Annual Report • Mar 21, 2019
Annual Report
Open in ViewerOpens in native device viewer
| CHAPTER 1 | |
|---|---|
| STANDALONE FINANCIAL REPORT OF ECHO INVESTMENT S.A. FOR 2018 | 7 |
| EXPLANATORY NOTES | 14 |
|---|---|
| Explanatory notes to the statement of financial position | 15 |
| Explanatory notes to the profit and loss account | 68 |
| Explanatory notes to cash flow statement | 77 |
| INFORMATION ON THE FINANCIAL STATEMENTS | 81 | |
|---|---|---|
| 01. | About the Company | 82 |
| The Management Board of Echo Investment S.A | 83 | |
| The Supervisory Board of Echo Investment S.A. | 84 | |
| 02. | Information on the financial statement | 86 |
| 03. | Application of new and amended standards and interpretations issued | |
| by the IFRS Interpretations Committee | 87 | |
| 04. | Published standards and interpretations which are not effective yet | |
| and have not been adopted by the company | 89 | |
| 05. | Main accounting principles | 91 |
| 06. | Methods of determining the financial result | 96 |
| 07. | Effects of changing the principles of accounting used – transformations | |
| of financial statements for previous periods | 98 | |
| 08. | Material estimates of the Company's management board | 100 |
| 09. | JEDNOSTKOWE SPRAWOZDANIE Financial risk management |
102 |
|---|---|---|
| 10. | Capital risk management | 106 |
| 11. | FINANSOWE ECHO Material agreements concluded with related entities |
107 |
| 12. | Material post-balance sheet events | 109 |
| 13. | INVESTMENT S.A. ZA 2018 R. Remuneration of the Management Board and Supervisory Board |
110 |
| 14. | Agreements concluded with an entity authorised to audit financial statements | 113 |
| STATEMENT OF THE MANAGEMENT BOARD | 114 |
|---|---|
Contact 116
Message from CEO
We continue developing our real estate development business in line with our profitable growth strategy. Currently, we have projects under construction and in preparation with total usable area of c.a. 1.3 million sqm. It is nearly 20% more than at the end of 2017. Last year we handed over a number of projects with more than 160,000 sqm of residential, office and retail space - including the 150th project in our history, which was the Libero shopping centre in Katowice. In 2018, our group generated a net profit of PLN 305 million coming from our core business: construction and selling properties. The biggest impact on the result was connected with handovers of 935 apartments and the increase in the value of properties under construction: mainly the office buildings of the Warsaw Brewery complex, O3 Business Campus III in Kraków, Sagittarius and West Link in Wrocław, as well as Libero in Katowice. The results were also strengthened by our share of the increase of the value of Galeria Młociny being built in Warsaw. Thanks to such achievements, already in December last year we decided to pay our shareholders an advance dividend from the 2018 profit.
Our strategy to build multifunctional projects, new parts of the cities, being destinations for people to live, work and entertain, has gained momentum. Currently such projects state over 45% of our pipeline. Last year, we opened up the first two buildings of Warsaw Brewery. All other buildings of this quarter are at various stages of construction. The entire project will be ready in the second half of 2020, when
A few weeks ago we started construction of another multifunctional project similar to Warsaw Brewery. It will be Fuzja on Tymienieckiego Street in Łódź, with about 90,000 sqm of residential, office, service, entertainment and restaurant space. I am convinced that our experience and skills, the central location and post-industrial architecture of Fuzja will encourage residents of Łódź to live and spend their free time there, as well as attract companies that looks for offices in a unique environment. This place will become a significant point on the city map soon.
Together with the renowned world-famous architectural studio BIG, we are preparing for the landmark Towarowa 22 project in Warsaw. It will be a large, city-forming quarter which will combine offices, apartments, hotel, retail, services, as well as a theatre, a festival cinema or perfectly designed public space, full of greenery and places to relax. By this project we will move the actual city center into Wola and improve the quality of life for the inhabitants of Warsaw. The urban concept prepared was well-received during the international real estate fair MIPIM in Cannes. I am sure that it will be a unique project for our company, and also for Warsaw.
Due to the high demand on the residential market, but also the increased construction cost, last year we focused on defending our margin on the apartments sold. We started construction of eight investments and sold 986 units. We also devoted a lot of energy to prepare new projects and acquisition of plots. Thanks to this, we will start construction and sale of projects with c.a. 2,300 apartments this year. This is a significant step to strengthen our position among the leading developers in this sector in Poland.
Thanks to the second pillar of our residential business we build apartments for rent together with a financial partner. We established the company Resi4Rent, which will be leading institutional platform of rental apartments in Poland. At present, Echo Investment is building for the company four projects with 1,200 apartments and is preparing to start within coming 12 months another 1,700 units, which will place Resi-4Rent on a good way to achieve the target of 5,000 apartments under management by 2020. Already in the third and fourth quarter of 2019, Resi4Rent will start to lease and operate the first projects in Wrocław and Łódź. I am convinced that the business model of Resi4Rent responds to changing consumer preferences and new social trends, and it will allow us to be a pioneer and a leader in this market segment.
We are pleased with the excellent standing of the office sector, both in Warsaw and in regional cities. Due to the record-breaking demand for high quality space, we could start construction and lease of four investments in Warsaw, Katowice and Wrocław. In 2019, another four projects will be started in Warsaw, Łódź, Gdańsk and Wrocław. Thanks to this, we have about 100,000 sqm of space in offer, which we can quickly provide to potential clients. Last year, we signed lease agreements of around 80,000 sqm, including with such outstanding companies as WeWork, Havas Media, MasterCard and InterCars.
In line with our strategy, we sold well leased buildings West Link and Sagittarius in Wrocław and Symetris II in Łódź to institutional investors. In total, these transactions generated approximately EUR 130 million. We also signed the preliminary agreement for the sale of Gatehouse Offices - the first office building of Warsaw Brewery. Because it is ready and leased, we expect to finalise this contract soon.
Last year was also successful in the retail property sector. Just before the Christmas shopping season, we opened Libero - a modern, perfectly designed and fully leased shopping centre in the south of Katowice. This project was developed in line with the latest trends on the retail market, with a big component of space is dedicated to food and beverage, as well as services and entertainment.
In Q2, we will open another retail project - Galeria Młociny in Warsaw. Finishing works are carried out quickly on the construction site, and our lease department finalises the last agreements. Prior to the opening, also this investment will be fully leased to attractive brands and catering operators with excellent food. The main factor behind the success of Galeria Młociny is the unique restaurant and entertainment zone, which will occupy around 20% of the space, which is 6,000 sqm on top floor of the project. This will be unique place in Poland.
Thinking about further development, since the beginning of 2018 we have bought plots of land for over 170,000 sqm of apartments and offices. We are working on further purchases, with plots for another 340,000 sqm under advanced negotiations, majority of that for residential projects.
Last year we noticed the increase of construction prices. Thanks to the packaging of orders, in-house project management, large scale of orders and standardisation, we managed to keep the costs of materials and services under control. In addition, the increase of costs was largely offset by raising residential prices and obtaining higher than expected rents in office buildings and shopping centres. In recent months, prices of construction services have stabilised, but the challenge remains to provide the construction workforce.
The value of our assets as at 31 December 2018 amounted to almost PLN 4 billion, out of which PLN 2 billion is the value of projects under construction. The continuing low level of indebtedness of the Echo Investment group, which at the end of 2018 amounted to 28%, creates flexibility to quickly react to opportunities that comes on the market. We have great comfort in choosing the optimal sources of financing for development. Last year, we placed PLN 240 million of bonds for individual and institutional investors.
We continue cooperation with the capital market through open communication, regular meetings, transmission of result conferences and organisation of investor chats with analysts, fund managers and individual investors. The evidence of trust in our strategy is 18 recommendations for Echo Investment's shares We continue developing our real estate development business in line with our profitable growth strategy. Currently, we have projects under construction and in preparation with total usable area of c.a. 1.3 million sqm. It is nearly 20% more than at the end of 2017. Last year we handed over a number of projects with more than 160,000 sqm of residential, office and retail space - including the 150th project in our history, which was the Libero shopping centre in Katowice.
that have been issued since the beginning of 2018, of which 12 were "buy" recommendations and 6 "hold" or "neutral". We are also proud of market recognition for us. We received awards of the Developer of the Year in Prime Property Prize and CIJ Awards 2018, as well as The Best Office Developer of the Year by the jury of Eurobuild Awards 2018.
I encourage you to read our financial report for 2018 in details.
Yours sincerely
Nicklas Lindberg CEO of Echo Investment
| NOTE | As at 31.12.2018 | As at 31.12.2017 - restated |
As at 01.01.2017 - restated |
|
|---|---|---|---|---|
| ASSETS | ||||
| Non-current assets | ||||
| Intangible assets | 1 | 2 445 | 1 080 | 281 |
| Property, plant and equipment | 2 | 5 284 | 4 883 | 5 031 |
| Investment property | 3 | 2 212 | 2 212 | 5 648 |
| Investment in associates and joint ventures | 4 | 975 449 | 927 796 | 2328 625 |
| Long-term financial assets | 5 | 796 125 | 1 720 411 | 160 |
| Loans granted | 6 | 221 504 | 12 487 | 9 479 |
| Deferred tax asset | 7 | - | 13 840 | 39 787 |
| 2 003 019 | 2 682 709 | 2 389 011 | ||
| Current assets | ||||
| Inventory | 8 | 201 445 | 217 987 | 348 921 |
| Current tax assets | 9 | - | - | - |
| Other taxes receivable | 9 | 248 | - | - |
| Trade and other receivables | 9 | 109 224 | 201 789 | 135 688 |
| Loans granted | 10 | 265 621 | 316 253 | 84 170 |
| Restricted cash | 11 | 7 389 | 20 771 | 20 884 |
| Cash and cash equivalents | 11 | 181 977 | 228 079 | 21 542 |
| 765 904 | 984 879 | 611 205 | ||
| Total assets | 2 768 923 | 3 667 588 | 3 000 216 |
| NOTE | As at 31.12.2018 | As at 31.12.2017 - restated |
As at 01.01.2017 - restated |
|
|---|---|---|---|---|
| EQUITY AND LIABILITIES | ||||
| Equity | ||||
| Share capital | 12 | 20 635 | 20 635 | 20 635 |
| Supplementary capital | 13 | 1 054 295 | 839 054 | 1 045 400 |
| Dividend fund | 326 309 | 319 579 | 49 213 | |
| Profit (loss) brought forward | 2 243 | 2 008 | 272 375 | |
| Net profit | 42 432 | 634 896 | - | |
| 1 445 914 | 1 816 172 | 1 387 623 | ||
| Provisions | ||||
| Long-term provisions | 17 | 17 317 | 41 814 | 25 990 |
| Short-term provisions | 17 | - | 2 857 | - |
| Deferred tax liabilities | 7 | 1 468 | - | |
| 18 785 | 44 671 | 25 990 | ||
| Long-term liabilities | ||||
| Loans, borrowings, bonds | 14 | 903 448 | 835 229 | 675 163 |
| Received deposits and advanced payments | 14 | 746 | 577 | 935 |
| 904 194 | 835 806 | 676 098 | ||
| Short-term liabilities | ||||
| Loans, borrowings, bonds | 16 | 267 725 | 821 986 | 672 295 |
| Including from subsidiaries | - | 320 864 | 461 541 | |
| Current income tax payable | 15 | 1 219 | 3 | 1 131 |
| Other taxes liabilities | 15 | 1 678 | 7 155 | 2 279 |
| Trade payable | 15 | 32 595 | 35 642 | 74 666 |
| Received deposits and advanced payments | 15 | 74 795 | 51 502 | 64 590 |
| Other liabilities | 15 | 22 018 | 54 651 | 95 544 |
| 400 030 | 970 939 | 910 505 | ||
| Total equity and liabilities | 2 768 923 | 3 667 588 | 3 000 216 |
| NOTE | 01.01.2018 - 31.12.2018 |
01.01.2017 - 31.12.2017 – restated |
|
|---|---|---|---|
| Revenues | 19 | 430 233 | 458 925 |
| Cost of sales | 20 | (326 629) | (330 790) |
| Gross profit | 103 604 | 128 135 | |
| Profit on investment property | - | (100) | |
| Administrative costs associated with project implementation | (4 757) | (12 958) | |
| Selling expenses | 20 | (24 254) | (15 158) |
| General and administrative expenses | 20 | (85 748) | (81 884) |
| Other operating income | 21 | 118 582 | 746 108 |
| Other operating expenses | 21 | (52 402) | (38 730) |
| Operating profit | 55 025 | 725 413 | |
| Financial income | 22 | 86 130 | 1 427 |
| Financial cost | 22 | (73 076) | (65 995) |
| Profit (loss) before tax | 68 079 | 660 845 | |
| Income tax | 23 | (25 647) | (25 949) |
| Net profit | 42 432 | 634 896 | |
| Net profit | 42 432 | 634 896 | |
| Weighted average number of ordinary shares | 412 690 582 | 412 690 582 | |
| Profit (loss) per one ordinary share (in PLN) | 0,10 | 1,54 | |
| Weighted average diluted number of ordinary shares | 412 690 582 | 412 690 582 | |
| Diluted profit (loss) per one ordinary share (PLN) | 0,10 | 1,54 |
| Total comprehensive income | 42 432 | 634 896 | |
|---|---|---|---|
| Other comprehensive income for the year, net of tax | - | - | |
| Other comprehensive income: | - | - | |
| Net profit | 42 432 | 634 896 | |
| NOTE | 01.01.2018 - 31.12.2018 |
01.01.2017 - 31.12.2017 - restated |
| NOTE | 01.01.2018- 31.12.2018 |
01.01.2017- 31.12.2017 - restated |
|
|---|---|---|---|
| Operating cash flow – indirect method | |||
| I. Profit (loss) before tax | 68 079 | 660 845 | |
| II. Adjustments | 18 080 | (579 919) | |
| Amortisation / Depreciation | 2 422 | 1 576 | |
| Foreign exchange (gains) losses | - | - | |
| Interest and profit sharing (dividends) | 30 678 | (575 627) | |
| (Profit) loss on revaluation of assets and liabilities | (15 020) | (7 998) | |
| (Profit) loss on sale of PP&E and investment properties | - | 2 130 | |
| III. Changes in working capital | 60 590 | 55 561 | |
| Change in provisions | (27 354) | 18 682 | |
| Change in inventories | 16 542 | 121 215 | |
| Change in receivables | 97 961 | (3 736) | |
| Change in short–term liabilities, except for loans and borrowings | (39 941) | (80 713) | |
| Change in restricted cash | 13 382 | 113 | |
| IV. Net cash generated from operating activities (I+II+III) | 146 749 | 136 487 | |
| V. Income tax paid | (9 123) | (1 128) | |
| VI. Net cash generated from operating activities (IV+/-V) | 137 626 | 135 359 | |
| Cash flows from investing activities | |||
| I. Inflows | 1 095 545 | 600 466 | |
| Disposal of intangible assets and tangible fixed assets | 589 | 1 013 | |
| Sale of investments in property and intangible assets | - | 8 000 | |
| From financial assets, including: | 1 094 956 | 591 453 | |
| In related entities | 1 094 956 | 590 931 | |
| Sale of financial assets | - | 184 | |
| Dividends and share of profit | 21B | 81 514 | 386 783 |
| repayment of borrowings granted | 392 499 | 203 560 | |
| interest | 6 795 | 404 | |
| redemption of certificates | 518 354 | - | |
| other proceeds from financial assets | 95 794 | - | |
| In other entities | - | 522 | |
| sale of financial assets | - | 522 | |
| repayment of borrowings granted | - | - | |
| interest | - | - | |
| Other investment inflows | - | - |
| NOTE | 01.01.2018- 31.12.2018 |
01.01.2017- 31.12.2017 - restated |
|
|---|---|---|---|
| II. Outflows | (813 518) | (499 090) | |
| Purchase of intangible assets and PP&E | (1 793) | (1 688) | |
| Investments in property and intangible assets | - | (133) | |
| On financial assets, including: | (811 330) | (496 850) | |
| a) in related entities | (788 094) | (485 051) | |
| purchase of financial assets | (250 218) | (5 314) | |
| borrowings granted | (537 876) | (479 737) | |
| b) in other entities | (23 236) | (11 799) | |
| purchase of financial assets | (23 236) | (11 799) | |
| borrowings granted | - | - | |
| Other investment expenditure | (395) | (419) | |
| Net cash flow from investing activities | 282 027 | 101 376 | |
| Cash flow from financing activities | |||
| I. Inflows | 25 | 671 675 | 1 207 249 |
| Net inflows from issue of shares (interests), and other equity instruments and capital contributions |
- | - | |
| Loans and borrowings | 431 675 | 602 249 | |
| Issue of debt securities | 240 000 | 605 000 | |
| Other financial inflows | - | - | |
| II. Outflows | 25 | (1 137 430) | (1 237 560) |
| Purchase of equity shares (interests) | - | - | |
| Dividends and other payments to equity holders | (412 690) | (272 376) | |
| Outflows due to profit share, other than distribution of profit to equity holders |
- | - | |
| Repayment of loans and borrowings | (250 000) | (691 285) | |
| Redemption of debt securities | (402 900) | (207 100) | |
| Due to other financial liabilities | - | - | |
| Payment of liabilities under finance lease agreements | - | - | |
| Interest paid | (65 440) | (59 389) | |
| Other financial expenses | (6 400) | (7 410) | |
| Net cash flow from financing activities | (465 755) | (30 311) | |
| Total net cash flow | (46 102) | 206 424 | |
| Change in the balance of cash, including: | (46 102) | 206 424 | |
| change in cash due to foreign exchange gains/losses | - | - | |
| Cash and cash equivalents at the beginning of the period | 25 | 228 079 | 21 655 |
| Cash and cash equivalents at the end of the period | 25 | 181 977 | 228 079 |
| Note | Share capital | Supplementa ry capital |
Dividend fund | Accumula ted retained earnings |
Current profit | Total equity | |
|---|---|---|---|---|---|---|---|
| Opening balance as at 1 January 2018 | 20 635 | 839 054 | 319 579 | 634 661 | - | 1 813 929 | |
| Changes in accounting principles | - | - | 2 243 | - | 2 243 | ||
| Opening balance as at 1 January 2018 | 20 635 | 839 054 | 319 579 | 636 904 | - | 1 816 172 | |
| Changes in the period | |||||||
| Distribution of previous years' profit/ loss |
13 | - | 215 241 | 213 075 | (428 316) | - | - |
| Dividend paid | 13 | (206 345) | (206 345) | (412 690) | |||
| Dividend approved | 13 | - | - | ||||
| Profit (loss) for the period | - | - | - | - | 42 432 | 42 432 | |
| Total changes in the period | - | 215 241 | 6 730 | (634 661) | 42 432 | (370 258) | |
| Closing balance as at 31 December 2018 |
20 635 | 1 054 295 | 326 309 | 2 243 | 42 432 | 1 445 914 | |
| Opening balance as at 1 January 2017 | 20 635 | 1 045 400 | 49 213 | 270 366 | - | 1 385 614 | |
| Changes in accounting principles | - | - | 2 008 | - | 2 008 | ||
| Opening balance as at 1 January 2017 | 20 635 | 1 045 400 | 49 213 | 272 374 | - | 1 387 622 | |
| Changes in the period | |||||||
| Distribution of previous years' profit/ loss |
13 | - | - | 270 366 | (270 366) | - | - |
| Dividend paid | 13 | (206 346) | - | - | (206 346) | ||
| Dividend approved | 13 | - | - | ||||
| Profit (loss) for the period | - | - | - | - | 634 896 | 634 896 | |
| Total changes in the period | - | (206 346) | 270 366 | (270 366) | 634 896 | 428 550 | |
| Closing balance as at 31 December 2017 |
20 635 | 839 054 | 319 579 | 2 008 | 634 896 | 1 816 172 |
The company did not recognise impairment losses in "intangible assets" item during the periods covered by the financial statements. The company has no contractual obligations as at 31 December 2018.
| 31.12.2018 | 31.12.2017 - restated |
|
|---|---|---|
| Purchased permits, patents, licences and similar assets, including: | 1 673 | 232 |
| Software | 14 | 156 |
| Intangible assets under construction | 772 | 848 |
| Total Intangible assets | 2 445 | 1 080 |
| Purchased permits, patents, licences and similar assets |
Total Intangible |
||
|---|---|---|---|
| For the period 01.01.2018 – 31.12.2018 | Software | Other | assets |
| Gross value of intangible assets at the beginning of the period |
5 669 | 921 | 6 590 |
| Increases | 4 | 1789 | 1 793 |
| due to purchase | 4 | 1789 | 1 793 |
| Decrease | (1 093) | - | (1 093) |
| Due to sale | (1 093) | - | (1 093) |
| Gross value of intangible assets at the end of the period | 4 580 | 2 710 | 7 290 |
| Accumulated amortisation at the beginning of the period | (5 513) | (845) | (6 358) |
| Amortisation for the period | 947 | (206) | 741 |
| Planned | (89) | (257) | (346) |
| due to sale | 1 036 | 51 | 1 087 |
| Accumulated amortisation at the end of the period | (4 566) | (1 051) | (5 617) |
| Net value of intangible assets at the end of the period | 14 | 1 659 | 1 673 |
All intangible assets owned by the Company were acquired.
− acquired concessions, patents, licenses and similar values –the straight-line method, 50%, depreciation booked on general administrative costs,
Depreciation methods used and adopted periods of use or depreciation rates applied for:
− other intangible assets – not transferred for use as at 31 December 2018 are not depreciated.
| Purchased permits, patents, licences and similar assets |
Total | ||
|---|---|---|---|
| For the period 01.01.2017 – 31.12.2017 | Software | Other | Intangible assets |
| Gross value of intangible assets at the beginning of the period |
5 656 | 800 | 6 456 |
| Increases | 13 | 121 | 134 |
| due to purchase | 13 | 121 | 134 |
| Gross value of intangible assets at the end of the period | 5 669 | 921 | 6 590 |
| Accumulated amortisation at the beginning of the period | (5 421) | (754) | (6 175) |
| Amortisation for the period | (92) | (91) | (183) |
| Planned | (92) | (91) | (183) |
| due to sale | - | - | - |
| Accumulated amortisation at the end of the period | (5 513) | (845) | (6 358) |
| Net value of intangible assets at the end of the period | 156 | 76 | 232 |
The company did not recognise impairment losses on tangible assets in the periods covered by the financial statements. The company has no collateral established on fixed assets.
| 31.12.2018 | 31.12.2017 restated |
||
|---|---|---|---|
| PP&E, including: | 5 040 | 4 883 | |
| Land | 250 | 252 | |
| buildings, premises, civil and water engineering structures | 3 490 | 2 670 | |
| plant and machinery | 157 | 211 | |
| means of transport | 505 | 959 | |
| other PP&E | 638 | 791 | |
| PP&E under construction | 244 | - | |
| Advances on PP&E under construction | - | - | |
| Total property, plant and equipment | 5 284 | 4 883 |
| Own | Buildings and | Technical equipment and machi |
Means of | |||
|---|---|---|---|---|---|---|
| For the period 01.01.2018 – 31.12.2018 | land | structures | nes | transport | Other PP&E | Total |
| Gross value of PP&E at the beginning of the period | 258 | 3 248 | 5 132 | 3 297 | 4 137 | 16 072 |
| Increases | - | 1 018 | 634 | - | 690 | 2 342 |
| due to purchase | - | 1 018 | 634 | - | 690 | 2 342 |
| due to inventories taking | - | - | - | - | - | - |
| Decreases | - | - | (1 287) | (632) | (463) | (2 382) |
| due to sale | - | - | (1 287) | (632) | (463) | (2 382) |
| Gross PP&E at the end of the period | 258 | 4 266 | 4 479 | 2 665 | 4 364 | 16 032 |
| Accumulated depreciation at the beginning of the period |
(6) | (578) | (4 921) | (2 338) | (3 346) | (11 189) |
| Depreciation for the period | (2) | (198) | 599 | 178 | (380) | 197 |
| due to depreciation | (2) | (198) | (668) | (445) | (770) | (2 083) |
| decrease due to sale | - | - | 1 267 | 623 | 390 | 2 280 |
| Accumulated depreciation at the end of the period | (8) | (776) | (4 322) | (2 160) | (3 726) | (10 992) |
| Accumulated depreciation at the end of the period | 250 | 3 490 | 157 | 505 | 638 | 5 040 |
The amount of contractual obligations incurred in connection with the acquisition of tangible assets is PLN 672,000.
| For the period 01.01.2017 – 31.12.2017 | Own land |
Buildings and structures |
Technical equipment and machi nes |
Means of transport |
Other PP&E | Total |
|---|---|---|---|---|---|---|
| Gross value of PP&E at the beginning of the period | 165 | 2 791 | 4 998 | 6 673 | 3 420 | 18 047 |
| Increases | 93 | 457 | 397 | 1 | 739 | 1 687 |
| due to purchase | 93 | 457 | 397 | 1 | 739 | 1 687 |
| due to inventories taking | - | - | - | - | - | - |
| Decreases | - | - | (263) | (3 377) | (22) | (3 662) |
| due to sale | - | - | (263) | (3 377) | (22) | (3 662) |
| Gross PP&E at the end of the period | 258 | 3 248 | 5 132 | 3 297 | 4 137 | 16 072 |
| Accumulated depreciation at the beginning of the period |
(5) | (494) | (4 878) | (4 796) | (2 982) | (13 155) |
| Depreciation for the period | (1) | (84) | (43) | 2 458 | (364) | 1 966 |
| due to depreciation | (1) | (84) | (304) | (623) | (385) | (1 397) |
| due to sale | - | - | 261 | 3 081 | 21 | 3 363 |
| Accumulated depreciation at the end of the period | (6) | (578) | (4 921) | (2 338) | (3 346) | (11 189) |
| Accumulated depreciation at the end of the period | 252 | 2 670 | 211 | 959 | 791 | 4 883 |
Investment property is recognised by the Company at the moment of its inclusion in the books, at the purchase price/ manufacturing cost. After the initial recognition, the Company measures the property at fair value at the end of each calendar quarter.
Profit/loss from the valuation is shown in the 'Profit (loss) on the "investment property" item in the profit and loss account.
The fair value was determined using a market comparison model based on current market prices. The Company assigned level 2 to investment properties in the fair value hierarchy.
