Annual / Quarterly Financial Statement • Sep 29, 2015
Annual / Quarterly Financial Statement
Open in ViewerOpens in native device viewer
(Amounts in all tables and notes are presented in thousands of Euro, unless otherwise stated)
It is certified that the attached annual Financial Statements are those approved by the board of directors of "ATHENS MEDICAL CENTER S.A." in March 27th 2007 and they are uploaded to the internet address: www.iatriko.gr. The records and information published to the press aim at providing to the reader some general financial records and information, but they do not provide the whole picture of the financial condition and the results of the Company, according to the International Accounting Standards and the International Financial Reporting Standards.
Georgios Apostolopoulos President of the Board of Directors ATHENS MEDICAL CENTER S.A.
(Amounts in all tables and notes are presented in thousands of Euro, unless otherwise stated)
Page
| Directors' report | 3-6 |
|---|---|
| Audit Report of Certified Auditors Accountants | 7-8 |
| Income Statements for the years ended December 31, 2006 and 2005 | 9 |
| Balance Sheets as of December 31, 2006 and 2005 | 10 |
| Statements of Changes in Equity for the year ended December 31, 2006 | 11 |
| Statements of Changes in Equity for the year ended December 31, 2005 | 12 |
| Cash Flow Statements for the year ended December 31, 2006 and 2005 | 13 |
| Notes to the Financial Statements | 14-42 |
| Appendix – Subsidiaries and Associates of ATHENS MEDICAL CENTER S.A. and tax unaudited years by entity |
43 |
(Amounts in all tables and notes are presented in thousands of Euro, unless otherwise stated)
Dear Shareholders,
We have the honour to submit for approval the financial statements (parent and consolidated) prepared in accordance with the IFRS for the period 1.1.2006 – 31.12.2006 and we ask for your approval as well as that you release the members of the Board of Directors and the Company's Auditor from any liability regarding their activity for the above mentioned period. .
The Financial Statements comprise the balance sheet, the profit and loss account, the cash flow statement, the statement of changes in shareholder's equity as well as the Notes to the accounts.
The Company's Management has increasingly focused on the performance of the investments that took place the last seven and exceeded the amount of 170 mil. Euros and was completed in Fiscal Year 2004.
One of the major targets of the Management, is the personnel's constant training in order to assure the quality of services offered, in combination with ISO procedures application and the continuous investment in new, cutting edge, technology of medical and other equipment.
The creation of new products and services for external and internal patients results to the increase of the market share and as a consequence the increase of turnover and the satisfactory results in stand alone and consolidated level.
Another priority is the deduction of operating cost in order to increase the profit margin.
The year 2006 was another very good year for Athens Medical Center S.A., because the consolidated year's profits after tax and minority rights increased significantly by 78,11%.
On a parent Company level turnover increased by 20,03% and reached 249,3 mil. Euros. This increase is due to the increase of internal patients by 8,1% and external patients by 10,73%. EBITDA increased by 23,53% and reached 36,8 mil. euros while the profit after tax increased by 78,75% and reached 14,1 euros.
Accordingly moved the consolidated results. Turnover increased by 17,8% in comparison to the year before and reached 254,1 mil. euros. EBITDA reached 44 mil. euros and were increased by 14,4% in comparison to last year. Finally the profit after tax and minority rights increased by 78,11% and reached 16,7 mil. euros.
During the year 1/1-31/12/2006 inpatient flow reached 56.256 inpatients relative to 52.040 in 2005. Internal patients in year 2006 in comparison with year 2005, were increased by 8,1%, while external patients were increased by 10,73%.
(Amounts in all tables and notes are presented in thousands of Euro, unless otherwise stated)
Total assets and liabilities at 31/12/2006 reached 448,3 mil euros on a company level and on a consolidated level reached 445,1 mil euros.
Total Fixed assets for the period 1/1/2006 – 31/12/2006 are presented in the following table:
| Year | 2006 Parent (Euros mil) | 2006 Consolidated (Euros mil) |
|---|---|---|
| Acquisition Cost | 313,4 | 342,8 |
| Depreciation | (54,3) | (56,5) |
| Remaining Value | 259,1 | 286,3 |
The company made significant investments in assets (buildings, technical works and medical equipment) of euros 15,9 mil. On a consolidated level the corresponding figure was 15,1 mil euros
The analysis of investment on a parent and consolidated level is presented in the following table
| Parent (mil euros) | Consolidated (mil euros) | |
|---|---|---|
| Land | 2,3 | 2,3 |
| Buildings | 1,8 | 1,8 |
| Machinery | 7,8 | 5,9 |
| Transportation | 0,0 | 0,1 |
| Furniture and other |
1,2 | 1,3 |
| equipment | ||
| Assets under construction | 2,8 | 3,7 |
| Total | 15,9 | 15,1 |
In the company's real estate assets, during year 2006, another piece of land was added of 1.657,71 square meters in Delfon Str. 3 Maroussi Attiki.
Company's cash and cash equivalents comprise cash in hand at 31/12/2006 and bank deposits in banks at 31/12/2006. Analysis:
| Parent (mil euros) | Consolidated (mil euros) | |
|---|---|---|
| Cash / Checks | 0,7 | 0,6 |
| Deposits / Time Deposits | 5,5 | 8,0 |
| Total | 6,2 | 8,8 |
(Amounts in all tables and notes are presented in thousands of Euro, unless otherwise stated)
General Assembly of Stockholders decided the issuance of common bond loan according to L. 3156/2003 amounted to € 150 mil. for repayment of long and short term loans.
Company's prospects are very positive. In the period 2004 – 2006 the company's results posted an impressive uptrend. This uptrend is expected to continue in 2007 as well as the next years because the company has concluded its investments which are gradually start to bring results.
The development strategic policy of the company focuses the maintenance of the leading role in the market. The cooperation with the big German Group of hospitals ASKLEPIOS gives the opportunity of further growth for company in the broad area and to play a significant role in Greece and Southeastern Europe.
Due to the significant investments in real estate and buildings as well as high tech machinery and equipment and the operation of a large group of hospitals including cooperative diagnostic centers , high quality of offered services is achieved as well as a company's impressive track
Already Amarousiou clinic in year 2006 acquired Modern robot technology DA VINCI, whose operation reflects the leading role of the company in Greece , for medical operations in all areas of modern surgery.
Furthermore in year 2006 the main branch in Marousi was equipped with the most modern tomographic camera PET/CT, with which a combined test of high diagnostic precision by a latest technology machine is achieved.
Dafni clinic in year 2006 in terms of forming the Nephrology clinic, in order to operate as a General clinic, created surgical units, I.C.U ,treatment chambers and external diagnostic units. Other investments besides building formation, were made including surgical equipment supplies, I.C.U, high technology equipment and other. By operating as a general clinic in year 2007, it will serve a great aspect of local population in secondary healthcare.
Interbalkan clinic in Thessaloniki operated in total the B' Hemodynamic department after installing the Digital-Stephanio-Aggeiographic equipment in the second laboratory, expanded the Technical renal unit by four beds, with a programmed addition of nine beds in 2007, installed a neurosurgical microscope and finally completed the installation of Axonic Tomograph of latest technology Somatom Definition, mainly for the execution of non operational stefaniographies and aggeiographies in year 2007.
Paleo Faliro clinic completed significant investments for laboratories and medical units, as well as Medical equipment for surgical and other purposes.
(Amounts in all tables and notes are presented in thousands of Euro, unless otherwise stated)
Peristeri clinic is the latest medical clinic of Athens Medical Center Group, which is expected to operate soon. The clinic is consisted by two buildings of 3.240 square meters and is located in one of the most central points of Peristeri Municipality (Ethnarchou Makariou 60), and as a result will serve the broad aspect of western Attiki. The clinic has been constructed with modern standards and is equipped with modern medical and hospital facilities. It has modern surgical rooms fully equipped. I.C.U. as well as departments of all specialties and laboratories with modern equipment.
The company has been engaged in a cooperation agreement with thw Insurance companies' union, with a comparable advantage compared to other rival companies due to its large group of clinics.
All the above give significant advantages to the company and the group for leading in the medical service market.
(Amounts in all tables and notes are presented in thousands of Euro, unless otherwise stated)
We have audited the accompanying financial statements of « ATHENS MEDICAL CENTER S.A» (the «Company») and the consolidated financial statements of the Company and its subsidiaries (the «Group»), which comprise the balance sheet as of 31 December 2006 and the income statement, statement of changes in shareholders' equity and cash flow statement for the year then ended and a summary of significant accounting policies and other explanatory notes.
Management is responsible for the preparation and fair presentation of these financial statements in accordance with International Financial Reporting Standards as adopted by the European Union. This responsibility includes: designing, implementing and maintaining internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error; selecting and applying appropriate accounting policies; and making accounting estimates that are reasonable in the circumstances.
Our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit in accordance with Greek Standards on Auditing which are in compliance with International Standards on Auditing. Those Standards require that we comply with ethical requirements and plan and perform the audit to obtain reasonable assurance whether the financial statements are free from material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditor's judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity's preparation and fair presentation of the financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity's internal control. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of accounting estimates made by management, as well as evaluating the overall presentation of the financial statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
In our opinion, the aforementioned financial statements present fairly, in all material respects, the financial position of the Company and the Group as of 31 December 2006 and of its financial performance and its cash flows for the year then ended in accordance with International Financial Reporting Standards as adopted by the European Union.
(Amounts in all tables and notes are presented in thousands of Euro, unless otherwise stated)
In our opinion the content of Board of Directors' Report, is consistent with the accompanying financial statements.
