Street and Cracow at Kapelanka Street. The sites belonging to companies of the Tesco Group are perfectly located and consistent with the Echo Investment's strategy to continue growing the residential part of the business. The developer plans to dedicate all the plots to mixed use projects. On the sites the company is to deliver 4,000 apartments, retail space and in Cracow also a building with office purposes. The existing shopping centers will be managed by Echo Investment until construction works begin. The Tesco's office space and store in Cracow will operate undistracted until a new building has been developed on the plot to relocate the store and offices. The projects in Poznań and Łódź will continue to operate until permits are in place and construction starts. The total area of the acquired plots amounts to 190,000 sqm. The net price will amounts to EUR 42.5 million. The transaction will be concluded not later than early 2021, after fulfilment of certain conditions of preliminary agreement.
This is another transaction concluded between Echo Investment and Tesco. At the end of last year, the developer bought Tesco in Kabaty in Warsaw at Komisji Edukacji Narodowej Street from the retail chain. This area located next to the metro station in Kabaty is going to be transformed into a destination project.
Based on preliminary analysis, the Management Board of the company announced to the company shareholders that, according to its current knowledge and assessment, the coronavirus SARS-CoV-2 and COVID-19 outbreak and subsequent Government imposed limitations related to them may, depending on their duration and intensity, significantly and adversely affect the operations and financial results of the Company.
The influence, in particular, may be related to:
bility criteria by banks or other disruptions on the housing or banking market;
The Management Board is implementing certain actions aimed at mitigating to the extent possible the adverse impact of the factors mentioned above, which, in particular, may be partially offset in the future by the potential decrease in costs of construction works resulting from the reduced demand.
| 2019 | 2018 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| From Echo Investment Basic remuneration S.A. |
Bonuses | to other companies of For holding functions or providing services the Group |
Other benefits | Total | From Echo Investment Basic remuneration S.A. |
Bonuses | to other companies of For holding functions or providing services the Group |
Other benefits | Total | |
| Nicklas Lindberg | 1 076 227 | 20 861 365 | 2 192 026 | 843 250 | 24 972 867 | 1 642 625 | 636 083 | 1 992 623 | - | 4 271 331 |
| Maciej Drozd | 753 413 | 359 100 | 721 999 | 1 080 | 1 835 592 | 845 162 | 420 000 | 572 579 | - | 1 837 741 |
| Piotr Gromniak (resigned on 31.12.2018) |
244 200 | 120 000 | 856 000 | - | 1 220 200 | |||||
| Artur Langner | 233 973 | 167 400 | 850 800 | 4 002 | 1 256 175 | 243 600 | 210 045 | 986 090 | - | 1 439 735 |
| Marcin Materny | 240 000 | 125 280 | 702 842 | 8 676 | 1 076 798 | 247 350 | 216 000 | 890 000 | - | 1 353 350 |
| Rafał Mazurczak | 200 000 | 180 000 | 814 032 | 8 676 | 1 202 708 | 246 539 | 216 000 | 877 032 | - | 1 339 571 |
| Waldemar Olbryk | 702 000 | 386 100 | 6 704 | 1 094 804 | 707 280 | 150 645 | - | 857 925 | ||
| Małgorzata Turek (appointed on 7.03.2019) |
217 857 | 467 500 | 3 702 | 689 059 | - | |||||
| Total | 3 423 469 22 079 245 | 5 749 199 | 876 090 | 4 176 756 | 1 968 773 | 6 174 324 | - | |||
| Total annual remuneration |
32 128 003 | 12 319 853 |
REMUNERATION OF THE MANAGEMENT BOARD [PLN '000]
Nicklas Lindberg's management contract of 18 April 2016 provides for performance-based bonuses:
The amount of the additional performance-based bonus depends on the increase of the share price of Echo Investment S.A. above the base value that is determined at the level of PLN 7.5 minus the cumulated amount of the dividend per share. The contract provides for bonus amount depending on the increase of the share price above the base level.
The contract was signed for 5 years and the bonus remuneration is payable at the end of the term of the contract. According to the amendment for the agreement, in 2017 Nicklas Lindberg received and advanced payment for additional bonus remuneration amounted to PLN 3,392 thousand gross (payment was reduced by an advanced tax liability). Due to the sale of majority stake of Echo Investment's shares, in December 2019 performance bonus was paid in the amount of PLN 19,579,000.
In January 2020, Nicklas Lindberg and Maciej Drozd – the company CFO, have signed the new management contracts for the period of 5 years. The employment conditions will remain similar to the previous and the conditions of bonus payment will be precise until June 2020.