The company has no collateral established on investment properties. The company has no contractual obligations as at 31 December 2018.
NOTE 3B
| 01.01.2018- 31.12.2018 |
01.01.2017- 31.12.2017 restated |
|
|---|---|---|
| Value of property investments at the beginning of the period |
2 212 | 5 648 |
| Increases due to: | - | - |
| inventory taking | - | - |
| revaluation of property | - | - |
| Decreases due to: | - | (3 436) |
| sale | - | (1 670) |
| transfer of assets for sale | - | |
| revaluation of property | - | (1 766) |
| Value of property investments at the end of the period | 2 212 | 2 212 |
| 01.01.2018- 31.12.2018 |
01.01.2017 - 31.12.2017 - restated |
|
|---|---|---|
| Revenue from investment property rents | 37 | 475 |
| Direct operating expenses (including repair and maintenance costs) on investment property generating rent revenue in the period |
(4) | (442) |
| Direct operating expenses (including repair and maintenance costs) on investment property not generating rent revenue in the period |
- | - |
The Company's share in the financial result of associates is equal to the total number of votes at their general meeting.
| Total Interests and shares | 975 449 | 927 796 |
|---|---|---|
| in associates | 50 790 | - |
| in joint ventures | - | - |
| in subsidiaries | 924 659 | 927 796 |
| Investments in subsidiaries, joint ventures and associates | ||
| 31.12.2018 | 31.12.2017 restated |
| 01.01.2018- 31.12.2018 |
01.01.2017- 31.12.2017 - restated |
|
|---|---|---|
| Balance at the beginning of the period, including: | 927 796 | 2 328 625 |
| shares and interests | 927 796 | 2 328 625 |
| Increases due to: | 362 321 | 42 765 |
| purchase of interests | 126 995 | 41 524 |
| increase in capital | 189 260 | 1 241 |
| Advanced payments for capital increase | 46 066 | - |
| Decreases due to: | (314 668) | (1 443 594) |
| sale of interests | (49) | (93) |
| capital decrease | (300 192) | (1 435 917) |
| subsidiary liquidation | (1 010) | (4) |
| write–down on assets | (13 417) | (7 580) |
| Balance at the end of the period, including: | 975 449 | 927 796 |
| shares and interests | 975 449 | 927 796 |
| Company | Value of shares ['000 PLN] |
|---|---|
| Projekt 1 - GE Sp. z o.o. SKA | 4 004 |
| Projekt 5 - GE Sp. z o.o. SKA | 50 |
| Projekt Echo - 108 Sp. z o.o. | 64 |
| Villea Investments Sp. z o.o. | 5 |
| Bełchatów GE Sp. z o.o. SKA | 72 |
| Fianar Investments Sp. z o.o. | 5 |
| PPR - Grupa Echo Sp. z o.o. SKA | 159 |
| Pudsey Sp. z o.o. | 82 |
| Seaford Sp. z o.o. | 5 |
| Kielce-Grupa Echo Sp. z o.o. SKA | 136 |
| Malta Office Park-Pe96 Sp. z o.o. SKA | 2 467 |
| 53 - GE Sp. z o.o. SKA | 1 315 |
| Projekt Beethovena - Pe-122 Sp. z o.o. SKA | 3 429 |
| Echo-Galaxy Sp. z o.o. SKA | 8 560 |
| Galeria Tarnów Grupa Echo Sp. z o.o. SKA | 575 |
| Avatar - PE-119 Sp. z o.o. SKA | 17 664 |
| Oxygen - PE-95 Sp. z o.o. SKA | 26 |
| Park Postępu-PE-130 Sp. z o.o. SKA | 1 587 |
| Gosford Investments Sp. z o.o. | 5 |
| Doxent Investments Sp. z o.o. | 5 |
| Projekt Echo - 138 Sp. z o.o. | 2 |
| Gleann Sp. z o.o. | 5 |
| Perth Sp. z o.o. | 5 |
| Potton Sp. z o.o. | 5 |
| Rosehill Investments Sp. z o.o. | 44 581 |
| Projekt 140 - GE Sp. z o.o. Sp.K. | 15 000 |
| R4R Poland Sp. z o.o. | 4 |
| Swanage Sp. z o.o. | 10 |
| Stranraer Sp. z o.o. | 10 |
| Dagnall Sp. z o.o. | 10 |
| Shanklin Sp. z o.o. | 10 |
| Strood Sp. z o.o. | 27 125 |
| Company | Value of shares ['000 PLN] |
|---|---|
| Projekt 141 - GE Sp. z o.o. Sp.K. | 6 |
| Projekt 142 - GE Sp. z o.o. Sp.K. | 6 |
| Projekt 143 - GE Sp. z o.o. Sp.K. | 6 |
| Projekt Echo - 114 Sp. z o.o. | 31 |
| Villea Investments Sp. z o.o. | - |
| Fianar Investments Sp. z o.o. | - |
| Pudsey Sp. z o.o. | 1 |
| Echo Investment Hungary Kft | 43 |
| Echo-Projekt-Manabment Kft | - |
| Company | Value of shares ['000 PLN] |
|---|---|
| Projekt 139 - GE Sp. z o.o. Sp.K. | 5 |
| Projekt 140 - GE Sp. z o.o. Sp.K. | 5 |
| Projekt 141 - GE Sp. z o.o. Sp.K. | 5 |
| Projekt 142 - GE Sp. z o.o. Sp.K. | 5 |
| Projekt 143 - GE Sp. z o.o. Sp.K. | 5 |
| Projekt 144 - GE Sp. z o.o. Sp.K. | 5 |
| Projekt 145 - GE Sp. z o.o. Sp.K. | 5 |
| Projekt 146 - GE Sp. z o.o. Sp.K. | 5 |
| Projekt 147 - GE Sp. z o.o. Sp.K. | 5 |
| Projekt 148 - GE Sp. z o.o. Sp.K. | 5 |
| Projekt 20 - GE Sp. z o.o. SKA | 50 000 |
| Projekt 22 - GE Sp. z o.o. SKA | 49 000 |
| Projekt Echo - 136 Sp.K. | 84 000 |
| R4R Poland Sp. z o.o. | 6 220 |
| Company | Value of shares ['000 PLN] |
|---|---|
| Echo Prime Assets BV | 300 192 |
On 26 November 2018, Echo Investment disposed 68,102,455 shares of Echo Prime Assets B.V. ("EPA") against payment, obtaining proceeds from the disposal of shares for redemption in the amount of EUR 87,560,402.29 (the remuneration for the sale of shares). The remuneration due to Echo Investment has been settled as follows:
l. receivables for the payment of the remuneration in the amount of EUR 110,099 for securing by EPA of the obligations of Rosehill Sp. z o.o. resulting from the issue of bonds.
Shares in Strood Sp. z o.o. and Rosehill Sp. z o.o. were valued on the basis of the report of 6 November 2018 on the assessment of fair value of these companies prepared by certified auditor from Stratos Management Sp. z o.o. based on financial data of Strood Sp. z o.o. and Rosehill Sp. z o.o. and their subsidiaries as at 30 September 2018 and appraisal of real estate in these companies.
The valuation of shares of EPA for the share redemption purposes was made on the basis of the net asset value (NAV) according to balance sheet prepared as at 23 November 2018. For calculation of EUR values to PLN resulting from the above transaction, the average exchange rate of the National Bank of Poland ("NBP") EUR to PLN amounted to 4,2972 dated 23 November 2018 was applied.
The revenue of Echo Investment from the sale of EPA shares for the redemption amounted to PLN 377,248,974.85, while the cost of acquisition of shares sold for redemption - determined at nominal value of EPA shares issued in 2016 of EUR 68,102,454.99 in return for the contribution of the FIZ Certificates and the shares of company EPP N.V. - amounted to PLN 301,176,296.98 (calculated according to the average exchange rate of NBP of EUR to PLN 4.4224 from the date of the contribution in kind - according to local laws of the Netherlands).
The company recognised a profit of PLN 76,072,677.87 on this transaction.
All receivables from EPA capital reduction as at 31 December 2018 were settled.
| Company |
|---|
| Barconsel Holdings Limited |
| Projekt Echo - 77 Sp. z o.o. |
| Projekt Echo - 95 Sp. z o.o. |
| Projekt Echo - 96 Sp. z o.o. |
| Projekt Echo - 100 Sp. z o.o. |
| Mena Investment Sp. z o.o. |
| Echo-Klimt House Sp. z o.o. |
| Echo - Pod Klonami Sp. z o.o. |
| The company whose shares were pledged | Pledge description |
|---|---|
| Projekt Echo 120 Sp. z o.o. | A collateral for the loan granted to the subsidiary Galeria Libero - Projekt Echo 120 Sp. z o.o. Sp.K. by Santander Bank Polska S.A. (former Bank Zachodni WBK S.A.) in the amount of EUR 101 mln |
| Projekt Echo 120 Sp. z o.o. | A collateral for the loan granted to the subsidiary Galeria Libero - Projekt Echo 120 Sp. z o.o. Sp.K. by Santander Bank Polska S.A. (former Bank Zachodni WBK S.A.) in the amount of PLN 18 mln |
| Projekt Echo 113 Sp. z o.o. | A collateral for the loan granted to the subsidiary Sagittarius - Projekt Echo 113 Sp. z o.o. Sp.K. by PKO BP S.A. in the amount of EUR 48 mln |
| Projekt Echo 113 Sp. z o.o. | A collateral for the loan granted to the subsidiary Sagittarius - Projekt Echo 113 Sp. z o.o. Sp.K. by PKO BP S.A. in the amount of PLN 9 mln |
| Projekt Echo 95 Sp. z o.o. * | A collateral for the loan granted to the subsidiary Oxygen - Projekt Echo 95 Sp. z o.o. Sp.K. by Nordea Bank Polska S.A. in the amount of EUR 26 mln |
| Oxygen - Projekt Echo 95 Sp. z o.o. SKA * | A collateral for the loan granted to the subsidiary Oxygen - Projekt Echo 95 Sp. z o.o. Sp.K. by Nordea Bank Polska S.A. in the amount of EUR 26 mln |
| Projekt Echo 95 Sp. z o.o. SKA * | A collateral for the loan granted to the subsidiary Oxygen - Projekt Echo 95 Sp. z o.o. Sp.K. by Nordea Bank Polska S.A. . in the amount of EUR 26 mln |
| Projekt 5 - Grupa Echo Sp. z o.o. SKA * | A collateral for the loan granted to the subsidiary Outlet Park - Projekt Echo 125 Sp. z o.o. Sp.K. prbyzez PKO BP S.A. . in the amount of EUR 26 mln |
* The company conducts the process of deleting pledges on shares.
| No. | Company name and legal form | Registered office |
Business activity | Value of sha res/interests according to the purchase price |
Revaluation adjustments – opening balance |
Revaluation adjustments – movement |
Revaluation adjustments – closing balance |
Carrying value of interests/ shares |
% Share capi tal held |
Share in total number of votes at the general me eting |
Another basis for control |
|---|---|---|---|---|---|---|---|---|---|---|---|
| INTERESTS OR SHARES IN SUBSIDIARIES | |||||||||||
| 1 | Projekt Echo - 93 Sp. z o.o. | Kielce | property lease and ma nagement |
51 | - | - | 51 | 99,00% | 99,00% | – | |
| 2 | Echo - Aurus Sp. z o.o. | Kielce | property lease and ma nagement |
199 021 | - | - | - | 199 021 | 99,99% | 99,99% | – |
| 3 | Princess Investment Sp. z o.o. | Kielce | construction works involving erection of buildings |
5 063 | (5 063) | (5 063) | - | 99,99% | 99,99% | – | |
| 4 | Bełchatów - Grupa Echo Sp. z o.o. S.K.A. |
Kielce | property lease and ma nagement |
73 | - | - | 73 | 99,95% | 99,95% | – | |
| 5 | PPR - Grupa Echo Sp. z o. o. S.K.A. | Kielce | property lease and ma nagement |
160 | - | (89) | (89) | 71 | 99,95% | 99,95% | – |
| 6 | Echo - SPV 7 Sp. z o. o. | Kielce | property lease and ma nagement |
189 018 | - | - | 189 018 | 100,00% | 100,00% | – | |
| 7 | Grupa Echo Sp. z o.o. | Kielce | business consulting and management |
52 | - | - | 52 | 100,00% | 100,00% | – | |
| 8 | Kielce - Grupa Echo Sp. z o.o. S.K.A. | Kielce | property lease and ma nagement |
153 | - | - | 153 | 99,95% | 99,95% | – | |
| 9 | Echo Investment ACC - Grupa Echo Sp. z o.o. Sp.K. |
Kielce | accounting and book keeping activity |
51 | - | - | 51 | 99,00% | 99,00% | – | |
| 10 | Malta Office Park - Grupa Echo Sp. z o.o. S.K.A. |
Kielce | property lease and ma nagement |
2 469 | - | - | 2 469 | 99,95% | 99,95% | – | |
| 11 | Echo - Arena Sp. z o.o. | Kielce | rimplementation of projects by construction of buildings |
1 008 | (1 008) | (1 008) | - | 99,95% | 99,95% | – | |
| 12 | Echo - Galaxy Sp. z o.o. | Kielce | implementation of pro jects by construction of buildings |
51 | - | - | 51 | 99,00% | 99,00% | – | |
| 13 | Echo - Opolska Biznes Park Sp. z o.o. | Kielce | property lease and ma nagement |
52 | - | - | 52 | 100,00% | 100,00% | – | |
| No. | Company name and legal form | Registered office |
Business activity | Value of sha res/interests according to the purchase price |
Revaluation adjustments – opening balance |
Revaluation adjustments – movement |
Revaluation adjustments – closing balance |
Carrying value of interests/ shares |
% Share capi tal held |
Share in total number of votes at the general me eting |
Another basis for control |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 14 | Projekt Saska Sp. z o.o. | Kielce | real estate brokerage | 20 420 | (20 419) | (20 419) | 1 | 95,00% | 95,00% | – | |
| 15 | Echo - Advisory Services Sp. z o.o. | Kielce | property lease and ma nagement |
100 | (100) | - | (100) | - | 99,00% | 99,00% | – |
| 16 | Echo - Browary Warszawskie Sp. z o.o. | Kielce | property lease and ma nagement |
100 | (71) | (71) | 29 | 99,00% | 99,00% | – | |
| 17 | Echo - Kasztanowa Aleja Sp. z o.o. Sp.K. |
Kielce | property lease and ma nagement |
451 | - | - | 451 | 99,90% | 99,90% | – | |
| 18 | Klimt House - Grupa Echo Sp. z o.o. Sp.K. |
Kielce | property lease and ma nagement |
501 | (200) | (200) | 301 | 99,90% | 99,90% | – | |
| 19 | Echo - Browary Warszawskie Sp. z o.o. Sp.K. |
Kielce | property lease and ma nagement |
20 002 | - | - | 20 002 | 100,00% | 100,00% | – | |
| 20 | 53 - Grupa Echo Sp. z o.o. S.K.A. | Kielce | property lease and ma nagement |
1 317 | - | - | 1 317 | 99,9500% | 99,9500% | – | |
| 21 | Echo - Galaxy Sp. z o.o. S.K.A. | Kielce | property lease and ma nagement |
8 611 | (49) | (8 562) | (8 611) | - | 99,95% | 99,95% | – |
| 22 | Galeria Tarnów - Grupa Echo Sp. z o.o. S.K.A. |
Kielce | property lease and ma nagement |
577 | - | - | 577 | 99,95% | 99,95% | – | |
| 23 | Duże Naramowice - Projekt Echo - 111 Sp. z o.o. S.K.A. |
Kielce | property lease and ma nagement |
17 | - | - | 17 | 0,0127% | 0,0127% | – | |
| 24 | Avatar - Projekt Echo - 119 Sp. z o.o. S.K.A. |
other business consul ting and management |
17 665 | 17 665 | 99,95% | 99,95% | – | ||||
| 25 | Projekt Naramowice - Projekt Echo - 100 Sp. z o.o. S.K.A. |
Kielce | construction works involving erection of buildings |
63 753 | - | - | 63 753 | 0,0319% | 0,0319% | – | |
| 26 | Oxygen - Grupa Echo Sp. z o.o. S.K.A. | Kielce | property lease and ma nagement |
27 | - | - | 27 | 99,95% | 99,95% | – | |
| 27 | Park Postępu - Grupa Echo Sp. z o.o. S.K.A. |
Kielce | property lease and ma nagement |
1 587 | - | (130) | (130) | 1 457 | 99,95% | 99,95% | – |
| 28 | Echo - Nowy Mokotów Sp. z o.o. | Kielce | property lease and ma nagement |
94 | (76) | (76) | 18 | 99,90% | 99,90% | – |
| No. | Company name and legal form | Registered office |
Business activity | Value of sha res/interests according to the purchase price |
Revaluation adjustments – opening balance |
Revaluation adjustments – movement |
Revaluation adjustments – closing balance |
Carrying value of interests/ shares |
% Share capi tal held |
Share in total number of votes at the general me eting |
Another basis for control |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 29 | Metropolis - Grupa Echo 121 Sp. z o. o. S.K.A. |
Kielce | property lease and ma nagement |
- | - | - | - | 0,000050% | 0,000050% | – | |
| 30 | Galeria Nova - Grupa Echo Sp. z o.o. S.K.A |
Kielce | implementation of pro jects by construction of buildings |
16 | - | - | 16 | 100,00% | 100,00% | – | |
| 31 | Echo Investment Projekt Management SRL |
Brasov | property management | 4 129 | (4 059) | (76) | (4 135) | (6) | 100,00% | 100,00% | – |
| 32 | Projekt Echo - 99 Sp. z o. o. | Kielce | buying and selling of property on own account |
97 | (42) | (42) | 55 | 99,80% | 99,80% | #ADR! | |
| 33 | Projekt 1 -Grupa Echo Sp. z. o. o. S.K.A. |
Kielce | property lease and ma nagement |
4 007 | - | (78) | (78) | 3 929 | 99,95% | 99,95% | – |
| 34 | Pod Klonami - Grupa Echo Sp. z o. o. Sp.K. |
Kielce | buying and selling of property on own account |
10 | - | - | 10 | 99,00% | 99,00% | – | |
| 35 | Projekt CS Sp. z o.o. | Kielce | other cash brokerage | 122 | (43) | (43) | 79 | 99,00% | 99,00% | – | |
| 36 | Taśmowa - Projekt Echo - 116 Sp. z o.o. S.K.A. |
Kielce | property lease and ma nagement |
11 | - | - | 11 | 100,00% | 100,00% | – | |
| 37 | Projekt 5 - Grupa Echo Sp. z o.o. S.K.A. | Szczecin | property lease and ma nagement |
51 | - | (51) | (51) | - | 99,95% | 99,95% | – |
| 38 | Echo - Nowy Mokotów Sp. z o. o. Sp. K. |
Kielce | buying and selling of property on own account |
1 251 | - | - | 1 251 | 99,00% | 99,00% | – | |
| 39 | Projekt Echo - 104 Sp. z o. o. | Kielce | property lease and ma nagement |
50 | (50) | (50) | - | 99,90% | 99,90% | – | |
| 40 | Projekt Echo - 108 Sp. z o. o. | Kielce | property lease and ma nagement |
65 | 65 | 100,00% | 100,00% | – | |||
| 41 | Echo - Babka Tower Sp. z o. o. | Kielce | property lease and ma nagement |
51 | (35) | (35) | 16 | 100,00% | 100,00% | – | |
| 42 | Echo - Property Poznan 1 Sp. z o. o. | Kielce | other business consul ting and management |
197 | - | - | 197 | 99,00% | 99,00% | – |
| No. | Company name and legal form | Registered office |
Business activity | Value of sha res/interests according to the purchase price |
Revaluation adjustments – opening balance |
Revaluation adjustments – movement |
Revaluation adjustments – closing balance |
Carrying value of interests/ shares |
% Share capi tal held |
Share in total number of votes at the general me eting |
Another basis for control |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 43 | Projekt K-6 - Grupa Echo Sp. z o.o. S.K.A. |
Kielce | other business consul ting and management |
61 | (50) | (50) | 11 | 100,00% | 100,00% | – | |
| 44 | Projekt 12 - Grupa Echo Sp. z o.o - S.K.A. |
Kielce | property lease and management |
24 | - | - | 24 | 100,00% | 100,00% | – | |
| 45 | Projekt 13 - Grupa Echo Sp. z o.o - S.K.A. |
Kielce | property lease and management |
24 | - | - | 24 | 100,00% | 100,00% | – | |
| 46 | Projekt 14 - Grupa Echo Sp. z o.o - S.K.A. |
Kielce | other financial brokerage |
24 | - | - | 24 | 100,00% | 100,00% | – | |
| 47 | Projekt 15 - Grupa Echo Sp. z o.o - S.K.A. |
Kielce | real estate brokerage | 50 | (29) | (29) | 21 | 100,00% | 100,00% | – | |
| 48 | Projekt 16 - Grupa Echo Sp. z o.o - S.K.A. |
Kielce | real estate brokerage | 50 | - | - | 50 | 100,00% | 100,00% | – | |
| 49 | Projekt 17 - Grupa Echo Sp. z o.o - S.K.A. |
Kielce | real estate brokerage | 50 | - | - | 50 | 100,00% | 100,00% | – | |
| 50 | Projekt 18 - Grupa Echo Sp. z o.o - S.K.A. |
Kielce | real estate brokerage | 50 | (36) | (36) | 14 | 100,00% | 100,00% | – | |
| 51 | Projekt 19 - Grupa Echo Sp. z o.o - S.K.A. |
Kielce | real estate brokerage | 50 | (30) | (30) | 20 | 100,00% | 100,00% | – | |
| 52 | Projekt 20 - Grupa Echo Sp. z o.o - S.K.A. |
Kielce | real estate brokerage | 50 050 | - | - | 50 050 | 100,00% | 100,00% | – | |
| 53 | Projekt 21 - Grupa Echo Sp. z o.o - S.K.A. |
Kielce | real estate brokerage | 50 | (30) | (30) | 20 | 100,00% | 100,00% | – | |
| 54 | Projekt 22 - Grupa Echo Sp. z o.o S.K.A. |
Kielce | real estate brokerage | 49 050 | - | - | 49 050 | 100,00% | 100,00% | – | |
| 55 | Pure Systems Sp. z o.o. | Kraków | other financial services, except insurance and retirement funds |
1 | 1 | 99,90% | 99,90% | – | |||
| 56 | Projekt Echo - 111 Sp. z o. o. | Kielce | property lease and management |
101 | (29) | (29) | 72 | 99,95% | 99,95% | – | |
| 57 | Projekt Echo - 112 Sp. z o. o. | Kielce | property lease and management |
31 | - | - | 31 | 100,00% | 100,00% | – |
| No. | Company name and legal form | Registered office |
Business activity | Value of sha res/interests according to the purchase price |
Revaluation adjustments – opening balance |
Revaluation adjustments – movement |
Revaluation adjustments – closing balance |
Carrying value of interests/ shares |
% Share capi tal held |
Share in total number of votes at the general me eting |
Another basis for control |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 58 | Projekt Echo - 113 Sp. z o. o. | Kielce | property lease and management |
31 | - | - | 31 | 100,00% | 100,00% | – | |
| 59 | Projekt Echo - 115 Sp. z o. o. | Kielce | property lease and management |
31 | - | - | 31 | 99,83% | 99,83% | – | |
| 60 | Projekt Echo - 116 Sp. z o. o. | Kielce | property lease and management |
31 | - | - | 31 | 99,83% | 99,83% | – | |
| 61 | Projekt Echo - 119 Sp. z o. o. | Kielce | property lease and management |
25 | (20) | (20) | 5 | 99,80% | 99,80% | – | |
| 62 | Projekt Echo - 120 Sp. z o. o. | Kielce | property lease and management |
31 | - | - | 31 | 100,00% | 100,00% | – | |
| 63 | Projekt Echo - 121 Sp. z o. o. | Kielce | property lease and management |
31 | - | - | 31 | 100,00% | 100,00% | – | |
| 64 | Projekt Echo - 122 Sp. z o. o. | Kielce | property lease and management |
31 | - | - | 31 | 100,00% | 100,00% | – | |
| 65 | Projekt Echo - 123 Sp. z o. o. | Kielce | property lease and management |
31 | - | - | 31 | 100,00% | 100,00% | – | |
| 66 | Projekt Echo - 127 Sp. z o. o. | Kielce | property lease and management |
31 | - | - | 31 | 100,00% | 100,00% | – | |
| 67 | Projekt Echo - 128 Sp. z o. o. | Kielce | property lease and management |
31 | - | - | 31 | 100,00% | 100,00% | – | |
| 68 | Projekt Echo - 129 Sp. z o. o. | Kielce | property lease and management |
51 | (36) | - | (36) | 15 | 99,90% | 99,90% | – |
| 69 | Projekt Echo - 130 Sp. z o. o. | Kielce | property lease and management |
41 | (31) | - | (31) | 10 | 100,00% | 100,00% | – |
| 70 | Projekt Echo - 131 Sp. z o. o. | Kielce | property lease and management |
31 | (21) | - | (21) | 10 | 100,00% | 100,00% | – |
| 71 | Projekt Echo - 132 Sp. z o. o. | Kielce | property lease and management |
5 373 | - | (1 472) | (1 472) | 3 901 | 100,00% | 100,00% | – |
| 72 | Projekt Echo - 135 Sp. z o. o. | Kielce | property lease and management |
31 | - | - | 31 | 100,00% | 100,00% | – |
| No. | Company name and legal form | Registered office |
Business activity | Value of sha res/interests according to the purchase price |
Revaluation adjustments – opening balance |
Revaluation adjustments – movement |
Revaluation adjustments – closing balance |
Carrying value of interests/ shares |
% Share capi tal held |
Share in total number of votes at the general me eting |
Another basis for control |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 73 | Projekt Echo - 136 Sp. z o. o. | Kielce | property lease and management |
31 | - | - | 31 | 100,00% | 100,00% | – | |
| 74 | Projekt Echo - 137 Sp. z o. o. | Kielce | property lease and management |
31 | - | - | 31 | 100,00% | 100,00% | – | |
| 75 | Projekt Echo - 136 Sp. z o. o Sp. K. | Kielce | property lease and management |
84 006 | - | - | 84 006 | 99,00% | 99,00% | – | |
| 76 | Villea investments Sp. z o .o. | Warsaw | property lease and management |
5 | 5 | 100,00% | 100,00% | – | |||
| 77 | Selmer Investments Sp. z o.o. | Warsaw | other business consul ting and management |
12 | - | - | 12 | 100,00% | 100,00% | – | |
| 78 | Selmer Investments Sp. K. | Warsaw | other business consul ting and management |
14 | - | - | 14 | 100,00% | 100,00% | – | |
| 79 | Cornwall Investments Sp. z o.o. | Warsaw | other business consul ting and management |
12 | - | - | 12 | 100,00% | 100,00% | – | |
| 80 | Cornwall Investments Sp. K. | Warsaw | other business consul ting and management |
15 | - | - | 15 | 100,00% | 100,00% | – | |
| 81 | Gosford Investments Sp.z o.o | Warsaw | property lease and management |
5 | 5 | 100,00% | 100,00% | – | |||
| 82 | Fianar Investments Sp. Z o.o. | Warsaw | other business consul ting and management |
5 | 5 | 100,00% | 100,00% | – | |||
| 83 | Doxent Investments Sp.z o.o. | Warsaw | property lease and management |
5 | 5 | 100,00% | 100,00% | – | |||
| 84 | City Space - GP Sp. z o. o. | Warsaw | property lease and management |
37 | (37) | (37) | - | 100,00% | 100,00% | – | |
| 85 | City Space - Management Sp. z o.o. | Warsaw | other activity involving hiring of labour |
37 | (37) | (37) | - | 100,00% | 100,00% | – | |
| 86 | Echo Prime Assets BV | Amsterdam | activity of head offices and holdings, excluding financial holdings |
106 413 | - | - | 106 413 | 100,00% | 100,00% | – | |
| 87 | Gleann Sp. z o.o. | Warsaw | property lease and management |
5 | 5 | 100,00% | 100,00% | – |
| No. | Company name and legal form | Registered office |
Business activity | Value of sha res/interests according to the purchase price |
Revaluation adjustments – opening balance |
Revaluation adjustments – movement |
Revaluation adjustments – closing balance |
Carrying value of interests/ shares |
% Share capi tal held |
Share in total number of votes at the general me eting |
Another basis for control |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 88 | Perth Sp. z o.o | Warsaw | property lease and management |
5 | 5 | 100,00% | 100,00% | – | |||
| 89 | Potton Sp. z o.o. | Warsaw | property lease and management |
5 | 5 | 100,00% | 100,00% | – | |||
| 90 | Pudsey Sp. z o.o. | Warsaw | other business consul ting and management |
82 | 82 | 100,00% | 100,00% | – | |||
| 91 | Seaford Sp. z o.o. | Warsaw | other business consul ting and management |
6 | 6 | 100,00% | 100,00% | – | |||
| 92 | Elektrownia RE Sp.z o.o. | buying and selling of property on own account |
36 286 | 36 286 | 100,00% | 100,00% | – | ||||
| 93 | Projekt 139 Grupa Echo Sp. z o.o Sp. K. | Kielce | property lease and management |
6 | 6 | 99,99% | 99,99% | – | |||
| 94 | Projekt 140 Grupa Echo Sp. z o.o Sp. K. |
Kielce | property lease and management |
15 006 | 15 006 | 99,99% | 99,99% | – | |||
| 95 | GRO Nieruchomości Sp. z o.o. | Kraków | property lease and management |
10 | 10 | 100,00% | 100,00% | – | |||
| 96 | Projekt 144 Grupa Echo Sp. z o.o Sp. K. | Kielce | property lease and management |
6 | 6 | 99,99% | 99,99% | – | |||
| 97 | Projekt 145 Grupa Echo Sp. z o.o Sp. K. | Kielce | property lease and management |
6 | 6 | 99,99% | 99,99% | – | |||
| 98 | Projekt 146 Grupa Echo Sp. z o.o Sp. K. | Kielce | property lease and management |
6 | 6 | 99,99% | 99,99% | – | |||
| 99 | Projekt 147 Grupa Echo Sp. z o.o Sp. K. | Kielce | property lease and management |
6 | 6 | 99,99% | 99,99% | – | |||
| 100 | Projekt 148 Grupa Echo Sp. z o.o Sp. K. | Kielce | property lease and management |
6 | 6 | 99,99% | 99,99% | – | |||
| 101 | Swanage Sp. z o.o. | Warsaw | property lease and management |
10 | (10) | (10) | - | 100,00% | 100,00% | – | |
| 102 | Stranraer Sp. z o.o. | Warsaw | property lease and management |
10 | 10 | 100,00% | 100,00% | – |
| No. | Company name and legal form | Registered office |
Business activity | Value of sha res/interests according to the purchase price |
Revaluation adjustments – opening balance |
Revaluation adjustments – movement |
Revaluation adjustments – closing balance |
Carrying value of interests/ shares |
% Share capi tal held |
Share in total number of votes at the general me eting |
Another basis for control |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 103 | Dagnall Sp. z o.o. | Warsaw | property lease and management |
10 | 10 | 100,00% | 100,00% | – | |||
| 104 | Shanklin Sp. z o.o. | Warsaw | property lease and management |
10 | 10 | 100,00% | 100,00% | – | |||
| 105 | Strood Sp. z o.o. | Warsaw | property lease and management |
27 125 | 27 125 | 100,00% | 100,00% | – | |||
| 106 | Projekt Beethovena - Projekt Echo - 122 Sp. z o.o - S.K.A. |
Kielce | property lease and management |
3 430 | - | - | 3 430 | 99,95% | 99,95% | – | |
| Total | 920 662 | (31 601) | (10 468) | (42 069) | 878 593 | ||||||
| INTERESTS OR SHARES IN ASSOCIATES | |||||||||||
| 1 | "SPC" S.A | Warsaw | management of other entities |
34 | (34) | - | (34) | - | 34,00% | 34,00% | – |
| Total | 34 | (34) | - | (34) | - | ||||||
| INTERESTS OR SHARES IN JOINT-VENTURES | |||||||||||
| 1 | Rosehill Investments Sp. z o.o. | Warsaw | property lease and management |
44 581 | - | - | - | 44 581 | 30,00% | 30,00% | – |
| 2 | Projekt Echo - 138 Sp. z o.o. | Warsaw | property lease and management |
2 | - | - | - | 2 | 30,00% | 30,00% | – |
| 3 | R4R Poland Sp. z o.o. | Warsaw | property lease and management |
6 207 | - | - | - | 6 207 | 30,00% | 30,00% | – |
| Total | 50 790 | - | - | - | 50 790 | ||||||
| TOTAL INTERESTS OR SHARES IN SUBSIDIARIES, JOINT-VENTURES AND ASSOCIATES |
971 486 | (31 635) | (10 468) | (42 103) | 929 383 |
In the chart the Company presented a revaluation write-down of the value of owned shares and stocks in subsidiaries, jointly controlled entities and associates, which was made during the financial year.