Athens, 27 March 2007 The Certified Auditor Accountant
Sotirios Sokos S.O.E.L. Registration Number 17011
S.O.E.L. Registration Number 111
| The Group | The Company | ||||
|---|---|---|---|---|---|
| Notes | 1/1-31/12 2006 |
1/1-31/12 2005 |
1/1-31/12 2006 |
1/1-31/12 2005 |
|
| INCOME: | |||||
| Revenue | 254.075 | 215.686 | 249.281 | 207.684 | |
| Cost of sales | 8 | (198.083) | (168.132) | (203.324) | (170.454) |
| Gross Profit | 55.991 | 47.554 | 45.957 | 37.231 | |
| Administrative expenses | |||||
| and Distribution Costs | 9 | (27.959) | (23.338) | (24.809) | (20.993) |
| Other income/ (expenses) Net financial income/ |
10 | 5.089 | 3.442 | 5.111 | 3.286 |
| (costs) | 11 | (8.118) | (5.809) | (5.824) | (4.420) |
| PROFIT BEFORE TAX | 25.004 | 21.850 | 20.436 | 15.104 | |
| Income Tax Expense | 12 | (8.664) | (9.898) | (6.314) | (7.204) |
| PROFIT FOR THE | |||||
| PERIOD | 16.340 | 11.951 | 14.122 | 7.900 | |
| Attributable to: Equity holders of the parent |
|||||
| company | 16.731 | 9.394 | 14.122 | 7.900 | |
| Minority Interest | (392) | 2.557 | |||
| 16.340 | 11.951 | 14.122 | 7.900 | ||
| Earnings per Share (in Euro) |
|||||
| Basic | 13 | 0,20 | 0,11 | 0,17 | 0,09 |
| Weighted average number of shares, basic and impaired |
|||||
| Basic | 13 | 83.985.980 | 83.985.980 | 83.985.980 | 83.985.980 |
| The Group | The Company | ||||
|---|---|---|---|---|---|
| Notes | 31 December 2006 |
31 December 2005 |
31 December 2006 |
31 December 2005 |
|
| ASSETS | |||||
| Non current assets | |||||
| Property, plant and equipment | 14 | 283.776 | 277.341 | 258.577 | 251.895 |
| Goodwill | 15 | 1.979 | 1.979 | - | - |
| Intangible assets | 15 | 507 | 427 | 506 | 427 |
| Investments in subsidiaries | 16 | - | - | 34.867 | 13.586 |
| Investments in associates | |||||
| consolidated by the equity method | 17 | 223 | 91 | - | - |
| Other long term debtors | 366 | 360 | 361 | 355 | |
| Deferred tax assets | 12 | 5.863 | 6.702 | 5.788 | 6.608 |
| Total non current assets | 292.714 | 286.900 | 300.099 | 272.870 | |
| Current Assets: | |||||
| Inventories | 18 | 5.391 | 5.202 | 5.088 | 4.638 |
| Trade accounts receivable | 19 | 124.919 | 91.580 | 121.643 | 89.340 |
| Prepayments and other receivables | 20 | 13.283 | 14.059 | 15.284 | 14.528 |
| Financial assets at fair value | |||||
| through income statement | 1 | 1 | - | - | |
| Cash and cash equivalents | 2 1 |
8.814 | 7.577 | 6.224 | 6.089 |
| Total current assets | 152.408 | 118.418 | 148.240 | 114.596 | |
| TOTAL ASSETS | |||||
| 445.121 | 405.318 | 448.339 | 387.466 | ||
| EQUITY AND LIABILITIES Equity attributable to equity holders of the parent company |
|||||
| Share capital | 22 | 26.036 | 26.036 | 26.036 | 26.036 |
| Share premium | 22 | 15.267 | 15.267 | 15.267 | 15.267 |
| Retained Earnings Legal, tax free and special |
35.474 | 41.213 | 42.777 | 32.636 | |
| reserves | 23 | 75.396 | 74.664 | 74.784 | 74.162 |
| 152.173 | 157.180 | 158.864 | 148.102 | ||
| M in ority Interest |
811 | 6.065 | - | - | |
| Total equity | 152.984 | 163.245 | 158.864 | 148.102 | |
| Non-current liabilities: | |||||
| Long term loans/borrowings | 24 | 37.755 | 54.579 | 37.546 | 54.107 |
| Government Grants | 25 | 36 | 71 | 35 | 53 |
| Deferred tax Liabilities | 12 | 21.857 | 20.063 | 19.354 | 17.362 |
| Provision for retirement | |||||
| indemnities | 26 | 11.847 | 10.258 | 11.759 | 10.195 |
| Other long term liabilities - | |||||
| Deferred income | 7.315 | 5.166 | 5.988 | 4.512 | |
| Total non-current liabilities | 78.811 | 90.137 | 74.682 | 86.229 | |
| Current liabilities: | |||||
| Trade accounts payable | 27 | 86.450 | 73.244 | 95.695 | 78.890 |
| Short term loans/borrowings Long term liabilities payable in |
24 | 83.786 | 38.841 | 78.966 | 38.273 |
| the next year | 24 | 24.328 | 22.999 | 24.322 | 22.822 |
| Current tax payable | 8.380 | 7.983 | 5.843 | 4.679 | |
| Accrued and other current | |||||
| liabilities | 28 | 10.383 | 8.869 | 9.967 | 8.471 |
| Total current liabilities | 213.327 | 151.936 | 214.793 | 153.135 | |
| TOTAL EQUITY AND LIABILITIES |
445.121 | 405.318 | 448.339 | 387.466 |
(Amounts in all tables and notes are presented in thousands of Euro, unless otherwise stated)
| Gr Th e ou p |
|||||||
|---|---|---|---|---|---|---|---|
| M ino ity r |
To l ta |
||||||
| At ibu b le tr ta to |
ity ho lde f t he eq u rs o p ar |
t c en om p an y |
In ter est |
Eq ity u |
|||
| Le l, g a |
|||||||
| Ta fre x- e, |
|||||||
| S ha re |
S ha re |
ia d s l an p ec |
ine Re ta d |
||||
| ita l cap |
Pr ium em |
Re ser ve s |
ing ea rn s |
To l ta |
|||
| 1 Ba lan Ad jus ted ce, 2 0 0 6 Ja nu ary |
26. 036 |
15. 267 |
74. 664 |
41. 213 |
157 .18 0 |
6.0 65 |
163 .24 5 |
| io d 's p f its Pe r ro At i bu ion f p f its tr t to o ro |
16. 73 1 |
16. 73 1 |
( 392 ) |
16. 340 |
|||
| res erv es |
684 | ( ) 684 |
0 | 0 | |||
| ha i f fer Ex D c ng e en ces |
48 | 0 | 48 | 48 | |||
| iv i den ds f p D nt o are Mi ity isit ion tag nor per cen e a cqu |
( 3.3 59) |
( 3.3 59) |
( 3.3 59) |
||||
| ( buy t) ou |
( ) 18. 427 |
( ) 18. 427 |
( 55) 2.8 |
( 2) 21 .28 |
|||
| iv i den ds i d t ino ity D p a o m r |
0 | 0 | ( 08) 2.0 |
( 08) 2.0 |
|||
| Ba lan 31 De ber 20 06 ce, cem |
26. 036 |
15. 267 |
75. 396 |
35. 474 |
152 .17 3 |
811 | 152 .98 4 |
| Th Co e mp |
an y |
||||||
|---|---|---|---|---|---|---|---|
| Le l,, g a Ta fre x- e, |
|||||||
| S ha re ita l cap |
S ha re Pr ium em |
d s ia l an p ec Re ser ve s |
Re ine d ta ing ea rn s |
To l ta Eq ity u |
|||
| Ba lan 1 J 2 0 0 6 ce, an ua ry |
26. 036 |
15. 267 |
74. 162 |
32. 636 |
148 .10 2 |
||
| io d f its Pe 's p r ro i bu ion f p f its At tr t to o ro |
14. 122 |
14. 122 |
|||||
| res erv es iv i den ds D |
62 1 |
( 62 1) ( 59) 3.3 |
0 ( 3.3 59) |
||||
| Ba lan 31 De ber 20 06 ce, cem |
26. 036 |
15. 267 |
74. 784 |
42. 777 |
158 .86 4 |
| The Group | |||||||
|---|---|---|---|---|---|---|---|
| Minority | Total | ||||||
| Attributable to equity holders of the parent company | Interest | Equity | |||||
| Share capital |
Share Premium |
Legal, Tax-free, and special Reserves |
Retained earnings |
Total | |||
| Balance, 1 January 2005 | 26.036 | 15.267 | 74.028 | 35.020 | 150.351 | 5.145 | 155.496 |
| Period's profits | $\theta$ | 9.394 | 9.394 | 2.557 | 11.951 | ||
| Attribution of profits to reserves | 631 | (631) | $\mathbf{0}$ | $\theta$ | |||
| Exchange Differences | 5 | (51) | (45) | (45) | |||
| Dividends of parent Minority percentage acquisition (buy |
$\Omega$ | (2.520) | (2.520) | (2.520) | |||
| out) | $\theta$ | $\overline{0}$ | $\overline{0}$ | (440) | (440) | ||
| Dividends paid to minority | $\Omega$ | $\mathbf{0}$ | $\mathbf{0}$ | (1.198) | (1.198) | ||
| Balance, 31 December 2005 | 26.036 | 15.267 | 74.664 | 41.213 | 157.180 | 6.065 | 163.245 |
| Η Εταιρεία | |||||||
| Legal, Tax-free, |
|||||||
| Share capital |
Share Premium |
and special Reserves |
Retained earnings |
Total Equity |
|||
| Balance, 1 January 2005 | 26.036 | 15.267 | 73.767 | 27.651 | 142.721 | ||
| Period's profits | 7.900 | 7.900 | |||||
| Attribution of profits to reserves | 395 | (395) | |||||
| Dividends | (2.520) | (2.520) | |||||
| Balance, 31 December 2005 | 26.036 | 15.267 | 74.162 | 32.636 | 148.102 |
| The Group | The Company | |||
|---|---|---|---|---|
| 31 December | 31 December | 31 December | 31 December | |
| 2006 | 2005 | 2006 | 2005 | |
| Cash flows from operating activities | ||||
| Period's profit before taxation | 25.004 | 21.850 | 20.436 | 15.104 |
| Adjustments for operational activities | ||||
| Depreciation | 10.903 | 10.811 | 10.509 | 10.241 |
| Depreciation of government grants | (35) | (20) | (17) | (20) |
| Provision for retirement indemnities | 1.589 | 1.424 | 1.564 | 1.414 |
| Allowance for doubtful accounts receivable |
$\mathbf{0}$ | $\mathbf{0}$ | ||
| Other provisions | (263) $\boldsymbol{0}$ |
(182) $\theta$ |
||
| Gains/losses due to fixed assets sale | (6) | (6) | ||
| Impairment expenses of fixed assets | (2.229) 448 |
(85) | (2.229) $\bf{0}$ |
(501) |
| Gains from group's associates | (22) $\boldsymbol{0}$ |
$\mathbf{0}$ | 12 $\mathbf{0}$ |
|
| Interest and Financial income | (246) | |||
| Interest and other financial expenses | (54) | (156) | (2.456) | (1.428) |
| Exchange differences due to | 8.376 | 5.964 | 8.280 | 5.849 |
| consolidation of subsidiaries abroad | (35) | (25) | $\boldsymbol{0}$ | $\bf{0}$ |
| Operational profit before changes in | ||||
| working capital variations | 43.714 | 39.477 | 36.080 | 30.487 |
| Increase/ (Decrease) in: | ||||
| Inventories | (189) | 186 | (450) | 488 |
| Short and long term accounts receivable | (32.612) | (25.068) | (33.065) | (20.388) |
| Increase/ (Decrease) in: | ||||
| Short and long term liabilities | 19.113 | 19.093 | 22.021 | 18.727 |
| Interest charges and related expenses paid | (8.376) | (5.964) | (8.280) | (5.849) |
| Paid taxes | (5.634) | (4.561) | (2.338) | (2.896) |
| Net Cash from operating activities | 16.017 | 23.163 | 13.967 | 20.570 |
| Cash flows from investing activities | ||||
| Purchase of tangible and intangible fixed | ||||
| assets | (18.146) | (6.769) | (17.301) | (4.992) |
| Sale of tangible assets | 14 | 2.106 | 10 | $\mathbf{0}$ |
| Interest and related income received | 109 | 91 | 44 | 60 |
| Received dividends from subsidiaries | $\boldsymbol{0}$ | $\boldsymbol{0}$ | 2.412 | 1.369 |
| Received dividends from other | ||||
| companies | 59 | 65 | $\boldsymbol{0}$ | $\bf{0}$ |
| Grants received | $\boldsymbol{0}$ | 18 | $\boldsymbol{0}$ | $\mathbf{0}$ |
| Purchase of of long and short term | ||||
| investments | (21.282) | (2.418) | (21.282) | (2.418) |
| Net Cash flows used in investing | ||||
| activities | (39.246) | (6.909) | (36.116) | (5.982) |
| Cash flows from financing activities | ||||
| Dividends paid of parent company | (3.348) | (2.520) | (3.348) | (2.520) |
| Net variation of short term borrowings | 46.748 | 14.853 | 42.465 | 14.735 |
| Increase/decrease of Long term | ||||
| debt/borrowings | (12.722) | (22.090) | (12.651) | (22.822) |
| Payment of finance lease liabilities | (4.204) | (4.632) | (4.182) | (4.297) |
| Dividends paid to minority from | ||||
| subsidiaries | (2.008) | (1.316) | $\boldsymbol{0}$ | $\bf{0}$ |
| Net Cash flows used in financing | ||||
| activities | 24.466 | (15.705) | 22.284 | (14.904) |
| Net increase/ in cash and cash | ||||
| equivalents | 1.237 | 550 | 135 | (317) |
| Cash and cash equivalents at the | ||||
| beginning of the year | 7.577 | 7.026 | 6.089 | 6.406 |
| Cash and cash equivalents at the end of | ||||
| the year | 8.814 | 7.577 | 6.224 | 6.089 |
(Amounts in all tables and notes are presented in thousands of Euro, unless otherwise stated)
The Company " ATHENS MEDICAL SOCIETE ANONYME" with the distinctive title "ATHENS MEDICAL CENTER S.A." (hereafter the "Company" or the "Parent Company") and its subsidiaries (hereafter the "Group") are involved in the area of health care services with the organization and operation of hospital units. The Company's and the Group's head offices are located in the Municipality of Amarousion Attica in 5-7 Distomou Street and employ 2.638 and 2.768 employees respectively.
The Company's shares are publicly traded on the Athens Stock Exchange.
The subsidiaries, which were included in the accompanying consolidated financial statements of the Group, are described in Appendix.
$(a)$ Basis of Preparation of the Consolidated Financial Statements: The accompanying consolidated financial statements that constitute the Group's consolidated financial statements (hereinafter referred to as "the financial statements") have been prepared in accordance with International Financial Reporting Standards ("IFRS"), adopted by the European Union. There are no standards applied in advance of their effective date. The financial statements have been prepared under the historical cost convention, except for financial instruments which are measured at fair value.
Statutory Financial Statements: The Company and its domestic (Greek) subsidiaries maintain their accounting books and $(b)$ prepare financial statements in accordance to the Greek Company Law 2190/1920 and the applicable tax legislation. The foreign subsidiaries of the Company maintain their accounting records and prepare financial statements in accordance to the applicable laws and regulations of the countries in which they operate. For the preparation of the consolidated financial statements of the parent company, the financial statements of the foreign subsidiaries are adjusted in accordance to the provisions of the Greek Company Law 2190/1920. The accompanying consolidated financial statements have been based on the above-mentioned statutory consolidated financial statements appropriately adjusted and reclassified by certain out-of-book adjustments in order to comply with IFRS.
(c) Approval of Financial Statements: The Board of Directors of Athens Medical S.A. approved the annual financial statements for the year ended in December 31st, 2006, in March 27, 2006.
(d) Use of Estimates: The preparation of financial statements in conformity with the IFRS requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period/year. Actual results may ultimately differ from those estimates.
The principal accounting policies adopted in the preparation of the accompanying financial statements are the following:
(a) Basis of Consolidation: The Company's accompanying consolidated financial statements include the financial statements of the parent Company, as well as of all the subsidiaries that are controlled by the Parent Company. Control is presumed to exist when direct or indirect ownership retains the majority of voting interest or has the power to control the Subsidiaries' Board of Directors. Subsidiaries are consolidated from the date on which effective control is transferred to the company and cease to be consolidated from the date in which control ceases to exist.
The consolidated financial statements include the financial statements of a subsidiary (Physiotherapy Center S.A.), in which although the direct parent company holds less than 50% of the voting rights, controls it through the ability of appointing the majority of members of the Board of Directors.
(Amounts in all tables and notes are presented in thousands of Euro, unless otherwise stated)
In the consol ated financial statements, Medicafe S.A. is also included using the equity method, although, Group holds 55% of the rol id company's voting rights, due to a managements transfer to third parties. As a result such ownership does not consist cont according to IAS 27 « Consolidated and Separate Financial Statements », paragraph 13.
ave idation procedure, since 1/7/2006. Before that and during the year 2006, the above mentioned companies have ansferred together with all their productive assets – mechanical equipment, their operations to parent company and as a sult the liquidation of the above mentioned companies not considered to be a discontinued operation according to IFRS 5 "Non-current Assets Held for Sale and Discontinued The Group's subsidiaries EREVNA S.A. and AXONIKI EREVNA S.A., according to their General Assemblies' decisions, h entered a liqu tr qonsequence their Balance Sheets do not include non current assets. As a re is Operations", that requires distinctive reporting regarding the companies' results and fixed assets.
