Quarterly Report • Apr 26, 2017
Quarterly Report
Open in ViewerOpens in native device viewer
2016
—
Message from CEO 3
| 01. | Statement of financial position | 6 |
|---|---|---|
| 02. | General information | 12 |
| 03. | Information on the financial statements | 14 |
| 04. | Application of new and amended standards and interpretations | 15 |
| 05. | Published standards and interpretations which are not effective yet | |
| and have not been adopted by the company | 16 | |
| 06. | Main accounting principles | 17 |
| 07. | Methods of determining the financial result | 21 |
| 08. | Material estimates of the company's management board | 22 |
| 09. | Financial risk management | 24 |
| 10. | Capital risk management | 27 |
| 11. | Additional explanations | 28 |
| 12. | Material post-balance sheet events | 30 |
| 13. | Information on remunerations of the management board and supervisory board | 31 |
| 14. | Agreements concluded with an entity authorised to audit financial statements | 33 |
| 15. | Explanatory notes to the statement of financial position | 35 |
|---|---|---|
| 16. | Notes to the profit and loss account | 82 |
| 17. | Explanatory notes to cash flow statement | 90 |
Statement of the Management Board 93
I am sending you Echo Investment's financial report for 2016. It was a time of significant changes in the functioning of the company as well as a considerable acceleration with regard to projects under construction. The presented financial data show that the Group's financial standing is stable and the Group is very well prepared for further expansion of its operations.
Last year we recorded PLN 605 mln of operational profit, most of which comes from the sales of EPP's shares, Q22 and 3 office buildings in regional cities, as well as vaulation of our properties. It is also observed, that the residential part of our business contributes to the results more significantly than in 2015, as we delivered 451 apartments to the clients, which is a 13% increase.
With the strategy of profitable growth adopted last year, Echo Investment is well on its new way. The Company has become a pure developer that builds and sells projects when they are fully leased and constitute an optimal investment product, in order to invest the money generated in subsequent projects. The strategy has also changed the structure of the Group's assets. Now, it is properties under construction that constitute the main part of the assets. The aim of the Company is to take the dominant position in each sector we operate in: office, retail and residential. This is how we continue our journey of being one of the biggest players on Polish real estate market.
Last year we started projects with a combined leasable and sales area of nearly 200,000 sqm i.e. twice as much as in 2015. We completed projects with a combined area of over 160,000 sqm, including our flagship project – the Q22 office building in Warsaw. It was also twice as much as in 2015. Our office leasing department signed leases for almost 100,000 sqm, which constitutes nearly double growth compared to 2015 while the retail team signed leases concerning 79,000 sqm i.e. 30% more compared to the previous year. Nearly all commercial properties under construction have already been contracted by their ultimate buyers – confirming our efficiency and high quality of our projects. Our sales team encouraged clients to buy 925 apartments, which is 56% more compared to the previous year. Those numbers confirm that Echo Investment is on the right way to fulfil the assumptions of the strategy of profitable growth.
More projects involve more work – this is why we have been systematically increasing employment. Echo's team is very stable and its size has not changed much over last few years. New employees help us to develop next projects and contribute the experience they gained at other places. At the same time, we have introduced new, more effective and easier systems of building site and lease monitoring as well as a transparent remuneration system. Last year we also introduced some changes in our construction department, specifically in the area of ordering and supervising over projects. This strengthens the team, optimises its capacity and positively influence risk and cost control, as well as the quality of the product. In order to strengthen our corporate culture we have also launched the Code of Conduct and an Whistreblower Procedure.
Our strategy of profitable growth envisages fast capital rotation and that's why we have been enlarging our land bank. A considerable part of the plots held by the Group was prepared for the launch of projects last year. Although we have
THE AIM OF THE COMPANY IS TO TAKE THE DOMINANT PO-SITION IN EACH SECTOR WE OPERATE IN: OFFICE, RETAIL AND RESIDENTIAL. THIS IS HOW WE CONTINUE OUR JOUR-NEY OF BEING ONE OF THE BIGGEST PLAYERS ON POLISH REAL ESTATE MARKET.
land to serve 2017-2018 and partially 2019 investment program, we are securing the land bank for projects to be developed beyond 2018. In 2016 we purchased properties, which will be used to develop 73,000 sqm of residential and office space. Together with Echo Polska Properties we have acquired a retail and leisure project at 22 Towarowa Street in Warsaw and we are in the process of purchasing another one – Galeria Młociny. We have been systematically finalizing acquisitions of subsequent areas that would enable us to build over 500,000 sqm. These activities secure our investment plan for the next few years.
Our 2016 results were partly generated in line with the business model involving a considerable part of the revenue coming from the lease of commercial properties. 2017 will be the first full reporting period showing the results being generated almost exclusively by our development activities. We believe in the success of the new Echo and this is why we will be regularly sharing our profits with shareholders. I am convinced that it will additionally increase the attractiveness of investment in Echo Investment's shares.
I encourage you to read our 2016 financial report in detail.
Yours sincerely,
Nicklas Lindberg President of the Management Board
Separate financial statements of Echo Investment S.A. for 2016
I
| NOTE | 31.12.2016 | 31.12.2015 | |
|---|---|---|---|
| ASSETS | |||
| Non-current assets | |||
| Intangible assets | 1 | 281 | 160 |
| Property, plant and equipment | 2 | 5 031 | 6 945 |
| Investment property | 3 | 5 648 | 6 285 |
| Investments in subsidiaries, jointly-controlled entities and associates | 4 | 2 328 625 | 464 167 |
| Long-term financial assets | 5 | 160 | 4 082 815 |
| Borrowings granted | 6 | 9 479 | 21 |
| Deferred income tax assets | 7 | 40 259 | 46 731 |
| 2 389 483 | 4 607 124 | ||
| Current assets | |||
| Inventory | 8 | 347 964 | 305 075 |
| Income tax receivables | 9 | – | 2 234 |
| Trade and other receivables | 9 | 135 688 | 59 374 |
| Borrowings granted | 10 | 84 170 | 278 731 |
| Restricted cash | 11 | 20 884 | 16 571 |
| Cash and cash equivalents | 11 | 21 542 | 19 048 |
| 610 248 | 681 033 | ||
| Total assets | 2 999 731 | 5 288 157 |
| NOTE | 31.12.2016 | 31.12.2015 | |
|---|---|---|---|
| EQUITY AND LIABILITIES | |||
| Equity | |||
| Share capital | 12 | 20 635 | 20 635 |
| Supplementary capital | 13 | 1 045 400 | 105 926 |
| Reserve capital | 13 | 49 213 | 555 763 |
| Profit/(loss) brought forward | 13 | (5 157) | (5 157) |
| Net profit | 275 523 | 2 958 590 | |
| 1 385 614 | 3 635 757 | ||
| Provisions | |||
| Provisions for liabilities – short-term | 17 | 25 990 | 43 566 |
| 25 990 | 43 566 | ||
| Long-term liabilities | |||
| Loans, borrowings and bonds | 14 | 675 163 | 766 574 |
| Security deposits and advance payments received | 14 | 935 | 527 |
| 676 098 | 767 101 | ||
| Short-term liabilities | |||
| Loans, borrowings and bonds | 16 | 672 295 | 760 855 |
| - from subsidiaries: | 461 541 | 501 969 | |
| Liabilities due to current portion of income tax | 15 | 1 131 | 188 |
| Other tax liabilities | 15 | 2 279 | 1 852 |
| Trade liabilities | 15 | 74 666 | 25 898 |
| Security deposits and advance payments received | 15 | 66 114 | 30 280 |
| Other liabilities | 15 | 95 544 | 22 660 |
| 912 029 | 841 733 | ||
| Total equity and liabilities | 2 999 731 | 5 288 157 |
| NOTE | 1.01.2016– 31.12.2016 |
1.01.2015– 31.12.2015 |
|
|---|---|---|---|
| Revenue | 19 | 315 137 | 205 895 |
| Sales cost | 20 | (188 046) | (138 926) |
| Gross profit on sales | 127 091 | 66 969 | |
| Profit / (loss) on investment property | 863 | 4 854 | |
| Selling costs | 20 | (29 192) | (25 596) |
| General administrative expenses | 20 | (76 262) | (72 129) |
| Other operating revenue | 21 | 332 128 | 3 475 082 |
| Other operating expenses | 21 | (20 706) | (46 588) |
| Profit before tax and financial revenue/expenses | 333 922 | 3 402 592 | |
| Financial revenue | 22 | 18 342 | 2 428 |
| Financial expenses | 22 | (55 389) | (468 786) |
| Gross profit | 296 875 | 2 936 234 | |
| Income tax | 23 | (21 352) | 22 356 |
| Net profit | 275 523 | 2 958 590 | |
| Net profit | 275 523 | 2 958 590 | |
| Weighted average ordinary shares | 412 690 582 | 412 690 582 | |
| Earnings per ordinary share (in PLN) | 0,67 | 7,17 | |
| Weighted average diluted ordinary shares | 412 690 582 | 412 690 582 | |
| Diluted earnings per ordinary share (in PLN) | 0,67 | 7,17 |
| 1.01.2016– | 1.01.2015– | ||
|---|---|---|---|
| NOTE | 31.12.2016 | 31.12.2015 | |
| Net profit | 275 523 | 2 958 590 | |
| Other comprehensive income | – | – | |
| Other net comprehensive income | – | – | |
| Comprehensive income | 275 523 | 2 958 590 |
| NOTE | 1.01.2016– 31.12.2016 |
1.01.2015– 31.12.2015 |
|
|---|---|---|---|
| Operating cash flow – indirect method | |||
| I. Gross profit | 296 875 | 2 936 234 | |
| II. Adjustments | (380 121) | (3 024 412) | |
| Depreciation/amortisation | 2 195 | 2 490 | |
| Foreign exchange gains/(losses) | (1 927) | (4 549) | |
| Interest and profit sharing (dividends) | (376 622) | (3 448 458) | |
| Profit/(loss) on revaluation of assets and liabilities | (3 767) | 430 887 | |
| Profit/loss on sale of PP&E and investment properties | – | (4 782) | |
| III. Changes in working capital | 16 804 | 109 200 | |
| Change in provisions | (17 592) | 41 566 | |
| Change in inventory | (42 890) | 27 541 | |
| Change in receivables | (76 314) | 25 730 | |
| Change in short–term liabilities, except for loans and borrowings | 157 913 | 28 562 | |
| Change in restricted cash | (4 313) | (14 199) | |
| IV. Net cash generated from operating activities (I+II+III) | (66 442) | 21 022 | |
| V. Income tax paid | (14 051) | (2 048) | |
| VI. Net operating cash flow (IV+/–V) | (80 493) | 18 974 | |
| Cash flows from investing activities | |||
| I. Inflows | 2 901 791 | 4 124 331 | |
| Disposal of intangible assets and tangible fixed assets | 1 837 | 847 | |
| Sale of investments in property and intangible assets | 1 500 | 10 000 | |
| From financial assets, including: | 2 898 454 | 4 113 484 | |
| a) in related parties | 2 862 282 | 4 084 550 | |
| – sale of financial assets | 543 050 | – | |
| – dividends and profit sharing | 282 537 | 3 462 063 | |
| – repayment of borrowings granted | 343 390 | 615 792 | |
| – interest | 9 604 | 6 695 | |
| – other proceeds from financial assets | 1 683 701 | – | |
| b) in other parties | 36 172 | 28 934 | |
| – sale of financial assets | 36 172 | 1 506 | |
| – repayment of borrowings granted | – | 26 793 | |
| – interest | – | 635 |
| 1.01.2016– | 1.01.2015– | ||
|---|---|---|---|
| NOTE | 31.12.2016 | 31.12.2015 | |
| II. Outflows | (129 868) | (4 713 422) | |
| Purchase of intangible assets and PP&E | (748) | (2 287) | |
| On financial assets, including: | (128 671) | (4 711 135) | |
| a) in related parties | (128 671) | (4 711 135) | |
| – sale of financial assets | (811) | (4 111 317) | |
| – borrowings granted | (127 860) | (599 818) | |
| Other capital expenditures | (449) | – | |
| III. Net cash flow from investing activities | 2 771 923 | (589 091) | |
| Cash flow from financing activities | |||
| I. Inflows | 647 955 | 747 520 | |
| Loans and borrowings | 547 955 | 517 520 | |
| Issue of debt securities | 100 000 | 230 000 | |
| II. Outflows | (3 336 891) | (215 065) | |
| Dividends and other payments to equity holders | (2 459 636) | – | |
| Repayment of loans and borrowings | (591 694) | (25 770) | |
| Redemption of debt securities | (225 000) | (135 000) | |
| Interest | (60 561) | (54 295) | |
| III. Net cash flow from financing activities | (2 688 936) | 532 455 | |
| Total net cash flows | 2 494 | (37 662) | |
| Change in the balance of cash, including: | 2 494 | (37 662) | |
| – change in cash due to foreign exchange gains/losses | 1 927 | 4 549 |
Cash at the beginning of the period 25 19 048 56 710 Cash at the end of the period 25 21 542 19 048
| Profit (loss) | |||||||
|---|---|---|---|---|---|---|---|
| Share | Supplementary | brought | Current | Total | |||
| Note | capital | capital | Reserve capital | forward | year profit | equity | |
| As of 1 January 2016 | 20 635 | 105 926 | 555 763 | 2 953 433 | – | 3 635 757 | |
| Changes in the period | |||||||
| Appropriation of result brought forward | 13 | – | 939 474 | 400 000 | (783 711) | – | 555 763 |
| Dividend paid | 13 | – | (840 520) | (2 174 879) | – | (3 015 399) | |
| Dividend approved for payment | 13 | – | – | (66 030) | – | – | (66 030) |
| Net profit for the period | – | – | – | – | 275 523 | 275 523 | |
| Total changes | – | 939 474 | (506 550) | (2 958 590) | 275 523 | (2 250 143) | |
| As of 31 December 2016 | 20 635 | 1 045 400 | 49 213 | (5 157) | 275 523 | 1 385 614 | |
| As of 1 January 2015 | 20 635 | 635 536 | – | 26 153 | – | 682 324 | |
| adjustments of fundamental errors | – | – | – | (5 157) | – | (5 157) | |
| As of 1 January 2015 | 20 635 | 635 536 | – | 20 996 | – | 677 167 | |
| Changes in the period | |||||||
| Appropriation of result brought forward |
– | (529 610) | 555 763 | (26 153) | – | – | |
| Net profit for the period | – | – | – | – | 2 958 590 | 2 958 590 | |
| Total changes | – | (529 610) | 555 763 | (26 153) | 2 958 590 | 2 958 590 | |
| As at 31 December 2015 | 20 635 | 105 926 | 555 763 | (5 157) | 2 958 590 | 3 635 757 |
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 (former WIG-Developers). The Company was established for an indefinite period of time.
Nicklas Lindberg President of the Management Board, CEO
Artur Langner Vice-President of the Management Board
Maciej Drozd Vice-President of the Management Board, CFO
Piotr Gromniak Vice-President of the Management Board
Marcin Materny Member of the Management Board
Rafał Mazurczak Member of the Management Board
The Management Board of Echo Investment S.A. as at 31 December 2015:
Piotr Gromniak – President of the Management Board, CEO Maciej Drozd – Vice-President of the Management Board, CFO Artur Langner – Vice-President of the Management Board Waldemar Lesiak – Vice-President of the Management Board.
Karim Khairallach Chairman of the Supervisory Board
Laurent Luccioni Vice-Chairman of the Supervisory Board
Maciej Dyjas Member of the Supervisory Board
Stefan Kawalec Member of the Supervisory Board meeting the criteria of independence
Przemysław Krych Member of the Supervisory Board
Nebil Senman Member of the Supervisory Board
Sebastian Zilles Member of the Supervisory Board
The Supervisory Board as at 31 December 2015 and 31 December 2016 is composed of the same members.
The Audit Committee as at 31 December 2015 and 31 December 2016 is composed of: Stefan Kawalec – Chairman of the Audit Committee Maciej Dyjas – Member of the Audit Committee Nebil Senman – Member of the Audit Committee.
The statements of the Echo Investment S.A. present financial data for the 12-month period ending on 31 December 2016 and comparative data for the 12-month period ending on 31 December 2015.
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 PLN.
The statements have been prepared in compliance with the International Financial Reporting Standards (IFRS), as adopted by the European Commission. 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. 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 2016. The consolidated financial statements are available at the Company's registered office in Kielce, al. Solidarności 36. The statements have been drawn up according to the going concern principle as there are no circumstances indicating a threat to continued activity. The Company drew up the Separate Financial Statement for the year ended 31 December 2016, which was approved for publication on 25 April 2017.
The Company's Management Board used its best knowledge in the application of the standards and interpretations, as well as measurement methods and principles for the various items of the separate financial statements.
The accounting principles and policies applied during the preparation of this financial report are in compliance with the principles applied in the last annual financial report, except for the new standards, amendments to standards and interpretations issued by the IIFRS [Interpretation of International Financial Reporting Standards] Committee, which are applicable to the Company for the reporting period beginning on January 1, 2016. The following new and amended standards have been applied in this report, all of them effective on January 1, 2016:
The applied amendments have not had a significant impact on the presentation of data and valuation in the financial report.
In this financial report the Company has decided not to apply the following issued standards, interpretations and amendments to the existing standards before they have come into effect:
until the date of approval of these financial statements. The Company will apply IFRS 15 after its approval by the European Union. The Company has not yet completed its analysis of the impact of the standard on the financial statements.
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.
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 expenses". 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 inventory: 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-in-progress" - if the land is intended for development and resale, or as "goods" - if the land is intended for sale. "Work-in-progress" also includes the incurred expenditures related to the process of implementing projects for sale (design services, construction works etc., performed by external contractors). "Finished products" include mainly completed residential and commercial developments sold under final agreements.
Inventories of current assets are measured at the purchase price of land and at the manufacturing costs of products in the property development business, plus capitalised financial costs, but not exceeding the net realisable value. This value is obtained based on information from the active market. An inventory write-off is reversed due to the sale of an inventory item or increase in the net selling price. Inventory write-offs disclosed in the period as cost and reversals of inventory write-downs disclosed in the period as a decrease of costs are presented in the profit and loss account under "Sales cost".
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 and liabilities as follows:
Assets are entered into the books as of the transaction date and cancelled from the balance sheet when the contractual rights to cash flows from a financial asset expire, or when a financial asset is transferred along with all risks and benefits resulting from that asset.