If the revaluation write-down is not made, in opinion of the Company, there were no indications as at the balance sheet date that the need to change the value of adjustments have to be made. The change in the value of adjustments updating the value of shares was recognised in the result as at 31 December 2018 in the 'revaluation of investments' item in financial revenue/expenses. The costs included the amount of the impairment loss created amounting to PLN 10,468,000.
According to IFS 12 paragraph 44, the Company analysed asset on owned shares in subsidiaries and does not create it, due to lack of possibility to reversal of its value in predictable future.
The Company has 100% control over entities listed above directly – by holding its shares or indirectly, by other subsidiaries controlled
by the Company. The exemptions of this are companies: Projekt Saska Sp. z o.o., Rosehill Investments Sp. z o.o., Projekt Echo - 138 Sp. z o.o. and R4R Poland Sp. z o.o.
| No. | Company name and legal form | Registered office |
Business activity | Value of sha res/interests according to the purchase price |
Revaluation adjustments – opening balance |
Revaluation adjustments – movement |
Revaluation adjustments – closing balance |
Carrying value of interests/ shares |
% Share capi tal held |
Share in total number of votes at the general me eting |
Another basis for control |
|---|---|---|---|---|---|---|---|---|---|---|---|
| INTERESTS OR SHARES IN SUBSIDIARIES | |||||||||||
| 1 | Projekt Echo – 93 Sp. z o.o. | Kielce | property lease and ma nagement |
51 | - | - | 51 | 99,00% | 99,00% | – | |
| 2 | Echo – Aurus Sp. z o.o. | Kielce | property lease and ma nagement |
199 439 | - | - | 199 439 | 99,9925% | 99,9925% | – | |
| 3 | Princess Investment Sp. z o.o. | Kielce | construction works involving erection of buildings |
5 063 | (5 063) | (5 063) | - | 99,9875% | 99,9875% | – | |
| 4 | Bełchatów – Grupa Echo Sp. z o.o. S.K.A. |
Kielce | property lease and ma nagement |
1 | - | - | 1 | 0,0059% | 0,0059% | – | |
| 5 | PPR – Projekt Echo – 77 Sp. z o.o. S.K.A. |
Kielce | property lease and ma nagement |
- | - | - | - | 0,0002% | 0,0002% | – | |
| 6 | Echo – SPV 7 Sp. z o.o. | Kielce | property lease and ma nagement |
188 601 | - | - | 188 601 | 99,9989% | 99,9989% | – | |
| 7 | Grupa Echo Sp. z o.o. | Kielce | business consulting and management |
52 | - | - | 52 | 100,00% | 100,00% | – | |
| 8 | Kielce – Projekt Echo 129 Sp. z o.o. S.K.A. |
Kielce | property lease and ma nagement |
16 | - | - | 16 | 0,0219% | 0,0219% | – | |
| 9 | Echo Investment ACC – Grupa Echo Sp. z o.o. Sp.K. |
Kielce | accounting and book keeping activity |
51 | - | - | 51 | 99,00% | 99,00% | – | |
| 10 | Malta Office Park – Projekt Echo – 96 Sp. z o.o. S.K.A. |
Kielce | property lease and ma nagement |
1 | - | - | 1 | 0,0067% | 0,0067% | – | |
| 11 | Echo – Arena Sp. z o.o. | Kielce | implementation of pro jects by construction of buildings |
1 008 | (1 008) | (1 008) | - | 99,95% | 99,95% | – | |
| 12 | Echo – Galaxy Sp. z o.o. | Kielce | implementation of pro jects by construction of buildings |
51 | - | - | 51 | 99,00% | 99,00% | – | |
| 13 | Echo – Opolska Biznes Park Sp. z o.o. | Kielce | property lease and ma nagement |
52 | - | - | 52 | 100,00% | 100,00% | – |
| No. | Company name and legal form | Registered office |
Business activity | Value of sha res/interests according to the purchase price |
Revaluation adjustments – opening balance |
Revaluation adjustments – movement |
Revaluation adjustments – closing balance |
Carrying value of interests/ shares |
% Share capi tal held |
Share in total number of votes at the general me eting |
Another basis for control |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 14 | Projekt Saska Sp. z o.o. | Kielce | real estate brokerage | 20 420 | (20 419) | (20 419) | 1 | 95,00% | 95,00% | – | |
| 15 | Echo – Advisory Services Sp. z o.o. | Kielce | property lease and ma nagement |
100 | (15) | (85) | (100) | - | 99,00% | 99,00% | – |
| 16 | Echo – Klimt House Sp. z o.o. | Kielce | property lease and ma nagement |
81 | (50) | (31) | (81) | - | 99,00% | 99,00% | – |
| 17 | Echo – Browary Warszawskie Sp. z o.o. |
Kielce | property lease and ma nagement |
100 | (71) | (71) | 29 | 99,00% | 99,00% | – | |
| 18 | Echo Investment Hungary Ingatlan hasznosito Kft |
Budapest | property lease and ma nagement |
89 130 | (80 207) | (5 975) | (86 182) | 2 948 | 100,00% | 100,00% | – |
| 19 | Echo – Kasztanowa Aleja Sp. z o.o. Sp.K. |
Kielce | property lease and ma nagement |
451 | - | - | 451 | 99,90% | 99,90% | – | |
| 20 | Echo – Klimt House Sp. z o.o. Sp.K. | Kielce | property lease and ma nagement |
501 | (200) | (200) | 301 | 99,90% | 99,90% | – | |
| 21 | Echo – Browary Warszawskie Sp. z o.o. Sp.K. |
Kielce | property lease and ma nagement |
20 002 | - | - | 20 002 | 99,9995% | 99,9995% | – | |
| 22 | Echo Projekt Management Ingatlan hasznosito Kft. |
Budapest | property management | 2 126 | (2 126) | (2 126) | - | 100,00% | 100,00% | – | |
| 23 | 53 – Grupa Echo Sp. z o.o. S.K.A. | Kielce | property lease and ma nagement |
- | - | - | - | 0,0504% | 0,0504% | – | |
| 24 | Echo – Galaxy Sp. z o.o. S.K.A. | Kielce | property lease and ma nagement |
50 | (49) | (49) | 1 | 0,0128% | 0,0128% | – | |
| 25 | Galeria Tarnów – Grupa Echo Sp. z o.o. S.K.A. |
Kielce | property lease and ma nagement |
- | - | - | - | 0,0651% | 0,0651% | – | |
| 26 | Duże Naramowice – Projekt Echo – 111 Sp. z o.o. S.K.A. |
Kielce | property lease and ma nagement |
17 | - | - | 17 | 0,0127% | 0,0127% | – | |
| 27 | Projekt Naramowice – Projekt Echo – 100 Sp. z o.o. S.K.A. |
Kielce | construction works involving erection of buildings |
63 753 | - | - | 63 753 | 0,0319% | 0,0319% | – | |
| 28 | Oxygen – Projekt Echo – 95 Sp. z o.o. S.K.A. |
Kielce | property lease and ma nagement |
- | - | - | - | 0,0005% | 0,0005% | – |
| No. | Company name and legal form | Registered office |
Business activity | Value of sha res/interests according to the purchase price |
Revaluation adjustments – opening balance |
Revaluation adjustments – movement |
Revaluation adjustments – closing balance |
Carrying value of interests/ shares |
% Share capi tal held |
Share in total number of votes at the general me eting |
Another basis for control |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 29 | Park Postępu – Projekt Echo – 130 Sp. z o.o. S.K.A. |
Kielce | property lease and ma nagement |
- | - | - | - | 0,0001% | 0,0001% | – | |
| 30 | Echo – Nowy Mokotów Sp. z o.o. | Kielce | property lease and ma nagement |
94 | (76) | (76) | 18 | 99,90% | 99,90% | – | |
| 31 | Projekt Echo – 77 Sp. z o.o. | Kielce | property lease and ma nagement |
50 | (14) | (14) | 36 | 99,90% | 99,90% | – | |
| 32 | Metropolis – Grupa Echo 121 Sp. z o.o. S.K.A. |
Kielce | property lease and ma nagement |
- | - | - | - | 0,000050% | 0,000050% | – | |
| 33 | Galeria Nova – Grupa Echo Sp. z o.o. S.K.A |
Kielce | implementation of pro jects by construction of buildings |
16 | - | - | 16 | 100,00% | 100,00% | – | |
| 34 | Echo Investment Projekt Management SRL |
Brasov | property management | 4 987 | (3 957) | (102) | (4 059) | 928 | 99,9998% | 99,9998% | – |
| 35 | Barconsel Holdings Limited | Nicosia | activity of head offices and holdings, excluding financial holdings |
374 332 | (374 306) | (374 306) | 26 | 25,3996% | 25,3996% | – | |
| 36 | Projekt Echo – 95 Sp. z o.o. | Kielce | buying and selling of property on own account |
61 | (33) | (33) | 28 | 99,80% | 99,80% | – | |
| 37 | Projekt Echo – 96 Sp. z o.o. | Kielce | buying and selling of property on own account |
26 | - | - | 26 | 99,80% | 99,80% | – | |
| 38 | Projekt Echo – 99 Sp. z o.o. | Kielce | buying and selling of property on own account |
97 | (42) | (42) | 55 | 99,80% | 99,80% | – | |
| 39 | Echo – Pod Klonami Sp. z o.o. | Kielce | buying and selling of property on own account |
31 | (31) | (31) | - | 99,90% | 99,90% | – | |
| 40 | Projekt 1 – Grupa Echo Sp. z. o. o. S.K.A. |
Kielce | property lease and ma nagement |
2 | - | - | 2 | 0,000042% | 0,000042% | – |
| No. | Company name and legal form | Registered office |
Business activity | Value of sha res/interests according to the purchase price |
Revaluation adjustments – opening balance |
Revaluation adjustments – movement |
Revaluation adjustments – closing balance |
Carrying value of interests/ shares |
% Share capi tal held |
Share in total number of votes at the general me eting |
Another basis for control |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 41 | Echo – Pod Klonami Sp. z o.o. Sp.K. | Kielce | buying and selling of property on own account |
10 | - | - | 10 | 99,00% | 99,00% | – | |
| 42 | Projekt CS Sp. z o.o. | Kielce | other financial brokerage |
122 | (43) | (43) | 79 | 99,00% | 99,00% | – | |
| 43 | Taśmowa – Projekt Echo – 116 Sp. z o.o. S.K.A. |
Kielce | property lease and ma nagement |
11 | - | - | 11 | 100,00% | 100,00% | – | |
| 44 | Projekt 5 – Grupa Echo Sp. z o.o. S.K.A. |
Szczecin | property lease and ma nagement |
- | - | - | - | 0,0040% | 0,0040% | – | |
| 45 | Echo – Nowy Mokotów Sp. z o.o. Sp. K. |
Kielce | buying and selling of property on own account |
1 251 | - | - | 1 251 | 99,00% | 99,00% | – | |
| 46 | Projekt Echo – 100 Sp. z o.o. | Kielce | accounting and book keeping activity |
63 | (27) | (27) | 36 | 100,00% | 100,00% | – | |
| 47 | Mena Investments Sp.z o.o. | Kielce | other business consul ting and management |
1 280 | (105) | (1 175) | (1 280) | - | 99,00% | 99,00% | – |
| 48 | Projekt Echo – 104 Sp. z o.o. | Kielce | property lease and ma nagement |
50 | (50) | (50) | - | 99,90% | 99,90% | – | |
| 49 | Echo – Babka Tower Sp. z o.o. | Kielce | property lease and ma nagement |
51 | (35) | (35) | 16 | 100,00% | 100,00% | – | |
| 50 | Echo – Property Poznań 1 Sp. z o.o. | Kielce | other business consul ting and management |
197 | - | - | 197 | 99,00% | 99,00% | – | |
| 51 | Projekt K-6 – Grupa Echo Sp. z o.o. S.K.A. |
Kielce | other business consul ting and management |
61 | (50) | (50) | 11 | 99,9980% | 99,9980% | – | |
| 52 | Projekt 12 – Grupa Echo Sp. z o.o - S.K.A. |
Kielce | property lease and ma nagement |
24 | - | - | 24 | 0,0040% | 0,0040% | – | |
| 53 | Projekt 13 – Grupa Echo Sp. z o.o - S.K.A. |
Kielce | property lease and ma nagement |
24 | - | - | 24 | 0,0040% | 0,0040% | – | |
| 54 | Projekt 14 – Grupa Echo Sp. z o.o - S.K.A. |
Kielce | other financial brokerage |
24 | - | - | 24 | 0,0040% | 0,0040% | – | |
| 55 | Projekt 15 – Grupa Echo Sp. z o.o - S.K.A. |
Kielce | real estate brokerage | 50 | (29) | (29) | 21 | 100,00% | 100,00% | – |
| No. | Company name and legal form | Registered office |
Business activity | Value of sha res/interests according to the purchase price |
Revaluation adjustments – opening balance |
Revaluation adjustments – movement |
Revaluation adjustments – closing balance |
Carrying value of interests/ shares |
% Share capi tal held |
Share in total number of votes at the general me eting |
Another basis for control |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 56 | Projekt 16 – Grupa Echo Sp. z o.o - S.K.A. |
Kielce | real estate brokerage | 50 | - | - | 50 | 100,00% | 100,00% | – | |
| 57 | Projekt 17 – Grupa Echo Sp. z o.o - S.K.A. |
Kielce | real estate brokerage | 50 | - | - | 50 | 100,00% | 100,00% | – | |
| 58 | Projekt 18 – Grupa Echo Sp. z o.o - S.K.A. |
Kielce | real estate brokerage | 50 | - | (36) | (36) | 14 | 100,00% | 100,00% | – |
| 59 | Projekt 19 – Grupa Echo Sp. z o.o - S.K.A. |
Kielce | real estate brokerage | 50 | (30) | (30) | 20 | 100,00% | 100,00% | – | |
| 60 | Projekt 20 – Grupa Echo Sp. z o.o - S.K.A. |
Kielce | real estate brokerage | 50 | - | - | 50 | 100,00% | 100,00% | – | |
| 61 | Projekt 21 – Grupa Echo Sp. z o.o - S.K.A. |
Kielce | real estate brokerage | 50 | (30) | (30) | 20 | 100,00% | 100,00% | – | |
| 62 | Projekt 22 – Grupa Echo Sp. z o.o S.K.A. |
Kielce | real estate brokerage | 50 | - | - | 50 | 100,00% | 100,00% | – | |
| 63 | Pure Systems Sp. z o.o. | Kraków | other financial services, except insurance and retirement funds |
1 | 1 | 99,90% | 99,90% | – | |||
| 64 | Projekt Echo – 111 Sp. z o.o. | Kielce | property lease and management |
101 | (29) | (29) | 72 | 99,95% | 99,95% | – | |
| 65 | Projekt Echo – 112 Sp. z o.o. | Kielce | property lease and management |
31 | - | - | 31 | 100,00% | 100,00% | – | |
| 66 | Projekt Echo – 113 Sp. z o.o. | Kielce | property lease and management |
31 | - | - | 31 | 100,00% | 100,00% | – | |
| 67 | Projekt Echo – 114 Sp. z o.o. | Kielce | property lease and management |
31 | - | - | 31 | 100,00% | 100,00% | – | |
| 68 | Projekt Echo – 115 Sp. z o.o. | Kielce | property lease and management |
31 | - | - | 31 | 99,83% | 99,83% | – | |
| 69 | Projekt Echo – 116 Sp. z o.o. | Kielce | property lease and management |
31 | - | - | 31 | 99,83% | 99,83% | – | |
| 70 | Projekt Echo – 119 Sp. z o.o. | Kielce | property lease and management |
25 | - | (20) | (20) | 5 | 99,80% | 99,80% | – |
| No. | Company name and legal form | Registered office |
Business activity | Value of sha res/interests according to the purchase price |
Revaluation adjustments – opening balance |
Revaluation adjustments – movement |
Revaluation adjustments – closing balance |
Carrying value of interests/ shares |
% Share capi tal held |
Share in total number of votes at the general me eting |
Another basis for control |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 71 | Projekt Echo – 120 Sp. z o.o. | Kielce | property lease and management |
31 | - | - | 31 | 100,00% | 100,00% | – | |
| 72 | Projekt Echo – 121 Sp. z o.o. | Kielce | property lease and management |
31 | - | - | 31 | 100,00% | 100,00% | – | |
| 73 | Projekt Echo – 122 Sp. z o.o. | Kielce | property lease and management |
31 | - | - | 31 | 100,00% | 100,00% | – | |
| 74 | Projekt Echo – 123 Sp. z o.o. | Kielce | property lease and management |
31 | - | - | 31 | 100,00% | 100,00% | – | |
| 75 | Projekt Echo – 127 Sp. z o.o. | Kielce | property lease and management |
31 | - | - | 31 | 100,00% | 100,00% | – | |
| 76 | Projekt Echo – 128 Sp. z o.o. | Kielce | property lease and management |
31 | - | - | 31 | 100,00% | 100,00% | – | |
| 77 | Projekt Echo – 129 Sp. z o.o. | Kielce | property lease and management |
51 | - | (36) | (36) | 15 | 99,90% | 99,90% | – |
| 78 | Projekt Echo – 130 Sp. z o.o. | Kielce | property lease and management |
41 | - | (31) | (31) | 10 | 100,00% | 100,00% | – |
| 79 | Projekt Echo – 131 Sp. z o.o. | Kielce | property lease and management |
31 | - | (21) | (21) | 10 | 100,00% | 100,00% | – |
| 80 | Projekt Echo – 132 Sp. z o.o. | Kielce | property lease and management |
5 373 | - | - | 5 373 | 100,00% | 100,00% | – | |
| 81 | Projekt Echo – 134 Sp. z o.o. | Pamiątkowo | property lease and management |
- | - | - | - | 1,00% | 1,00% | – | |
| 82 | Projekt Echo – 135 Sp. z o.o. | Kielce | property lease and management |
31 | - | - | 31 | 100,00% | 100,00% | – | |
| 83 | Projekt Echo – 136 Sp. z o.o. | Kielce | property lease and management |
31 | - | - | 31 | 100,00% | 100,00% | – | |
| 84 | Projekt Echo – 137 Sp. z o.o. | Kielce | property lease and management |
31 | - | - | 31 | 100,00% | 100,00% | – | |
| 85 | Projekt Echo – 136 Sp. z o.o Sp. K. | Kielce | property lease and management |
6 | - | - | 6 | 99,00% | 99,00% | – |
| No. | Company name and legal form | Registered office |
Business activity | Value of sha res/interests according to the purchase price |
Revaluation adjustments – opening balance |
Revaluation adjustments – movement |
Revaluation adjustments – closing balance |
Carrying value of interests/ shares |
% Share capi tal held |
Share in total number of votes at the general me eting |
Another basis for control |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 86 | Selmer Investments Sp. z o.o. | Warsaw | other business consul ting and management |
12 | - | - | 12 | 100,00% | 100,00% | – | |
| 87 | Selmer Investments Sp. K. | Warsaw | other business consul ting and management |
14 | - | - | 14 | 100,00% | 100,00% | – | |
| 88 | Cornwall Investments Sp. z o.o. | Warsaw | other business consul ting and management |
12 | - | - | 12 | 100,00% | 100,00% | – | |
| 89 | Cornwall Investments Sp. K. | Warsaw | other business consul ting and management |
15 | - | - | 15 | 100,00% | 100,00% | – | |
| 90 | City Space – GP Sp. z o.o. | Warsaw | property lease and management |
37 | (37) | (37) | - | 100,00% | 100,00% | – | |
| 91 | City Space – Management Sp. z o.o. | Warsaw | other activity involving hiring of labour |
37 | (37) | (37) | - | 100,00% | 100,00% | – | |
| 92 | Echo Prime Assets BV | Amsterdam | activity of head offices and holdings, excluding financial holdings |
406 605 | - | - | 406 605 | 100,00% | 100,00% | – | |
| 93 | Elektrownia RE Sp. z o.o. | Kielce | buying and selling of property on own account |
36 286 | 36 286 | 100,00% | 100,00% | – | |||
| 94 | Projekt 139 Grupa Echo Sp. z o.o Sp. K. | Kielce | property lease and management |
1 | 1 | 99,99% | 99,99% | – | |||
| 95 | Projekt 140 Grupa Echo Sp. z o.o Sp. K. | Kielce | property lease and management |
1 | 1 | 99,99% | 99,99% | – | |||
| 96 | Projekt 141 Grupa Echo Sp. z o.o Sp. K. | Kielce | property lease and management |
1 | 1 | 99,99% | 99,99% | – | |||
| 97 | Projekt 142 Grupa Echo Sp. z o.o Sp. K. | Kielce | property lease and management |
1 | 1 | 99,99% | 99,99% | – | |||
| 98 | Projekt 143 Grupa Echo Sp. z o.o Sp. K. | Kielce | property lease and management |
1 | 1 | 99,99% | 99,99% | – | |||
| 99 | GRO Nieruchomości Sp. z o.o. | Kraków | property lease and management |
10 | 10 | 100,00% | 100,00% | – | |||
| Total | 1 423 477 | (488 101) | (7 580) | (495 681) | 927 796 |
| No. | Company name and legal form | Registered office |
Business activity | Value of sha res/interests according to the purchase price |
Revaluation adjustments – opening balance |
Revaluation adjustments – movement |
Revaluation adjustments – closing balance |
Carrying value of interests/ shares |
% Share capi tal held |
Share in total number of votes at the general me eting |
Another basis for control |
|---|---|---|---|---|---|---|---|---|---|---|---|
| INTERESTS OR SHARES IN ASSOCIATES | |||||||||||
| 1 | SPC S.A. | Warsaw | management of other entities |
34 | (34) | - | (34) | - | 34,00% | 34,00% | – |
| Total | 34 | (34) | - | (34) | - | ||||||
| INTERESTS OR SHARES IN SUBSIDIARIES, JOINT-VENTURES AND ASSOCIATES |
1 423 511 | (488 135) | (7 580) | (495 715) | 927 796 |
In the chart the Company presented a revaluation write-down of the value of owned shares and stocks in subsidiaries, jointly controlled entities and associates, which was made during the financial year.