All intercom ny transactions and balances have been eliminated in the accompanying consolidated financial statements. Where cessar ure consistency with the policies adopted by the Group. A ll list of the consolidated subsidiaries together with the related ownership interests is provided In Appendix . pa ne y, accounting policies of the subsidiaries have been revised to ens fu
(b) Investments in Subsidiaries (separate financial statements): The investments of the parent Company in its consolidated subsidiaries are measured at acquisition cost less any cumulative impairment losses.
Consolidated financial statements: The Company's investments in other entities in which parent exercises significant fluence and are not subsidiaries or joint-ventures are accounted for using the equity method. Under this method the investment in i) in associates is recognized at cost in addition to the changes in the percentage of the Company in the associate's equity after the initial date of acquisition less possible provisions for impairment in value. The consolidated statement of income reflects the Company's share of the results of operations of the associate.
ii) Separate financial statements of parent: Investments in associates in the stand-alone financial statements are measured at acquisition cost less any cumulative impairment losses.
(d) Conversion of foreign currencies: The base currency of the Company and of its Greek subsidiaries is Euro. The transactions e denominated in other currencies are adjusted in order to reflect the urrent exchange rates. involving other currencies are converted into Euro using the exchange rates that were in effect at the time of the transactions. At the balance sheet date monetary assets and liabilities which ar c
Gains and losses resulting from year end FX adjustments of monetary assets and liabilities are reflected in the accompanying income statement. Gains and losses resulting from transactions are reflected in the accompanying statement of income also.
he base currency of the Group's foreign subsidiaries is the official currency of the related country in which each subsidiary perates. Thereafter, at each reporting date all balance sheet accounts of these subsidiaries are converted into Euro using the evenues and expenses are converted based on the weighted average rate of xchange that prevailed during the year. T o exchange rate in effect at the balance sheet date. R e
he accumulated difference resulting from such translation is recognized directly in consolidated equity until the disposal, write off T or de-recognition of a subsidiary, when it is transferred to the consolidated income statement.
(e) Intangible Assets: Intangible assets are mainly consisted of software and commercial rights. These are amortized over their estimated useful lives which are set to five years.
) Research and Product Development Cost: Research costs are expensed as incurred. Development expenditure is mainly (f incurred for the development of new products. Costs incurred for the development of an individual project are recognized as an intangible asset only when the requirements of IAS 38 "Intangible Assets» are met.
) Revenue recognition: Revenue is recognized to the extent that it is probable that the economic benefits will flow to the ompany and the revenue can be reliably measured. The following particular recognition criteria must also be met as it revenue cognized. (g c re
(Amounts in all tables and notes are presented in thousands of Euro, unless otherwise stated)
The Sale of Services revenue is accounted according to the extent of service completion.
The sale of goods revenue, net of trade discounts sale, incentives and the related VAT, is recognized when the significant risks and rewards of ownership of the goods have passed to the buyer.
The interest revenue is recognized on the accrual basis of accounting.
Revenue from dividends is recognized when the Group's right on such dividends is approved by the respective bodies of the companies' that declare them.
(j) ns e. Machinery, transportation equipment, as well as the furniture and the rest of the equipment are measured at historical cost less the accumulated depreciation and any Property, Plant and Equipment: Land and buildings are valued at historical cost (deemed cost based on the provisio of IFRS 1), less accumulated depreciation and any impairment in valu impairment in value.
The Company proceeded to a fair valuation of its land, buildings, as at January 1, 2004 and these fair values were used as deemed cost on the date of transition to the IFRS. The resulted revaluation surplus was credited to retained earnings.
se the earnings capacity or improve the efficiency of the respective assets. Repairs and maintenance are charged to expenses as incurred. Major improvements are capitalized to the cost of the asset to which they relate when they extend the useful life, increa
item on derecognition of the asset , is included in the consolidated statement of come in the year the item is derecognized. An of property and plant is derecognized upon sale or disposal or when no future economic benefits are expected to arise from the continued use of the asset. Any gain or loss arising in
(j) Depreciation: Depreciation is calculated based on the straight-line method at rates, which approximately reflect the average useful lives of relative assets.
he rates used are the following: T
| Classification | Annual rate |
|---|---|
| Buildings | 2% |
| Machinery and Equipment | 6,67%- 10% |
| Equipment of Transportation | 6%-10% |
| Furniture and rest of Equipment | 10%- 20% |
in a business combination is initially ed impairment losses. (j) Goodwill: Business combinations are accounted for using the acquisition accounting method. This involves recognizing identifiable assets (including previously unrecognized intangible assets) and liabilities (including contingent liabilities) of the acquired business at fair value. Goodwill acquired measured at cost being the excess of the cost of the business combination over the Group's interest in the net fair value of the acquiree's identifiable assets, liabilities and contingent liabilities. Following initial recognition, goodwill is measured at cost less any accumulat
elated to goodwill. Impairment is determined by Goodwill is not amortized, but it is reviewed for impairment, annually or more frequently if events or changes in circumstances indicate that the carrying value may be impaired. At the acquisition date (or at the date of completion of the relative purchase price allocation) any goodwill acquired is allocated to each of the cash-generating units r assessing the recoverable amount of the cash-generating unit, to which the goodwill relates. Where the recoverable amount of the cash-generating unit is less than the carrying amount, an impairment loss is recognized.
here goodwill forms part of a cash-generating unit and part of the operation within that unit is disposed of, the goodwill associated n disposed of is included in the carrying amount of the operation when determining the gain or loss on disposal of relative values of the operation disposed of nd the portion of the cash-generating unit retained. W with the operatio the operation. Goodwill disposed of in this circumstance is measured on the basis of the a
with the provisions of IAS 36 "Impairment of Assets". The Group, in rder to decide whether an impairment of goodwill exists, performed the related impairment tests in the cash generating units in will was allocated, and based on those tests no impairment issue occurred. Goodwill resulting from acquisitions or business combinations has been allocated to the main cash generating units in group level. The cash generating units have been defined in accordance o which good
When the Group increases its participation interest to existing subsidiaries (acquisition of minority interests) the total difference purchase price and the portion of the minority interests acquired (goodwill or negative goodwill) is transferred directly to quity as it is considered as a transaction among the shareholders (entity concept method). Similarly, when minority interests are sold between the e (without losing control of the subsidiary) then the related gains or losses are recognized directly to equity.
(ja) Impairment of Assets: With the exception of goodwill and intangibles with indefinite life, which are reviewed for imp ent at in circumstan recoverable a measured as t g price and value in use. Net selling price is the amount obtainable from the sale of an asset in an rm's length transaction between knowledgeable, willing parties, after deducting any direct incremental selling costs, while value in at the lowest level for hich there are separately identifiable cash flows. airm least annually, the carrying value of other non-current assets are reviewed for impairment whenever events or changes ces indicate that the carrying value may not be recoverable. Whenever the carrying value of an asset exceeds its mount a respective impairment loss is recognized in the consolidated statement of income. The recoverable amount is he higher of net sellin a use is the present value of estimated future cash flows expected to arise from continuing use of the asset and from the revenue due to its disposal at the end of its estimated useful life. For the purpose of assessing impairment, assets are grouped w
) Financial assets: A financial asset (or, where applicable a part of a financial asset or part of a group of similar financial assets) is (i derecognized where:
t have expired; • the rights to receive cash flows from the asse
the Group retains the right to receive cash flows from the asset, but has assumed an obligation to pay them in full without material y to • dela a third party under a "pass-through" arrangement; or
• Gro wards of the assets, or (b) has neither transferred nor retained substantially all the risks and rewards of the asset, but has transferred roup has transferred its rights to receive cash flows from an asset and has neither transferred nor retained substan ally all the risks and rewards of the asset nor transferred control of the asset, the asset is recognized to the extent of th nuing involvement in the asset. Continuing involvem the form of a guarantee over the transferred asset is easured at the lower of the original carrying amount of the asset and the aximum amount of consideration that the Group could be required to repay. Where continuing involvement takes the form of a written and/or purchase option (including a cash-settled op on the transferred asset, the extent o continuing involvement is the amount of the tra may repurchase, except that in the cas itten put option (including a cash-settled option or sim fair value, the extent of the tinuing involvement is limited to the lower of the ir value of the transferred asset and the option exercise price. the up has transferred its rights to receive cash flows from the asset and either (a) has transferred substantially all the risks and re control of the asset. Where the G ti e Group's conti ent that takes m m tion or similar provision) f the Group's nsferred asset that the Group e of a wr ilar provision) on an asset measured at Group's con fa
(ii) Financia expires. Whe of an existin liability and t l liabilities: A financial liability is derecognized when the obligation under the liability is discharged or cancelled or re an existing financial liability is replaced by another from the same lender on substantially different terms, or the terms g liability are substantially modified, such an exchange or modification is treated as a de-recognition of the original he recognition of a new liability, and the difference in the respective carrying amounts is recognized in profit or loss.
(jc) Inventories: Inventories are reported at the lower value between the cost and the net realizable value. Cost of finished and value for raw materials is the estimated placement cost in the ordinary course of business. Especially medication supply are measured in a different way, that is at the last acquisition value, due to existing state of tariff, according to I.A inventories», paragraph 25. semi-finished products includes all costs incurred in bringing inventories to their current location and state of manufacture and comprises raw materials, labour, an applicable amount of production overhead (based on normal operating capacity, but excluding borrowing costs) and packaging. The cost of raw materials and finished goods is determined based on the weighted average basis. Net realizable value for finished goods is the estimated selling price in the ordinary course of business, less estimated costs of completion and the estimated costs necessary, to make the sale. The net realizable re .S. 2 «
od. At each Balance sheet date all past due or doubtfull debtors are assesed by anagement in order to determine the necessity for relevant provision, with criteria such as the customer's ability to pay and the (jd) Accounts Receivable and Credit Policy: Short-term receivables are presented at their nominal value, net of provisions for potential non collectible accounts, while long-term receivables (balances that deviate from normal credit terms) are reported at the amortized cost based on the actual interest rate meth m aging of his balance. The balance of such allowance for doubtful accounts is appropriately adjusted at each balance sheet date in order to reflect all possible risks. Any amount written–off with respect to customer account balances is charged against the existing allowance for doubtful accounts. It is the Group's policy not to write-off an account until all possible legal action has been exhausted.
e) Credit Risk Concentration: The maior part of debtors comes from state insurance funds, private and public insurance (j organizations and companies, whose credit risk is considered to be limited. Regarding the rest of debtors, represented by sale to individuals, risk is diversified due to the great diversity of balances.
s with original maturity of ree months or less, to be cash equivalents. For the purpose of the cash flow statements, cash and cash equivalents consist of cash at (jf) Cash and Cash Equivalents: The Company considers time deposits and other highly liquid investment th hand and in banks and of cash and cash equivalents as defined above.
(jh) Share capital:: Share capital represents the value of the Parent company's shares in issue. Any excess of the fair value of the consideration received over the par value of the shares issued is recognized as the "share premium" in shareholders equity. Incremental external costs directly attributable to the issue of new shares are shown as a deduction in equity, net of tax, from the proceeds.
orted using the spot rate at each reporting date. The interest costs are recognized (jg) Long-term Liabilities: All long-term liabilities are initially recognized at cost. After initial recognition loans and borrowings denominated in foreign currency are rep on the accrual basis of accounting.
(jh) Borrowing Costs: Borrowing Costs are recognized as an expense in the period in which they are incurred.
ent obligations are calculated at the discounted value of the future (k) Provision for Retirement Indemnities: Staff Retirem retirement benefits deemed to have accrued at year-end, based on the employees earning retirement benefit rights throughout the expected working period. Retirement obligations mentioned above are calculated on the basis of financial and actuarial assumptions and are determined using the Projected Unit credit actuarial valuation Method. Net pension costs for the period are included in payroll in the accompanying income statement and consist of the present value of benefits earned in the year, interest cost on the benefit obligation, past service cost, actuarial gains or losses and any additional pension charges. Past service costs are recognized on a straight-line basis over the average period until the benefits under the plan become vested. Unrecognized actuarial gains or losses are recognized over the average remaining service period of active employees and included as a component of net pension cost for a year if, as of the beginning of the year, it exceeds 10% of the future projected benefit obligation. The retirement benefit obligations are not funded.
pany has no legal or constructive obligation to pay future benefits (ka) State Pension: The Company's personnel is covered by several State sponsored pension funds for private sector employees, (I.K.A., T.S.A.Y.) covering post-retirement pensions, and healthcare benefits. Each employee is required to contribute a portion of its monthly salary to the fund, with the company also contributing a portion. Upon retirement, the pension fund is responsible for paying the employees retirement benefits. At such, the com under this plan.
(kb)Income Taxes (Current and Deferred):Current and deferred income taxes are computed based on the stand alone financial statements of each of the entities included in the consolidated financial statements, in accordance with the tax rules in force in Greece or other tax jurisdictions in which foreign subsidiaries operate. Income tax expense is computed based on each entity's profits as adjusted in its tax returns, additional income taxes resulting from tax audits by the tax authorities and deferred income taxes, using substantively enacted tax rates.
• Deferred income tax is computed, using the liability method, on all temporary differences at the balance sheet date between the tax bases and the carrying amounts of assets and liabilities. Deferred income tax liabilities are recognized for all taxable temporary differences:
(Amounts in all tables and notes are presented in thousands of Euro, unless otherwise stated)
• Except cases, where the deferred income tax liability arises from goodwill impairment or the initial recognition of an asset or liability in a transaction that is not a business combination and, at the time of the transaction, affects neither the accounting profit nor taxable profit or loss, and
• In respect of taxable temporary differences associated with investments in subsidiaries, associates and interest in joint ventures, except where the timing of the reversal of the temporary differences can be controlled and it is probable that the temporary differences will not reverse in the foreseable future.