Members of the Management Board receive remuneration and bonuses in accordance with the remuneration model described in the 'Work Rules of the Management Board' adopted by the Supervisory Board in a resolution of 21 March 2013. The bonus system is based on an agreement in accordance with the MBO methodology (Management by Objectives) and it is related to the company's results. Each Member of the Management Board may receive an annual bonus expressed in a multiple of monthly basic salary, depending on the key business objectives which he/she has an influence on in the scope of their responsibility. At the same time, all Members of the Management Board have common goals, the execution of which below the expected level will result in a reduction of the bonus. The amount of remuneration and bonuses of Management Board Members is confirmed by a resolution of the Supervisory Board every time.
In 2019, in addition to the specific objectives set out for each Member of the Management Board in accordance with their scope of responsibility, the Supervisory Board established four common objectives for the Management Board, which concerned the sale of real estate, security on construction sites, strengthening internal systems and strengthening employee competencies.
In 2019 and as at the date of this report, there were no agreements concluded between the Company and the managing persons, providing for compensation in the event of their resignation or dismissal without a valid reason or if their dismissal is due to a merger of Echo Investment S.A. or due to acquisition.
| 2019 | 2018 | ||||
|---|---|---|---|---|---|
| From Echo Investment S.A |
For holding functions or providing services to other companies of the Group |
From Echo Investment S.A |
For holding functions or providing services to other companies of the Group |
||
| Karim Khairallah | – | – | – | – | |
| Laurent Luccioni | – | – | – | – | |
| Mark E. Abramson | 180 000 | – | 130 333 | – | |
| Maciej Dyjas | 60 000 | – | 60 000 | – | |
| Stefan Kawalec | 180 000 | – | 180 000 | – | |
| Nebil Senman | 60 000 | – | 60 000 | – | |
| Sebastian Zilles | – | – | – | – | |
| Total 480 000 |
– | 430 333 | – |
The remuneration of the Supervisory Board is determined in the form of resolutions of the General Meeting of the Company's Shareholders. The resolution which is currently in force is resolution no. 23 of the General Meeting of Shareholders of 25 April 2018, which determines the amount of remuneration for Supervisory Board members as follows:
− additional monthly remuneration for the chairmen of the Supervisory Board committees – PLN 10,000 gross.
Members of the Supervisory Board shall also be entitled to reimbursement of costs incurred in connection with the exercise of the function, in particular – travel costs to the place of Supervisory Board meetings and back, costs of individual supervision as well as costs of accommodation and meals.
The Supervisory Board of Echo Investment S.A., upon the recommendation of the Audit Committee, has selected Ernst & Young Audyt Polska sp. o.o. sp.k. based in Warsaw, Rondo ONZ 1, registered as number 130 in the list of expert auditors to audit standalone financial reports of Echo Investment and consolidated financial reports of the Echo Investment Capital Group for the years 2018-2019. The Management Board, authorised by the Supervisory Board, concluded an agreement with the selected auditor on 1 August 2018.
| Due | Contractual amount [PLN] |
|---|---|
| Review and audit of the standalone and consolidated financial statements for 2019 | 377 000 |
| Review and audit of the interim standalone and consolidated financial statements for H1 2019 | 117 000 |
| Additional audit of the interim standalone financial statements for H1 2019 | 89 000 |
| Total | 583 000 |
Nicklas Lindberg President of the Board, CEO
Maciej Drozd Vice-President of the Board, CFO
Artur Langner Vice-President of the Board
Marcin Materny Member of the Board
Rafał Mazurczak Member of the Board
Waldemar Olbryk Member of the Board Małgorzata Turek Member of the Board
Kielce, 20 March, 2020
Anna Gabryszewska-Wybraniec Chief Accountant

The Management Board of Echo Investment S.A. declares that, to the best of its knowledge, the annual separate financial statements for 2019 and comparative data have been presented in compliance with the applicable accounting principles, and that they reflect in a true, reliable and transparent manner the economic and financial situation of Echo Investment S.A. and its financial result. The management report of Echo Investment S.A. presents a true view of development, accomplishments and situation of Echo Investment S.A., including a description of fundamental risks and threats.
The Management Board of Echo Investment S.A. declares that the entity authorised to audit financial statements, auditing the annual financial statements for 2019, was selected in accordance with the laws. This entity and the statutory auditors conducting the audit fulfilled the conditions required to express an unbiased and independent opinion on the audited annual financial statements, pursuant to the applicable laws and professional standards.
Nicklas Lindberg President of the Board, CEO
Maciej Drozd Vice-President of the Board, CFO
Artur Langner Vice-President of the Board
Marcin Materny Member of the Board
Rafał Mazurczak Member of the Board
Waldemar Olbryk Member of the Board Małgorzata Turek Member of the Board
Kielce, 20 March, 2020

Echo Investment S.A. Warsaw office Q22 building al. Jana Pawła II 22 00-133 Warsaw
Design: Damian Chomątowski be.net/chomatowski
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.