These assets are classified as current assets, if they are intended for trade or are expected to be recovered within 12 months from the balance sheet date. In this category, the Company includes investments in securities.
As of the initial recognition and as of the balance sheet date, financial assets are measured at the fair value through the profit and loss account.
Derivative instruments are recognised in the books when the Company becomes a party to a binding agreement.
The Company uses derivatives to mitigate the FX or interest rate risk.
The Company does not apply hedge accounting.
As of the balance sheet date, derivatives are measured at their fair value. Derivatives with a positive fair value are financial assets, while derivatives with a negative fair value are financial liabilities.
Profit or loss on derivatives is recognised in financial revenue or costs respectively, while in the cash flow statement, it is recognised as cash flow from operating activity, if the purchase leads to the recognition of an asset in the Company's balance sheet.
Borrowings granted are non-derivative financial assets with a fixed or determinable payment, not quoted on an active market, and other than classified as financial assets disclosed at the fair value through the profit and loss account or other than available sale.
These assets are entered into the books as of the transaction date and cancelled from the balance sheet when the contractual rights to cash flows from a financial asset expire, or when a financial asset is transferred along with all risks and benefits resulting from that asset.
Borrowings granted are disclosed on the day of entry into the books at the fair value plus transaction costs and, subsequently, as of the balance sheet date, according to the amortised cost determined with the effective interest rate method.
Write-downs on borrowings granted are recognised at the end of every quarter, if there is objective evidence that the Company will not receive all amounts due under the original terms of the granted borrowings.
Trade and other receivables are initially recognised in the balance sheet at the fair value and, subsequently, measured according to the amortised cost using the effective interest rate method, less impairment losses. Receivables are revaluated by creating a write-down in consideration of how probable it is that the receivables will be repaid.
Write-downs on trade and other receivables are recognised at the end of every quarter, if there is objective evidence that the Company will not receive all amounts due under the original terms of the receivables. Indications of impairment of receivables: severe financial problems of a debtor or delayed payments. The write-down amount is the difference between the carrying value of an item of receivables and the current value of the estimated prospective cash flows related to such an item. The amount of loss is recognised in the profit and loss account in "other operating expenses". Subsequent repayments of the written-down receivables are recognised in "other operating revenue"
in the profit and loss account.
In principle, long-term trade receivables are measured according to the amortised cost, using the effective interest rate method. However, when the difference between the amortised cost value and the payable amount has no material effect on the Company's financial results, such receivables are recognised in the balance sheet at the payable amount.
Advances on deliveries are measured according to the expended cash and the received VAT invoices documenting the advances.
Financial assets available for sale are entered into the books as of the transaction date and cancelled from the balance sheet when the contractual rights to cash flows from a financial asset expire, or when a financial asset is transferred along with all risks and benefits resulting from that asset.
As of the day of entry into the books, these assets are measured at the fair value plus transaction costs, while as of the balance sheet date, they are measured at the fair value, taking account of impairment losses recognised in the income statement.
Profits or losses from movements in the fair value of an asset are recognised in other comprehensive income.
Write-downs on financial assets are recognised at the end of every quarter, if there is objective evidence that the Company will not receive all amounts due under the original terms of the assets.
Assets available for sale include shares and interests in companies which are not subsidiaries and associates, are not quoted on an active market, and which comprise shortterm or long-term assets.
Where it is not possible to determine their fair value, the assets are measured at the purchase price, less impairment losses, and the effects of the measurement are recognised in the financial profit or loss.
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.
Financial guarantees are recognised as financial instruments. These agreements are initially recognised at the fair value (equal to a received bonus or estimated using measurement techniques) and, subsequently, at one of the two values, whichever is higher:
In addition, financial guarantee agreements are disclosed in off-balance sheet liabilities and receivables. On every balance sheet date, the Company verifies whether a payment and the creation of a provision are likely.
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 recognized).
The cash flow statement is prepared using the indirect method. Liabilities due to overdraft facilities are presented as debt due to loan and not as cash equivalents.
The Company does not seperate segments according to IFRS 8, paragraph 4. This information is presented in the consolidated financial statements of the Echo Investment Capital Group.
The financial result is determined using the calculation method.
Revenue from the sale of goods and products is disclosed at the fair value of the received or due payment, less rebates, discounts and taxes on the sale, and recognised at the moment of the delivery of goods and products and the transfer of risks and benefits from the ownership title to the goods and products to the buyer, and when the amount of revenue can be credibly determined.
In particular, revenue from the sale of residential and commercial premises constructed by the Company is recognised according to IAS 18 and IFRIC 15 at the time of the transfer of the ownership title to these premises in a sale agreement, after the development is completed and the right to use the premises has been acquired.
Revenue from the lease of residential and commercial areas is recognised on a straight line basis for the duration of the concluded agreements.
Revenue from legal, consulting, IT, financial, marketing, security and other sales services is recognised in the period in which such services were provided.
Manufacturing costs of goods, products and services sold include the incurred costs related to revenue for the financial year and the costs accrued but not yet incurred.
The costs of goods and products sold are measured at the manufacturing costs, using strict identification of actual
costs of the sold assets or the percentage share, e.g.: of the sold land, interests etc. In particular, the prime cost of the sold premises and land is determined proportionately to their share in the overall construction cost of an object and in the whole land comprising a project.
The financial costs related to the current period are recognised in the profit and loss account, except for costs capitalised according to the solution presented in IAS 23. The Company capitalises this portion of the financial costs which are directly related to the purchase and manufacturing of items of assets which require an extended period during which they are prepared for the intended use or sale, recognised as inventories and commenced investments. Capitalisation includes the amount of costs determined using the effective interest rate, less revenue from the temporary investment of cash (i.e. interest on bank deposits, except for deposits resulting from blocked accounts, letter of credit agreements). In the case of general financing, the general financing costs subject to capitalisation are determined using the yield with regard to the expenditures incurred on a given asset.
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 inventory 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 impairments 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 2015, did not run any material operating activity, the value of the recognised write-downs corresponds to the total difference between the net value of the subsidiary's assets and the purchase price of the interests.
| Value calculated for the purpose of analysis: | ||
|---|---|---|
| as at 31.12.2016 | as at 31.12.2015 | |
| Interests, shares and funds held | 2 328 625 | 4 264 550 |
| Financial revenues/expenses from the measurement of interests, shares and funds | (4 420) | (430 299) |
| 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 | 23 286 | 42 645 |
| TOTAL effect on the gross result for the period | 23 286 | 42 645 |
| Income tax | 4 426 | 8 103 |
| TOTAL effect on the net result for the period | 18 862 | 34 542 |
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:
may be treated as a premise of the existence of artificial operations subject to GAAR regulations. The new regulations will require much greater judgment when assessing tax consequences of individual transactions.
The GAAR clause should apply to transactions closed after it enters into force and to transactions that were closed before the GAAR clause entered into force, for which advantages were or still are being achieved after the date of the clause's entry into force. The implementation of the above provisions will allow Polish tax authorities to question the legal arrangements and agreements such as restructuring and reorganization of the group.
The price risk is not material. The Company does not trade in securities on any active market. The Company may conclude transactions on derivatives to hedge against the FX risk related to the forecast cash flows.
The Company's exposure to the interest rate risk is related to financial assets and liabilities, in particular the granted borrowings, cash, the received bank loans and the issued bonds. Borrowings, loans and bonds bearing a variable interest rate expose the Company to the interest rate risk, while borrowings and loans with a fixed interest rate expose the Company to variations of the fair value of financial instruments. In addition, the Company is exposed to the risk of interest rate variations when raising a new loan or refinancing an existing long-term debt.
| Value calculated for the purpose of analysis: | ||
|---|---|---|
| as at 31.12.2016 | as of 31.12.2015 | |
| Balance of borrowings granted | 93 649 | 278 752 |
| Financial revenue from interest on borrowings granted | 7 841 | 13 605 |
| Estimated change of interest rates | +/- 1 p.p. | +/- 1 p.p. |
| Financial revenue from interest on borrowings granted, taking account of changes of interest rates | 936 | 2 788 |
| Total: effect on the gross result for the period | 936 | 2 788 |
| Income tax | 178 | 530 |
| Total: effect on the net result for the period | 758 | 2 258 |
The Company granted loans in PLN with a variable interest rate dependent on WIBOR + margin. If on 31 December 2016, 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 758,000 thousand on account of higher or lower interest on loans granted in PLN.
| Balance of liabilities due to issue of debt securities | 885 917 | 1 009 835 |
|---|---|---|
| Financial costs of interest on the issue of debt securities | 43 893 | 46 870 |
| Estimated change of interest rates | +/- 1 p.p. | +/- 1 p.p. |
| Financial costs of interest on the issue of debt securities | 8 859 | 10 098 |
| Total: effect on the gross result for the period | 8 859 | 10 098 |
| Income tax | 1 683 | 1 919 |
| Total: effect on the net result for the period | 7 176 | 8 179 |
| Value calculated for the purpose of analysis: | ||
|---|---|---|
| as at 31.12.2016 | as of 31.12.2015 | |
| Balance of cash | 42 426 | 35 619 |
| Other operating revenue from interest | 677 | 754 |
| Estimated change of interest rates | +/- 1 p.p. | +/- 1 p.p. |
| Other operating revenue from interest, taking account of changes of interest rates | 424 | 356 |
| Total: effect on the gross result for the period | 424 | 356 |
| Income tax | 81 | 68 |
| Total: effect on the net result for the period | 343 | 288 |
| Value calculated for the purpose of analysis: | |
|---|---|
| as at 31.12.2016 | as of 31.12.2015 |
| – | 15 582 |
| (2 176) | (2 184) |
| +/- 1 p.p. | +/- 1 p.p. |
| – | 156 |
| – | 156 |
| – | 30 |
| – | 126 |
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 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 minimi-
sed 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 companies.
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 (31.12.2016):
| Trade and other | ||||
|---|---|---|---|---|
| Period | Financial guarantees | Bonds | liabilities | Loans |
| Up to 1 year | 64 763 | 176 634 | 170 210 | – |
| Over 1 to 3 years | 692 181 | 609 960 | – | – |
| Over 3 to 5 years | 136 487 | 99 323 | – | – |
| Over 5 years | 12 548 | – | – | – |
| Total | 905 979 | 885 917 | 170 210 | – |
The value of debt ratios, as at 31.12.2016 and 31.12.2015 respectively, was consistent with the Company's objectives.
| Trade and other | ||||
|---|---|---|---|---|
| Period | Financial guarantees | Bonds | liabilities | Loans |
| Up to 1 year | 332 173 | 243 261 | 48 563 | 15 582 |
| Over 1 to 3 years | 255 690 | 604 145 | – | – |
| Over 3 to 5 years | 25 628 | 162 429 | – | – |
| Over 5 years | 269 567 | – | – | – |
| Total | 883 058 | 1 009 835 | 48 563 | 15 582 |
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 | 31.12.2016 | 31.12.2015 | |
|---|---|---|---|
| Total loans, borrowings and bonds | 14, 16 | 1 347 458 | 1 527 429 |
| Dividend liability | 24 | 66 030 | – |
| Cash and cash equivalents | 11 | (42 426) | (35 619) |
| Net debt | 1 371 062 | 1 491 810 | |
| Total equity | 1 385 614 | 3 635 757 | |
| Total capital | 2 756 676 | 5 127 567 | |
| Debt ratio | 49,74% | 29,09% |
The value of debt ratios, as at 31.12.2016 and 31.12.2015 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.
| Date of | |||
|---|---|---|---|
| Subject of the contract | agreement | Contractor – investor | Value |
| Comprehensive investment management and consulting services in all matters related to the construction of West Link office building in Wrocław |
1.07.2016 | West Gate II – Projekt Echo – 114 Sp. z o.o. Sp. K. |
1 090 |
| Comprehensive investment management and consulting services in all matters related to the construction of the office complex phase II in Wrocław |
1.04.2016 | Sagittarius – Projekt Echo – 113 Sp. zo.o. Sp. K. |
2 329 |
| Performing works that allowed the Investor to obtain an occupancy permit for Q22 office building in Warsaw |
24.06.2010 | Q22 PE – 128 Sp. z o.o. Sp. K. | 2 881 |
| Comprehensive investment management and consulting services in all matters related to the construction of Q22 office building in Warsaw |
1.07.2013 | Q22 PE – 128 Sp. z o.o. Sp. K. | 5 023 |
| Comprehensive investment management and consulting services in all matters related to the construction of Tryton office building in Gdansk |
31.20.2016 | Tryton – Projekt Echo – 127 Park Sp. z o.o Sp. K. |
1 090 |
| Comprehensive investment management and consulting services in all matters related to the construction of Galeria Libero in Katowice |
1.07.2016 | Galeria Libero – Projekt Echo – 120 Sp. z o.o. Sp. K. |
3 598 |
| Comprehensive investment management and consulting services in all matters related to the construction of Nobilis office building in Wrocław |
31.10.2014 | Nobilis – Projekt Echo – 117 Sp. z o.o. Sp. K. |
2 285 |
| Fit out works of office building in Katowice | 6.05.2016 | Projekt Echo – 135 Sp. K. | 20 596 |
| Fit out works of office building in Łódź | 1.06.2016 | Symetris – Projekt Echo – 131 Sp. z o.o. – Sp. K. |
19 462 |
| Comprehensive investment management and consulting services in all matters related to the construction of Symetris office complex in Łódź |
6.05.2016 | Symetris – Projekt Echo – 131 Sp. z o.o. – Sp. K. |
1 054 |
| Comprehensive investment management and consulting services in all matters related to the construction of O3 Business Campus II office building in Cracow |
1.04.2016 | Echo- Opolska Biznes Park Sp. z o.o. SKA |
2 693 |
| Comprehensive investment management and consulting services in all matters related to the construction of extension Galaxy shopping centre in Szczecin |
1.06.2016 | Galaxy – Projekt Echo -106 Sp. z o.o. Sp. K. |
3 240 |
| Comprehensive investment management and consulting services in all matters related to the construction of retail project in Warsaw |
15.09.2016 | Projekt Echo – 138 Sp. z o.o Sp. K. | 2 001 |
| Related part | Sales | Purchase | Receivables | Liabilities | |
|---|---|---|---|---|---|
| Subsidiary | 177 995 | 22 808 | 66 653 | 5 240 | |
| Management of the Company | 39 | – | – | – | |
| Total | 178 034 | 22 808 | 66 653 | 5 240 |
| Related part | Sales | Purchase | Receivables | Liabilities |
|---|---|---|---|---|
| Subsidiary | 124 637 | 13 350 | 23 875 | 1 290 |
| Management of the Company | 39 | – | – | – |
| Total 124 676 |
13 350 | 23 875 | 1 290 |
On 27 February 2017, the Management Board of Echo Investment has passed a resolution on establishing a bond issue programme worth up to PLN 300 mln or its equivalent in euro. The company has submitted a prospectus at the Financial Supervision Authority. It is planning to introduce the bonds issued on the regulated Catalyst market. All details concerning the issue, including its schedule, the currency of the issue, the redemption date and the interest rate will be stipulated in the prospectus and in the final conditions of a given series of bonds.
On 31 March 2017, Echo Investment S.A. issued coupon bonds at a total amount of PLN 155 mln. The nominal value and the issue price of one bond was PLN 10,000. The bonds were issued for the period ending on November 31 March, 2021. The interest on the bonds is based on variable WIBOR 6M rate plus investors' margin. The interest will be paid semi-annually. The bonds will be redeemed on the redemption day at the nominal value of the bonds. The bonds issued are not secured.
| 2016 | 2015 | ||||
|---|---|---|---|---|---|
| Basic remuneration |
from Echo Investment S.A. Bonus |
for holding functions or providing services to other companies of the Group |
from Echo Investment S.A. |
for holding functions or providing services to other companies of the Group |
|
| Nicklas Lindberg (appointed on 18.04.2016) |
768 742 | 658 890 | 369 714 EUR | – | – |
| Maciej Drozd (appointed on 16.07.2015) |
1 097 595 | 440 780 | 401 338 | 734 000 | – |
| Piotr Gromniak | 618 000 | 829 000 | 135 000 | 1 399 000 | – |
| Artur Langner | 546 000 | 766 000 | 120 000 | 1 238 000 | – |
| Rafał Mazurczak (appointed on 15.09.2016) |
60 000 | – | 365 500 | – | – |
| Marcin Materny (appointed on 15.09.2016) |
60 000 | – | 115 500 | – | – |
| Waldemar Lesiak (resigned on 30.05.2016) |
314 491 | 382 000 | 969 244 | 1 238 000 | – |
The managing officers of Echo Investment S.A. in 2015. received additional bonuses in the total amount of PLN 5.561.000.
Nicklas Lindberg's management contract of 18 April 2016 provides for performance-based bonuses:
The amount of the additional performance-based bonus depends on the increase of the share price of Echo Investment S.A. above the base value that is determined at the level of PLN 7.5 minus the amount of the dividend per share received by Lisala Sp. z o.o. 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.
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 2016 amounts to PLN 3,888,193.