The change in the value of adjustments updating the value of shares was recognized in the result as at 31 December 2018 in the 'Revaluation of investments' item in financial revenue/ expenses. The costs included the amount of the impairment loss created amounting to PLN 7,580,000.
According to IFS 12 paragraph 44, the Company analysed asset on owned shares and stocks in subsidiaries and wrote it down, due to lack of possibility to reversal of its value in predictable future.
The Company has 100% control over entities listed above directly – by holding its shares or indirectly, by other subsidiaries controlled by the Company. The exemptions of this are companies: Projekt Echo – 138 Sp. z o.o. and Projekt Saska Sp. z o.o.
| Total long-term financial assets | 796 125 | 1 720 411 |
|---|---|---|
| shares | ||
| Receivables for redemption of certificates and sale of | - | - |
| Bonds | 625 276 | - |
| Investment certificates | 170 849 | 1 720 411 |
| Advances received | - | - |
| 31.12.2018 | 31.12.2017 restated |
On 31 December 2017, Echo Investment purchased from the subsidiary Echo Prime Assets B.V. ("EPA") 100% of registered investment certificates issued by Forum 60 Fundusz Inwestycyjny Zamknięty ("FIZ") ("Certificates") in the amount of EUR 424,748,448.32 / PLN 1,782,884.442.18 according to the average exchange rate EUR to PLN of the National Bank of Poland as of 21 December 2017 - 4.1975.
In 2018, Echo Investment made the following redemption of Certificates (repurchase dates):
(i) On 6 February 2018, Echo Investment redeemed 374,000 Certificates with a total purchase price of PLN 447,217,980. The redemption price was settled in cash (PLN 128,064,681.64) and pursuant to the agreement of February 7, 2018 on set-off with FIZ receivable under three loan agreements granted to Echo Investment with interest in the amount of PLN 319,153,098.36;
(ii) On 15 March 2018, Echo Investment redeemed 236,669 Certificates with a total purchase price of PLN 282,005,313.64. The redemption price was settled by transfer in the amount of PLN 241,891,596.64 and pursuant to the datio in solutum agreement dated 20 March 2018 under which FIZ, in order to release itself from obligation expressed in cash, transferred to Echo Investment of the shares of thirteen limited joint-stock partnerships and two limited liability companies, with a total value of PLN 40,113,717. Shares and stocks of the above companies have been valued using the fair value method verified by TFI;
(iii) On 10 April 2018, Echo Investment redeemed 33,660 Certificates with a total purchase price of PLN 40,124,403. The redemption price was settled by a cash transfer of PLN 40,032,047 and the datio in solutum agreement under which FIZ, in order to release itself from obligation expressed in cash, transferred to Echo Investment of the shares of three limited liability companies with a total value of PLN 92,356. Shares of the above the companies were measured using the fair value method verified by TFI.
(iv) On 25 May 2018, Echo Investment redeemed 38,260 Certificates with a total purchase price of PLN 45,999,998, settled in full by a transfer in cash.
(v) On 23 November 2018, Echo Investment redeemed 614,427 Certificates with a total purchase price of PLN 740,988,996. The redemption price was settled on the basis of the agreements concluded on 28 November 2018: (i) the datio in solutum agreement and the debt assumption agreement under which FIZ, in order to release itself from obligation expressed in cash, transferred to Echo Investment of the receivables under loan granted to Berea Sp. z o.o. in the amount of PLN 45,526,313.25 as at the date of conclusion of this agreement, (ii) the datio in solutum agreement under which FIZ, in order to release itself from obligation expressed in cash, transferred to Echo Investment of the receivables from bonds issued by affiliated companies of Echo Investment with the total market value of bonds with interest as at the date of conclusion of this agreement in the amount of PLN 695,454,842.54, (iii) the datio in solutum agreement under which FIZ, in order to release itself from the obligation expressed in cash, transferred to Echo Investment of the shares in five limited liability companies with a total value of PLN 25,000. The remining part of the redemption in the amount of PLN 1,806.21 was settled by a cash transfer. The bonds were valued by TFI in accordance with the "The model of valuation of debt securities included in the portfolio of assets" dated 13 March 2018, amended on 22 November 2018, applicable to FIZ.
The total annual revenue of Echo Investment from the disposal of Certificates for redemption amounted to PLN 1,556,346,656.64, while the cost of the purchase price of the redeemed Certificates amounted to PLN 1,549,572,620.19. Echo Investment achieved, as result of transaction with FIZ, the total booking profit (equal to tax profit) of PLN 6,774,036.45. The receipt of the receivables under the loan agreement with Berea Sp. z o.o. and the bonds from affiliated companies did not result in booking or tax profit for Echo Investment as the receivables received constituted the repayment by FIZ of price for the repurchase of Certificates.
As at 31 December, 2018, based on the individual analysis of selected bonds, the Company estimated an impairment loss on such bonds in the amount of PLN 31 million.
The bonds meet the SPPI test in accordance with IFRS 9 par. 4.1.2. Therefore, they are not valued at fair value, but at amortized cost. This valuation does not significantly differ from valuation at fair value. The bonds were issued by related entities of good financial standing. In relation to related entities, the credit risk in the opinion of the Management Board is minimized by the ongoing control of operating activity and review of investment projects of these entities. In the view of the Management Board, through monitoring of the operations of subsidiaries and periodical confirming the profitability of their projects, Echo Investment has the opportunity to assess and identify receivables from bonds in which the credit risk significantly increased. The Management Board of Echo Investment did not find such bonds. The Management Board assessed the issued bonds in order to create a write-off due to expected credit losses based on the assessment of the credibility of the Echo Investment Capital Group. In accordance with the requirements of IFRS 9, an impairment loss was created in respect of expected bond losses in the amount of PLN 288 thousand.
| Total long-term loans granted | 221 504 | 12 487 |
|---|---|---|
| In other entities | - | 11 148 |
| In joint-ventures | 81 404 | |
| In subsidiaries | 140 100 | 1 339 |
| 31.12.2018 | 31.12.2017 restated |
Loans meet the SPPI test in accordance with IFRS 9, paragraph 4.1.2. Therefore, they are not measured at fair value, but at amortised cost. The valuation does not differ significantly from the fair valuation.
The maximum value of credit risk related to loans equals their carrying value. The loans granted are not secured. The loans granted are not overdue and the value of the loans has not been lost. In respect of affiliated companies, the risk is minimised through the control of their operations on a regular basis and through the evaluation of investment projects in the aforementioned companies. In the opinion of the Management Board, through the ability to monitor the operations of subsidiaries and periodically confirm the profitability of their projects, the Company has the opportunity to assess and identify loans for which the credit risk has increased significantly. The Management Board of the Company did not find such loans. The Management Board assessed the loans with respect to write-offs due to expected credit losses. Based on the financial credibility of Echo Investment Group, according to IFRS 9, a write-off for expected loans in respect of loans amounted to PLN 650 thousand was created.
| Contractor | Amount | Interest | Repayment date |
|---|---|---|---|
| GRO Nieruchomości Sp. z o.o. | 21 642 | WIBOR 3M + margin | 31.12.2021 |
| R4R Poland Sp. z o.o. | 35 151 | WIBOR 3M + margin | 1.07 2026 |
| Galeria Libero Sp. z o.o. Sp.K. | 115 540 | WIBOR 3M + margin | 10.10.2026 |
| Berea Sp. z o.o. | 41 193 | WIBOR 3M + margin | 31.12.2020 |
| Total | 213 526 |
The maximum value of credit risk associated with loans equals their carrying amount. Loans granted are not secured, they are not overdue and there was no impairment of their value.
| Contractor | Amount | Interest | Repayment date |
|---|---|---|---|
| Outlet Park - Projekt Echo - 126 Sp. z o.o. Sp.K. | 10 687 | WIBOR 3M + margin | 31.05.2023 |
| GRO Nieruchomości Sp. z o.o. | 1 335 | WIBOR 3M + margin | 31.12.2021 |
| Total | 12 022 |
| 01.01.2018- 31.12.2018 |
01.01.2017- 31.12.2017 - restated |
|
|---|---|---|
| Deferred tax assets/provision at the beginning of the period | 13 840 | 39 788 |
| Financial instruments | (4) | (17) |
| Investment property | 513 | 178 |
| Receivables and liabilities due to borrowings | (1 409) | (799) |
| Liabilities due to loans and bonds | 100 | 332 |
| Tax loss | 10 244 | 988 |
| Inventory | 5 800 | 6 840 |
| Interests and shares | - | 35 074 |
| Other | (1 404) | (2 808) |
| Increases | 4 | 11 008 |
| Financial instruments | 4 | 13 |
| Investment property | - | 335 |
| Receivables and liabilities due to borrowings | - | - |
| Liabilities due to loans and bonds | - | - |
| Tax loss | - | 9 256 |
| Inventory | - | - |
| Interests and shares | - | |
| Other | - | 1 404 |
| Decreases | (15 312) | (36 956) |
| Financial instruments | - | - |
| Investment property | - | - |
| Receivables and liabilities due to borrowings | (2 292) | (610) |
| Liabilities due to loans and bonds | (879) | (232) |
| Tax loss | (6 790) | - |
| Inventory | (2 198) | (1 040) |
| Interests and shares | - | (35 074) |
| Other | (3 153) | - |
| Deferred tax assets/provision at the end of the period | (1 468) | 13 840 |
| Financial instruments | - | (4) |
| Investment property | 513 | 513 |
| Receivables and liabilities due to borrowings | (3 701) | (1 409) |
| Liabilities due to loans and bonds | (779) | 100 |
| Tax loss | 3 454 | 10 244 |
| Inventory | 3 602 | 5 800 |
| Interests and shares | - | - |
| Other | (4 557) | (1 404) |
| Total | 201 445 | 217 987 | |
|---|---|---|---|
| Goods | 1 588 | 6 026 | |
| Finished products | 11 559 | 64 789 | |
| Semi-finished products and work-in-progress | 188 298 | 147 172 | |
| 31.12.2018 | 31.12.2017 restated |
nventories are measured at production or purchase cost, but not higher than net realisable value. This value is obtained from information from the active market. The Company has assigned level 2 to inventories in the hierarchy of the fair value. The reversal of the write-down of inventories takes place either in connection with the sale of the inventory or in connection with an increase in the net sale price. The amounts of write-downs of inventories recognised as a cost in the period and the amount of reversals of write-downs reducing the value of inventories recognised as a cost in the period are included in the profit and loss account under 'cost of sales'.
The 'finished products' item contains completed residential units intended for sale.
The 'intermediate products and products in progress' item contains mainly real estate and expenditures on residential projects under preparation and construction.
The 'goods' item contains land for sale.
| 31.12.2018 | 31.12.2017 restated |
|
|---|---|---|
| Inventories write-offs recognised as cost in the period | (4) | (6 925) |
| Reversed write-downs on inventories recognised as revenue in the period |
8 745 | 22 663 |
| Movement in write-down on inventories | 8 741 | 15 738 |
Write-downs of inventories and their reversal concern residential projects and are aimed at the reduction of the value to the level of the price that can be obtained. The value of inventories recognized as revenue/costs in the period is included in the profit and loss account under 'cost of sales'.
The change in the inventory revaluation write-down in 2018 concerns the residential projects: Grota-Roweckiego in Wrocław, Las Młociński in Warsaw and Nowa Dzielnica in Łódź. The change in the write-down on inventories as at 31 December 2018 amounted to PLN 8,741,000, while PLN 15,738,000 as at 31 December 2017.
| 31.12.2018 | 31.12.2017 restated |
|
|---|---|---|
| Receivables from subsidiaries | 72 548 | 103 032 |
| Trade, with maturity: | 22 806 | 48 847 |
| up to 12 months | 22 806 | 48 847 |
| Other: | 49 742 | 54 185 |
| due to profit from limited partnerships | 49 742 | 54 185 |
| Write–downs on receivables from related parties | - | - |
| Receivables from other parties | 36 924 | 98 757 |
| Trade, with maturity: | 25 643 | 15 317 |
| up to 12 months | 25 643 | 15 317 |
| over 12 months | - | - |
| Income tax | 248 | - |
| Other | 5 336 | 80 465 |
| paid securities | 4 831 | 12 947 |
| claims related to repayment of certificates | 62 365 | |
| Security deposits paid | - | - |
| Advances on deliveries | 5 697 | 2 975 |
| Write–downs on receivables from other parties | (1 545) | (264) |
| Total net short–term trade receivables, taxes and other | 109 472 | 201 789 |
| total write–downs on receivables | (1 545) | (264) |
| Total | 111 017 | 202 053 |
The maximum value of credit risk related to trade receivables does not significantly differ from the carrying amount.
The estimated fair value of trade receivables is the current value of future expected discounted cash flows and it does not deviate significantly from the balance sheet value of these receivables.
Receivables from affiliated companies are not secured. In relation to related entities, the credit risk, in the opinion of the Management Board, is minimised through regular monitoring of operating activities and the assessment of investment projects of these companies.
In the opinion of the Management Board, through the ability to monitor the operations of subsidiaries and the periodic confirmation of the profitability of their projects, the Company has the option of assessing receivables for which credit risk has increased significantly. The Management Board of the Company did not find such receivables, even with respect to overdue receivables over 30 days, based on the assessment of investment projects of subsidiaries.
Receivables on account of deliveries and services result from rental of office space and residential premises as well as project implementation services and other services. The company controls the condition and payment capacity of its contractors on an ongoing basis. There is no significant risk concentration in relation to any of the clients of the Company from outside the Echo Investment Group. As at 31 December 2018, the Company estimated the impairment loss on trade receivables by applying a provision matrix based on historical data regarding the repayment of receivables by contractors.
| 01.01.2018- 31.12.2018 |
01.01.2017- 31.12.2017 - restated |
|
|---|---|---|
| Opening balance | 264 | 205 |
| Increases | 1 380 | 108 |
| due to recognition of a write-down | 1 380 | 108 |
| Decreases | (99) | (49) |
| due to repayment | - | - |
| due to release | (99) | (49) |
| Write-downs on short-term receivables at the end of the period | 1 545 | 264 |
An impairment loss on receivables has been disclosed under 'other operating revenue/ costs' in the profit and loss account of the Company.
| 31.12.2018 | 31.12.2017 - restated |
|
|---|---|---|
| In the Polish currency (PLN) | 105 117 | 202 045 |
| In foreign currencies, after translation into PLN | 5 900 | 8 |
| unit/currency EUR | 1 365 | - |
| PLN '000 | 5 870 | - |
| unit/currency USD | 8 | 2 |
| PLN '000 | 30 | 8 |
| Total gross short-term trade receivables, taxes and other | 111 017 | 202 053 |
| 31.12.2018 | 31.12.2017 - restated |
|
|---|---|---|
| up to 1 month | 18 339 | 29 295 |
| between 1 month and 3 months | 11 752 | 26 298 |
| between 3 month and 6 months | - | - |
| between 6 month and 12 months | - | - |
| over 12 months | - | - |
| overdue receivables | 19 388 | 8 835 |
| Total (gross) trade receivables | 49 479 | 64 428 |
| write-downs on trade receivables | (1 030) | (264) |
| Total (net) trade receivables | 48 449 | 64 164 |
| 31.12.2018 | 31.12.2017 - restated |
|
|---|---|---|
| up to 1 month | 5 042 | 5 193 |
| between 1 month and 3 months | 2 487 | 2 185 |
| between 3 month and 6 months | 9 381 | 1 141 |
| between 6 month and 12 months | 1 978 | 104 |
| over 12 months | 500 | 212 |
| Total (gross) overdue trade receivables | 19 388 | 8 835 |
| write-downs on trade receivables | (1 030) | (264) |
| Total (net) overdue trade receivables | 18 358 | 8 571 |
| 31.12.2018 | 31.12.2017 - restated |
||
|---|---|---|---|
| Unimpaired current receivables | 30 091 | 55 593 | |
| Unimpaired overdue receivables | 17 843 | 8 571 | |
| Impaired overdue receivables | 1 545 | 264 | |
| Total | 49 479 | 64 428 |
| 31.12.2018 | 31.12.2017 - restated |
|
|---|---|---|
| Disputed receivables | - | - |
| Other | - | - |
| not covered by write-down | - | - |
| Overdue receivables | 19 388 | 8 835 |
| Trade | 19 388 | 8 835 |
| not covered by write-down | 17 843 | 8 571 |
| 31.12.2018 | 31.12.2017 - restated |
||
|---|---|---|---|
| In subsidiaries | |||
| loans granted | 229 533 | 307 859 | |
| interest | 9 427 | 6 950 | |
| 238 960 | 314 809 | ||
| In joint-ventures | |||
| loans granted | 25 566 | - | |
| Interest | 1 095 | - | |
| 26 661 | - | ||
| In other entities | |||
| loans granted | - | 1 444 | |
| Interest | - | - | |
| - | 1 444 | ||
| Total | 265 621 | 316 253 |
Loans meet the SPPI test in accordance with IFRS 9, paragraph 4.1.2. Therefore, they are not measured at fair value, but at amortised cost. The valuation does not differ significantly from the fair valuation.
The maximum value of credit risk related to loans equals their carrying value. The loans granted are not secured. The loans granted are not overdue and the value of the loans has not been lost. In respect of affiliated companies, the risk is minimised through the control of their operations on a regular basis and through the evaluation of investment projects in the aforementioned companies. In the opinion of the Management Board, through the ability to monitor the operations of subsidiaries and periodically confirm the profitability of their projects, the Company has the opportunity to assess and identify loans for which the credit risk has increased significantly. The Management Board of the Company did not find such loans. The Management Board assessed the loans with respect to write-offs due to expected credit losses. Based on the financial credibility of Echo Investment Group, according to IFRS 9, a write-off for expected loans in respect of loans amounted to PLN 650 thousand was created.
| Total | 265 621 | 316 253 | |
|---|---|---|---|
| In foreign currencies (after translation into PLN) | - | 34 723 | |
| In the Polish currency (PLN) | 265 621 | 281 530 | |
| 31.12.2018 | 31.12.2017 - restated |
The note includes short-term borrowings with interests.
| Contractor | Amount | Interest rate | Maturity |
|---|---|---|---|
| Villea Investments Sp. z o.o. | 63 100 | WIBOR 3M + margin | 31.03.2019 |
| Rosehill Investments Sp. z o.o. | 25 555 | WIBOR 3M + margin | 31.03.2019 |
| Elektrownia Sp. z o.o. | 109 | WIBOR 3M + margin | 30.06.2019 |
| City Space – SPV 3 Sp. z o.o. | 498 | WIBOR 3M + margin | 30.09.2019 |
| City Space – Management Sp. z o.o. | 29 | WIBOR 3M + margin | 30.09.2019 |
| City Space – SPV 2 Sp. z o.o. | 4 051 | WIBOR 3M + margin | 30.09.2019 |
| Fianar Investments Sp. z o.o. | 71 360 | WIBOR 3M + margin | 31.12.2019 |
| Echo - SPV 7 Sp. z o.o. | 39 400 | WIBOR 3M + margin | 31.12.2019 |
| Echo Aurus Sp. z o.o. | 55 980 | WIBOR 3M + margin | 31.12.2019 |
| Berea Sp. z o.o. | 11 | WIBOR 3M + margin | 31.12.2019 |
| Total 260 093 |
The maximum value of credit risk associated with loans equals their carrying amount. Loans granted are not secured, they are not overdue and there was no impairment of their value. The loans were granted to affiliated entities with good financial standing.
In relation to related entities, the credit risk, in the opinion of the Management Board, is minimised through regular monitoring of operating activities and the assessment of investment projects of these companies.
Thanks to the ability to monitor the operations of subsidiaries and the periodic confirmation of the profitability of their projects, the Company has the option of assessing and identifying loans for which credit risk has increased significantly. The Management Board of the Company did not find such loans.
| Contractor | Amount | Interest rate | Maturity |
|---|---|---|---|
| Elektrownia Sp. z o.o. | 109 | WIBOR 3M + margin | 30.06.2018 |
| Barconsel Holdings Limited | 100 | WIBOR 3M + margin | 30.06.2018 |
| Projekt 17 - Grupa Echo Sp. z o.o. SKA | 34 277 | WIBOR 3M + margin | 30.09.2018 |
| City Space – Management Sp. z o.o. | 29 | WIBOR 3M + margin | 30.09.2018 |
| City Space – SPV 2 Sp. z o.o. | 4 050 | WIBOR 3M + margin | 30.09.2018 |
| City Space – SPV 3 Sp. z o.o. | 498 | WIBOR 3M + margin | 30.09.2018 |
| Projekt Echo - 136 Sp.K. | 79 920 | WIBOR 3M + margin | 30.09.2018 |
| Echo-Project-Management Ingatlanhasznosito KFT | 778 | WIBOR 3M + margin | 31.12.2018 |
| Echo Investment Hungary Ingatlanhasznosito KFT | 32 376 | WIBOR 3M + margin | 31.12.2018 |
| Projekt Echo - 137 Sp. z o.o. | 670 | WIBOR 3M + margin | 31.12.2018 |
| Pure System Sp. z o.o. | 1 000 | WIBOR 3M + margin | 31.12.2018 |
| Echo - SPV 7 Sp. z o.o. | 73 600 | WIBOR 3M + margin | 31.12.2018 |
| Echo Aurus Sp. z o.o. | 80 980 | WIBOR 3M + margin | 31.12.2018 |
| Tryton - Projekt Echo - 127 Sp.K. | 1 600 | WIBOR 3M + margin | 31.12.2018 |
| Total | 309 987 |
| Total | 189 366 | 248 850 | |
|---|---|---|---|
| Cash and cash equivalents | 181 977 | 228 079 | |
| Restricted cash | 7 389 | 20 771 | |
| 31.12.2018 | 31.12.2017 - restated |
As at 31 December 2018 the Company had cash in reputable banks, mainly DNB Nord, PKO BP and Santander Bank Polska. The maximum value of credit risk associated with cash and cash equivalents is their carrying value.
| 31.12.2018 | 31.12.2017 - restated |
|
|---|---|---|
| In the Polish currency (PLN) | 174 855 | 80 131 |
| In foreign currencies (after translation into PLN) | 14 511 | 168 719 |
| unit/currency EUR | 3 627 | 40 448 |
| PLN '000 | 14 508 | 168 705 |
| unit/currency USD | 1 4 |
|
| PLN '000 | 3 14 |
|
| Total 189 366 |
248 850 |
| Series / Issue | Type of share | Type of limited rights to shares |
No. of shares |
|---|---|---|---|
| A, B, C, D, E, F | bearer shares | none | 412 690 582 |
| Total no. of shares | 412 690 582 | ||
| Total share capital |
| Shareholder | Number of shares / votes |
% of capital held | % of votes on GMS |
|---|---|---|---|
| Oaktree-PIMCO-Griffin Real Estate (through Lisala Sp. z o. o.) |
230 930 856 | 55,96 | 55,96 |
| Nationale Nederlanden OFE | 54 085 207 | 13,11 | 13,11 |
| Aviva OFE Aviva Santander | 40 386 590 | 9,79 | 9,79 |
| Nicklas Lindberg - CEO | 538 676 | 0,13 | 0,13 |
| Maciej Drozd - CFO | 221 765 | 0,05 | 0,05 |
| Other | 86 527 488 | 20,97 | 20,97 |
| Total 412 690 582 |
100,00 | 100,00 |
NOTE 13
| Total | 1 054 295 | 839 054 | |
|---|---|---|---|
| Other | 22 | 22 | |
| Created from generated profits according to the statute/articles, above the statutorily required (minimum) value |
946 647 | 731 406 | |
| Statutory | 6 878 | 6 878 | |
| Share premium | 100 748 | 100 748 | |
| 31.12.2018 | 31.12.2017 - restated |
| Closing balance | 326 309 | 319 579 |
|---|---|---|
| retained profit from previous year | 213 075 | - |
| reserve capital | (206 345) | - |
| supplementary capital | - | 270 366 |
| Changes in the period | - | - |
| Opening balance | 319 579 | 49 213 |
| 01.01.2018- 31.12.2018 |
01.01.2017- 31.12.2017 - restated |
| Closing balance | 2 243 | 2 008 |
|---|---|---|
| distribution of result from previous years | (270 366) | |
| adjustments of result from previous years | 2 243 | 2 008 |
| Changes in the period | ||
| Opening balance | 634 661 | 270 366 |
| 01.01.2018- 31.12.2018 |
01.01.2017- 31.12.2017 - restated |
| Total | 904 194 | 835 806 | |
|---|---|---|---|
| due to issue of debt securities | 903 448 | 835 229 | |
| Loans | - | - | |
| security deposits received | 746 | 577 | |
| advances received | - | - | |
| Due to other entities | |||
| Due to subsidiaries | - | - | |
| 31.12.2018 | 31.12.2017 - restated |
According to the best information and data of the Company, there were no breaches of terms of loan agreements and established security levels during the financial year and until the date of signing of the financial statement.
| 31.12.2018 | 31.12.2017 - restated |
|
|---|---|---|
| Between 1 to 3 years | 483 671 | 258 357 |
| Between 3 to 5 years | 420 368 | 577 449 |
| Over 5 years | 155 | - |
| Total Long-Term Liabilities | 904 194 | 835 806 |
| Interest rates applied for discounting the expected cash flows | 5,02% | 5,17% |
Long-term liabilities in nominal value were presented by the Company in note 14E.
| Total | 904 194 | 835 806 | |
|---|---|---|---|
| In foreign currencies (after translation into PLN) | - | - | |
| In the Polish currency (PLN) | 904 194 | 835 806 | |
| 31.12.2018 | 31.12.2017 - restated |
Financial liabilities on account of debt financial instruments are measured using the amortized cost of the liability com-ponent, in accordance with IFRS 9. The fair value of long-term liabilities does not differ significantly from their carrying amount.
