AI assistant
Autohellas S.A. — Annual Report 2017
Mar 12, 2018
2667_10-k_2018-03-12_b6aa7cd4-afdb-4763-84f9-5d4daa470d9f.pdf
Annual Report
Open in viewerOpens in your device viewer
31, VILTANIOTI str. KIFISSIA, ATTICA
ANNUAL FINANCIAL STATEMENTS For the period (1st January 2017 till 31st December 2017)
According to Article 4 of codified law 3556/2007 and according to the relevant decisions made by the SEC board of directors
| CONTENTS | ||
|---|---|---|
| Α. | BOARD OF DIRECTORS STATEMENTS | 4 |
| Β. | INDEPENDENT AUDITOR´S REPORT | 5 |
| C. | ANNUAL BOARD OF DIRECTORS REPORT | 9 |
| D. | ANNUAL FINANCIAL STATEMENTS | |
| 1. COMPANY FINANCIAL STATEMENTS | ||
| Balance sheet (Ι) | 33 | |
| Income Statement (ΙΙ) | 34 | |
| Statement of Changes in Equity (ΙΙΙ) | 35 | |
| Cash Flow Statement (ΙV) | 36 | |
| 2. CONSOLIDATED FINANCIAL STATEMENTS | ||
| Balance sheet (Ι) | 37 | |
| Income Statement (ΙΙ) | 38 | |
| Statement of Changes in Equity (ΙΙΙ) | 39 | |
| Cash Flow Statement (ΙV) | 40 | |
| 3. NOTES ON THE FINANCIAL STATEMENTS | ||
| 1. | General Information | 41 |
| 2. | Group Structure | 41 |
| 1. Subsidiaries | 41 | |
| 2. Affiliates / Joint Ventures | 41 | |
| 3. | Significant Accounting Policies | 42 |
| 3.1 Basis for Preparation of the Financial Statements | 42 | |
| 3.2 New Standards and Interpretations | 42 | |
| 3.3 Consolidation - Subsidiaries and Associates Valuation | 43 | |
| 3.4 Operating Segments | 44 | |
| 3.5 Tangible Assets | 45 | |
| 3.6 Intangible Assets | 45 | |
| 3.7 Impairment of Assets | 46 | |
| 3.8 Financial Assets available for Sale measured at Fair Value | 46 | |
| 3.9 Hedging | 46 | |
| 3.10 Inventories | 46 | |
| 3.11 Trade Receivables | 46 | |
| 3.12 Cash and Cash Equivalents | 46 | |
| 3.13 Transactions in Foreign Currencies | 46 | |
| 3.14 Share Capital | 46 | |
| 3.15 Borrowings | 46 | |
| 3.16 Deferred Tax | 46 | |
| 3.17 Employee Benefits | 47 | |
| 3.18 Provisions | 47 | |
| 3.19 Revenue Recognition | 47 | |
| 3.20 Leases (Group as Lessor) | 47 | |
| 3.21 Dividend Distribution | 47 | |
| 3.22 Financial Risk Management | 47 | |
| 3.23 Critical Accounting Judgements | 48 | |
| 4. | Capital Management | 48 |
| 5. | Tangible Assets | 49 |
| 6. | Intangible Assets | 51 |
| 7. | Investment Property | 51 |
| 8. | Investment in Subsidiaries | 51 |
|---|---|---|
| 9. | Investment in Associates / Joint ventures | 54 |
| 10. | Available For Sale Financial Assets | 56 |
| 11. | Inventories | 57 |
| 12. | Trade and Other Receivables | 57 |
| 13. | Advance Payments | 58 |
| 14. | Cash and Cash Equivalents | 59 |
| 15. | Share Capital and Share Premium | 59 |
| 16. | Reserves | 59 |
| 17. | Trade and Other Liabilities | 59 |
| 18. | Borrowings | 60 |
| 19. | Deferred Tax | 60 |
| 20. | Staff Leaving Indemnity Liability (L. 2112/20) | 62 |
| 21. | Sales Revenue and Other Income | 63 |
| 22. | Employee Benefits | 64 |
| 23. | Depreciation and Amortization of Non-Current Assets | 64 |
| 24. | Cost Allocation | 64 |
| 25. | Interest | 64 |
| 26. | Gains/Losses from Investment Activity | 65 |
| 27. | Impairment | 65 |
| 28. | Income Tax | 65 |
| 29. | Earnings per Share | 66 |
| 30. | Dividends per Share | 66 |
| 31. | Treasury Shares | 66 |
| 32. | Contingent Liabilities | 66 |
| 33. | Loans | 67 |
| 34. | Events after the Reporting Period | 67 |
| 35. | Related Party Transactions | 68 |
| 36. | Change in Accounting Estimate | 70 |
| 37. | Sensitivity Analysis | 70 |
| 38. | Fair value hierarchy levels | 72 |
| 39. | Audit Fees | 72 |
| Ε. | INFORMATION BASED ON ARTICLE 10 OF LAW 3401/2005 PUBLISHED | |
| F. | DURING THE FISCAL YEAR 2017 WEBSITE FOR PUBLICATION OF SUBSIDIARIES ANNUAL FINANCIAL |
73 |
| STATEMENTS | 73 | |
| G. | ACCOUNTS AND INFORMATION | |
| 74 |
Α. BOARD OF DIRECTORS STATEMENTS (according to art. 4 par. 2c, Ν. 3556/2007)
Board of Directors members Theodore Vassilakis, Chairman, Eftichios Vassilakis, Vice Chairman and CEO and Dimitrios Mangioros, Member, declare to the best of their knowledge that:
α) The Annual Group and Company Financial Statements for the period 1/1-31/12/2017, which have been prepared according to the applicable accounting standards, fairly present the assets and liabilities, the equity and the results for the period of AUTOHELLAS S.A., as well as the companies included in the consolidation as a total.
β) The Annual Board of Directors Report fairly presents the performance and position of the Company, as well as the companies included in the consolidation as a total, including the description of the main risk factors and uncertainties they might be facing.
Kifissia, 9 th March2018
Theodore Vassilakis Eftichios Vassilakis Dimitrios Mangioros
Chairman Vice Chairman and CEO Member
B. INDEPENDENT AUDITOR'S REPORT
To the Shareholders of AUTOHELLAS ATEE
Report on the Audit of the Separate and Consolidated Financial Statements
Opinion
We have audited the separate and consolidated financial statements of AUTOHELLAS ATEE (the "Company"), which comprise the consolidated statement of financial position as at 31 December 2017, and the consolidated statements of comprehensive income, changes in equity and cash flows for the year then ended, and a summary of significant accounting policies and other explanatory information. In our opinion, the accompanying separate and consolidated financial statements present fairly in all material respects the financial position of the company and the group as at 31 December 2017 and their financial performance and cash flows for the year then ended in accordance with International Financial Reporting Standards, as endorsed by the European Union.
Basis for Opinion
We conducted our audit in accordance with International Standards on Auditing (ISAs), as incorporated in Greek Law. Our responsibilities under those standards are further described in the Auditor's Responsibilities for the Audit of the Financial Statements section of our report. We remained independent of the group throughout the period of our appointment in accordance with the International Ethics Standards Board for Accountants' Code of Ethics for Professional Accountants (IESBA Code), as incorporated in Greek Law, together with the ethical requirements that are relevant to the audit of the financial statements in Greece, and we have fulfilled our other ethical responsibilities in accordance with these requirements and the IESBA Code. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Key audit matters
Key audit matters are those matters that, in our professional judgment, were of most significance in our audit of the financial statements of the current period. These matters and the related risks of material misstatement, were addressed in the context of our audit of the financial statements as a whole, and in forming our opinion thereon, and we do not provide a separate opinion on these matters. The issues listed below were considered to be material to the financial statements because of their high value and complexity.
Key audit matter 1
Property's fair value (Notes 5, 7 and 27 of the financial statements )
The financial statements include property (self occupied and investment property) of total fair value 121.755.359,76 euros. Total losses from property's remeasurement in the period that have been recognized in the profit and loss account and in other comprehensive income amounted to 864.526,85 euros. Property is measured at fair value by independent valuers. Our audit was focused on the procedures followed and controls used by the management for monitoring the assets as well as on the assumptions and imputs used by valuers in order to determine their fair values.
Key audit matter 2
Related parties (Notes 2, 3.3, 3.4, 8, 9 and 34 of the financial statements)
Our audit in connection to related parties was focused on internal controls used by the management for effective monitoring of related parties, and particularly the detection of related parties, the methods of consolidation (ful consolidation and equity method), as well as the accuracy and completeness of notes concerning the related parties.
Other information
Annual Financial Statements 2017
Management is responsible for the other information. The other information, included in the Annual Report, comprises of the Board of Directors Report (for which reference is also made in section Report on Other Legal and Regulatory Requirements), the Statements of the Members of the Board of Directors, and other complementary information, but does not include the financial statements and our auditor's report thereon. Our opinion on the financial statements does not cover the other information and we do not express any form of assurance conclusion thereon. In connection with our audit of the financial statements, our responsibility is to read the other information identified above and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit, or otherwise appears to be materially misstated. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.
Responsibilities of the Management and Those Charged with Governance for the Consolidated Financial Statements
Management is responsible for the preparation and fair presentation of the financial statements in accordance with International Financial Reporting Standards as endorsed by the European Union, and for such internal control as management determines is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, management is responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless management either intends to liquidate the company or to cease operations, or has no realistic alternative but to do so. The Audit Committee is responsible for overseeing the financial reporting process.
Auditor's Responsibilities for the Audit of the Financial Statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs, as incorporated in Greek Law, will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements. As part of an audit in accordance with ISAs, as incorporated in Greek Law, we exercise professional judgment and maintain professional scepticism throughout the audit. We also:
- Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, design and perform audit procedures responsive to those risks, and obtain audit evidence that is sufficient and appropriate to provide a basis for our opinion. The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from error, as fraud may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal control.
- Obtain an understanding of internal control relevant to the audit 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 company's internal control.
- Evaluate the appropriateness of accounting policies used and the reasonableness of accounting estimates and related disclosures made by management.
- Conclude on the appropriateness of management's use of the going concern basis of accounting and, based on the audit evidence obtained, whether a material uncertainty exists related to events or conditions that may cast significant doubt on the company's ability to continue as a going concern. If we conclude that a material
uncertainty exists, we are required to draw attention in our auditor's report to the related disclosures in the financial statements or, if such disclosures are inadequate, to modify our opinion. Our conclusions are based on the audit evidence obtained up to the date of our auditor's report. However, future events or conditions may cause the company to cease to continue as a going concern.
- Evaluate the overall presentation, structure and content of the financial statements, including the disclosures, and whether the financial statements represent the underlying transactions and events in a manner that achieves fair presentation.
- Obtain sufficient appropriate audit evidence regarding the financial information of the entities or business activities within the company to express an opinion on the financial statements. We are responsible for the direction, supervision and performance of the company's audit. We remain solely responsible for our audit opinion.
We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.
We also provide those charged with governance with a statement that we have complied with relevant ethical requirements regarding independence, and to communicate with them all relationships and other matters that may reasonably be thought to bear on our independence, and where applicable, related safeguards.
From the matters communicated with those charged with governance, we determine those matters that were of most significance in the audit of the financial statements of the current period and are therefore the key audit matters.
Report on Other Legal and Regulatory Requirements
1. Board of Directors' Report
Taking into consideration that management is responsible for the preparation of the Board of Directors' Report and Corporate Governance Statement that is included therein, according to the provisions of paragraph 5 article 2 of Law 4336/2015 (part B), we report that:
- a) The Board of Directors' Report includes a Corporate Governance Statement that contains the information required by article 43bb of Codified Law 2190/1920,
- b) In our opinion the Board of Directors' Report has been prepared in accordance with the legal requirements of articles 43a and 107A, and paragraph 1 (c and d) of article 43bb of the Codified Law 2190/1920 and the content of the Board of Directors' report is consistent with the accompanying financial statements for the year ended 31 December 2017.
- c) Based on the knowledge and understanding concerning the Company and its environment, gained during our audit, we have not identified information included in the Board of Directors' report that contains a material misstatement.
2. Additional Report to the Audit Committee
Our opinion on the financial statements is consistent with our Additional Report to the Audit Committee of the Group, in accordance with Article 11 of the EU Regulation 537/2014.
3. Provision of Non-audit Services
We have not provided any non-audit services per Article 5 of the EU Regulation 537/2014.
4. Appointment of the Auditor
We were first appointed as auditors of the company by the General Assembly on 23.06.2010. Since then our appointment has been continuously renewed for a total period of eight years based on yearly decisions taken by the General Assembly of the company.
Athens, 09 March 2018
Samaras Dimitrios SOEL R.N. 34161 ECOVIS HELLAS SA Ethnikis Antistaseos 9-11 Chalandri Athens, SOEL R.N. 155
C. ANNUAL BOARD OF DIRECTORS REPORT
Board of Directors´ Report for the period 01.01.2017-31.12.2017 for AUTOHELLAS Tourist and Trading Anonymous Company
This Board of Directors Report has been compiled in accordance to the provisions article 4 of Law 3556/2007 and the relevant decisions of the Greek capital Markets Board of Directors and of Law 3873/2010. The purpose of the Report is to inform the public:
• On the financial position, the results and to give a complete picture of the Company´s & the Group's performance during the period under examination, as well as on any changes that might have occurred.
• On any important event that took place during this fiscal year and on any impact that those events have on the company's financial statements,
• On any potential risks that might arise for the Company or the Group.
• On all transactions between the Company and related parties.
• On the principles of Corporate Governance
Α. YEAR END – FINANCIAL POSITION RESULTS
Autohellas S.A. is HERTZ largest national franchisee globally. By virtue of agreement, Autohellas S.A. has the exclusive right to use the Hertz brand name and trademark in Greece, to receive information and know-how relating to the operation of car rental system, as well as any improvements in designing and implementing rental services under the Hertz system. Autohellas extended this right in 1998 until the 31st of December 2023. This extraordinary in duration agreement has been granted to Autohellas as a result of Hertz' successful representation in Greece during the past 30 years.
The company's main activities are Renting (Short – term lease) and Fleet Management (long – term lease and fleet management).
Renting covers all needs of both individuals and companies for occasional, small duration rentals up to 1-year long.
Fleet Management covers any need for long duration rentals and management of their total fleet.
Since December 2015 by absorbing TECHNOCAR SA the company became the exclusive importer of SEAT cars and spare parts in Greece.
Autohellas turnover for fiscal year 2017 reached € 189.1 m. reporting an 17.2% increase compared to previous year.
In particular, total turnover from car rental, reached € 134.7 m. against € 116.3 m. in 2016, reporting an increase of 15.8%, mainly due to the growth in tourism and the increase in tourist arrivals as well as the further stabilization of the economy.
Regarding importing SEAT cars business, turnover reached € 22.0 m. over € 17.3 m. in 2016, reporting an increase of 27%.
Apart from TECHNOCAR S.A., the Group in December 2015 also absorbed the company VELMAR S.A. Through the subsidiary Autotechnica Hellas S.A. has included in its activities the trade of new and used cars for the brands FORD, OPEL, SEAT, FIAT, ALPHA ROMEO, HONDA, SAAB, MITSUBISHI and VOLVO and the provision of after sales support to those brands. In 2016, Autotechnica Hellas S.A. also acquired the right for BMW-MOTO, MINI, HYUNDAI and KIA brands.
In Group level, consolidated turnover reached € 340.6 m. against € 264.8 m. in 2016 reporting a 28.6% increase.
In Group level total car rental revenue reached an amount of € 179.7 m. from € 154.3 m. in 2016, reporting an increase of 16.5%. As far as the activities of the companies that were absorbed in December 2016, total revenue from SEAT imports, new cars trade and used cars trade reached € 102.4 m. against € 60.2 m. in 2016, reporting an increase of 70%, while after sales revenue reached € 16.0 m. against € 14.5 m. in 2016, reporting a 10.0% increase.
Consolidated Earnings after Tax reported a 39.4% increase reaching € 31,625,788.77 against € 22,690,703.90 in 2016. Earnings before Tax increased by 36.5% reaching € 41,392,819.77 from € 30,317,756.18 in 2016.
In particular, Earnings after Tax for Autohellas SA in 2017 have reached € 22,937,295.44 from € 15,400,870.04 in 2016, reporting an increase of 48.9%.
Group's fixed assets depreciation reached € 65,236,435 m. in 2017, while consolidated earnings before tax, financial and investing activities, EBIT, reached € 54,058,856.27 from € 41,814,091.36 in 2016 (29.3% increase).
The consolidated profit before interest, tax, depreciation and amortization, EBITDA, amounted to € 119.295.291,27 compared with € 104,344,478.64 in 2016, corresponding to a 14.3% increase. The respective amounts for Autohellas were € 87,006,413.71 in 2017 compared with € 75,549,184.53 in 2016 (15.2% increase).
Basic ratios on the company's financial figures follow, for a more detailed analysis on the 2017 fiscal year.
