Annual / Quarterly Financial Statement • Apr 29, 2019
Annual / Quarterly Financial Statement
Open in ViewerOpens in native device viewer
INTERNATIONAL FINANCIAL REPORTING STANDARDS Tallinn, 29/04/2019
Shortened interim financial statements as at of 31/12/2018 prepared in accordance with IFRS
| Content: | |
|---|---|
| Report | on financial situation.…………………………………………………………….3 |
| Profits | and losses statement ………………….……………………….………….…….4 |
| Report | on comprehensive income…………………………………………………4 |
| Report | on changes in equity……………………….…………………………….5 |
| Statement | of cash flows………………………………………………………6 |
| Additional | information……………………………………….………………………8 |
| 1. | General information………………………………………….…8 |
| 2. | Notes to the financial statement……12 |
These shortened financial statements of ATLANTIS SE for the fourth quarter of 2018, together with comparable data have been prepared in accordance with International Accounting Standards and International Financial Reporting Standards (IAS / IFRS). In thousands of Polish zlotys.
| These shortened financial statements of ATLANTIS SE for the comparable data have been prepared in accordance with |
||
|---|---|---|
| International Financial Reporting Standards (IAS / IFRS). In thousands |
fourth quarter of 2018, International Accounting of Polish zlotys. |
together with Standards and |
| 1.1. Shortened interim financial statement |
||
| INTERIM SHORTENED FINANCIAL STATEMENT (in PLN thousands) |
31/12/2018 (unaudited) |
31/12/2017 (audited) |
| A s s e t s |
||
| Fixed assets |
15 54 |
69 916 |
| Tangible fixed assets |
0 | 94 |
| Investment property |
0 | 41 693 |
| Long-term financial assets |
15 119 |
26 756 |
| Long-term accruals |
35 | 1 373 |
| Current assets Short-term receivables |
39 867 962 |
9 609 7 224 |
| Short-term financial assets |
35 498 |
1 949 |
| Cash and cash equivalents |
7 | 413 |
| Short-term accruals |
17 | 23 |
| Long-term assets held for sale |
||
| 3 383 |
0 | |
| T o t a l a s s e t s |
55 021 |
79 525 |
| L i a b i l i t i e s |
||
| I. Equity |
52 105 |
75 893 |
| Share capital |
11 470 |
12 500 |
| Supplementary capital from the sale of shares above their nominal |
||
| value | 136 144 |
136 144 |
| Revaluation capital |
-49 730 |
-36 226 |
| Capital from merger of entities |
-17 | |
| Other provisions |
2 004 |
973 |
| Retained earnings / Unallocated financial result II. Long-term liabilities |
-47 766 |
-37 498 |
| Deferred income tax provision |
175 35 |
1 667 1 373 |
| Long-term liabilities |
140 | 294 |
| III. Short-term liabilities |
2 741 |
1 965 |
| Credits and loans |
223 | 987 |
| Trade liabilities |
194 | 236 |
| Other liabilities |
2 324 |
732 |
| Short-term accruals |
10 | |
| T o t a l l i a b i l i t i e s |
55 021 |
79 525 |
| Book value |
52 105 |
75 893 |
| Number of shares |
25 000 000 |
25 000 000 |
| Book value per share (PLN) Diluted number of shares |
2,08 25 000 000 |
3,04 25 000 000 |
| Shortened interim financial statements 1.2. Shortened interim profits and losses |
as at of 31/12/2018 |
|||
|---|---|---|---|---|
| prepared in |
accordance with |
IFRS | ||
| statement | ||||
| SHORTENED INTERIM PROFITS |
IV QUARTER 01.10.2018 do |
01.01.2018 - |
IV QUARTER 01.10.2017 do |
01.01.2017 - |
| AND LOSSES STATEMENT |
31.12.2018 | 31.12.2018 (unaudited) |
31.12.2017 | 31.12.2017 (audited) |
| (in PLN thousands) |
(unaudited) | (audited) | ||
| Operation continued |
||||
| Net revenues from sales of products, goods |
||||
| and materials |
100 | 436 | 68 | 360 |
| Costs of products, goods and materials sold |
||||
| III. Gross profit (loss) on sales (I-II) |
0 | 0 | 0 | 0 |
| Selling costs |
100 0 |
436 0 |
68 0 |
360 0 |
| General management costs |
309 | 1 077 |
378 | 1 131 |
| Other operating revenues |
3 | 35 | 38 | 99 |
| Other operating costs |
6 | 22 | 59 | 61 |
| Profit (loss) on operating activities |
-212 | -628 | -331 | -733 |
| Financial revenues |
1 193 |
1 871 |
0 | 1 |
| Financial costs Pre-tax profit |
102 | 387 | -86 | 1 060 |
| Income tax |
879 0 |
856 0 |
-245 -3 |
-1 792 0 |
| Current part |
0 | 0 | 0 | 0 |
| Deferred part |
0 | 0 | -3 | 0 |
| Net profit (loss) on continued operations |
||||
| 879 | 856 | -242 | -1 792 |
|
| Discontinued operations |
||||
| Revenues from sales of products, goods, materials |
608 | 2 148 |
416 | 1 240 |
| Other operating revenues |
25 | 25 | 4 540 |
4 457 |
| Total operating costs |
556 | 1 529 |
361 | 1 146 |
| Other operating costs |
1 388 |
3 504 |
0 | 0 |
| Profit (loss) from divestment |
-8 264 |
-8 264 |
0 | 0 |
| Profit/loss from discontinued operations |
-9 575 |
-11 124 |
4 595 |
4 551 |
| Net profit (loss) |
-8 696 |
-10 268 |
4 353 |
2 759 |
| Net profit (loss) from continued and discontinued operations |
-10 268 |
2 759 |
||
| The weighted average number of ordinary |
||||
| shares | 25 000 000 |
25 000 000 |
||
| Profit (loss) from continued and discontinued operations per one ordinary share (in PLN) |
-0,41 | 0,11 | ||
| The wighted diluted average number of |
||||
| ordinary shares |
25 000 000 |
25 000 000 |
||
| Diluted profit (loss) from continued and discontinued operations per one ordinary |
||||
| share (in PLN) |
-0,41 | 0,11 | ||
| Net profit (loss) from continued operations |
||||
| The weighted average number of ordinary |
856 | -1 792 |
||
| shares | 25 000 000 |
25 000 000 |
||
| Profit (loss) from continued operations per |
||||
| one ordinary share (in PLN) |
0,03 | -0,07 | ||
| 25 000 000 |
||||
| The weghted diluted average number of |
||||
| ordinary shares Diluted profit (loss) from continued |
25 000 000 |
| Shortened interim financial statements |
as at of 31/12/2018 |
prepared in |
accordance with |
IFRS |
|---|---|---|---|---|
| SHORTENED STATEMENT OF |
01.10.2018 - 31.12.2018 |
01.01.2018- 31.12.2018 |
01.10.2017 - 31.12.2017 |
01.01.2017- 31.12.2017 |
| COMPREHENSIVE INCOME (in PLN thousands) |
(unaudited) | (unaudited) | (unaudited) | (audited) |
| Net profit/loss |
-8 696 |
-10 268 |
4 353 |
2 759 |
| Other comprehensive income |
-5 771 |
-13 521 |
-3 924 |
-9 053 |
| Components that will not be transferred to the |
||||
| income statement in subsequent periods: |
0 | -17 | 0 | 0 |
| - settlement of merger of the entities |
0 | -17 | 0 | 0 |
| Components that may be carried forward to the |
||||
| profit and loss account in subsequent periods: |
-5 771 |
-13 504 |
-3 924 |
-9 053 |
| - settlement from revaluation capital, including: |
-5 771 |
-13 504 |
-3 924 |
-9 053 |
| - valuation of available-for-sale financial assets |
||||
| Total income for the period |
-5 771 -14 467 |
-13 504 -23 789 |
-3 924 429 |
-9 053 -6 294 |
| Shortened interim financial statements as at of 31/12/2018 1.3. Shortened interim report on changes in equity. |
prepared in accordance |
|
|---|---|---|
| with IFRS |
||
| SHORTENED INTERIM REPORT ON CHANGES |
01.01.2018 - |
01.01.2017 - |
| IN EQUITY |
31.12.2018 | 31.12.2017 |
| (in PLN thousands) |
(unaudited) | (audited) |
| Equity at the beginning of the period |
75 893 |
82 187 |
| Equity at the beginning of the period, after reconciliation with |
||
| comparable data |
75 893 |
82 187 |
| Share capital at the beginning of the period |
12 500 |
87 500 |
| Changes in share capital decreases (due to) |
-1 030 1 030 |
-75 000 75 000 |
| decreasing the value of the shares |
1 030 |
75 000 |
| Share capital at the end of the period |
11 470 |
12 500 |
| Own shares (shares) at the beginning of the period |
0 | 0 |
| Own shares (shares) at the end of the period |
0 | 0 |
| Supplementary capital at the beginning of the period |
136 144 |
61 144 |
| Changes in the supplementary capital |
0 | 75 000 |
| increases (due to) |
0 | 75 000 |
| decreasing the value of the shares |
0 | 75 000 |
| Supplementary capital at the end of the period |
136 144 |
136 144 |
| Revaluation capital at the beginning of the period |
-36 226 |
-27 173 |
| Changes in revaluation capital |
-13 504 |
-9 053 |
| decreases (due to) |
13 504 |
9 053 |
| - valuation of financial assets |
13 504 |
9 053 |
| Revaluation capital at the end of the period |
-49 730 |
-36 226 |
| Capital from the merger of entities at the beginning of the period |
||
| increases (due to) |
-17 | 0 |
| - merger of entities |
-17 | 0 |
| Capital from the merger of entities at the end of the period |
-17 | 0 |
| Other reserve capitals at the beginning of the period |
973 | 973 |
| Changes in other reserve capitals |
1031 | |
| increases (due to) |
1031 | 0 |
| - reduction of share capital |
1031 | 0 |
| Other reserve capitals at the end of the period |
2 004 |
973 |
| Retained earnings / Unsettled losses from previous years at the |
||
| beginning of the period |
-37 498 |
-40 257 |
| increase (due to) |
-10 268 |
2 759 |
| - profit/loss for the period |
-10 268 |
2 759 |
| Retained earnings / Unsettled losses from previous years at the |
-47 766 |
-37 498 |
| end of the period |
| Shortened interim financial statements as at of 31/12/2018 prepared in accordance with IFRS 1.4. Statement of cash flows INTERIM SHORTENED STATEMENT OF CASH 01.01.2018 - 01.01.2017 FLOWS 31.12.2018 31.12.2017 (unaudited) (audited) (in PLN thousands) Operating activities I. Gross profit (loss) -10 268 II. Total adjustments 9 987 Depreciations 30 (Profits) losses due to exchange differences -9 Interest and share in profits (dividends) 29 (Profit) loss on investing activities 9 700 Change in provisions 0 |
- |
|---|---|
| 2 759 |
|
| -3 065 |
|
| 50 | |
| 9 -110 |
|
| -3 522 |
|
| 1 303 |
|
| Change in inventories 0 |
0 |
| Change in receivables 6 262 |
-68 |
| Change in liabilities -6 352 |
551 |
| Change in accruals -3 |
-1 278 |
| Other adjustments* 330 I. Net cash flow from operating activities -281 |
-306 |
| Investing activities |
|
| I. Inflows from investing activities 22 602 |
1 877 |
| Sale of intangible assets and property, plant and equipment 46 |
0 |
| Disposal of financial assets 1 679 Loans repayment received 20 782 |
0 1 744 |
| Interest received 95 |
133 |
| II. Outflows from investing activities 59 626 |
2 045 |
| Investments in real estate and intangible assets 2 084 |
838 |
| Expenses for the purchase of financial assets Loans franted 57 542 |
346 861 |
| II. Cash flow from investing activities -37 024 |
-168 |
| Financial activities |
|
| I. Inflows from investing activities 56 900 |
972 |
| Credits and loans 36 900 |
972 |
| Issuance of debt securities 20 000 |
|
| II. Outflows from investing activities 20 000 Repayment of loans and credits 20 000 |
88 79 |
| Interest | 9 |
| III. Net cash flow from financial activities 36 900 |
884 |
| Total net cash flows (I+/-II+/-III) -405 |
410 |
| Balance sheet change in cash -405 Cash at the beginning of the period 413 |
410 3 |
| Cash at the end of the period 8 |
413 |
| * other adjustments are related to the merger of the Company with Atlantis1 Poland AS by uniting |
of |
| interest | |
Shortened interim financial statements as at of 31/12/2018 prepared in accordance with IFRS