According to the best information and data of the Management Board of the Company, there was no breach of terms of loan agreements and established security levels during the financial year and until the date of signing of the financial statement.
| Bank | Contractual amount of loan |
Outstanding loan amount |
Interest rate | Repayment deadline |
Security |
|---|---|---|---|---|---|
| PKO BP S.A.* | 75 000 | WIBOR 1M + margin |
30.10.2020 | Authorisation to bank account, statement on submission to enforcement proceedings |
|
| Alior Bank S.A. | 75 000 | 50 000 | WIBOR 3M + margin |
15.12.2019 | Authorisation to bank account, statement on submission to enforcement proceedings |
| Santander Bank Polska S.A.** | 100 000 | WIBOR 1M + margin |
30.11.2020 | Authorisation to bank account, statement on submission to enforcement proceedings |
|
| Raiffeisen Bank Polska S.A*** | 62 000 | WIBOR 1M + margin |
16.12.2019 | Authorisation to bank account, statement on submission to enforcement proceedings |
|
| Total | 312 000**** | 50 000 |
* The available loan amount as at 31 December 2018 is decreased by the guarantees issued and amounts to PLN 54.1 million.
** Under the credit limit of PLN 100 million, the Company has been granted a sublimit for current loan up to PLN 75 million and a sublimit
up to PLN 25 million for guarantees. As at 31 December 2018, the limit for guarantees was used in the amount of PLN 24.2 million.
*** As at 31 December 2018, the available loan amount is reduced by the guarantees issued and amounts to nearly PLN 60 million.
**** Including the guarantee limit in Santander Bank Polska S.A in the amount of PLN 25 million. The total amount of limits for current and working loans as at 31 December 2018 is PLN 287 million.
| Bank | Siedziba | Contractual amount of loan |
Outstanding loan amount |
Interest rate | Repayment deadline |
Security |
|---|---|---|---|---|---|---|
| PKO BP S.A. | Warsaw | 75 000 | WIBOR 1M + margin |
31.10.2018 | Authorisation to bank account, statement on submission to enfor cement proceedings |
|
| Alior Bank S.A.* | Warsaw | 50 000 | 50 000 | WIBOR 3M + margin |
30.01.2018 | Authorisation to bank account, statement on submission to enfor cement proceedings |
| Santander Bank Polska S.A.** |
Wrocław | 75 000 | - | WIBOR 1M + margin |
30.07.2018 | Authorisation to bank account, statement on submission to enfor cement proceedings |
| Raiffeisen Bank Polska S.A *** |
Wrocław | 62 000 | - | WIBOR 1M + margin |
14.12.2018 | Authorisation to bank account, statement on submission to enfor cement proceedings |
| Total | 262 000 | 50 000 |
* On 25 January 2018 the Company concluded the annexe to the loan agreement in which the loan value was increased to PLN 75 mln and the repayment date was extended to 15 December 2018.
** As at 31 December 2017 the available credit line in the amount of PLN 43 mln. The remaining amount is blocked as collateral for the guarantee granted by Santander
Bank Polska S.A. in connection with the sale of the Q22 project and a guarantee related to the construction of the road system at Galeria Libero in Katowice. *** As at 30.09.2017 the available credit line is PLN 59,9 mln. The remaining amount of the credit line is blocked as collateral of the guarantee provided by Bank Raiffe-
isen for one of the companies of Echo Group.
The loan value corresponds to undiscounted cash flows.
| Series | ISIN code | Bank / brokerage house | Nominal value |
Maturity | Interest rate | Guarantees / securities |
Quotation market |
|---|---|---|---|---|---|---|---|
| 1/2014 | PLECHPS00134 | mBank S.A. | 100 000 | 19.02.2019* | WIBOR 6M + margin 3,6% |
– | ASO CATALYST |
| 2/2014 | PLECHPS00159 | mBank S.A. | 70 500 | 15.05.2019 | WIBOR 6M + margin 3,6% |
– | ASO CATALYST |
| 1/2016 | PLECHPS00209 | mBank S.A. | 100 000 | 18.11.2020 | WIBOR 6M + margin 3,0% |
– | ASO CATALYST |
| 1/2017 | PLECHPS00225 | mBank S.A. | 155 000 | 31.03.2021 | WIBOR 6M + margin 2,9% |
– | ASO CATALYST |
| 2/2017 | PLECHPS00258 | mBank S.A. | 150 000 | 30.11.2021 | WIBOR 6M + margin 2,9% |
– | ASO CATALYST |
| 1/2018 | PLECHPS00282 | mBank S.A. | 140 000 | 25.04.2022 | WIBOR 6M + margin 2,9% |
– | ASO CATALYST |
| Total | 715 500 | ||||||
| Bonds for individual investors | |||||||
| E-series | PLECHPS00217 | DM PKO BP S.A. | 100 000 | 06.07.2021 | WIBOR 6M + margin 2,9% |
– | regulated market CATALYST |
| F-series | PLECHPS00233 | DM PKO BP S.A. | 125 000 | 11.10.2022 | WIBOR 6M + margin 2,9% |
– | regulated market CATALYST |
| G-series | PLECHPS00241 | DM PKO BP S.A. | 75 000 | 27.10.2022 | WIBOR 6M + margin 2,9% |
– | regulated market CATALYST |
| H-series | PLECHPS00266 | DM PKO BP S.A. | 50 000 | 22.05.2022 | WIBOR 6M + margin 2,8% |
– | regulated market CATALYST |
| I-series | PLECHPS00274 | DM PKO Banku Polskiego S.A., Noble Securities S.A. i Centralny Dom Maklerski Pekao S.A. |
50 000 | 08.11.2023 | WIBOR 6M + margin 3,4% |
– | regulated market CATALYST |
| Total | 400 000 | ||||||
| Total bonds | 1 115 500 |
* Redeemed in its redemption date.
The value of the bond corresponds to undiscounted cash flows, without taking into account the value of interest. The change in business and economic conditions did not have a significant impact on the fair value of financial liabilities.
The funds obtained from the Echo Investment 2018 bond issuance, acording to the Prospectus and other related documents, were used for current liquidity management and the Company's further development. In particular, it was used for acquisition of properties and projects development – both by the Company, as well as by the companies of its Group.
| Series | Date | Amount [PLN mln] |
|---|---|---|
| Bonds for individual investors - C-series | 5.03.2018 | 75 |
| Bonds for individual investors - D-series | 20.04.2018 | 50 |
| Bonds for institutional investors – series 1/2015 | 23.04.2018 | 197,9 |
| Bonds for institutional investors – series 3/2013 | 19.06.2018 | 80 |
| Total | 402,9 |
| Series | Date of subscription | Amount [PLN mln] |
|---|---|---|
| Bonds for individual investors - H-series | 25 - 30.04.2018 | 50 |
| Bonds for individual investors – I-series | 11 – 19.10.2018 | 50 |
| Bonds for institutional investors – series 1/2018 | 23.04.2018 | 140 |
| Total | 240 |
The H-series and I-series bonds for individual investors were issued under the 3rd Bond Issue Program up to the amount of PLN 400 million, covered by the base prospectus, which was approved by the Polish Financial Supervision Authority on 16 April 2018.
The bonds for institutional investors of 1/2018 series were issued under the Bond Issue Program signed with mBank S.A. up to a maximum of PLN 1 billion (see current report no. 7/2011 of 1 February 2011). The nominal value and the issue price of one bond amounted to PLN 10,000. The bonds were issued for the period ending on 25 April 2022. The interest rate on the bonds was determined based on the variable rate WIBOR 6M increased by the investors' margin. Interest will be paid in half-year periods. The redemption of the bonds on the redemption date will take place at the nominal value of the bonds. The issued bonds are not secured.
| Series | ISIN code | Bank / brokera ge house |
Nominal value | Maturity | Interest rate | Guarantees / securities |
|---|---|---|---|---|---|---|
| Bonds for institutional investors | ||||||
| 1/2015 | PLECHPS00191 | mBank S.A. | 197 900 | 23.04.2018 | WIBOR 6M + margin 2,5% |
– |
| 3/2013 | PLECHPS00126 | mBank S.A. | 80 000 | 19.06.2018 | WIBOR 6M + margin 3,5% |
– |
| 1/2014 | PLECHPS00134 | mBank S.A. | 100 000 | 19.02.2019 | WIBOR 6M + margin 3,6% |
– |
| 2/2014 | PLECHPS00159 | mBank S.A. | 70 500 | 15.05.2019 | WIBOR 6M + margin 3,6% |
– |
| 1/2016 | PLECHPS00209 | mBank S.A. | 100 000 | 18.11.2020 | WIBOR 6M + margin 3% |
– |
| 1/2017 | PLECHPS00225 | mBank S.A. | 155 000 | 31.03.2021 | WIBOR 6M + margin 2,9% |
– |
| 2/2017 | PLECHPS00258 | mBank S.A. | 150 000 | 30.11.2021 | WIBOR 6M + margin 2,9% |
– |
| Total | 853 400 | |||||
| Bonds for individual investors | ||||||
| C | PLECHPS00175 | DM PKO BP | 75 000 | 04.03.2018 | WIBOR 6M + margin 3,15% |
– |
| D | PLECHPS00183 | DM PKO BP | 50 000 | 20.04.2018 | WIBOR 6M + margin 3.15% |
– |
| E | PLECHPS00217 | DM PKO BP | 100 000 | 06.07.2021 | WIBOR 6M + margin 2,9% |
– |
| F | PLECHPS00233 | DM PKO BP | 125 000 | 11.10.2022 | WIBOR 6M + margin 2,9% |
– |
| G | PLECHPS00241 | DM PKO BP | 75 000 | 27.10.2022 | WIBOR 6M + margin 2,9% |
– |
| Total | 425 000 | |||||
| Total bonds | 1 278 400 | |||||
| 31.12.2018 | 31.12.2017 - restated |
||
|---|---|---|---|
| Trade, due to subsidiaries, with maturity: | 3 002 | 3 025 | |
| up to 12 months | 3 002 | 3 025 | |
| over 12 months | - | - | |
| Trade, due to other entities, with maturity: | 29 593 | 32 617 | |
| up to 12 months | 29 593 | 32 617 | |
| over 12 months | - | - | |
| Total short-term trade liabilities | 32 595 | 35 642 | |
| Advances received | 69 657 | 44 266 | |
| Security deposits received | 5 138 | 7 236 | |
| Total security deposits and advances received | 74 795 | 51 502 | |
| Taxes, customs duties, insurance and other benefits | 2 897 | 7 158 | |
| Total tax | 2 897 | 7 158 | |
| Other liabilities | 22 018 | 54 651 | |
| payroll | 2 | 3 | |
| other (due to) | 22 016 | 54 648 | |
| dividend | - | - | |
| cash on escrow account | 7 389 | 20 771 | |
| acquisition of shares | - | 23 251 | |
| Other | 14 627 | 10 626 | |
| bonuses for management and employees | 10 867 | 8 184 | |
| Total other short-term liabilities | 22 018 | 54 651 | |
| Total | 132 305 | 148 953 |
The fair value of trade and other liabilities does not differ materially from their carrying value.
| 31.12.2018 | 31.12.2017 - restated |
||
|---|---|---|---|
| In the Polish currency (PLN) | 132 289 139 915 |
||
| In foreign currencies (after translation into PLN) | 16 23 242 |
||
| unit/currency EUR | 4 5 572 |
||
| PLN '000 | 16 23 236 |
||
| unit/currency USD | - | 2 | |
| PLN '000 | - 6 |
||
| Total | 132 305 163 157 |
NOTE 16A
| Total | 267 725 | 821 986 | |
|---|---|---|---|
| 267 725 | 501 122 | ||
| due to issue of debt securities | 217 725 | 451 122 | |
| loans and borrowings | 50 000 | 50 000 | |
| Due to other entities | |||
| - | 320 864 | ||
| borrowings | - | 320 864 | |
| Due to subsidiaries | |||
| 31.12.2018 | 31.12.2017 - restated |
According to the best information and data of the Company, there were no breaches of terms of loan agreements and es-tablished security levels during the financial year and until the date of signing of the financial statement.
| Total | 267 725 | 821 986 | |
|---|---|---|---|
| In foreign currencies (by currency and after translation into PLN) | - | - | |
| In the Polish currency (PLN) | 267 725 | 821 986 | |
| 31.12.2018 | 31.12.2017 - restated |
As at 31.12.2018 the Company has no short-term borrowings without interests.
| Contractor | Value ['000 PLN] | Interest rate | Maturity | |
|---|---|---|---|---|
| FORUM 60 Fundusz Inwestycyjny Zamknięty | 317 955 | WIBOR 3M + margin | 30.06.2018 | |
| Total | 317 955 |
| 31.12.2018 | 31.12.2017 - restated |
|
|---|---|---|
| At the beginning of the period | ||
| provisions for penalties | 2 000 | 2 000 |
| provisions for expected losses | - | - |
| court proceedings | 2 066 | 2 066 |
| provision for costs | 40 605 | 21 924 |
| 44 671 | 25 990 | |
| Increases | ||
| provisions for guarantees | 270 | - |
| provision for costs | 11 363 | 18 681 |
| court proceedings | - | - |
| 11 633 | 18 681 | |
| Utilisation due to | ||
| provision for costs | (10 000) | - |
| provision for penalties | (2 066) | - |
| (12 066) | - | |
| Release due to | ||
| provision for costs | (26 921) | - |
| provisions for expected losses | - | - |
| (26 921) | - | |
| At the end of the period | ||
| provisions for penalties | 2 000 | 2 000 |
| provisions for guarantees | 270 | - |
| court proceedings | - | 2 066 |
| provision for costs | 15 047 | 40 605 |
| 17 317 | 44 671 | |
Provision for penalties includes the value of any penalties with which the Company may be charged due to contracts concluded, with a probability of charging that exceeds 50%. The amount of the provision was estimated based on the best knowledge of the Company and based on its past experience.
The provision for projected costs of warranty repairs includes the value of repairs or compensation for sold premises and projects with a probability of charging that exceeds 50%. The amount of the provision was estimated based on the best knowledge of the Company and based on its past experience.
The dates of crystallising of the provisions for penalties and losses, warranty costs and court cases are not possible to be estimated, however, there is a high probability of their implementation within 12 months from the balance sheet date.
| 31.12.2018 | 31.12.2017 - restated |
||
|---|---|---|---|
| Contingent receivables | - | - | |
| Contingent liabilities | |||
| For related parties | 1 215 651 | 859 676 | |
| due to guarantees and sureties granted | 1 215 651 | 859 676 | |
| For other parties | - | - | |
| due to guarantees and sureties granted | - | - | |
| Total contingent | 1 215 651 | 859 676 | |
| Other | |||
| due to court proceedings against Echo Investment | 100 | 181 | |
| 100 | 181 | ||
| Total | 1 215 751 | 859 857 |
| For | Value ['000] |
Date of change | Description |
|---|---|---|---|
| Bletwood Investments Sp. z o.o. | 1 446 | Entire validity period of the lease and three months follo wing its termination date |
Surety for liabilities of Cogl II Poland Limited Sp. z o.o. as a collateral of liabilities resulting from the lease agreement of 06.11.2015. Issued in EUR. |
| HPO AEP Sp. z o.o. Sp.J. | 10 750 | Until the date of issuance of the occupancy permit for the projects but no later than 07.12.2031. |
Surety for liabilities of Echo – Browary Warszawskie Sp. z o.o. Sp.K. and Dellia Investments – Projekt Echo – 115 Sp. z o.o. Sp. K. j as a collateral of liabilities resulting from the lease agreement of 07.12.2016. Mutual surety issued in EUR. |
| Human Office Polska Sp. z o.o. | 100 | Until the expiry of ob ligations under leasing agreement |
Surety for liabilities of Sagittarius – Projekt Echo – 113 Sp. z o.o. Sp.K. resulting from the leasing agreement |
| Total | 12 296 |
| For | Value ['000] |
Date of change | Description |
|---|---|---|---|
| Bletwood Investments Sp. z o.o. | 1 403 | Entire validity period of the lease and three months fol lowing its termination date |
Surety bond for liabilities of Cogl II Poland Limited Sp. z o.o. as a collateral of the liabilites resulting from the lease concluded on 06.11.2015. Issued in EUR. |
| HPO AEP Sp. z o.o. Sp.J. | 10 427 | Until acquisition of an occupancy permit for the projects but no later than 07.12.2031. |
Surety bond for liabilites of Echo – Browary Warszawskie Sp. z o.o. Sp.K. and Dellia Investments – Projekt Echo – 115 Sp. z o.o. Sp. K. as a collateral of liabilites resulting from the leaseconcluded on 07.12.2016. Mutual surety issued in EUR. |
| Total | 11 830 |
| For | Value | Validity | Description |
|---|---|---|---|
| Horta Sp. z o.o. | 21 500 | until 02.07.2020 | Performance bond for the final sale agreement of the Aquarius Business House I office building in Wrocław. Issued in EUR. |
| Skua Sp. z o.o. | 25 800 | until 30.07.2021 | Performance bond for the final sale agreement of the Aquarius Business House II office building in Wrocław. Issued in EUR. |
| State Treasury | 45 466 | until 22.05.2019 | Surety bond for liabilities of Outlet Park - Projekt Echo - 126 Sp. z o.o. Sp.K. |
| State Treasury | 4 550 | until 20.06.2019 | Surety bond for liabilities of Outlet Park - Projekt Echo - 126 Sp. z o.o. Sp.K. |
| IREEF – Stryków Propco Sp. z o.o. | 420 000 | until 15.12.2019 | Construction work quality guarantee related to the Q22 office building in Warsaw. |
| IREEF – Stryków Propco Sp. z o.o. | 27 358 | until 15.12.2021 | Rental guarantee related to sale of Q22 office building in Warsaw. Issued in EUR. |
| Ventry Investments Sp. z o.o. | 28 360 | until 20.12.2019 | Rental guarantee related to sale of O3 Business Campus I office building in Kraków. Performance bond for the rental guarantee is corporate guarantee issued by Echo Investment S.A. Partially issued in EUR. |
| Emfold Investments Sp. z o.o. | 43 193 | until 20.12.2019 Rental guarantee related to sale of Tryton office building in Gdańsk. Performance bond for the rental guarantee is corporate guarantee issued by Echo Investment S.A. Partially issued in EUR. |
|
| Flaxton Investments Sp. z o.o. | 18 148 | until 20.12.2019 | Rental guarantee related to sale of Symetris I office building in Łódź. Performance bond for the rental guarantee is corporate gu arantee issued by Echo Investment S.A. Partially issued in EUR. |
| Projekt Echo 135 Sp. z o.o. Sp.k. | 21 538 | until 25.04.2020 | Rental guarantee related to sale of A4 Business Park III office building in Katowice. Performance bond for the rental guarantee is corporate guarantee issued by Echo Investment S.A. Partially issued in EUR. |
| IREEF – Stryków Propco Sp. z o.o. | 992 | until 31.07.2019 | Guarantee securing the execution of liabilities of Echo Investment S.A. resulting from the lease agreement of 24.10.2016. Issued in EUR |
| Santander Bank Polska S.A. oraz Bank BGŻ BNP Paribas S.A. |
56 954 | until credit conversion from construction into investment loan |
Surety bond for costs overrun of the project of Galeria Libero in Katowice. Issued in EUR. |
| Santander Bank Polska S.A., PKO BP S.A., Bank Gospodarstwa Krajowego oraz mBank SA |
39 990 | until credit conversion from construction into investment loan |
Surety bond for costs overrun of the project of Galeria Młociny in Warsaw and liabilities of Berea Sp. z o.o. resulting from the agreement on 17.10.2017. Issued in EUR. |
| Ventry Investments Sp. z o.o. Sp.K. | 47 399 | until 27.12.2020 | Corporate guarantee of Echo Investment S.A. securing the rental guarantee related to sale of Q3 Business Campus II office building in Kraków. Partially issued in EUR. |
| Nobilis - Projekt Echo - 117 Sp. z o.o. Sp. K. |
40 000 | until 31.10.2026 | Construction work quality guarantee related to the Nobilis office building in Wrocław. |
| Nobilis - Projekt Echo - 117 Sp. z o.o. Sp. K. |
15 983 | until 28.12.2020 | Rental guarantee related to sale of Nobilis office building in Wro cław. Issued in EUR. |
| Novaform Polska Sp. z o.o. | 4 616 | until 31.05.2019 | Guarantee securing the execution of liabilities of Duże Naramowice – Projekt Echo – 111 Sp. z o.o. S.K.A. resulting from the agreement of 08.01.2018. |
| IB 14 FIZAN | 88 334 | until 24.05.2024 | Performance bond for liabilities resulting from the final sale agreement of the West Link office building in Wrocław. Issued in EUR. |
| A 19 Sp. z o.o. | 25 800 | Until termination of agreement concluded on 4.07.2018 |
Performance bond for liabilities of Projekt 22 - "Grupa Echo" Sp. z o.o. - SKA resulting from agreement concluded on 4.07.2018 r. Issued in EUR. |
| Flaxton Investments Sp. z o.o. | 11 278 | until 27.07.2021 | Rental guarantee related to sale of Symetris II office building in Łódź. Partially issued in EUR. |
| For | Value | Validity | Description |
|---|---|---|---|
| Bank Polska Kasa Opieki S.A. | 14 147 | until 30.06.2029 | Cost overrun guarantee agreement regarding housing projects |
| R4R Wroclaw Kępa Sp. z o.o. / SO SPV 103 Sp. z o.o. / R4R Warszawa Browary Sp. z o.o. |
82 818 | until 31.07.2021 | The advance payment guarantee |
| IB 6 FIZAN / GPF 3 FIZAN | 119 131 | until 31.10.2021 | Performance bond for liabilities of Rosehill Investments Sp. z o.o. resulting from the framework agreement of 31.08.2017. Issued in EUR. |
| Total 1 203 355 |
IFRS 9 introduced a model based on the concept of expected loss, also in relation to the issuer of financial guarantees. The company does not conduct separate activities in this area, but is only a party to guarantees and sureties in relation to office and commercial projects developed by subsidiaries. Such guarantees constitute either security related to development of projects or after-sales security for new investors and they are a form of security commonly used on the market. In the opinion of the Management Board, through the ability to monitor the operations of subsidiaries, the Company has the full ability to monitor credit risk associated with the issued guarantees. Entities of the Echo Investment Capital Group are fully capable and ready to meet contractual obligations, so the Management Board of the Company did not find any material expected losses due to issuing guarantees and sureties by the Company. In accordance with IFRS 9 requirements, the provision due to expected credit loss amounted to PLN 270 thousand was created.