Bonuses of the remaining Management Board Members depends on the targets specified for each Board Member individually by the Supervisory Board.
| 2016 | 2015 | |||
|---|---|---|---|---|
| for holding functions or providing services to |
for holding functions or providing services to |
|||
| from Echo Investment S.A. |
other companies of the Group |
from Echo Investment S.A. |
other companies of the Group |
|
| Karim Khairallah (appointed on 10.06.2015) |
– | – | ||
| Maciej Dyjas (appointed on 10.06.2015) |
60 000 | – | 19 000 | – |
| Stefan Kawalec (appointed on 10.06.2015) |
180 000 | – | 31 000 | – |
| Przemysław Krych (appointed on 10.06.2015) |
60 000 | – | 19 000 | – |
| Laurent Luccioni (appointed on 10.06.2015) |
– | – | – | – |
| Nebil Senman (appointed on 10.06.2015) |
60 000 | – | 19 000 | – |
| Sebastian Zilles (appointed on 27.10.2015.) |
– | – | – | – |
| George Graham (acting from 10.06.2015 to 27.10.2015) |
– | – | – | – |
| Wojciech Ciesielski (dismissed on 10.06.2015) |
– | – | – | – |
| Andrzej Majcher (dismissed on 10.06.2015) |
– | – | 32 000 | – |
| Mariusz Waniołka (dismissed on 10.06.2015) |
– | – | 32 000 | – |
| Robert Oskard (dismissed on 10.06.2015) |
– | – | 19 000 | – |
| Karol Żbikowski (dismissed on 10.06.2015) |
– | – | 19 000 | – |
Pursuant to §13 section 1 letter b) of the Company's Statute, the Supervisory Board of the Company chose the company entitled to audit its financial reports on July 13th, 2016 in accordance with the professional norms and regulations. It will be Ernst & Young Audyt Polska Sp. z o. o. Sp. K. with its registered office at Rondo ONZ Street in Warsaw, entered in the list of certifying accountants under no. 130. The Supervisory Board empowered the Management Board to conclude a contract with EY Audyt Polska with regard to the audit of the Company's separate financial reports and consolidated financial reports of the Company's Capital Group in the years 2016-2017.
| Subject | Amount (PLN) |
|---|---|
| Audit and review of the separate and consolidated financial statements for 2015 | 581 000 |
| Audit and review of the separate and consolidated financial statements for 2016 | 415 000 |
| Other services – including letter of attestation | 234 500 |
| 31.12.2016 | 31.12.2015 | |
|---|---|---|
| Purchased permits, patents, licences and similar assets, including: | 281 | 160 |
| - software | 235 | 108 |
| Total 281 |
160 |
The Company did not recognise losses for intangible assets in the periods covered by the financial statements. As at 31.12.2016, the Company does not have any contractual liabilities.
| Purchased permits, patents, licences | ||||
|---|---|---|---|---|
| and similar assets | Total | |||
| For the period 01.01.2016 – 31.12.2016 | Software | Other | Intangible assets | |
| Gross value of intangible assets at the beginning of the period | 5 435 | 711 | 6 146 | |
| Increases | 221 | 115 | 336 | |
| – due to purchase | 221 | 115 | 336 | |
| Decreases | – | (26) | (26) | |
| – due to sale | – | (26) | (26) | |
| Gross value of intangible assets at the end of the period | 5 656 | 800 | 6 456 | |
| Accumulated amortisation at the beginning of the period | (5 327) | (659) | (5 986) | |
| Amortisation for the period | (94) | (95) | (189) | |
| – planned | (94) | (121) | (215) | |
| – due to sale | – | 26 | 26 | |
| Accumulated amortisation at the end of the period | (5 421) | (754) | (6 175) | |
| Net value of intangible assets at the end of the period | 235 | 46 | 281 |
All intangible assets held by the company have been purchased.
The applied amortisation methods and the adopted useful lives or the applied amortisation rates for:
| Purchased permits, patents, licences | ||||
|---|---|---|---|---|
| and similar assets | Total | |||
| For the period 01.01.2015 – 31.12.2015 | Software | Other | Intangible assets | |
| Gross value of intangible assets at the beginning of the period | 5 386 | 666 | 6 052 | |
| Increases | 49 | 46 | 95 | |
| – due to purchase | 49 | 46 | 95 | |
| Decreases | – | (1) | (1) | |
| – due to sale | – | (1) | (1) | |
| Gross value of intangible assets at the end of the period | 5 435 | 711 | 6 146 | |
| Accumulated amortisation at the beginning of the period | (5 068) | (512) | (5 580) |
|---|---|---|---|
| Amortisation for the period | (259) | (147) | (406) |
| – planned | (259) | (148) | (407) |
| – due to sale | – | 1 | 1 |
| Accumulated amortisation at the end of the period | (5 327) | (659) | (5 986) |
| Net value of intangible assets at the end of the period | 108 | 52 | 160 |
| 31.12.2016 | 31.12.2015 | ||
|---|---|---|---|
| PP&E, including: | 4 892 | 6 945 | |
| - land | 160 | 163 | |
| - buildings, premises, civil and water engineering structures | 2 297 | 2 759 | |
| - plant and machinery | 120 | 121 | |
| - means of transport | 1 877 | 3 276 | |
| - other PP&E | 438 | 626 | |
| PP&E under construction | 139 | – | |
| Advances on PP&E under construction | – | – | |
| Total | 5 031 | 6 945 |
The Company did not create impairment losses for PP&E in the periods covered by the financial statements.
The company has no securities established on PP&E.
NOTE 2B
| Technical | ||||||
|---|---|---|---|---|---|---|
| For the period 01.01.2016-31.12.2016 | Own land |
Buildings and structures |
equipment and machines |
Means of transport |
Other PP&E | Total PP&E |
| Gross value of PP&E at the beginning of the period | 168 | 3 263 | 4 900 | 9 514 | 3 380 | 21 225 |
| Increases | 64 | 231 | 228 | 11 | 173 | 707 |
| – due to purchase | – | – | 228 | 11 | 173 | 412 |
| – due to inventory taking | 64 | 231 | – | – | – | 295 |
| Decreases | (67) | (703) | (130) | (2 852) | (133) | (3 885) |
| – due to sale | (67) | (703) | (130) | (2 852) | (133) | (3 885) |
| Gross PP&E at the end of the period | 165 | 2 791 | 4 998 | 6 673 | 3 420 | 18 047 |
| Accumulated depreciation at the beginning of the period | (5) | (504) | (4 779) | (6 238) | (2 754) | (14 280) |
| Depreciation for the period | – | 10 | (99) | 1 442 | (228) | 1 125 |
| – due to depreciation | (1) | (80) | (226) | (1 112) | (248) | (1 667) |
| – due to sale | (1) | (90) | (127) | (2 554) | (20) | (2 792) |
| Accumulated depreciation at the end of the period | (5) | (494) | (4 878) | (4 796) | (2 982) | (13 155) |
| Net PP&E at the end of the period | 160 | 2 297 | 120 | 1 877 | 438 | 4 892 |
Contractual liabilities incurred in connection with the purchase of property, plant and equipment amount to PLN 58,000.
| Own | Buildings and | Technical equipment and |
Means of | ||
|---|---|---|---|---|---|
| land | structures | machines | transport | Other PP&E | Total PP&E |
| 168 | 3 263 | 4 929 | 12 370 | 4 079 | 24 809 |
| – | – | 427 | 1 471 | 284 | 2 182 |
| – | – | 427 | 1 471 | 284 | 2 182 |
| – | – | (456) | (4 327) | (983) | (5 766) |
| – | – | (2) | – | – | (2) |
| – | – | (454) | (4 327) | (983) | (5 764) |
| 168 | 3 263 | 4 900 | 9 514 | 3 380 | 21 225 |
| (3) | (414) | (4 668) | (9 020) | (3 457) | (17 562) |
| (2) | (90) | (111) | 2 782 | 703 | 3 282 |
| (2) | (90) | (407) | (1 317) | (263) | (2 079) |
| – | – | (294) | (4 099) | (966) | (5 359) |
| – | – | (2) | – | – | (2) |
| (5) | (504) | (4 779) | (6 238) | (2 754) | (14 280) |
| 163 | 2 759 | 121 | 3 276 | 626 | 6 945 |
| 1.01.2016– 31.12.2016 |
1.01.2015– 31.12.2015 |
|
|---|---|---|
| Value of property investments at the beginning of the period | 6 285 | 2 903 |
| Increases | 2 765 | 3 382 |
| – due to inventory taking | – | 3 368 |
| – due to revaluation of property | 2 765 | 14 |
| Decreases | (3 402) | – |
| due to sale | (3 402) | – |
| – due to revaluation of property | – | – |
| Value of property investments at the end of the period | 5 648 | 6 285 |
Investment property is included at the begining as on price of purchase/cost. After initial including, the Company measures its real properties at fair value at the end of each calendar quarter. Profit/loss on measurement is shown in "Profit / Loss on investment property" in the income statement.
At 31 December 2016 the Company held investment property located in Poland. Since leases specify rents denominated in EUR, the valuation was made in that currency and converted to PLN at the NBP exchange rate prevailing at the balance sheet date.
The Company has no securities established on investment properties. The Company has no contractual obligations as at 31 December 2016.
NOTE 3B
| 1.01.2016– 31.12.2016 |
1.01.2015– 31.12.2015 |
|
|---|---|---|
| Revenue from investment property rents | 529 | 477 |
| Direct operating expenses (including repair and maintenance costs) on investment property generating rent revenue in the period |
(470) | (424) |
| Direct operating expenses (including repair and maintenance costs) on investment property not generating rent revenue in the period |
– | – |
| 31.12.2016 | 31.12.2015 | |
|---|---|---|
| Investments in subsidiaries, jointly controlled entities and associates | ||
| – in subsidiaries | 2 328 625 | 464 154 |
| – in jointly controlled entities | – | – |
| – in associates | – | 13 |
| Total | 2 328 625 | 464 167 |
The company holds interests in the financial result of associates, equivalent to the overall number of votes at the general meeting.
In H1, 2016 Echo Investment spun off yielding commercial properties portfolio to a newly established company incorporated under the Dutch law, i.e. Echo Prime Properties B.V. The newly established company was later renamed Echo Polska Properties N.V. (EPP).
On 17 February 2016 Echo Investment transferred to EPP the ownership of all certificates of the following funds: Forum XXIX Funduszu Inwestycyjnego Zamkniętego and Forum XXXIV Funduszu Inwestycyjnego Zamkniętego. Through special-purpose companies, both funds owned the following 16 commercial properties:
ҽ Galeria Echo in Kielce,
ҽ Galeria Olimpia in Bełchatów,
In exchange for a contribution in kind in the form of the certificates, Echo Investment acquired 100% of shares in the share capital of EPP with a total nominal value of EUR 211,970,402, which as of the signing date of the agreements amounted to the equivalent of PLN 933,560,044 according to the average exchange rate published by the National Bank of Poland (NBP).
On 1 June 2016 Echo Investment and EPP concluded an agreement with Redefine Properties Limited with its registered office in Rosebank in South Africa for the sale of a part of the existing shares and subscription of new shares in EPP. Pursuant to the agreement, after the transaction was finalised, Redefine would hold 75% of shares plus one in the total number of shares in EPP while Echo Investment would hold 25% of shares minus one, taking into account the increase of the capital of EPP by new shares. The agreed transaction value of properties of EPP was EUR 1,188,000,000.
As at 31 December 2016 Echo Investment have no shares in Echo Polska Properties N.V. On 30 July 2016 the treasury shares of Echo Prime Assets B.V. were issued to Echo Investment S.A. The shares were covered by non-cash contribution of shares of Echo Polska Properties N.V. and FIZ certificates.
| 1.01.2016– 31.12.2016 |
1.01.2015– 31.12.2015 |
|
|---|---|---|
| Balance at the beginning of the period, including: | 464 167 | 867 470 |
| – shares and interests | 464 167 | 867 470 |
| Increases | 3 058 040 | 28 502 |
| – purchase of interests | 2 088 862 | 13 663 |
| – increase in capital | 969 178 | 14 839 |
| – reversal of write–down on assets | – | – |
| Decreases | (1 193 582) | (431 805) |
| – sale of interests | (1 168 162) | (1 506) |
| – capital decrease | (21 000) | – |
| – write–down on assets | (4 420) | (430 299) |
| – settlement of advances on the purchase of interests | – | – |
| Balance at the end of the period, including: | 2 328 625 | 464 167 |
| – shares and interests | 2 328 625 | 464 167 |
ҽ Nobilis PE-117 Spk. Value 800 tys. PLN,
ҽ Park Rozwoju Iii PE-112 Sp. K. Value 90 tys. PLN,
ҽ Projekt Echo 118 Sp. z o.o. Value 26 tys. PLN,
ҽ Vousoka Polska Sp. z o.o. Value 29 tys. PLN,
In 2016, the Company increased capital in the subsidiary:
ҽ Echo-Browary Warszawskie Sp. z.o.o, in the amount of 50 tys. PLN,
ҽ Echo Advisory Services Sp. z o.o, in the amount of 50 tys. PLN,
In 2016, the Company decreased capital in the subsidiary:
ҽ Echo-Kasztanowa Aleja Sp. K, in the amount of 21 000 tys. PLN.
A registered pledge was established on the shares of Projekt Echo 127 Sp. z o.o. as a collateral for the loan granted to the subsidiary Galeria Kielce – Projekt Echo – 109 Sp. z o.o. Sp. K. by HSBC Bank in the amount of EUR 495 mln. The Company is in process of pledge on shares cancellation.
A registered pledge was established on the shares of Projekt Echo 117 Sp. z o.o. as a collateral for the loan granted to the subsidiary Nobilis – Projekt Echo 117 Sp. z o.o. Sp. K. by mBank S.A. in the amount of EUR 30 mln.
A registered pledge was established on the shares of Projekt Echo 117 Sp. z o.o. as a collateral for the loan granted to the subsidiary Nobilis – Projekt Echo 117 Sp. z o.o. Sp. K. by mBank S.A. in the amount of PLN 3 mln.
A registered pledge was established on the shares of Projekt Echo 131 Sp. z o.o. as a collateral for the loan granted to the subsidiary Symetris – Projekt Echo 131 Sp. z o.o. Sp. K. by BGZ BNP Paribas S.A. in the amount of EUR 37 mln. The Company is in process of pledge on shares cancellation.
A registered pledge was established on the shares of Projekt Echo 131 Sp. z o.o. as a collateral for the loan granted to the subsidiary Symetris – Projekt Echo 131 Sp. z o.o. Sp. K. by BGZ BNP Paribas S.A. in the amount of PLN 5 mln. The Company is in process of pledge on shares cancellation.
A registered pledge was established on the interests of Projekt Echo – 128 Sp. z o.o. as a collateral for the loan granted to the subsidiary Q22 – Projekt Echo – 128 Sp. z o.o. Sp. K. by Bank Zachodni WBK SA in the amount of EUR 286 mln. The Company is in process of pledge on shares cancellation.
A registered pledge was established on the interests of Echo – Opolska Business Park Sp. z o.o. as a collateral for the loan granted to the subsidiary Echo – Opol¬ska Business Park Sp. z o.o. Sp. K. by HSBC Bank in the amount of EUR 495 mln. The Company is in process of pledge on shares cancellation.
A registered pledge was established on the interests of Tryton – Projekt Echo – 127 Sp. z o.o. Sp.K as a collateral for the loan granted to the subsidiary Tryton – Projekt Echo – 127 Sp. z o.o. Sp. K. by HSBC Bank in the amount of EUR 495 mln. The Company is in process of pledge on shares cancellation.