I. GENERAL INFORMATION 1.1. General information about the Issuer Atlantis S.A. registered in the District Court for the capital city of Warsaw, XIV Commercial Department of the National Court Register under the number 0000033281, NIP 522-000-07-43, REGON 012246565. On 19/04/2018 as a result of the merger of Atlantis Spółka Akcyjna with Atlantis 1 Polska Akciová společnost with its registered office in Ostrava, Atlantis has adopted the legal form of the European Company registered in the District Court for the capital city of Warsaw, XIV Commercial Department of the National Court Register under number 0000728463. NIP 522-000-07-43 REGON 012246565. Headquarters: Padlewskiego Street 18 lok C 09-400, Płock. On 02/01/2019, the register of commercial companies (Ariregister), competent for the law of Estonia, registered the transfer of the registered office of the Issuer to Estonia in accordance with the provisions of the Transfer Plan of 24/04/2012 under number 14633855. Narva mnt 5, 10117, Tallinn, Estonia Bodies of the Issuer: Management Board Anna Kajkowska – Chairman since 01/01/2018 until 11/01/2019 Damian Patrowicz - Chairman since 16/01/2019 - still Supervisory Board
The Supervisory Board consists of: Wojciech Hetkowski – The Chairman of the Supervisory Board Małgorzata Patrowicz – The Member of the Supervisory Board Jacek Koralewski – The Member of the Supervisory Board Damian Patrowicz – The Member of the Supervisory Board until 15/01/2019 Martyna Patrowicz - The Member of the Supervisory Board
Shortened interim financial statements as at of 31/12/2018 prepared in accordance with IFRS The Polish zloty is the functional and reporting currency of the Company. The reports have been prepared in thousands of zlotys, unless in specific situations they were given with greater accuracy. 1.3. Applied accounting principles (accounting policy) Basis for preparing the financial statements
The presented shortened interim financial statements have been prepared as at 31/12/2018 and for the 12 months ended 31/12/2018. These shortened interim financial statements comply with International Financial Reporting Standards
as adopted by the European Union, issued and effective as at the date of these financial statements, including the International Accounting Standard 34 "Interim Financial Reporting". The financial statements have been prepared on the assumption that the Company will continue as a going concern in the foreseeable future, as well as consistent with the principles described in the financial statements of ATLANTIS SE for the year ended 31 December 2017, excluding accounting principles and valuations resulting from the application of IFRS 9 and IFRS 15. The shortened interim financial statements should be read together with the financial statements for the year ended 31/12/2017. Accounting principles are applied on an ongoing basis. This interim shortened separate financial statement was approved for publication on 29/04/ 2019. The Company applies valuation principles based on the historical acquisition, purchase or production price, with the exception of a part of financial assets and investment properties which, according to IFRS, were measured at fair value. Changes in applied accounting principles The financial statements contained in this quarterly report have been prepared using the same accounting principles applied in the annual financial statements as at 31/12/2017 excluding accounting and measurement principles resulting from the application of IFRS 9 and IFRS 15 presented below. Impact of new and changed standards and interpretations
The International Accounting Standards Board approved new standards for use since 1/01/2018: - IFRS 9 "Financial Instruments", which replaced IAS 39 "Financial Instruments: recognition and valuation ", - IFRS 15 "Revenue from contracts with customers" and Amendments to IFRS 15 explaining some of the requirements of the standard that replaced the standards of IAS 11 and 18 and interpretations: IFRIC 13, 15 and 18 and SCI 31. Influence of aforementioned standards on accounting policy of the Company and financial
IFRS 9 Financial instruments The Company has not implemented earlier introduction of IFRS 9 and has applied the requirements of IFRS 9 retrospectively for the periods starting since 1/01/2018. Pursuant to allowed by this standard possibility, the Company has not adjusted the comparative data. Implementation of IFRS 9 influenced the accounting policy in the field of recognition, classification and valuation of financial assets, assessment of liabilities.
Shortened interim financial statements as at of 31/12/2018 prepared in accordance with IFRS Pulished and approved by EU standards, which have not entered into force yet In this report, the Company has not implemented standards, amendments of standards and interpretations which were published and approved by th EU but have not entered into force yet. The Company does not envisage any significant influence of such standards on the Company's financial statements. Selected accounting policy Valuation of assets and financial liabilities Since 1 January 2018 the Company has qualified financial assets into the following categories: - measured at amortised cost, - measured at fair value through comprehensive income, - measured at fair value through financial result. Classification is made upon initial recognition of assets. Classification of debt securities depend on the business model of financial assets management as well as on contractual cash flow characteristics (test SPPI-Solely Payment of Principal and Interest) for each element of financial asstes. Into the category of assets measured at amortised cost the Company classifies trade receivables, loans granted which pass the SPPI test on, other receivables and cash and cash equivalents. Financial assets measured at amortised cost are valued using effective interest rate, taking into account wirte-offs due to impairment loss. Trade receivables with maturity period up to12 months from its origination date are not discounted and are measured at nominal value. Financial assets purchased or emerged, impaired at the moment of initial recognition are measured at amortised cost using effective interest rate adjusted for credit risk. Into the category of assets measured at fair value through comprehensive income are classified:
assets as well as due to sales of financial assets, and - contractual conditions give the right to receive, in the indicated dates, cash flows constituting only on capital and interest on capital (it means it passed the SPPI test on), 2. Equity instrument for which there was made an irreversible classiffication to this category, at the moment of initial recognition. The option of the fair value through comprehensive income is not possible for instruments dedicated to trading. Profits and losses, either from valuation as well as execution, emerged from these assets are recognized in other total income, excluding revenues from received dividends.
To the category of assets measured at fair value through financial result the Company classifies loans granted which did not pass the contractual cash flows test. Profits and losses on financial assets measured at fair value through financial result are recognized in the financial result from the period in which they emerged (including revenues due to interest and dividends). Since 01/01/2018 the Company classifies financial liabilities to the following categories: - measured at amortised cost, - measured at fair value through financial result, - securing financial instruments. To the group of liabilities measured at amortised cost are classsified liabilities different than those measured at fair value through financial result (i.a. trade liabilities, credits and loans), except for: - financial liabilities arising in case of transfer of financial assets which are not classified to - agreements of financial guarantees which are measured at higher of: 1. value of the impairment losses on excepted credit losses settled according to IFRS 9 2. value initially recognized (i.e. at fair value increased by costs of transaction that may be directly assigned to the financial liabilities component), reduced by accumulated amount of income recognized according to provisions of IFRS 15 Revenues from contracts with customers. To liabilites measured at fair value through financial result are classified liabilities due to derivatives which are not assigned for hedge accounting purposes.
derecognition,
Shortened interim financial statements as at of 31/12/2018 prepared in accordance with IFRS Impairment of financial assets IFRS 9 introduces a new approach to estimation of losses with regard to financial assets measured at amortised cost. This approach is based on designation of expected losses, independently on the fact whether there were any premises to do it or not. The Company applies the following models of determining impairment losses: - general model (basic), - simplified model. In the general model, the Company monitors changes of credit risk's level related to the particular component of the financial assets. In the simplified model the Company does not monitors changes of credit risk's level of the instrument, but the Company estimates the expected credit loss up to maturity of the instrument. For the purpose of estimating the expected credit loss, the Company uses:
The general model applies to other types of financial assets, including debt financial assets valued at fair value through other comprehensive income. Losses due to impairment for debt financial instruments measured at amortized cost (as at the moment of initial recognition and calculated for each subsequent day ending the reporting period) are recognized in other operating costs. Profits (reversal of impairment losses) due to the decrease in the value of expected impairment are recognized in other operating revenues. For purchased and created financial assets affected by the loss of value due to credit risk as at the time of initial recognition, favorable changes in expected credit losses are recognized as profit from impairment in other operating revenues. Impairment losses for debt financial instruments measured at fair value through other comprehensive income are recognized in other operating costs in correspondence with other comprehensive income. Profits (reversal of impairment losses) due to the decrease in the value of expected credit loss are recognized in other operating revenues. The table below summarizes the impact of IFRS 9 on the change in the classification and valuation of the Company's financial instruments as at of 1/01/2018. according to IAS according to IFRS 9 Balance sheet value according to IAS 39 Balance sheet value according to IFRS 9 Financial assets 31.12. 2017 1.01.2018
| receivables. | ||||
|---|---|---|---|---|
| Classification according to IAS 39 |
Classification according to IFRS 9 |
Balance sheet value according to IAS 39 |
Balance sheet value according to IFRS 9 |
|
| Financial assets |
31.12. 2017 |
1.01.2018 | ||
| Financial assets |