• Deferred tax assets are recognized for all discounted temporary differences and transferred tax assets and losses, to the extent where it is possible that taxable profit will be available which will be used against the discounted temporary differences and the transferred unused taxable assets and losses.
• Except cases where the deferred tax asset regarding the discounted temporary differences arises from the initial recognition of an asset or liability in a transaction that is not a business combination and, at the time of the transaction, affects neither the accounting profit nor taxable profit or loss and
• In respect of taxable temporary differences associated with investments in subsidiaries, associates and interest in joint ventures, an income deferred tax is recognized to the extent that it is probable that the temporary differences will reverse in the foreseeable future and there will be available taxable profit which will be used against temporary differences.
The deferred tax assets are reviewed at each balance sheet date and reduced to the extent, where it is not considered as possible that enough taxable profits will be presented against which, a part or the total deferred tax assets can be utilized.
ilities are measured at the tax rates that are expected to apply to the year when the asset is realized sed on the tax rates (and the laws) that have been enacted or substantively enacted at the balance sheet Deferred income tax assets and liab or the liability is settled, ba date.
inco The me tax relating to items recognized directly in equity, is recognized in equity and not in the income statement.
(kc) Leases: Finance leases, which transfer to the Company substantially all the risks and benefits incidental to ownership of the leased item, are capitalized at the inception of the lease at the fair value of the leased property or, if lower, at the present value of the minimum lease payments. Lease payments are apportioned between the finance charges and the reduction of the lease liability so as to achieve a constant rate of interest on the remaining balance of the liability. Finance charges are charged directly to income. Capitalized leased assets are depreciated over estimated useful life of the asset or the lease term.
payments are recognized as an expense in the income statement on the straight line basis over the lease term. Leases where the lessor retains substantially all the risks and benefits of ownership of the asset are classified as operating leases. Operating lease
ermined by discounting the expected future cash flows at a pretax rate that reflects current market assessments of (kd) Provisions and Contingencies: Provisions are recognized when the Company has a present legal or presumed/ imputed obligation as a result of past events, it is probable that an outflow of resources will be required to settle this obligation and a reliable estimate of the amount of the obligation can be made. Provisions are reviewed at each balance sheet date and adjusted to reflect the present value of the expenditure expected to be required to settle the obligation. If the effect of time value of money is material, provisions are det the time value of money and, where appropriate the risks specific to the liability. Contingent liabilities are not recognized in the consolidated financial statements but they are disclosed unless the possibility of an outflow of resources embodying economic benefits is remote. Contingent assets are not recognized in the financial statements but are disclosed when an inflow of economic benefits is probable.
Basi um g during each year, excluding any treasury shares outstanding during the year. Diluted earnings er share are computed by dividing net income attributed to the Group's shareholders (after deducting the impact on the convertible c earnings per share are computed by dividing net income attributed to the Group's shareholders by the weighted average n ber of ordinary shares outstandin p
rganized preference shares) by the weighted average number of ordinary shares outstanding during the year (after deducting the pact on the c im onvertible rganized preference shares).
as either Financial assets in the scope of IAS 39 are classified
When financial assets are rganized initially, they are measured at fair value, plus, directly attributable transaction costs.
he Group determines the classification of its financial assets after initial recognition and, where allowed and appropriate, re- T evaluates this designation periodically.
ents held for trading are rganized in income. Financial assets are classified as held for trading if they are acquired for the purpose of selling in the near term. Gains or losses on investm
Such assets, derived by the company's activity (that is beyond the Group's ordinary credit limits), are carried at amortised cost using the effective interest method. Gains and losses are rganized in the income statement when the loans and receivables are rganizeded or impaired, as well as through the rganizeded process.
re ot included in this classification. Other long-term investments that are intended to be held-to-maturity, after initial recognition Non-derivative financial assets with fixed or determinable payments and fixed maturity are classified as held-to-maturity when the Group has the positive intention and ability to hold to maturity. Investments intended to be held for an undefined period a n are subsequently measured at amortised cost, using the effective interest method. For investments carried at amortised cost, gains and losses are rganized in income when the investments are rganizeded or impaired, as well as through the rganizeded process.
osses being rganized as a separate component of equity until the investment is sold, rganizeded or ntil the investment is determined to be impaired at which time the cumulative gain or loss previously reported in equity is cluded in the income statement. Available-for-sale financial assets are those non-derivative financial assets that are designated as available-for sale or are not classified in any of the three preceding categories. After initial recognition available-for sale financial assets are measured at fair value with gains or l u in
he fair value of investments that are actively traded in rganized financial markets is determined by reference to quoted market odels. T bid prices at the close of business on the balance sheet date. For investments where there is no active market, fair value is determined using valuation techniques. Such techniques include using recent arm's length market transactions; reference to the current market value of another instrument, which is substantially the same; discounted cash flow analysis and option pricing m
ational Accounting Standards Board, as well as the IFRIC, have already mber of new accounting standards and interpretations or have amended valid standards, whose application is mandatory for erio management' (ad) New Standards and Interpretations: The Intern issued a nu the p ds beginning January 1, 2006 onwards (except if mentioned otherwise below). The Group's and company's s assessment regarding the effect of these new standards and interpretations is as follows:
S 19 (amendment) Employee benefits (valid since January 1, 2006): This amendment provides entities the choice of an recognition criteria for cases here multi-employer retirement plans exist, for which no sufficient information, in order to apply fixed grants accounting. In o ent is not applicable for the group. IA alternative method for actuarial gain or loss recognition . It is probable that this amendment will set new w additi n new disclosures are added. This amendm
cipated group transactions (valid since January 1, 2006): This ecific amendment allows the exhange difference risk due to a highly probable anticipated group transaction, to be recognized as a dging item in ition that (a) this transaction is performed in a currency different m the one u olved in the transaction and (b) the exhange difference risk will influence the consolidated me stateme cted to have effect in the group's financial statements under the condition that the ucture and th IAS 39 (amendment) Cash flow hedges accounting for anti sp he the consolidated financial statements, under the cond fro sed by the company, inv inco nt. This amendment is not expe str e relevant transactions will remain as they are.
nition n this ce January 1, 2006. IAS 39 (amendment) fair value measurement considerations (valid since January 1, 2006): This amendment alters the defi of the financial instruments at fair value through profit or loss and limits the ability to classify financial instruments i category. The group considers that this specific amendment will not materially affect its financial instruments classification, as the group has not classified other financial instruments at fair value through profit or loss, except these held for trading. The group and the company will apply this amendment sin
39 id since January 1, 2006): This amendment requires that the Balance Sheet date. The management has come to the conclusion, that m for the group and the company. IAS and IFRS 4 (amendment) Financial guarantee contracts (val financial guarantee contracts issued, except the ones that proved by the company to be insurance contracts, to be initially recognized at fair value and later to be valued at the greater value between (a) the balance of relevant fees that have been received and postponed and (b) the expense required to regulate the commitment at this a endment is not applicable
IFRS 1 (amendment) First time adoption of International Financial Reporting Standards and IFRS 6 Ex[loration for and Evaluation of mineral resources (valid since January 1, 2006): These amendments are not relevant with the group's operations.
06) : Not applicable for the Group and will IFRS 6 Explorations and Evaluation of mineral reserves (valid since January 1, 20 not affect the financial statements.
able in all entities that prepare financial statements according to IFRS. The adjustment to IAS 1 introduces apital as well as its management. The group and the company has assessed the effect of 7 and t e to the conclusion that the additional disclosure required by their application is the IFRS 7 Financial Instruments: Disclosures and supplementary adjustment in IAS 1 Presentation of Financial Statements (valid since January 1, 2007): IFRS 7 introduces added disclosures in order to improve the incoming information relating to the financial instruments. It requires the disclosure of quality and quantity information regarding the risk exposure due to financial instruments. More specifically it defines minimum required discosures relating to credit risk, cash flow risk as well as market risk (imposes the sensitivity analysis concerning the market risk). IFRS 7 replaces the IAS 30 (Disclosures in the Financial Statements of banks and similar Financial Institutions) and the disclosure requirements of IAS 32, (Financial Instruments: disclosure and presentation) It is applic disclosures relating the amount of entities' c IFRS he adjustment of IAS 1 and cam sensitivity analysis regarding the market risk and the capital disclosures. The group will apply IFRS 7 and the amendment of IAS 1 from January 1, 2007.
The Group is in a procedure of studying the above mentioned standard, which will be applied by the Group from January 1, 2009.
IFRIC 3, Emission Rights: This interpretation was not adopted by the E.U. and was later withdrawn by the International Accounting Standards Board. It does not apply to the Group and will not affect the financial statements.
(Amounts in all tables and notes are presented in thousands of Euro, unless otherwise stated)
the accounting treatment of any of the Group's contracts in force. IFRIC 4, Determining whether an arrangement contains a lease (valid since January 1, 2006): IFRIC 4 requires to be determined, whether a business agreement is or includes a lease or not. More specifically it requires an assessment of the following data (a) whether the fulfilment of the aggreement depends on the use of specific fixed asset(s) and (b) whether the agreement gives the lessee only the right to use the asset. The application of the Interpretation 4 is not expected to alter
IFRIC 5: Right to Interest arising from Decommisioning, Restoration and Environmental Rehabilitation Funds (valid since January 1, 2006): IFRIC 5 is not applicable for the Group and the company.
RIC 6: Liabilities arising from participating in a specific market – waste electrical and electronic equipment (valid since IF January 1, 2005): IFRIC 6 is not applicable for the Group and the company.
IFRIC 7: Applying the restatement approach under IAS 29 financial reporting hyperinflationary economies (valid since March 1, 2006): IFRIC 7 is not applicable for the Group and the company.
plicable for the Group and will not affect the financial statements. IFRIC 8: Scope of IFRS 2 (valid since May 1, 2006): Is not ap
IFRIC 9: Remeasurment of embedded derivatives (valid since June 1, 2006): Is not applicable for the Group and will not affect the financial statements.
dwill or an investment, a financial asset or an asset carried at cost. he Group will apply this interpretation after January 1, 2007. IFRIC 10: Interim financial reporting and impairment (valid since November 1, 2006): This interpretation requires the non reversal of impairment recognized in interim reporting due to goo T
IFRIC 11: IFRS 2 Group and treasury Share transactions (valid since March 1, 2007): Interpretation 11 refers to issues relating to IFRS 2 and specifically to compensations that are determined by the value of company's own shares and personell salaries of a subsidiary that are determined by the shares of the parent company. Is not applicable for the Group and will not affect the financial statements.
s r the operator should not account for the infrastructure as property, plant and equipment, but recognize a financial asset and / or an IFRIC 12, Service Concession Arrangements :: (effective for financial years beginning on or after 1 January 2008) The interpretation outlines an approach to account for contractual arrangements arising from entities providing public services. It provide fo intangible asset. This Interpretation, which is expected to be adopted by the EU in the near future, is not relevant to the Group's operations.
The Group proceeds to judgments and estimates in order to apply the most representative accounting methods and policies or in connection with the future development of transactions and events. Such judgments and estimates are periodically reviewed by management in order to reflect current condition and correspond to anticipation of current risks and are based on prior Management's experience in conjunction to the volume / level of such transactions and events.