| For | Value [PLN '000] |
Validity | Description |
|---|---|---|---|
| Horta Sp. z o.o. | 20 855 | until 02.07.2020 | Peformance bond concerning execution of the final sales agreement concerning the Acquarius Business House I office building in Wrocław. Issued in EUR. |
| Skua Sp. z o.o. | 25 025 | until 30.07.2021 | Performance bond concerning the execution of the fi nal sales agreement concerning the Acquarius Business House II office building in Wrocław. Issued in EUR. |
| State Treasury | 43 045 | until 22.05.2018 | Surety bond concerning liabilites of Outlet Park – Pro jekt Echo – 126 Sp. z o.o. Sp. K. |
| mBank S.A.* | 14 777 | until fulfillment of suitable financial indexes, no longer than 31.03.2021 |
Surety bond for liabilities of Nobilis – Projekt Echo – 117 Sp. z o.o. Sp. K. resulting from loan agreement of 16.06.2016. Issued in EUR. |
| mBank S.A.* | 5 489 | until project complation, no longer than 31.03.2018 |
Surety bond for construction cost overrun concerning the Nobilis office building in Wrocław. |
| BGŻ BNP Paribas S.A. | 5 101 | until project complation date |
Surety bond for cost overrun and liabilities resulting from debt service in the period of construction of the Symetris I and II office building in Łódź. Issued in EUR. |
| IREEF – Stryków Propco Sp. z o.o. | 420 000 | until 15.12.2019 | Construction work quality gurantee related to Q22 in Warsaw. |
| IREEF – Stryków Propco Sp. z o.o. | 26 537 | until 15.12.2021 | Rent gurantee related to the sale of Q22 office building in Warsaw. The collateral of rent gurantee is a bank gurantee issued by BZ WBK S.A. for Echo Investmtent S.A. The gurantee is issued in EUR. |
| IREEF – Stryków Propco Sp. z o.o. | 144 066 | until 15.12.2018 | Surety bond concerning failure to execute liabilities of Q22 – Projekt Echo – 128 Sp. z o.o. Sp. k. resulting from the sales contract concerning Q22 in Warsaw of 16.12.2016. Issued in EUR. |
| Ventry Investments Sp. z o.o. | 27 567 | until 20.12.2019 | Rent gurantee related to the sale of O3 Business Campus I in Kraków. The collateral of rent gurantee is a corporate gurantee issued by Echo Investment S.A. Partly issued in EUR. |
| Emfold Investments Sp. z o.o. | 41 990 | until 20.12.2019 | Rent gurantee related to the sale of the Tryton office building in Gdańsk. The collateral of rent gurantee is a corporate gurantee issued by Echo Investment S.A. Partly issued in EUR. |
| Flaxton Investments Sp. z o.o. | 17 682 | until 20.12.2019 | Rent gurantee related to the sale of the Symetris office building in Łódź. The collateral of rent gurantee is a corporate gurantee issued by Echo Investment S.A. Partly issued in EUR. |
| Bank Millenium S.A. | 7 300 | until project complation, no longer than 30.06.2019 |
Surety bond for cost overrun of West Link office building in Wrocław and liabilities of West Gate II – Projekt Echo – 114 Sp.z o.o. Sp. K., resulting from loan agreement of 23.03.2017 |
| Projekt Echo 135 Sp. z o.o. Sp.K. | 20 928 | until 25.04.2020 | Rental guarantee related to sale of office building A4 Business Park phase III in Katowice. Surety bond for rental guarantee is corporate guarantee issued by Echo Investment S.A. Partly issued in EUR. |
| Sagittarius – Projekt Echo – 113 Sp. z o.o. Sp.K. |
25 700 | until 30.09.2020 | Surety bond for loan agreement of 01.06.2017 and construction cost overrun up to PLN 25,7 mln related to agremment of 01.06.2017 |
| IREEF – Stryków Propco Sp. z o.o. | 498 | until 01.08.2018 | Guarantee for liabilities of Echo Investment S.A. due to lease agreement of 24.10.2016 |
|---|---|---|---|
| BZ WBK S.A. oraz Bank BGŻ BNP Paribas S.A. |
55 244 | until credit conversion, from building loan to investment loan |
Surety bond for cost overrun on Galeria Libero in Katowice |
| BZ WBK S.A., PKO BP S.A. oraz Bank Gospodarstwa Krajowego |
42 668 | until credit conversion, from building loan to investment loan |
Surety bond for cost overrun in construction of the Ga leria Młociny project in Warsaw and liabilities of Berea Sp. z o.o. subsidiary resulting from loan agreement of 17.10.2017. Issued in EUR. |
| Ventry Investments Sp. z o.o. Sp.K. | 46 070 | until 27.12.2020 Rent guarantee related to the sale of O3 Business Cam pus II in Cracow. The collateral of rent guarantee is a corporate guarantee issued by Echo Investment |
|
| Nobilis – Projekt Echo – 117 Sp. z o.o. Sp. K.* | 40 000 | until 31.10.2026 | Construction work quality guarantee related to Nobilis office building in Wrocław. |
| Nobilis – Projekt Echo – 117 Sp. z o.o. Sp. K.* | 15 503 | until 31.10.2026 | Rent guarantee related to the sale of Nobilis office building in Wrocław. |
| Total | 1 046 045 |
The company did not conclude transactions with affiliated entities on terms other than market terms. Agreements regarding significant transactions with affiliated entities implemented in the previous year were presented by the Company in additional explanations.
| 01.01.2018- 31.12.2018 |
01.01.2017- 31.12.2017 - restated |
|
|---|---|---|
| Sale of residential and commercial area | 187 986 | 310 029 |
| from related entities | - | - |
| Property development services | 196 843 | 75 459 |
| from related entities | 131 506 | 69 701 |
| from subsidiaries | 131 506 | 69 701 |
| Sale of plots | 1 337 | 993 |
| from related entities | - | - |
| Lease services | 4 932 | 7 033 |
| from related entities | 2 751 | 2 244 |
| from subsidiaries | 2 751 | 2 244 |
| from the parent company | - | - |
| Legal, accounting, consulting and IT services | 6 609 | 19 016 |
| from related entities | 6 506 | 18 534 |
| from subsidiaries | 6 506 | 18 534 |
| from joint ventures | - | - |
| Financial, marketing, securing services and other revenue |
32 526 | 46 395 |
| from related entities | 30 824 | 42 701 |
| from subsidiaries | 30 821 | 42 701 |
| from key personel | 3 | 1 |
| Total operating revenue | 430 233 | 458 925 |
| from related entities | 171 587 | 133 180 |
| from subsidiaries | 171 584 | 133 180 |
| from the parent company | - | - |
| from key personnel | 3 | 1 |
NOTE 19B The company did not conclude transactions with affiliated entities on terms other than market terms. Agreements regarding significant transactions with affiliated entities implemented in the previous year were presented by the Company in additional explanations.
to perform the service is fulfilled. The obligation to perform the service is considered fulfilled AT the time of handover of the property to the buyer, which follows on the basis of the acceptance protocol signed by the parties, only after completion of the property construction process and obtaining the occupancy permit, and provided that the buyer makes 100% payments towards the purchase price.
Agreements included in this group of revenues do not include variable remuneration. Moreover, in the Company's opinion, the concluded agreements do not contain a significant element of financing.
Due to such nature of contracts, the Company, as a rule, does not show receivables or other assets balances under contracts related to this group of revenues. The contractual obligations reflect the short-term down payments made by the clients. The table below presents changes in the liabilities balance under agreements in relation to this group of revenues.
| 01.01.2018- 31.12.2018 |
01.01.2017- 31.12.2017 restated |
|
|---|---|---|
| Short-term advanced payments received (note 15A) | ||
| Opening balance | 44 266 | 58 883 |
| Increase – payments | 213 377 | 295 412 |
| Presented as revenue in the period | (187 986) | (310 029) |
| Including revenue in the period, recognized in received advanced payments balance at the beginning of the period |
(40 089) | (40 149) |
| Short-term advanced payments received (note 15A) | ||
| Closing balance | 69 957 | 44 266 |
The total value of future revenues related to obligations to perform a contract for the sale of residential and commercial space, resulting from agreements signed on 31 December 2018, is PLN 264,387,000, of which until the balance sheet date the Company received advance payments in the amount of PLN 69 657,000. These revenues will be recognised when the property is delivered to buyers, after completion of construction and obtaining the necessary administrative decisions, which follows on average after about 1-3 months after completion of construction.
The Company provides services for implementation of development projects: preparation and organisation of the investment process of projects owned by other entities - mostly subsidiaries. As part of its duties, the Company undertakes to perform supervisory, management, legal and other activities necessary to manage the investment. The process includes preparation of investments, organisation and service of tenders for construction works, supervision and coordination of construction works as well as customer service. The company recognises revenues at the time of fulfilment of the obligation to perform the service, i.e. during the service provision period. The remuneration resulting from the concluded contracts is permanent and due to the Company monthly. In addition, in the Company's opinion, the concluded contracts do not contain a significant element of financing. Due to such nature of the contracts signed, there are no significant balances of assets or liabilities under contracts, except for trade receivables (see note 9).
| Project | Targeted completion | Targeted revenue | Total value deferred revenue related to lia bilities resulting from concluded agreements |
Received advanced payments |
|---|---|---|---|---|
| Osiedle Jarzębinowe IV, Łódź | zakończony | 21 894 | 3 557 | 3 557 |
| Dom Pod Wilgą III, Kraków | I Q 2019 | 41 805 | 41 805 | 22 608 |
| Osiedle Jarzębinowe VI, Łódź | I Q 2020 | 19 986 | 19 986 | 268 |
| Nowa Dzielnica, Łódź | II Q 2019 | 29 638 | 29 638 | 4 515 |
| Rydla 32, Kraków | III Q 2019 | 48 317 | 48 317 | 10 365 |
| Osiedle Jarzębinowe V, Łódź | III Q 2019 | 42 844 | 42 844 | 6 838 |
| Łódź Wodna R4R | III Q 2019 | 45 791 | 45 791 | 19 322 |
| Grota 111 etap III, Wrocław | IV Q 2019 | 16 236 | 16 236 | - |
| Others | 2 184 | 2 184 | 2 184 | |
| Total | 268 695 | 250 358 | 69 657 |
The Management Board analysed the other contracts for the provision of services, including real estate intermediation services, book-keeping, legal, consulting, informatic, financial, marketing and other services, most of which are carried out for affiliated entities within activities under Echo Investment SA's holding company. The Company recognises the revenue when the obligation to perform the service is fulfilled, i.e. for certain contracts – at the time of completion of a given type of service (e.g. signing a real estate sale contract as a result of the real estate intermediation service) or during the provision of a given type of service (e.g. period of provision of bookkeeping services, marketing services, consultancy, legal and property management). In the majority of cases, services are provided on a monthly basis and are thus accounted for and payable to the Company.
For some contracts (e.g. real estate intermediation) the remuneration resulting from concluded contracts contains a variable element, however, the nature of these contracts shows that the Company is entitled to remuneration only when the contractual obligation is fulfilled, which results in the fact that the variable remuneration is known at the moment of recognizing revenue and its value is not changed later. Moreover, in the Company's opinion, the concluded agreements do not contain a significant element of financing. In connection with this nature of the contracts signed, there are no significant balances of assets or liabilities under contracts, other than trade receivables (see note 9).
| 01.01.2018- 31.12.2018 |
01.01.2017- 31.12.2017 restated |
|
|---|---|---|
| Domestic | 429 884 | 458 058 |
| from related entities | 171 238 | 133 180 |
| Abroad | 349 | 867 |
| from related entities | 349 | - |
| Total net revenue from sale of products | 430 233 | 458 925 |
| from related entities | 171 587 | 133 180 |
| 01.01.2018- 31.12.2018 |
01.01.2017- 31.12.2017 restated |
|
|---|---|---|
| Value of goods and materials sold | 115 430 | - |
| Amortisation | 2 422 | 1 576 |
| Consumption of materials and energy | 21 777 | 5 253 |
| Third party services | 206 050 | 241 284 |
| Taxes and charges | 3 734 | 4 839 |
| Remunerations | 47 976 | 46 351 |
| Social security and other benefits | 11 583 | 7 008 |
| Other costs by type (due to) | 13 456 | 6 033 |
| business travel | 3 018 | 2 304 |
| Other | 10 438 | 3 729 |
| Total | 422 428 | 312 344 |
| Movement in inventory and products | 18 960 | 128 873 |
| Own work capitalised (negative value) | - | (427) |
| Administrative expenses related to projects | (4 757) | (12 958) |
| Selling expenses (negative value) | (24 254) | (15 158) |
| General administrative expenses (negative value) | (85 748) | (81 884) |
| Manufacturing cost of products sold | 326 629 | 330 790 |
* The costs of employee benefits and depreciation are disclosed in the costs of sales and general administrative expenses.
| 01.01.2018- | 01.01.2017- 31.12.2017 |
||
|---|---|---|---|
| 31.12.2018 | restated | ||
| Released provisions | 17 624 | - | |
| due to receivables | - | - | |
| due to expected costs | 17 624 | - | |
| Other, including: | 1 463 | 1 834 | |
| contractual penalties | - | 39 | |
| revenue from sale of debt | - | - | |
| revenue from sale of non-financial non-current assets | 555 | 714 | |
| Other | 908 | 1 081 | |
| Interest on borrowings | 22 292 | - | |
| from related entities, including: | 15 885 | - | |
| from subsidiaries | 15 885 | - | |
| from other entities | 6 407 | - | |
| Valuation | - | - | |
| from loans granted | - | - | |
| Other interests | 132 | 194 | |
| from other entities | 132 | 194 | |
| Total | 41 511 | 2 028 |
NOTE 21B
| Total | 77 071 | 744 080 | |
|---|---|---|---|
| From other entities | - | - | |
| from subsidiaries | 77 071 | 744 080 | |
| From related entities including | 77 071 | 744 080 | |
| 01.01.2018- 31.12.2018 |
01.01.2017- 31.12.2017 restated |
| 01.01.2018- 31.12.2018 |
01.01.2017- 31.12.2017 restated |
||
|---|---|---|---|
| Provisions established | 1 282 | 18 711 | |
| due to expected costs | - | 18 681 | |
| due to receivables | 1 282 | 30 | |
| Other, including: | 12 334 | 8 437 | |
| Donations | 621 | 1 663 | |
| cost of loan sales | 8 826 | 1 964 | |
| contractual penalties | 24 | - | |
| due to rent gurantee agreements | - | 2 764 | |
| compensation due to rent gurantee agreements | 563 | - | |
| Other | 2 300 | 2 046 | |
| Revaluation | 35 417 | 685 | |
| loans and bonds* | 35 417 | 685 | |
| Interests due to borrowings | 3 369 | 10 897 | |
| from related parties, including: | 3 369 | 10 897 | |
| from subsidiaries | - | 10 897 | |
| Total | 52 402 | 38 730 |
* The company has reviewed receivables on account of loans and bonds. Based on expected and current results and cash flows of borrowers, the company has estimated impairment losses on individual loans and bonds. The company has made a write-off on account of loans and bonds amounted to PLN 34 million.
| 01.01.2018- 31.12.2018 |
01.01.2017- 31.12.2017 restated |
||
|---|---|---|---|
| Other interest | |||
| from other entities | 1 331 | 899 | |
| Total | 1 331 | 899 |
| 01.01.2018- 31.12.2018 |
01.01.2017- 31.12.2017 restated |
||
|---|---|---|---|
| Foreign exchange gains | 1 974 | - | |
| Profit on sale of interests | 87 | - | |
| Profit on interests and certificates redemption* | 82 738 | - | |
| Other | - | 528 | |
| Total | 84 799 | 528 |
The transactions are described in the notes 4B and 5.
| 01.01.2018- 31.12.2018 |
01.01.2017- 31.12.2017 restated |
|
|---|---|---|
| On borrowings, loans and bonds | ||
| for other entities: | 52 925 | 43 969 |
| 52 925 | 43 969 | |
| Other interest | ||
| for other entities | 60 | 45 |
| 60 | 45 | |
| Revaluation of loans, borrowings and bonds | - | - |
| - | - | |
| Total Financial Costs of Interest | 52 985 | 44 014 |
The amount of borrowing costs capitalized to the value of inventories as at 31 December 2018 amounted to PLN 3,846,000, however PLN 6,771,000 as at 31 December 2017.
| 01.01.2018- 31.12.2018 |
01.01.2017- 31.12.2017 restated |
|
|---|---|---|
| Foreign exchange losses | - | 1 353 |
| executed | - | 41 |
| non- executed | - | 1 312 |
| Loss on disposal | - | 6 537 |
| Interests | - | 6 537 |
| Other, including | 6 674 | 6 512 |
| commissions | 6 400 | 6 430 |
| Other | 274 | 82 |
| Revaluation of investments | 13 417 | 7 579 |
| including interests | 13 417 | 7 579 |
| Total 20 091 |
21 981 |
Write-off on share value is described in the note 4D.
| 01.01.2018- 31.12.2018 |
01.01.2017- 31.12.2017 restated |
|
|---|---|---|
| Profit before tax | 68 079 | 660 845 |
| Income tax according to the national rates 19% | 12 935 | 125 561 |
| Dividends received | (14 250) | (133 247) |
| Distribution of profit from limited partnerships (Sp.K.) | (3 052) | (8 128) |
| Company's tax burden relative to the result of limited partnerships (subsidiaries) |
2 135 | 8 862 |
| Representation costs and other non-deductible costs during the year | 14 354 | 2 801 |
| Provision for expected cost | 1 205 | 3 164 |
| Measurement of interests of a subsidiary representing a permanent difference |
1 989 | 24 599 |
| Write-downs on loans granted due to which deferred tax was not reco gnised |
6 729 | 964 |
| Movements in the measurement of other items | 3 602 | 1 373 |
| Charges on the financial result due to income tax | 25 647 | 25 949 |
| 31.12.2018 | 31.12.2017 restated |
|
|---|---|---|
| Deferred tax liabilities | ||
| to be settled within 12 months | 4 804 | (7 390) |
| to be settled after 12 months | 267 | (612) |
| Deferred tax assets | ||
| to be settled within 12 months | - | - |
| to be settled after 12 months | (3 603) | (5 801) |
| Total 1 468 |
(13 803) |
| 31.12.2018 | 31.12.2017 restated |
|
|---|---|---|
| Current income tax | ||
| current tax burden due to income tax | 10 328 | - |
| adjustments relative to current income tax result from previous years | 11 | - |
| Deffered income tax | ||
| related to arises and changes of temporary differences | 15 307 | 25 949 |
| Total | 25 646 | 25 949 |
The net profit generated by Echo Investment S.A. in 2017, amounting to PLN 632,496 thousand, in accordance with a resolution of the General Meeting of Shareholders of 25 April 2018, was distributed as follows:
Financial statements of Echo Investment S.A. for 2017 was approved by a resolution of the General Meeting of Shareholders of 25 April 2018.
On 8th November, 2018, the Management Board of Echo Investment made the resolution on the advanced dividend from profit earned in 2018 in the total amount of PLN 206,354,00.
Net profit generated by Echo Investment S.A. in 2018 is proposed to partially include to distribution between shareholders.
NOTE 25A
| 31.12.2018 | 31.12.2017 - restated |
|
|---|---|---|
| Opening balance, including | 228 079 | 21 542 |
| cash in hand and at bank | 228 079 | 21 542 |
| Closing balance | 181 977 | 228 079 |
| cash in hand and at bank | 181 977 | 228 079 |
In investing activity the Company does not present interests on borrowings granted.
NOTE 25B
| liabilities due to loans, borrowings and bonds |
other liabilities – dividend included |
|
|---|---|---|
| Balance at the beginning of the period, 01.01.2018 | 1 657 215 | - |
| Financial cash flows | ||
| incomes | 671 675 | - |
| expenses | (724 740) | (412 690) |
| Non-monetary changes | (432 977) | 412 690 |
| accrued interest | 54 035 | - |
| Borrowings repayment | (486 895) | |
| valuation of exchange differences | - | |
| valuation by effective interest rate | (116) | - |
| dividend approved for payment | - | 412 690 |
| Expenses | - | - |
| Balance at the end of the period, 31.12.2018 | 1 171 173 | - |
| liabilities due to loans, borrowings and bonds |
other liabilities – dividend included |
|
|---|---|---|
| Balance at the beginning of the period, 01.01.2017 | 1 347 458 | 66 030 |
| Financial cash flows | ||
| incomes | 1 207 249 | - |
| expenses | (898 385) | (272 376) |
| Non-monetary changes | 893 | 206 346 |
| accrued interest | 4 321 | - |
| valuation of exchange differences | - | - |
| valuation by effective interest rate | (3 428) | |
| dividend approved for payment | - | 206 346 |
| Balance at the end of the period, 31.12.2017 | 1 657 215 | – |
| Type of instrument | Note | IFRS 39 | IAS 9 | Balance value at 31.12.2017 |
Balance value at 31.12.2016 |
|---|---|---|---|---|---|
| FINANCIAL ASSETS | |||||
| Long-term financial assets | 5 | 796 125 | 1 720 411 | ||
| investment certificates | 170 849 | 1 720 411 | |||
| bonds | N/D | amortisated cost |
625 276 | - | |
| Borrowings and receivables | 535 574 | 392 904 | |||
| long-term borrowings | 6 | borrowings and receivables |
amortisated cost |
221 504 | 12 487 |
| short-term borrowings | 10 | borrowings and receivables |
amortisated cost |
265 621 | 316 253 |
| trade receivables | 9 | borrowings and receivables |
amortisated cost |
48 449 | 64 164 |
| Cash and other monetary assets | 189 366 | 248 850 | |||
| restricted cash | 11 | borrowings and receivables |
amortisated cost |
7 389 | 20 771 |
| cash and cash equivalents | 11 | borrowings and receivables |
amortisated cost |
181 977 | 228 079 |
| FINANCIAL LIABILITIES | |||||
| Other financial liabilities | 1 203 768 | 1 692 857 | |||
| liabilities due to issue of debt securities | 14,16 | borrowings and receivables |
amortisated cost |
1 121 173 | 1 286 351 |
| trade liabilities | 15 | borrowings and receivables |
amortisated cost |
32 595 | 35 642 |
| loans and borrowings | 16 | borrowings and receivables |
amortisated cost |
50 000 | 370 864 |
IFRS 9, which replaced IAS 39, defines three categories of financial assets, depending on the business model in terms of asset management and the characteristics of cash flows resulting from the agreement:
In the opinion of the Management Board, detailed in point 8 of the additional information "Financial risk management", the exposure of the Company, due to the nature of its operations, to credit risk is low.
The application of IFRS 9 did not lead to a significant change in the classification of the Company's financial assets. IFRS 9 does not, as a rule, introduce any significant changes to the classification and measurement of financial liabilities, except for modifications that currently do not result in the derecognition of existing financial liability. As a result of the application of IFRS 9, there was no change in the classification of financial liabilities of the Company. The application of IFRS 9 also did not change the carrying amounts of financial assets or liabilities, in particular in determining the value of impairment of financial assets by departing from the concept of loss incurred in favour of expected loss, where the entire expected credit loss is recognised ex-ante. In the opinion of the Management Board, detailed in point 8 of additional information "Financial risk management ", the exposure of the Company, due to the specificity of its operations, to credit risk is low.
The main financial instruments used by the Company:
The fair values of financial instruments do not differ significantly from their carrying amounts.
Echo Investment S.A.'s core activity consists in the construction, lease and sale of office and retail buildings, construction and sale of residential buildings as well as trade in real estate.
Echo Investment S.A. (later referred to as Echo or the Company), with its registered office in Kielce, al. Solidarności 36, was registered in Kielce on 23 July 1992. Echo is a Joint Stock Company entered into the National Court Register under no. 0000007025 by the District Court in Kielce, 10th Economic Department of the National Court Register. Since 5 March 1996, the Company's shares are quoted at the Warsaw Stock Exchange on the regulated market, sector – WIG – Real Estate. The Company was established for an indefinite period of time.
as at 20 March, 2019
Nicklas Lindberg President of the Board, CEO
Maciej Drozd Vice-President of the Board, CFO
The Management Board of Echo Investment S.A. was appointed by the Supervisory Board on 29 June 2017, for 3 years term of office.
Rafał Mazurczak Member of the Board
Waldemar Olbryk Member of the Board
Marcin Materny Member of the Board
Małgorzata Turek Member of the Board
as at 20 March, 2019
Karim Khairallach Chairman of the Supervisory Board
Laurent Luccioni Deputy Chairman of the Supervisory Board
Mark Abramson Independent Supervisory Board Member Deputy Chairman of the Audit Committee
Nebil Senman Supervisory Board Member Audit Committee Member
Maciej Dyjas Supervisory Board Member
Sebastian Zilles Supervisory Board Member
Independent Supervisory Board Member Chairman of the Audit Committee
Stefan Kawalec
The Management Board of Echo Investment S.A. as at 31 December 2017:
Nicklas Lindberg – President of the Management Board, CEO; Maciej Drozd – Vice-President of the Management Board, CFO; Piotr Gromniak – Vice-President of the Management Board; Artur Langner – Vice-President of the Management Board; Marcin Materny – Member of the Management Board; Rafał Mazurczak – Member of the Management Board; Waldemar Olbryk – Member of the Management Board.
From 31 December, 2018, Piotr Gromniak resigned from membership in the Management Board. He remains Member of the Management Board in Resi4Rent – the company in which Echo Investment holds 30% stake.
Echo Investment's Supervisory Board appointed Małgorzata Turek as Member of the Board on 7th March, 2019. She is responsible for investment, divestment and planning department.
Małgorzata Turek Member of the Management Board
Małgorzata Turek has over twenty years of experience in the real estate industry while working for both investment and development companies as well as international law firms. She is a specialist in the field of asset management as well as real estate purchase and sale transactions. Since 2017, she has been the president of the newly formed company Globalworth Poland Real Estate, where she was responsible for the organisation, development of a sustainable property portfolio generating revenues, as well as the establishment of all key functions of the company. She also gained her experience at Skanska Property Poland, where in 2012-2017 as a board member (Chief Operating Officer), was responsible for the company's transactions and operations. Previously, Małgorzata worked at the renowned law firm Linklaters, where she specialised in transactions on the commercial real estate market. A graduate of the Faculty of Law and Administration of the Jagiellonian University in Krakow and a member of the Bar Association in Poland.
There was no changes in the Supervisory Board of Echo Investment S.A. during 2018.
Acording to the resolution of the Supervisory Board of the 19 October 2017, the Audit Committee consists of:
Independent members of the Supervisory Board constitute the majority in the Audit Committee. In this way the Company has fulfilled the requirements of the Act on statutory auditors, audit companies and public supervision of the 11th of May 2017 and one of the 'Best Practices of WSE Listed Companies 2016'.
The statements of the Echo Investment S.A. present financial data for the 12-month period ending on 31 December 2018 and comparative data for the 12-month period ending on 31 December 2017.
The financial statements have been drawn up in accordance with the historical cost principle with the exception of investment property, which was measured at fair value.
The reporting currency in the financial statements and the functional currency of Echo Investment S.A. is Polish zloty (PLN). Unless indicated otherwise, all financial data in the Company's financial statements has been presented in thousand zlotys (PLN).
The statements have been prepared in compliance with the International Financial Reporting Standards (IFRS), as adopted by the European Commission. To fully understand the financial situation and business results of the Company as the parent company of the Echo Investment Capital Group, these financial statements should be read together with the full consolidated financial statements for the 12-month period ending on 31 December 2018. The consolidated financial statements are available at the Company's website https://en.echo.com.pl/.
The statements have been drawn up according to the going concern principle as there are no circumstances indicating a threat to continued activity.
The Company drew up the Standalone Financial Statement for the year ended 31 December 2018, which was approved for publication on 20 March 2019.
The Management Board of the Company has used its best judgment regarding the application of standards and interpretations, as well as the methods and principles of measurement of individual items of standalone financial statements.
The following standards and amendments to standards became effective on January 1, 2018, of which the impact of applying IFRS 15 "Revenue from contracts with customers" and IFRS 9 "Financial instruments" was discussed in detail.