Availible for sale |
Fair value through comprehensive income |
26 416 |
26 419 |
| Financial assets |
Financial assets at fair value through financial result |
Fair value through the financial result |
1045 | 1045 |
| Loans franted |
Loans and receivables |
Amortized cost |
904 | 904 |
| Loans and |
7 224 |
7224 | ||
| Receivables due to deliveries and services and other receivables |
receivables | Amortized cost |
Shortened interim financial statements as at of 31/12/2018 prepared in accordance with IFRS IFRS 15 revenues from contracts with clients On 1/01/2018 the Company adopted IFRS 15 published and approved by the European Parliament for use in the European Union. In accordance with IFRS 15,the revenues are recognized when the benefit is fulfilled (or when fulfilling) the obligation to perform the service by transferring the promised good or service (ie. an asset) to the client. The transfer of an asset takes place when the client obtains control over this asset. Control over an asset relates to the ability to directly dispose of that asset and obtain substantially all other benefits from it. As part of the changes made to the method of accounting and presenting revenues from contracts with clients, the Issuer reviewed and analyzed existing agreements in the light of IFRS 15 guidelines according to the five-part revenus recognition model. The right to pay recognized in the past, and also under the influence of the new IFRS 15, is the right to pay, in the form of trade receivables, recognized as sales revenue. The presentation of prepayments
received from customers in advance is also unchanged, constituting a commitment to deliver products and services until they are settled and recognized in revenues after each delivery. As part of the contracts concluded with clients, the presentation of 2017 data in this respect will not change. In the Company's opinion, there are no significant issues related to the concluded contracts, which should be presented in a different way than in the current manner. The first application of IFRS 15 using a retrospective method with the combined effect of the first-time application of a standard has no impact on the adjustment of the initial balance of retained earnings as at 01/01/2018 as well as other items of the financial statements for both the current reporting period and 01/01/2018 as compared to standards and related interpretations in force prior to the change. When preparing this financial statement, in relation to previous periods, the Company did not voluntarily change any previously applied accounting principles. Indication of an average exchange rates of the Polish zloty in the periods covered by historical financial information, determined by the National Bank of Poland. Selected financial data presented in the financial statements was converted into EUR as follows: balance sheet items are translated at the average exchange rate announced by the National Bank of Poland in force as at the balance sheet date: On 31/12/2018 1 EUR = 4,300 On 29/12/2017 1 EUR = 4,1709 the items of the income statement and the cash flow statement are translated using the exchange rate being the arithmetic average of the average exchange rates published by the National Bank of Poland effective on the last day of each month in the reporting period: In the period since 1/01/2018 to 31/12/2018 1 EUR = 4,2669 In the period since 1/01/2017 to 31/12/2017 1 EUR = 4,2447
| the items of the income statement and the cash flow statement are translated using the exchange rate being the arithmetic average of the average exchange rates published by the National Bank Poland effective on the last day of each month in the reporting period: In the period since 1/01/2018 to 31/12/2018 1 EUR = 4,2669 In the period since 1/01/2017 to 31/12/2017 1 EUR = 4,2447 Reporting period since 01/01/2018 to 31/12/2018 Reporting period since 01/01/2017 to 31/12/2017 Tab. No. 22 of the 31/01/2018 4,1488 Tab. No. 21 of the 31/01/2017 4,3308 Tab. No. 42 of the 28/02/2018 4,1779 Tab. No. 41 of the 28/02/2017 4,3166 Tab. No. 64 of the 30/03/2018 4,2085 Tab. No. 64 of the 31/03/2017 4,2198 Tab. No. 84 of the 30/04/2018 4,2204 Tab. No. 83 of the 28/04/2017 4,2170 Tab. No. 104 of the 30/05/2018 4,3195 Tab. No. 104 of the 31/05/2017 4,1737 Tab. No. 125 of the 29/06/2018 4,3616 Tab. No. 125 of the 30/06/2017 4,2265 Tab. No. 147 of the 31/07/2018 4,2779 Tab. No. 146 of the 31/07/2017 4,2545 Tab. No. 169 of the 31/08/2018 4,2953 Tab. No. 168 of the 31/08/2017 4,2618 Tab. No. 189 of the 28/09/2018 4,2714 Tab. No. 189 of the 29/09/2017 4,3091 Tab. No. 212 of the 31/10/2018 4,3313 Tab. No. 211 of the 31/10/2017 4,2498 Tab. No. 233 of the 30/11/2018 4,2904 Tab. No. 232 of the 30/11/2017 4,2055 Tab. No. 252 of the 31/12/2018 4,300 Tab. No. 251 of the 29/12/2017 4,1709 The average arithmetic rate in the The average arithmetic rate 4,2669 4,2447 period in the period |
|---|
| Shortened interim financial statements |
as at of |
31/12/2018 prepared |
in accordance |
with IFRS |
|---|---|---|---|---|
| Selected financial data including basic into EURO). |
items of the 2018-01-01 - |
separate 2017-01-01 - |
financial statement 2018-10-01 - |
(also converted 2017-10-01 - |
| Selected financial data |
2018-12-31 | 2017-12-31 | 2018-12-31 | 2017-12-31 |
| Revenues from the sale of products, goods and materials from continuing operations |
In PLN thousands 436 |
In PLN thousands 360 |
In EUR thousands 102 |
In EUR thousands 85 |
| Revenues from the sale of products, goods and materials from discontinued operations |
2148 | 503 | 1240 | 291 |
| Profit (loss) from operating activities from continuing operations |
-628 | -733 | -147 | -173 |
| Profit (loss) before tax from continuing operations |
856 | -1 792 |
201 | -422 |
| Profit (loss on discontinued operations) |
-11 124 |
4 551 |
-2 607 |
1 072 |
| Net profit (loss) |
-10 268 |
2 759 |
-2 406 |
650 |
| Net cash flow from operating activities |
-281 | -306 | -66 | -72 |
| Net cash flows from investing activities |
-37 024 |
-168 | -8 677 |
40 |
| Net cash flow from financing activities |
36 900 |
884 | 8 648 |
208 |
| Change in cash and cash equivalents |
-405 | 410 | 95 | 97 |
| Total assets |
55 021 |
79 525 |
12 796 |
19 067 |
| Short-term liabilities |
2 741 |
1 965 |
637 | 471 |
| Equity | 52 105 |
75 893 |
12 117 |
18 196 |
| Share capital |
11 470 |
12 500 |
2 667 |
3 |
| Weighted average diluted number of shares (in pcs) |
25 000 000 |
25 000 000 |
25 000 000 |
25 000 000 |
| Profit (loss) from continuing operations per |
||||
| -0,41 | 0,11 | -0,10 | 0,03 | |
| share (in PLN / EUR) Profit (loss) per share (in PLN / EUR) Book value per one share (in PLN / EUR) 1.5. Information on discontinued the next period. On 19/12/2018 between the Issuer and Company's real estate was concluded 14/12/2018. The Issuer has transferred located on these properties with a total real estate is a security for claims of the ownership agreement provides that if |
0,03 2,08 operations in ELKOP S.A. to secure claims to ELKOP S.A. area of 10.319,55 lender ELKOP the Issuer fails 14/12/2018 then the lender |
-0,07 3,04 the reporting in Płock, an of ELKOP ownership square meter, S.A. up to to meet the |
0,01 0,48 period or to be agreement on S.A. under the title to land and located in Płock. PLN 37.000.000,00. loan repayment |
-0,02 0,72 discontinued the transfer of the Loan Agreement an office building The transfer The transfer dates and interest |
under the Loan Agreement dated 14/12/2018 then the lender will be entitled to satisfy by selling or taking over the property in accordance with the value of PLN 37.000.000,00 determined by the parties. Despite the expiry determined on 29/12/2018 the Issuer did not make timely repayment of the debt resulting from the Loan Agreement of 14/12/2018. The Issuer announces that it has decided to allocate the assets of the Company, such as real estate securing the repayment of obligations under the loan agreement of 14/12/2019 to satisfy all claims from the lender, exhausting them in full. On 31/12/2018 the Issuer received a statement by ELKOP S.A. regarding the takeover of ownership of real property transferred to ELKOP S.A. to secure the claims of this Company under the Loan Agreement of 14/12/2018. Pursuant to the transfer agreement of 19/12/2018 ELKOP S.A. was entitled to take over the ownership of the Company's real estate in case the Issuer fail to meet its obligations under the contracted loans at the agreed dates.
As a result of submitted by ELKOP in Płock on 31/12/2018 the statement on taking over the ownership of the property has been met to claim ELKOP S.A. under the Loan Agreement of 14/12/2018 and the definitive transfer of ownership of the property to ELKOP S.A. 1.6. Areas of estimates
| As a result of of the property definitive transfer |
submitted by has been of ownership |
ELKOP in met to claim of the |
Płock on 31/12/2018 ELKOP S.A. property to ELKOP |
the under the Loan S.A. |
statement on taking Agreement of |
over the 14/12/2018 |
ownership and the |
|---|---|---|---|---|---|---|---|
| 1.6. Areas Changes in 1.7. Share |
of estimates estimates are capital |
described in |
point 1.18 of |
this report. |
|||
| SHARE CAPITAL |
(STRUCTURE) | ||||||
| Series | Type of shares |
The type of share preference |
The type of restriction on rights to shares |
Number of shares |
Value of series by nominal value |
The method of capital coverage |
Date of registration |
| A | Bearer shares |
lack | lack | 25.000.000 | 0,11 EUR nominal value of one share |
udziałami spółki z o.o. oraz gotówką |
19/04/2018 |
| Total number of shares Total share |
25.000.000 | 2.750.000,00 | |||||
| capital | EUR | ||||||
| Nominal value |
of one share |
= 0,11 EUR |
|||||
| The share resolution of from PLN the Company current nominal 0,11. The the separate On 19/04/2018 limited company ATLANTIS1 registered. The divided into |
capital is fully EGM of 12.500.000,00 to was decreased value of reduction of the reserve capital together under the Polska Akciová capital was 25.000.000 |
paid up. The 03/01/2018 the PLN 11.469.975,00, by reducing PLN 0,50 to the share capital of the Company. with the registration Polish law under společnost, expressed series A bearer |
number of Company's share the nominal nominal value was aimed at of the the name changes in in EURO shares with a |
shares in 2018 capital was equivalent to EUR value of PLN 0,458799, transferring merger of the ATLANTIS the share currency and nominal value |
has not changed. reduced by PLN 2.750.000,00.) each share of the which was the the amount of PLN Issuer previously SPÓŁKA AKCYJNA capital of the amounts to EUR of EUR 0,11. |
According 1.030.025,00 The share Company from equivalent of 1.030.025,00 acting as a with the Company have 2.750.000,00 |
to the (ie. capital of the EUR to public company been and is |
| with over 5% |
of votes at the |
General | Meeting as at of |
||||
| Shareholders | 31/12/2018: |
Shareholders with over 5% of votes at the General Meeting as at of 31/12/2018:
| Shortened interim financial Shareholders with over 5% of votes |
statements as at of at the General |
31/12/2018 Meeting as |
prepared in at of 31/12/2017: |
accordance with IFRS |
||
|---|---|---|---|---|---|---|
| No. | SHAREHOLDER | NUMBER OF SHARES |
% SHARES |
NUMBER OF VOTES |
% VOTES |
DATE |
| 1 | Patro Invest Sp. z o.o. |
14 166 040 |
56,66% | 14 166 040 |
56,66% | 31.12.2017 |
| 2 | Other | 10 833 960 |
43,34% | 10 833 960 |
43,34% | 31.12.2017 |
| Total | 25 000 000 |
100 | 25 000 000 |
100 | - | |
| Shareholders with over 5% of votes |
at the General |
Meeting as |
at of 29/04/2018: |
|||
| No. | SHAREHOLDERS | NUMBER OF SHARES |
% SHARES |
NUMBER OF VOTES |
% VOTES |
DATE |
| 1 | Patro Invest OU |
15 035 832 |
60,14% | 15 035 832 |
60,14% | 29.04.2019 |
| 2 | Other | 9 964 168 |
39,86% | 9 964 168 |
39,86% | 29.04.2019 |
| VOTES | % VOTES |
DATE | ||||
|---|---|---|---|---|---|---|
| 1 | Patro Invest OU |
15 035 832 |
60,14% | 15 035 832 |
60,14% | 29.04.2019 |
| 2 | Other | 9 964 168 |
39,86% | 9 964 168 |
39,86% | 29.04.2019 |
| Total | 25 000 000 |
100 | 25 000 000 |
100 | - | |
| 1.8.Seasonality of activity |
||||||
| The | revenues generated by the |
Company does not |
have any |
seasonality. | ||
| 1.9. | Information on business |
segments. | ||||
| In internal In the |
accordance with the requirements reports on those elements of allocation of resources to a given homogeneous activity consisting in current period, rental activities |
of IFRS 8, the Company segment and providing other were discontinued. |
operating that are regularly assessing its financial This |
segments should verified by financial results. services. omission is described |
be identified persons The company in detail |
based on deciding on the conducts a in Note 1.20. |
| The The |
Management Board did not Geographical information. following below are the revenues |
identify operating from external |
segments in customers, |
the Company. broken down |
into operational |
areas and |
| information about non-current assets |
broken down |
by the location |
of these REVENUES FROM |
assets: for 2018 |
TANGIBLE FIXED |
|
| GEOGRAPHICAL AREA FOR (in PLN thousands) |
FINANCIAL ACTIVITIES |
EXTERNAL CLIENTS |
ASSETS | |||
| PŁOCK | 436 | 0 |
| 1.8.Seasonality of activity |
||||||
|---|---|---|---|---|---|---|
| The The |
Management Board did not Geographical information. following below are the revenues |
identify operating from external |
segments in customers, |
the Company. broken down into |
operational | areas and |
| information about non-current assets |
broken down |
by the location |
of these assets: REVENUES FROM |
for 2018 |
TANGIBLE FIXED |
|
| GEOGRAPHICAL AREA FOR (in PLN thousands) |
FINANCIAL ACTIVITIES |
EXTERNAL CLIENTS |
ASSETS | |||
| PŁOCK | 436 | 0 | ||||
| Total | for financial activities |
436 | 0 | |||
| GEOGRAPHICAL AREA FOR OTHER (in PLN thousands) |
ACTIVITIES | REVENUES FROM EXTERNAL CLIENTS |
TANGIBLE FIXED ASSETS |
|||
| PŁOCK | 436 | 0 |
| Shortened interim financial statements as at of 31/12/2018 prepared in accordance with IFRS for 2017 REVENUES FROM TANGIBLE FIXED GEOGRAPHICAL AREA FOR FINANCIAL ACTIVITIES EXTERNAL CLIENTS ASSETS (in PLN thousands) PŁOCK 360 0 Total for financial activities 360 0 Information about leading clients. In the period since 01/01/2018 to 31/12/2018, the Company generated revenues from transactions with an external single client exceeding 10% of the entity's total revenues: Client No. 1 - 23.14% of total revenues Client No. 2 - 23.14% of total revenues Client No. 3 - 18.96% of total revenues Client No. 3 - 10.73% of total revenues In the period since 01/01/2017 to 31/12/2017, the Company generated revenues from transactions with an external single client exceeding 10% of the entity's total revenues: Client No. 1 - 27.28% of total revenues Client No. 2 - 21.44% of total revenues Client No. 3 - 10.22% of total revenues Client No. 3 - 10.06% of total revenues 1.10. Tangible fixed assets In the period of twelve months ended 31/12/2018, ATLANTIS did not incur expenditures on property, plant and equipment. In July and December 2018, the Company sold the means of transport. In December 2018 the Company has liquidated the technical device. The Company transferred non-residential premises located in Płock to assets for sale. 1.11. Investment properties INVESTMENT PROPERTIES As at of 31.12.2018 As at of 31.12.2017 |
||
|---|---|---|
| In the period of twelve months ended 31/12/2018, ATLANTIS did plant and equipment. In July and December 2018, the Company December 2018 the Company has liquidated the technical device. non-residential premises located in Płock to assets for sale. 1.11. Investment properties |
not incur expenditures sold the means of The Company |
on property, transport. In transferred |
|---|---|---|
| INVESTMENT PROPERTIES |
As at of 31.12.2018 |
As at of 31.12.2017 |
| Gross value at the beginning of the period |
41 | 693 36 335 |
| - purchases |
0 | |
| - transfer from tangible assets |
0 | |
| - property valuation |
0 5 358 |
|
| - sale / acquisition of real estate |
-38 | 346 |
| - transfer to assets held for sale |
-3 | 347 |
| Gross value at the end of the period |
0 41 693 |
|
| Accumulated depreciation and impairment losses at the |
||
| beginning of the period |
0 | |
| - depreciation for the period |
0 | |
| - transfer from tangible assets |
0 | |
| Accumulated depreciation and impairment losses at the end of |
||
| the period |
0 | |
| Net value at the beginning of the period |
41 | 693 36 335 |
Shortened interim financial statements as at of 31/12/2018 prepared in accordance with IFRS PROPERTY LOCATED IN PŁOCK On 30/11/2016 the Company acquired a five-storey office building with the right to perpetual usufruct of a plot of land with No. 91/15 with an area of 0.2122 ha and perpetual usufruct right to land plot No. 90/7 with an area of 0.3225 ha, perpetual usufruct right to the plot plot no. 91/42 with an area of 0.0028 ha, plot of land 91/52 with an area of 0.0300 ha, land plot 91/64 with an area of 0.0502 ha. As of 1/01/2017 the Company changed its decision regarding the method of investment property valuation. Since 2017, the initial recognition of investment property is based on the purchase price including transaction costs. After initial recognition, investment properties are carried at fair value. Gains or losses resulting from changes in the fair value of investment property are recognized in the profits and losses account in the period in which they arose. On 19/12/2018 between the Issuer and ELKOP S.A. in Płock, an agreement on the transfer of the Company's real estate was concluded to secure claims of ELKOP S.A. under the Loan Agreement of 14/12/2018. The Issuer has transferred to ELKOP S.A. ownership title to land and an office building
located on these properties with a total area of 10.319,55 square meter located in Płock. The transfer of real estate is a security for claims of the lender ELKOP S.A. up to PLN 37.000.000,00. The transfer of ownership agreement provides that if the Issuer fails to meet the loan repayment dates and interest under the Loan Agreement dated 14/12/2018 then the lender will be entitled to satisfy by selling or taking over the property in accordance with the value of PLN 37.000.000,00 determined by the parties. Pursuant to the transfer agreement of 19/12/2018 ELKOP S.A. was entitled to take over the ownership of the Company's real estate if the Issuer would fail to meet its obligations under the contracted loans at the agreed dates. As a result of statement on the take over of ownership of the property submitted by ELKOP S.A. in Płock on 31/12/2018 there has been met to claim ELKOP S.A. under the Loan Agreement of 14/12/2018 and the definitive transfer of ownership of the property to ELKOP S.A. Details on the investment property and information on the fair value hierarchy as at of 31/12/2018 are as LEVEL 3 In PLN thousands Fair value as at of 31/12/2018 Property in Płock 0 0 Total 0 0 Details on the investment property and information on the fair value hierarchy as at of 31/12/2017 are as LEVEL 3 In PLN thousands Fair value as at of 31/12/2017 Property in Płock 41 693 41 693
| LEVEL 3 In PLN thousands |
Fair value as at of 31/12/2018 | |
|---|---|---|
| Property in Płock | ||
| Total |
| follows: | |||
|---|---|---|---|
| Property in Płock |
41 693 |
41 693 |
|
| Total | 41 693 |
41 693 |
|
| 1.12. Long-term financial assets |
|||
| LONG-TERM FINANCIAL ASSETS (in PLN thousands) |
As at of 31.12.2018 |
As at of 31.12.2017 |
|
| a) in related entities |
0 | 337 | |
| - shares in foreign companies not listed |
0 | 337 | |
| b) shares in affiliated entities |
62 645 |
62 645 |
|
| - impairment losses of shares in IFEA Sp. |
z o.o. |
-49 730 |
-36 226 |
| - balance sheet value |
12 915 |
26 419 |
|
| c) shares of other entities |
0 | 0 | |
| - impairment losses of shares |
0 | 0 | |
| - balance sheet value |
0 | 0 | |
| d) borrowed shares |
0 | 0 | |
| e) loans granted |
2 204 |
0 | |
| 15 119 |
26 756 |
Shortened interim financial statements as at of 31/12/2018 prepared in accordance with IFRS In the long-term financial assets ATLANTIS SE presents following shares as at of 31/12/2018: 12.529 shares of IFEA Sp. z o.o. based in Płock with a nominal value of PLN 5.000,00 each, the total nominal value of shares held by the Issuer amounted to PLN 62.645.000,00. The Management Board of ATLANTIS SE decided to change the fair value of shares in IFEA Sp. z o.o. reducing it by PLN 49.730.000,00. The value of the shares of IFEA Sp. z o.o. after the change in the fair value amounted to PLN 12.915.000,00. As at of 31/12/2017 the Company had 2 shares of the company ATLANTIS1 Polska A.S. with its registered office in Ostrava, representing 100% of the total number of votes and 100% of the share capital of ATLANTIS1 Polska A.S. The shares of ATLANTIS1 Polska A.S. were acquired in order to merge the subsidiary company of Czech law with the Issuer in order to obtain the status of a European Company. On 19/04/2018 the merge between Atlantis S.A. and ATLANTIS1 Polska A.S. was registered. As a result of this, Atlantis obtained the legal form of a European company. Settlement of the merger was accounted for using the uniting of interest. As at of 30/09/2018 the Company ATLANTIS SE in long-term financial assets shows a loan agreement concluded on 22/12/2018 with Patro Invest sp. o.o. based in Płock. The value of the loan granted is PLN 2.204.000,00. The interest rate is 6%. The deadline for returning the loan was establish to 04/01/2020. On 03/09/2018 Kopanina Administracja Spółka z ograniczoną odpowiedzialnością repaid to the Issuer the entire amount borrowed on 02/03/2018 in the amount of PLN 10.000.000,00 and interest due. On 04/09/2018 Kopanina Administracja Spółka z ograniczoną odpowiedzialnością Spółka komandytowa repaid a partial amount to the Issuer borrowed on 02/03/2018 in the amount of PLN 10.000.000,00 together with interest due on the contract, thereby making a full settlement of the loan contract. 1.13. Cash and cash equivalents (in PLN thousands) As at of 31/12/2018 As at of 31/12/2017 Bank deposits (current accounts) and short-term 7 413 Cash shown in the balance sheet 7 413 1.14. Short-term receivables SHORT-TERM RECEIVABLES (in PLN thousands) As at of As at of