The principle judgments and estimates referring to events the development of which could significantly affect the items of the financial statements during the forthcoming twelve months period are as follows:
ate in order to calculate the resent value of those cash flows. The Group determines whether goodwill is impaired at least on an annual basis. This requires an estimation of the value in use of the cash-generating units to which the goodwill is allocated. Estimating the value in use requires the Group to make an estimate of the expected future cash flows from the cash-generating unit and also to choose a suitable discount r p
es of year 2006, also greater by the estimations of valuations, management trusts that the ompany's operational profits will maintain in the near future and there is no reason for excercising impairment loss. As it is explained in note 15 of the financial statements, the goodwill arose from the purchase of minority's percentage of Group's subsidiary's "IATRIKI TEHNIKI S.A." that took place in the second semester of the closing year. Management has received two valuation reports from two independent appraisals regarding the business value of "IATRIKI TEHNIKI S.A.", which are based in its estimated future cash flows. Considering the significant profitablility of "IATRIKI TEHNIKI S.A."assessed by the company's results of year 2005 as well as the on c
nce sheet date. Provision for income taxes reported in e respective income tax returns and the potential additional tax assessments that may be imposed by te tax authorities upon ed in Note 12. Income (current) tax liabilities according to IAS 12 for the current and prior periods are measured at the amounts expected to be paid to the taxation authorities, using the tax rates that have been enacted by the bala th settlement of the open tax years. Accordingly, the financial settlement of the income taxes might differ from the income taxes that have been accounted for in the financial statements. Further details are provid
The Payroll cost that is included in the accompanying financial statements is analyzed as follows:
| The Group |
The Company | |||
|---|---|---|---|---|
| 31/12/2006 | 31/12/2005 | 31/12/2006 | 31/12/2005 | |
| Wages and Salaries and other staff expenses | 58.017 | 51.712 | 56.278 | 49.665 |
| Social security costs | 13.549 | 12.596 | 13.121 | 12.049 |
| Compensations and Provision for retirement indemnities |
1.822 | 1.566 | 1.758 | 1.525 |
| Management fees | 740 | |||
| Total payroll | 74.128 | 65.874 | 71.157 | 63.239 |
| Less: amounts charged to cost of sales (Note 8) |
(56.079) | (52.370) | (55.208) | (50.842) |
| Payroll expensed to to administrative and distribution cost (Note 9) |
18.049 | 13.504 | 15.949 | 12.397 |
Depreciation and amortization accounted in the accompanying financial statements is analyzed as follows:
| The Group | The Company | |||
|---|---|---|---|---|
| 31/12/2006 | 31/12/2005 | 31/12/2006 | 31/12/2005 | |
| Depreciation of property land and equipment | ||||
| (Note 14) | 10.862 | 10.792 | 10.490 | 10.222 |
| Amortization of intangible assets (Note 15) | 41 | 19 | 19 | 19 |
| 10.903 | 10.811 | 10.509 | 10.241 | |
| Less: depreciation and amortization charged to | ||||
| cost of sales (Note 8) | (9.753) | (8.753) | (9.554) | (8.252) |
| Depreciation and amortization expensed (Note 9) |
1.150 | 2.058 | 955 | 1.989 |
(Amounts in all tables and notes are presented in thousands of Euro, unless otherwise stated)
The cost of sales that are presented in the accompanying financial statements is analyzed as follows:
| Ο Όμιλος |
Η | Εταιρεία | ||
|---|---|---|---|---|
| 31/12/2006 | 31/12/2005 | 31/12/2006 | 31/12/2005 | |
| Payroll cost (Note 6) | 56.079 | 52.370 | 55.208 | 50.842 |
| Third party fees | 16.157 | 15.143 | 16.004 | 14.667 |
| Depreciation and amortization (Note 7) | 9.753 | 8.753 | 9.554 | 8.252 |
| Other third parties expenses | 9.743 | 8.500 | 8.875 | 9.496 |
| Taxes and duties | 781 | 253 | 333 | 253 |
| Other expenses and special materials | 74.113 | 52.476 | 73.914 | 52.325 |
| Health care materials, medicines and other cunsumables |
31.457 | 30.637 | 39.436 | 34.619 |
| Total | 198.083 | 168.132 | 203.324 | 170.454 |
e administrative expenses and distribution costs that a n the accompan tements are analyzed as llows: Th fo re presented i ying financial sta
| Ο Όμιλος | Η Εταιρεία | |||
|---|---|---|---|---|
| 31/12/2006 | 31/12/2005 | 31/12/2006 | 31/12/2005 | |
| Payroll cost (Note 6) | 18.049 | 13.504 | 15.949 | 12.397 |
| Third party fees | 1.427 | 878 | 1.325 | 834 |
| Depreciation and a mortization (Note 7) |
1.150 | 2.058 | 955 | 1.989 |
| Third party services (for example repairs and maintenance) |
2.747 | 1.941 | 2.471 | 1.589 |
| Taxes and duties | 269 | 331 | 269 | 320 |
| Other expenses and special materials Healthcare material, medicine, consumable |
3.922 | 4.208 | 3.445 | 3.446 |
| materials | 395 | 418 | 395 | 418 |
| T otal |
27.959 | 23.338 | 24.809 | 20.993 |
he other income / (expenses) that are presented i an ial re a llows: T n the accomp ying financ statements a nalyzed as fo
| The Group | The Company | |||
|---|---|---|---|---|
| 31/ 12/200 6 |
31/12/2005 | 31/12/2006 | 31/12/2005 | |
| Income from rentals/other income | 1.22 1 |
2.09 0 |
1.40 1 |
2.017 |
| Government Grants | 169 | 382 | 169 | 379 |
| Other Income | 1.41 4 |
1 0 |
1.25 8 |
10 |
| Profit on disposals of fixed assets | 2.241 | 501 | 2.241 | 501 |
| Income fro m prior years |
4 4 |
42 | ||
| Income from prior years' provisions | 459 | 379 | ||
| Σύνολο | 5.089 -24- |
3.442 | 5.111 | 3.286 |
(Amounts in all tables and notes are presented in thousands of Euro, unless otherwise stated)
e financial income/ (costs) that are presented in the accom ancial statements as follows: Th panying fin are analyzed
| T he Group |
31/12/2006 | 31/12/2005 |
|---|---|---|
| Interest on non-current loans/borrowings | (3.021) | (3.066) |
| Interest on current loans/borrowings & relevant expense s |
(3.555) | (1.346) |
| Factoring commissions | (927) | (845) |
| Finance lease interest | (845) | (708) |
| Losses from excha nge differe nces |
(70) | |
| Total financial costs | (8.418) | (5.965) |
| Gains from associates | 132 | |
| Di vidends from investments in companies and from share s |
59 | 65 |
| Interest on deposits |
5 4 |
91 |
| Gains from exchange differences | 55 | |
| Total financial income | 300 | 156 |
| Fi nanc ial income/(costs) |
(8.118) | (5.809) |
| The company | 31/12/2006 | 31/12/2005 |
|---|---|---|
| Interest on non-current loans/borrowings | (3.007) | (3.066) |
| Interest on current loans/borrowings & relevant expenses | (3.517) | (1.262) |
| F actoring commissions |
(927) | (845 ) |
| Finance lease interest | (829) | (676) |
| Total financial c osts |
(8.280) | (5.8 49) |
| In terest on depo sits |
44 | 60 |
| Dividends from in vestments in companies and from shares |
2.412 | 1. 369 |
| Total financial income | 2.456 | 1.429 |
| Financial income/(costs) | (5.824) | (4.420) |
e applicable in companies for the period of 2006 is 29% (32 % until the 31st of December 005), while from the year 2007 onwards it will reach 25%. According to the tax legislation, the tax rat 2
he provision for income taxes presented in the accompanying financial statements is analyzed as follows: T
| The Gr | oup | The Company | ||
|---|---|---|---|---|
| 31/ 12/2006 |
31/12/2005 | 31/12/2006 | 31/12/2005 | |
| Current income taxes: | ||||
| Current income tax charge | 4.771 | 3.862 | 2.4 34 |
1.260 |
| Prior years' tax es |
1. 134 |
1.998 | 942 | 1.989 |
| Deferred income taxes | 2. 633 |
4.0 38 |
2 .812 |
3.9 55 |
| Other taxes | 126 | 12 6 |
||
| Total provision for inco me taxes |
8.664 | 9.898 | 6.31 4 |
7.204 |
T ciliation of the provision for income taxes to the t determ the application of the atutory tax rate to p me is summarized as follows: he recon retax inco amoun ined by Greek st
| The Group The Company |
||||
|---|---|---|---|---|
| 31/12/2006 | 31/12/2005 | 31/12/2006 | 31/12/2005 | |
| Profit before income taxes | 25.004 | 21.850 | 20.436 | 15.104 |
| Income taxes calculated at the nominal applicable tax | ||||
| rate (29% and 32%) | 7.251 | 6.992 | 5.926 | 4.833 |
| Additional tax assessments (Prior years' taxes) | 1 .134 |
1.998 | 942 | 1.988 |
| Tax effects of non-taxable income and expenses not | ||||
| deductible for tax p urposes |
(74) | (1 26) |
(69 3) |
(438) |
| Expenses not de ductible for tax purposes Tax effects of losses from su bsidiaries for which no |
685 | 4 30 |
40 6 |
233 |
| deferred tax asse t was recognized |
1 | 32 | ||
| Tax effects of profits from subsidiaries abroad taxed at different rates |
(94) | (7) | ||
| Tax effects of deferred tax from change in statutory tax rate |
(239) | 58 0 |
(267) | 587 |
| Income taxes repo rted in the statements of income |
8.664 | 9.89 8 |
6.314 | 7.204 |
(Amounts in all tables and notes are presented in thousands of Euro, unless otherwise stated)
Greek tax laws and related regulations are subject to interpretations by the tax authorities. Tax returns are filed annually but the p eclared for tax purposes remain provisional until su the tax authorities ex ine the returns and the xpayer and a final assessment is issued. Tax losses, to the extent accepted by be used to ing the fiscal year to which they relat rofits or losses d records of the ta ch time, as am the tax authorities, can offset profits of the five fiscal years follow e.
udited by the tax authorities up to 31st of December 200 arding its subsid he tax authorities oks and their elements for the years mentioned in Appendix The Company has been a 4. Reg iaries, t have not audited their bo .
In a future tax audit of the related unaudited years, additional taxes and penalties may be assessed to the C mpany and to its subsidiaries. The Company regards that the outcome of the tax audits and the amount of the possible added axes and fines, is d, thus, a relevant provision has been made in the financial statem ts related to this sub o t possible to estimate an en ject.
between the book v nd the tax bases of assets and liabilities are able statutory income tax rate. The deferred income taxes related to the temporary differences calculated using the applic alues a
| The Company | |
|---|---|
| (9.323) | (6.799) |
| (4.038) | (3.955) |
| (13.361) | (10.754) |
| The Company | |
| (10.7 54) |
|
| (2.633) | (2.812) |
| (13.5 66) |
|
| The Group The Group (13.361) (15 .99 4) |
(Amounts in all tables and notes are presented in thousands of Euro, unless otherwise stated)
| The Group | The Company | |||
|---|---|---|---|---|
| 31 st | $31^{st}$ | $31^{st}$ | $31^{st}$ | |
| Deferred income tax Liabilities | December 2006 |
December 2005 |
December 2006 |
December 2005 |
| - Property plant and equipment | (19.078) | (17.715) | (16.578) | (15.215) |
| - Leases | (2.587) | (2.157) | (2.587) | (1.970) |
| - Other | (192) | (191) | (189) | (178) |
| (21.857) | (20.063) | (19.354) | (17.363) | |
| Deferred income tax Assets | ||||
| - Accounts receivable | 800 | 800 | 800 | 800 |
| - Deferred expenses | 1.583 | 2.255 | 1.530 | 2.178 |
| - Leases | 564 | 1.128 | 564 | 1.128 |
| - Provision for retirement indemnities | 2.962 | 2.564 | 2.940 | 2.549 |
| - Other | (46) | (47) | (46) | (46) |
| Deferred income tax Assets | 5.863 | 6.701 | 5.788 | 6.609 |
| Net deferred income tax Liabilities | (15.994) | (13.361) | (13.566) | 10.754 |
The effect of the deferred taxes in debits/(credits) of the income statement is the following:
| The Group | The Company | |||
|---|---|---|---|---|
| $31^{st}$ December |
$31^{st}$ December |
31 st December |
31 st December |
|
| 2006 | 2005 | 2006 | 2005 | |
| Deferred income tax Liabilities | ||||
| - Property plant and equipment | (1.363) | (2.036) | (1.363) | (2.036) |
| - Leases | (430) | (456) | (617) | (449) |
| - Other | Π. | 36 | (11) | 50 |
| (1.794) | (2.456) | (1.991) | (2.435) | |
| Deferred income tax Assets | ||||
| - Accounts receivable | $\theta$ | (235) | 0 | (235) |
| - Deferred expenses | (673) | (1.533) | (648) | (1.468) |
| - Leases | (564) | (125) | (564) | (125) |
| - Provision for retirement indemnities | 398 | 356 | 391 | 353 |
| - Other | $\theta$ | (46) | 0 | (46) |
| (839) | (1.583) | (821) | (1.521) | |
| (Debit)/Credit of deferred income tax | (2.633) | (4.039) | (2.812) | (3.956) |
The calculation of basic earnings per share in the 31st of December 2006 and 2005 is the following:
| The Group | The Company | ||||
|---|---|---|---|---|---|
| 31 st | 31 st | 31 st | 31 st | ||
| December 2006 |
December 2005 |
December 2006 |
December 2005 |
||
| Net profit attributable to equity holders of the | |||||
| parent | 16.340 | 11.951 | 14.122 | 7.900 | |
| Weighted average number of shares outstanding | 83.985.980 | 83.985.980 | 83.985.980 | 83.985.980 | |
| Basic earnings per share | |||||
| Net profit per share attributable to equity holders | |||||
| of the parent | 0,20 | 0,11 | 0,17 | 0,09 | |
| $-27-$ |
(Amounts in all tables and notes are presented in thousands of Euro, unless otherwise stated)
Property, land and equipment is analyzed as follows:
| Land | Buildings and installati ons |