RATIOS
Α. Evolution Ratios
| Group | Company | |
|---|---|---|
| 1. Turnover | 28.6% | 17.2% |
| 2. Earnings Before Tax | 36.5% | 44.0% |
The above ratios show the increase (or decrease) of sales and earnings before tax for both the company and the group between 2017 and the previous year 2016.
Β. Profitability Ratios
| Group | Company | |
|---|---|---|
| 3. Net Earnings Before Tax/ Turnover | 12.2% | 16.2% |
| 4. Net Earnings After Tax/ Turnover | 9.3% | 12.1% |
The above ratios present the final net profit before and after tax as a percentage of the company's turnover.
| Group | Company | |
|---|---|---|
| 5. Return on Equity | 14.0% | 12.7% |
Above ratio shows the group's and Company's net income as a percentage of shareholder's equity.
C. Financial leverage ratios
| Group | Company | |
|---|---|---|
| 6. Debt/ equity (excluding minority rights) | 2.19 | 2.17 |
| 7. Bank Loans/ equity | 1.67 | 1.72 |
The above ratios present bank loans as a percentage of total shareholders' equity.
D. Financial Structure ratios
| Group | Company | |
|---|---|---|
| 8. Current Assets/ Total Assets | 16.3% | 9.7% |
| This ratio shows the percentage of current assets on total company assets. | ||
| Group | Company | |
| 9. Total Liabilities/ Equity | 2.19 | 2.17 |
| This ratio reflects the company's financial sufficiency. | ||
| Group | Company | |
| 10. Tangible and intangible assets / equity | 2.16 | 2.14 |
This ratio shows what percentage of the company's own capital has been converted into assets.
| Group | Company | |
|---|---|---|
| 11. Current assets / short term liabilities | 0.51 | 0.33 |
This ratio reflects the company's liquidity.
ALTERNATIVE PERFORMANCE RATIOS
The Group uses Alternative Performance Ratios «APR» for decision making, strategic planning and performance evaluation purposes. These ratios assist in improved and more complete understanding of financial results of the Group and are considered along with financial results in accordance with I.F.R.S.
| Group | Company | ||
|---|---|---|---|
| 12. Adjusted EBITDA | 2017 | 56,508,190 | 41,447,846 |
| 2016 | 44,261,408 | 32,887,853 |
Adjusted EBITDA is, the EBITDA as it derives from the Financial Statements prepared in accordance with IFRS less cars depreciation.
FS reconciliation 2017:
| EBITDA Cars depreciation |
Group 119,295,291 -62,787,101 |
Company 87,006,414 -45,558,567 |
|---|---|---|
| Adjusted EBITDA | 56,508,190 | 41,447,846 |
| Group | Company | ||
|---|---|---|---|
| 13. Adjusted EBT | 2017 | 43,664,180 | 33,002,658 |
| 2016 | 35,863,056 | 26,891,087 |
Adjusted ΕΒΤ is the EBT as it derives from the Financial Statements prepared in accordance with IFRS after exclusion of one-off events occurred in the year which are not result of the ordinary operation of the entity. This ratio is used to present FY earnings resulting just from usual operating activities from the Entity and the Group.
FS reconciliation 2017:
| Group | Company | |
|---|---|---|
| Profit before tax | 41,392,820 | 30,731,298 |
| Loan amortization | 2,271,360 | 2,271,360 |
| Adjusted ΕΒΤ | 43,664,180 | 33,002,658 |
| Group | Company | ||
|---|---|---|---|
| 14. Free Cash Flows | 2017 | 80,726,944 | 61,209,893 |
| 2016 | 69,408,921 | 49,563,034 |
This ratio is used to present available cash from operating activities of the Entity and the Group before used cars sales and before purchases of new rental cars for the year. This APR is used from the Group for better evaluation of cash performance, debt repayment capacity and dividend distribution.
FS reconciliation 2017:
| Group | Company | |
|---|---|---|
| Cash flows from operating activities | 7,778,984 | 14,996,325 |
| Less Rental Cars Purchases | 151,061,382 | 115,519,834 |
| Less Financial Leasing Rental Cars Purchases | -36,551,152 | -36,551,152 |
| Less Rental Cars Sales | -41,562,280 | -32,755,115 |
| Free Cash Flows | 80,726,944 | 61,209,893 |
HOLDING – CONSOLIDATED COMPANIES
| AUTOHELLAS ATEE | SHARES | PARTICIPATION | PERCENTAGE |
|---|---|---|---|
| AUTOTECHNICA LTD | 399,960 | 3,011,842.00 | 99.99% |
| AUTOTECHNICA FLEET SERVICES S.R.L. | 401,590 | 4,000,000.00 | 100% |
| AUTOTECHNICA (CYPRUS) LTD | 100,000 | 3,078,810.50 | 100% |
| AEGEAN AIRLINES SA | 8,328,508 | 69,210,191.00 | 11.66% |
|---|---|---|---|
| CRETE GOLF CLUB SA | 1,338,886 | 7,836,068.92 | 47.71% |
| AUTOTECHNICA HELLAS ATEE | 10,000 | 300,000.00 | 100% |
| SPORTSLAND AE | 610,500 | 6,250,000.00 | 50% |
| AUTOTECHNICA ATC CYPRUS | 1,000 | 1,708.60 | 100% |
| AUTOTECHNICA SERBIA DOO | 4,000,000.00 | 100% | |
| AUTOTECHNICA MONTENEGRO DOO | 1,000,000.00 | 100% | |
| AUTOTECHNICA FLEET SERVICES LLC | 700,000.00 | 100% | |
| AUTOTECHNICA FLEET SERVICES DOO | 422,750.00 | 100% | |
| ANTERRA DOO ZAGREB | 4,040,000.00 | 100% | |
| DERASCO TRADING LIMITED | 20,001,000.00 | 100% | |
| Total | 123,852,371.00 |
| AUTOTECHNICA HELLAS ATEE | SHARES | PARTICIPATION | PERCENTAGE |
|---|---|---|---|
| ELTREKKA SA | 154,065 | 1,100,000.00 | 50% |
Autotechnica Hellas SA, is a subsidiary of Autohellas SA (100% participation) and started its operation in April 2008. Its main activity is the exploitation of workshop and bodyshop facilities as well as offering fleet management services. Initially, fleet management services involved only Autohellas's fleet, but towards the end of 2008 other companies started to be added to the customers' list. Since December 2015, the company also acquired the commercial brand of the absorbed VELMAR S.A., handing the company the right to operate in trading and in after sales support of cars. Total turnover in 2017 was € 130.9 m. and earnings after tax were € 1.2 m.
Autotechnica Ltd. is Hertz's national franchisee in Bulgaria, while being the importer / distributor of SEAT cars.
Autotechnica (Cyprus) Ltd began its activity in June 2005 and it is Hertz's national franchisee in Cyprus. Autohellas has the licensee agreement, and this right has been assigned to Autotechnica (Cyprus) Ltd. Autohellas participated initially by 75% in Autotechnica (Cyprus) Ltd, while the remaining 25% belonged to a Cypriot businessman. In August 2009, Autohellas proceeded to the full acquisition of this company, with participation now being 100%. Total investment was €3 m.
Autotechnica Fleet Services S.R.L. started its activity in Romania in 2007. As of 2012 the company is engaged in both long term operating leasing and short term rentals under the Hertz brand.
In February 2010 Autohellas SA acquired the franchisee license for the Hertz brand in Serbia. For this purpose, the parent company established a subsidiary in Serbia under the name Autotechnica Serbia DOO, with € 500,000 share capital. Autotechnica Serbia DOO is using the above license. In 2011 share capital increased to € 2,000,000. Another share capital increase to € 4,000,000 took place in March 2014.
At the end of 2010, Autohellas SA acquired the franchisee license for the Hertz Brand in Montenegro as well. For this purpose, the company established a new subsidiary by the name Autotechnica Montenegro D.O.O. with € 3,000 share capital that increased to € 1,000,000 in 2011.
In Croatia, the investment completed by Autohellas in 2015 is of significant importance for its overall growth, provided that Croatia is today in the 2nd place in tourism, among the countries, where Autohellas S.A. represents the brand of Hertz Int., with continuously increasing tourism growth.
In 2015, the Group started operating also in the Ukrainian market. Despite the economic and political instability, the long-term prospects of the country are expected to be positive. Procedures for the accession of the country to the EU are expected and significant prospects exist for this market due to its size and geopolitical position.
In 2017, total turnover from foreign countries reached an amount of €58.5 m. from € 50.3 m. in 2016, with earnings after tax amounting to € 9.8 m.
Autohellas S.A. sold to Autotechnica Hellas ATEE its 50% investment in associate ELTREKKA S.A., with ELTRAK S.A. holding the other 50%, as of December 31, 2014. ELTREKKA operates as an importer, logistics, trader and distributor of spare parts of various global brands to the local market. Turnover for 2017 reached € 39.2 m. reporting after tax losses of € 0.28 mil.
As of February 2008, Autohellas SA participates in the company Sportsland SA, with a total participation amount of €2,030,000 (participation percentage 50%). Autohellas SA participated on all share capital increases of Sportsland S. A. Total investment as of 31.12.2016 is € 6,250,000 (participation percentage 50%). The remaining 50% belongs to Achilleas Konstantakopoulos.
Autohellas S.A. holds an investment to the company Crete Golf Club S.A. with a percentage of 47.41% and after its share capital increase that took place in 2016 the investment amounts to € 7,836,068.92 having in its ownership 1,338,886 shares.
As far as Aegean Airlines is concerned, Autohellas has an exclusive collaboration for the promotion of car rentals to its clients.
Branches
The Group has in total 133 branches.
B. IMPORTANT EVENTS
The events with the greatest impact in 2017 were:
Following the Extraordinary General Meeting decision of 06.09.2017, the Company announced that on 22 December 2017 the acquisition of control of 70% of the companies "AUTODEAL P&R DAVARI SA" (KIA) and "HYUNDAI HELLAS P&R DAVARI SA" (HYUNDAI) was completed through the participation of DERASCO TRADING LIMITED in the share capital increase of these, a company which is 100% subsidiary of the Company.
The total participation in the above share capital increases amounts to twenty million euros (€ 20,000,000). This investment will enable the Companies to maintain and strengthen their internal organization, further improve customer service, and support and develop their network.
The share capital increases of AUTODEAL and HYUNDAI took place within the framework of the restructuring agreements of above companies dated 28.12.2016, which were validated by the decisions 633/2017 and 632/2017 of the Multi Member First Instance Court of Athens respectively. Upon completion of the aforementioned transaction, total past bank liabilities of the two companies were limited to € 20 million.
This investment enriches and significantly enhances the product portfolio and the potential of AUTOHELLAS Group's penetration into the car market. A market that has suffered and has been significantly reduced, more than 70%, during the Greek economic crisis, but which with the gradual stabilization of the economy can have significant growth in the future.
C. CORPORATE GOVERNANCE
Introduction
The company has adopted the principles of Corporate Governance in compliance with existing Greek legislation. By adopting it the company will improve its governance practices, its competitiveness as well as enhance its transparency towards the company's shareholders.
The Company has voluntarily decided, following the publication of L.3873/2010, to espouse the code of corporate governance of the Hellenic Federation of Enterprises (SEV) (called hereinafter "code").
This code can be found at SEV website at the following web address: http://www.sev.org.gr/Uploads/pdf/KED\_TELIKO\_JAN2011.pdf
This corporate Governance statement explains in detail how the company has applied the principles set out by the code and clarifies the deviations from it.
BOARD OF DIRECTORS AND COMMITEES
- BOARD OF DIRECTORS
The Board of Directors is responsible for the management of the company's affairs to the benefit of the company and its shareholders, always in line with the company's corporate strategy and within the existing regulatory framework. The Board of Directors is empowered to decide for all matters relating to the business affairs of the company, other than those excluded either by the law or the articles of incorporation for the General shareholder's Meeting to decide. Members of the Board of Directors are elected by the general shareholders meeting, which is also responsible to clarify which members are non-executive
Board of Directors consists of 9 members, 3 of which are non-executive and independent members. Executive members perform the day-to-day management role in the company, while non-executive members are not involved in the company's management. The Board of Directors serve for 5 years following its election by the general shareholders' meeting and meets on a regular basis to decide on issues of corporate strategy and management. Board of Directors meetings and decisions are made and executed according to L2190/1920.
The following table presents the members of the Board of Directors, their capacity and the dates of appointment and dates of termination of office for each member.
| NAME | CAPACITY | DATE OF APPOINTMENT |
End of Term |
|---|---|---|---|
| Theodore Vassilakis | Chairman, Executive member of the BoD |
27.06.2017 | 30.06.2022 |
| Eftichios Vassilakis | Vice President and managing director, Executive member of the BoD |
27.06.2017 | 30.06.2022 |
| Emmanuella Vassilakis | Executive member of the BoD | 27.06.2017 | 30.06.2022 |
| Georgios Vassilakis | Executive member of the BoD | 27.06.2017 | 30.06.2022 |
| Dimitrios Mangioros | Executive member of the BoD | 27.06.2017 | 30.06.2022 |
| Garyfallia Pelekanou | Executive member of the BoD | 27.06.2017 | 30.06.2022 |
| Spyridon Flegas | Independent Non-Executive member of the BoD |
27.06.2017 | 30.06.2022 |
| Stefanos Kotsolis | Independent Non-Executive member of the BoD |
27.06.2017 | 30.06.2022 |
| Konstantinos Sfakakis | Independent Non-Executive member of the BoD |
27.06.2017 | 30.06.2022 |
Duties and Responsibilities:
Chairman of the board of directors
- Sets the daily agenda, ensures the prompt operation of the board of directors, and calls the members of the Board of Directors in meetings which he heads.
- He may represent the company against any authority.
- Assumes all responsibility assigned by the Board of Directors and signs contracts on behalf of the company according to the relevant authorizations given by the Board of Directors.
- Ensures the efficient participation of the non-executive members of the Board of Directors and ensures good communication between all members of the Board of Directors.
Managing Director
- Ensures the implementation of corporate strategy as set by the Board of Directors.
- Ensures the effective communication between the Board of Directors and shareholders.
- Ensures that the Chairman is kept appraised in a timely manner of the issues facing the Company and of any important events and developments.
- Coordinates the company's management teams
- Leading the development of the company's future strategy and identifying and assessing opportunities for the growth of its business
Board members CV's:
- Theodore Vassilakis
- Chairman of the Board of Directors. Born in 1940 in Herakleion, Crete. Established T.Vassilakis SA in 1963, trading products under the TEXACO brand. In 1966 he was appointed licensee for the Hertz brand in Crete and in 1972 in Rhodes. In 1974 he bought Hertz Hellas and renamed the company to Autohellas ATEE becoming the exclusive franchisee for the Hertz brand in Greece.
- Eftichios Vassilakis
Vice chairman of the Board of Directors and Managing Director. Born in 1967. Holds an MBA from Columba University, USA and a BA degree in Economics from Yale University, USA. He has been with Autohellas since 1990.
- Emmanouella Vassilakis
- Member of the Board of Directors and General Manager. Born in 1946 in Herakleion, Crete. She has been a member of the company's management since 1974.
- Georgios Vassilakis
Member of the Board of Directors. Born in 1972. Holds a degree in Business Management and modern History from Georgetown University, USA. Today, he is the President and Managing Director of the company under the name AUTOTECHNICA HELLAS SA.
Dimitrios Mangioros
Member of the Board of Directors and deputy General Manager. Born in 1956. Holds a postgraduate degree in Economics from Salford University, UK. He has been with Autohellas since 1986.
Garyfallia Pelekanou
Member of the Board of directors. Born in 1966. Holds an MBA from Duke University USA, and a degree in management studies from the University of Piraeus. She has been with AUTOHELLAS SA since 1994.
Spyridon Flegas
Independent, non-executive member of the Board of Directors. Born in 1939. Degree in Mechanical engineering from NTUA Athens. Holds a Master's degree from M.I.T, USA in Mechanical Engineering and Industrial Management. Was, for many years General Manager and co-managing Director in Keranis SA tobacco company as well as the General Manager and General Secretary of the Hellenic Federation of Enterprises (SEV).
Stefanos Kotsolis
Independent, non-executive member of the Board of Directors. Born in 1962. Holds an MBA from Yale University, USA, and also a degree in Mechanical engineering from NTUA Athens. He is president and managing Director of the construction company "PALAZI REALI SA".
Konstantinos Sfakakis:
Independent, non-executive member of the Board of Directors. Born in 1948. Holds a degree from the University of Athens (ASOEE) in Business Management. He was Chief Financial Officer and served as Chairman or member of the Board of Directors of Greek groups. Since October 2014, he serves as a Management Consultant of the Hellenic Federation of Enterprises (SEV).