| deposits | |
|---|---|
| deposits | |||
|---|---|---|---|
| 1.14. Short-term receivables |
|||
| SHORT-TERM RECEIVABLES (in PLN thousands) |
As at of 31/12/2018 |
As at of 31/12/2017 |
|
| Receivables from related entities: |
122 | 64 | |
| - for deliveries and services, with a |
98 | 59 | |
| - up to 12 months |
98 | 59 | |
| - other |
24 | 5 | |
| Receivables from other entities: |
840 | 7 160 |
|
| - for deliveries and services, with a |
repayment period |
251 | 109 |
| - up to 12 months |
251 | 109 | |
| - due to taxes, subsidies, customs, |
social and health insurance |
479 | 6 893 |
| and other benefits |
|||
| - other |
110 | 20 | |
| Total net short-term receivables |
962 | 7 224 |
|
| - impairment losses updating the |
value of receivables |
11 | 1 587 |
| Total short-term gross receivables |
973 | 8 811 |
| Shortened interim financial statements as at of 31/12/2018 CHANGE OF IMPAIRMENT LOSSES ON SHORT-TERM |
prepared in accordance As at of |
with IFRS As at of |
|---|---|---|
| RECEIVABLES (in PLN thousands) |
31/12/2018 | 31/12/2017 |
| The balance of impairment losses on short-term receivables at the beginning of the period |
1 587 |
1 576 |
| a) increases (due to) |
0 | 1 576 |
| - creation of impairment losses on receivables |
0 | 11 |
| b) decreases (due to) |
1 576 |
|
| - liquidation of the Company |
1 576 |
4 |
| The balance of impairment losses on short-term receivables at the end of the period |
11 | 1 |
| As at 31/12/2018, the value of impairment losses on receivables |
in relation to 31/12/2017 |
decreased |
| PLN 1576 thousand as a result of the liquidation of the company |
Nowy Cotex sp. z o.o. |
0 430 587 by |
| 1.15. Short-term investments |
||
| SECURITIES, SHARES AND OTHER SHORT-TERM FINANCIAL ASSETS (in PLN thousands) |
As at of 31/12/2018 |
As at of 31/12/2017 |
| 1) in related entities |
0 | 0 |
| in subsidiaries |
0 | 0 |
| 0 | 0 | |
| a) shares (balance sheet value): |
0 | 0 |
| - value adjustments (+/-) - value according to purchase prices |
0 | 0 |
| 31/12/2018 | 31/12/2017 | |
|---|---|---|
| SECURITIES, SHARES AND OTHER SHORT-TERM FINANCIAL |
As at of |
As at of |
| ASSETS (in PLN thousands) |
31/12/2018 | 31/12/2017 |
| 1) in related entities |
0 | 0 |
| in subsidiaries |
0 | 0 |
| a) shares (balance sheet value): |
0 | 0 |
| - value adjustments (+/-) |
0 | 0 |
| - value according to purchase prices |
0 | 0 |
| in the parent company |
0 | 0 |
| a) shares (balance sheet value): |
0 | 0 |
| - value adjustments (+/-) |
0 | 0 |
| 0 | 0 | |
| - value according to purchase prices |
0 | 0 |
| In the affiliated company |
||
| a) shares (balance sheet value): |
0 | 0 |
| - value adjustments (+/-) |
0 | 0 |
| - value according to purchase prices |
0 | 0 |
| in related entities |
35 365 |
27 |
| a) shares (balance sheet value): |
27 | 27 |
| - value adjustments (+/-) |
-27 | -27 |
| - value according to purchase prices |
54 | 54 |
| b) loans granted, including: |
35 338 |
0 |
| - value adjustments (+/-) |
85 | 0 |
| - value according to the value of granting loans |
35 253 |
0 |
| 2) in other entities |
133 | 1 922 |
| a) shares (balance sheet value): |
0 | 1 018 |
| - value adjustments (+/-) |
0 | -8 191 |
| 0 | 9 209 |
|
| - value according to purchase prices |
133 | 904 |
| b) loans granted, including: |
||
| - value adjustments (+/-) |
-497 | -550 |
| - value according to the value of granting loans |
630 | 1 454 |
| c) bonds |
0 | 0 |
| 0 | 10 717 |
|
| Total value according to purchase prices |
||
| Together adjustments that update the value |
0 | 8 768 |
Shortened interim financial statements as at of 31/12/2018 prepared in accordance with IFRS As at of 31/12/2018 the Company has the following shares classified as short-term financial assets: 1. IFERIA S.A. with registered office in Płock - 2.681.993 ordinary bearer shares with a total sum of PLN 53.639,86, the shares held represent 14.71% of the share capital of IFERIA S.A. and the same number of votes at the General Meeting of Shareholders. Book value as at of 31/12/2018 is PLN 27.000,00. As
at of 19/02/2019 the Issuer sold all of its shares for PLN 2.682,00. As at of 19/02/2018 the Company sold all shares of IQ Partners S.A. held by the Issuer ie. 4.427.000 of shares for PLN 0,38 each share, for a total price of PLN 1.682.260,00. The Issuer informs that the sale of IQ Partners S.A. shares took place as part of a block transaction concluded on the regulated market of the Warsaw Stock Exchange in Warsaw. 4.427.000 sold shares of the IQ Partners constituted 19,80% of the share capital of IQ Partners S.A. and entitled to cast 4.427.000 votes at the General Meeting of IQ Partners S.A. representing 19,80% of the total number of votes at the General Meeting of IQ Partners S.A. As a result of this transaction, the Company made a profit on the sale of these shares in the amount of PLN 661 thousand. As at of 31/12/2018 the Company does not hold any bonds classified as short-term financial As at of 31/12/2018 the Company shows the following short-term loans in the short-term financial 1. Loan agreement concluded on 22/07/2013 with a natural person. The subject of this agreement is a cash loan in the amount of PLN 500.000,00. The interest rate is equal to the variable
assets:
| Shortened interim financial statements 1.16. Assets held for sale |
as at of 31/12/2018 prepared in accordance |
with IFRS |
|---|---|---|
| ASSETS HELD FOR SALE |
As at of |
As at of |
| (in PLN thousands) Assets held for sale - flat, land, transformer |
31.12.2018 station, parking lot 3 383 |
31.12.2017 0 |
| TOTAL | 3 383 |
0 |
| On 08/01/2019 the Company has by non-residential premises located transformer station located in Płock, in the report for the fourth quarter of |
concluded a secured loan agreement as in Płock, built-up land with parking, and 2/4 of the parts in the perpetual 2018 as intended for sale. |
a borrower, secured power generator and usufruct of plots shown |
| 1.17. Liabilities for deliveries and services |
and other liabilities |
|
| LONG-TERM LIABILITIES (in PLN thousands) |
As at of |
As at of |
| 31.12.2018 | 31.12.2017 | |
|---|---|---|
| in the report for the fourth quarter of 2018 as intended |
for sale. |
|
| 1.17. Liabilities for deliveries and services and other |
liabilities | |
| LONG-TERM LIABILITIES (in PLN thousands) |
As at of 31.12.2018 |
As at of 31.12.2017 |
| 1. Liabilities to related entities |
0 | 0 |
| - liabilities arising from the issue of securities |
0 | 0 |
| 2. Liabilities to other entities |
140 | 294 |
| - deposits |
4 | 124 |
| - remaining liabilities (transformation of the right of perpetual usufruct of land into ownership - final repayment date March 2023) |
136 | 170 |
| Total long-term liabilities at the end of the period |
140 | 294 |
| SHORT-TERM LIABILITIES (in PLN thousands) |
As at of 31.12.2018 |
As at of 31.12.2017 |
| a) Liabilities to related entities |
2 553 |
1 672 |
| - for loans |
223 | 987 |
| - liabilities due to debt securities |
0 | 0 |
| - for deliveries and services |
62 | 29 |
| - other |
2 268 |
656 |
| b) liabilities to other entities |
188 | 283 |
| 31.12.2018 | 31.12.2017 | |
|---|---|---|
| (in PLN thousands) |
As at of 31.12.2018 |
As at of 31.12.2017 |
| a) Liabilities to related entities |
||
| - for loans |
2 553 |
1 672 |
| - liabilities due to debt securities |
223 | 987 |
| - for deliveries and services |
0 | 0 |
| - other |
62 2 268 |
29 656 |
| b) liabilities to other entities |
188 | 283 |
| - for deliveries and services |
132 | 207 |
| - credits and loans |
0 | 0 |
| - for taxes, duties, insurance and other benefits |
16 | 23 |
| - due to remuneration |
0 | 0 |
| - deposits |
||
| - other |
0 | 0 |
| - from the purchase of shares and bonds |
40 | 51 |
| 0 | 0 | |
| Short-term accruals |
0 | 0 |
| Total short-term liabilities |
2 741 |
1 955 |
| - balance at 31/12/2018 |
35 thousand PLN |
|
|---|---|---|
| Assets due to deffered income |
tax: | |
| - balance at of 1/01/201 |
1 374 thousand PLN |
|
| Increase of assets |
5 907 thousand PLN |
|
| decreases | 7 246 thousand PLN |
|
| - balance at of 31/12/2018 |
35 thousand PLN |
|
provisions.
| Shortened interim financial |
statements as at of 31/12/2018 |
prepared in accordance with IFRS |
|
|---|---|---|---|
| Valuation of financial assets |
– valuation by revaluation |
capital | |
| - balance at of 1/01/2018 |
-36 226 thousand PLN |
||
| increases | -13 504 thousand PLN |
||
| decreases | 0 thousand PLN |
||
| - balance at of 31/12/2018 |
- 49 730 thousand PLN |
||
| Valuation of financial assets – |
valuation by financial result |
||
| - balance at of 1/01/2018 |
-8 218 thousand PLN |
||
| Increase of write-offs |
0 thousand PLN |
||
| decreases | 8 191 thousand PLN |
||
| - balance at of 31/12/2018 |
-27 thousand PLN |
||
| Write-offs on receivables |
|||
| -balance at of 1/01/2018 |
1 587 thousand PLN |
||
| increases | 0 thousand PLN |
||
| decreases | 1 576 thousand PLN |
||
| - balance at of 30/12/2018 |
11 thousand PLN |
||
| 1.19. | Listing and explanation of |
differences between data |
disclosed in the financial statement |
| and comparable data and |
previously prepared and published |
financial statements. |
|
| The | shortened interim financial |
statement prepared for the |
four quarters of 2018, and including |
| comparative data for the four quarters |
of 2017 and for 2018, do |
not contain any differences. |
|
| 1.20. | Contingent liabilities and |
contingent assets |
|
| As at |
31/12/2017 and as at 31/12/2018, |
the Company disclosed |
contingent assets due to: |
| | Agreements of transfer of |
ownership of 20.000 bonds of IFEA |
Sp. z o.o. for collateral, with a total |
| nominal value of PLN 22.200.000. |
|||
| | Securing the agreement in the |
form of deposited shares of |
companies listed on the Warsaw Stock |
| - 36 |
Exchange. 337 774 shares of FON S.A. worth |
PLN 22.166 thousand. |
|
| - | 5.346.920 shares of Investment |
Friends Capital S.A. with the |
nominal value of PLN 3.047 thousand. |
| On | 19/01/2019 the agreement as a |
result of which the above assets |
were established expired. |
| As at |
31/12/2018 and as at 31/12/ |
2017 the contingent liabilities |
do not exist. |
| -balance at of $1/01/2018$ | 1.587 thousand PLN |
|---|---|
| increases | 0 thousand PLN |
| decreases | 1.576 thousand PLN |
| - balance at of 30/12/2018 | 11 thousand PLN |
Exchange.
36 337 774 shares of FON S.A. worth PLN 22.166 thousand. - 5.346.920 shares of Investment Friends Capital S.A. with the nominal value of PLN 3.047 thousand. On 19/01/2019 the agreement as a result of which the above assets were established expired. As at 31/12/2018 and as at 31/12/ 2017 the contingent liabilities do not exist.