iner Mach y an d e equipm n t |
T ranspor tation equipme nt |
Furni tur e an d fixtur es |
onstruc C tion / chase Pur s in Progress |
otal T |
|
|---|---|---|---|---|---|---|---|
| Cost or | |||||||
| measurement Balance 1.1.2005 |
62.869 | 159.807 | 52.623 | 4.834 | 25.6 36 |
14 .437 |
320.2 04 |
| New consolidate d |
1 | 10 | 3 | 14 | |||
| company (Medsana SRL) |
|||||||
| Exchange Differences |
3 | 32 | 48 | 3 | 5 | 8 | 99 |
| Additions | 89 | 953 | 1.995 | 12 | 1.078 | 2 .605 |
6.732 |
| Sales/Deletions | (11 4) |
(2.42 8) |
(45) | (2.5 87) |
|||
| Transfers | 365 | 364 | 1 | (730) | 0 | ||
| Transfers from fi xed assets under constractions |
747 | 180 | 8 | (935 ) |
0 | ||
| Balance 31.12.20 05 |
62.961 | 161.905 | 55.1 06 |
2.422 | 55 25.9 |
1 6.115 |
324.462 |
| Depreciation | |||||||
| Balance 1.1.2005 |
(2.677) | (18.857) | (1.242) | (13.61 0) |
( 36.38 6) |
||
| New consolidated company (Medsana SRL) |
( 8) |
(2) | (1 0) |
||||
| Exchange Differences |
(2) | (17) | (1) | (1) | ( 21) |
||
| Year's Additions | (3.329) | (4.698) | (210 ) |
(2.554) | (10.792) | ||
| Sal es/Deletions |
51 | 37 | 88 | ||||
| Period total | (3.331) | (4.672) | (211) | (2.520) | (10.734) | ||
| Balance 31.12.2005 |
(6.008) | (23.529) | (1.453) | (16.130) | (47.120) | ||
| Net Book Value 31.12.2005 |
62.961 | 155.896 | 31.576 | 969 | 9.825 | 16.115 | 277.342 |
(Amounts in all tables and notes are presented in thousands of Euro, unless otherwise stated) Movement for year 2006 - Group
| Land | and ns |
and | Buildings Machinery Transporta Furniture Constructi tion installatio equipment equipment |
and fixtures |
$\mathbf{on}$ / Purchases in Progress |
Total | |
|---|---|---|---|---|---|---|---|
| Cost or measurement | |||||||
| Balance 1.1.2006 | 62.961 | 161.905 | 55.106 | 2.422 | 25.955 | 16.115 | 324.462 |
| Exchange Differences | 4 | 55 | 88 | 3 | 10 | 163 | |
| Additions | 2.338 | 392 | 8.296 | 150 | 2.096 | 5.054 | 18.326 |
| Sales/Deletions | (1.960) | (819) | (4) | (2.783) | |||
| Impairment | (448) | (448) | |||||
| Transfers from fixed | 1.369 | (1.369) | |||||
| assets under constractions | |||||||
| Balance 31.12.2006 | 65.303 | 163.721 | 61.082 | 2.575 | 27.242 | 19.796 | 339.720 |
| Depreciation | |||||||
| Balance 1.1.2006 | (6.008) | (23.529) | (1.453) | (16.130) | (47.120) | ||
| Exchange Differences | (5) | (29) | (2) | (2) | (38) | ||
| Year's Additions | (3.402) | (4.740) | (193) | (2.528) | (10.863) | ||
| Sales/Deletions | 1.264 | 807 | 2.071 | ||||
| Transitions and | (143) | (114) | (1) | 265 | 6 | ||
| reclassifications | |||||||
| Period total | (3.550) | (3.619) | (196) | (1.458) | (8.824) | ||
| Balance 31.12.2006 | (9.558) | (27.148) | (1.649) | (17.588) | (55.943) | ||
| Net Book Value | |||||||
| 31.12.2006 | 65.303 | 154.163 | 33.934 | 926 | 9.655 | 19.796 | 283.776 |
Movement for year 2005 – Company
| Land | Building s and installati ons |
Machine ry and equipme nt |
Transpo rtation equipme nt |
Furnitur e and fixtures |
Constru ction / Purchas es in Progress |
Total | |
|---|---|---|---|---|---|---|---|
| Cost or measurement Balance 1.1.2005 |
46.300 | 158.158 | 48.167 | 2.235 | 25.138 | 11.529 | 291.528 |
| Additions | 89 | 907 | 793 | 12 | 923 | 2.232 | 4.956 |
| Sales-Deletions | (18) | (32) | (50) | ||||
| Transfers | 365 | 364 | 1 | (730) | $\bf{0}$ | ||
| Transfers from fixed assets under constractions |
450 | (450) | $\theta$ | ||||
| Balance 31.12.2005 | 46.389 | 159.880 | 49.306 | 2.248 | 25.299 | 13.311 | 296.434 |
| Depreciation | |||||||
| Balance 1.1.2005 | (2.640) | (17.207) | (1.216) | (13.291) | (34.354) | ||
| Year's Additions | (3.176) | (4.368) | (178) | (2.500) | (10.222) | ||
| Sales-Deletions | 12 | 25 | 37 | ||||
| Period Total | (3.176) | (4.356) | (178) | (2.475) | (10.185) | ||
| Balance 31.12.2005 | (5.817) | (21.563) | (1.394) | (15.766) | (44.539) | ||
| Net Book Value 31.12.2005 |
46.389 | 154.063 | 27.743 | 854 | 9.533 | 13.311 | 251.895 |
(Amounts in all tables and notes are presented in thousands of Euro, unless otherwise stated) Movement for year 2006 - Company
| Land | and S |
and installation equipment equipment |
ation | and fixtures |
Buildings Machinery Transport Furniture Constructi on/ Purchases in Progress |
Total | |
|---|---|---|---|---|---|---|---|
| Cost or measurement | |||||||
| Balance 1.1.2006 | 46.389 | 159.880 | 49.306 | 2.248 | 25.299 | 13.311 | 296.434 |
| Additions | 2.338 | 391 | 8.246 | 2.021 | 4.205 | 17.202 | |
| Sales - Deletions | (456) | (819) | (1.275) | ||||
| Transfers from fixed | 1.369 | (1.369) | |||||
| assets under constractions | |||||||
| Balance 31.12.2006 | 48.727 | 161.640 | 57.097 | 2.248 | 26.501 | 16.147 | 312.361 |
| Depreciation | |||||||
| Balance 1.1.2006 | (5.817) | (21.563) | (1.394) | (15.766) | (44.539) | ||
| Year's Additions | (3.357) | (4.496) | (164) | (2.474) | (10.490) | ||
| Sales - Deletions | 431 | 807 | 1.238 | ||||
| Transitions and reclassifications |
(143) | (114) | (1) | 265 | 6 | ||
| Period Total | (3.500) | (4.179) | (165) | (1.402) | (9.246) | ||
| Balance 31.12.2006 | (9.317) | (25.742) | (1.558) | (17.168) | (53.785) | ||
| Net Book Value 31.12.2006 |
48.727 | 152.323 | 31.355 | 690 | 9.333 | 16.147 | 258.577 |
There are no restrictions on title or transfer or other encumbrances on the Group's land and buildings. In addition, no item of land, building and machinery equipment has been pledged as security for liabilities.
| Rights/ | ||||
|---|---|---|---|---|
| Cost | Goodwill | Licenses | Other | Total |
| Balance 1.1.2005 | 398 | 570 | 968 | |
| Additions | 1.979 | 37 | 2.016 | |
| Transfers /Deletions | 8 | 8 | ||
| Balance 31.12.2005 | 1.979 | 398 | 615 | 2.991 |
| Accumulated amortization | ||||
| Balance 1.1.2005 | (559) | (559) | ||
| Additions | (19) | (19) | ||
| Sales/Deletions | (8) | (8) | ||
| Balance 31.12.2005 | (586) | (586) | ||
| Balance 31 December 2005 | 1.979 | 398 | 29 | 2.406 |
| Rights/ | ||||
| Cost | Goodwill | Licenses | Other | Total |
| Balance 1.1.2006 | 1.979 | 398 | 615 | 2.991 |
| Additions | 121 | 121 | ||
| Sales/Deletions | (77) | (77) | ||
| Balance 31.12.2006 | 1.979 | 398 | 659 | 3.035 |
| $\mathcal{D}$ |
(Amounts in all tables and notes are presented in thousands of Euro, unless otherwise stated)
| Accumulated amortization | ||||
|---|---|---|---|---|
| Balance 1.1.2006 | (586) | (586) | ||
| Additions | (41) | (41) | ||
| Sales/Deletions | 77 | 77 | ||
| Balance 31.12.2006 | (549) | (549) | ||
| Net Book Value 31.12.2006 | 1.979 | 398 | 109 | 2.486 |
The goodwill amounted to $\epsilon$ 1.979 resulted from the acquisition of a further 5% of the subsidiary's share capital IATRIKI TECHNIKI S.A., a company that is operating in Greece in the sector of medical and surgical instrument production and trading, as well as of all kinds of sanitary/health equipment. The Group acquires the 56% of the share capital, while the buying-out of the further 5% that was typically completed in the last quarter of 2005, has been recognized according to the buy-out method and represents the difference between the paid up price and the fair value of the assets that were purchased as they were valuated at the respective transaction dates. From the progress of activities until now, no indications have arisen showing that the possibility of an impairment test must be examined.
The group in the a' six month period of 2006 acquired the rest 44% percentage and now owns 100% of the subsidiary's latriki Tehniki Share Capital .The amount required, for the acquisition of the 44%, of $\epsilon$ 21.282, was not recognized as additional goodwill due to purchase method, but it reduced equally the consolidated Equity, as it arose from subsidiary purchase in which the group had already control.
| Rights/ Licenses |
Other | Total | |
|---|---|---|---|
| Cost | |||
| Balance 1.1.2005 | 398 | 570 | 968 |
| Additions | 37 | 37 | |
| Sales/Deletions | 8 | 8 | |
| Balance 31.12.2005 | 398 | 615 | 1.012 |
| Accumulated amortization | |||
| Balance 1.1.2005 | (559) | (559) | |
| Additions | (19) | (19) | |
| Sales/Deletions | (8) | (8) | |
| Balance 31.12.2005 | (586) | (586) | |
| Net Book Value e 31 December 2005 |
398 | 29 | 427 |
| Cost | |||
| Balance 1.1.2006 | 398 | 615 | 1.012 |
| Additions | 98 | 98 | |
| Sales/Deletions | (77) | (77) | |
| Balance 31.12.2006 | 398 | 636 | 1.034 |
| Accumulated amortization | |||
| Balance 1.1.2006 | (586) | (586) | |
| Additions | (19) | (19) | |
| Sales/Deletions | 77 | 77 | |
| Balance 31.12.2006 | (527) | (527) | |
| Net Book Value 31.12.2006 | 398 | 109 | 506 |
(Amounts in all tables and notes are presented in thousands of Euro, unless otherwise stated)
The i ompany in subsidiaries at th 31st December 2006 are analyzed a lows: nvestments of the C e s fol
| Pa rticipation |
Acquisition cost | ||
|---|---|---|---|
| Iatriki Techniki S.A. | 100,00% | 25.421 | |
| Phisiotherapy center S.A | 33,00% | 19 | |
| Axoniki Erevna S.A. | 50,50% | 545 | |
| Erevna S.A | 51,00% | 503 | |
| Hospital Affiliates International | 68,89% | 91 | |
| Eurosite S.A | 100,00% | 8.335 | |
| Ortelia Holdings | 99,99% | 1.039 | |
| Medsana Buch | 100,00% | 33 | |
| Medsana Srl | 78,90% | 517 | |
| Athens Paediatrics Center | 58,30% | 169 | |
| 36.672 | |||
| Impairment loss | (1.805) | ||
| Balance | 34.867 |
The above-mentioned subsidiaries are consolidated, except thens Pediatrics Center SA, which is under liquidation p ocedure and its acquisition cost is totally deleted in th y's retain ings. The op n of this company was i pted before the transition date, the assets and liabil balance sh of minor s nce and the liquidation p does not entail significant costs for the C mpany. Until the r date of the accompanying financial statements no fi been issued for its dissolution and its eletion from .A. register, i ntradiction to the P itute and Electronystagmografiki S.A., which according t relative decisi of their residen Prefectures have b the S.A. register. The acquisition costs of Prostate Institute and El ronystagmografi S.A. were totally d ained earnings and as a result their del m the comp financial st ad no effect in th from A e Compan ities of its r nterru ed earn eets are eratio ignifica rocedure o eporting nal judicial decision has final d the S n co rostate Inst o ons ces' een deleted from ect ki eleted in the Company's ret is year's results. etion fro any's atements h
T a Holdings SA and in Medsana Srl h een completely deleted i e stand alone financial s mpany, according to the provisions of IAS 27 and 38. These c es, do not p ny operation and their accounting value is greater of their recoverable amount. At the tr sition date in , an impairme took place in the a investments, during which, it was attributed in Co pany's cash g ting units. The overable amount, w the value of use, was lowe than the carrying ount and th irment loss nd amounted to € 1 the retained earnings of 1 of January 2004. he acquisition cost in Orteli as b n th tatements of the Co ompani resent a an IFRS nt test bove mentioned m enera rec hich in this case was r am e impa arose a .805, was charged against st
These concern Company's investments in the capital share of the following companies in a percentage between 20% and 50% and in w nfluence is exercised. hich no important i
| Percentage | Acquisition cost |
|
|---|---|---|
| M edisoft S.A. |
45 ,00% |
132 |
| Interoptics S.A.(ex-In Health S.A.) | 27 ,33% |
340 |
| Aggiologiki Dierev nisi Ltd |
20 ,00% |
2 |
| Herodikos Ltd |
20 ,00% |
19 |
| 4 93 |
||
| Impairment loss | (493) | |
| Net carrying amount | 0 |
(Amounts in all tables and notes are presented in thousands of Euro, unless otherwise stated)
The carrying amount of the above companies is deleted in the C mpany's Equity at a time prior the transition date and the same ica rgiki S.A., which according to a relevant decision of s residences' Prefecture has been deleted from the S.A. register. Due to the deletion of its acquisition cost to the company's lts. o classif tion is preserved since the 1st January. The same goes with Nevrolitou it retained earnings, its deletion from the company's financial statements had no effect in this year's resu
It is noted that company In Health S.A. was merg rbtion compan 15 March 2005 and as a result group obtains a percentage of 27,33% on the capi of Interoptic .in stea as obtained on the capital o y In Health S.A. Manageme reparation of the financial statements of 6, did not reverse t sed on the acquisition cos ment on Interoptics S.A. .(ex-In Health S n the company's stand alone financial state ents, according to IAS 39 t included it in its consolidated financial stat s using the equity m S 28. ed through abso from s S.A y Interoptics S.A. at tal d of 30,37% that w f the absorbed compan nt for the p year 200 he impairment loss recogni m t of the invest .A.) i § 66, bu ement ethod according to IA
| (Percentage in equity of Medicafe -έμμεση συμ μετοχή - a t 31/12/200 ) 5 |
91 |
|---|---|
| ociates - Medicafe Gain from ass |
33 |
| Gain from associates - Intero ptics Α.Ε. |
99 |
| T otal |
223 |
T ount of gain from associates of € 132 thousand has been includ n the financial income he total am ed i (Note 11).