Committees:
Audit Committee:
In accordance with article 44 of Law 4449/20017 every listed company in the Athens Stock Exchange ("of public interest" according to the Law) is obliged to have an "Audit Committee", consisting of at least 3 Non-Executive BoD Members elected by the company's General Shareholders' Meeting and is either an independent committee or falls under the scope of the Board of Directors. The members of the Audit Committee possess adequate knowledge of the company's business sector and are in their majority independent from the company, in accordance with Law 3016/2002, while at least one (1) member of the committee is a statutory auditor, suspended or retired, or has sufficient knowledge of audit and accounting practices. The Chairman of the Audit Committee is set by its members or elected by the company's General Shareholders Meeting and is independent from the company under provisions of Law 3016/2002.
The company's Audit Committee consists of two independent, non-executive BoD members and a non-BoD member, which is voted by the General Shareholders Meeting:
- Eleni Igglezou, Non-member of the Board of Directors, Chairman
- Spyridon Flegas, Independent non-executive member
- Stefanos Kotsolis, Independent non-executive member
The Audit Committee meets regularly, at least four (4) times annually, and extraordinarily when it is required. In every occasion, meeting minutes are kept. All members attend committee meetings. However, it is at the discretion of the Audit Committee to invite, whenever appropriate, key management personnel involved in the Company's governance, including the Chief Executive Officer, the Chief Financial Officer and the Head of the Internal Audit Service, to attend specific meetings or specific issues of the daily agenda.
Purpose and Duties of the Audit Committee
The Audit Committee is set up to assist the Board of Directors in its duties regarding financial reporting, internal control and supervision of statutory audit and is in constant cooperation with the Internal Audit of the Company. While the members of the company's Board of Directors maintain full responsibility for the company's operations, the Audit Committee has, in accordance with Article 44 of Law 4449/2017 as applicable, the following responsibilities:
(1) Informs the Board of Directors about the results of the statutory audit and explains how the audit itself assisted in the integrity of the financial information and of its role in this process.
- (2) Follows the financial information process and submits suggestions or recommendations to ensure its integrity.
- (3) The Audit Committee also evaluates the efficiency of internal controls, computer systems and security, as well as the efficient operation of the risk management system. Under certain occasions, it follows the effectiveness of Internal Audit, as far as financial information is concerned, without interrupting its independence.
- (4) Follows the statutory audit of the annual and consolidated financial statements and especially its effectiveness, taking into account findings and conclusions of the responsible authority according to paragraph 6 of Article 26 in Regulation (EU) 537/2014.
- (5) Monitors and ensures the independence of the statutory auditors or the statutory audit firms under Articles 21, 22, 23, 26 and 27 and along with article 6 of Regulation (EU) 537/2014 and especially the appropriateness of the provision of non-audit services towards the company under Article 5 of Regulation (EU) 537/2014.
- (6) Is responsible for the selection process of the statutory auditors or the statutory audit firms and suggests those that will be appointed under Article 16 of Regulation (EU) 537/2014, except for the case where paragraph 8 of Article 16 of Regulation (EU) 537/2014 is applicable.
In the context of the aforementioned duties and responsibilities, the Audit Committee ensures that the internal and external audits within the company comply with the statutory requirements and are effective and independent. The Audit Committee also serves to facilitate good communication between the auditors and the Board of Directors. The Audit Committee oversees the annual statutory audit and the half year statutory review as well as the on-going audit work that is performed by internal audit of the company. It ensures that all recommendations of external and internal audits are implemented by the company's management.
The Audit Committee assesses the reports and adequacy of internal audit function as far as human capital and equipment is concerned.
The Audit Committee also evaluates the appropriateness of internal controls, computer systems and security, as well as the reports of the external auditors concerning the financial statements. It also follows the procedure of financial information and the efficient operation of the risk management system. Finally, it is burdened with the task of providing its opinion to the Board of Directors in order for it to suggest to the General Shareholders Meeting the appointment of the external auditors.
INTERNAL AUDIT
Purpose of Internal Audit
The company's Internal Audit aim is to constantly monitor the correct and legitimate operations of the company, with a view to ensure compliance with the approved policy/strategy, the processes and the management's directives to each department regarding the company's operations, the protection of the company's holdings/assets and the timely identification and correction of potential risks to the company's operations.
Internal audit is an independent, consulting body designed to add value and enhance the company's operations. It assists the company in achieving its objectives by offering a systematic approach for the assessment and improvement of risk management efficiency, internal audit and corporate governance processes.
Internal audit ensures compliance with the regulatory and legal frameworks, the company's article of incorporation and the processes and policies set by the company. The Head of Internal Audit develops and sustains an internal audit manual, that covers all processes and duties of internal audit while constantly monitoring its effectiveness. It is an independently organized unit, which reports to the Board of Directors via the Audit Committee.
Duties and Responsibilities of Internal Audit
The company's Internal Audit has, indicatively, the following responsibilities:
- Monitoring the application and the constant compliance with the Internal Code of Conduct and the company's article of incorporation, as well as the respective frameworks that concern the company, especially the commercial and the regulatory frameworks
- Reporting to the Board of Directors cases of conflict of interest that may arise between members of the Board of Directors or key management personnel with the company, that are identified while operating its duties
-
Providing written reports at least once per quarter to the Board of Directors for the result of the conducted audit and taking part in the General Shareholders Meeting
-
Internal auditors provide, given the consent and approval of the Board of Directors, any kind of information that is requested in written by the Regulatory Authorities, cooperate with them and facilitate by any means their monitoring and audit operations
- Checking and ensuring the legitimacy of compensations and any kind of benefits towards members of management based on the decisions of the company's respective bodies.
- Monitoring the relations and the transactions of the company with its associates, as well as the company's relationship with companies that members of the company's Board of Directors or its shareholders hold a minimum of 10% participation interest in them.
Moreover, Internal Audit is also responsible for the following:
- Ensuring proper representation of the Company's transactions.
- Ensuring the integrity and the completeness of the financial and operational information that are produced and the means that are used for the production of this information.
- The establishment of a flexible annual audit plan, including every risk and control point identified by the company's management.
- The assessment of the adequacy and the effectiveness, as well as the promotion of the qualitative and continuous improvement, of control procedures and risk management processes.
- Coordinating and overseeing other control and monitoring functions.
- Examining the scope of work of external auditors to provide optimal control coverage and minimize duplicating efforts and actions.
- The submission of summary periodic reports of Internal Audit's activities to the Management and to the Audit Committee
- The preparation and implementation of its budget.
In general, Internal Audit is part of the Internal Audit function of the company, and in charge of controlling operational and business risks, preventing and improving other functions and their performance, and correct corporate governance. Internal Audit assists members of the company, including those of the senior management and the Audit Committee, in the effective exercise of their duties.
Composition and operation of Internal Audit
Internal audits are conducted by at least one (1) full-time employee. The head and the personnel of Internal Audit are appointed by the company's Board of Directors. The head and the personnel are independent, they are not part of any other department of the company and are directly monitored by the company's Audit Committee.
According to Paragraph 3 of Article 7 of Law 3016/2002, members of the Board of the Directors, active administration staff or any of their relatives up to second degree, cannot be appointed as Internal Auditors. The company is obliged to inform the Hellenic Capital Market Commission for any change in the personnel and the composition of Internal Audit, within ten working days from the day this change took place.
While conducting its audits, Internal Audit reserves the right to be informed regarding any kind of information relating to the company (book, document, file, bank account) and to access to any of the company's departments. Members of the Board of Directors, the administration as well as all employees must cooperate and provide information to Internal Audit and facilitate their tasks and objectives. The company's management provides internal auditors with all the necessary means for the facilitation of their practices aiming for an appropriate and efficient internal audit.
COMMUNICATING WITH SHAREHOLDERS
The Board of Directors has appointed an Investor Relations officer with main duties to provide immediate and accurate information on the company as well as clarifications on their rights. The Chairman and vice Chairman are available to meet shareholders with significant shares in the company to discuss eventual governance concerns. In addition, the chairman ensures that shareholders views are communicated to the Board. The company also maintains an investor relations page on its website where shareholders and possible investors can find useful information.
General Shareholders Meeting
The General Shareholders Meeting is according to the company's articles of incorporation the supreme administration body of the company. It decides on all affairs and its resolutions are obligatory for all shareholders.
The general shareholders meeting is assembled by the Board of Directors and takes place in a time and place set by the Board of Directors within the first 6 months following the end of each fiscal year.
The assembly of the General shareholders meeting takes place at least 20 days prior to the date of assembly, through an invitation which clearly states the time and place, the agenda and the procedures that shareholders are required to follow in order to have a voting right at the meeting. The invitation is made public in accordance to Greek Law and is posted on the company's website in both Greek and English Language. It includes information on:
- The date, time and place of the assembly of the General Shareholders meeting.
- The basic rules and practices regarding the participation of the shareholders, including the right to introduce topics in the agenda, to make enquiries and the deadline for the exercise of these rights.
- The voting procedure, the terms and conditions for proxy voting and the necessary forms and documents for proxy voting.
- The proposed agenda of the General Shareholders meeting including draft resolutions and any other accompanying documents.
- The list of proposed Board of Directors members and their resumes (in case of election of Board of Directors members).
The chairman of the Board of Directors, or the vice Chairman and Managing Director attend the General Shareholders meeting and provide shareholders with all necessary information with regard to the items of the agenda and to the questions raised by the shareholders. The chairman of the General Shareholders meeting ensures that adequate time is provided to the shareholders to raise any questions they may have.
Voting on all resolutions takes place by means of a poll which ensures that all shareholders votes are taken into account, whether lodged in person at the meeting or by proxy.
The chairman of the board, the managing director, the chairmen of each board committees, as well as the internal and external auditors are always available to answer shareholders' questions.
The shareholders' rights are set out in the Company's Articles of Incorporation and in the Codified Law 2190/1920 as in force.
RISK MANAGEMENT
Exchange Rate Risk
The Group, via its subsidiaries, is operating in Bulgaria, Romania, the Republic of Serbia and in Montenegro as far as the Balkan countries are concerned, while also maintaining operations in Cyprus, Ukraine and Croatia. The existing operations of the Group abroad refer both in short-term and long-term leases. Due to these operations, the Group transacts with clients and suppliers and holds assets and liabilities which are expressed in different currencies than the Euro, which is the reporting currency of the Group. More specifically, the Group's subsidiaries in Romania, the Republic of Serbia, Croatia and Ukraine have liabilities/assets in RON, RSD, HRK and UAH respectively. However, these subsidiaries do not expose the Group into a material exchange rate risk due to their size and the currencies that they use.
Interest rate risk
For the majority of its loans, the Group faces floating interest rates. It is noted that the Company does not have interest-rate derivatives to hedge interest rate risk for floating interest rate loans (Euribor).
Credit Risk
Company does not have any substantial credit risk. Retail sales are mainly made through credit cards and to a small extent in cash. Wholesales take place only after a thorough check on the customer's financial reliability has been conducted, and in most cases advance payments or guarantees are obtained. In addition, the company pays close attention to its credit collection period and acts accordingly. Potential credit risk does exist in the company's available cash, but the company uses recognized financial institutes for its deposits. In addition, the company keeps higher loan liabilities in these institutes than its deposits.
Market Price Risk
With regard to Market Price Risk, as of 31/12/2017 the Group was exposed to the fluctuation Risk of the stock price of Aegean Airlines S.A. For 2017, there was a positive effect of € 15,990,735.36 on other comprehensive income of the company. Moreover, Aegean Airlines growth potential should be considered obvious due to its leading industry position.
The company is also exposed in used car price reduction risk. The Group's ability to sell its used car fleet could be reduced due to several reasons, including the macroeconomic environment, changes in the operational model of the Rent a Car sector, regulatory changes (such as changes in taxation, in environmental frameworks, as well as an over-supply of new cars in the market), that will result in a reduction towards the demand of used cars, the subsequent reduction in prices and eventually the value of used cars of the company itself. The company faced and continues to face the risk of lower prices by a higher average fleet age, a strategy that is also used by other companies operating in the sector.
Finally, both the group and the company are exposed in property value changes. During the first semester of 2008 there has been a change in the valuation method of the company's property which are no longer valued based on their historical cost but on their fair value. As a result, changes in the real estate market prices will have an effect in fair values. In the end of 2010 the company revalued its property and no decrease in total value has been recorded. In fiscal year 2012 property was revalued and significant losses of € 16.504.166,09 were recorded. Finally, in 2013 there was another revaluation of the company's property and an additional loss of € 4,534,016.30 has been reported. In the beginning of fiscal year 2017, a revaluation of the investment properties took place with no derived changes. Finally, in 2017 there was another revaluation of the company's investment properties from which an additional profit of € 1,583,597.92 has been reported. Also, a revaluation concerning the company's own-occupied properties has taken place with a reported loss of € 2,218,564.33.
Sales Seasonality
Rent-a-car sales (short – term rentals) are traditionally extremely seasonable, as they depend heavily on tourist arrivals. It is indicative that 57% of total sales in Greece, is generated during the July – September period while this figure for the foreign countries stands at 41%. As a result, short – term sales can be affected substantially by events that have an impact on the tourism market, especially if such events take place at the beginning of the season. Moreover, the Group renews or expands its fleet based on expected demand and especially on seasonal demand, financing this fleet renewal through either its own or foreign capital.
However, long-term rentals, which account for 55% of the total turnover and are distributed through the year, have a smoothing effect on overall seasonality of sales.
DEVIATIONS FROM THE CORPORATE GOVERNANCE CODE AND THEIR JUSTIFICATION
The Company has followed practices which deviated from corporate governance code in the cases mentioned below.
- o The Board of Directors has not established a separate committee, which prepares proposals for the Board of Directors, regarding compensations for the Board of Directors members and top management.
- o Each elected Board of Directors serves for 5 years and does not, in majority, consist of non-executive members. It consists of 6 executive members and three independent non-executive members. With this balance the efficient and productive operation has been ensured during previous years.
- o There is no obligation of any disclosure of professional commitments of Board of Directors members (including important non-executive commitments to companies and non-profit institutions) before their appointment to the board, or restriction on the number of Boards of listed companies in which they can participate, as long as all board members can meet their duties, devote sufficient time to them and keep abreast of developments in the matters relating to their duties.
- o The appointment of an executive member to a company that is not either a subsidiary or a related party does not require an approval by the board.
- o There is no committee for selecting candidates for the Board of Directors, as due to the structure and operation of the Company this committee is not considered as necessary at this time.
- o In the beginning of each calendar year the Board of Directors does not adopt a meetings calendar and a 12-month program of action, as the convergence and the meeting of the Board is easy, when the needs of the Company or the law render it necessary, without a predetermined plan of action.
-
o There are no introductory programs in place by the Board of Directors for new board members, or continuing professional training for other members, as only individuals with proven expertise and management skills are proposed for election as members.
-
o There is no institutional procedure to evaluate the effectiveness of the Board of Directors and its committees.
- o Board of Directors does not perform an annual evaluation of the internal audit procedures as the Audit Committee reviews and reports to the Board of Directors on the internal Audit's Annual Report.
D. PROSPECTS
The operating leasing segment presented in 2017 dynamic growth with the company strengthening its position and enlarging its market share. The momentum in early 2018 is positive, and the macroeconomic variables are expected to further improve during the year, an outcome that will boost business in general and, as a consequence, fleet management as well.
In the Rent-a-Car business - an industry highly correlated with tourism –2018 is expected to be another year of growth as Greece appears to be in high regard as a destination for tourists, a fact that is also supported by early 2018 reservation data. Autohellas's goal is to improve the fleet's utilization rate during the year, to make effective use of new vehicle categories in order to improve fleet mix and, of course, to leverage its excellent infrastructure of car rental & support stations to reduce cost per unit. Critical to all of the above objectives is the continuous investment in further staff training.
The country's stabilization and a gradual, albeit anemic, return to growth is expected to contribute positively to figures. A constant challenge is the reduction of financial costs, an aspect in which small but steady steps are taking place, resulting in the cost disadvantage, compared to major international competitors, gradually being mitigated. As a conclusion, we expect increased sizes, with intense however competition.
Our engagement in the vehicle retail sales industry has produced results, mainly through achieving economies of scale, cost savings and more efficient use of our facilities. In the import / distribution (wholesale) segment, with the addition to its turnover, as of 1 January 2018, of the two major brands of Hyundai and Kia, free from the majority of their bank liabilities, the Group's portfolio is strongly enriched with significant potential for contribution to operating profitability over a three-year period, as at the same time the car market will gradually recover from the historic lows of the financial crisis. On top of that, important synergies will arise from the enhanced capability of used car sales.
In Bulgaria, prospects for 2018 remain positive as the country is growing over recent years. In the area of longterm rentals, an increase in the number of customers and in the active fleet is expected, due to the expected increase in long-term corporate rentals as the market focuses on this solution during recent years. Short-term rentals are expected to be driven to higher levels, due to the strengthening of the corporate rentals from the domestic market and from the expected revenue growth of coastal stations such as Varna, Burgas and Plovdiv.