| 1.20. Contingent liabilities and contingent assets |
||
|---|---|---|
| Exchange. As at 31/12/2018 and as at 31/12/ 2017 the contingent |
liabilities do not exist. |
|
| 1.21. Operations discontinued Financial results of discontinued operations are as |
follows: | |
| (in PLN thousands) |
01.01 -31.12.2018 |
01.01 -31.12.2017 |
| Revenues from the sale of products, goods, materials |
2 148 |
1 240 |
| Other operating revenues |
25 | 4 457 |
| Total operating expenses |
1 529 |
1 146 |
| Other operating cost |
3 504 |
0 |
| Profit / (loss) before tax |
-2 860 |
4 551 |
| Result from revaluation of the balance sheet value to fair value minus disposal costs |
0 | 0 |
| Profit / loss on disposal of operations |
- 8 264 |
0 |
| Income tax |
0 | 0 |
| Net result attributed to discontinued operations |
-11 124 |
4 551 |
| 23 | ||
| Shortened interim financial statements as at of |
31/12/2018 prepared in accordance |
with IFRS |
|
|---|---|---|---|
| The net (in PLN |
cash flows of discontinued operations are thousands) |
as follows: 01.01 -31.12.2018 |
01.01 -31.12.2017 |
| Cash flow |
from operating activities |
-281 | -306 |
| Cash flow |
from investing activities |
0 | 0 |
| Cash flow |
from financial activities |
0 | 0 |
| Inflows | / (outflows) net cash |
-281 | -306 |
| 1.22. In the |
Combining business entities and fourth quarter of 2018, there were no business |
acquisition of non-controlling combinations and subsidiaries |
interests. were not acquired |
| 1.23. | Changes in the organizational structure |
of the Company. |
|
| In the Company. |
period covered by the report, there were |
no changes in the organizational |
structure of the |
| 1.24. | Loss of control over subsidiaries and |
long-term investments. |
|
| In the |
period covered by the report, no such event |
occurred in the Company |
|
| 1.25. | Investment liabilities. |
||
| As at |
31/12/2018 the Company has no investment |
liabilities. | |
| 1.26. | Indication of error correction of previous |
periods. | |
| Not | applicable. | ||
| 1.27. The |
Risk management. information contained in the last published |
annual report has not changed. |
|
| 1.28. | Description of significant achievements |
or failures of the Issuer in the most important events related |
the period covered to them and a |
impact on the financial results. An important factor influencing the financial results is the valuation of the investment portfolio of Atlantis SE These investments were made to achieve economic benefits, however, due to the high volatility of share prices, the valuation may be lower than expected. Impact on the financial results are shares in a non-public company IFEA SP.Z O.O., whose value is covered by a revaluation write-offs. The Management Board analyzes on a current basis, based on publicly available market data, the need to update the investment valuation or the need to recognize a potential write-off, following the precautionary principle in the valuation of assets. Another important factor that may affect the Issuer's financial results is the loan agreement concluded on 14/12/2018 with IFEA Sp. z o.o. in Płock (registered in Court under number 0000512607) as a borrower. On 31/12/2018, the Issuer concluded an Annex to the Loan Agreement indicating the new loan repayment date by the Borrower. The parties extended the repayment date of the loan by 30/06/2019, leaving at the same time the remaining terms of the loan agreement of 14/12/2018 unchanged. The subject of the Loan Agreement of 14/12/2018 is a cash loan in the amount of PLN 35.000.000,00. The parties have agreed that the loan will be repaid by 29/12/2018. The interest on the loan amount has been set at WIBOR 6M + 3.00% per annum.Interest will accrue on a monthly basis, interest will be charged once at the end of the loan period. The agreement was concluded under the condition of proper establishment of collateral specified in the Agreement. The loan repayment by the borrower was secured by issuing to the Issuer a ppromissory note with a declaration. Moreover, in order to secure timely repayment of the loan, the borrower's liabilities were guaranteed by the company Patro Invest OÜ based in Tallinn. On 19/12/2018 between the Issuer and the company ELKOP S.A. in Płock (registered in Court under number 0000176582) an agreement of transfer of ownership was signed to secure the claims of ELKOP S.A. under the Loan Agreement of 14/12/2018. The Issuer informs that it has transferred of the ownership of land and an office building located with a total area of 10,319.55 sq m located in Płock ELKOP S.A. The transfer of real estate is a security for claims of the lender ELKOP S.A. up to the amount of PLN 37.000.000,00. The transfer of the ownership provides that if the Issuer defaults on loan repayment dates and interest under the Loan Agreement of 14/12/2018 the lender (ELKOP S.A.) will be
Shortened interim financial statements as at of 31/12/2018 prepared in accordance with IFRS entitled to satisfy by selling or taking ownership of the property in accordance with the value of PLN 37.000.000,00 set by the parties. On 31/12/2018 the Issuer received a statement by ELKOP S.A. regarding the takeover of ownership of property transferred to ELKOP S.A. to secure the claims of this
company under the Loan Agreement of 14/122018. On 3/01/2019 a register of commercial companies (Ariregister), relevant for the law of Estonia, registered the transfer of the registered office of the Issuer to Estonia in accordance with the provisions of the Transfer Plan of 24/04/2018 published in the current report No. 19/2018 of 24/04/2018, 35/2018 of 04.07.2018, 36/2018 of 17/07/2018 and 41/2018 of 28/09/2018 published in the current report No. 35/2018 of 4/07/2018 and resolutions of the Extraordinary General Meeting of 19/11/2018 published in the current report No. 48/2018 of 19/11/2018. Therefore, the current registered office of the Company is Tallinn, Estonia. 1.29. Information regarding the issue, purchase and repayment of debt and equity securities. On 29/12/2017 the Issuer issued the Series A Bonds. The bonds were offered to investors in accordance with the applicable legal regulations, in the form of a private placement only in the territory of the Republic of Poland. The nominal value of Series A Bonds was PLN 10.000,00, the total nominal value of 1.000 Series A Registered Bonds amounted to PLN 10.000.000,00. The issue value of Series A Bonds was equal to their nominal value. On 29/12/2017 all the Series A Registered Bonds were allocated. The bonds were paid in March 2018. On 29/12/2017 the Issuer issued the Series B Bonds. Nominal value and issue price of the bonds: The nominal value of series B bonds is PLN 10.000,00, the total nominal value of 1.000 registered series B bonds is PLN 10.000.000,00. The issue value of Series B Bonds is equal to their nominal value. The Management Board of ATLANTIS S.A. informed that on 29/12/2017 all the Series B Bonds were allocated. The bonds were paid in March 2018.
In September 2018 the Company redeemed the Series A Bonds issued by the Company with a nominal value of PLN 10.000.000,00 and Series B Bonds with a nominal value of PLN 10.000.000,00. Together with the early redemption of Series A and Series B Bonds, the Issuer paid the interest payable to the Bondholders on 3/09/2018.
Due to the early redemption of series A and series B bonds, these bonds were canceled by the Issuer in its entirety. The Bondholders released the securities issued by the Issuer, ie. the promissory note issued by the Issuer was returned and a statement was issued on the release of the right to use on a physically separated 1/3 part of the property owned by the Issuer located in Płock, for which the District Court VI Department of Land and Mortgage Registers keeps a land and mortgage register under no. PL1P/00092836/5. 1.30. Information regarding the paid (or declared) dividend in total and per share, broken down into ordinary and preference shares. The company did not pay or declare dividend payment. 1.31. The position of the Management Board regarding the possibility of implementing previously published forecasts of results for a given year in the light of the results presented in the quarterly report in relation to the forecast results. ATLANTIS SE did not publish financial forecasts.
Shortened interim financial statements as at of 31/12/2018 prepared in accordance with IFRS 1.32. Shareholders owning directly or indirectly through subsidiaries at least 5% of the total number of votes at the general meeting of the Issuer as at the date of submission of the quarterly report together with the number of shares held by these entities, their percentage share in the share capital, the number of votes resulting therefrom and their percentage share in the total number of votes at the general meeting and an indication of changes in the ownership structure of significant blocks of shares of the Issuer in the period from the submission of the previous quarterly report. Shareholders owning over 5% of votes at the General Meeting as at 12/11/2018: No. SHAREHOLDER NUMBER OF VOTES % VOTES DATE
| 1.32. | Shareholders owning ownership structure of submission of the previous |
directly or indirectly significant blocks quarterly report. |
through of shares |
subsidiaries of the Issuer |
at least 5% in the period |
of the total from the |
|---|---|---|---|---|---|---|
| Shareholders owning over 5% of |
votes at the General |
Meeting | as at 12/11/2018: |
|||
| No. | SHAREHOLDER | NUMBER OF SHARES |
% SHARES |
NUMBER OF VOTES |
% VOTES |
DATE |
| 1. | Patro Invest OU |
14 775 406 |
59,10% | 14 775 406 |
59,10% | 12.11.2018 |
| 2. | Other | 10 224 594 |
40,90% | 10 224 594 |
40,90% | 12.11.2018 |
| Total | 25 000 000 |
100 | 25 000 000 |
100 | - | |
| Shareholders owning over 5% of |
votes at the General |
Meeting | as at 31/12/2017: |
|||
| No. | SHAREHOLDER | NUMBER OF SHARES |
% SHARES |
NUMBER OF VOTES |
% VOTES |
DATE |
| 1. | Patro Invest Sp. z o.o. |
14 166 040 |
56,66% | 14 166 040 |
56,66% | 31.12.2017 |
| 2. | Other | 10 833 960 |
43,34% | 10 833 960 |
43,34% | 31.12.2017 |
| Shareholders owning over 5% of votes at the General Meeting as at 31/12/2017: | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| -- | -- | -- | -- | -- | -- | -- | -- | ------------------------------------------------------------------------------- | -- |
| 2. | Other | 10 833 960 |
43,34% | 10 833 960 |
43,34% | 31.12.2017 |
|---|---|---|---|---|---|---|
| Total | 25 000 000 |
100 | 25 000 000 |
100 | - | |
| Indirect | ownership as at of 31/12/2017 |
|||||
| No. | SHAREHOLDER | NUMBER OF SHARES |
% SHARES |
NUMBER OF VOTES |
% VOTES |
DATE |
| 1. | Damf Invest Sp. z o.o. |
14 166 040 |
56,66% | 14 166 040 |
56,66% | 31.12.2017 |
| 2. | Damian Patrowicz |
14 166 040 |
56,66% | 14 166 040 |
56,66% | 31.12.2017 |
| Total | 25 000 000 |
100 | 25 000 000 |
100 | - |
| 1. | Damf Invest Sp. z o.o. |
14 166 040 |
56,66% | 14 166 040 |
56,66% | 31.12.2017 |
|---|---|---|---|---|---|---|
| 2. | Damian Patrowicz |
14 166 040 |
56,66% | 14 166 040 |
56,66% | 31.12.2017 |
| Total | 25 000 000 |
100 | 25 000 000 |
100 | - |
Shortened interim financial statements as at of 31/12/2018 prepared in accordance with IFRS As at of 12/11/2018 - according to the Management Board of ATLANTIS SE knowledge. Managing person: Anna Kajkowska - the Chairman of the Management Board did not own or own shares of the Issuer. Supervisory Board: 1. Wojciech Hetkowski 2. Małgorzata Patrowicz 3. Jacek Koralewski 4. Damian Patrowicz
administration authority regarding liabilities and receivables of an Issuer or its subsidiary, indicating the subject of the proceedings, the value of the dispute, the date of initiation of proceedings, parties to proceedings and issuer's position.
As at 31/12/2018 the Company was not a party to significant proceedings. 1.35. Information on the issuer's conclusion of one or more transactions with related entities, if individually or collectively, they are significant and have been concluded on other than market terms, along with an indication of their value, and presentation; information about the entity with which the transaction was concluded, information on the issuer's relationship with the transaction party, information about the subject of the transaction, significant transaction terms with particular emphasis on financial conditions and indication of specific conditions specific to the parties, specific to this agreement, deviating from the terms commonly used for a given type of agreements, other information regarding these transactions if necessary to understand the financial position and financial performance of the Issuer, any changes to transactions with related entities that could have a material effect on the financial position and financial performance of the issuer. In the four quarters of 2018, the company ATLANTIS SE did not make transactions with related entities on terms other than market terms.
in the perspective of at least the next quarter. Continuing business operations in the country of the Company's registered office, ie. Estonia.
| guarantee. | |||
|---|---|---|---|
| 1.36. Indication of factors in the perspective of at least |
which, in the Issuer's opinion, will the next quarter. |
affect the results achieved by |
it |
| Continuing business operations in |
the country of the Company's |
registered office, ie. Estonia. |
|
| 1.37. Remuneration paid to |
the Management Board and the |
Supervisory Board. |
|
| Chairman | 2018 | 2017 | |
| Remuneration of Anna Kajkowska, |
|||
| Chairman of Management Board, employment contract in gross amount |
163 thousand zł |
162 thousand zł |
|
| Supervisory Board |
2018 | 2017 | |
| Remuneration of the Supervisory Board in respect of the performed function in the gross amount |
27 thousand zł |
66 thousand zł |
|
| The issuer's management and guarantees or sureties |
supervisory staff did not receive |
any advance payments, loans, |
|
| 1.38. Risk related to the |
operations of the Issuer. |
||
| The risk of exchange rate The immanent feature of stock fluctuations in turnover. This may shares being associated with the not possible to exclude temporary hinder the sale or purchase of |
fluctuations and limited liquidity. exchange trading are fluctuations result in the possible sale or need to accept a much different significant liquidity restrictions, Issuer's shares. |
in stock prices and short-term purchase of a larger block of Issuer's price than the reference price. It is also which may prevent or significantly |
|
| Risk of instability of the Polish Frequent revisions, incoherence significant risks related to the legal law may have a direct or indirect |
legal system and lack of uniform interpretation environment in which the Issuer impact on the Issuer's operations |
of law, in particular tax law, carry operates. Future amendments to the and the financial results it achieves. |
|
Shortened interim financial statements as at of 31/12/2018 prepared in accordance with IFRS Financial liquidity risk management The Management Board tries to determine the demand for liquid funds currently and in the future by assessing the amount of necessary liquidity of the company by analyzing the following elements: - historical demand for liquid funds, - liquidity level, - the expected demand for liquid funds, - the stability of financing sources, -the cost of raising funds, -alternative opportunities to reduce the need for financial resources or to obtain additional funds, - the current and expected quality of assets, -the current and expected ability to earn profit, - current and projected level of own funds, - market and general economic trends. After determining the company's liquidity requirements, the management board will apply one or several of the following solutions to meet this demand: - disposal of liquid assets, - lowering the balance of less liquid assets, - increasing long-term liabilities, - increase of equity. Efficient liquidity management is conditioned by the proper performance of activities: analysis and management of liquidity position in the short, medium and long-term. - management and relatively accurate forecasting of expected and potential cash inflows and outflows, in order to determine the impact of these flows on the liquidity position in different time periods.