The inventories are analyzed as follows:
| The Group | The Company | |||
|---|---|---|---|---|
| 31/12/2006 | 31/12/2005 | 31/12/2006 | 31/12/2005 | |
| Merchandise | 28 | 202 | ||
| Raw materials and consumable | ||||
| materials | 5.318 | 4.954 | 5.088 | 4.638 |
| Finished and semi-finished products | 45 | 46 | ||
| 5.391 | 5.202 | 5.088 | 4.638 |
The trade accounts receivable are analyzed as follows:
| The Group | The Company | |||
|---|---|---|---|---|
| 31/12/2006 | 31/12/2005 | 31/12/2006 | 31/12/2005 | |
| Trade debtors – open balances Checks rece va i ble (postdated) & bills |
111.725 | 81.788 | 111.082 | 80.945 |
| receiva ble |
15.726 | 12.293 | 13.308 | 11.110 |
| P ast due debtors |
486 | 517 | 271 | 303 |
| Less: Provision for impairment (trade |
||||
| debtors) | (3.018) | (3.018) | (3.018) | (3.018) |
| 124.919 | 91.580 | 121.643 | 89.340 |
In year 2006, debtors of Goup and parent c mpany amounted to € 289 thousand and € 163 thousand respectiv ve been deleted b ome statement. o ely ha y charging the inc
(Amounts in all tables and notes are presented in thousands of Euro, unless otherwise stated)
The repayments and other receiables are analyzed as follows:
| The Group | The Company | |||
|---|---|---|---|---|
| 31/12/2006 | 31/12/2005 | 31/12/2006 | 31/12/2005 | |
| Advance payments for purchases | 12 | 202 | 187 | |
| Advances | 182 | 938 | 121 | 901 |
| Other accounts receivable | 11.461 | 10.836 | 9.689 | 8.093 |
| Short-term receivables from associates |
29 | 26 | 3.897 | 3.827 |
| Prepa id e xpenses and other debtors |
1.599 | 2.056 | 1.577 | 1.520 |
| 13.283 | 14.059 | 1 5.284 |
14.528 |
The cash and cash equivalents are analyzed as follows:
| The Group | The Company | |||
|---|---|---|---|---|
| 31/ 12/2006 |
31/12/2005 | 31/12/2006 | 31/12/2005 | |
| Cash in hand | 788 | 538 | 752 | 504 |
| Deposits (sight and time) | 8.026 | 7.039 | 5.472 | 5.585 |
| 8.814 | 7.577 | 6.224 | 6.089 |
T ith floating rates base e onthly t rates of bank deposits. The income f st is recognized cc ual basis of accounting. he bank deposits are lent at interest w rom sight and time bank deposits intere interest d on th m interes in a r
985.980 common nominal shares, with nominal value € 0,31 each. The share apital of the Company was not differentiated during the period from 1, January 2006 until the approval date of the annual ember 2006, decisions of the Extraordinary and A' Repeated Extraordinary eneral Assembly of Stocckholders, the increase of the Share Capital with cash deposit and abolish the old Stockholder's preference premium, mendmend of article 5 of const coding, ha been de The share capital of the Company consists of 83. c financial statements. According to the 1st and 18th Dec G a itution and its s cided.
Until the date, the financial statements were y the ire to ve me rease of the Share Cap approved b Board of D c rs , the abo ntioned inc ital was not executed.
T ares are publicly traded on the A t xch ain mark he Company's sh thens S ock E ange (m et).
A the Comp 31st of December 2006, t ders wi ding a percentage i pany greater than 2 % were the followin ccording to the Shareholders Record of n the Com any, in the g: he sharehol th a hol
(Amounts in all tables and notes are presented in thousands of Euro, unless otherwise stated)
| Number of | % | |
|---|---|---|
| shares acquired | 30th September 2006 | |
| G. Apostolopoulos Holdings S. A. | 34.133.843 | 40,64% |
| Georgios Apostolopoulos | 8.589.901 | 10,23% |
| Asklepios Internati nal Gmbh o |
11.513.532 | 13,71% |
| 2S Banca Milano | 2.418.127 | 2,8 8% |
| M organ Stanley and Co International Ltd |
3.097.50 8 |
3,69% |
| UBS Ag London branch –Internati onal prime brokera ge |
||
| client account | 3.12 3.500 |
3,72 % |
| Free float <2% | 21. 10 9.56 9 |
25,13% |
| 8 3.98 5.980 |
1 00 ,00% |
The share premium of the Company resulted from th 1991 un pe od of 2002, with a total a of € 15.267, by the issuing of shares against cash, in value greater than al value e period of til the ri mount their nomin .
he legal, tax free and special reserves are analyzed as follows: T
| 31/12/2006 | 31/12/2005 | |
|---|---|---|
| Legal reserve | 7.313 | 6.629 |
| Less: Impairment of investments | (3 039) | (3.039) |
| Tax free an d specially taxed reserves |
70.6 49 |
70 .610 |
| Other | 473 | 464 |
| 75.3 96 |
7 4.664 |
| 31/12/2006 | 31/12/2005 | |
|---|---|---|
| Legal re se rve |
6.835 | 6.213 |
| Less: Impairment of inve stments |
(3.039) | (3.039) |
| Tax free and specially taxed reserves | 70.548 | 70.548 |
| Other | 440 | 440 |
| 74.784 | 74.162 |
Legal Reserve: According to the Greek Company law, the companies are obliged to form at least 5% of their annual net profits, as they are represented in the accounting books, in legal reserve, until the accumulated amount of the legal reserve reaches at least the 1/3 of the capital share. The above-mentioned reserve cannot be distributed during the operation of the Company.
eserves: The untaxed and specially taxed reserves represent interest income, which are tax free or xed by 15% at their source. The particular income is not taxable under the condition that adequate profits exist, from which erve is excluded from income tax, under o distribute the particular reserve and Tax free and Specially Taxed R ta respective untaxed reserves can be formed. According to the Greek tax legislation, this res the condition that it will not be distributed to the shareholders. The Company does not intend t thus it has not proceeded to the estimation of deferred income tax that would have been necessary in the case of reserve distribution.
ed based on the decisions of the shareholders' General Assemblies. The ompany does not intend to distribute the particular reserves. Special Reserves: The special reserves have been form C
(Amounts in all tables and notes are presented in thousands of Euro, unless otherwise stated)
| The Group | The Company | |||
|---|---|---|---|---|
| Non-current loans | 31/12/2006 | 31/12/2005 | 31/12/2006 | 31/12/2005 |
| Syndicated bank loan | 29.029 | 45.758 | 28.922 | 45.644 |
| Finance leases | 8.726 | 8.821 | 8.624 | 8.463 |
| 37.755 | 54.579 | 37.546 | 54.107 | |
| Current loans | ||||
| Bank loans | 72.813 | 24.350 | 68.047 | 24.041 |
| Non-current loans payable within the | ||||
| next 12 months | 24.328 | 22.999 | 24.322 | 22.822 |
| Finance leases | 1.918 | 3.894 | 1.864 | 3.635 |
| Other loans (factoring) | 9.055 | 10.597 | 9.055 | 10.597 |
| 108.114 | 61.840 | 103.288 | 61.095 | |
| Total of loans due | 145.869 | 116.419 | 140.834 | 115.202 |
| The Group | The Company | |||
| Maturity of non-current loans | 31/12/2006 | 31/12/2005 | 31/12/2006 | 31/12/2005 |
| Between 1 & 2 years | 24.429 | 22.822 | 24.322 | 22.822 |
| Between $2 \& 5$ years Over 5 years |
4.600 | 22.936 | 4.600 | 22.822 |
29.029
The Group's borrowing mainly concerns the Syndicated Loan, with initial amount of $\epsilon$ 102.700.00.00, according to the Syndicated Loan contract from the 21/12/2001, with the Bank "ALPHA BANK" as a manager and lender Banks the following: GENERAL, NATIONAL, COMMERCIAL, EFG EUROBANK ERGASIAS, HVB FINANCE LONDON LTD, and SG FINANCIAL SERVICES. According to the contract, the purpose of this loan was the refunding of existing borrowing by the amount of $\in$ 88.000.000 (85,69%) and investments in fixed assets by of the amount of $\in$ 14.699.999,99 (14,31%). The loan's duration is seven years. The loan's payment in full, in 9 six-month installments has started in 28/12/2004 and will be completed in 28/12/2008. The interests concerning the above-mentioned loan are estimated according to the Euribor interest rate plus a margin of 1,40%.
45.758
28.922
45.644
The current bank loans are received by the Company and its subsidiaries for serving their needs in working capital. The relevant interest rates vary from $4,51\%$ to $5,6\%$ .
The loan cost has charged the year's results according to accrual basis principle.
The liabilities that result from leases concern the leasing of buildings, that arose from the sale and lease back of Company's land building and mechanical – hospital equipment. The liabilities to the lessor are analyzed as follows:
| The Group | The C mpan o y |
||||
|---|---|---|---|---|---|
| 31/12/200 6 |
31/12/2005 | 31/12/2006 | 31/12/2005 | ||
| Up to one year | 2.4 04 |
4 .433 |
2.344 | 4.166 | |
| Between 2 & 5 years | 4.970 | 5.3 40 |
4.858 | 4.994 | |
| After 5 years | 5.9 04 |
5 .903 |
5.904 | 5.903 | |
| Total | 13.278 | 15.676 | 13.106 | 15.063 | |
| Future finance charges on finance | |||||
| leases | (2.634 ) |
(2.96 2) |
(2.618) | (2.966) | |
| Present value of lease lia bility |
10.64 4 |
12. 714 |
1 0.488 |
12.097 |
T e present value of the leasing liabilities is the fo h llowing:
| The Gro | up | The Company | |||
|---|---|---|---|---|---|
| 31/12 /2006 |
31/12/2005 | 31/12/2006 | 31/12/2005 | ||
| Until one year | 1.918 | 3.894 | 1.864 | 3.635 | |
| From 2 to 5 years | 3.5 4 0 |
3. 634 |
3 .438 |
3.276 | |
| After 5 years | 5.186 | 5. 186 |
5.186 | 5.186 | |
| T OTAL |
10.6 44 |
12. 714 |
10.488 | 12.097 |
Over t assets ownership retention exists, which will stay in force until the ending of the leasing period and the payment he leased in full of the leases.
There are no other guaranties and commitments of ownership or use over the fixed assets and the other assets of the Group.
ent in the government grants during the year ended in 31st December 2006 and the year ended in 31 December 2005 as the following: The movem st w
| The Group | The Company | |
|---|---|---|
| Balance 1.1.2005 | 73 | 73 |
| Additions | 18 | - |
| Depreciation | (20) | (20) |
| Balance 31.12.2005 | 71 | 53 |
| The Group | The Company | |
| Balance 1.1.2006 | 71 | 53 |
| Additions | ||
| Depreciation | (35) | (18) |
| Balance 31.12.2006 | 36 | 35 |
(Amounts in all tables and notes are presented in thousands of Euro, unless otherwise stated)
) Government Insurance Programs: The contributions of the Company and the Group to the insuring funds for the period ended in 31st December 2006, were recognized as expenses and amounted to € 13.121 thousand and € 13.549 thousand respectively. (a
( Provision for retirement ind c rdi e em g lati loyees entitled to r tion in case of dismissal or t he a i var rs of service a ent (dismissal or pensio f e employ pl ees that o dism ith a justification a e compensation. The p o pensatio e f retirem l the 40% ompensation that w ble in case of an unjust m ssal. In G a ording t c practice programs are not g The Company debits to the results fo ru f ry period w nt rise nsioning liability. T ed to the pensioners every period are charged against this liability. b) emnities: A re co ng to the Gr mou ek ployment le ies d is on, the emp eceive compensa tiremen , t nt of wh ch epending on the salary, the yea nd the type of retirem to receiv ning) o th ee. Em oy resign r get issed w re not entitled ould have been paya ayable c ified dis m i n in cas reece, o cc ent equa o the lo s al of the c , these ranted. r the acc ed bene its in eve ith a releva of the pe he payments of the benefits perform
T in the accom a nce sheets of the Company r up is th g: he movement of the net liability panying b la and the G o e followin
| The Company | 31st December 2006 |
31st December 2005 |
|---|---|---|
| Net liability at the beginning of period | 10.194 | 8.781 |
| Actual benefits pai d by the Company |
(194) | (112) |
| E xpense recognized in the income statement (Note 6) |
1 .759 |
1.525 |
| N et liability at the end of the period |
11 .759 |
10.194 |
| The Grou p |
31st D cember e 2006 |
31 st Decem ber 2005 |
|---|---|---|
| Net liability at the beginning of period | 10.258 | 8.834 |
| Actual benefits paid by the Company | (233) | (142) |
| Expense recognized in the income statement (Note 4) | 1.822 | 1.566 |
| Net liability at the end of the period | 11.847 | 10.258 |
An international firm of independent analogists/actuaries evaluated the Company's liabilities arising from the obligation to pay retirement in mnities. de
he actuarial study as at 31st of December 2006 and 31st of December 2005 is the following: The details and principal assumptions of t
| The Group | The Company | |||
|---|---|---|---|---|
| 31st December 2006 |
31st December 2005 |
31st Decemb er 2006 |
31st December 2005 |
|
| Present Value of un funded obligations |
14.758 | 11.704 | 14.670 | 11.640 |
| Unrecognized actuarial net loss | (2.911) | (1.446) | (2 .911) |
(1 .446) |
| Net liability in Balan ce Sheet |
11.847 | 10.258 | 11.759 | 10.194 |
| Components of net periodic pension cost: | ||||
| Service cost | 1.321 | 1.056 | 1.258 | 1. 046 |
| Interest cos t |
410 | 362 | 410 | 362 |
| Analogical los ses |
(22) | 55 | (22) | 55 |
| Regular charge to ope rations/results |
1.709 | 1.473 | 1.646 | 1. 463 |
| Additional cost of extra benefits | 113 | 44 | 113 | 44 |
| Total charge to operations/results | 1.822 | 1.517 | 1.759 | 1.507 |
(Amounts in all tables and notes are presented in thousands of Euro, unless otherwise stated)
| period | 11.847 | 10.258 | 11.759 | 10.194 |
|---|---|---|---|---|
| Present value of obligation at the end of the | ||||
| Analogical losses | (22) | 55 | (22) | 55 |
| Additional cost of extra benefits | 113 | 44 | 113 | 44 |
| Benefits paid | (233) | (94) | (194) | (94) |
| Interest cost | 410 | 362 | 410 | 362 |
| Service cost | 1.321 | 1.056 | 1.258 | 1.046 |
| Net liability at start of period | 10.258 | 8 .834 |
10.194 | 8.781 |
| Reconciliation of benefit obligation: |
| Principal assumptions: | 2006 | 2005 |
|---|---|---|
| Discount rate | 4.1% | 4.0% |
| Rate of compensation increase | 4.2% | 4.0% |
| Increase in consumer price index | 2.5 % |
2 ,5% |
T tes to benefits paid to employees, who b redundant. Most o benefits were not e e excess of benefit paym ve existing reserves have been treated as an a he additional cost of extra benefits rela ecame f these xpected within the terms of this plan and accordingly, th ents o r dditional pension charge.