In Cyprus, expectations are very positive with the economy still growing in 2018 and an expected significant increase in tourism. The company's aim is to achieve for another year a large increase in short-term rentals business through the establishment of cooperation with international tour operators. The company also expects to attract an even larger market share in long-term rentals, a factor that will significantly increase its revenues.
In Romania, both the economic and the corporate landscape of the country exhibit significant signs of recovery over the recent years and overall prospects of the company remain very positive. The upward trend in profits is expected to continue, with the main driver being the significant expansion of long-term rentals fleet. We look forward to signing agreements with strong multinational companies but also with a large number of SME's. Short-term rentals will record even better results, due to the significant rise in corporate bookings.
In Serbia for 2018 we are looking forward to strengthening our leading position in long-term leases. The company intends to continue leasing agreements with multinational and local companies with positive economic figures. Moreover, revenue growth from long-term rentals is expected to continue to rise, with enhanced clientele, along with an increase in corporate short-term rentals.
In Montenegro, an increase in arrivals is expected for 2018 resulting to the country's significant tourism development for another year, due to the favorable international environment. Our company looks forward to strengthening its leadership position in both the business of short term rentals and long-term leases.
In Croatia, the consistently increasing growth rate of tourism of the country in conjunction with the favorable international environment, imply a positive outlook for 2018. The company expects to undertake a significant market share in the short-term rental business with a simultaneous presence in the long-term rentals market.
In Ukraine, despite the relative instability of the past, the expected accession processes in the EU combined with the size and the special geopolitical position of the country, provide a long-term growth prospect.
Ε. RELATED PARTIES TRANSACTIONS
As related parties, according to IAS 24, are, subsidiaries, companies under the same ownership and/or management with the company, affiliated companies and joint - ventures, as well as Members of the Board of Directors, and managerial personnel of the company. The company purchases from related parties goods and services while it offers goods and services to them too.
Company sales to related parties mainly concern consulting services, managerial support, vehicles sales and vehicles renting. Sale prices are usually defined by market terms. Sales of services and goods, to the company, are mainly maintenance services and car repair as well as vehicle sales which are usually conducted under market terms.
The following table, analyzes the balance of receivables, payables and transactions of the company regarding the related parties as they are defined by IAS 24.
| COMPANY | ||
|---|---|---|
| Subsidiaries : | ||
| Receivables: | 31/12/17 | 31/12/16 |
| AUTOTECHNICA HELLAS ATEE | 929,934.64 | 1,497,347.73 |
| AUTOTECHNICA FLEET SERVICES LTD | 40,615.30 | 116,243.64 |
| AUTOTECHNICA LTD | 402,808.11 | 838,990.54 |
| AUTOTECHNICA (CYPRUS) LTD | 7,203.90 | 6,202.78 |
| AUTOTECHNICA SERBIA DOO | 32,984.89 | 28,275.38 |
| AUTOTECHNICA MONTENEGRO DOO | 7,574.96 | 1,992.17 |
| AUTOTECHNICA FLEET SERVICES LLC | 64,750.63 | 34,618.65 |
| AUTOTECHNICA FLEET SERVICES DOO | 474,101.00 | 1,174,101.00 |
| ANTERRA DOO | 522,933.01 | 1,057,339.72 |
| HYUNDAI HELLAS P&R DAVARI SA | 162,992.63 | 0.00 |
| AUTODEAL P&R DAVARI SA | 16,626.70 | 0.00 |
| Total | 2,662,525.77 | 4,755,111.61 |
| Liabilities : | ||
| AUTOTECHNICA HELLAS ATEE | 1,971,581.52 | 2,451,738.54 |
| AUTOTECHNICA LTD | 2,020.77 | 5,822.22 |
| AUTODEAL P&R DAVARI SA | 93,867.76 | 0.00 |
| Total | 2,067,470.05 | 2,457,560.76 |
| Income: | 31/12/17 | 31/12/16 |
| Management support & consulting services | ||
| AUTOTECHNICA HELLAS ATEE | 2,790,550.96 | 3,136,949.11 |
| AUTOTECHNICA FLEET SERVICES LTD | 183,674.17 | 163,921.56 |
| AUTOTECHNICA LTD | 12,474.03 | 14,017.86 |
| AUTOTECHNICA (CYPRUS) LIMITED | 21,663.65 | 27,056.61 |
| AUTOTECHNICA SERBIA DOO | 170,514.47 | 173,005.80 |
| AUTOTECHNICA MONTENEGRO DOO | 80,753.65 | 77,579.87 |
| AUTOTECHNICA FLEET SERVICES LLC | 30,131.98 | 35,917.55 |
| ANTERRA DOO | 60,877.18 | 68,504.72 |
| Total | 3,350,640.09 | 3,696,953.08 |
| Car & Spare parts sales : | ||
| AUTOTECHNICA HELLAS ATEE | 6,591,998.53 | 4,206,966.49 |
| AUTOTECHNICA LTD | 4,077,621.16 | 5,388,789.99 |
| 10,669,619.69 | 9,595,756.48 | |
| PPE Sales : | ||
| AUTOTECHNICA HELLAS ATEE | 1,953,408.38 | 3,114,159.27 |
| AUTOTECHNICA FLEET SERVICES DOO | 0.00 | 184,501.00 |
| 1,953,408.38 | 3,298,660.27 | |
| Dividends : | ||
| AUTOTECHNICA LTD | 2,000,000.00 | 0.00 |
| 2,000,000.00 | 0.00 | |
| Purchases (mainly) - | ||
| Car maintenance | ||
| AUTOTECHNICA HELLAS ATEE | 24,304,161.02 | 30,528,466.12 |
| AUTOTECHNICA LTD | 24,480.85 | 34,527.75 |
| Total | 24,328,641.87 | 30,562,993.87 |
| Major Shareholder companies: | 31/12/17 | 31/12/16 |
| Receivables : | ||
| AEGEAN AIRLINES SA | 192,362.84 | 176,349.37 |
| OLYMPIC AIR | 0.00 | 177.47 |
| Total | 192,362.84 | 176,526.84 |
Annual Financial Statements 2017
| Liabilities : | ||
|---|---|---|
| AEGEAN AIRLINES SA OLYMPIC AIR |
86,955.11 0.00 |
85,900.06 18,166.02 |
| Total | 86,955.11 | 104,066.08 |
| Income : | 31/12/17 | 31/12/16 |
| Car Sales | ||
| Services AEGEAN AIRLINES SA |
1,256,191.54 | 1,182,379.07 |
| OLYMPIC AIR | 4,712.98 | 2,396.64 |
| Rents | ||
| AEGEAN AIRLINES SA | 480,898.13 | 486,600.00 |
| Dividends AEGEAN AIRLINES SA |
3,331,403.20 | 5,829,955.60 |
| Total | 5,073,205.85 | 7,501,331.31 |
| Purchases and expenses: | 31/12/17 | 31/12/16 |
| Services | ||
| AEGEAN AIRLINES SA | 1,055,056.53 | 867,687.80 |
| OLYMPIC AIR Total |
11,865.40 1,066,921.93 |
14,470.31 882,158.11 |
| Associates and Joint Ventures: | 31/12/17 | 31/12/16 |
| Receivables: | ||
| SPORTSLAND SA | 0.00 | 0.00 |
| ELTREKKA SA | 42,559.82 | 22,266.53 |
| CRETE GOLF CLUB SA Total |
2,265.33 44,825.15 |
966.41 23,232.94 |
| Liabilities : | ||
| ELTREKKA SA | 25,025.14 | 23,718.89 |
| Total | 25,025.14 | 23,718.89 |
| Income: | 31/12/17 | 31/12/16 |
| Spare parts sales ELTREKKA SA |
250,494.05 | 249,318.13 |
| Services | ||
| ELTREKKA SA | 207,881.20 | 186,466.32 |
| SPORTSLAND SA | 7,800.00 | 11,760.00 |
| CRETE GOLF CLUB SA Rents |
7,472.80 | 10,669.47 |
| ELTREKKA SA | 75,720.00 | 63,840.00 |
| SPORTSLAND SA | 2,160.00 | 54.89 |
| Total | 551,528.05 | 522,108.81 |
| Purchases and expenses: Spare parts |
31/12/17 | 31/12/16 |
| ELTREKKA SA | 234,802.00 | 241,601.44 |
| Total | 234,802.00 | 241,601.44 |
| GROUP | ||
| Major Shareholder Companies: | 31/12/17 | 31/12/16 |
| Receivables: | ||
| AEGEAN AIRLINES SA | 192,362.84 | 176,349.37 |
| OLYMPIC AIR SA | 0.00 | 177.47 |
| Total | 192,362.84 | 176,526.84 |
| Liabilities: | 31/12/17 | 31/12/16 |
| AEGEAN AIRLINES SA | 102,613.96 | 89,663.57 |
| OLYMPIC AIR SA | 0.00 | 18,166.02 |
| Total | 102,613.96 | 107,829.59 |
| Income : | 31/12/17 | 31/12/16 |
| 22 | ||
| Annual Financial Statements |
2017
| Car Sales | ||
|---|---|---|
| Services | ||
| AEGEAN AIRLINES SA | 1,266,246.07 | 1,186,392.23 |
| OLYMPIC AIR SA | 4,712.98 | 2,396.64 |
| Rents | ||
| AEGEAN AIRLINES SA | 480,898.13 | 486,600.00 |
| Dividends | ||
| AEGEAN AIRLINES SA | 3,331,403.20 | 5,829,955.60 |
| Total | 5,083,260.38 | 7,505,344.47 |
| Purchases and expenses: | 31/12/17 | 31/12/16 |
| Purchases (Mainly) – Car maintenance | ||
| Services : | ||
| AEGEAN AIRLINES SA | 1,088,868.42 | 878,581.49 |
| OLYMPIC AIR SA | 11,865.40 | 14,470.31 |
| Rents | ||
| Total | 1,100,733.82 | 893,051.80 |
| Associates and Joint Ventures: | 31/12/17 | 31/12/16 |
| Receivables: | ||
| ELTREKKA SA | 182,687.18 | 258,333.30 |
| CRETE GOLF CLUB SA | 2,265.33 | 966.41 |
| Total | 184,952.51 | 259,299.71 |
| Liabilities : | ||
| ELTREKKA SA | 199,730.22 | 213,107.74 |
| Total | 199,730.22 | 213,107.74 |
| Income : | 31/12/17 | 31/12/16 |
| Spare parts sales | ||
| ELTREKKA SA | 2,454,923.89 | 2,611,910.45 |
| Services | ||
| ELTREKKA SA | 207,881.20 | 186,466.32 |
| SPORTSLAND SA | 7,800.00 | 11,760.00 |
| CRETE GOLF CLUB SA | 7,472.80 | 10,669.47 |
| Rents | ||
| ELTREKKA SA | 75,720.00 | 63,840.00 |
| SPORTSLAND SA | 2,160.00 | 54.89 |
| Total | 2,755,957.89 | 2,884,701.13 |
| Purchases and expenses: | 31/12/17 | 31/12/16 |
| Spare parts | ||
| Annual Financial Statements | 23 |
2017
| ELTREKKA SA | 2,799,141.62 | 2,683,504.19 |
|---|---|---|
| Total | 2,799,141.62 | 2,683,504.19 |
Moreover, the company has provided a guarantee over a loan granted to its subsidiary AUTOTECHNICA LTD amounting up to € 6,000,000. Also, for the subsidiary AUTOTECHNICA (CYPRUS) LIMITED, a guarantee has been provided over a loan amounting up to € 8,500,000, for the subsidiary AUTOTECHNICA FLEET SERVICES S.R.L., a guarantee has been provided over a loan up to € 16,700,000, for the subsidiary AUTOTECHNICA SERBIA D.O.O., a guarantee has been provided over a loan amounting up to € 7,800,000 and for the subsidiary AUTOTECHNICA MONTENEGRO DOO a guarantee has been provided over a loan amounting up to € 500.000. Moreover, a guarantee has been issued towards a loan of ANTERRA DOO ZAGREB amounting up to € 4.000.000. Finally, for AUTOTECHNICA HELLAS S.A. a guarantee amounting to € 12,500,000 has been provided.
F. NETWORK – TANGIBLE ASSETS
Autohellas SA owns the following assets:
- 1) Building plot in Corfu located in Tripouleika, 2,275 m2 , book value at € 245,468,75 and value of premises and garage (220 m2 ) at 119,000.00 hence total real estate value is € 364,468.75.
- 2) Store (ground floor 65 m2 basement 70 m2 ) 6/10 joint ownership at 12, Syngrou Ave., with plot of total book value € 97,000 (building value at € 66,000 plot value at € 31,000).
- 3) Real estate at 34, 25th Avgoustou str. In Heraklion, Crete, (plot 48.12 m2 ) book value at €90,300 and building value € 213,700 (206,64 m2 ) hence at total value of € 304,000.
- 4) Building plot in Pylaia, Thessalonica, 5,170 m2 , book value at € 1,047,502.16 and premises and garage (1991 m2 ) € 517,000 hence real estate at a total value of € 1,564,502.16.
- 5) Building plot in Mykonos island, location «OMVRODEKTIS» 6,884.93 m2 , book value at € 309,557.06 and building 604 m2 , € 339,600 hence total real estate value € 709,157.06.
- 6) Store (ground floor 44.50 m2 with loft 21 m2 and storage area 44.50 m2 ) in Piraeus at 67, Agiou Nikolaou Str. and Akti Miaouli Str. junction, with building plot of total book value € 118,000 (building € 87,500 and plot value € 30,500).
- 7) Underground storage space in Amarousio, Attica, at 12, Agiou Thoma str., 89 m2 , with building plot 52.52 m2 , of total book value € 46,000 (building value € 7,000 and plot value € 39,.000).
- 8) Building plot in Kremasti, Rhodes, 9,070 m2 with book value of € 543.937/72 and built premises and garage of 439.73 m2 value € 180,500 hence total real estate value of € 734,437.72.
- 9) Building plot at 33, Viltanioti str. (Goltsi bridge or Varies), Kifissia, of 10,545.65 m2 , book value at € 4,250,673.64 building and garage (3,722 m2 ) value at € 785,000.00 hence total estate value at € 5,035,673.64.
- 10) Building plot at 31, Viltanioti str. (Goltsi bridge or Varies), Kifissia, of 11,290 m2 , book value at € 4,873,963.44, on which there have been built buildings of 18,814.40 m2 book valued at € 11,119,999.99, hence total real estate value at € 15,993,963.43.
- 11) Ground floor store in Agios Nikolaos, Crete, at 14-15, Akti Iosif Koundourou str. of 42.06 m2 with building plot of 79.02 m2 , of total book value of € 165,000 (building value € 35,000 and plot value € 130,000).
- 12) Plots of land in Paiania 44,627.68 m2 book valued at € 10,661,251.50
- 13) Store (ground floor 75 m2 and basement 105 m2 ) in Athens, at 71, Vas. Sofias ave. and M.Petraki str. junction with building plot rate of total book value € 162,500 (premises value € 107,000 and plot value € 55,500).
-
14) Building plots in Lakythra, Kefallonia, in Alypradata Quarter, 3,600 m2 and 1,677 m2 , valued at € 202,481.53, metal building (shelter), 214.50 m2 , and store room 25 m2 valued at € 23,000, hence total real estate value at € 225,481.53.
-
15) Plot of land in "Aspra Chomata" (Mandragoura) located in Koropi Attika, 7,294.56 m2 , book value at € 993,200.00.
- 16) Plot of land in ¨Mantragoura¨ located in Koropi Attica 3,698.05 m2 book value at €148,000.
- 17) Plot of land in ¨VI. PA¨, Kifissia. 386.10 m2book value at € 110,000.00.
- 18) Store (ground floor 442 m2 ) Crete, in a plot of land of 15,182.72 m2 , total book value at € 1,168,361.25 (premises value € 754,000.00 and plot value 414,361.25).
- 19) Plot of land in Paiania 10,036.30 m2 , book valued at € 3,000,000.00 and premises of 5,698 m2 valued at € 3,100,000, hence total real estate value at 6,100,000.
- 20) Building plot at 43 Viltanioti st. of 2,063.5 m2 , book value € 384,333.05.
- 21) Building plot at 45 Viltanioti st. of 2,063.5 m2 , book value € 384,350.56.
- 22) Building plot at 3 Archaiou Theatrou st, Alimos, of 10,526 m2 , book value € 1,368,000 and a building of 1.715 m2 , with book value € 332,000.01, hence total real estate book value € 1,700,000.01.
- 23) Building plot at 292 Kifisias Av, Chalandri, of 678.10 m2 , book value € 980,000 and a building of 1.806 m2 , with book value € 1,435,000, hence total real estate book value € 2,415,000.00.
- 24) Building plot at 61 Kifisias Av, Marousi, of 2.588,53 m2 , book value € 2,620,000 and a building of 4,175.51 m2 , with book value € 2,760,000.00, hence total real estate book value € 5,380,000.00.