| Value of | Revaluation | Share in | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| shares/interests | adjustments | Revaluation | Revaluation | Carrying | % Share | total number | Another | ||||
| Registered | Business | according to the | – opening | adjustments – | adjustments – | value of intere | capital | of votes at the | basis | ||
| No. | Company name and legal form | office | activity | purchase price | balance | movement | closing balance | sts/shares | held | general meeting | for control |
| INTERESTS OR SHARES IN SUBSIDIARIES | |||||||||||
| 1 | "Projekt Echo – 93" Sp. z o.o. | Kielce | property lease and mana gement |
51 | – | – | 51 | 99,00% | 99,00% | – | |
| 2 | "Echo – Aurus" Sp. z o.o. | Kielce | property lease and mana gement |
199 439 |
– | – | 199 439 |
99,9925% | 99,9925% | – | |
| 3 | "Princess Investment" Sp. z o.o. | Kielce | construction works involving erection of buildings |
5 063 |
(2 663) |
(2 400) |
(5 063) |
– | 99,9875% | 99,9875% | – |
| 4 | "Bełchatów – Grupa Echo Sp. z o.o." S.K.A. |
Kielce | property lease and mana gement |
1 | – | – | 1 | 0,0059% | 0,0059% | – | |
| 5 | "PPR – Projekt Echo – 77" Sp. z o.o. S.K.A. |
Kielce | property lease and mana gement |
– | – | – | – | 0,0002% | 0,0002% | – | |
| 6 | "Echo – SPV 7 " Sp. z o.o. | Kielce | property lease and mana gement |
188 601 |
– | – | 188 601 |
99,9989% | 99,9989% | – | |
| 7 | "Grupa Echo" Sp. z o.o. | Kielce | doradztwo w zakresie prowadz. dział. gosp. i za rządzania |
52 | – | – | 52 | 100,00% | 100,00% | – | |
| 8 | "Kielce – Projekt Echo 129 Sp. z o.o." S.K.A. |
Kielce | property lease and mana gement |
16 | – | – | 16 | 0,0219% | 0,0219% | – | |
| 9 | "Echo Investment ACC – Grupa Echo Sp. z o.o." Sp. K. |
Kielce | accounting and book ke eping 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 mana gement |
1 | – | – | 1 | 0,0067% | 0,0067% | – |
| Value of shares/interests |
Revaluation adjustments |
Revaluation | Revaluation | Carrying | % Share | Share in total number |
Another | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| No. | Company name and legal form | Registered office |
Business activity |
according to the purchase price |
– opening balance |
adjustments – movement |
adjustments – closing balance |
value of intere sts/shares |
capital held |
of votes at the general meeting |
basis for control |
| 11 | "Echo – Arena" Sp. z o.o. | Kielce | construction works involving erection of buildings |
1 008 |
– | (1 008) |
– | – | 99,95% | 99,95% | – |
| 12 | "Echo – Galaxy" Sp. z o.o. | Kielce | construction works involving erection of buildings |
51 | – | – | 51 | 99,00% | 99,00% | – | |
| 13 | "Echo – Opolska Biznes Park " Sp. z o.o. | Kielce | property lease and mana gement |
52 | – | – | 52 | 100,00% | 100,00% | – | |
| 14 | Projekt Saska Sp. z o.o. | Kielce | real estate intermediation | 20 420 |
(20 419) |
(20 419) |
1 | 95,00% | 95,00% | – | |
| 15 | "Echo –Advisory Services" Sp. z o.o. | Kielce | property lease and mana gement |
100 | (15) | (15) | 85 | 99,00% | 99,00% | – | |
| 16 | "Echo – Klimt House" Sp. z o.o. | Kielce | property lease and mana gement |
51 | (15) | (35) | (50) | 1 | 99,00% | 99,00% | – |
| 17 | "Echo – Browary Warszawskie" Sp. z o.o. | Kielce | property lease and mana gement |
100 | (14) | (57) | (71) | 29 | 99,00% | 99,00% | – |
| 18 | Echo Investment Hungary Ingatlanhasz nositoKFT |
Budapest | property lease and mana gement |
89 130 |
(80 207) |
– | (80 207) |
8 923 |
100,00% | 100,00% | – |
| 19 | "Echo –Kasztanowa Aleja Sp. z o.o."Sp. K. | Kielce | property lease and mana gement |
451 | – | – | 451 | 99,90% | 99,90% | – | |
| 20 | "Echo – Klimt House Sp. z o.o." Sp. K. | Kielce | property lease and mana gement |
501 | – | (200) | (200) | 301 | 99,90% | 99,90% | – |
| 21 | "Echo – Browary Warszawskie Sp. z o.o." Sp. K. |
Kielce | property lease and mana gement |
20 002 |
– | – | 20 002 |
99,9995% | 99,9995% | – | |
| 22 | Echo Projekt Management Ingatlanhasz nosito KFT |
Budapest | property lease | 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 mana gement |
– | – | – | – | 0,0504% | 0,0504% | – | |
| 24 | "Echo – Galaxy Sp. z o.o." S.K.A. | Kielce | property lease and mana gement |
50 | – | (49) | (49) | 1 | 0,0128% | 0,0128% | – |
| Value of | Revaluation | Share in | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| shares/interests | adjustments | Revaluation | Revaluation | Carrying | % Share | total number | Another | ||||
| Registered | Business | according to the | – opening | adjustments – | adjustments – | value of intere | capital | of votes at the | basis | ||
| No. | Company name and legal form | office | activity | purchase price | balance | movement | closing balance | sts/shares | held | general meeting | for control |
| 25 | "Galeria Tarnów – Grupa Echo Sp. z o.o." S.K.A. |
Kielce | property lease and mana gement |
– | – | – | – | 0,0651% | 0,0651% | – | |
| 26 | "Duże Naramowice – Projekt Echo – 111 Sp. z o.o." S.K.A. |
Kielce | property lease and mana gement |
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 mana gement |
– | – | – | – | 0,0005% | 0,0005% | – | |
| 29 | "Park Postępu – Projekt Echo – 130 Sp. z o.o." S.K.A. |
Kielce | property lease and mana gement |
– | – | – | – | 0,0001% | 0,0001% | – | |
| 30 | Echo – Nowy Mokotów Sp. z o.o. | Kielce | property lease and mana gement |
94 | – | – | 94 | 99,90% | 99,90% | – | |
| 31 | "Projekt Echo –77" Sp. z o.o. | Kielce | property lease and mana gement |
50 | (14) | (14) | 36 | 99,90% | 99,90% | – | |
| 32 | Metropolis – "Grupa Echo 121" Sp. z o.o. S.K.A. |
Kielce | property lease and mana gement |
– | – | – | – | 0,000050% | 0,000050% | – | |
| 33 | Echo Investment Ukraina LLC | Kijów | property lease | 666 | (610) | – | (610) | 56 | 100,00% | 100,00% | – |
| 34 | Galeria Nova – Grupa Echo Sp. z o.o. S.K.A |
Kielce | construction works involving erection of buildings |
16 | – | – | 16 | 100,00% | 100,00% | – | |
| 35 | Echo Investment Projekt Management SRL |
Brasov | property lease | 4 987 |
(3 914) |
(43) | (3 957) |
1 030 |
99,9998% | 99,9998% | – |
| 36 | EI Projekt Cyp – 1 Limited | Nikozja | activity of head offices and holding companies |
56 028 |
(56 028) |
(56 028) |
– | 99,99% | 99,99% | – | |
| 37 | Barconsel Holdings Limited | Nikozja | activity of head offices and holding companies |
374 332 |
(374 306) |
– | (374 306) |
26 | 25,3996% | 25,3996% | – |
| 38 | "Projekt Echo – 95" Sp. z o.o. | Kielce | buying and selling of property on own account |
61 | – | (33) | (33) | 28 | 99,80% | 99,80% | – |
| No. | Company name and legal form | Registered office |
Business activity |
Value of shares/interests according to the purchase price |
Revaluation adjustments – opening balance |
Revaluation adjustments – movement |
Revaluation adjustments – closing balance |
Carrying value of intere sts/shares |
% Share capital held |
Share in total number of votes at the general meeting |
Another basis for control |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 39 | "Projekt Echo – 96" Sp. z o.o. | Kielce | buying and selling of property on own account |
26 | – | – | 26 | 99,80% | 99,80% | – | |
| 40 | "Projekt Echo – 99" Sp. z o.o. | Kielce | buying and selling of property on own account |
97 | – | (42) | (42) | 55 | 99,80% | 99,80% | – |
| 41 | Echo – Pod Klonami Sp. z o.o. | Kielce | buying and selling of property on own account |
11 | 11 | 99,90% | 99,90% | – | |||
| 42 | Projekt 1 –"Grupa Echo Sp. z. o. o." S.K.A. | Kielce | property lease and mana gement |
2 | – | – | 2 | 0,000042% | 0,000042% | – | |
| 43 | "Echo – Pod Klonami Sp. z o.o." Sp. K. | Kielce | buying and selling of property on own account |
10 | – | – | 10 | 99,00% | 99,00% | – | |
| 44 | "Projekt CS" Sp. z o.o. | Kielce | other monetary interme diation |
122 | – | (43) | (43) | 79 | 99,00% | 99,00% | – |
| 45 | "Taśmowa – Projekt Echo – 116 Sp. z o.o." S.K.A. |
Kielce | property lease and mana gement |
11 | – | – | 11 | 100,00% | 100,00% | – | |
| 46 | "Projekt 5 – Grupa Echo Sp. z o.o." S.K.A. | Szczecin | property lease and mana gement |
– | – | – | – | 0,00% | 0,00% | – | |
| 47 | Echo – Nowy Mokotów Sp. z o.o." Sp. K. | Kielce | buying and selling of property on own account |
1 251 |
– | (76) | (76) | 1 175 |
99,00% | 99,00% | – |
| 48 | "Projekt Echo – 100" Sp. z o.o. | Kielce | accounting and book ke eping activity |
63 | – | (27) | (27) | 36 | 100,00% | 100,00% | – |
| 49 | Mena Investments Sp.z o.o. | Kielce | business consulting and management |
105 | – | (105) | (105) | – | 99,00% | 99,00% | – |
| 50 | Echo Innovations – Projekt Echo – 99 Sp. z o.o. Sp. K. |
Kielce | buying and selling of property on own account |
52 | – | (42) | (42) | 10 | 99,80% | 99,80% | – |
| 51 | Projekt Echo – 104 Sp. z o.o. | Kielce | property lease and mana gement |
50 | – | (50) | (50) | – | 99,90% | 99,90% | – |
| 52 | Echo – Babka Tower Sp. z o.o. | Kielce | property lease and mana gement |
51 | – | (35) | (35) | 16 | 100,00% | 100,00% | – |
| Value of shares/interests |
Revaluation adjustments |
Revaluation | Revaluation | Carrying | % Share | Share in total number |
Another | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Registered | Business | according to the | – opening | adjustments – | adjustments – | value of intere | capital | of votes at the | basis | ||
| No. | Company name and legal form | office | activity | purchase price | balance | movement | closing balance | sts/shares | held | general meeting | for control |
| 53 | "Echo – Property Poznan 1" Sp. z o.o. | Kielce | business consulting and management |
197 | – | – | 197 | 99,00% | 99,00% | – | |
| 54 | Projekt K–6 – "Grupa Echo" Sp. z o.o. S.K.A. |
Kielce | business consulting and management |
61 | – | (50) | (50) | 11 | 99,9980% | 99,9980% | – |
| 55 | Projekt 12 – "Grupa Echo" Sp. z o.o – S.K.A. |
Kielce | property lease and mana gement |
24 | – | – | 24 | 0,0040% | 0,0040% | – | |
| 56 | Projekt 13 – "Grupa Echo" Sp. z o.o – S.K.A. |
Kielce | property lease and mana gement |
24 | – | – | 24 | 0,0040% | 0,0040% | – | |
| 57 | Projekt 14 – "Grupa Echo" Sp. z o.o – S.K.A. |
Kielce | other financial interme diation |
24 | – | – | 24 | 0,0040% | 0,0040% | – | |
| 58 | Projekt – Pamiątkowo Sp. z o.o. | Kielce | buying and selling of property on own account |
51 | – | – | 51 | 100,00% | 100,00% | – | |
| 59 | Projekt 15 – "Grupa Echo" Sp. z o.o – S.K.A. |
Kielce | real estate intermediation | 50 | – | (29) | (29) | 21 | 100,00% | 100,00% | – |
| 60 | Projekt 16 – "Grupa Echo" Sp. z o.o – S.K.A. |
Kielce | real estate intermediation | 50 | – | – | 50 | 100,00% | 100,00% | – | |
| 61 | Projekt 17 – "Grupa Echo" Sp. z o.o – S.K.A. |
Kielce | real estate intermediation | 50 | – | – | 50 | 100,00% | 100,00% | – | |
| 62 | Projekt 18 – "Grupa Echo" Sp. z o.o – S.K.A. |
Kielce | real estate intermediation | 50 | – | – | 50 | 100,00% | 100,00% | – | |
| 63 | Projekt 19 – "Grupa Echo" Sp. z o.o – S.K.A. |
Kielce | real estate intermediation | 50 | – | (30) | (30) | 20 | 100,00% | 100,00% | – |
| 64 | Projekt 20 – "Grupa Echo" Sp. z o.o – S.K.A. |
Kielce | real estate intermediation | 50 | – | – | 50 | 100,00% | 100,00% | – | |
| 65 | Projekt 21 – "Grupa Echo" Sp. z o.o – S.K.A. |
Kielce | real estate intermediation | 50 | – | (30) | (30) | 20 | 100,00% | 100,00% | – |
| 66 | Projekt 22 – "Grupa Echo" Sp. z o.o– S.K.A. |
Kielce | real estate intermediation | 50 | – | – | 50 | 100,00% | 100,00% | – |
| Value of shares/interests |
Revaluation adjustments |
Revaluation | Revaluation | Carrying | % Share | Share in total number |
Another | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| No. | Company name and legal form | Registered office |
Business activity |
according to the purchase price |
– opening balance |
adjustments – movement |
adjustments – closing balance |
value of intere sts/shares |
capital held |
of votes at the general meeting |
basis for control |
| 67 | Pure Systems Sp. z o.o. | Kraków | other financial services, except insurance and retire ment funds |
1 | 1 | 99,90% | 99,90% | – | |||
| 68 | Projekt Echo – 111 Sp. z o.o. | Kielce | property lease and mana gement |
101 | – | (29) | (29) | 72 | 99,95% | 99,95% | – |
| 69 | Projekt Echo – 112 Sp. z o.o. | Kielce | property lease and mana gement |
31 | – | – | 31 | 100,00% | 100,00% | – | |
| 70 | Projekt Echo – 113 Sp. z o.o. | Kielce | property lease and mana gement |
31 | – | – | 31 | 100,00% | 100,00% | – | |
| 71 | Projekt Echo – 114 Sp. z o.o. | Kielce | property lease and mana gement |
31 | – | – | 31 | 100,00% | 100,00% | – | |
| 72 | Projekt Echo – 115 Sp. z o.o. | Kielce | property lease and mana gement |
31 | – | – | 31 | 99,83% | 99,83% | – | |
| 73 | Projekt Echo – 116 Sp. z o.o. | Kielce | property lease and mana gement |
31 | – | – | 31 | 99,83% | 99,83% | – | |
| 74 | Projekt Echo – 117 Sp. z o.o. | Kielce | property lease and mana gement |
31 | – | – | 31 | 99,83% | 99,83% | – | |
| 75 | Projekt Echo – 119 Sp. z o.o. | Kielce | property lease and mana gement |
26 | – | – | 26 | 99,80% | 99,80% | – | |
| 76 | Projekt Echo – 120 Sp. z o.o. | Kielce | property lease and mana gement |
31 | – | – | 31 | 100,00% | 100,00% | – | |
| 77 | Projekt Echo – 121 Sp. z o.o. | Kielce | property lease and mana gement |
31 | – | – | 31 | 100,00% | 100,00% | – | |
| 78 | Projekt Echo – 122 Sp. z o.o. | Kielce | property lease and mana gement |
31 | – | – | 31 | 100,00% | 100,00% | – | |
| 79 | Projekt Echo – 123 Sp. z o.o. | Kielce | property lease and mana gement |
31 | – | – | 31 | 100,00% | 100,00% | – | |
| 80 | Projekt Echo – 127 Sp. z o.o. | Kielce | property lease and mana gement |
31 | – | – | 31 | 100,00% | 100,00% | – |
| No. | Company name and legal form | Registered office |
Business activity |
Value of shares/interests according to the purchase price |
Revaluation adjustments – opening balance |
Revaluation adjustments – movement |
Revaluation adjustments – closing balance |
Carrying value of intere sts/shares |
% Share capital held |
Share in total number of votes at the general meeting |
Another basis for control |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 81 | Projekt Echo – 128 Sp. z o.o. | Kielce | property lease and mana gement |
31 | – | – | 31 | 100,00% | 100,00% | – | |
| 82 | Projekt Echo – 129 Sp. z o.o. | Kielce | property lease and mana gement |
51 | – | – | 51 | 99,90% | 99,90% | – | |
| 83 | Projekt Echo – 130 Sp. z o.o. | Kielce | property lease and mana gement |
31 | – | – | 31 | 100,00% | 100,00% | – | |
| 84 | Projekt Echo – 131 Sp. z o.o. | Kielce | property lease and mana gement |
31 | – | – | 31 | 100,00% | 100,00% | – | |
| 85 | Projekt Echo – 132 Sp. z o.o. | Kielce | property lease and mana gement |
5 | – | – | 5 | 100,00% | 100,00% | – | |
| 86 | Projekt Echo – 134 Sp. z o.o. | Pamiątkowo | property lease and mana gement |
– | – | – | – | 1,00% | 1,00% | – | |
| 87 | Projekt Echo – 135 Sp. z o.o. | Kielce | property lease and mana gement |
31 | – | – | 31 | 100,00% | 100,00% | – | |
| 88 | Projekt Echo – 136 Sp. z o.o. | Kielce | property lease and mana gement |
31 | – | – | 31 | 100,00% | 100,00% | – | |
| 89 | Projekt Echo – 137 Sp. z o.o. | Kielce | property lease and mana gement |
31 | – | – | 31 | 100,00% | 100,00% | – | |
| 90 | EI Option S.A. | Kraków | property lease and mana gement |
14 060 |
(14 060) |
– | (14 060) |
– | 100,00% | 100,00% | – |
| 91 | Projekt Echo – 136 Sp. z o. o Sp. K. | Kielce | property lease and mana gement |
6 | – | – | 6 | 99,00% | 99,00% | – | |
| 92 | Villea Investments Sp. z o.o. | Warsaw | business consulting and management |
13 | 13 | 100,00% | 100,00% | – | |||
| 93 | Selmer Investments Sp. z o.o. | Warsaw | business consulting and management |
12 | – | – | 12 | 100,00% | 100,00% | – | |
| 94 | Selmer Investments Sp. K. | Warsaw | business consulting and management |
14 | – | – | 14 | 100,00% | 100,00% | – | |
| 95 | Cornwall Investments Sp. z o.o. | Warsaw | business consulting and management |
12 | – | – | 12 | 100,00% | 100,00% | – |
| No. | Company name and legal form | Registered office |
Business activity |
Value of shares/interests according to the purchase price |
Revaluation adjustments – opening balance |
Revaluation adjustments – movement |
Revaluation adjustments – closing balance |
Carrying value of intere sts/shares |
% Share capital held |
Share in total number of votes at the general meeting |
Another basis for control |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 96 | Cornwall Investments Sp. K. | Warsaw | business consulting and management |
15 | – | – | 15 | 100,00% | 100,00% | – | |
| 97 | City Space – SPV2 Sp. z o.o. | Warsaw | property lease and mana gement |
37 | – | – | 37 | 100,00% | 100,00% | – | |
| 98 | City Space – SPV3 Sp. z o.o. | Warsaw | property lease and mana gement |
37 | – | – | 37 | 100,00% | 100,00% | – | |
| 99 | City Space – GP Sp. z o.o. | Warsaw | property lease and mana gement |
37 | – | (37) | (37) | – | 100,00% | 100,00% | – |
| 100 | City Space – Management Sp. z o.o. | Warsaw | other activity involving hiring of labour |
37 | – | (37) | (37) | – | 100,00% | 100,00% | – |
| 101 | City Space – SPV1 Sp. z o.o. | Warsaw | property lease and mana gement |
37 | – | – | 37 | 100,00% | 100,00% | – | |
| 102 | Echo Prime Assets BV | Amsterdam | 1 842 522 |
– | – | 1 842 522 |
100,00% | 100,00% | – | ||
| Total | 2 887 503 | (554 391) | (4 487) | (558 878) | 2 328 625 | ||||||
| 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) | – | ||||||
| TOTAL | 2 887 557 | (554 425) | (4 487) | (558 912) | 2 328 625 |
In the schedule, the Company has presented if applicable the write-down recognised during the financial year on the Company's interests and shares in subsidiaries, jointly controlled entities and associates.
Where no write-downs have been recognised, the Company believes that, as of the balance sheet date, there were no indications that the write-down had to be adjusted.
The change in the value of revaluation adjustments of interests was disclosed in the result, as at 31 December 2016, under revaluation of investments, in financial revenue/expenses.
Expenses include a recognised impairment loss in the amount of PLN 4,487,000.