Risk of investments in financial instruments of the non-public market The Issuer makes investments in financial instruments of the non-public market, which are characterized by the fact that they are not admitted to trading on regulated markets, ie. stock exchanges. These include, among others shares and stocks of non-public companies, bonds issued by these companies. Investing on the private market consists in concluding transactions in the scope of financial instruments between the Issuer and Investors or only between Investors. Placing funds in private issues is connected with the possibility of obtaining a higher rate of return compared to the portfolio of companies listed on the WSE, while taking a higher risk. Non-public market instruments in comparison with exchange-listed instruments are generally characterized by lower liquidity and are less available to individual investors. As a rule, they have a limited, quantitative number of Investors who can realistically influence the company's operations through, inter alia, recapitalization of the company, the possibility of financial restructuring, industry consolidation. Issuers deciding to put funds in non-public market instruments, however, are exposed to greater risk than Issuers buying shares of public companies listed on the Warsaw Stock Exchange. This risk results from a number of circumstances related to non-public nature, in particular resulting from the lack of information obligations on entities with a public character, and actually limited control over the activities of such entities. The Issuer points out that non-public companies are not obliged to disclose financial data and other material data about the company's operations, which increases the risk of making unprofitable investments. Holders of smaller blocks of shares and shares of companies must take into account the lack of influence on the company's business policy, management and development strategy and other activities taking place in the company. The risk of investing in non-public securities also entails the possibility of investing in shares or stocks of companies which, as a result of changes in the environment and erroneous decisions of the Management Board, may declare bankruptcy. In the case of small private equity companies, which usually focus on the implementation of one investment, the risk is much higher than that of large listed companies. In such a situation there is a risk of losing all or part of the invested funds, which may translate directly into the Issuer's financial result. The Issuer points out that it undertakes a number of activities to prevent this risk, in particular through due verification of entities and their operations.
Shortened interim financial statements as at of 31/12/2018 prepared in accordance with IFRS Loans granted The Issuer makes investments in the form of loans granted. These loans involve the risk of possible insolvency of entities to whom loans were granted. The Issuer points out that it undertakes a number of activities to prevent this risk, in particular through due verification of entities and their operations, as well as by obtaining collateral for the most important portfolio positions, ie. mortgage collateral. Credit risk Credit risk is the risk of incurring a financial loss by the Company in a situation where the client or the other party to a contract for a financial instrument fails to meet the obligations arising from the contract. Credit risk is primarily related to receivables. 1.39. Methods of valuation at fair value of financial instruments presented at fair value (hierarchy of values) The company uses the following hierarchy for the purpose of disclosing information about financial instruments measured at fair value - broken down by valuation methods: Level 1: prices quoted on an active market (uncorrected) for identical assets or liabilities; Level 2: valuation methods in which all data having a significant impact on the estimated fair value are observable, directly or indirectly, market data; Level 3: valuation methods in which inputs having a significant impact on the estimated fair value are not based on observable market data.
| observable, directly or Level 3: valuation methods based on observable market |
indirectly, market data; in which inputs having data. |
a significant impact |
on the estimated |
fair value are not |
|---|---|---|---|---|
| The table below presents |
financial instruments at |
fair value as at |
31/12/2018: | |
| (in PLN thousands) |
As at of 31.12.2018 |
Level 1 |
Level 2 |
Level 3 |
| Short-term shares listed on the Warsaw Stock Exchange and NewConnect |
0 | 0 | 0 | 0 |
| Short-term shares unlisted |
27 | 0 | 0 | 27 |
| Long-term shares not listed |
12 915 |
0 | 0 | 12 915 |
| Total financial assets at fair value |
12 942 |
12 942 |
0 | 12 942 |
| Financial liabilities at |
- | - | - | - |
| fair value |
||||
| The table below presents |
financial instruments at |
fair value as at |
31/12/2017: | |
| (in PLN thousands) |
As at of 31.12.2017 |
Level 1 |
Level 2 |
Level 3 |
| Short-term shares listed on the Warsaw Stock Exchange and |
1 018 |
1 018 |
- | - |
| NewConnect Short-term shares |
27 | - | - | 27 |
| unlisted Long-term shares not |
26 756 |
- | 26 756 |
|
| listed Total financial assets at fair value |
27 801 |
1 018 |
- | 26 783 |
| NewConnect on the Warsaw Stock 1 018 1 018 - - Exchange and NewConnect Short-term shares 27 - - 27 unlisted Long-term shares not 26 756 - 26 756 listed Total financial assets 27 801 1 018 - 26 783 at fair value Financial liabilities at - - - - fair value |
|||
|---|---|---|---|
Shortened interim financial statements as at of 31/12/2018 prepared in accordance with IFRS Description of the method of valuation of available-for-sale assets assigned to the valuation under level 3
of the fair value hierarchy as at 31/12/2018 At the end of 2018 the Company held shares in IFEA Sp. z o.o. (net value after revaluation write-off 12 915 thousand PLN). Fair value of shares in IFEA sp. z o.o. held in Atlantis SE was determined based on a comparison of the investment value to the percentage share held by Atlantis SE in the value of equity of IFEA Sp. z o.o. As at of 31/12/2018 in the opinion of the Management Board, there are no impairment triggers specified in IAS 39 with respect to the shares of IFEA Sp. z o.o. held by Atlantis SE. The value of investments classified as available for sale reflects the fair value of these investments as at 31/12/2018. Reconciliation of the fair value of level 3 with the valuation of financial assets at fair value through comprehensive income
| classified as available for sale reflects the fair value of these investments as at 31/12/2018. |
|---|
| Reconciliation of the fair value of level 3 with the valuation of financial assets at fair value through comprehensive income Reconciliation of the fair value of level 3 with the valuation of financial assets as at of 31/12/2018 |
| (in PLN thousands) Unlisted shares Other Total |
| As at the beginning of the period 26 446 0 26 446 01/01/2018 |
| Total profits or losses - in financial result -13 504 0 -13 504 - in other comprehensive income |
| Short-term shares listed on the WSE and 0 0 0 NC |
| Long-term unlisted shares 0 0 0 |
| Purchases / subscription of shares 0 0 0 |
| Issues 0 0 0 |
| Disposals / settlements 0 0 0 |
| Transfers to assets held for issue 0 0 0 |
| As at the end of the period 31/12/2018 12 942 0 12 942 |
| Reconciliation of the fair value of level 3 with the valuation of financial assets as at of 31/12/2017 |
| (in PLN thousands) Unlisted shares Other Total |
| As at the beginning of the period 35 499 0 35 499 01/01/2018 |
| Total profits or losses 0 - in financial result |
| -9 053 -9 053 - in other comprehensive income |
| Short-term shares listed on the WSE and 0 0 0 NC |
| Long-term unlisted shares 0 0 0 |
| Purchases / subscription of shares 0 0 0 |
| 0 0 0 Issues |
| NC | |||
|---|---|---|---|
| 01/01/2018 | |||
| Total profits or losses |
0 | ||
| - in financial result |
-9 053 |
-9 053 |
|
| - in other comprehensive income |
|||
| Short-term shares listed on the WSE and |
0 | 0 | 0 |
| NC | 0 | 0 | 0 |
| Long-term unlisted shares |
0 | 0 | 0 |
| Purchases / subscription of shares |
0 | 0 | 0 |
| Issues | 0 | 0 | 0 |
| Disposals / settlements Transfers to assets held for issue |
0 | 0 | 0 |
| Shortened interim financial Information about financial assets |
statements as at of |
31/12/2018 prepared |
in accordance |
with IFRS |
||||
|---|---|---|---|---|---|---|---|---|
| 31/12/2018 | ||||||||
| Classes of financial instruments(in PLN thousands) |
Fair value through comprehensi ve income |
Fair value through the financial result |
Amortized cost |
Financial liabilities measured at amortized cost |
Total | |||
| Total financial assets |
12 915 |
27 | 38 643 |
0 | 51 585 |
|||
| Shares in the balance sheet value |
12 915 |
27 | 0 | 0 | 12 942 |
|||
| -The value included in the profits and losses account |
0 | -27 | 0 | 0 | -27 | |||
| - The value included in the revaluation capital |
-49 730 |
0 | 0 | 0 | -49730 | |||
| -Value in the purchase price |
62 645 |
54 | 0 | 0 | 62 699 |
|||
| Debt securities |
0 | 0 | 0 | 0 | ||||
| Loans granted |
0 | 0 | 37 674 |
0 | 37 674 |
|||
| Receivables due to deliveries and services and other receivables |
0 | 0 | 962 | 0 | 962 | |||
| Cash and cash equivalents |
0 | 0 | 7 | 0 | 7 | |||
| Other financial assets |
0 | 0 | 0 | 0 | 0 | |||
| Total financial assets Liabilities arising from the issue of |
0 0 |
0 | 223 | 223 | ||||
| securities | 0 | 0 | 0 | 0 | 0 | |||
| Liabilities due to loans received |
0 | 0 | 0 | 223 | 223 | |||
| 31.12.2017 (transformed data) |
||||||||
| Fair value Fair value through Classes of financial instruments(in PLN through the thousands) comprehensive financial income result |
Amortized cost |
Total | ||||||
| Total financial assets Shares in the balance sheet value |
26 419 |
1 045 |
8 541 |
36 005 |
| Total financial assets |
0 0 |
0 | 223 | 223 | ||
|---|---|---|---|---|---|---|
| securities | 0 | 0 | 0 | 0 | 0 | |
| 31.12.2017 (transformed data) Classes of financial instruments(in thousands) |
PLN through comprehensive income |
through the financial result |
Amortized cost |
Total | ||
| Total financial assets |
26 419 |
1 045 |
8 541 |
36 | 005 | |
| Shares in the balance sheet value |
26 419 |
1 045 |
0 | 27 | 464 | |
| -The value included in the profits and |
||||||
| losses account |
0 | -8 218 |
0 | -8 | 218 | |
| - The value included in the revaluation |
||||||
| capital | -36 226 |
0 | 0 | -36 | 226 | |
| -Value in the purchase price |
62 645 |
9 263 |