- 25) Building plot at 100 Kifisou st, Peristeri, of 476,90 m2 , book value € 535,000.00 and a building of 1,106.04 m2 , with book value € 965,000.00, hence total real estate book value €1,500,000.00.
- 26) Building plot at Meg. Alexandrou 7 Argyroupoli of 3,480.00 m2 , book value €3,335,000.00 and a building of 6,653.33 m2 , book value € 3,070,000.00, hence total real estate book value €6,425,000.00
- 27) Building plot at Meg. Alexandrou 9-11 of 1,754.84 m2 and a building of 1,629.69 m2 , total book value €1,460,000.00.
- 28) Building plot at L. Vouliagmenis 572 of 1,011.40 m2, book value €1,040,000.00 and a building of 2,257.92 m2 , book value €1,070,000.00, hence total real estate book value €2,110,000.00.
- 29) Building plot at Ethn. Antistaseos 92 of 2,128.44 m2, book value €1,295,000.00 and a building of 2,965.96 m2, book value € 845,000.00, hence total book value of €2,140,000.00.
- 30) Building plot at Ethn. Antistaseos 100 of 6,497.31 m2 , book value €3,908,034.73 and a building of 52.79 m2 book value of €41,965.27, hence total book value €3,950,000.00.
- 31) Building plots at "Lachidia Vamvakias" at Eleusina of 69,157.42 m2 , book value € 5,475,000.00 and a building of 8,478.61 m2 book value €4,835,000.00, hence total book value of € 10,310,000.00.
- 32) Building plot at Prari, Koropi of 3,209.16 m2 , book value € 78,000.00.
- 33) 6 apartments at Kifisias 370 of 304.80 m2 , book value of €230,000.00.
- 34) Building plot at 62 Martiron Ave. 506 Heraklion of 4,747.94 m2, book value €1,232,000.00 and a building of 1,804.07 m2, book value € 788,000.00, hence total book value of € 2,020,000.00.
- 35) Building plot at Syggrou Ave. 132-136, Kallithea of 694.90 m2 , book value € 300,000.00 and a building of 1,127.50 m2 , book value € 480,000.00, hence total book value of € 780,000.00.
- 36) Building plot at Vouliagmenis Ave. 576A, Argyroupoli of 3,090 m2 , book value €3,450,000.00 and a building of 4,696.04 m2 , book value € 1,970,000.01, hence total real estate book value €5,420,000.01.
-
37) Building plot at Soudas Ave. "Ampela", municipality El. Venizelos Chania, of 7,852.84 m2, book value € 915,000.00 and a building of 2,026.94 m2, book value €1,305,000.00, hence total book value of € 2,220,000.00.
-
38) Building plot at "Rousses", Nea Alikarnasos VI. PE. Heraklion of 7,929.20 m2, book value € 870,000.00 and a building of 4,019.62 m2, book value € 2,670,000.00, hence total book value of €3,540,000.00.
- 39) Building plot at "Rousses", Nea Alikarnasos VI. PE. Heraklion of 15,506.59 m2 book value €1,490,000.00 and a building of 3,007.98 m2, book value € 1,625,000.00, hence total book value of € 3,115,000.00.
- 40) Building plot Lauriou Ave. 21 Glyka Nera, of 1,619.10 m2, book value € 655,000.00 and a building of 1,580.43 m2, book value € 1,315,000.00, hence total book value of € 1,970,000.00.
- 41) Building plot at Machis Kritis 4-6 Heraklion, of 515,52 m2 , book value € 285,000.00 and 6 apartments, 432.33 m2 , book value € 352,000.00, hence total book value of € 637,000.00.
- 42) Building plot plot at "Rousses", Nea Alikarnasos VI. PE. Heraklion, of 7,737.74 m2 , book value € 740,000.00.
- 43) Building plot at "Varka" Larisa, of 3,349.64 m2 , book value €1,020,000.00.
- 44) Building plot at "Chorafa", Soudas Ave., Chania, of 6,345.29 m2 , book value € 740,000.00 and a building of 1,839.14 m2 , book value of €1,765,000.00, hence total book value of €2,505,000.00.
- 45) Land plot in Pylaia Thessalonikis, of 5,393 m2 , on Ifigenias Str. 4, of total book value of € 335,434.40.
- 46) 3 Plots of land in Paros Island, of 14,414.05 m2 , at "Kampos" with total book value € 585,023.82.
- 47) Land plot in Ntapia Aktiou Preveza, of 8,844.65 m2 , of total book value € 125,630.94.
- 48) Land plot in Antimacheia Iraklidon Kos, of 7,830.00 m2 , of total book value € 319,244.43.
- 49) Land plot in Hrisostomo Argostoliou Kefallonia, of 10,440.85 m2 , of total book value € 253,616.93.
- 50) 2 Land plots in "Karydia" Sperhogeias Kalamata, of 8,283.00 m2 , of total book value € 196,774.94
There are also building installations on third party properties totaling € 312,447.85.
In order to secure loans of total outstanding value of € 310,663,293, there have been first class mortgage prenotations in favor of the Representatives and on behalf of the Bondholders of total amount € 94,478,779. Furthermore, there is a variable insurance for company's cars amounting € 194,732,895.
G. INFORMATION ACCORDING TO ARTICLE 4, Par. 7 Law 3556/2007
I. Share Capital Structure of the Company
The Share Capital of the company is three million nine hundred and eight thousand four hundred euros (€ 3,908,400), divided to twelve million two hundred thirteen thousand and seven hundred fifty common voting shares (12,213,750 shares), with nominal value of thirty-two cents each (€ 0.32).
The company's shares are listed in the Athens stock exchange market (category: Mid Cap).
The stockholders' rights deriving from the company's shares are in proportion to the percentage of the capital on which the deposited value of the share corresponds. Each share provides its owner with all legal rights and all rights described in the company's Articles of Incorporation. Specifically:
• The dividend right from the annual profits or profits deriving after liquidation of the company.
After the company withholds the legal reserve according to article 44 of Law 2190/1920 and dividend in accordance to article 3 of F.L. 148/1967, remaining earnings will be shared in compliance with the decisions of the Annual Shareholders General Meeting. All remaining issues concerning distribution of profits will be in accordance with Law 2190/1920 as it stands.
•The right to withdraw the levy during liquidation, or the depreciation of the capital corresponding to the share, if such a decision is approved by the Shareholders General Meeting.
• Pre-Emption Right in any share capital increase by cash and new shares issue.
• The right to request a copy of the financial statements and the auditor's report as well as the Board of Directors' report.
• The right to participate to the Shareholders General Meeting. In more detail: the right to be present, to participate in the discussions, to make suggestions on subjects under the agenda, to have his suggestions recorded and to vote.
• The Shareholders General Meeting retains all its rights and obligations during liquidation.
The shareholder's responsibility is limited to the par value of their shares.
II. Limitations regarding company's shares transfer
Any company shares transfers are to be conducted in accordance with law provisions, and no constrains arise from the company's Article of Incorporation especially since the company's shares are intangible and listed in the Athens stock exchange.
III. Significant direct or indirect participations according to article 4, par. 7 of Law 3556/2007
As at 31.12.2016 the EU company MAIN STREAM S.A. held a percentage of 74.4% of the total voting rights of the company. MAINSTREAM SA is a company controlled by Mr. Theodore Vassilakis.
IV. Shares Providing Additional Rights
There are no shares providing additional rights to their owners.
V. Voting Rights Limitations
Under the company's Article of Incorporation, there are no limitations to the voting rights deriving from the company's shares.
VI. Agreements among the company's shareholders
The company has no knowledge of any agreement between shareholders that could result into any limitations in transferring shares or to the voting rights.
VII. Rules for appointing and replacing BoD members and amending the Article of Incorporation.
The Board of Directors consists of 5 to 9 members, it is elected every 5 years from the General Shareholder Meeting and its term cannot exceed 6 years.
The article of incorporation rules regarding the appointment or replacement of BoD members as well as the amendments of its provisions, are in accordance to the provisions of Law 2190/1920 as it stands.
VIIΙ. BoD authority regarding issuing new shares or treasury shares
According to the provisions of article 13 par.1 b) of law 2190/1920, Board of Directors has the right, once approved by the General Assembly and under the provisions of article 7b of law 2190/1920, to increase its share capital by issuing new shares, by a decision of minimum two thirds (2/3) of the total number of its members. In this case, the share capital can be increased up to the paid-up capital at the date at which the BoD was given authority by the General Assembly. This authority can be renewed by the General Assembly for a period no longer than 5 years for each renewal.
According to article 16, par.1 and 2 of Law 2190/1920, the company can purchase its own shares only once an approval from the general assembly has been acquired, setting the terms and conditions and especially the maximum number of shares that the company can purchase, and the period for which the approval has been given, which cannot exceed 24 months. This purchases are conducted under BoD's responsibility.
IX. Major agreements that will become active or will be altered or expire in case of change of control after a public offer.
There are no major agreements that will become active or will be altered or expire in case of change of control after a public offer.
X. Agreements with BoD members or the company's staff.
There are no agreements between the company and members of the Board or staff that are related to any kind of remuneration, especially in cases of resignation or lay-off as a result of a public offering.
Η. EXPLANATORY REPORT ON THE ADDITIONAL INFORMATION OF ARTICLE 4, PAR.7 OF LAW3556/2007
In relation to paragraph G, we emphasize on the following events that took place during the period 01.01.2017 to 31.12.2017.
Direct or indirect significant participations
As at 31.12.2017 the EU company MAIN STREM S.A. held a percentage of 74,4% of the total voting rights of the company. MAINSTREAM SA is a company controlled by Mr. Theodore Vassilakis.
I. DIVIDEND POLICY
The Board of Directors proposal for distribution of dividends to shareholders will be submitted no later than the date of publication of the invitation for the next Annual General Meeting.
J. SUBSEQUENT EVENTS
From Balance Sheet date until the approval of the Financial Statements by the Board, there were no events which can significantly affect the Financial Statements.
K. NON FINANCIAL DISCLOSURES
BRIEF BUSINESS MODEL DESCRIPTION
The Group operates in the sectors of car hire and car trading. Specifically, in the car hire sector it provides shortterm rental services (duration of under one year) and long-term leasing and fleet management services (duration of over one year). In Greece it holds the exclusive right to use the Hertz trademark alongside with obtaining expertise for its car hire services. With the recent absorption of VELMAR and TECHNOCAR, the Group also provides services as an authorized distributor and repairer of FORD, OPEL, SEAT, SAAB, HONDA, ALFA ROMEO, FIAT, ABARTH, MITSUBISHI & VOLVO cars and is the exclusive importer of SEAT cars in Greece. Since 2017, the Group has acquired the right to operate as an authorized distributor and repairer of BMW-MOTO, MINI, HYUNDAI and KIA. Through its subsidiary Autotechnica Hellas, the Group provides comprehensive maintenance, repair and fleet
management services.
The Group also operates abroad through subsidiaries in Cyprus, Romania, Bulgaria, Serbia, Montenegro, Ukraine and Croatia, where it maintains the exclusive right to use the Hertz trademark.
With more than 110 stations in Greece and abroad, 45 of which in airports, Autohellas Group continues to innovate constantly offering new services with a fleet size of over 40,000 cars.
Integrity and accountability
Autohellas, since 1974, when it started its operations in Greece, has strategically chosen to operate in a responsible manner and to take responsibility for the potential impact of its operation to all related parties which it affects. In this context, a series of actions is systematically implemented aiming at:
The operation of the company with respect to the environment, its employees, customers and suppliers, local communities and government authorities, as well as the current legal and regulatory framework (both nationally and internationally).
Annual Financial Statements 2017
- The growth of Greek tourism.
- The promotion of the cultural heritage of Greece.
- Supporting and promoting sports.
- Supporting education.
- Supporting socially disadvantaged groups.
Priorities
Given the challenges of the wider economic environment and the practical difficulties of business operations, the Group has set a number of priorities:
- Provide high-quality services that meet the needs of our customers.
- Improvement in the working environment for it to be even more secure, fair and offering opportunities for growth to all employees.
- The multi-faceted support of Greece by combining the continuous development of the Company with economic, social and entrepreneurial progress.
- Operating responsibly regarding the environmental impact of its operations.
- Greater contributions to vulnerable groups.
Values
Our values express our philosophy, reflecting our character and mirroring the best elements of our long history. They define who we are as an organization.
Integrity - We act with honesty, respect the needs of our customers, we provide advice, accept constructive criticism and admit any mistakes or omissions. We demand the highest ethical standards and superior quality for our services.
Respect for human values - The human factor is the driving force of our success. We are proud that throughout the Group's history, staff is treated with respect and dignity.
High Performance - We aim to continuously improve our performance, carefully analysing our results and making sure to never compromise our integrity and respect for people.
Teamwork – We work together and consider ourselves part of the team, share knowledge, ideas and experience, showing trust in our colleagues to achieve the best results.
LABOR & RESPECT FOR HUMAN RIGHTS
MAIN RISKS/IMPACTS RELATED TO LABOR AND HUMAN RIGHTS ARISING FROM THE GROUP'S OPERATIONS
We recognize that achieving our strategic objectives and maintaining our growth, is intrinsically connected to our human resources.
We pay special attention to maintaining jobs, choosing honest employees, monitoring the degree of their satisfaction, evaluating their performace correctly and objectively, taking care of health and safety at the work environment and training them.
COMPANY POLICIES
Training
Our human resources is one of the key investments to achieve our business objectives. Autohellas S.A. implements a number of training programs and fully understands the role of continuous and effective training of employees for the implementation of corporate strategy and long-term business success.
The main subjects of employee training were technical issues and sales.
Health and Safety
Although the nature of the Company's operations does not involve significant risks to Health and Safety issues, the company takes care to ensure appropriate work conditions and compliance with basic health and safety rules is achieved, in order to maintain a safe work environment and protect its employees.
- Design and implement appropriate tools and protection measures such as pharmacies in customer service stations.
- Continuous monitoring of corporate activities in order to identify potential risks and take relative preemptive measures.
- Periodic doctor visits at stations and headquarters.
Human Rights
The Company respects the International Human Rights Principles included in the International Declaration of Human Rights of the United Nations and specifically, among others, the principles of:
- equal treatment
- respect of human rights
- diversity
- providing equal opportinities to all employees and
- avoiding child or forced labor use
Ensuring human rights is a key issue in training of our staff, which is performed with a scope to ensure parity and equal treatment of each customer and to prevent any kind of racist behavior.
RESULTS OF SUCH POLICIES AND KEY NON-FINANCIAL PERFORMANCE INDICATORS Employee Training
- In 2017, 3,830 training and seminar hours were completed.
- In 2017 the company hired, either with indefinite or with fixed-term contracts, 165 employees with an age of under 30 years, 237 employees with an age between 30 and 50 years and 26 employees with an age above 50 years.
- In 2017 € 541,757 were provided in various employee benefits (pension, clothing, etc.).
Labor Accidents
During 2017 no serious accidents occurred.
Human Rights
During 2017 there were no significant agreements or contracts that included clauses on human rights and it should be noted that there were no complaints or reports of violation of human rights.
ENVIRONMENT
MAIN RISKS/EFFECTS RELATED TO ENVIRONMENT, WHICH ARE RELATED WITH OPERATIONS OF THE COMPANY
In Autohellas SA our goal is to offer the best quality service to our clients while consuming as few resources as possible. We understand sustainable development, as an attempt to build a more competitive and low emission economy which makes efficient use of resources, taking into account environmental protection. Applying environmental friendly policies and procedures across the range of our activities, particularly in terms of recycling and environmental management, we strive to reduce our environmental footprint proving our commitment to sustainable development with transparency and accountability.
CORPORATE POLICIES
Our company embraces the concept of sustainable development, as developed at the 2002 UN Declaration on Africa (Johannesburg Declaration on Sustainable Development) and the concept of environmental awareness as developed in the Declaration on Environment and Development in 1992. In addition, all EU and Greek regulations on environmental protection and waste management, are systematically controlled and integrated into our processes and our business planning. Through our environmental policy, we do not limit ourselves to the adoption of best "green" practices, but expand in customer awareness and environmental protection campaigns. In detail, the measures we implement are presented below:
- Maintain a fleet with low average age. The newer, and therefore more technologically advanced cars, emit fewer grams of carbon dioxide compared with the older generation ones thus significantly reducing our environmental footprint as a company.
- Through the "Become a Green Driver!" program, which is systematically promoted in our website and upon delivery of cars to the customers, we provide advice to drivers for smart eco-driving. The goal of the program is to encourage drivers to drive in such way as to reduce the environmental impact through reduced fuel consumption and reduced emissions.
- Recycling of materials and supplies. Waste and trash associated with the operation of the stations and central offices such as paper, toner and household batteries, are recycled regularly helping to reduce our direct environmental impact.
- Increased participation of Eco-friendly vehicles to our fleet. On our website, we present the Eco-friendly cars which our customers can choose resulting in a reduction of the indirect environmental footprint caused by using our vehicles.