The Company exercises 100% control over the mentioned subsidiaries through a direct capital share or through interests/shares held by other subsidiaries of the Company, except for Projekt Echo – 138 Sp. z o.o. and Projekt Saska Sp. z o.o.
| Value of | Revaluation | Share in | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| shares/interests | adjustments | Revaluation | Revaluation | Carrying | % Share | total number | Another | ||||
| Registered | Business | according to the | – opening | adjustments – | adjustments – | value of intere | capital | of votes at the | basis | ||
| No. | Company name and legal form | office | activity | purchase price | balance | movement | closing balance | sts/shares | held | general meeting | for control |
| INTERESTS OR SHARES IN SUBSIDIARIES | |||||||||||
| 1 | "PHS – Projekt CS Sp. z o.o." S.K.A. | Szczecin | property lease and mana gement |
– | – | – | – | 0,0040% | 0,0040% | – | |
| 2 | "Projekt Echo – 93" Sp. z o.o. | Kielce | property lease and mana gement |
51 | – | – | 51 | 99,00% | 99,00% | – | |
| 3 | "Echo – Aurus" Sp. z o.o. | Kielce | property lease and mana gement |
199 440 |
– | – | 199 440 |
99,25% | 99,25% | – | |
| 4 | "Princess Investment" Sp. z o.o. | Kielce | construction works involving erection of buildings |
5 063 |
(2 663) |
(2 663) |
2 400 |
99,9875% | 99,9875% | – | |
| 5 | "Bełchatów – Grupa Echo Sp. z o.o." S.K.A. |
Kielce | property lease and mana gement |
1 | – | – | 1 | 0,0059% | 0,0059% | – | |
| 6 | "PPR – Projekt Echo – 77" Sp. z o.o. S.K.A. |
Kielce | property lease and mana gement |
– | – | – | – | 0,0002% | 0,0002% | – | |
| 7 | "Echo – SPV 7 " Sp. z o.o. | Kielce | property lease and mana gement |
188 601 |
– | – | 188 601 |
99,9989% | 99,9989% | – | |
| 8 | "Echo – Centrum Przemyśl – Projekt Echo – 118" Sp. z o.o. S.K.A. |
Kielce | property lease and mana gement |
– | – | – | – | 0,0013% | 0,0013% | – | |
| 9 | "Grupa Echo" Sp. z o.o. | Kielce | doradztwo w zakresie prowadz. dział. gosp. i za rządzania |
52 | – | – | 52 | 100,00% | 100,00% | – | |
| 10 | "Veneda – Projekt Echo – 97 Sp. z o.o." S.K.A. |
Kielce | property lease and mana gement |
1 | – | – | 1 | 0,0074% | 0,0074% | – | |
| 11 | "Kielce – Projekt Echo 129 Sp. z o.o." S.K.A. |
Kielce | property lease and mana gement |
16 | – | – | 16 | 0,0219% | 0,0219% | – | |
| 12 | "Echo Investment ACC – Grupa Echo Sp. z o.o." Sp. K. |
Kielce | accounting and book ke eping activity |
52 | – | – | 52 | 99,00% | 99,00% | – | |
| 13 | "Babka Tower – Projekt Echo – 93 Sp. z o.o." S.K.A. |
Kielce | property lease and mana gement |
1 | – | – | 1 | 0,0083% | 0,0083% | – |
| Registered | Business | Value of shares/interests according to the |
Revaluation adjustments – opening |
Revaluation adjustments – |
Revaluation adjustments – |
Carrying value of intere |
% Share capital |
Share in total number of votes at the |
Another basis |
||
|---|---|---|---|---|---|---|---|---|---|---|---|
| No. | Company name and legal form | office | activity | purchase price | balance | movement | closing balance | sts/shares | held | general meeting | for control |
| 14 | "Malta Office Park – Projekt Echo – 96 Sp. z o.o." S.K.A. |
Kielce | property lease and mana gement |
1 | – | – | 1 | 0,0067% | 0,0067% | – | |
| 15 | "A4 Business Park – Iris Capital Sp. z o.o." S.K.A. |
Kielce | construction works involving erection of buildings |
51 | – | – | 51 | 2,20% | 2,20% | – | |
| 16 | "Echo – Arena" Sp. z o.o. | Kielce | construction works involving erection of buildings |
1 008 |
– | – | 1 008 |
99,95% | 99,95% | – | |
| 17 | "Echo – Galaxy" Sp. z o.o. | Kielce | construction works involving erection of buildings |
51 | – | – | 51 | 99,00% | 99,00% | – | |
| 18 | "Echo – Opolska Biznes Park " Sp. z o.o. | Kielce | property lease and mana gement |
52 | – | – | 52 | 100,00% | 100,00% | – | |
| 19 | Echo –Galeria Amber Sp. z o.o. – S.K.A. | Kielce | property lease and mana gement |
51 | (49) | (49) | 2 | 0,825% | 0,825% | – | |
| 20 | Zakład Ogrodniczy Naramowice – Pa miątkowo Sp.z o. o. S.K.A. |
Pamiątkowo | crop growing and animal production |
24 | – | – | 24 | 0,0521% | 0,0521% | – | |
| 21 | "Echo Investment Property Manage ment–Grupa Echo Sp. z o.o." Sp. K. |
Kielce | property management | 51 | – | – | 51 | 99,00% | 99,00% | – | |
| 22 | Projekt Saska Sp. z o.o. | Kielce | property trade agency | 20 420 |
(20 419) |
(20 419) |
1 | 95,00% | 95,00% | – | |
| 23 | "Echo –Kasztanowa Aleja" Sp. z o.o. | Kielce | property lease and mana gement |
51 | (15) | (15) | 36 | 99,00% | 99,00% | – | |
| 24 | "Echo – Klimt House" Sp. z o.o. | Kielce | property lease and mana gement |
51 | (15) | (15) | 36 | 99,00% | 99,00% | – | |
| 25 | "Projekt Echo –43" Sp. z o.o. | Kielce | property lease and mana gement |
51 | (10) | (10) | 41 | 99,00% | 99,00% | – | |
| 26 | "Echo – Browary Warszawskie" Sp. z o.o. | Kielce | property lease and mana gement |
51 | (14) | (14) | 37 | 99,00% | 99,00% | – | |
| 27 | Echo Investment Hungary Ingatlanhasz nositoKFT |
Budapest | property lease and mana gement |
89 130 |
(40 093) |
(40 114) |
(80 207) |
8 923 |
100,00% | 100,00% | – |
| Value of | Revaluation | Share in | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| shares/interests | adjustments | Revaluation | Revaluation | Carrying | % Share | total number | Another | ||||
| Registered | Business | according to the | – opening | adjustments – | adjustments – | value of intere | capital | of votes at the | basis | ||
| No. | Company name and legal form | office | activity | purchase price | balance | movement | closing balance | sts/shares | held | general meeting | for control |
| 28 | "Echo –Kasztanowa Aleja Sp. z o.o."Sp. K. | Kielce | property lease and mana gement |
15 901 |
– | – | 15 901 |
99,90% | 99,90% | – | |
| 29 | "Echo – Klimt House Sp. z o.o." Sp. K. | Kielce | property lease and mana gement |
501 | – | – | 501 | 99,90% | 99,90% | – | |
| 30 | "Echo – Browary Warszawskie Sp. z o.o." Sp. K. |
Kielce | property lease and mana gement |
20 002 |
– | – | 20 002 |
99,9995% | 99,9995% | – | |
| 31 | Echo Projekt Management Ingatlanhasz nosito KFT |
Budapest | property management | 2 126 |
(1 035) |
(1 091) |
(2 126) |
– | 100,00% | 100,00% | – |
| 32 | Echo – Opolska Business Park Sp. z o.o. S.K.A. |
Kielce | property lease and mana gement |
– | – | – | – | 0,0009% | 0,0009% | – | |
| 33 | "53 – Grupa Echo" Sp. z o.o. S.K.A. | Kielce | property lease and mana gement |
– | – | – | – | 0,0504% | 0,0504% | – | |
| 34 | "Galeria Olimpia – Projekt Echo – 98 Sp. z o.o." S.K.A. |
Kielce | property lease and mana gement |
1 | – | – | 1 | 0,0031% | 0,0031% | – | |
| 35 | "Galeria Sudecka – Projekt Echo – 43 Sp. z o.o." S.K.A. |
Kielce | property lease and mana gement |
50 | – | – | 50 | 0,0673% | 0,0673% | – | |
| 36 | Projekt Beethovena – "Grupa Echo – 122" Sp. z o.o. S.K.A. |
Kielce | property lease and mana gement |
1 | – | – | 1 | 0,0022% | 0,0022% | – | |
| 37 | "Echo – Galaxy Sp. z o.o." S.K.A. | Kielce | property lease and mana gement |
50 | – | – | 50 | 0,0128% | 0,0128% | – | |
| 38 | "Galeria Tarnów – Grupa Echo Sp. z o.o." S.K.A. |
Kielce | property lease and mana gement |
– | – | – | – | 0,0651% | 0,0651% | – | |
| 39 | "Duże Naramowice – Projekt Echo – 111 Sp. z o.o." S.K.A. |
Kielce | property lease and mana gement |
17 | – | – | 17 | 0,0127% | 0,0127% | – | |
| 40 | "AVATAR – Projekt Echo – 119" Sp. z o.o. S.K.A. |
Kielce | property lease and mana gement |
– | – | – | – | 0,0004% | 0,0004% | – | |
| 41 | Projekt Naramowice – "Grupa Echo" Sp. z o.o. S.K.A. |
Kielce | construction works involving erection of buildings |
20 | – | – | 20 | 0,0319% | 0,0319% | – |
| Registered | Business | Value of shares/interests according to the |
Revaluation adjustments – opening |
Revaluation adjustments – |
Revaluation adjustments – |
Carrying value of intere |
% Share capital |
Share in total number of votes at the |
Another basis |
||
|---|---|---|---|---|---|---|---|---|---|---|---|
| No. 42 |
Company name and legal form "Oxygen – Projekt Echo – 95 Sp. z o.o." |
office Kielce |
activity property lease and mana |
purchase price – |
balance – |
movement | closing balance – |
sts/shares – |
held 0,0005% |
general meeting 0,0005% |
for control – |
| S.K.A. | gement | ||||||||||
| 43 | "Park Postępu – Projekt Echo – 130 Sp. z o.o." S.K.A. |
Kielce | property lease and mana gement |
– | – | – | – | 0,0001% | 0,0001% | – | |
| 44 | Echo – Nowy Mokotów Sp. z o.o. | Kielce | property lease and mana gement |
94 | – | – | 94 | 99,9000% | 99,9000% | – | |
| 45 | "Projekt Echo –69" Sp. z o.o. | Kielce | other monetary interme diation |
115 | – | – | 115 | 99,99% | 99,99% | – | |
| 46 | "Projekt Echo –70" Sp. z o.o. | Kielce | property lease and mana gement |
5 047 |
(7) | (7) | 5 040 |
99,90% | 99,90% | – | |
| 47 | "Projekt Echo –77" Sp. z o.o. | Kielce | property lease and mana gement |
50 | (14) | (14) | 36 | 99,90% | 99,90% | – | |
| 48 | Metropolis – "Grupa Echo 121" Sp. z o.o. S.K.A. |
Kielce | property lease and mana gement |
– | – | – | – | 0,00005% | 0,00005% | – | |
| 49 | Echo Investment Ukraina LLC | Kijów | property management | 666 | (319) | (291) | (610) | 56 | 100,0000% | 100,0000% | – |
| 50 | Galeria Nova – Grupa Echo Sp. z o.o. S.K.A |
Kielce | construction works involving erection of buildings |
16 | – | – | 16 | 100,00% | 100,00% | – | |
| 51 | Echo Investment Projekt Management SRL |
Brasov | property management | 4 986 |
(3 478) |
(436) | (3 914) |
1 072 |
99,9998% | 99,9998% | – |
| 52 | EI Projekt Cyp – 1 Limited | Nikozja | activity of head offices and holding companies |
56 028 |
(56 028) |
(56 028) |
– | 99,99% | 99,99% | – | |
| 53 | Barconsel Holdings Limited | Nikozja | activity of head offices and holding companies |
374 332 |
– | (374 306) |
(374 306) |
26 | 25,3996% | 25,3996% | – |
| 54 | "Projekt Echo – 95" Sp. z o.o. | Kielce | buying and selling of property on own account |
26 | – | – | 26 | 99,80% | 99,80% | – | |
| 55 | "Projekt Echo – 96" Sp. z o.o. | Kielce | buying and selling of property on own account |
26 | – | – | 26 | 99,80% | 99,80% | – | |
| 56 | "Projekt Echo – 97" Sp. z o.o. | Kielce | buying and selling of property on own account |
75 | – | – | 75 | 99,80% | 99,80% | – |
| Registered | Business | Value of shares/interests according to the |
Revaluation adjustments – opening |
Revaluation adjustments – |
Revaluation adjustments – |
Carrying value of intere |
% Share capital |
Share in total number of votes at the |
Another basis |
||
|---|---|---|---|---|---|---|---|---|---|---|---|
| No. | Company name and legal form | office | activity | purchase price | balance | movement | closing balance | sts/shares | held | general meeting | for control |
| 57 | "Projekt Echo – 98" Sp. z o.o. | Kielce | buying and selling of property on own account |
75 | – | – | 75 | 99,80% | 99,80% | – | |
| 58 | "Projekt Echo – 99" Sp. z o.o. | Kielce | buying and selling of property on own account |
97 | – | – | 97 | 99,80% | 99,80% | – | |
| 59 | Echo – Pod Klonami Sp. z o.o. | Kielce | buying and selling of property on own account |
11 | 11 | 99,90% | 99,90% | – | |||
| 60 | Projekt 1 –"Grupa Echo Sp. z. o. o." S.K.A. | Kielce | property lease and mana gement |
2 | – | – | 2 | 0,000042% | 0,000042% | – | |
| 61 | Vousoka Polska Sp. z o.o. S.K.A. | Kielce | property lease and mana gement |
– | – | – | – | 0,0040% | 0,0040% | – | |
| 62 | "Echo – Pod Klonami Sp. z o.o." Sp. K. | Kielce | buying and selling of property on own account |
10 | – | – | 10 | 99,00% | 99,00% | – | |
| 63 | "Echo Investment Facility Management– Grupa Echo Sp. z o.o. Sp. K. |
Kielce | property lease and mana gement |
11 | – | – | 11 | 99,00% | 99,00% | – | |
| 64 | Vousoka Polska S. z o. o. | Kielce | other monetary interme diation |
29 | – | – | 29 | 99,00% | 99,00% | – | |
| 65 | "Projekt CS" Sp. z o.o. | Kielce | other monetary interme diation |
122 | – | – | 122 | 99,0000% | 99,0000% | – | |
| 66 | "Pamiątkowo" Sp. z o.o. | Kielce | other monetary interme diation |
83 | – | – | 83 | 99,0000% | 99,0000% | – | |
| 67 | "Echo – West Gate Sp. z o.o." S.K.A. | Kielce | property lease and mana gement |
1 | – | – | 1 | 0% | 0% | – | |
| 68 | "Projekt 4 – Grupa Echo – 116 Sp. z o.o." S.K.A. |
Kielce | property lease and mana gement |
11 | – | – | 11 | 100,0000% | 100,0000% | – | |
| 69 | "Projekt 5 – Grupa Echo Sp. z o.o." S.K.A. | Szczecin | property lease and mana gement |
1 | – | – | 1 | 0% | 0% | – | |
| 70 | Echo – Babka Tower Sp. z o.o. S.K.A. | Kielce | property lease and mana gement |
1 | – | – | 1 | 0,004% | 0,004% | – | |
| 71 | "Echo – Park Rozwoju Sp. z o.o." S.K.A. | Kielce | property lease and mana gement |
1 | – | – | 1 | 0,0002% | 0,0002% | – |
| No. | Company name and legal form | Registered office |
Business activity |
Value of shares/interests according to the purchase price |
Revaluation adjustments – opening balance |
Revaluation adjustments – movement |
Revaluation adjustments – closing balance |
Carrying value of intere sts/shares |
% Share capital held |
Share in total number of votes at the general meeting |
Another basis for control |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 72 | "Echo – Galeria Lublin" Sp. z o.o. | Kielce | property lease and mana gement |
1 006 |
– | – | 1 006 |
99,9000% | 99,9000% | – | |
| 73 | 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% | – | |
| 74 | ASTRA PARK – "Projekt Echo 69" Sp. z o.o. S.K.A. |
Kielce | property lease and mana gement |
74 | – | – | 74 | 0,1083% | 0,1083% | – | |
| 75 | Mena Investments Sp.z o.o. | Kielce | other business consulting and management |
105 | – | – | 105 | 99,00% | 99,00% | – | |
| 76 | Echo – Galeria Amber Sp. z o.o. | Kielce | other business consulting and management |
101 | – | – | 101 | 99,0000% | 99,0000% | – | |
| 77 | Vasco Investment Sp. z o.o. | Kielce | other business consulting and management |
90 | – | – | 90 | 99,0000% | 99,0000% | – | |
| 78 | Projekt Echo Pasaż Grunwaldzki – Magel lan West Sp. z o.o. S.K.A. |
Kielce | property lease and mana gement |
– | – | – | – | 0,0040% | 0,0040% | – | |
| 79 | Projekt Echo Galeria Kielce – Magellan West Sp. z o.o. – S.K.A. |
Kielce | property lease and mana gement |
– | – | – | – | 0,004% | 0,004% | – | |
| 80 | Galaxy – Projekt Echo – 106 Sp. z o.o. S.K.A. |
Kielce | property lease and mana gement |
– | – | – | – | 0,004% | 0,004% | – | |
| 81 | Echo Innovations – Projekt Echo – 99 Sp. z o.o. Sp. K. |
Kielce | buying and selling of property on own account |
52 | – | – | 52 | 99,80% | 99,80% | – | |
| 82 | Echo –West Gate Sp. z o.o. | Kielce | other business consulting and management |
290 | – | – | 290 | 100,00% | 100,00% | – | |
| 83 | Iris Capital Sp. z o.o. | Kielce | other business consulting and management |
122 | – | – | 122 | 100,00% | 100,00% | – | |
| 84 | Projekt Echo – 101 Sp. z o.o. | Kielce | property lease and mana gement |
800 | – | – | 800 | 99,99% | 99,99% | – | |
| 85 | Projekt Echo – 102 Sp. z o.o. | Kielce | property lease and mana gement |
50 | – | – | 50 | 99,90% | 99,90% | – | |
| 86 | Projekt Echo – 103 Sp. z o.o. | Szczecin | property lease and mana gement |
50 | – | – | 50 | 99,90% | 99,90% | – |
| Value of | Revaluation | Share in | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| shares/interests | adjustments | Revaluation | Revaluation | Carrying | % Share | total number | Another | ||||
| Registered | Business | according to the | – opening | adjustments – | adjustments – | value of intere | capital | of votes at the | basis | ||
| No. | Company name and legal form | office | activity | purchase price | balance | movement | closing balance | sts/shares | held | general meeting | for control |
| 87 | Projekt Echo – 104 Sp. z o.o. | Kielce | property lease and mana gement |
50 | – | – | 50 | 99,90% | 99,90% | – | |
| 88 | Projekt Echo – 105 Sp. z o.o. | Kielce | property lease and mana gement |