− published on May 24, 2014 (and Explanations to IFRS 15 "Revenue from contracts with customers" published on April 12, 2016);
As part of the process of commencing the application of IFRS 15, the Company applied the modified approach retrospectively, by comparing the effect of applying IFRS 15 as a correction of the initial balance of retained earnings in the annual reporting period as of the first application date (January 1, 2018). Under this method, the Company applied a retrospective approach only to contracts that were not completed as at the date of first application. Due to the nature of the business, the entity separated the areas covered by the analysis by grouping contracts with the same commercial purpose (in particular broken down into individual goods or services promised in contracts). In accordance with the Management Board's assessment, the Company's hitherto rules regarding the moment and amount of revenue recognized are in accordance with IFRS 15. As a result of the implementation of IFRS 15, the Company has expanded the scope of disclosures and presentation of information related to the recognition of revenues.
− (published on July 24, 2014);
For the reporting period beginning on January 1, 2018, the Company decided to apply the classification, measurement and impairment rules retrospectively Due to immaterial impact of new standard application, the Company did not apply it as at 1 January 2018. Starting from 1 January 2018, the Company recognises expected loans loss according to IFRS 9. In accordance with the requirements of IFRS 9, the Company recognises the majority of assets recognised as loans and receivables at the amortised cost, as two conditions are met: assets are held as part of the business model which intention is to maintain assets to obtain flows resulting from the contract and contractual conditions of these financial assets give rise at specified times to cash flows that are solely repayment of principal and interest on the unpaid part of the capital. Other financial assets, including derivative instruments, are measured at fair value through profit or loss, unless an irrevocable decision is made for a given financial capital at their fair value through "Other comprehensive income". As a result of implementing the requirements of IFRS 9, the Company did not change the classification of financial liabilities in relation to the previous classification in accordance with IAS 39. Additional information on the classification and measurement of financial assets and liabilities is presented in note 26 to the financial statements.
Due to the fact that the Company did not apply and does not apply hedge accounting , the entry into force of IFRS 9 did not affect the Company's financial statements.
Other new standards and amendments in standards that became effective as at January 1, 2018 did not have a significant impact on the Company's reporting:
− (published on June 20, 2016).
IFRIC Interpretation 22 " Foreign Currency Transactions and Advance Consideration".
Amendments to IAS 40 "Transfer of investment property".
Amendments to IFRS 4 " Applying IFRS 9 Financial Instruments under IFRS 4 Insurance Contracts".
Amendments to IAS 28 "Investments in Associates and Joint Ventures",
− being part of the Changes resulting from the review of IFRSs 2014-2016
− as part of Amendments resulting from the review of IFRSs 2014-2016.
− effective for financial years beginning on or after 1 January 2016 (issued on 30 January 2014). The European Commission (EC) has decided not to launch the endorsement process of this interim standard and to wait for the final standard. Not yet endorsed by EU at the date of approval of these financial statements;
− (issued on 11 September 2014). The endorsement process of these Amendments has been postponed by EC. The effective date was deferred indefinitely by IASB;
− effective for financial years beginning on or after 1 January 2019 (issued on 13 January 2016);
IFRS 16 Leases applies to annual periods beginning on 1 January 2019 or later. In the opinion of the Management Board, the new standard will have an impact on the Group's financial statements. The impact of IFRS 16 will result in recognition of assets on account of the right to usufruct and the corresponding leasing liabilities for all lease agreements, including those classified so far as operating lease. The Group decided that the new standard will be applied retrospectively with the cumulative effect of the first application of this standard recognised on the first application date. The Group has analysed the agreements and identified those that will be affected by IFRS 16.
The Group has identified the following types of agreements previously recognised as operating lease:
For the aforementioned agreements, the Group will recognise the lease liability measured at the current value of lease payments due to the lessor during the lease term discounted at the marginal lending rate. The asset due to the right of usufruct will be included in the value of the leasing liability. Therefore, the application of IFRS 16 for the first time will have no impact on retained earnings.
In addition, the Company has decided to make use of the exemption in relation to leasing agreements for which the underlying asset is of low value. This applies mainly to rental agreements for office equipment. The Group has considered that the development of the methodology for determining the marginal lending rate used to calculate lease liabilities as the key issue in the analysis.
The Group's Management Board is in the final phase of calculating the impact of applying IFRS 16 for the first time. The estimated impact on the statements of financial position of the Group as at the date of first application of IFRS 16, i.e. on 1 January 2019, will result in the recognition of additional assets due to the right of usufruct in the amount of PLN 24.2 million and leasing liabilities in the amount of PLN 24.2 million.
− effective for financial years beginning on or after 1 January 2021 (issued on 18 May 2017). Not yet endorsed by EU at the date of approval of these financial statements;
| Total | 24 207 | 24 207 | - |
|---|---|---|---|
| Car leasing | 6 439 | 6 439 | - |
| Leasing of office space | 7 895 | 7 895 | - |
| Perpetual usefruct of plots | 9 874 | 9 874 | - |
| PLN '000 | Asset on perpe tual usefruct as at 01.01.2019 |
Leasing lia bilities as at 01.01.2019 |
Profit from pre vious years as at 01.01.2019 |
− effective for financial years beginning on or after 1 January 2019 (issued on 7 June 2017);
− effective for financial years beginning on or after 1 January 2019 (issued on 12 October 2017);
− effective for financial years beginning on or after 1 January 2019 (issued on 12 October 2017);
− effective for financial years beginning on or after 1 January 2019 (issued on 12 December 2017);
− effective for financial years beginning on or after 1 January 2019 (issued on 7 February 2018);
− effective for financial years beginning on or after 1 January 2020 (issued on 29 March 2018). Not yet endorsed by EU at the date of approval of these financial statements;
− effective for financial years beginning on or after 1 January 2020 (issued on 22 October 2018). Not yet endorsed by EU at the date of approval of these financial statements;
− effective for financial years beginning on or after 1 January 2020 (issued on 31 October 2018). Not yet endorsed by EU at the date of approval of these financial statements.
The effective dates are dates provided by the International Accounting Standards Board. Effective dates in the European Union may differ from the effective dates provided in standards and are published when the standards are endorsed by the European Union.
Intangible assets are recognised, if it is likely that they will result in economic benefits directly attributable to these assets in the future. Intangible assets are initially recognised at the purchase price or the manufacturing cost. After the initial recognition, intangible assets are measured at the purchase price or the manufacturing cost, less amortisation and impairment losses.
Straight line amortisation of intangible assets is applied over the expected useful life of intangible assets, which is verified on a quarterly basis. The estimated useful lives of assets are:
Intangible assets are tested for impairment, if certain events or changes in circumstances indicate that the carrying value may not be recoverable. An impairment loss is disclosed in the amount by which the carrying value of an asset exceeds the recoverable value.
Property, plant and equipment include the Company's tangible assets.
The Company's tangible assets include:
PP&E is measured and presented in the statement at the purchase price or the manufacturing cost, less depreciation and impairment losses.
Land held by the Company is not depreciated and other PP&E is depreciated using straight line method over their estimated useful life, which is verified on a quarterly basis. The estimated useful lives of assets are:
Further expenditures are recognised at the carrying value of a PP&E item or recognised as a separate tangible asset (where appropriate) only when it is probable that this item will result in economic benefits for the Company and the cost of a given item can be credibly measured. Any other expenditures on repairs and maintenance are recognised in the profit and loss account in the financial year in which they were incurred.
PP&E is tested for impairment, if certain events or changes in circumstances indicate that the carrying value may not be recoverable. An impairment loss is disclosed in the amount by which the carrying value of an asset (or a cash-generating item to which an asset is related) exceeds the recoverable value, and is recognised in the profit and loss account. The recoverable value is one of the two amounts, whichever is higher: fair value less selling costs or use value.
Profits and losses on the disposal of PP&E which constitute differences between sales revenue and the carrying value of a sold PP&E item are recognised in the profit and loss account under other operating revenue/costs.
Lease is classified as finance lease, if the terms of the agreement essentially transfer all potential benefits and risks from holding an ownership title to an asset to the lessee.
Operating lease is a lease arrangement where a significant portion of risks and benefits from the ownership title rests with the lessor (the financing party).
Operating lease payments are recognised as costs (if the Company is a lessee) or as revenue (if the Company is a lessor) in the profit and loss account, using the straight line method for the duration of the lease agreement.
Benefits received by the lessee and benefits due as incentive to conclude an operating lease agreement are recognised in the profit and loss account, using the straight-line method for the duration of the lease agreement. When the nature of the contract indicates that the lease payments will be accrued progressively for the duration of the agreement, the annual payments are depreciated with the straight line method.
Stocks and shares in subsidiaries, co-subsidiaries and associates, presented at purchase price adjusted for subsequent impairment losses. The impairment test is carried out when there are indications that the carrying amount of the investment will not be recovered. The Company analyses the net assets of the companies in which it holds shares because the main asset of these units is investment real estate measured at fair value while the largest item of liabilities are tied loans and therefore the net asset value reflects the fair value of shareholding. In the case of impairment, the write-down is recognized in the profit and loss account in the financial costs item.
The impairment loss is recognised in the amount by which the balance sheet value exceeds the recoverable amount. If the write-down is reversed, its value is recognized in the financial income item. Subsidiaries are the entities controlled by the Company. Executing control over subsidiaries occurs in following cases:
The Company verifies executing control over other entities if any circumstances indicating change of one or more conditions listed above appears.
Interests and shares in subsidiaries, jointly controlled entities and associates are presented at the purchase price adjusted for subsequent impairment losses. An impairment test is conducted when there are indications that the carrying value of an investment will not be recovered. The Company analyses the value of net assets of companies in which it holds interests because the main asset of these entities is investment property measured at fair value, while the main liability are special purpose loans and, consequently, the net value of assets reflects the fair value of the held interests. In the event of impairment, an impairment loss is recognised in the profit and loss account under "financial cost".
The impairment loss is recognised in the amount by which the carrying value exceeds the recoverable value. If the impairment loss is reversed, its value is recognised under financial revenue.
Associated companies are the units which the Company has a significant influence on yet are not subsidiaries or shares in joint enterprises of the Company. A significant influence is the ability to participate in decision making regarding financial and operational policies of the business but it does not involve control or co-control of the policy.
The following items are recognised under inventories: semi-finished products, work-in-progress, finished products and goods. Given the specific nature of business, the purchased land or the incurred fees due to perpetual usufruct of land are classified as "work-inprogress" – if the land is intended for development and resale, or as "goods" – if the land is intended for sale. "Work-in-progress" also includes the incurred expenditures related to the process of implementing projects for sale (design services, construction works etc., performed by external contractors). "Finished products" include mainly completed residential and commercial developments sold under final agreements.
Inventories of current assets are measured at the purchase price of land and at the manufacturing costs of products in the property development business, plus capitalised financial costs, but not exceeding the net realisable value. This value is obtained based on information from the active market. An inventory write-off is reversed due to the sale of an inventory item or increase in the net selling price. Inventory write-offs disclosed in the period as cost and reversals of inventory write-downs disclosed in the period as a decrease of costs are presented in the profit and loss account under 'cost of sales'.
The 'finished goods' item includes completed apartments earmarked for sale. The 'intermediates and products in progress' item mostly includes properties held by the Company and the expenditure on residential projects under preparation or constructions. The 'goods' item includes the land earmarked for sale.
The Company classifies its financial assets as follows:
The classification of assets takes place at the moment of initial recognition. It depends on the financial instruments management model adopted by the entity and analysis of the characteristics of contractual cash flows from these instruments.
Loans granted, trade receivables and trade and other receivables are measured to amortized cost by the Company, as two conditions are met for them: assets are kept under the business model which intention is to maintain assets in order to obtain flows resulting from the agreement, and contractual conditions of these financial assets cause cash flows at specified times only for repayment of capital and interest on the unpaid the outstanding amount of capital.
In accordance with IFRS 9, as at each reporting date, the Company estimates the amount of the impairment loss in the amount equal to the expected credit losses:
While determining the future expected impairment, the Company considers all reasonable and confirmed information, including this that relates to the future. The Company will apply the permitted simplification of measurement of impairment on the basis of expected losses over the whole life for all receivables. In case of trade receivables, the Company applies the simplified approach and therefore does not monitor changes in credit risk over their life, and estimates the impairment loss in the amount equal to the expected credit losses over the life of receivables.
The Company uses the matrix of provisions, made on the basis of historical data concerning repayment of receivables by contractors, to calculate the value of the impairment loss on trade receivables. The impairment loss is updated on each reporting date. Due to the nature of trade receivables, the impairment loss of the value of receivables, despite the introduction of the changes provided for by the standard, remained close to the value of the write-off calculated according to the rules effective before 1 January 2018.
Additionally, the Company analyses trade receivables, other receivables and loans granted with a significant degree of probability of non-recoverability, in cases justified by the type of business or the structure of recipients - in the amount of reliably estimated impairment loss.
In the comparative period according to the following rules, financial assets or financial liabilities are measured at the moment of the first presentation at fair value through profit and loss – including:
− financial assets for trade. A financial asset is classified in this category if acquired principally for the purpose of selling in the short term,
Assets are recognised on the transaction date, and derecognised upon the expiry of the contractual rights to cash flows from the financial asset or where a financial asset is transferred along with all risks and benefits of ownership thereof. The Company applies the weighted average purchase price as the valid method of expenditure in the area of financial instruments.
Cash in bank and cash in hand, short-term deposits held to maturity and other financial assets that fulfil the definition of a cash equivalent are measured at the nominal value. Foreign currency cash is measured as of the reporting date. The same definition of cash applies to the cash flow statement. According to the Company, the financial resources of limited disposability mostly include funds constituting security for bank guarantees and funds accumulated on open residential fiduciary accounts.
Income tax on the profit or loss for the financial year includes current and deferred income tax. Income tax is recognised in the profit and loss account, except for amounts related to items recognised directly in equity or in other comprehensive income; in this case, income tax is disclosed in equity and other comprehensive income respectively.
The current portion of income tax is the expected amount of tax on taxable income for a given year, calculated based on the tax rates determined as of the balance sheet date along with any tax adjustments for previous years. Deferred tax is calculated with the balance sheet method as tax to be paid or reimbursed in the future on the differences between the carrying values of assets and liabilities and the corresponding tax values used to calculate the tax base, except for temporary differences which arise at the time of initial recognition of an asset or liability, and do not affect the accounting or tax result.
Deferred tax is not created for temporary differences on investments in subsidiaries, jointly controlled entities and associates, if the Company controls the reversal of these differences and they will not be reversed in foreseeable future. Deferred income tax assets due to tax loss are created, if the settlement of the loss in the following years is probable. For the calculation of deferred income tax, a tax rate is used which will apply in the reporting periods in which assets will be settled or liabilities will be released.
Deferred income tax is estimated on every balance sheet date by recognising differences in the profit and loss account, other comprehensive income or equity, depending where the temporary difference from which the deferred tax is subtracted was recognised. Assets and provisions on deferred income tax are presented jointly.
Share capital is measured at the nominal value disclosed in the National Court Register. Differences between the fair value of a payment and the nominal value of shares are recognised in the share premium. The issue costs of shares decrease the Company's supplementary capital down to the amount of the share premium.
Provisions are established when the Company has a present obligation as a result of past events and when it is probable that the fulfilment of that obligation will involve an outflow of assets representing economic benefits and the amount of such obligation can be credibly estimated.
Provisions are measured at the current value of costs estimated by the Company's management according to its best knowledge which must be incurred to settle a current liability as of the balance sheet date.
Financial liabilities include loans, borrowings, debt securities, not payable interest on bank loans accounted for according to the accrual principle as well as the discount of debt securities to be settled in subsequent accounting periods. Foreign currency loans are measured at the selling rate of the bank serving the Company.
Financial liabilities are initially recognised at the fair value less costs of transaction and subsequently measured with the method "amortised cost of a liability", according to IAS 39. Measurement takes account of the risk and the possibility of an early repayment of long-term liabilities.
Trade liabilities are initially measured at the fair value and, subsequently, long-term liabilities are measured at the amortised cost, using the effective interest rate method. When the difference between the amortised cost value and the value in the amount payable does not significantly affect the Company's financial results, such liabilities are recognised in the balance sheet at the amount payable. Advances on deliveries include invoiced advances (including advances on apartments) and non-invoiced advances. Trade liabilities include security deposits.
Transactions denominated in currencies other than PLN are converted into Polish zloty using the exchange rate applicable for the transaction.
As at the balance sheet date, monetary assets and liabilities denominated in currencies other than PLN are converted into Polish zlotys using the average exchange rate established for the given currency at the end of the reporting period by the National Bank of Poland. Foreign exchange differences arising from the conversion are recognized in the financial income (expense) or, in the case of accounting policies, capitalized in the value of the assets. Non-monetary assets and liabilities disclosed at historical cost expressed in a foreign currency are presented at the historical exchange rate of the transaction date. Non-monetary assets and liabilities recognized at fair value expressed in foreign currency are converted at the exchange rate from the valuation date to the fair value. Gains or losses arising from the conversion of non-monetary assets and liabilities at fair value are recognized in the statement of income or loss on account of changes in fair value (i.e. respectively, in other total income or in profit or loss subject to where the change of fair value is recognised).
The cash flow statement is prepared using the indirect method. Liabilities due to overdraft facilities are presented as debt due to loan and not as cash equivalents.
The Company valuates financial instruments, such as available-for-sale instruments and derivative instruments, as well as non-financial assets, such as investment properties, at fair value as at each balance sheet date. Fair value is understood as the price that would have been received from the sale of an asset or paid to transfer a liability in a transaction carried out on the ordinary terms of selling an asset between market participants as at the valuation date under current market conditions.
The fair value measurement is based on the assumption that the transaction of sale of an asset or liability transfer takes place on the main market available for the given asset or liability, or in the absence of the main market, on the most advantageous market for a given asset or liability.
The fair value of an asset or liability is measured assuming that market participants act in their best economic interest when determining the price of an asset or liability. The fair value measurement of a non-financial asset takes into account the market participant's ability to generate economic benefits through the greatest possible and best use of the asset or its disposal to another market participant that would ensure the greatest possible and best use of the asset.
The company uses valuation techniques that are appropriate to the circumstances and for which sufficient data is available to measure fair value, with the maximum use of appropriate observable input data and the minimum use of unobservable input data. All assets and liabilities that are measured at fair value or the fair value of which is disclosed in the financial statements are classified in the fair value hierarchy as described below, based on the lowest level of input data, which is significant for the fair value measurement taken as a whole:
At each balance sheet date, in the case of assets and liabilities occurring at particular balance sheet dates in the financial statements, the Company assesses whether transfers took place between levels of the hierarchy by reassessing the classification to individual levels, guided by the relevance of input data from the lowest level that is significant for the valuation to fair value treated as a whole.
The Company does not separate segments according to IFRS 8, paragraph 4. This information is presented in the consolidated financial statements of the Echo Investment Capital Group.
The net profit per share for each period is calculated by dividing the net profit for a given period attributable to ordinary shareholders of the parent entity by the weighted average number of shares issued during the period.
The revenue from the sale of goods and products is recognized at fair value received or payable, minus rebates, discounts and sales taxes related to the sales, and it is recognized at the time the goods and products are delivered and the risks and benefits resulting from ownership of the goods and products are transferred to the buyer as well as when the amount of revenue can be measured reliably. In particular, the revenue from sales of residential and commercial properties is recognized in accordance with IAS 18 and IFRIC 15 at the time of transfer of ownership of such units after the completion of the facility and obtaining an occupancy permit for the units. The revenue from the rental of residential and commercial space is recognized on a linear basis over the contract period. The revenue from legal, consulting, IT, financial, marketing, assurance and other sales services are recognized in the period in which the services are provided.
Costs of goods, products and services sold consist of costs incurred in respect of revenues of a given financial year and overheads not yet incurred. This item also includes costs that are directly related to revenue from related entities on account of services provided (including investment services, construction and engineering consultancy).
The cost of goods and products sold is measured at the production cost, using the method of detailed identification of the actual cost of assets sold or the percentage share e.g. of the land or shares sold, etc. In particular, the cost of sales of premises and land sold is determined proportionally to their share in the total cost of construction of the facility and the entire land constituting a given project. The detailed identification of the costs associated with employees' salaries as part of the cost of sales, is made on the basis of the employee's working time records, broken down into the individual projects developed.
Project-related administrative costs include the administrative costs which are indirectly related to the execution of development projects such as: perpetual usufruct fees, real property taxes, operating fees, property protection, administrative staff's remuner-ation, employee maintenance costs in the portion attributable to the project, and other stock maintenance related costs.
These costs, despite their indirect connection with development projects, are not capitalized in the value of stock / investment property because:
Financial costs related to the current period are recognized in the profit and loss account, except for costs subject to activation in accordance with the solution included in IAS 23. The Company activates the part of financial expenses which is directly related to the acquisition and production of financial assets requiring a longer preparation period for their intended use or sale, recognized as stock and projects commenced. The activation concerns the amount of financial expenses determined using an effective interest rate minus net cash receipts (i.e. interest on bank deposits, except for deposits resulting from blockades or accreditation agreements) in the case of targeted financing incurred for a given construction project. General financing costs subject to capitalization are determined using the capitalization rate with respect to the expenditure incurred for a given element of assets.
Inventory includes: semi-finished products, products in progress and finished products as well as commodities. Owing to the specific nature of the activity, land or perpetual usufruct of land are classified as production in progress – if the land is to be developed for further resale, or as commodities – if the land is for sale. Production in progress also covers the expenditure associated with the implementation of projects for sale, such as the expenditure on:
− design services, construction work, etc. provided by third parties, salaries of the people employed in construction teams. Detailed identification of costs related to employee salaries, which is included in the cost of goods sold, is made on the basis of the employee's record files, broken down into individual projects.
Finished products mainly include residential and service units completed and sold on the basis of final contracts. The stock of tangible current assets is measured at the cost of acquisition of land property and the cost of development product manufacture, increased by the activated financial costs incurred but no higher than their net realizable value. This value is derived from information from the active market. Reversal of inventory write-offs takes place in connection with the sale of the stock or an increase in the net sales price. The reversal of inventory write-offs takes place in connection with stock sales or an increase in its net sales price. The amount of stock write-offs recognized as a cost in the period and the reversals of write-offs decreasing the value of stock recognized in the period as a decrease of cost are recorded in the 'cost of goods sold' item. Stock disposals are accounted for using the method of detailed identification of their purchase prices and production costs.
Annual standalone financial statements were prepared in accordance with IAS.
The accounting policies applied by the Company in these annual standalone financial statements are the same as those applied by the Company in its standalone financial statements for the year ended 31 December 2017, except for voluntary change in accounting policies of the Company and the application of the new standards, changes to the standards and amendments which became effective as of 1 January 2018.
The Management Board of the Company decided to introduce the voluntary change in accounting policy with respect to accounting for revenue from sale of residential and commercial units and related costs of sales. Revenues were historically accounted for in accordance with IAS 18 'Revenue' once the notarial deed transferring the ownership of the unit was signed, which happened after the development project was finalized and occupancy permit was obtained. In the opinion of the Management, the provisions of newly adopted IFRS 15 'Revenue from contracts with customers' are not changing that rule. Having analyzed, inter alia the current market practice, the Management decided however, that the moment that better reflects transfer of significant risks and rewards (transfer of control under IFRS 15) to the customer occurs once the apartment is handed over. This happens based on hand over protocol signed by the parties and always after the development process is com-pleted, occupancy permit is obtained and the customer paid 100% of the sale price. In the opinion of the Management Board, fulfilment of these conditions eliminates risk related to development process and effectively leads to transfer of risks and rewards (transfer of control). In the course of the analysis, the Management Board of the Company analyzed historical cases of with-drawal from the sale contract after signing the hand over protocol and found out that these are extremely rare, which confirms the above conclusions.
The adopted change leads to quicker recognition of sales revenues and related costs of sales and, as a result, sales margin on sale of units. In accordance with the requirements of IAS 8 'Accounting Policies, Changes in Accounting Estimates and Errors' the change made is required to be accounted for retro-spectively. The opening balance of the earliest presented period, i.e. 1 January 2017, was restated with adjustment to retained earnings recognized. In addition comparative data were restated as if the change of the accounting policy had always been applied.
To sum up, the Company has decided to change its accounting policy because in the opinion of the Management Board new revenue recognition rules will provide more reliable and useful information. The new accounting policy better reflects the economic substance of sales transactions of residential premises, including the moment of transfer of risks and rewards, and is consistent with the observed market practice applied by other residential developers.
New accounting policy is in line with International Financial Reporting Standards, especially with IFRS 15 'Revenue from contracts with customers'. The comparative data in these financial statements have been restated accordingly. The impact of the above changes on particular items of the statement of financial position as at 31 December 2017, as well as the profit and loss account for the period from 1 January 2017 to 31 March 2017 is presented in the tables below.
Major changes in the comparable data as at 31 December 2017:
| Data transformed | Data confirmed | Change | |
|---|---|---|---|
| ASSETS | |||
| Deferred income tax | 13 840 | 14 366 | (526) |
| Inventory | 217 987 | 229 422 | (11 435) |
| EQUITY AND LIABILITIES | |||
| Profit brought forward | 2 008 | 2 165 | (157) |
| Net profit | 634 896 | 632 496 | 2 400 |
| Deposits and advanced payments | 51 502 | 65 706 | (14 204) |
| Data transformed | Data confirmed | Change | |
|---|---|---|---|
| Revenues | 458 925 | 446 244 | 12 681 |
| Cost of sales | (330 790) | (321 072) | (9 718) |
| Gross profit | 128 135 | 125 172 | 2 963 |
| Operating profit | 725 413 | 722 450 | 2 963 |
| Profit before tax, financial revenues and costs | |||
| Profit (loss) before tax | 660 845 | 657 882 | 2 963 |
| Income tax | (25 949) | (25 386) | (563) |
| Net profit | 634 896 | 632 496 | 2 400 |
Major changes in the comparable data as at 1 January 2017:
| Data transformed | Data confirmed | Change | |
|---|---|---|---|
| ASSETS | |||
| Deferred income tax | 39 787 | 39 751 | 36 |
| Inventory | 348 921 | 350 637 | (1 716) |
| EQUITY AND LIABILITIES | |||
| Profit brought forward | 272 375 | 272 531 | (156) |
| Net profit | - | - | - |
| Deposits and advanced payments | 64 590 | 66 114 | (1 524) |
To prepare the financial statements, the Company's Management Board had to make certain estimates and assumptions, which are reflected in the statements. The actual results may differ from the estimates. Main areas where the Management Board's estimates materially affect the financial statements:
When estimating the write-down on in-ventory held by the Company as of the balance sheet date, information from the active market regarding the expected sales prices and current market trends as well as information from preliminary sales agreements concluded by the Company is analysed.