RESULTS OF SUCH POLICIES AND KEY NON-FINANCIAL PERFORMANCE INDICATORS
- Average emission per car follows a downward trend since 2014 due to the usage of eco-friendly cars and the low average fleet age.
- The company's fleet consists of eco-friendly cars to a percentage that reached 47.8% in 2017, versus that of 43.6% in 2016.
- Average fleet age reaches just two years (24.7 months from 25.0 in 2016).
SOCIETY
MAIN RISKS/EFFECTS RELATED TO SOCIETY, WHICH ARE RELATED WITH OPERATIONS OF THE COMPANY
As social responsibility forms an integral part of the culture of the Company, it is our duty to contribute to society in every possible way. With our social contribution, multiple benefits for tourism, employment, local communities and government revenue arise.
CORPORATE POLICIES
Support of socially vulnerable groups
Through donations and sponsorships we support the sensitive and socially vulnerable groups. Among others for 2017, examples of this social contribution are donations towards the Center for Individuals with Special Needs "Hara", the "Smile of the Child", Corfu's orphanage. Other donations have been provided to "Friends of PIKPA" association and "Kivotos Tou Kosmou".
Support of education and research
In 2017, we supported through donations ALBA Graduate Business School and the School Committee for Secondary Education. Also, we actively participate in young people education by providing internships in our company in Greece.
Support of the local community and promotion of the cultural heritage of the country
Our company actively supports cultural heritage of the country through donations and sponsorships, among others, through occasional sponsorships to films with subjects like Greek History and Biographies, the most recent movie/biography being the "Nikos Kazantzakis".
Supporting the local community is confirmed by the annual cost and labor coverage for the repair of part of the fleet of Greek Police and donations to the Economic Police & Electronic Crime Police from 2012 until today, as well as contributions to the Municipality of Kifissia.
Promoting sports
Autohellas SA sponsors BC Kifissia in A1 Basketball, official supporter of BC Psichiko in A2 Basketball League and was a proud supporter of the Greek Olympic Team and 'Ellada Mporeis' program.
High quality of services
We offer our customers high quality of services at all stages of renting a car, on choosing it, booking it, customer service at the stations and rewarding the members of Hertz Gold Plus Rewards and Fly and Drive programs in cooperation with Aegean Airlines and Olympic Air.
Special reference should be made to our services which provide technologically advanced options to the customers in order to save time and effort when booking a car and booking appointments for maintenance or repair in one of our garages.
In our Customer Service Department, customers can contact us every day, either by phone or via the electronic contact form on our website. The call center of our company, operates 24 hours a day, 7 days a week and can handle reservations and customer requests at any time. Finally, we maintain an open dialogue with the community via social media, answering and informing immediately on all developments and news concerning the company.
RESULTS OF SUCH POLICIES AND KEY NON-FINANCIAL PERFORMANCE INDICATORS
- According to our data for the year 2017, our customers contacted us to obtain information, make requests, express complaints and to thank us. We received a total of 3.19 complaints per 1,000 rentals.
- A proportion of our direct sales comes from the Internet and electronic platforms on our website. Therefore the confidentiality and security of our customers' personal data is of utmost importance.
- We returned to the public authorities and the general public as Group in 2017 in the form of taxes, employer contributions and other costs, an amount exceeding € 40 mil.
ΑΝΤΙ-CORRUPTION AND BRIBERY
MAIN RISKS/EFFECTS RELATED TO CORRUPTION AND BRIBERY, WHICH ARE RELATED WITH OPERATIONS OF THE COMPANY
Significant importance is attributed to the prevention and combating of matters related to corruption, fraud, bribery and generally unethical behavior. Group management is always oriented in an ethical, transparent and open procedures manner.
CORPORATE POLICIES
We emphasize that corruption and bribery are not acceptable in our company. Management involvement for the successful implementation of the policies is direct and substantial and thereby we achieve our goal.
The Group has provided for and has implemented active control mechanisms and procedures which are maintained in their entirety to prevent and combat corruption. Internal controls are in place, the code of ethics is implemented as long with principles of corporate governance.
A risk assessment procedure has been established in which new and existing risks are prioritized. Based on the results of the ranking, relevant procedures are designed, with safeguards designed to prevent risks occurring, such as participation in corruption instances. The additional measures in place to prevent such occurrences emphasize on security and access issues of information systems, clear and adequate segregation of duties among employees, credit limits, absolute transparency in selecting suppliers, protect corporate assets, ensure transactions and protection of personal data.
RESULTS OF SUCH POLICIES AND KEY NON-FINANCIAL PERFORMANCE INDICATORS
Cases of corruption or claims for possible bribery, embezzlement, fraud or unethical behavior have not been recorded nor reported.
With the above information, the auditors' report, as well as the annual financial statements of December 31st 2017, we believe you have at your disposal all the necessary documentation to proceed with the approval of the annual Financial Statements for the fiscal year ending on December 31st 2017 and to disengage the Board of Directors and the auditors from all responsibility.
Kifissia, 09 March 2018
The Board of Directors
The Chairman of the Board of Directors Theodore Vassilakis
D. ANNUAL FINANCIAL STATEMENTS
1. COMPANY FINANCIAL STATEMENTS
Balance Sheet (I)
| ASSETS | Note | 31/12/2017 | 31/12/2016 |
|---|---|---|---|
| Non-Current Assets | |||
| Tangible Assets | 5 | 319,136,831.93 | 286,131,642.21 |
| Investment Property | 7 | 66,372,000.00 | 58,249,877.73 |
| Intangible Assets | 6 | 425,028.03 | 487,121.63 |
| Investments in Subsidiaries | 8 | 40,556,111.10 | 20,555,111.10 |
| Investments in Associates/Joint Ventures | 9 | 14,086,068.92 | 13,017,688.92 |
| Financial Assets Available for Sale | 68,710,191.00 | 52,719,455.64 | |
| Trade and other Debtors | 10 | 6,867,795.34 | 5,422,722.84 |
| Other Assets | 12 | 768,824.42 | 548,939.93 |
| 516,922,850.74 | 437,132,560.00 | ||
| Current Assets | |||
| Inventory | 11 | 5,054,907.72 | 5,175,198.68 |
| Trade Debtors | 12 | 18,945,106.30 | 18,140,948.75 |
| Other Liabilities | 12 | 2,979,005.50 | 8,964,034.64 |
| Advance Payments | 13 | 8,086,901.65 | 6,240,451.49 |
| Cash and Cash Equivalents | 14 | 20,468,771.90 | 16,632,747.09 |
| 55,534,693.07 | 55,153,380.65 | ||
| Total Assets | 572,457,543.81 | 492,285,940.65 | |
| EQUITY Share Capital and Reserves |
|||
| Ordinary Share Capital | 15 | 3,908,400.00 | 3,908,400.00 |
| Share Premium | 15 | 130,552.60 | 130,552.60 |
| Other Reserves | 16 | 72,904,501.57 | 50,552,708.57 |
| Earnings Carried Forward | 103,668,970.25 | 102,273,157.54 | |
| 180,612,424.42 | 156,864,818.71 | ||
| Total Equity | 180,612,424.42 | 156,864,818.71 | |
| LIABILITIES | |||
| Long term Liabilities | |||
| Long Term Borrowing | 18 | 191,556,490.30 | 216,899,266.22 |
| Deferred Tax | 19 | 30,420,833.87 | 26,154,064.05 |
| Provisions for Staff Leaving Indemnities | 20 | 1,329,290.00 | 1,293,293.00 |
| 223,306,614.17 | 244,346,623.27 | ||
| Short term Liabilities | |||
| Trade and Other Creditors | 17 | 48,040,793.80 | 46,336,274.69 |
| Short Term Loans | 18 | 119,076,802.21 | 38,759,592.67 |
| Income Tax | 1,420,909.21 | 5,978,631.31 | |
| 168,538,505.22 | 91,074,498.67 | ||
| Total Liabilities | 391,845,119.39 | 335,421,121.94 | |
| Total Equity and Liabilities | 572,457,543.81 | 492,285,940.65 | |
1. COMPANY FINANCIAL STATEMENTS
Income Statement (II)
| Note | 01/01/17-31/12/17 | 01/01/16-31/12/16 | |
|---|---|---|---|
| Continuing Operations : | |||
| Sales | 21 | 189,135,266.11 | 161,432,357.87 |
| Cost of Sales | 24 | -137,944,977.01 | -119,857,884.30 |
| Gross Operating Earnings | 51,190,289.10 | 41,574,473.57 | |
| Other Operating Income | 21 | 5,871,927.97 | 5,473,210.66 |
| Administrative Expenses | 24 | -13,006,685.26 | -12,019,170.80 |
| Distribution Expenses | 24 | -4,226,521.74 | -3,798,808.31 |
| Other Expenses | -90,915.85 | -68,723.69 | |
| Gain/Loss before tax, financial and investment activities | 39,738,094.22 | 31,160,981.43 | |
| Gain/Loss before tax, financial investment activities and | |||
| depreciation | 87,006,413.71 | 75,549,184.53 | |
| Financial Expense | 25 | -14,159,283.17 | -12,988,362.17 |
| Financial Income | 25 | 940,063.62 | 617,151.95 |
| Gain/Loss from Investment Activity | 26 | 6,930,988.11 | 2,556,015.04 |
| Impairment | 27 | -2,718,564.33 | 0.00 |
| Less : Fixed Assets Depreciation | 23 | 47,268,319.49 | 44,388,203.10 |
| Less : Depr/tion Expense included in Operating Cost | 47,268,319.49 | 44,388,203.10 | |
| Earnings Before Tax | 30,731,298.45 | 21,345,786.25 | |
| Tax payable | 28 | -7,793,564.54 | -5,944,916.21 |
| Earnings After Tax | 22,937,733.91 | 15,400,870.04 | |
| Other Comprehensive Income | |||
| a) Items that may be reclassified subsequently to | |||
| Income Statement | |||
| a1) Financial Assets Available for Sale : | |||
| Gain/Loss for the period | 15,990,735.36 | -4,164,254.00 | |
| Tax | -4,637,313.25 | 1,207,633.67 | |
| b) Items that will be not reclassified subsequently to | |||
| Income Statement | |||
| b1) Fixed Assets Revaluation | |||
| Revaluation Loss | -229,560.44 | 0.00 | |
| Revaluation Tax | 66,572.53 | 0.00 | |
| b2) Actuarial Gains/Losses | |||
| Gain/Loss for the period | -67,324.01 | 4,541.00 | |
| Tax | 19,523.96 | -1,316.89 | |
| Other Total Income After Tax | 11,142,634.15 | -2,953,396.22 | |
| Total Income After Tax | 34,080,368.06 | 12,447,473.82 | |
1. COMPANY FINANCIAL STATEMENTS
ΙΙΙ. STATEMENT OF CHANGES IN EQUITY
| Note | Share Capital | Share Premium |
Reserves from Available for Sale Financial Assets |
Other Reserves |
Revaluation Reserve |
Earnings Carried Forward |
Total Equity | |
|---|---|---|---|---|---|---|---|---|
| Balance as of 01.01.2016 - Total Income |
3,908,400.00 | 130,552.60 | 28,986,616.21 -2,956,620.33 |
19,468,892.17 0.00 |
5,053,820.52 0.00 |
97,201,825.74 15,404,094.15 |
154,750,107.24 12,447,473.82 |
|
| Recognized Profit/Loss for the | ||||||||
| period -Dividends paid |
0.00 | 0.00 | $-2,956,620.33$ | 0.00 | 0.00 | 15,404,094.15 -10,332,762.35 |
12,447,473.82 -10,332,762.35 |
|
| Balance as of 31.12.2016 | 3,908,400.00 | 130,552.60 | 26,029,995.88 | 19,468,892.17 | 5,053,820.52 | 102,273,157.54 | 156,864,818.71 | |
| Balance as of 01.01.2017 - Total Income |
3,908,400.00 | 130,552.60 | 26,029,995.88 11,353,422.11 |
19,468,892.17 5,331,403.20 |
5,053,820.52 $-162.987.91$ |
102,273,157.54 17,558,530.66 |
156,864,818.71 34,080,368.06 |
|
| Recognized Profit/Loss for the period -Dividends paid |
0.00 | 0.00 | 11,353,422.11 | 5,331,403.20 | $-162,987.91$ | 17,558,530.66 $-10,332,762.35$ |
34,080,368.06 $-10,332,762.35$ |
|
| -Transfer Balance as of 31.12.2017 |
3,908,400.00 | 130,552.60 | 37.383.417.99 | 5,829,955.60 30,630,250.97 |
4,890,832.61 | -5,829,955.60 103,668,970.25 |
0.00 180,612,424.42 |
1. COMPANY FINANCIAL STATEMENTS
Cash flow statement (IV)
| 01.01-31.12.2017 | 01.01-31.12.2016 | |
|---|---|---|
| Profits before Tax | 30,731,298.45 | 21,345,786.25 |
| Adjustments for: | ||
| Fixed assets depreciation/amortization | 47,268,319.49 | 44,388,203.10 |
| Impairment | 2,718,564.33 | 0.00 |
| Provisions | 1,415,260.39 | 863,636.50 |
| Gain/Loss from tangible assets sales | -9,973,057.25 | -10,341,826.72 |
| Interest and related expenses | 13,219,219.55 | 12,371,210.22 |
| Gain/Loss from investing activity | -6,930,988.11 78,448,616.85 |
-2,556,015.04 66,070,994.31 |
| Working Capital Changes | ||
| (Increase) / decrease in inventories | -179,709.04 | -589,416.26 |
| (Increase) / decrease in receivables | 5,288,936.23 | 3,584,191.23 |
| Increase / decrease in liabilities | -2,958,760.01 | -9,861,131.32 |
| Purchases of renting vehicles | -115,519,834.43 | -101,684,791.07 |
| Financial Leasing purchases of renting vehicles | 36,551,151.72 | 4,163,831.46 |
| Sales of renting vehicles | 32,755,115.09 | 28,187,473.30 |
| -44,063,100.44 | -76,199,842.66 | |
| Net cash flow from operating activities before tax and interest | 34,385,516.41 | -10,128,848.35 |
| Interest paid | -10,592,327.88 | -9,608,206.51 |
| Tax paid | -8,796,863.60 | -33,397.46 |
| Net cash flow from operating activities | 14,996,324.93 | -19,770,452.32 |
| Cash flow from investing activities | ||
| Purchases of tangible assets | -2,998,457.98 | -4,620,027.46 |
| Proceeds from sales of tangible assets | 1,890,367.44 | 1,398,732.83 |
| Acquisition of subsidiaries, associates and other investments | -21,569,380.00 | -5,590,000.00 |
| Investment property purchases | -70,942.79 | -188,382.77 |
| Sale of investment property/property transfer tax | 0.00 | 115,103.80 |
| Interest received | 940,063.62 | 617,151.95 |
| Capital Return / Dividends received | 5,331,403.20 | 5,829,955.60 |
| Proceeds of subsidiaries, associates and other investments | 0.00 | 1,720,301.12 |
| Net cash flow from investing activities | -16,476,946.51 | -717,164.93 |
| Cash flow from Financing Activities | ||
| Proceeds from borrowings | 115,683,212.44 | 116,604,687.60 |
| Financial Leasing | -36,551,151.72 | -4,163,831.46 |
| Repayment of borrowings | -63,482,651.98 | -82,222,707.53 |
| Dividends paid | -10,332,762.35 | -10,332,762.35 |
| Net Cash Flow from Financial Activities | 5,316,646.39 | 19,885,386.26 |
| Net decrease/increase in cash and cash equivalents | 3,836,024.81 | -602,230.99 |
| Cash and cash equivalents at the beginning of the period | 16,632,747.09 | 17,234,978.08 |
| Cash from acquisitions | 0.00 | 0.00 |
| Cash and cash equivalents at the end of the period | 20,468,771.90 | 16,632,747.09 |
2. CONSOLIDATED FINANCIAL STATEMENTS
Balance Sheet (I)
| ASSETS | Note | 31/12/2017 | 31/12/2016 |
|---|---|---|---|
| Non-current Assets | |||
| Tangible Assets | 5 | 446,080,555.57 | 377,709,184.48 |
| Investment property | 7 | 40,077,340.76 | 44,882,058.25 |