51 | – | – | 51 | 99,90% | 99,90% | – | |
| 89 | Projekt Echo – 106 Sp. z o.o. | Kielce | property lease and mana gement |
50 | – | – | 50 | 99,90% | 99,90% | – | |
| 90 | Projekt Echo – 107 Sp. z o.o. | Kielce | property lease and mana gement |
50 | – | – | 50 | 99,90% | 99,90% | – | |
| 91 | Projekt Echo – 108 Sp. z o.o. | Kielce | property lease and mana gement |
250 | – | – | 250 | 99,98% | 99,98% | – | |
| 92 | Projekt Echo – 109 Sp. z o.o. | Kielce | property lease and mana gement |
50 | – | – | 50 | 99,90% | 99,90% | – | |
| 93 | Echo – Babka Tower Sp. z o.o. | Kielce | property lease and mana gement |
51 | – | – | 51 | 100,00% | 100,00% | – | |
| 94 | "Echo – Property Poznan 1" Sp. z o.o. | Kielce | other business consulting and management |
197 | – | – | 197 | 99,00% | 99,00% | – | |
| 95 | "Echo – Park Rozwoju" Sp. z o.o. | Kielce | other business consulting and management |
97 | – | – | 97 | 100,00% | 100,00% | – | |
| 96 | Farrina InvestmentsSp. z o.o. | Kielce | buying and selling of property on own account |
61 | – | – | 61 | 99,90% | 99,90% | – | |
| 97 | Elmira Investments Sp.z o.o. | Kielce | other business consulting and management |
60 | – | – | 60 | 99,90% | 99,90% | – | |
| 98 | Projekt K–6 – "Grupa Echo" Sp. z o.o. S.K.A. |
Kielce | other business consulting and management |
61 | – | – | 61 | 99,998% | 99,998% | – | |
| 99 | "Projekt 11 – Projekt Echo – 131" Sp. z o.o – S.K.A. |
Kielce | property lease and mana gement |
– | – | – | – | 0,004% | 0,004% | – | |
| 100 | Projekt 12 – "Grupa Echo" Sp. z o.o – S.K.A. |
Kielce | property lease and mana gement |
– | – | – | – | 0,004% | 0,004% | – | |
| 101 | Projekt 13 – "Grupa Echo" Sp. z o.o – S.K.A. |
Kielce | property lease and mana gement |
– | – | – | – | 0,004% | 0,004% | – |
| Value of | Revaluation | Share in | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| shares/interests | adjustments | Revaluation | Revaluation | Carrying | % Share | total number | Another | ||||
| Registered | Business | according to the | – opening | adjustments – | adjustments – | value of intere | capital | of votes at the | basis | ||
| No. | Company name and legal form | office | activity | purchase price | balance | movement | closing balance | sts/shares | held | general meeting | for control |
| 102 | Projekt 14 – "Grupa Echo" Sp. z o.o – S.K.A. |
Kielce | other financial interme diation |
– | – | – | – | 0,004% | 0,004% | – | |
| 103 | Projekt – Pamiątkowo Sp. z o.o. | Kielce | buying and selling of property on own account |
51 | – | – | 51 | 100,00% | 100,00% | – | |
| 104 | Projekt 15 – "Grupa Echo" Sp. z o.o – S.K.A. |
Kielce | property trade agency | 50 | – | – | 50 | 100,00% | 100,00% | – | |
| 105 | Projekt 16 – "Grupa Echo" Sp. z o.o – S.K.A. |
Kielce | property trade agency | 50 | – | – | 50 | 100,00% | 100,00% | – | |
| 106 | Projekt 17 – "Grupa Echo" Sp. z o.o – S.K.A. |
Kielce | property trade agency | 50 | – | – | 50 | 100,00% | 100,00% | – | |
| 107 | Projekt 18 – "Grupa Echo" Sp. z o.o – S.K.A. |
Kielce | property trade agency | 50 | – | – | 50 | 100,00% | 100,00% | – | |
| 108 | Projekt 19 – "Grupa Echo" Sp. z o.o – S.K.A. |
Kielce | property trade agency | 50 | – | – | 50 | 100,00% | 100,00% | – | |
| 109 | Projekt 20 – "Grupa Echo" Sp. z o.o – S.K.A. |
Kielce | property trade agency | 50 | – | – | 50 | 100,00% | 100,00% | – | |
| 110 | Projekt 21 – "Grupa Echo" Sp. z o.o – S.K.A. |
Kielce | property trade agency | 50 | – | – | 50 | 100,00% | 100,00% | – | |
| 111 | Projekt 22 – "Grupa Echo" Sp. z o.o– S.K.A. |
Kielce | property trade agency | 50 | – | – | 50 | 100,00% | 100,00% | – | |
| 112 | Dellia Investment S.A. | Kielce | other business consulting and management |
119 | 119 | 100,00% | 100,00% | – | |||
| 113 | Pure Systems Sp. z o.o. | Kraków | other financial services, except insurance and retire ment funds |
1 | 1 | 99,90% | 99,90% | – | |||
| 114 | Magellan West Sp. z o.o. | Kielce | property lease and mana gement |
50 | – | – | 50 | 99,90% | 99,90% | – | |
| 115 | Galeria Katowice – Projekt Echo 120 Sp. z o.o. S.K.A. |
Kielce | property lease and mana gement |
3 | – | – | 3 | 1,00% | 1,00% | – |
| No. | Company name and legal form | Registered office |
Business activity |
Value of shares/interests according to the purchase price |
Revaluation adjustments – opening balance |
Revaluation adjustments – movement |
Revaluation adjustments – closing balance |
Carrying value of intere sts/shares |
% Share capital held |
Share in total number of votes at the general meeting |
Another basis for control |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 116 | Projekt Echo – 111 Sp. z o.o. | Kielce | property lease and mana gement |
101 | – | – | 101 | 99,95% | 99,95% | – | |
| 117 | Projekt Echo – 112 Sp. z o.o. | Pamiątkowo | property lease and mana gement |
5 | – | – | 5 | 100,00% | 100,00% | – | |
| 118 | Projekt Echo – 113 Sp. z o.o. | Pamiątkowo | property lease and mana gement |
5 | – | – | 5 | 100,00% | 100,00% | – | |
| 119 | Projekt Echo – 114 Sp. z o.o. | Pamiątkowo | property lease and mana gement |
5 | – | – | 5 | 100,00% | 100,00% | – | |
| 120 | Projekt Echo – 115 Sp. z o.o. | Kielce | property lease and mana gement |
31 | – | – | 31 | 99,83% | 99,83% | – | |
| 121 | Projekt Echo – 116 Sp. z o.o. | Kielce | property lease and mana gement |
31 | – | – | 31 | 99,83% | 99,83% | – | |
| 122 | Projekt Echo – 117 Sp. z o.o. | Kielce | property lease and mana gement |
31 | – | – | 31 | 99,83% | 99,83% | – | |
| 123 | Projekt Echo – 118 Sp. z o.o. | Kielce | property lease and mana gement |
26 | – | – | 26 | 99,80% | 99,80% | – | |
| 124 | Projekt Echo – 119 Sp. z o.o. | Kielce | property lease and mana gement |
26 | – | – | 26 | 99,80% | 99,80% | – | |
| 125 | Projekt Echo – 120 Sp. z o.o. | Pamiątkowo | property lease and mana gement |
6 | – | – | 6 | 100,00% | 100,00% | – | |
| 126 | Projekt Echo – 121 Sp. z o.o. | Pamiątkowo | property lease and mana gement |
6 | – | – | 6 | 100,00% | 100,00% | – | |
| 127 | Projekt Echo – 122 Sp. z o.o. | Pamiątkowo | property lease and mana gement |
6 | – | – | 6 | 100,00% | 100,00% | – | |
| 128 | Projekt Echo – 123 Sp. z o.o. | Pamiątkowo | property lease and mana gement |
5 | – | – | 5 | 100,00% | 100,00% | – | |
| 129 | Projekt Echo – 124 Sp. z o.o. | Pamiątkowo | property lease and mana gement |
5 | – | – | 5 | 100,00% | 100,00% | – | |
| 130 | Projekt Echo – 125 Sp. z o.o. | Pamiątkowo | property lease and mana gement |
5 | – | – | 5 | 100,00% | 100,00% | – |
| Registered | Business | Value of shares/interests according to the |
Revaluation adjustments – opening |
Revaluation adjustments – |
Revaluation adjustments – |
Carrying value of intere |
% Share capital |
Share in total number of votes at the |
Another basis |
||
|---|---|---|---|---|---|---|---|---|---|---|---|
| No. | Company name and legal form | office | activity | purchase price | balance | movement | closing balance | sts/shares | held | general meeting | for control |
| 131 | Projekt Echo – 126 Sp. z o.o. | Pamiątkowo | property lease and mana gement |
6 | – | – | 6 | 100,00% | 100,00% | – | |
| 132 | Projekt Echo – 127 Sp. z o.o. | Pamiątkowo | property lease and mana gement |
6 | – | – | 6 | 100,00% | 100,00% | – | |
| 133 | Projekt Echo – 128 Sp. z o.o. | Pamiątkowo | property lease and mana gement |
6 | – | – | 6 | 100,00% | 100,00% | – | |
| 134 | Projekt Echo – 129 Sp. z o.o. | Kielce | property lease and mana gement |
51 | – | – | 51 | 99,90% | 99,90% | – | |
| 135 | Projekt Echo – 130 Sp. z o.o. | Pamiątkowo | property lease and mana gement |
5 | – | – | 5 | 100,00% | 100,00% | – | |
| 136 | Projekt Echo – 131 Sp. z o.o. | Pamiątkowo | property lease and mana gement |
6 | – | – | 6 | 100,00% | 100,00% | – | |
| 137 | Projekt Echo – 132 Sp. z o.o. | Pamiątkowo | property lease and mana gement |
5 | – | – | 5 | 100,00% | 100,00% | – | |
| 138 | Projekt Echo – 133 Sp. z o.o. | Pamiątkowo | property lease and mana gement |
13 545 |
– | – | 13 545 |
100,00% | 100,00% | – | |
| 139 | Projekt Echo – 134 Sp. z o.o. | Pamiątkowo | property lease and mana gement |
6 | – | – | 6 | 1,00% | 1,00% | – | |
| 140 | Projekt Echo – 135 Sp. z o.o. | Pamiątkowo | property lease and mana gement |
5 | – | – | 5 | 100,00% | 100,00% | – | |
| 141 | Projekt Echo – 136 Sp. z o.o. | Pamiątkowo | property lease and mana gement |
6 | – | – | 6 | 100,00% | 100,00% | – | |
| 142 | Projekt Echo – 137 Sp. z o.o. | Pamiątkowo | property lease and mana gement |
6 | – | – | 6 | 100,00% | 100,00% | – | |
| 143 | EI Option S.A. | Kraków | property lease and mana gement |
14 060 |
– | (14 060) |
(14 060) |
– | 100,00% | 100,00% | – |
| 144 | Projekt Echo – 132 Sp. z o.o. Sp. K. | Kielce | property lease and mana gement |
6 | – | – | 6 | 99,00% | 99,00% | – | |
| 145 | Projekt Echo – 133 Sp. z o. o Sp. K. | Kielce | property lease and mana gement |
6 | – | – | 6 | 99,00% | 99,00% | – |
| Value of shares/interests |
Revaluation adjustments |
Revaluation | Revaluation | Carrying | % Share | Share in total number |
Another | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Registered | Business | according to the | – opening | adjustments – | adjustments – | value of intere | capital | of votes at the | basis | ||
| No. | Company name and legal form | office | activity | purchase price | balance | movement | closing balance | sts/shares | held | general meeting | for control |
| 146 | Projekt Echo – 134 Sp. z o. o Sp. K. | Kielce | property lease and mana gement |
– | – | – | – | 99,00% | 99,00% | – | |
| 147 | Projekt Echo – 135 Sp. z o. o Sp. K. | Kielce | property lease and mana gement |
6 | – | – | 6 | 99,00% | 99,00% | – | |
| 148 | Projekt Echo – 136 Sp. z o. o Sp. K. | Kielce | property lease and mana gement |
5 | – | – | 5 | 99,00% | 99,00% | – | |
| 149 | Projekt Echo – 137 Sp. z o. o Sp. K. | Kielce | property lease and mana gement |
6 | – | – | 6 | 99,00% | 99,00% | – | |
| 150 | Villea Investments Sp. z o.o. | Warsaw | other business consulting and management |
13 | 13 | 100,00% | 100,00% | – | |||
| 151 | Verwood Investments Sp. z o.o. | Warsaw | other business consulting and management |
13 | – | – | 13 | 100,00% | 100,00% | – | |
| Total | 1 018 611 | (124 159) | (430 298) | (554 457) | 464 154 | ||||||
| INTERESTS OR SHARES IN ASSOCIATES | |||||||||||
| 1 | "EBR Global Services" Sp. z o.o. | Kielce | accounting and book ke eping activity |
13 | – | – | 13 | 25,00% | 25,00% | – | |
| 2 | "SPC" S.A | Warsaw | - management of other entities |
34 | (34) | – | (34) | – | 34,00% | 34,00% | – |
| Total | 47 | (34) | – | (34) | 13 | ||||||
| TOTAL | 1 018 658 | (124 193) | (430 298) | (554 491) | 464 167 |
| 31.12.2016 | 31.12.2015 | |
|---|---|---|
| Advances received | – | 11 883 |
| Investment certificates | – | 3 800 383 |
| Aadvances on interests | – | 671 |
| Receivables for the repurchase of certificates and interest sale | 160 | 269 878 |
| Total | 160 | 4 082 815 |
The transaction of investment certificate sale is decribed in notes 4A.
| 1.01.2016– 31.12.2016 |
1.01.2015– 31.12.2015 |
|
|---|---|---|
| In subsidiaries | – – |
|
| In other parties | 9 479 | 21 |
| Total 9 479 |
21 |
| Contractor | Amount | Interest | Repayment date | |
|---|---|---|---|---|
| Outlet Park – Projekt Echo – 126 Spółka Sp. z o.o. Sp. K. | 9 400 | WIBOR 3M + margin | 31 maja 2023 | |
| Total | 9 400 |
The maximum value of credit risk related to loans equals their book value. The loans granted are not secured. The loans granted are not overdue and the value of the loans has not been lost.
| Contractor | Amount | Interest | Repayment date | |
|---|---|---|---|---|
| Non retaled parties – individuals | 21 | WIBOR 3M + margin | marzec 2017 lipiec 2017 |
|
| Total | 21 |
| 1.01.2016– 31.12.2016 |
1.01.2015– 31.12.2015 |
|
|---|---|---|
| Deferred income tax assets/provision at the beginning of the period | 46 731 | 24 369 |
| – Financial instruments | 8 | – |
| – Investment property | 703 | (234) |
| – Receivables and liabilities due to borrowings | (1 504) | (559) |
| – Liabilities due to loans and bonds | (628) | (489) |
| – Tax loss | 2 047 | 60 |
| – Inventory | 10 365 | 7 862 |
| – Interests and shares | 34 234 | 23 596 |
| – Other | 1 506 | (5 867) |
| Increases | 2 505 | 23 446 |
| – Financial instruments | – | 8 |
| – Investment property | – | 937 |
| – Receivables and liabilities due to borrowings | 705 | – |
| – Liabilities due to loans and bonds | 960 | – |
| – Tax loss | – | 1 987 |
| – Inventory | – | 2 503 |
| – Interests and shares | 840 | 10 638 |
| – Other | – | 7 373 |
| Decreases | (8 977) | (1 084) |
| – Financial instruments | (25) | – |
| – Investment property | (525) | – |
| – Receivables and liabilities due to borrowings | – | (945) |
| – Liabilities due to loans and bonds | – | (139) |
| – Tax loss | (1 059) | – |
| – Inventory | (3 017) | – |
| – Interests and shares | – | – |
| – Other | (4 351) | – |
| Deferred income tax assets/provision at the end of the period | 40 259 | 46 731 |
| – Financial instruments | (17) | 8 |
| – Investment property | 178 | 703 |
| – Receivables and liabilities due to borrowings | (799) | (1 504) |
| – Liabilities due to loans and bonds | 332 | (628) |
| – Tax loss | 988 | 2 047 |
| – Inventory | 7 348 | 10 365 |
| – Interests and shares | 35 074 | 34 234 |
| – Other | (2 845) | 1 506 |
| 31.12.2016 | 31.12.2015 | |
|---|---|---|
| Semi-finished products and work-in-progress | 264 602 | 253 492 |
| Finished products | 60 197 | 29 419 |
| Goods | 23 165 | 22 164 |
| Total | 347 964 | 305 075 |
Inventory is measured up to the net realisable sales 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 income statement under prime cost of sale.
Finished products include finished residential apartments for sale. Semi-finished products and work-in-progress mainly include the Company's property and expenditures on housing developments in the course of planning and execution. Goods include land for sale.
| 31.12.2016 | 31.12.2015 | |
|---|---|---|
| Inventory write-offs recognised as cost in the period | (1 289) | (31 588) |
| Reversed write-downs on inventory recognised as revenue in the period | 17 041 | 15 548 |
| Movement in write-down on inventory | 15 751 | (16 040) |
The write-downs on inventory and their reversal are related to residential developments and are intended to write down the value to the level of a realisable price.
The value of inventory recognised as revenue/cost in the period is presented in the income statement under Prime costs.
The change in inventory write-downs in 2016 concerns the residential projects: Czarodziejska in Kraków and Las Młociński in Warsaw.
The movement in the write-down on inventory, as at 31 December 2016, amounted to PLN 15,751,000 (as at 31 December 2015: (PLN 16.040.000)).
As of 31 December 2016, work-in-progress for which there was no capitalisation of financing costs during the year amounted to PLN 34.833.000.
NOTE 9A
| 31.12.2016 | 31.12.2015 | |
|---|---|---|
| Receivables from subsidiaries | 113 826 | 55 568 |
| Trade, with maturity: | 66 653 | 23 875 |
| – up to 12 months | 66 653 | 23 875 |
| Other: | 47 173 | 31 693 |
| – due to profit from limited partnerships | 47 173 | – |
| Write–downs on receivables from related parties | – | – |
| Receivables from other parties | 21 862 | 6 040 |
| Trade, with maturity: | 9 708 | 1 857 |
| – up to 12 months | 9 708 | 1 857 |
| – over 12 months | – | – |
| Income tax | – | 2 234 |
| Other | 6 293 | 1 508 |
| Advances on deliveries | 5 861 | 441 |
| Write–downs on receivables from other parties | (205) | (701) |
| Total net short–term trade receivables, taxes and other | 135 688 | 61 608 |
| – total write–downs on receivables | (205) | (701) |
| Total | 135 893 | 62 309 |
The maximum value of credit risk related to trade receivables does not differ substantially from the carrying value of these receivables.