0 | 71 | 908 | |
| Debt securities |
0 | 0 | 0 | 0 | ||
| Loans granted |
0 | 0 | 904 | 904 | ||
| Receivables due to deliveries and services |
||||||
| 0 | 0 0 |
7 224 413 |
7 | 224 413 |
||
| and other receivables |
||||||
| Cash and cash equivalents Other financial assets |
0 0 |
0 | 0 | 0 |
Shortened interim financial statements as at of 31/12/2018 prepared in accordance with IFRS
| Shortened interim financial statements as at of 31/12/2018 |
prepared in accordance |
with IFRS |
|---|---|---|
| 1.37. Earnings per share |
||
| Data regarding profit and the number of shares that were per share: |
used to calculate basic |
and diluted earnings |
| 01.01.2018 - |
01.01.2017 - |
|
| 31.12.2018 | 31.12.2017 | |
| Net profit from continuing and discontinued operations (in PLN thousands) |
- 10 268 |
2 759 |
| The weighted average number of ordinary shares accepted to calculate earnings per ordinary share |
25 000 000 |
25 000 000 |
| Weighted average number of ordinary shares accepted for the calculation of diluted profit per ordinary share |
25 000 000 |
25 000 000 |
| Profit from continuing and discontinued operations per share (in PLN) |
- 0,41 |
0,11 |
| Diluted profit from continuing and discontinued operations per one share (in PLN) |
- 0,41 |
0,11 |
| Net profit from continuing operations (in PLN thousands) |
856 | -1 792 |
| The weighted average number of ordinary shares accepted to calculate earnings per ordinary share |
25 000 000 |
25 000 000 |
| Weighted average number of ordinary shares accepted for the calculation of diluted profit per ordinary share |
||
| Profit from continuing operations per share (in PLN) |
25 000 000 0,03 |
25 000 000 - 0,07 |
| Diluted earnings from continuing operations per share (in |
||
| PLN) | 0,03 | - 0,07 |
| 1.40. Transactions with related entities |
||
| I Personal ties - the Management Board: Anna Kajkowska until 11/01/2019r the Chairman of Atlantis of Office Center Sp. z o.o., the Member of Investment Friends Damian Patrowicz - until 16/01/2019 - the Chairman of |
SE and the Chairman SE, Atlantis SE, until |
of RESBUD SE and 11/01/2019 the Member of |
| Supervisory Board: Atlantis SE , Elkop S.A , Damf Inwestycje Friends Capital SE , Investment Friends SE, Akcjonariusz Supervisory Board to act the function of the Chairman of FON IFERIA S.A , Damf Invest S.A |
S.A ., FON SE, Damf Invest SE , the Member of |
RESBUD SE, Investment S.A.,delegated from the Supervisory Board of |
| II Personal ties - Supervisory Board: 1.Wojciech Hetkowski - the Member of the Supervisory Boards: SE, ATLANTIS SE, RESBUD SE, Investment Friends SE, 2. Małgorzata Patrowicz - the Member of the Supervisory Capital SE, Elkop S.A., Damf Inwestycje S.A, FON SE, Chairman of DAMF INVEST S.A, the Member of the Management Patro Invest Sp.z o.o |
Elkop S.A, Damf Investment Friends Boards: Atlantis SE, RESBUD SE, Invesment Board IFERIA |
Inwestycje S.A , FON Capital SE. Investment Friends Friends SE, the S.A , the Chairman of |
| 3. Jacek Koralewski – the Member of Supervisory Boards: RESBUD SE, Investment Friends Capital SE, Investment |
Damf Inwestycje S.A Friends SE. The Chairman |
, FON SE, Atlantis SE, of Elkop S.A. |
Capital SE, Elkop S.A., Damf Inwestycje S.A, FON SE, RESBUD SE, Invesment Friends SE, the Chairman of DAMF INVEST S.A, the Member of the Management Board IFERIA S.A , the Chairman of Patro Invest Sp.z o.o.. 3. Jacek Koralewski – the Member of Supervisory Boards: Damf Inwestycje S.A , FON SE, Atlantis SE, RESBUD SE, Investment Friends Capital SE, Investment Friends SE. The Chairman of Elkop S.A. 4.Damian Patrowicz - the Member of Supervisory Boards: Atlantis S.E , Elkop S.A , Damf Inwestycje S.A., FON SE, RESBUD SE, Investment Friends Capital SE, Investment Friends SE, Shareholder of Damf Invest S.A., delegated from the Supervisory Board to act the function of the Chairman of FON SE, the Member of Supervisory Board of IFERIA S.A. , Damf Invest S.A. 5.Martyna Patrowicz - the Member of Supervisory Board of Atlantis SE , Elkop S.A , Damf Inwestycje S.A ., FON SE, RESBUD SE, Investment Friends Capital SE, Damf Invest S.A., IFERIA S.A. Numerical data on transactions with related entities below.
| Shortened | interim | financial | statements | as at of |
31/12/2018 | prepared in accordance |
with IFRS |
|||
|---|---|---|---|---|---|---|---|---|---|---|
| As at of |
31/12/2018 | the Company |
has | the following FINANCIAL |
loans ASSETS DUE |
granted to TO CREDITS |
related entities: AND LOANS |
|||
| Amount of loan |
Amount to be |
repaid | ||||||||
| Name of company |
Headqu arters |
PLN | currency | PLN | currency | Level of interest |
Term of repayment |
Securities | ||
| PATRO INVEST SP. Z O.O. |
Płock | 2 200 |
000,00 | PLN 2 |
203 978,09 |
PLN | 6% | 04.01.2020 | bill of exchange |
|
| OFFICE CENTER SP Z O.O |
Płock | 253 | 203,84 | PLN 254 |
827,12 | PLN | 6% | 31.12.2018 | bill of exchange |
|
| IFEA SP. Z O.O. |
Płock | 35 000 |
000,00 | PLN 35 |
082 676,71 |
PLN | WIBOR 6M +3% |
31.12.2018 | bill of exchange, guarantee |
|
| Financial | liabilities | due to loans |
are | presented in |
the table |
below: | ||||
| FINANCIAL | LIABILITIES DUE |
TO CREDITS |
AND LOANS |
|||||||
| Name of |
company | Headqu arters |
Amount | of loan |
Amount | to be repaid |
Level of interest |
Term of repayment |
Securities | |
| PLN | currency | PLN | currency | |||||||
| PATRO INVEST |
OU | 200 000,00 |
PLN | 222 891, 75 |
PLN | 6% | 31.12.2018 | bill of exchange |
||
| As at of |
31/12/2017 | there were |
no loans |
granted | to related |
entities in the |
Company. | |||
| Financial | liabilities | due to loans |
are | presented in |
the table |
below: | ||||
| Headqu | FINANCIAL LIABILITIES DUE TO CREDITS Amount of loan to be |
AND LOANS |
||||||||
| Name of |
company | arters | Amount | of loan |
repaid | Level of interest |
Term of repayment |
Securities | ||
| PLN | currency | PLN | currency | |||||||
| 200 | 209 710,34 |
PLN | 6% | 31.12.2018 | bill of exchange |
| Headqu | Securities | |||||
|---|---|---|---|---|---|---|
| arters | PLN | currency | PLN | currency | repayment | |
| PATRO | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| OFFICE | |||||||||
| O.O. | Płock | 35 | guarantee | ||||||
| Headqu arters |
Securities | ||||||||
| PLN | currency | PLN | currency | repayment | |||||
| As at of |
31/12/2017 | there were |
no loans |
granted | to related |
entities in the |
Company. | ||
| Financial | liabilities | due to loans |
are FINANCIAL |
presented in |
the table LIABILITIES DUE |
below: TO CREDITS |
AND LOANS |
||
| Headqu arters |
Amount | of loan |
Amount of |
loan to be repaid |
Term of |
||||
| Name of |
company | PLN | currency | PLN | currency | Level of interest |
repayment | Securities | |
| RESBUD S.A. |
Płock | 200 000,00 |
PLN | 209 710,34 |
PLN | 6% | 31.12.2018 | bill of exchange |
|
| RESBUD S.A. |
Płock | 32 000,00 |
PLN | 32 392,38 |
PLN | 6% | 08.02.2018 | bill of exchange |
| TRANSACTIONS WITH RELATED ENTITIES FOR THE PERIOD ENDED 31/12/2018 |
Sale of products, goods and materials to related entities |
Revenues from interest on related entities |
Purchases from related entities |
Interest expenses to related entities |
Penalty costs |
Receivables from deliveries and services at the end of the period from related entities |
Other receivables at the end of the period from related entities |
Receivables from loans and interest from related entities |
Liabilities due to deliveries and services and other liabilities at the end of the period towards related entities |
|---|---|---|---|---|---|---|---|---|---|
| DAMF KSIĘGOWOŚĆ SP. Z |
44 | 0 | 0 | 98 | 0 | 5 | 0 | 0 | 0 |
| O.O. ELKOP S.A. |
84 | 0 | 6 | 75 | 0 | 57 | 24 | 0 | 340 |
| FON SE |
2 | 0 | 7 | 0 | 0 | 0 | 0 | 0 | 1 |
| FON CAPITAL SP. Z O.O. |
2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| IFEA SP. Z O.O. |
0 | 83 | 0 | 0 | 0 | 0 | 0 | 35 083 |
0 |
| RESBUD SE |
2 | 0 | 86 | 12 | 0 | 10 | 0 | 0 | 3 |
| Investment Friends SE |
49 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investment Friends Capital SE |
30 | 0 | 0 | 0 | 0 | 4 | 0 | 0 | 0 |
| Office Center Sp. z o.o. |
200 | 13 | 268 | 0 | 1 371 |
20 | 0 | 255 | 1 145 |
| Patro Invest sp. z o.o. |
3 | 4 | 0 | 0 | 0 | 0 | 0 | 2 204 |
0 |
| Platynowe Inwestycje SE |
5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Kopanina Administracja sp. z o.o. spółka komandytowa |
0 | 101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Kopanina Administracja sp. z o.o. |
0 | 101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| total | 421 | 302 | 367 | 185 | 1 371 |
96 | 24 | 37 542 |
1 489 |
| TRANSACTIONS WITH RELATED ENTITIES FOR THE PERIOD ENDED 31/12/2017 |
Sale of products, goods and materials to related entities |
Revenues from interest on related entities |
Purchases from related entities |
Interest expenses to related entities |
Receivables from deliveries and services at the end of the period from related entities |
Other receivables at the end of the period from related entities |
Receivables from loans and interest from related entities |
Liabilities due deliveries and services and other liabilities the end of the period towards related entities |
to Transfer assets at in kind to related entities |
| ELKOP S.A. |
41 | 0 | 23 | 0 | 0 | 0 | 0 4 |
||
| FON S.A. |
58 | 0 | 19 | 0 | 43 | 0 | 0 | 0 10 |
|
| RESBUD S.A. |
5 | 0 | 7 | 0 | 0 | 0 | 0 258 |
||
| Investment Friends S.A. |
56 | 0 | 0 | 0 | 5 | 0 | 0 | 0 0 |
|
| Investment Friends Capital S.A. |
35 | 0 | 1 | 0 | 4 | 4 | 0 | 0 0 |
|
| 279 | 0 | 174 | 0 | 8 | 5 | 0 | 0 4 |
| o.o. | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| TRANSACTIONS WITH RELATED ENTITIES FOR THE PERIOD ENDED 31/12/2017 |
products, goods and materials to related entities |
Revenues from interest on related entities |
Purchases from related entities |
Interest expenses to related entities |
Receivables from deliveries and services at the end of the period from related |
Other the end of the period from related entities |
Receivables from loans and interest from related entities |
services and other liabilities at the end of the period towards related entities |
Transfer assets in kind to related entities |
| ELKOP S.A. |
41 | 0 | 23 | 0 | entities | 0 | 0 | 4 | 0 |
| FON S.A. |
58 | 0 | 19 | 0 | 43 | 0 | 0 | 10 | 0 |
| RESBUD S.A. |
5 | 0 | 7 | 0 | 0 | 0 | 258 | 0 | |
| Investment Friends S.A. |
56 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 0 |
| Investment Friends Capital S.A. |
35 | 0 | 1 | 0 | 4 | 4 | 0 | 0 | 0 |
| Office Center Sp. z o.o. |
279 | 0 | 174 | 0 | 8 | 5 | 0 | 4 | 0 |
29/04/2019
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.