The t s payable are analyzed as follows: rade account
| The Group | The Company | |||
|---|---|---|---|---|
| 31/12/2006 | 31/12/2005 | 31/12 006 /2 |
31/12/2005 | |
| Suppliers | 77.761 | 58.42 2 |
88.039 | 6 4.985 |
| Checks outstanding and bills payable (p ostdated) |
8.689 | 14.8 22 |
7 .656 |
13.905 |
| 86.450 | 73.244 | 95.695 | 78.890 |
The amount represented in the accompanying consolidate naly d as d balance sheet is a ze follows:
| The Gro up |
The Company | |||
|---|---|---|---|---|
| 31/12/2006 | 31/12/2005 | 31/12/2006 | 31/12/2005 | |
| Customers' advances | 10 | 59 | 10 | 59 |
| Obligations to associates | 34 | 34 | ||
| Sundry creditors | 5.3 20 |
4.356 | 5.0 48 |
4.162 |
| Insurance and pension contributions payable | 3.6 4 7 |
3 .4 35 |
3.5 83 |
3.287 |
| Accrued expe nses |
202 | 955 | 19 4 |
900 |
| Dividends | 12 | 12 | ||
| Other | 1. 131 |
64 | 1.0 86 |
63 |
| 10. 383 |
8.869 | 9.9 67 |
8.4 71 |
(Amounts in all tables and notes are presented in thousands of Euro, unless otherwise stated)
The Company and its subsidiaries are related to the following legal and natural persons:
due to the majority of shares acquisition in its capital with Mr. Georgios Apostolopoulos and the legal persons or other business activities he is related with
with its subsidiaries including their main shareholders and the members of their Boards of Directors with the members of the Company's Board of Directors.
The transactions with its subsidiaries are mainly concerning the provision of commercial services, as well as the purchasing and selling of goods. The transactions are realized within the normal operating framework of the Company.
The relative balances receivable from associates are not covered by securities, mortgages and their payment in full is conducted by cash payment within the time limits agreed between the companies in question. The Management of the Company does not regard that a provision/allowance for a possible non-collection of its subsidiary related receivables is needed; hence no provision/allowance for doubtful debtors against these receivables is formed.
The balances receivable/(payable) of the related party accounts of the Group are as follows:
| COMPANY | |||||||
|---|---|---|---|---|---|---|---|
| DEBTORS | LIABILITIES | INCOME | SALES | ||||
| ATHENS MEDICAL CENTER S.A | 0,00 | 0,00 | 0,00 | 0,00 | |||
| LATRIKI TECHNIKI S.A. | 0,00 | 24.673,91 | 0,00 | 25.423,72 | |||
| EREVNA S.A. | 0,00 | 1.051,35 | 0,00 | 147,38 | |||
| AXONIKI EREVNA S.A. | 0,00 | 311,94 | 0,00 | 17,78 | |||
| PHYSIOTHERAPY CENTER S.A. | 0,00 | 50,04 | 184,41 | 533,52 | |||
| MEDSANA BUCHAREST MEDICAL CENTER | 0,40 | 0,00 | 0,00 | 0,00 | |||
| MEDSANA SRL | 0,00 | 0,00 | 0,00 | 0,00 | |||
| ORTELIA HOLDINGS | 1.667,05 | 0,00 | 0,00 | 0,00 | |||
| EUROSITE | 1.939,09 | 0,00 | 0,00 | 0,00 | |||
| HOSPITAL AFFILLIATES INTERNATIONAL S.A. | 314,98 | 0,00 | 0,00 | 0,00 | |||
| TOTAL | 3.921,51 | 26.087,25 | 184,41 | 26.122,39 |
| The Group | The Company | |||||||
|---|---|---|---|---|---|---|---|---|
| Receivables | Liabilities | Income | Purchases | Receivables | Liabilities | Income | Purchases | |
| G. | ||||||||
| APOSTOLOPOULOS | ||||||||
| Holdings | 4,82 | 0,00 | 2,00 | 0,00 | 0,06 | 0,00 | 0,00 | 0,00 |
| IKODOMIKI | ||||||||
| EKMETALEFTIKI | ||||||||
| S.A. | 5,84 | 0,00 | 1,00 | 0,00 | 2,77 | 0,00 | 0,00 | 0,00 |
| LA VIE Assurance | 1.147,20 | 19,55 | 1.074,18 | 161,10 | 1.147,20 | 16,67 | 1.074,18 | 155,48 |
| SYCHRONI | ||||||||
| ECHODIAGNOSI | 0,00 | 27,41 | 0,00 | 0,00 | 0,00 | 27,41 | 0,00 | 0,00 |
| PROSTATE | ||||||||
| INSTITUTE | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 |
(Amounts in all tables and notes are presented in thousands of Euro, unless otherwise stated)
| Debtors from executive the Board |
s and members of | 3 | 3 | |||||
|---|---|---|---|---|---|---|---|---|
| Th e Gr |
oup | The Company | ||||||
| Compensations of executives and members of the Board |
6.15 4 |
5.055 | ||||||
| The Gr | oup | The Company | ||||||
| Total | 1.520,70 | 2.318,65 | 1.1 67,10 |
2.704 ,69 |
1.512,87 | 2.2 63,47 |
1.162,10 | 2.587,44 |
| INTEROPTIKS SA | 0,00 | 0,00 | 0,0 0 |
0,00 | 0,00 | 0,00 | 0,00 | 0,00 |
| INSUR ANCE BROKERAGE S.A. |
0,00 | 5,50 | 0,00 | 28,69 | 0,00 | 5,50 | 0,00 | 28,01 |
| CATERING SERVICES S.A. DOMI NION |
14,71 | 0,00 | 87,92 | 0,00 | 14, 71 |
0,00 | 87,92 | 0,00 |
| MEDISOFT MEDICAFE |
190,36 | 0,00 | 0,00 | 0,00 | 190,36 | 0,00 | 0,00 | 0,00 |
| S.A. | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0 ,00 |
| ELECTRONYSTAGM OGRAFIKI S.A. NEVROLITOURGIKI |
0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0,00 | 0 ,00 |
| ATHENS PAEDIATRICS CENTER |
15,07 | 0,00 | 0,00 | 0,00 | 15,07 | 0,00 | 0,00 | 0,00 |
| AGGEIOLOGIKI DIEREVNISI S.A. |
0,00 | 6,60 | 0,00 | 0,00 | 0,00 | 6,60 | 0,00 | 0,00 |
| OF ENVIRONMENT TRADOR A.E. |
84,55 17,43 |
0,00 0,00 |
0,00 0,00 |
0,00 0,00 |
84,55 17,43 |
0,00 0,00 |
0,00 0,00 |
0 ,00 0,00 |
| HERODIKOS Ltd QUS ATH. CENTER |
40,72 | 1,70 | 0,00 | 0,00 | 40,72 | 1,70 | 0,00 | 0,00 |
| RYTHMOS | 0,00 | 2.257,87 | 2,00 | 2.514,90 | 0,00 | 2.205,58 | 0,00 | 2.403,96 |
| KO R INTHIAKOS |
ccording to the provisions of the greek legislation for companies , they are obliged to distribute every year dividend, that nds at least to the 35% of the profits after taxes and the formation of the legal reserve or at least the amount that reflects the e share capital, any greater than two. The non distribution of dividends depends on the approval of the total shareholder company equity. The greek company legislation requires specific terms for the profit distribution to be satisfied , which are: c A orrespo 6% of th 's
a) Any distribution f pa a rs an d bution is lees than equity plus the non distributive reserves of dividend is not valid i the com ny's equity s that appea on the bal ce Sheet after the istri
ion of dividend is not valid, if the balance of the formation expenses is greater than the extraordinary reserves plus the retained earnings b) Any distribut
2006, the Board of Directors proposed Dividend amounted to € 0,06 per share . This proposition of the Board o ctors was approved by the ann eneral Assembly of th reholde 0th June 2007. At 27 March f Dire ual G e Sha rs at 3
(Amounts in all tables and notes are presented in thousands of Euro, unless otherwise stated)
T (in its cap as defen n vari lawsuits amperages in the f work of i well as it legal advi estimates t all the pending cases are ted to be settled w nt negative repercussions on the consolidated financial position of the Co in the results of its operation. he Company is involved acity dant and as plaintiff) i ous and legal rame ts normal operation. The Management, as s sors tha expec ithout any significa mpany or
T 6 the Group he Com had vari ement ional concerni he rent b pmen hey end i al dat he 31st of December 200 and t t and t pany n sever ous agre es. s of operat lease, ng t ing of uildings and transportation equi
T enses are included in mpanyi solida come s ent of th d ended in e 31st of mber 2 mount to € 1.877 th he renting exp the acco ous. ng con ted in tatem e perio th Dece 006 and they a
T payable rental l based on ersible contracts of ional leases in 31st of December 20 f he minimum future eases non-rev operat 06 are as ollows:
| Commitments from operati ona l leases: |
The Gr oup |
The Company |
|---|---|---|
| Within one yea r |
1.497 | 1.204 |
| 2-5 years | 4.476 | 4.048 |
| After 5 years | 3.361 | 2.931 |
| 9.334 | 8.183 |
he following gent liabilities: The Group in 31st of December 2006 had t contin
d issued letters of guarantee for good performan ount f € 595 t ousand. Ha ce for a total am o h
o the 1st and 18th December 2006, decisions of the Extraordinary and A' Repeated Ext General Assembly of ctively, the following have been determined : a) Issuance of common bond loan according to L. 3156/2003 0 mil. and authorization to the Board of directors to determine the loan's terms, β) Increase of the Share Capital ith cas According t raordinary Stockholders, respe amounted up to € 15 w h deposit and abolish the old Stockholder's preference premium, amendmend of article 5 of constitution and its coding. Specifically, the issuance of 2.750.000 common shares has been decided with disposal value of € 1,95 per share.
(Amounts in all tables and notes are presented in thousands of Euro, unless otherwise stated)
| Company's name | Company's location country |
Activity | Participation (%) |
Tax audited years |
|---|---|---|---|---|
| IAT RIK I TECHNIKI S.A. |
GREECE | Sale of Medical Tools & Sanitary/Health Equipment |
100,00% | 2003-2006 |
| EREVNA S.A. | GREECE | Diagnostic & Therapeutic Center | 51,00% | 2005-2006 |
| AXONIKI EREVNA S.A. | GREECE | Diagnostic Center | 50,50% | 2005-2006 |
| PHYSIOTH ERA PY AND SPORTS INJURY TREATMENT CENTER S.A. |
GREECE | Physiotherapy & Sport Injury Restoration/Treatment Services |
33,00% | 2003-2006 |
| HOSPITAL AFFILIATES INTERN ATIONAL |
GREECE | Organization & Administration of Hospitals and Clinics. |
68,89% | 2001-2006 |
| MEDS ANA BM C |
ROMANIA Diagno | stic Center | 100,00% | 1997-2006 |
| MEDS ANA SRL |
ROMANIA Diagno | stic Center | 78,90% | 1997-2006 |
| EURO SITE HEA LTH SERV ICES S.A. |
GREECE | Establishment & Operation of Hospitals and Clinics |
100,0 0% |
2003-2006 |
| ORTELI A HOLDING S |
CYPRUS | Establishment, Organization & Operation of Hospitals and Clinics |
99,99% | 19 98-2006 |
| MEDICAFE S.A. | GREECE | Pastry shop-buffet | 55% | 2003-2006 |
| INTEROPTICS S.A. | GREECE | Trade & services of publication a nd electronic information & information systems |
27,33% | 2005-2006 |
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.