Receivables from related companies are not secured. As of 31 December 2016, no receivables from related parties were written off.
The estimated fair value of trade receivables is the amount of the expected future discounted cash flows and it does not differ substantially from the carrying value of these receivables.
Trade receivables result from the lease of office space and sale of residential apartments, and from the investments. The Company constantly monitors its tenants' financial situation and solvency. If applicable, as of 31 December 2016, the value of security deposits amounts to PLN 134.000 and, as at 31 December 2015, it amounted to PLN 220.000.
| 1.01.2016– 31.12.2016 |
1.01.2015– 31.12.2015 |
|
|---|---|---|
| Opening balance | 701 | 886 |
| Increases | 32 | 21 |
| – due to recognition of a write-down | 32 | 21 |
| Decreases | (528) | (206) |
| – due to repayment | – | – |
| – due to release | (528) | (206) |
| Write-downs on short-term receivables at the end of the period | 205 | 701 |
The write-down on receivables has been disclosed under "other operating revenue" in the Company's profit and loss account.
Based on experience and expectations regarding future cash flows, the Company recognises a write-down on receivables:
| 31.12.2016 | 31.12.2015 | ||
|---|---|---|---|
| In the Polish currency (PLN) | 135 893 | 62 309 | |
| In foreign currencies (by currency and after translation into PLN) | – | – | |
| – unit/currency EUR | – | – | |
| – PLN '000 | – | – | |
| – unit/currency USD | – | – | |
| – PLN '000 | – | – | |
| Total | 135 893 | 62 309 |
| 31.12.2016 | 31.12.2015 | |
|---|---|---|
| up to 1 month | 53 113 | 19 978 |
| between 1 month and 3 months | 19 167 | 4 110 |
| between 3 months and 6 months | 584 | – |
| between 6 months and 1 year | – | – |
| over 1 year | – | – |
| overdue receivables | 3 702 | 2 345 |
| Total (gross) trade receivables | 76 566 | 26 433 |
| write-downs on trade receivables | (205) | (701) |
| Total (net) trade receivables | 76 361 | 25 732 |
| 31.12.2016 | 31.12.2015 | |
|---|---|---|
| up to 1 month | 3 221 | 350 |
| between 1 month and 3 months | 115 | 200 |
| between 3 months and 6 months | 133 | 1 075 |
| between 6 months and 1 year | 56 | 38 |
| over 1 year | 177 | 682 |
| Total (gross) overdue trade receivables | 3 702 | 2 345 |
| write-downs on trade receivables | (205) | (701) |
| Total (net) overdue trade receivables | 3 497 | 1 644 |
| 31.12.2016 | 31.12.2015 | ||
|---|---|---|---|
| Unimpaired current receivables | 72 864 | 24 088 | |
| Unimpaired overdue receivables | 3 497 | 1 644 | |
| Impaired overdue receivables | 205 | 701 | |
| Total | 76 566 | 26 433 |
| 31.12.2016 | 31.12.2015 | |
|---|---|---|
| Disputed receivables | – | – |
| Other | – | – |
| – not covered by write-down | – | – |
| Overdue receivables | 3 702 | 2 345 |
| Trade | 3 702 | 2 345 |
| – not covered by write-down | 3 497 | 1 644 |
| 31.12.2016 | 31.12.2015 | |
|---|---|---|
| In subsidiaries | ||
| – borrowings granted | 73 272 | 265 959 |
| – interest | 10 898 | 12 740 |
| 84 170 | 278 699 | |
| In other parties | ||
| – borrowings granted | – | 32 |
| – interest | – | – |
| – | 32 | |
| Total | 84 170 | 278 731 |
Note 10A contains short-term borrowings plus interest and writes-off.
| 31.12.2016 | 31.12.2015 | ||
|---|---|---|---|
| In the Polish currency (PLN) | 82 255 | 278 562 | |
| In foreign currencies (by currency and after translation into PLN) | 1 915 | 169 | |
| Total | 84 170 | 278 731 |
Note 10B contains short-term borrowings plus interest.
| Contractor | Amount | Interest rate | Repayment deadline |
|---|---|---|---|
| Echo Investment Hungary Ingatlanhasznosito Kft | 31 405 | WIBOR 3M + margin | 31.12.2017 |
| Echo Prime Assets BV | 830 | WIBOR 3M + margin | 31.12.2017 |
| Echo-Project-Management Ingatlanhasznosito Kft | 778 | WIBOR 3M + margin | 31.12.2017 |
| EI Project Cyp-1 Limited | 50 719 | WIBOR 3M + margin | 31.12.2017 |
| GP Development Sarl | 167 | WIBOR 3M + margin | 31.12.2017 |
| GP Office Sarl | 167 | WIBOR 3M + margin | 31.12.2017 |
| GP Retail Sarl | 167 | WIBOR 3M + margin | 31.12.2017 |
| Barconsel Holdings Limited | 100 | WIBOR 3M + margin | 30.06.2017 |
| Cogl II Poland Limited Sp. z o.o. | 498 | WIBOR 3M + margin | 30.09.2017 |
| Cogl Poland Limited Sp. z o.o. | 4 051 | WIBOR 3M + margin | 30.09.2017 |
| Compass Offices Management Poland Limited Sp. z o.o. | 29 | WIBOR 3M + margin | 30.09.2017 |
| Total 88 911 |
The maximum value of lending risk related to the borrowings is equivalent to their carrying value. The granted borrowings are not secured. The granted borrowings are not overdue and they have not been impaired, excluding borrowing granted to EI Projekt – Cyp-1 Limited. As at 31 December 2016, write-of due to impairement of the borrowing amounts to PLN 15.639 thousand.
| Contractor | Amount | Interest rate | Repayment deadline | |
|---|---|---|---|---|
| Echo – Park Rozwoju Sp. z o.o. S.K.A. | 49 700 | WIBOR 3M + margin | 31.12.2016 | |
| Echo – Opolska Biznes Park Sp. z o.o. SKA | 59 760 | WIBOR 3M + margin | 31.12.2016 | |
| Dellia Investment SA | 7 653 | WIBOR 3M + margin | 31.12.2016 | |
| Echo Investment Hungary Ingatlanhasznosito KFT | 30 966 | WIBOR 3M + margin | 31.12.2016 | |
| Echo – Projekt Management Ingatlanhasznosito KFT | 778 | WIBOR 3M + margin | 31.12.2016 | |
| EI Project CYP- 1 LIMITED | 50 206 | WIBOR 3M + margin | 31.12.2016 | |
| Projekt Echo Galeria Kielce – Magellan West Sp. z o.o. S.K.A. | 10 000 | WIBOR 3M + margin | 31.12.2016 | |
| Echo-West Gate Sp. z o.o. S.K.A. | 4 150 | WIBOR 3M + margin | 31.12.2016 | |
| Duże Naramowice – Projekt Echo – 111 Sp. z o.o. S.K.A. | 80 000 | WIBOR 3M + margin | 31.12.2016 | |
| Galeria Katowice – Projekt Echo 120 Sp. z o.o. S.K.A. | 2 050 | WIBOR 3M + margin | 30.06.2016 | |
| Projekt Beethovena – Projekt Echo – 122 Sp. z o.o. S.K.A. | 3 700 | WIBOR 3M + margin | 31.12.2016 | |
| A4 – Bisiness Park – Iris Capital Sp. z o.o. S.K.A. | 3 300 | WIBOR 3M + margin | 30.09.2016 | |
| Projekt Echo – 102 Sp. z o.o. | 8 500 | WIBOR 3M + margin | 31.12.2016 | |
| Barconsel Holding Limited | 100 | WIBOR 3M + margin | 30.06.2016 | |
| GP Development S.a.r.l | 42 | WIBOR 3M + margin | 31.12.2016 | |
| GP Retail S.a.r.l | 42 | WIBOR 3M + margin | 31.12.2016 | |
| GP Office S.a.r.l | 42 | WIBOR 3M + margin | 31.12.2016 | |
| Other non-related parties | 32 | WIBOR 3M + margin | ||
| Total | 311 021 |
| 31.12.2016 | 31.12.2015 | ||
|---|---|---|---|
| Restricted cash | 20 884 | 16 571 | |
| Cash and cash equivalents | 21 542 | 19 048 | |
| Total | 42 426 | 35 619 |
As at 31.12.2016, the Company held cash in renowned banks, mainly in DNB Nord i PKO BP.
The maximum value of credit risk related to cash is equivalent to the carrying value of cash.
| 31.12.2016 | 31.12.2015 | |
|---|---|---|
| In the Polish currency (PLN) | 36 181 | 35 576 |
| In foreign currencies (by currency and after translation into PLN) | 6 245 | 43 |
| – unit/currency EUR | 1 404 | 8 |
| – PLN '000 | 6 210 | 33 |
| – unit/currency USD | 8 | 3 |
| – PLN '000 | 35 | 10 |
| Total | 42 426 | 35 619 |
On 1 June 2016, the Company sold 116.118.135 of shares of nominal value EUR 1 each in Echo Prime Properties BV. The price paid by Redefine Properties to the Company amounted to EUR 124,8 mln.
The share capital of Echo Investment SA is divided into 412,690,582 ordinary bearer shares of A, B, C, D, E and F series. None of the shares has limited rights. The Company's share capital i.e. the nominal value of the shares amounts to PLN 20,635 and it was paid in cash. The nominal value of one share is PLN 0.05. The number of shares equals the number of votes at the General Meeting of Shareholders.
Lisala Sp. z o.o. is an entity directly controlled by the company Echo Partners B.V. And indirectly by the following funds: Oaktree Capital Management, Pacific Investment Management Corporation (PIMCO) and Griffin Real Estate.
The above figures result from information about shareholders holding, directly or indirectly via subsidiaries, at least 5% of the overall number of votes at the GM of Echo Investment SA as of 19 December 2016.
In the period between the publication of the last financial report, i.e. 28 November 2016, and the date of this report, the Issuer did not receive any notifications of a change in the shareholding of significant shareholders.
| 31.12.2016 | 31.12.2015 | |
|---|---|---|
| Share premium | 100 748 | 100 943 |
| Statutory | 6 878 | 80 |
| Created from generated profits according to the statute/articles, above the statutorily required (minimum) value | 937 752 | 4 881 |
| Other (by type) | 22 | 22 |
| Total 1 045 400 |
105 926 |
| 01.01.2016– 31.12.2016 |
01.01.2015– 31.12.2015 |
|
|---|---|---|
| Opening balance | 555 763 | – |
| Chenges in the period | – | – |
| – supplementary capital | 400 000 | 555 763 |
| – advance dividend | (906 549) | – |
| Closing balance | 49 214 | 555 763 |
| 01.01.2016– 31.12.2016 |
01.01.2015– 31.12.2015 |
|
|---|---|---|
| Opening balance | (5 157) | – |
| Changes in the period | ||
| – adjustments of result from previous years | – | (5 157) |
| Closing balance | (5 157) | (5 157) |
| 31.12.2016 | 31.12.2015 | ||
|---|---|---|---|
| Due to subsidiaries | – | – | |
| Due to other parties | |||
| – advances received | – | – | |
| – security deposits received | 935 | 527 | |
| – due to issue of debt securities | – | – | |
| Total | 675 163 | 766 574 | |
| Total | 676 098 | 767 101 |
According to the best knowledge and information of the Company's Management Board, there were no violations of loan agreements including the covenants during the financial year and by the day of signing the financial statements.
| 31.12.2016 | 31.12.2015 | ||
|---|---|---|---|
| Between 1 to 3 years | 580 963 | 604 351 | |
| Between 3 to 5 years | 94 962 | 162 468 | |
| Over 5 years | 173 | 282 | |
| Total | 676 098 | 767 101 |
Interest rates applied for discounting the expected cash flows: 5,12% in 2016, and 5,27% in 2015.
Long-term liabilities in nominal value is presented in the notes 14E.
| 31.12.2016 | 31.12.2015 | |
|---|---|---|
| In the Polish currency (PLN) | 676 098 | 767 101 |
| In foreign currencies (by currency and after translation into PLN) | – | – |
| Total | 676 098 | 767 101 |
Financial liabilities due to financial debt instruments are measured with the amortised cost of a liability item, according to IAS 39. The fair value of long-term liabilities does not differ materially from their carrying value.
According to the best knowledge and information of the Company's Management Board, there were no violations of loan agreements and the established security levels during the financial year and by the day of signing the financial statements.
| Bank | Registered office |
Contractual amount of loan/ borrowing |
Outstanding loan/borrowing amount |
Interest rate |
Repayment deadline |
Security |
|---|---|---|---|---|---|---|
| PKO BP S.A. | Warsaw | 75 000 PLN | – WIBOR 1M + margin | 19.08.17 | Authorisation to bank account, state ment on submission to enforcement proceedings |
|
| Alior Bank S.A.* | Warsaw | 50 000 PLN | – WIBOR 3M + margin | 30.01.17 | Authorisation to bank account, state ment on submission to enforcement proceedings |
|
| BZ WBK S.A. ** | Wrocław | 75 000 PLN | – WIBOR 1M + margin | 30.07.18 | Authorisation to bank account, state ment on submission to enforcement proceedings |
|
| Total | 200 000 PLN | – |
* On 30 January 2017 the Company signed annexe no. 5 with Alior Bank, which extends the availability of the credit until 30 January 2018.
** As at 31 December 2016 the available credit line is PLN 10.2 mln. The remaining amount of the credit line is blocked as collateral of the guarantee provided by BZ WBK in connection with the sale of the Q22 project.
The loan value corresponds to non-discounted cash flows.
| Contractual | Outstanding | |||||
|---|---|---|---|---|---|---|
| Bank | Registered office |
amount of loan/ borrowing |
loan/borrowing amount |
Interest rate |
Repayment deadline |
Security |
| PeKaO S.A. | Warsaw | 75 000 PLN | – WIBOR 1M + margin | 30.06.16 | Authorisation to bank account, state ment on submission to enforcement proceedings |
|
| PKO BP S.A. | Warsaw | 75 000 PLN | – WIBOR 1M + margin | 19.08.17 | Authorisation to bank account, state ment on submission to enforcement proceedings |
|
| Alior Bank S.A. | Warsaw | 30 000 PLN | – WIBOR 3M + margin | 30.01.16 | Authorisation to bank account, state ment on submission to enforcement proceedings |
|
| BZ WBK S.A. | Wrocław | 75 000 PLN | 15 582 PLN WIBOR 1M + margin | 30.07.16 | Authorisation to bank account, state ment on submission to enforcement proceedings |
|
| Total | 255 000 PLN | 15 582 PLN |
| Financial instrument | Nominal value | Interest rate | Maturity | Guarantees / securities |
Quotation market |
|---|---|---|---|---|---|
| Non-public bond (mBank S.A.) | 175 000* | WIBOR 6M + margin | 28.04.17 | – | Catalyst |
| Non-public bond (mBank S.A.) | 230 000 | WIBOR 6M + margin | 23.04.18 | – | Catalyst |
| Non-public bond (mBank S.A.) | 80 000 | WIBOR 6M + margin | 19.06.18 | – | Catalyst |
| Non-public bond (mBank S.A.) | 100 000 | WIBOR 6M + margin | 19.02.19 | – | Catalyst |
| Non-public bond (mBank S.A.) | 70 500 | WIBOR 6M + margin | 15.05.19 | – | Catalyst |
| Non-public bond (mBank S.A.) | 100 000 | WIBOR 6M + margin | 18.11.20 | – | Catalyst |
| Non-public bond total | 755 500 | ||||
| Public bond DM PKO BP, series C | 75 000 | WIBOR 6M + margin | 04.03.18 | – | Catalyst |
| Public bond DM PKO BP, series D | 50 000 | WIBOR 6M + margin | 20.04.18 | – | Catalyst |
| Public bond total | 125 000 | ||||
| Obligacje Total | 880 500 |
*Of this bond issue, on 1 December 2016, the Company redeemed 2500 bonds of a total amount of PLN 25 mln. (KDPW resolution no 182/17 on 21 March 2017)
The bond value corresponds to non-discounted cash flows, without interest. The change of the business and economic environment has not materially affected the fair value of financial liabilities.
On 11 February 2016, the Company redeemed bonds in the amount of PLN 125 mln, on 26 June 2016 - in the amount of PLN 50 mln and on 4 June 2016, - in the amount of PLN 25 mln.
On 1 December 2016, the Company issued coupon bonds in the nominal value of PLN 100 mln. The nominal value of one bond is PLN 10,000. The bonds were issued for the period ending on 18 November 2020. The ISIN bond code is PLECHPS00209. The bond interest rate was established based on the variable WIBOR 6M rate increased by margin. Interest shall be paid in 6-month periods. On the redemption day, the bonds shall be redeemed based on their nominal value. The issued bonds are not secured.
On 1 December 2016, the Company redeemed 2500 bonds of the PLN 200 mln issue, with redemption date of 28 April, 2017. The total amount of redeemed bonds amounts to PLN 25 mln. The number of bonds to be redeemed amounts to 17,500 of a total value of PLN 175 mln.
| 31.12.2016 | 31.12.2015 | |
|---|---|---|
| Trade, due to subsidiaries, with maturity: | 5 240 | 1 290 |
| – up to 12 months | 5 240 | 1 290 |
| – over 12 months | – | – |
| Trade, due to other companies, with maturity: | 69 426 | 24 608 |
| – up to 12 months | 69 426 | 24 608 |
| – over 12 months | – | – |
| Total short-term trade liabilities | 74 666 | 25 898 |
| Advances received | 58 883 | 26 247 |
| Security deposits received | 7 231 | 4 033 |
| Total security deposits and advance payments received | 66 114 | 30 280 |
| Taxes, customs duties, insurance and other benefits | 3 410 | 2 040 |
| Total tax | 3 410 | 2 040 |
| Other liabilities | 95 544 | 22 660 |
| – payroll | 10 | 6 |
| – other (due to) | 95 534 | 22 654 |
| – dividend | 66 030 | – |
| – cash on escrow account | 21 215 | – |
| – other | 8 289 | – |
| Total other short-term liabilities | 95 544 | 22 660 |
| Total | 239 734 | 80 878 |
Liabilities due to divi- from their carrying value.