| Intangible Assets | 6 | 569,198.30 | 545,312.10 |
| Goodwill | 27,297,829.69 | 1,312,539.00 | |
| Investment in Associates/Joint Ventures | 9 | 12,238,378.76 | 11,429,277.32 |
| Financial Assets Available for Sale | 10 | 69,210,191.00 | 52,719,455.64 |
| Trade and other debtors | 12 | 7,163,027.15 | 5,605,941.30 |
| Other Assets | 932,358.96 | 605,001.43 | |
| 603,568,880.19 | 494,808,769.52 | ||
| Current Assets | |||
| Inventory | 11 | 32,424,031.91 | 13,914,519.17 |
| Trade Debtors | 12 | 28,052,975.88 | 22,599,705.15 |
| Other Liabilities | 12 | 7,974,627.45 | 11,393,787.00 |
| Advance Payments | 13 | 9,778,127.75 | 8,085,200.50 |
| Cash and Cash Equivalents | 14 | 39,001,375.91 | 19,984,431.22 |
| 117,231,138.90 | 75,977,643.04 | ||
| Total Assets | 720,800,019.09 | 570,786,412.56 | |
| EQUITY | |||
| Equity attributable to equity holders of the parent | |||
| Ordinary Share Capital | 15 | 3,908,400.00 | 3,908,400.00 |
| Share Premium | 15 | 78,318.00 | 79,567.60 |
| Other Reserves | 16 | 76,267,877.12 | 53,916,084.12 |
| Earnings Carried Forward | 147,906,898.29 | 137,843,349.33 | |
| 228,161,493.41 | 195,747,401.05 | ||
| Minority Interest | -2,545,636.07 | 0.00 | |
| Total Equity | 225,615,857.34 | 195,747,401.05 | |
| LIABILITIES | |||
| Long term Liabilities | |||
| Long Term Borrowing | 18 | 235,036,804.33 | 225,068,948.09 |
| Deferred Tax | 19 | 22,539,829.55 | 27,015,505.29 |
| Provisions for Staff Leaving Indemnities | 20 | 2,184,629.98 | 1,824,079.23 |
| Other Long Term Liabilities | 6,418,149.06 | 0.00 | |
| 266,179,412.92 | 253,908,532.61 | ||
| Short term Liabilities | |||
| Trade and Other Creditors | 17 | 86,451,050.27 | 59,037,937.72 |
| Short Term Borrowing | 18 | 140,926,836.72 | 55,947,025.95 |
| Income Tax | 1,626,861.84 | 6,145,515.23 | |
| 229,004,748.83 | 121,130,478.90 | ||
| Total Liabilities | 495,184,161.75 | 375,039,011.51 | |
| Total Equity and Liabilities | 720,800,019.09 | 570,786,412.56 |
2. CONSOLIDATED FINANCIAL STATEMENTS
Income Statement (ΙΙ)
| 01/01/17-31/12/17 | 01/01/16-31/12/16 | ||
|---|---|---|---|
| Note | |||
| Sales | 21 | 340,631,898.89 | 264,805,625.90 |
| Cost of Sales | 24 | -259,940,261.68 | -199,594,428.12 |
| Gross Operating Earnings | 80,691,637.21 | 65,211,197.78 | |
| Other Operating Income | 21 | 6,214,667.15 | 4,522,094.67 |
| Administrative Expenses | 24 | -20,651,028.44 | -17,720,283.57 |
| Distribution Expenses | 24 | -11,752,296.49 | -9,930,683.05 |
| Other Expenses | -444,123.16 | -268,234.47 | |
| Gain/Loss before tax, financial and investment activities | 54,058,856.27 | 41,814,091.36 | |
| Gain/Loss before tax, financial investment activities and | |||
| depreciation | 119,295,291.27 | 104,344,478.64 | |
| Impairment | 27 | -2,218,564.33 | 0.00 |
| Financial Expense | 25 | -15,609,714.79 | -14,217,862.92 |
| Financial Income | 25 | 987,556.92 | 781,346.83 |
| Gain/Loss from Investment Activity | 26 | 4,930,988.11 | 2,556,015.04 |
| Gain/Loss from Affiliates / Joint Ventures | -756,302.41 | -615,834.13 | |
| Less: Fixed Assets Depreciation | 23 | 65,236,435.00 | 62,530,387.28 |
| Less: Depr/tion Expense included in Oper. Cost | 65,236,435.00 | 62,530,387.28 | |
| Earnings Before Tax | 41,392,819.77 | 30,317,756.18 | |
| Tax Payable | 28 | -9,767,031.00 | -7,627,052.28 |
| Earnings After Tax | 31,625,788.77 | 22,690,703.90 | |
| Attributable to: | |||
| Shareholders | 31,625,788.77 | 22,690,703.90 | |
| Minority Interest | 0.00 | 0.00 | |
| 31,625,788.77 | 22,690,703.90 | ||
| Earnings Per Share After Tax (basic) | 29 | 2.6016 | 1.8666 |
| Earnings After Tax | 31,625,788.77 | 22,690,703.90 | |
| Other Comprehensive Income After Tax | |||
| a) Items that may be reclassified subsequently to | |||
| Income Statement | |||
| a1) Financial Assets Available for Sale | |||
| Gain/Loss for the period | 15,990,735.36 | -4,164,254.00 | |
| Tax | -4,637,313.25 | 1,207,633.67 | |
| b) Items that will be not reclassified subsequently to Income Statement |
|||
| b1) Fixed Assets Revaluation | |||
| Revaluation Loss | -229,560.44 | 0.00 | |
| Revaluation Tax | 66,572.53 | 0.00 | |
| b2) Actuarial Gains/Losses | |||
| Gain/Loss for the period | -95,941.77 | 35,328.74 | |
| Tax | 27,823.11 | -10,245.34 | |
| Other Total Income After Tax | 11,122,315.54 | -2,931,536.93 | |
| Total Income after Tax | 42,748,104.31 | 19,759,166.97 | |
| Total Income is attributed to: | |||
| Owners | 42,748,104.31 | 19,759,166.97 | |
| Minority Interest | 0.00 | 0.00 | |
| 42,748,104.31 | 19,759,166.97 |
2. CONSOLIDATED FINANCIAL STATEMENTS
ΙΙΙ. Statements of Changes in Equity
| ATTRIBUTED TO THE PARENT'S SHAREHOLDERS | MINORITY | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Share Capital |
Share Premium |
Foreign $-$ Exchange Differences |
Reserves from Available For Sale Financial Assets |
Other Reserves |
Revaluation Reserve |
Earnings Carried Forward |
Total | Minority Interest |
Total Equity | ||
| Balance as of | |||||||||||
| 01.01.2016 - Total Income |
3,908,400.00 | 79,567.60 | $-102,552.16$ | 28,986,616.21 | 19,678,360.74 0.00 |
8,310,279.66 0.00 |
125,460,324.38 | 186,320,996.43 | 0.00 0.00 |
186,320,996.43 | |
| Recognized | -2,956,620.33 | 22,715,787.30 | 19,759,166.97 | 19,759,166.97 | |||||||
| profit/loss for the | |||||||||||
| period | 0.00 | 0.00 | 0.00 | -2,956,620.33 | 0.00 | 0.00 | 22,715,787.30 | 19,759,166.97 | 0.00 | 19,759,166.97 | |
| - Dividends paid | $-10,332,762.35$ | -10,332,762.35 | 0.00 | -10,332,762.35 | |||||||
| Balance as of 31.12.2016 |
3,908,400.00 | 79,567.60 | $-102,552.16$ | 26,029,995.88 | 19,678,360.74 | 8,310,279.66 | 137,843,349.33 | 195,747,401.05 | 0.00 | 195,747,401.05 | |
| Balance as of | |||||||||||
| 01.01.2017 | 3,908,400.00 | 79,567.60 | $-102,552.16$ | 26,029,995.88 | 19,678,360.74 | 8,310,279.66 | 137,843,349.33 | 195,747,401.05 | 0.00 | 195,747,401.05 | |
| - Total Income | 11,353,422.11 | 5,331,403.20 | $-162,987.91$ | 26,226,266.91 | 42,748,104.31 | 0.00 | 42,748,104.31 | ||||
| Recognized | |||||||||||
| profit/loss for the period |
0.00 | 0.00 | 0.00 | 11,353,422.11 | 5,331,403.20 | $-162,987.91$ | 26,226,266.91 | 42,748,104.31 | 0.00 | 42,748,104.31 | |
| -Share Capital | |||||||||||
| Increase | 0.00 | $-1,249.60$ | $-1,249.60$ | 0.00 | $-1,249.60$ | ||||||
| - Companies | |||||||||||
| acquisition | $-10,332,762.35$ | 0.00 | -2,545,636.07 | $-2,545,636.07$ | |||||||
| - Dividends paid -Transfer |
5,829,955.60 | $-5,829,955.60$ | $-10,332,762.35$ 0.00 |
0.00 0.00 |
-10,332,762.35 0.00 |
||||||
| Balance as of | |||||||||||
| 31.12.2017 | 3,908,400.00 | 78,318.00 | $-102,552.16$ | 37,383,417.99 | 30,839,719.54 | 8,147,291.75 | 147,906,898.29 | 228,161,493.41 | -2,545,636.07 | 225,615,857.34 |
2. CONSOLIDATED FINANCIAL STATEMENTS
Cash Flow Statement (IV)
| 01/01-31/12/17 | 01/01-31/12/16 | |
|---|---|---|
| Profits before tax | 41,392,819.77 | 30,317,756.18 |
| Adjustments for: | ||
| Fixed assets depreciation/amortization | 65,236,435.00 | 62,530,387.28 |
| Impairment | 2,218,564.33 | 0.00 |
| Provisions | 1,517,024.40 | 863,636.50 |
| Exchange differences | -1,483.72 | 3,489.99 |
| Gain/Loss from tangible assets sales | -13,636,365.89 | -13,556,150.84 |
| Interest and related expenses | 14,622,157.87 | 13,436,516.09 |
| Income from Associates / Joint Ventures | 756,302.41 | 615,834.13 |
| Gain/Loss from investing activity | -4,930,988.11 | -2,556,015.04 |
| 107,174,466.06 | 91,655,454.29 | |
| Working capital changes | ||
| (Increase) /decrease in inventories | -6,929,174.90 | -4,422,420.69 |
| (Increase) /decrease in receivables | 2,258,483.83 | -1,048,461.00 |
| (Increase) /decrease in liabilities | 692,215.21 | -4,343,512.49 |
| Purchases of renting vehicles | -151,061,381.71 | -138,983,636.13 |
| Financial Leasing purchases of renting vehicles | 36,551,151.72 | 4,163,831.46 |
| Sales of renting vehicles | 41,562,279.59 | 35,790,650.64 |
| -76,926,426.26 | -108,843,548.21 | |
| Net cash flow from operating activities before tax and interest | 30,248,039.80 | -17,188,093.92 |
| Interest paid | -12,093,150.06 | -10,893,054.48 |
| Tax paid | -10,375,895.91 | -1,539,085.19 |
| Net cash flow from operating activities | 7,778,993.83 | -29,620,233.59 |
| Cash flow from investing activities | ||
| Purchases of tangible assets | -7,723,984.33 | -8,442,730.63 |
| Proceeds from sales of tangible assets | 4,059,079.42 | 2,319,068.04 |
| Acquisition of subsidiaries, associates and other investments | -22,069,380.00 | -1,200,000.00 |
| Cash of affiliate companies | 20,000,000.00 | 0.00 |
| Investment property purchases | -70,942.79 | -188,382.77 |
| Sales of investment property/property transfer tax | 0.00 | 115,103.80 |
| Interest received | 1,037,947.48 | 836,694.05 |
| Capital return / Dividends received | 3,331,403.20 | 5,829,955.60 |
| Proceeds from subsidiaries, associates and other investments | 0.00 | 1,720,301.12 |
| Net Cash flow from investing activities | -1,435,877.02 | 990,009.21 |
| Cash flow from Financing Activities | ||
| Proceeds from borrowings Financial Leasing |
152,948,696.14 -36,551,151.72 |
132,622,834.63 -4,163,831.46 |
| Repayment of borrowings | -93,390,954.19 | -91,693,190.74 |
| Dividends paid | -10,332,762.35 | -10,332,762.35 |
| Net Cash flow from Financing Activities | 12,673,827.88 | 26,433,050.08 |
| Net decrease/increase in cash and cash equivalents | 19,016,944.69 | -2,197,174.30 |
| Cash and cash equivalents at the beginning of the period | 19,984,431.22 | 22,131,519.52 |
| Cash from acquisitions | 0.00 | 50,086.00 |
| Cash and cash equivalents at the end of the period | 39,001,375.91 | 19,984,431.22 |
3. NOTES ON FINANCIAL STATEMENTS
1. General Information
The company "AutoHellas Tourist and Trading Anonymous company" (the company) is an anonymous company registered in Greece. It was established in 1962 and is engaged in the industry of car rental.
The company has its registered office at Viltanioti 31, Kifissia, Attica. Its website is www.hertz.gr and is listed in the Athens Stock Exchange (ASE), sector ¨Travel & Tourism¨.
2. Group Structure
a. Subsidiaries:
| Company | Registered Office | % of ownership | |
|---|---|---|---|
| AUTOHELLAS TOURIST & TRADING ANONYMOUS COMPANY |
Kifissia, Attica | Parent | |
| AUTOTECHNICA LTD | Sofia, Bulgaria | 99,99% | (First consolidation 30.09.2003 establishment in 2003) |
| AUTOTECHNICA (CYPRUS) LIMITED | Lefkosia, Cyprus | 100% | (First consolidation 31.12.05 establishment in 2005) |
| AUTOTECHNICA FLEET SERVICES S.R.L. | Bucharest Romania |
100% | (First consolidation 31.03.07 establishment in 2007) |
| AUTOTECHNICA HELLAS SA | Kifissia, Attica | 100% | (First consolidation 31.03.08 establishment in 2008) – Note 8 Financial Statements |
| A.T.C. AUTOTECHNICA (CYPRUS) LTD | Lefkosia, Cyprus | 100% | (First consolidation 30.06.08 establishment in 2008)- Note.8 Financial Statements |
| AUTOTECHNICA SERBIA DOO | Belgrade, Serbia | 100% | (First consolidation 31.03.10 establishment in 2010) |
| AUTOTECHNICA MONTENEGRO DOO | Podgorica, Montenegro |
100% | (First consolidation 31.12.2010 establishment in 2010) |
| AUTOTECHNICA FLEET SERVICES LLC | Kiev, Ukraine | 100% | (First consolidation 31.03.2015 establishment in 2015) |
| AUTOTECHNICA FLEET SERVICES DOO | Zagreb, Croatia | 100% | (First consolidation 30.06.2015 establishment in the 2nd Quarter of 2015) |
| ANTERRA DOO | Zagreb, Croatia | 100% | (First consolidation 30/06/2016 for acquisition finalized in the 2nd Quarter of 2016) |
| HYUNDAI HELLAS P&R DAVARI SA | Mandra, Attica | 70% | (First consolidation 31.12.2017 due to its acquisition in December 2017 through our participation in DERASCO TRADING LIMITED - Indirect participation) |
| AUTODEAL P&R DAVARI SA | Mandra, Attica | 70% | (First consolidation 31.12.2017 due to its acquisition in December 2017 through our participation in DERASCO TRADING LIMITED - Indirect participation) |
| DERASCO TRADING LIMITED | Lefkosia, Cyprus | 100% | (First consolidation 31.12.2017 establishment in December, 2017) |
b. Associates / Joint Ventures:
| Company | Registered Office | % of ownership | |
|---|---|---|---|
| ELTREKKA S.A. (Joint Venture) | Nea Kifissia, Attica | 50% | (First consolidation 30.09.05 due to the increase of our share in the company's capital in 2005) |
| SPORTSLAND S.A. (Joint Venture) | Kifissia, Attica | 50% | (First consolidation 31.03.08 establishment in 2008) |
| CRETE GOLF CLUB S.A. (Associate) | Chersonissos, Crete | 47.446% | (First consolidation 31.03.2015 due to the increase of our share in the company's share capital in 2015) |
The consolidated financial statements of the company include the company and its subsidiaries (the group). Subsidiaries are all the entities that are managed and controlled by AutoHellas. Subsidiaries are consolidated using the full consolidation method, as from the date on which control is acquired over them and are excluded as from the date on which such control ceases to exist. Associates are companies which are under substantial managerial influence. Joint ventures are companies under joint management. Both associates and joint ventures are consolidated using the equity method.
3. Significant Accounting Policies
3.1. Basis for Preparation of the Financial Statements
These financial statements for the company Autohellas SA refer to the fiscal year 2017. They have been prepared according to the International Financial Reporting Standards as these have been adopted by the European Union. The functional currency is the Euro.
Current financial statements have been prepared on historical cost basis with the exception of available for sale financial assets which are measured in fair value, derivatives and property which are measured in fair value as of 2008. The same accounting principles assumptions and calculation methods have been used as the ones used for the annual financial statements of full year 2016. They have been approved by the Board of Directors on the 09/03/2018, and are subject to the approval of the General Assembly which has the legal right to amend them.
3.2. New Standards and Interpretations
Standards and Interpretations Effective for the Year 2017
«Amendments to IAS 7 Statement of Cash Flows). It requires disclosure of changes in liabilities arising from financing activities. (Effective for annual periods beginning on or after 1 January 2017).
«Amendments to IAS 12 Income Taxes» It concerns the recognition of deferred tax assets for unrealized losses. (Effective for annual periods beginning on or after 1 January 2017). It had not had any effect on the financial statements.