Assumptions used when calculating the write-down mainly relate to market prices of property applicable in a given market segment. According to the Management Board, a change of these assumptions would not materially affect the value of the inventory write-down as of the balance sheet date because the adopted assumptions and information on the value of the write-down were largely based on the concluded sales agreements. In the case of land recognised under inventory, the value of the write-downs results from the usefulness of land for the Company's current and prospective business estimated by the Management Board.
An impairment test is conducted when there are indications that the carrying value of an investment will not be recovered. The assessment of the impairment of interests in subsidiaries, jointly-controlled and associated companies is based on an analysis of the fair value of assets and liabilities held by the companies and the expected prospective cash flows from the operations of such companies. In the course of the assessment, the Company also evaluates the duration and extent to which the current value of the shares is lower than its purchase price and a company's perspectives and plans for its investment developments. All material impairment of the fair value of assets in subsidiaries have been regarded to be long-term by the Management Board and have resulted in impairment losses on interests in subsidiaries. In particular, for material subsidiaries which, as at 31 December 2018, did not run any material operating activity, the value of the recognised write-downs corresponds to the total difference between the net value of the subsidiary's assets and the purchase price of the interests.
Value calculated for the analysis
| As at 31.12.2018 | As at 31.12.2017 | |
|---|---|---|
| Interests, shares and funds held | 1 146 298 | 2 648 207 |
| Financial revenues/expenses from the measurement of interests, shares and fund | 32 649 | (3 121) |
| Estimated percentage change in the value of interests, shares and funds | +/- 1 p.p. | +/- 1 p.p. |
| Estimated financial revenues/expenses from a potential change in the value of interests, shares and funds | 11 463 | 26 482 |
| Total effect on the gross profit for the period | 11 463 | 26 482 |
| Income tax | 2 178 | 5 032 |
| Total effect on the net result for the period | 9 285 | 21 450 |
When calculating the impairment of interests, shares and funds held in subsidiaries, associates and jointly controlled entities, the Company refers to the net value of the these companies' assets and takes into consideration the cash flow generated by investment properties held by these companies.
The Company's Management Board is obliged to assess the probability of the realisation of deferred income tax assets. When preparing the financial statements, the Company estimates the value of the deferred income tax provision and asset based on, among other things, the value of prospective income tax burden. The process involves analysing current income tax burden and the value of temporary differences from different treatment of transactions in terms of fiscal and accounting aspects, resulting in the creation of deferred income tax assets and provisions.
A number of assumptions are adopted for determining the value of deferred income tax assets and provisions in the assessment process described above. The above estimates take account of fiscal forecasts, historic tax burden, currently available strategies for planning the Company's operating activity and timelines for realising the individual temporary differences. Since the above estimates may change due to external factors, the Company may periodically adjust the deferred income tax assets and provisions, which in turn may affect the Company's financial standing and performance.
The regulations concerning the tax on goods and services, corporation tax and social security charges are subject to frequent changes. These frequent changes lead to the absence of relevant benchmarks, inconsistent interpretations and a few established precedents that might be applicable. Existing regulations also contain ambiguities that cause differences in opinions as to the legal interpretation of the tax legislation, between state authorities as well as state bodies and businesses. Tax settlements and other areas of activity (for example customs or foreign exchange) may be subject to inspection by the authorities that are entitled to impose high penalties and fines as well as any additional tax liability resulting from checks must be paid with a high interest. These conditions make the tax risk in Poland higher than in the countries with more mature tax systems. Consequently, the amounts presented and disclosed in the financial statements may change in the future as a result of the final decision of the tax auditing authority.
On 15 July 2016 changes were introduced to the Tax Code in order to reflect the provisions of the General Anti-Avoidance Rule (GAAR). GAAR is designed to prevent the creation and use of artificial legal structures developed in order to avoid paying taxes in Poland. GAAR defines tax evasion as an act primarily for the purpose of obtaining a tax advantage, contradictory in given circumstances to the subject matter and purpose of the provisions of the tax law. According to GAAR, an operation like that does not result in a tax advantage if the mode of operation was artificial. Any occurrence of: − unreasonable division of operations, − involvement of intermediaries despite the lack of economic or economic justification, elements that are mutually abrasive or compensatory and − any other actions of similar effect to the aforementioned, may be treated as a premise of the existence of artificial operations subject to GAAR regulations. The new regulations will require much greater judgment when assessing tax consequences of individual transactions. The GAAR clause should apply to transactions closed after it enters into force and to transactions that were closed before the GAAR clause entered into force, for which advantages were or still are being achieved after the date of the clause's entry into force. The implementation of the above provisions will allow Polish tax authorities to question the legal arrangements and agreements such as restructuring and reorganization of the group.
The price risk is not material. The Company does not trade in securities on any active market. The Company may conclude transactions on derivatives to hedge against the FX risk related to the forecast cash flows.
The Company's exposure to the interest rate risk is related to financial assets and liabilities, in particular the granted borrowings, cash, the received bank loans and the issued bonds. Borrowings, loans and bonds bearing a variable interest rate expose the Company to the interest rate risk, while borrowings and loans with a fixed interest rate expose the Company to variations of the fair value of financial instruments. In addition, the Company is exposed to the risk of interest rate variations when raising a new loan or refinancing an existing long-term debt.
| Value calculated for the analysis | |||
|---|---|---|---|
| As at 31.12.2018 | As at 31.12.2017 | ||
| Granted loans' balance | 487 125 | 328 740 | |
| Financial income from granted loans' interests | 20 236 | 3 624 | |
| Estimated change in the interest rates | +/- 1 p.p. | +/- 1 p.p. | |
| Estimated change in the interest rates on financial revenue due to granted loans' interests |
4 871 | 3 287 | |
| Total impact on the gross results for the period | 4 871 | 3 287 | |
| Income tax | 927 | 625 | |
| Total impact on the net results for the period | 3 945 | 2 662 |
The Company granted loans in PLN with a variable interest rate dependent on WIBOR + margin. If on 31 December 2018,
interest rates had been higher or lower by 1 percentage point that current interest rates, the Company's net profit would have been higher or lower by PLN 927 thousand on account of higher or lower interest on loans granted in PLN.
Value calculated for the analysis
| As at 31.12.2018 | As at 31.12.2017 | |
|---|---|---|
| Balance of liabilities on debt securities issue | 1 121 173 | 1 286 351 |
| Financial costs of debt securities issue's interests | (55 033) | (48 787) |
| Estimated change in the interest rates | +/- 1 p.p. | +/- 1 p.p. |
| Estimated financial costs of debt securities issue's interests rates, taking into account increase / (decrease) of interests rates |
11 212 | 12 864 |
| Total impact on the gross results for the period | 11 212 | 12 864 |
| Income tax | 2 130 | 2 444 |
| Total impact on the net results for the period | 9 082 | 10 420 |
Value calculated for the analysis As at 31.12.2018 As at 31.12.2017 Balance of cash 189 366 248 850 Other operational income from interests 132 194 Estimated change in the interest rates +/- 1 p.p. +/- 1 p.p. Estimated other operational income from interests taking into account interests rates' changes 1 894 2 489 Total impact on the gross results for the period 1 894 2 489 Income tax 360 473 Total impact on the net results for the period 1 533 2 015
| Value calculated for the analysis | ||
|---|---|---|
| As at 31.12.2018 | As at 31.12.2017 | |
| Balance of loans and borrowings | 50 000 | 50 000 |
| Financial costs of interests | (1 736) | (1 916) |
| Estimated change in the interest rates | +/- 1 p.p. | +/- 1 p.p. |
| Estimated financial costs of loan interest as a result of interest rate's change | 500 | 500 |
| Total impact on the gross results for the period | 500 | 500 |
| Income tax | 95 | 95 |
| Total impact on the net results for the period | 405 | 405 |
As of the balance sheet date and during the financial year, the Company did not hold any other material foreign currency cash. Therefore, the risk has been estimated as not material and no analysis has been performed of the exposure of other balance sheet items to changing foreign exchange rates.
The credit risk occurs in cash, borrowings granted, derivatives, deposits in banks and financial institutions as well as, in relation to the Company's customers and tenants, in the form of unsettled amounts due. The nature of the Company's operations in the area of the sale of residential space, lease and services means that the Company
is not exposed to significant credit risk. As at 31 December 2018, the Company estimated the value of impairment write downs on trade receivables, applying a provision matrix based on historical data regarding the repayment of receivables by counterparties in the division of types of sales revenues. Credit loss ratios were calculated on the basis of a model based on historical repayment of receivables in individual overdue groups. The table below presents data on exposures and the amount of the loss allowance.
Exposure and the amount of the loss allowance as to 31 December 2018
The Company has procedures in place to protect the credit worthiness of its customers and tenants; security deposits and guarantees are also used for tenants. There is no significant concentration of risk in relation to any of the Company's customers outside the Echo Investment Group. In relation to related entities, the credit risk, in the opinion of the Management Board, is minimised through regular monitoring of operating activities and the assessment of investment projects of
these companies. For cash and deposits in financial institutions and in banks, the Company uses the services of renowned institutions.
With regard to all classes of financial assets, the Company considers that the credit risk associated with financial instruments is too low. In the opinion of the Management Board, in view of the presented activity characteristics, the risk of non-performance of contractual obligations is small, the debtors of the Company have a high short-term ability to fulfil their obligations within the scope of contracts concluded with the Company, and possible adverse changes in business and economic conditions in the long term may - but not necessarily and, in the opinion of the Management Board, they should not - limit their ability to fulfil their obligations within the scope resulting from concluded agreements.
The liquidity risk occurs when the Company is unable to settle its financial liabilities in due time. The Company manages the liquidity risk by maintaining an adequate amount of supplementary capital, using bank services and reserve loan facilities, and by constantly monitoring the forecast and actual cash flows. Given the dynamic nature of its business, the Company ensures flexible funding through the availability of cash and by diversifying the sources of funding.
In the opinion of the Management Board, the Company has sufficient cash to settle all liabilities in due time. In the long term, the liquidity risk is minimised by the available bank loans. At any time, the Company may use sufficient funds from the loan facilities granted by banks. The analyses of the Company's financial liabilities and derivatives settled in the net amount which will be settled at specific maturities, based on the period remaining until the contractual maturity as of the balance sheet date, have been presented in the respective notes: loans, borrowings, debt securities, trade receivables and trade liabilities.
Analysis of the Company's undiscounted financial liabilities which will be settled at specific maturities, based on the period remaining until the contractual maturity as of the balance sheet day 31 December 2018 and 31 December 2017:
| Total | 1 215 651 | 1 121 764 | 54 613 | 50 000 |
|---|---|---|---|---|
| Over 5 years | 142 481 | - | - | - |
| 3 – 5 years | - | 420 368 | - | - |
| 1 – 3 years | 469 749 | 483 671 | - | - |
| Up to 1 year | 603 422 | 217 725 | 54 613 | 50 000 |
| Period | Guarantees | Bonds | Trade and other payables |
Loans |
The debt ratios as at 31 December 2018 and 31 December 2017 were in line with the Company's targets.
| Period | Guarantees | Bonds | Trade and other payables |
Loans |
|---|---|---|---|---|
| Up to 1 year | 198 199 | 451 122 | 90 292 | 50 000 |
| 1 – 3 years | 686 263 | 258 218 | - | - |
| 3 – 5 years | 121 583 | 577 011 | - | - |
| Over 5 years | 51 830 | - | - | - |
| Total | 1 057 875 | 1 286 351 | 90 292 | 50 000 |
The Company's objective in terms of capital management is to protect the Company's ability to continue its business, allowing for the generation of returns for the shareholders, and to maintain an optimal structure of capital to reduce its cost.
When managing this risk, the Company makes decisions on the financial leverage, the dividend policy, the issue of new shares, the repurchase and subsequent redemption or resale of the issued shares, or the sale of assets to reduce debt. The Company monitors the capital using debt ratios.
This ratio is calculated as the relation between net debt and total equity. The net debt is calculated as the sum of loans and borrowings (including current and long-term loans and borrowings disclosed in the balance sheet) less cash and cash equivalents. The total value of capital is calculated as equity disclosed in the balance sheet along with the net debt.
| Note | 31.12.2018 | 31.12.2017 | |
|---|---|---|---|
| Total loans, borrowings and bonds | 14, 16 | 1 171 173 | 1 657 215 |
| Liability for dividend | 24 | - | - |
| Cash and equivalents | 11 | (189 366) | (248 850) |
| Net debt | 981 807 | 1 408 365 | |
| Total equity | 1 445 914 | 1 816 172 | |
| Total capital | 2 427 721 | 3 224 537 | |
| Debt ratio | 40,44% | 43,68% |
The value of debt ratios, as at 31 December 2018 and 31 December 2017 respectively, was consistent with the Company's objectives.
According to the Echo Investment S.A. Group's strategy for building shopping centres, office buildings and selected residential buildings through a separate subsidiary, a large portion of Echo Investment's transactions is concluded with related parties.
| Subject of the contract | Date of agreement |
Contractor – inwestor | Value |
|---|---|---|---|
| Comprehensive investment management and consulting services in all matters related to the construction of Galeria Libero shopping centre in Katowice |
01.07.2016 | Galeria Libero - Projekt Echo - 120 Sp. z o.o. Sp.K. |
6 483 |
| Contract of leasing services for Galeria Libero shopping centre in Katowice | 02.02.2011 | Galeria Libero - Projekt Echo - 120 Sp. z o.o. Sp.K. |
2 771 |
| Comprehensive investment management and consulting services in all matters related to the construction of the office complex phase II in Wrocław |
01.04.2016 | Sagittarius - Projekt Echo - 113 Sp. z o.o. Sp.K. |
1 794 |
| Contract of leasing services for the complex of office buidings on Grzybowska St. in Warsaw |
01.09.2016 | Dellia Investments - Projekt Echo - 115 Sp. z o.o. Sp.K. |
4 067 |
| Contract of the collateral's provision | 16.12.2016 | Q22 - Projekt Echo - 128 Sp. z o.o. Sp.K. |
2 100 |
| Contract of construction management and leasing of the Galeria Młociny in War saw |
31.05.2017 | Berea Sp. z o.o. | 16 540 |
| Comprehensive investment management and consulting services in all matters related to the construction of an office building on Grzybowska St. in Warsaw |
30.06.2017 | Dellia Investments - Projekt Echo - 115 Sp. z o.o. Sp.K. |
2 824 |
| Comprehensive investment management and consulting services in all matters related to the construction of an office building on Beethovena St. in Warsaw |
01.08.2017 | Projekt Beethovena - Projekt Echo - 122 Sp. z o.o. S.K.A. |
3 122 |
| Comprehensive investment management and consulting services in all matters related to the construction of a project on Grzybowskie st. in Warsaw |
01.10.2017 | Echo - Browary Warszawskie Sp. z o.o. Sp.K. |
2 815 |
| Contract of brokering in search for buyers of a property | 01.08.2018 | Sagittarius - Projekt Echo - 113 Sp. z o.o. Sp.K. |
2 664 |
| Comprehensive investment management and consulting services in all matters related to the construction of an office building in Katowice |
01.06.2018 | Projekt 20 - Grupa Echo Sp. z o.o. S.K.A. |
2 441 |
| Agreement regarding the performance of consulting, management, legal and engineering tasks necessary to manage the investment |
29.06.2018 | Dellia Investments - Projekt Echo - 115 Sp. z o.o. Sp.K. |
1 898 |
| Sale agreement for the ownership of a property on Św. Stanisława 1 St. in Warsaw | 23.03.2018 | Senia 2 Sp. z o.o. | 1 550 |
| Subject of the contract | Date of agreement |
Contractor – inwestor | Value |
|---|---|---|---|
| Comprehensive investment management and consulting services in all matters related to the construction of a residential for rent building on Grzybowska St. in |
01.12.2017 | Dellia Investments - Projekt Echo - 115 Sp. z o.o. Sp.K. |
2 184 |
| Warsaw |
Listed above transactions with retaled entities concern subsidiaries.
| Related entity | Sales | Purchase | Receivables | Liabilities | |
|---|---|---|---|---|---|
| Subsidiaries | 171 584 | 81 717 | 22 806 | 3 002 | |
| Management of the Company | 3 | - | - | - | |
| Total | 171 587 | 81 717 | 22 806 | 3 002 |
| Related entity | Sales | Purchase | Receivables | Liabilities | |
|---|---|---|---|---|---|
| Subsidiaries | 133 180 | 31 355 | 48 847 | 3 025 | |
| Management of the Company | 1 | - | - | - | |
| Total | 133 181 | 31 355 | 48 847 | 3 025 |
After the balance sheet date, the Company placed 188,315 J-series bonds and 150,000 J2-series bonds, which were issued on the basis of the Prospectus approved by the Polish Financial Supervision Authority on 16 April 2018. The total issue value of the placed bonds was PLN 33,831,500. The subscription for J-series bonds lasted from 18 February 18 to 1 March 2019, while J2-series bonds from 18 February to 25 February 2019. The allocation of the bonds took place on 5 March 2019.
The interest rate on J-series and J2-series bonds is based on the WIBOR 6M rate increased by a 3.4% margin. The bonds have a 4.5-year maturity. The offer was participated by Dom Maklerski PKO Banku Polskiego and the consortium of Noble Securities S.A., Michael / Ström Dom Maklerski S.A. and Dom Maklerski Bank Ochrony Środowiska S.A.
On 5 October 2018, the act on transforming the perpetual usufruct right of lands developed for housing purposes into land ownership entered into force (Journal of Laws of 2018, item 1716). Pursuant to the act, dated1 January 2019, the perpetual usufruct right to lands developed for housing purposes is transformed into the ownership right of these lands. In relation to land builtup with multi-family residential buildings that have not yet been put into use, the day of transformation will be the date of the validation of the decision allowing the use of the building for such properties. Since the entry into force, the act has already been amended several times, also after the balance sheet date in 2019. The Group applied for the transformation and is seeking to pay the transformation fees for 99 years.
The Management Board of Echo Investment S.A. announced that on 14 March 2019, it was notified by its majority direct and indirect shareholder, Lisala sp. z o.o. and Echo Partners B.V. that both entities have decided to undertake a review of the potential strategic options in relation to their investment in the Company and the further development of the Company's business. It cannot be excluded that as part of the process, to the extent permitted under applicable provisions of law, additional information on the Company and its capital group will be disclosed to selected entities.
The review of strategic options may result in taking and implementing various types of actions and transactions, including those of a corporate nature. However, it may also be decided that no such action or transaction will be taken or implemented.
| 2018 | 2017 | ||||||
|---|---|---|---|---|---|---|---|
| From Echo Investment S.A. | For holding functions or provi |
From Echo Investment S.A. | For holding functions or provi |
||||
| Basic remuneration |
Bonus | ding services to other companies of the Group |
Basic remuneration |
Bonus | ding services to other companies of the Group |
||
| Nicklas Lindberg | 1 642 625 | 636 083 | 1 992 623 | 1 012 390 | 4 079 945 | 3 258 203 | |
| Maciej Drozd | 845 162 | 420 000 | 572 579 | 979 511 | 2 127 660 | 120 000 | |
| Piotr Gromniak (resigned on 31.12.2018) |
244 200 | 120 000 | 856 000 | 240 000 | 97 000 | 769 000 | |
| Artur Langner | 243 600 | 210 045 | 986 090 | 240 000 | 120 000 | 756 000 | |
| Marcin Materny | 247 350 | 216 000 | 890 000 | 240 000 | 83 000 | 58 726 | |
| Mikołaj Martynuska (appointed on 10.10.2017, resigned on 21.12.2017) |
– | – | – | 54 194 | – | 629 000 | |
| Rafał Mazurczak | 246 539 | 216 000 | 877 032 | 233 619 | – | 499 032 | |
| Waldemar Olbryk (appointed on 10.10.2017) |
707 280 | 150 645 | – | 158 516 | – | – | |
| Total | 4 176 756 | 1 968 773 | 6 174 324 | 3 158 230 | 6 507 605 | 6 089 961 | |
| Total annual remuneration | 12 319 853 | 15 755 796 |
Nicklas Lindberg's management contract of 18 April 2016 provides for performance-based bonuses:
The amount of the additional performance-based bonus depends on the increase of the share price of Echo Investment S.A. above the base value that is determined at the level of PLN 7.5 minus the cumulated amount of the dividend per share. The contract provides for bonus amount depending on the increase of the share price above the base level.
The contract was signed for 5 years and the remuneration is payable at the end of the term of the contract. According to the amendment for the agreement, in 2017 Nicklas Lindberg received and advanced payment for additional bonus remuneration amounted to PLN 3,392 thousand gross (payment was reduced by an advanced tax liability). This payment will decrease the final amount of total additional bonus payment. In addition, should the contract be terminated earlier by mutual agreement of the parties, Mr Lindberg is entitled to receive a partial bonus of 1/5 of the entire amount due to him per each year of his work. Estimation of Nicklas Lindberg's incentive program value for accounting purposes on 31 December 2018 amounts to PLN 6,717,308 and on 31 December 2017 – to PLN 3,684,457.
Members of the Management Board receive remuneration and bonuses in accordance with the remuneration model described in the 'Work Rules of the Management Board' adopted by the Supervisory Board in a resolution of 21 March 2013. The bonus system is based on an agreement in accordance with the MBO methodology (Management by Objectives) and it is related to the company's results. Each Member of the Management Board may receive an annual bonus expressed in a multiple of monthly basic salary, depending on the key business objectives which he/she has an influence on in the scope of their responsibility. At the same time, all Members of the Management Board have common goals, the execution of which below the expected level will result in a reduction of the bonus. The amount of remuneration and bonuses of Management Board Members is confirmed by a resolution of the Supervisory Board every time.
In 2018, in addition to the specific objectives set out for each Member of the Management Board in accordance with their scope of responsibility, the Supervisory Board established four common objectives for the Management Board, which concerned the sale of real estate, security on construction sites, strengthening internal systems and strengthening employee competencies.
In 2018 and as at the date of this report, there were no agreements concluded between the Company and the managing persons, providing for compensation in the event of their resignation or dismissal without a valid reason or if their dismissal is due to a merger of Echo Investment S.A. or due to acquisition.
| 2018 | 2017 | |||||
|---|---|---|---|---|---|---|
| From Echo Investment S.A. |
For holding functions or providing services to other companies of the Group |
From Echo Investment S.A. |
For holding functions or providing services to other companies of the Grouph |
|||
| Karim Khairallah | – | – | – | – | ||
| Laurent Luccioni | – | – | – | – | ||
| Mark E. Abramson (appointed on 16.10.2017) |
130 333 | – | 12 581 | – | ||
| Maciej Dyjas | 60 000 | – | 60 000 | – | ||
| Stefan Kawalec | 180 000 | – | 180 000 | – | ||
| Przemysław Krych (resigned on 20.12.2017) |
– | – | 58 226 | – | ||
| Nebil Senman | 60 000 | – | 60 000 | – | ||
| Sebastian Zilles | – | – | – | – | ||
| Total | 430 333 | – | 370 807 | – |
The remuneration of the Supervisory Board is determined in the form of resolutions of the General Meeting of the Company's Shareholders. The resolution which is currently in force is resolution no. 23 of the General Meeting of Shareholders of 25 April 2018, which determines the amount of remuneration for Supervisory Board members as follows:
− additional monthly remuneration for the chairmen of the Supervisory Board committees – PLN 10,000 gross.
Members of the Supervisory Board shall also be entitled to reimbursement of costs incurred in connection with the exercise of the function, in particular – travel costs to the place of Supervisory Board meetings and back, costs of individual supervision as well as costs of accommodation and meals.
The Supervisory Board of Echo Investment S.A., upon the recommendation of the Audit Committee, has selected Ernst & Young Audyt Polska sp. o.o. sp.k. based in Warsaw, Rondo ONZ 1, registered as number 130 in the list of expert auditors to audit standalone financial reports of Echo Investment and consolidated financial reports of the Echo Investment Capital Group for the years 2018-2019. The Management Board, authorised by the Supervisory Board, concluded an agreement with the selected auditor on 1 August 2018.
| Due | Contractual amount [PLN] |
|---|---|
| Review and audit of the standalone and consolidated financial statements for 2018 | 256 000 |
| Review and audit of the interim standalone and consolidated financial statements for H1 2018 | 125 000 |
| Additional audit of the interim standalone financial statements for H1 2018 | 78 000 |
| Implementation of agreed procedures regarding the public bonds prospectus in 2018 with annex | 108 000 |
| Total | 567 000 |
Nicklas Lindberg President of the Board, CEO
Maciej Drozd Vice-President of the Board, CFO
Artur Langner Vice-President of the Board
Marcin Materny Member of the Board
Rafał Mazurczak Member of the Board
Waldemar Olbryk Member of the Board Małgorzata Turek Member of the Board
Kielce, 20 March, 2019
Anna Gabryszewska-Wybraniec
Chief Accountant
The Management Board of Echo Investment S.A. declares that, to the best of its knowledge, the annual standalone financial statements for 2018 and comparative data have been presented in compliance with the applicable accounting principles, and that they reflect in a true, reliable and transparent manner the economic and financial situation of Echo Investment S.A. and its financial result. The management report of Echo Investment S.A. presents a true view of development, accomplishments and situation of Echo Investment S.A., including a description of fundamental risks and threats.
The Management Board of Echo Investment S.A. declares that the entity authorised to audit financial statements, auditing the annual financial statements for 2018, was selected in accordance with the laws. This entity and the statutory auditors conducting the audit fulfilled the conditions required to express an unbiased and independent opinion on the audited annual financial statements, pursuant to the applicable laws and professional standards.
The document is signed with qualified electronic signature
Nicklas Lindberg President of the Board, CEO
Maciej Drozd Vice-President of the Board, CFO
Artur Langner Vice-President of the Board
Marcin Materny Member of the Board
Rafał Mazurczak Member of the Board
Waldemar Olbryk Member of the Board Małgorzata Turek Member of the Board
Kielce, 20 March, 2019
Echo Investment S.A. Warsaw office Q22 building al. Jana Pawła II 22 00-133 Warsaw
Damian Chomątowski be.net/chomatowski
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.