The fair value of trade and other liabilities does not differ materially
dend are described in note 24
| 31.12.2016 | 31.12.2015 | ||
|---|---|---|---|
| In the Polish currency (PLN) | 226 612 | 80 648 | |
| In foreign currencies (by currency and after translation into PLN) | 13 122 | 230 | |
| – unit/currency EUR | 2 960 | 51 | |
| – PLN '000 | 13 097 | 216 | |
| – unit/currency USD | 6 | 3 | |
| – PLN '000 | 25 | 14 | |
| Total | 239 734 | 80 878 |
| 31.12.2016 | 31.12.2015 | |
|---|---|---|
| Due to subsidiaries | ||
| – borrowings | 461 541 | 501 969 |
| 461 541 | 501 969 | |
| Due to other parties | ||
| – loans and borrowings | – | 15 582 |
| – due to issue of debt securities | 210 754 | 243 261 |
| – IRS | – | 43 |
| 210 754 | 258 886 | |
| Total 672 295 |
760 855 |
According to the best knowledge and information of the Company's Management Board, there were no violations of loan agreements including the covenants during the financial year and by the day of signing the financial statements.
| 31.12.2016 | 31.12.2015 | ||
|---|---|---|---|
| In the Polish currency (PLN) | 672 295 | 760 855 | |
| In foreign currencies (by currency and after translation into PLN) | – | – | |
| Total | 672 295 | 760 855 |
| Contractor | Value ['000 PLN] | Interest rate | Repayment rate |
|---|---|---|---|
| Echo - Aurus Sp. z o. o. | 40 500 | WIBOR 3M + margin | 31.12.2017 |
| Echo - SPV 7 Sp. z o. o. | 145 536 | WIBOR 3M + margin | 31.12.2017 |
| FORUM 60 Fundusz Inwestycyjny Zamknięty | 270 955 | WIBOR 3M + margin | 31.12.2017 |
| Total | 456 991 |
| Contractor | Value ['000 PLN] | Interest rate | Repayment rate |
|---|---|---|---|
| Echo - Aurus Sp. z o. o. | 195 000 | WIBOR 3M + margin | 31.12.2016 |
| Echo - SPV 7 Sp. z o. o. | 306 000 | WIBOR 3M + margin | 31.12.2016 |
| Total 501 000 |
| 31.12.2016 | 31.12.2015 | |
|---|---|---|
| At the beginning of the period | ||
| – provisions for penalties | 2 000 | 2 000 |
| – provisions for expected losses | 30 908 | – |
| – court proceedings | 2 066 | – |
| – provision for costs | 8 592 | – |
| 43 566 | 2 000 | |
| Increases | ||
| – provisions for expected losses | – | 30 908 |
| – provision for costs | 17 259 | 8 592 |
| – court proceedings | – | 2 066 |
| 17 259 | 41 566 | |
| Release (due to) / utilisation | ||
| – provision for costs | (3 927) | – |
| – provisions for expected losses | (30 908) | – |
| (34 835) | – | |
| At the end of the period | ||
| – provisions for penalties | 2 000 | 2 000 |
| – provisions for expected losses | – | 30 908 |
| – court proceedings | 2 066 | 2 066 |
| – provision for costs | 21 924 | 8 592 |
| 25 990 | 43 566 |
The provision for penalties includes the value of potential penalties which may be imposed on the Company under the concluded agreements with a probability higher than 50%. The amount of provisions was estimated to the best of the Company's knowledge and based on past experience.
The provision for the expected costs of guarantee repairs includes the value of repairs or compensation for the sold premises and designs with a probability higher than 50%. The amount of provisions was estimated to the best of the Company's knowledge and based on past experience. The provision for expected losses and expenses relates to the sale of EPP NV shares by Echo investment S.A. to Redefine Properties Limited.
The dates for the recovery of the provisions for penalties and losses, guarantee costs and court proceedings are impossible to estimate and it is highly probable that they will be recovered within 12 months from the balance sheet date.
| 31.12.2016 | 31.12.2015 | |
|---|---|---|
| 1. Contingent receivables | – | – |
| 2. Contingent liabilities | ||
| 2.1. For related parties (due to) | 881 376 | 664 003 |
| – guarantees and sureties granted | 881 376 | 664 003 |
| 2.2. For other parties (due to) | 24 603 | 219 055 |
| – guarantees and sureties granted | 24 603 | 219 055 |
| Total contingent | 905 979 | 883 058 |
| 3. Other (due to) | ||
| – court proceedings against Echo Investment | 872 | 150 |
| Total 906 851 |
883 208 |
| For | Value [PLN '000] | Validity | Description |
|---|---|---|---|
| Bletwood Investments Sp. z o.o. |
1 488 | Entire validity period of the lease and three months follo wing 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. |
11 060 | 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. j as a collateral of liabilites resulting from the lease conc luded on 07.12.2016. Mutual surety issued in EUR. |
| For | Value [PLN '000] |
Validity | Description |
|---|---|---|---|
| Horta Sp. z o.o. | 22 120 | until 02.07.2020 | Peformance bond concerning execution of the final sales agreement con cerning the Acquarius Business House I office building in Wrocław. Issued in EUR. |
| Skua Sp. z o.o. | 39 816 | until 30.07.2021 | Performance bond concerning the execution of the final sales agreement concerning the Acquarius Business House II office building in Wrocław. Issued in EUR. |
| State Treasury | 40 163 | until 22.05.2017 | Surety bond concerning liabilites of Outlet Park - Projekt Echo - 126 Sp. z o.o. Sp. K. |
| mBank S.A. | 15 674 | 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. | 13 030 | 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. |
| Nokia Solutions and Networks sp. z o.o. |
8 788 | until 30.06.2018 | Surety bond for liabilities resulting from lease of 29.08.2016. 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. |
58 877 | until 15.12.2021 | Rent gurantee related to the sale of Q22 office building in Warsaw. The col lateral 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. |
152 808 | 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. Sp.k. |
29 121 | 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. Sp. K. |
44 349 | 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. |
| FTF Columbus S.A. | 24 600 | until 26.02.2017 | Performance bond concerning the contract concluded 22.06.2015 by Echo Investment S.A. for FTF Columbus S.A. |
| Flaxton Investments Sp. z o.o. Sp. K. |
18 596 | 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. |
| 1.01.2016– 31.12.2016 |
1.01.2015– 31.12.2015 |
|
|---|---|---|
| Sale of residential and commercial area | 129 256 | 70 007 |
| Including: from related parties | – | – |
| Property development services | 81 860 | 34 451 |
| Including: from related parties | 81 031 | 34 061 |
| – from subsidiaries | 81 031 | 34 061 |
| Sale of plots | 1 786 | 7 310 |
| Including: from related parties | – | – |
| Lease services | 4 784 | 3 852 |
| Including: from related parties | 1 961 | 1 908 |
| – from subsidiaries | 1 961 | 1 908 |
| – from the parent company | – | – |
| Legal, accounting, consulting and IT services | 35 383 | 44 711 |
| Including: from related parties | 35 331 | 44 710 |
| – from subsidiaries | 35 331 | 44 710 |
| – from jointly controlled entities | – | – |
| Financial, marketing, securing services and other revenue | 62 068 | 45 564 |
| Including: from related parties | 59 711 | 43 997 |
| – from subsidiaries | 59 672 | 43 958 |
| – from key personnel | 39 | 39 |
| Total operating revenue | 315 137 | 205 895 |
| Including: from related parties | 178 034 | 124 676 |
| – from subsidiaries | 177 995 | 124 637 |
| – from the parent company | - | – |
| – from key personnel | 39 | 39 |
The Company has not concluded any transactions with related entities under terms other than market terms. Agreements on major transaction concluded with related parties are presented in additional information section.
| 1.01.2016– 31.12.2016 |
1.01.2015– 31.12.2015 |
|
|---|---|---|
| Domestic | 315 121 | 205 864 |
| Including: from related parties | 178 018 | 124 645 |
| Abroad | 16 | 31 |
| Including: from related parties | 16 | 31 |
| Total | 315 137 | 205 895 |
| Including: from related parties | 178 034 | 124 676 |
| 1.01.2016– 31.12.2016 |
1.01.2015– 31.12.2015 |
|
|---|---|---|
| Up to 12 months | 319 | 307 |
| Over 1 year to 5 years | 637 | 615 |
| Over 5 years | – | – |
| Total | 956 | 922 |
Under the concluded agreements, these amounts will be increased by the incurred costs of operation related to the activity of the tenants.
| 1.01.2016– 31.12.2016 |
1.01.2015– 31.12.2015 |
|
|---|---|---|
| Amortisation/depreciation | 2 195 | 2 486 |
| Consumption of materials and energy | 22 083 | 14 719 |
| Third party services | 255 745 | 139 392 |
| Taxes and charges | 5 508 | 4 323 |
| Remunerations | 38 772 | 33 649 |
| Social security and other benefits | 5 618 | 5 160 |
| Other costs by type (due to) | 4 625 | 5 942 |
| – business travel | 1 846 | 868 |
| – other | 2 779 | 5 074 |
| Total | 334 546 | 205 671 |
| Movement in inventory and products | (40 750) | 56 575 |
| Own work capitalised (negative value) | (296) | (25 595) |
| Selling costs (negative value) | (29 192) | (25 596) |
| General administrative expenses (negative value) | (76 262) | (72 129) |
| Manufacturing cost of products sold | 188 046 | 138 926 |
* In "sale costs" and "administrative costs" the Company presents the costs of social security and other benefits and amortisation/depreciation.
| 1.01.2016– 31.12.2016 |
1.01.2015– 31.12.2015 |
|
|---|---|---|
| Released provisions | 18 272 | 206 |
| – due to receivables | – | 206 |
| – due to expected costs | 18 272 | – |
| Other, including: | 6 828 | 864 |
| – contractual penalties | 48 | 85 |
| – revenue from sale of debt | 5 000 | – |
| – revenue from sale of non-financial non-current assets | 1 123 | 442 |
| – inventory valuation | – | – |
| Other | 657 | 337 |
| Interest on borrowings | – | 12 535 |
| from related parties, including: | – | 12 535 |
| – from subsidiaries | – | 12 535 |
| – from other entities | – | – |
| Valuation | 29 333 | – |
| – from borrowings granted | 29 333 | – |
| Other interests | 677 | 754 |
| – from other entities | 677 | 754 |
| Total 55 110 |
14 359 |
The provision for expected losses and costs concerns the sale of the shares of EPP NV to Redefine Properties Limited, among others.
The Company has updated the impairment write-down for the loan granted to EI Projekt Cyp -1 Limited.
| 1.01.2016– 31.12.2016 |
1.01.2015– 31.12.2015 |
|
|---|---|---|
| From related parties including: | 277 018 | 3 460 723 |
| – from subsidiaries | 277 018 | 3 460 723 |
| Total 277 018 |
3 460 723 |
| 1.01.2016– 31.12.2016 |
1.01.2015– 31.12.2015 |
|
|---|---|---|
| Provisions established | 6 451 | 45 719 |
| – due to expected costs | 6 444 | 45 719 |
| – due to receivables | 7 | – |
| Other, including: | 6 495 | 869 |
| – donations | 1 801 | 497 |
| – contractual penalties | 3 882 | 3 |
| – other | 812 | 369 |
| Revaluation | – | – |
| – borrowings granted | – | – |
| Interests due to borrowings | 7 760 | – |
| from related parties, including: | 7 760 | – |
| – from subsidiaries | 7 760 | – |
| – from other entities | – | – |
| Total 20 706 |
46 588 |
The amount of provisions created includes potential future liability to the Tax Office in connection with ongoing tax proceedings against the sold company, which Echo Investment S.A. undertook to settle at the time of its sale.
NOTE 22A
| 1.01.2016– 31.12.2016 |
1.01.2015– 31.12.2015 |
||
|---|---|---|---|
| Other interest: | |||
| – from other entities | 918 | 428 | |
| Total | 918 | 428 |
NOTE 22B
| 1.01.2016– 31.12.2016 |
1.01.2015– 31.12.2015 |
||
|---|---|---|---|
| Foreign exchange gains | 4 350 | 1 995 | |
| Profit on sale of interests | 12 914 | – | |
| Revaluation of borrowings, loans and bonds | – | – | |
| Other | 160 | 5 | |
| Total | 17 424 | 2 000 |
| 1.01.2016– | 1.01.2015– | |
|---|---|---|
| 31.12.2016 | 31.12.2015 | |
| On borrowings, loans and bonds | ||
| For other entities: | – | – |
| - for subsidiaries | – | – |
| for other entities | 43 886 | 45 759 |
| 43 886 | 45 759 | |
| Other interest | ||
| for other entities | 128 | 2 |
| 128 | 2 | |
| Revaluation of loans, borrowings and bonds | 1 981 | 844 |
| Total 45 995 |
46 605 | |
The borrowing costs capitalised to inventories amounted to PLN 2,183,000 as at 31 December 2016 and PLN 3,295,000 as at 31 December 2015.
| 1.01.2016– 31.12.2016 |
1.01.2015– 31.12.2015 |
|
|---|---|---|
| Foreign exchange losses | – | – |
| Loss on disposal: | – | 756 |
| – shares | – | 756 |
| Other, including | 4 974 | 5 087 |
| – commissions | 4 862 | 5 087 |
| – other | 112 | – |
| Revaluation of investments | 4 420 | 416 338 |
| – including shares | 4 420 | 416 338 |
| Total 9 394 |
422 181 |
NOTE 23A
| 1.01.2016– 31.12.2016 |
1.01.2015– 31.12.2015 |
|
|---|---|---|
| Profit before tax | 296 875 | 2 936 234 |
| Income tax according to the national rates, 19% | 56 406 | 557 884 |
| Dividends received | (38 993) | (656 319) |
| Distribution of profit from limited partnerships (S.K.) | (1 382) | (1 212) |
| Company's tax burden relative to the result of limited partnerships (subsidiaries) | 5 990 | 1 175 |
| Representation costs and other non-deductible costs during the year | 2 026 | 2 791 |
| Measurement of interests of a subsidiary representing a permanent difference | – | 71 118 |
| Write-downs on borrowings granted due to which deferred income tax was not recognised | 43 | 108 |
| Movements in the measurement of other items | 3 163 | 2 099 |
| Charges on the financial result due to income tax | 21 352 | (22 356) |
NOTE 23B
| 31.12.2016 | 31.12.2015 | ||
|---|---|---|---|
| Deferred income tax liabilities | |||
| – to be settled within 12 months | 2 673 | (2 057) | |
| – to be settled after 12 months | (509) | (75) | |
| Deferred income tax assets | |||
| – to be settled within 12 months | – | – | |
| – to be settled after 12 months | (42 423) | (44 599) | |
| Total | (40 259) | (46 731) |
| 31.12.2016 | 31.12.2015 | |
|---|---|---|
| Current income tax | ||
| – current tax burden due to income tax | 13 358 | 6 |
| – adjustments relative to current income tax result from previous years | 1 521 | – |
| Deffered income tax | ||
| – relaitve to arises and changes of temporary differences | 6 473 | (22 362) |
| Total | 21 352 | (22 356) |
NOTE 24 On 28 June 2016 the General Meeting of Shareholders approved the distribution of the net profit earned by the Company in the financial year 2015 in the amount of PLN 2,958,589,735.86 as follows:
The amount of PLN 590,147,532.26 paid out by the Company as the interim dividend on base of the Management Board resolution on 23 December, 2015, was credited towards the dividend. The difference between the adopted dividend and the interim dividend paid out in the amount of PLN 1,584,731,834.88 (PLN 3,84 per share) was paid on 8 June, 2016.
It is proposed to earmark a portion of Echo Investment S. A.'s 2016 profit for distribution to the shareholders.
Based on the Management Board resolution from 23 November, 2016 on the payment of interim dividend from 2016 financial year profit, the amount of PLN 350,786,994.70 (PLN 0,85 per share) will be paid to the shareholders having the shares on accounts on 22 December, 2016. The first instalment of the dividend amounting to PLN 284,756,501.58 (PLN 0,69 per share) was paid on 29 December, 2016. Remaining part of the advance dividend amounting to PLN 66,030,493.12 (PLN 0,15 per share) will be paid until the end of 2017.
| 1.01.2016– 31.12.2016 |
1.01.2015– 31.12.2015 |
|
|---|---|---|
| Opening balance, including | 19 048 | 56 710 |
| – cash in hand and at bank | 19 048 | 56 710 |
| Closing balance | 21 542 | 19 048 |
| – cash in hand and at bank | 21 542 | 19 048 |
Investing activities comprise interest on loans granted.
| Type of instrument | Note | Balance value na 31.12.2016 |
Balance value na 31.12.2015 |
|---|---|---|---|
| FINANCIAL ASSETS | |||
| Loans and receivables | 170 010 | 316 367 | |
| – long-term loans | 6 | 9 479 | 21 |
| – short-term loans | 10 | 84 170 | 278 731 |
| – trade payables | 9 | 76 361 | 25 732 |
| – advances paid | 5 | – | 11 883 |
| Cash and other monetary assets | 42 426 | 35 619 | |
| – restricted cash | 11 | 20 884 | 16 571 |
| – cash and cash equivalents | 11 | 21 542 | 19 048 |
| FINANCIAL LIABILITIES | |||
| Other financial liabilities | 1 422 124 | 1 553 284 | |
| – liabilities due to issue of debt securities | 14, 16 | 885 917 | 1 009 835 |
| – trade liabilities | 15 | 74 666 | 25 898 |
| loans and borrowings | 16 | 461 541 | 517 551 |
The Company's main financial instruments include:
Financial liabilities are measured with the amortised cost of a liability item, according to IAS 39.
The fair value of financial instruments does not differ materially from their carrying value.
Kielce, 25 April 2017
Nicklas Lindberg President of the Management Board
Piotr Gromniak Vice-President of the Management Board
Marcin Materny Member of the Management Board
Maciej Drozd Vice-President of the Management Board
Artur Langner Vice-President of the Management Board
Rafał Mazurczak Member of the Management Board
Anna Gabryszewska-Wybraniec Chief Accountant
Statement of the Management Board
The Management Board of Echo Investment S.A. declares that, to the best of its knowledge, the annual separate financial statements for 2016 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 2016, 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.
Kielce, 25 April 2017
Nicklas Lindberg President of the Management Board
Artur Langner Vice-President of the Management Board
Maciej Drozd Vice-President of the Management Board
Marcin Materny Member of the Management Board
Piotr Gromniak Vice-President of the Management Board
Rafał Mazurczak Member of the Management Board
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.