Standards Effective for Annual Periods Beginning on or after 01.01.2018
«IFRS 15 Revenue From Contracts With Customers». The standard replaces IAS 11 and 18, as well as Interpretations 13,15,18 and 31. Under the new standard an entity recognizes revenue by following 5 steps. It is effective for annual periods beginning on or after 01.01.2017. It is not expected to have material effect on the financial statements.
«Complete IFRS 9 Financial instruments» issued in July 2014. The new standard is effective for annual periods beginning on or after 01.01.2018, but it is not endorsed yet by the European Union. It is not expected to have material effect on the financial statements.
«New IFFRS 16 Leases». It introduces a single lessee accounting model and requires a lessee to recognize assets and liabilities for all leases with a term of more than twelve months. Lessor continues to classify its leases as operating or finance and to account for those two types of leases differently. (Effective for annual periods beginning on or after 1 January 2019). It is expected to have effect on the financial statements in relation to the accounting treatment of operating leases from the perspective of the lessee under superseded IAS 17.
«Classification and measurement of share based payments transactions – Amendments to IFRS 2». It was approved in July of 2016 and is effective for annual periods beginning on or after 01.01.2018. It is not expected to have effect on the financial statements.
«Transfers of investment property», amendment to IAS 40 that was approved in December of 2016 and is effective for annual periods beginning on or after 01.01.2018. It is not expected to have material effect on the financial statements.
«IFRIC 22 Foreign Exchange Transactions And Prepayment Of Consideration». It was approved in December 2016 and is effective for annual periods beginning on or after 01.01.2018. It is not expected to be applicable.
«Application of IFRS 9 Financial Instruments to IFRS 4 Insurance Contracts». It was approved in September 2016 and provides exemption to insurance entities from the application of IFRS 9 up to 31.12.2020. It is not relevant to the activities of the company and its group.
«Clarifications on the Αpplication of IFRS 15 Revenue From Contracts With Customers». It was approved in April of 2016 and is effective for annual periods beginning on or after 01.01.2018. It is not expected to have material effect on the financial statements.
«Annual improvements of 2015-2017 to IFRS 3, IFRS 11, IAS 12 and IAS 23». They were approved in December of 2017 and are effective for annual periods beginning after 01.01.2019. They are not expected to have material effect on the financial statements.
«Long-term Interests in Associates and Joint Ventures Amendments to IAS 28» It considers whether long term interests in an associate or joint venture that, in substance, form part of the net investment in the associate or joint venture are within the scope of IFRS 9 and, if so, whether the impairment requirements in IFRS 9 apply to such long-term interests. It was approved in October of 2017 and is effective for annual periods beginning after 01.01.2019. It is not expected to have material effect on the financial statements.
«Prepayment Features with Negative Compensation, Amendments to IFRS 9» It considers whether a debt instrument could have contractual cash flows that are solely payments of principal and interest on the principal amount outstanding if its contractual terms permit the borrower to prepay the instrument at an amount that could be more or less than unpaid amounts of principal and interest. It was approved in October of 2017 and is effective for annual periods beginning after 01.01.2019. It is not expected to be applicable.
«IFRIC 23 Uncertainty over Income Tax Treatments» It considers whether it is appropriate for entities to recognise a current tax asset if tax laws require entities to make payments in respect of a disputed tax treatment. It was approved in June of 2017 and is effective for annual periods beginning after 01.01.2019. It is not expected to have material effect on the financial statements.
«IFRS 17 Insurance Contracts». It replaces IFRS 4 and establishes principles for the recognition, measurement, presentation and disclosure of insurance contracts issued. It was approved in May of 2017 and is effective for annual periods beginning after 01.01.2021. It is not relevant to the activities of the company and its group.
«Plan Amendment, Curtailment or Settlement - Amendments to IAS 19». It requires an entity to use updated actuarial assumptions to determine current service cost and net interest for the remainder of the annual reporting period after the plan amendment, curtailment or settlement when the entity remeasures its net defined benefit liability. It was approved in February of 2017 and is effective for annual periods beginning after 01.01.2019. It is not expected to be applicable.
3.3. Consolidation – Subsidiaries and Associates valuation
The accounting policy used for the consolidation is the acquisition method. The acquisition cost of a subsidiary is the fair value of the assets given, the shares issued and the liabilities undertaken on the date of the acquisition. The individual assets, liabilities and contingent liabilities that are acquired during a business combination are valued during the acquisition at their fair value regardless of the participation percentage. The acquisition cost over and above the fair value of the individual assets acquired, is accounted as goodwill. If the total acquisition cost is lower than the fair value of the individual assets acquired, the difference is immediately charged to the Income Statement..
Intracompany transactions, balances and unrealized profits between Group Companies are eliminated. Unrealized losses are also eliminated as long as there is no indication of impairment of the transferred asset. The accounting policies of the subsidiaries conform to the ones adopted by the Group.
Associates are companies on which the Group can exert significant influence (but not control), with participation percentages lying between 20% and 50% of the company's voting rights. Investments in associates are accounted for using the equity method. Initially they are recognized at cost. The line investment in associates includes the goodwill less any impairment losses.
The Group's share in the profits or losses of associate companies after the acquisition is recognized in the income statement, while the share of changes in reserves after the acquisition is recognized in the reserves. All these changes affect the book value of the investments. In case the Group's share in the losses of an associate is equal to its participation in the associate no further losses are recognized, unless further commitments have been made on behalf of the associate.
Investment in subsidiaries, associates and joint ventures, are measured at cost less any impairment losses in the company standalone financial statements.
3.4. Operating Segments
- The Group operates in three segments, car rental and car & spare parts trade and services in Greece and car rental abroad.
- The accounting policies of the operating segments are the same as the ones described in the significant accounting policies of the annual financial statements.
- The efficiency of the segments is measured on the basis of earnings after taxes.
- Operating segments are strategic units that offer car rental and car sales services in different economic environments and are therefore separately monitored by the Board of Directors.
| 01/01/17-31/12/17 | |||||
|---|---|---|---|---|---|
| GREECE | GREECE | INTERNATIONAL | ELIMINATIONS | TOTAL | |
| CAR & SPARE | |||||
| CAR RENTAL | PARTS TRADE AND |
CAR RENTAL | |||
| SERVICES | |||||
| REVENUE FROM CUSTOMERS | 165,120,580.97 | 118,514,683.73 | 56,996,634.19 | 340,631,898.89 | |
| INTRA-SEGMENT REVENUE | 1,996,573.59 | 34,368,333.77 | 1,509,962.20 | -37,874,869.56 | |
| COST OF SALES | -117,407,576.89 | -141,432,959.42 | -40,979,272.56 | 39,879,547.19 | -259,940,261.68 |
| GROSS PROFIT | 49,709,577.67 | 11,450,058.08 | 17,527,323.83 | 2,004,677.63 | 80,691,637.21 |
| OTHER INCOME FROM CUSTOMERS | 1,664,662.11 | 4,550,005.04 | 0.00 | 6,214,667.15 | |
| OTHER INCOME INTRA-SEGMENT | 2,719,308.01 | 693,702.02 | 0.00 | -3,413,010.03 | |
| ADMIN EXPENSES | -12,379,757.16 | -5,743,730.29 | -3,935,873.39 | 1,408,332.40 | -20,651,028.44 |
| DISTRIBUTION EXPENSES | -2,029,395.69 | -8,919,009.84 | -803,890.96 | -11,752,296.49 | |
| OTHER EXPENSES | -90,915.85 | -122,983.50 | -230,223.81 | -444,123.16 | |
| INTEREST EXPENSE | -14,065,526.52 | -336,989.18 | -1,257,589.65 | 50,390.56 | -15,609,714.79 |
| INTEREST INCOME | 938,868.16 | 9,833.33 | 89,245.99 | -50,390.56 | 987,556.92 |
| IMPAIRMENT | -2,218,564.33 | 0.00 | -2,218,564.33 | ||
| GAIN/LOSS FROM INVESTMENT ACTIVITY | 6,930,988.11 | 0.00 | 0.00 | -2,000,000.00 | 4,930,988.11 |
| GAIN/LOSS FROM INVESTMENT IN ASSOCIATES | -756,302.41 | 0.00 | -756,302.41 | ||
| EARNINGS BEFORE TAX | 30,422,942.10 | 1,580,885.66 | 11,388,992.01 | -2,000,000.00 | 41,392,819.77 |
| TAX | -7,704,141.21 | -502,119.52 | -1,560,770.27 | -9,767,031.00 | |
| EARNINGS AFTER TAX | 22,718,800.89 | 1,078,766.14 | 9,828,221.74 | -2,000,000.00 | 31,625,788.77 |
| DEPRECIATION | 47,547,609.05 | 780,927.95 | 16,907,898.00 | 65,236,435.00 | |
| NON CURRENT ASSETS | 499,808,879.67 | 13,886,787.05 | 89,873,213.47 | 603,568,880.19 | |
| TOTAL ASSETS | 550,015,006.75 | 66,669,884.25 | 104,115,128.09 | 720,800,019.09 | |
| LIABILITIES | -386,137,441.72 | -65,738,853.85 | -43,307,866.18 | -495,184,161.75 |
| 01/01/16-31/12/16 | |||||||
|---|---|---|---|---|---|---|---|
| GREECE | GREECE | INTERNATIONAL | ELIMINATIONS | TOTAL | |||
| CAR RENTAL | CAR & SPARE PARTS TRADE AND SERVICES |
CAR RENTAL | |||||
| REVENUE FROM CUSTOMERS | 140,607,568.70 | 75,108,332.44 | 49,089,724.76 | 0.00 | 264,805,625.90 | ||
| INTRA-SEGMENT REVENUE | 3,514,409.73 | 39,576,772.83 | 1,171,511.45 | -44,262,694.01 | |||
| COST OF SALES | -104,738,671.09 | -102,999,076.40 | -37,964,004.66 | 46,107,324.03 | -199,594,428.12 | ||
| GROSS PROFIT | 39,383,307.34 | 11,686,028.87 | 12,297,231.55 | 1,844,630.02 | 65,211,197.78 | ||
| OTHER INCOME FROM CUSTOMERS | 2,049,346.76 | 2,472,747.91 | 0.00 | 0.00 | 4,522,094.67 | ||
| OTHER INCOME INTRA-SEGMENT | 3,423,863.90 | 0.00 | -3,423,863.90 | ||||
| ADMIN EXPENSES | -11,537,734.80 | -4,908,311.60 | -2,853,471.05 | 1,579,233.88 | -17,720,283.57 | ||
| DISTRIBUTION EXPENSES | -2,136,662.31 | -6,921,741.10 | -872,279.64 | 0.00 | -9,930,683.05 | ||
| OTHER EXPENSES | -68,723.69 | -31,454.43 | -168,056.35 | 0.00 | -268,234.47 | ||
| INTEREST EXPENSE | -12,988,362.17 | -142,373.87 | -1,142,474.10 | 55,347.22 | -14,217,862.92 | ||
| INTEREST INCOME | 617,151.95 | 4,264.40 | 215,277.70 | -55,347.22 | 781,346.83 | ||
| GAIN/LOSS FROM DERIVATIVES | 0.00 | 0.00 | 0.00 | ||||
| GAIN/LOSS FROM INVESTMENT ACTIVITY | 2,556,015.04 | 0.00 | 0.00 | 2,556,015.04 | |||
| GAIN/LOSS FROM INVESTMENT IN ASSOCIATES | -615,834.13 | 0.00 | 0.00 | -615,834.13 |
| EARNINGS BEFORE TAX | 20,682,367.89 | 2,159,160.18 | 7,476,228.11 | 0.00 | 30,317,756.18 |
|---|---|---|---|---|---|
| TAX | -5,685,330.35 | -720,701.69 | -1,221,020.24 | 0.00 | -7,627,052.28 |
| EARNINGS AFTER TAX | 14,997,037.54 | 1,438,458.49 | 6,255,207.87 | 0.00 | 22,690,703.90 |
| DEPRECIATION | 44,667,492.66 | 478,737.82 | 17,384,156.80 | 62,530,387.28 | |
| NON CURRENT ASSETS | 414,572,866.36 | 4,584,207.41 | 75,651,695.75 | 494,808,769.52 | |
| TOTAL ASSETS | 461,985,661.66 | 19,920,229.51 | 88,880,521.39 | 570,786,412.56 | |
| LIABILITIES | -327,666,224.49 | -12,179,462.97 | -35,193,324.05 | -375,039,011.51 |
The short term rentals refer to a great extent (regarding Greece) to foreign tourists visiting the country during the summer period. As a result, historically over 57% of total short term revenues are generated during July - September. Hence, it is inevitable that, despite the large contribution of long term rentals to the total revenue and their stability, short term rentals seasonality driving the total revenue and earnings of Autohellas in larger figures during summer months and lower during the first and last months of the year. At the same time, this seasonality is addressed by recruiting seasonal staff and by making fleet purchases and sales before and at the end of the season respectively. On the other hand, it is a fact that rents, administrative personnel and other similar expenses do remain stable throughout the year.
Cash on 31.12.2017 are as follows:
| GROUP | COMPANY | |
|---|---|---|
| Bank deposits | 38,763,989.79 | 20,287,460.80 |
| Cash | 237,386.12 | 181,311.10 |
| Total: | 39,001,375.91 | 20,468,771.90 |
3.5. Tangible Assets
Own occupied tangible assets are measured in their revalued (fair) values, every 3 to 5 years. Depreciation is calculated on the revalued amount. Cost includes all costs necessary to bring the asset to working condition for its intended use. Land is not depreciated. All other tangible assets are measured on cost less accumulated depreciation. Depreciation rates are as follows:
| Vehicles | 6 – 9 | Years | |
|---|---|---|---|
| Buildings | 30 – 35 | Years | |
| Machinery and Equipment | 6 – 10 | Years | |
| IT Equipment | 3 – 5 | Years | |
| Other Equipment | 5 | Years |
Vehicle residual values are being calculated based on their current values.
When the book value of tangible fixed assets exceeds their recoverable amount, the difference (impairment) is immediately charged in the Income Statement.
Upon sale of the tangible fixed assets, any difference between the proceeds and the book value is charged in the Income Statement.
3.6. Intangible Assets
α) Trademarks and licenses
Trademarks and licenses are measured at their acquisition cost less accumulated depreciation. Depreciation is calculated using the straight line method over their useful lives which is 5 years.
Β) Software
Software is measured at acquisition cost less accumulated depreciation. Depreciation is calculated using the straight line method over its useful life which is from 3 to 5 years.
3.7. Impairment of Assets
Assets measured at amortised cost are subject to impairment review, when there are indications that their book value will not be recoverable. Recoverable amount is the higher of fair value less costs of disposal and value in use. Impairment loss are changed to the Income Statement when they arise.
3.8. Financial Assets available for Sale measured at Fair Value
Available-for-sale financial assets are measured at their fair values and their changes are recognized in equity through other comprehensive income, from which they are transferred to profit or loss on disposal or when they are impaired.
Derivatives that do not meet the hedge accounting criteria are measured at fair value through profit or loss.
3.9. Hedging
Derivatives that fulfill the criteria for cash flow hedging are valued in fair value. Any changes in fair value that relate to a hedging are recognized as reserve in fair value through the other comprehensive income and are transferred in profit or loss at the time when cash flow of hedged items affect the results. The ineffective portion of the hedge is recognized immediately in the Income Statement. Hedging effectiveness monitoring (retrospective and prospective) is carried out in each reporting date.
3.10. Inventories
Inventories are measured at the lower of cost and net realizable value. Inventory cost is determined for the new and used cars using the method of unit cost and for spare parts using the weighted average method.
3.11. Trade Receivables
Trade receivables are initially measured at fair value which is equal to their nominal value less any impairment losses. Impairment losses (losses from doubtful receivables) are recognized when there is objective evidence that the Group is in no position to collect all relevant amounts owed based on contractual terms. The impairment loss amount is calculated as the difference between the receivables book value and the expected future cash flow. Impairment losses are recognized as an expense in the Income Statement.
3.12. Cash and cash equivalents
Cash and cash equivalents include cash, bank deposits as well as short term investments (up to 6 months) with high liquidity and low risk investments.
3.13. Transactions in Foreign Currencies
The transactions that are denominated in foreign currencies are translated in Euro on the spot rate at the transaction date. On the balance sheet date, monetary assets and liabilities which are denominated in foreign currencies are re-translated in Euro using the closing rate. Gain and losses arising on translation are recognized in the income statement.
Any gains and losses arising from the translation of foreign entities financial statements are recognized in equity through other comprehensive income.
3.14. Share Capital
Ordinary shares are stated in equity. Direct expenses incurred for the issuance of those shares reduce, after deducting the relevant income tax, the proceeds from the issue. Direct expenses incurred for the issuance of shares for the acquisition of companies are included in the acquisition cost of the company.
The cost of acquiring own shares, less the relevant tax, is reported as a negative balance within shareholders equity, until own shares are sold or canceled. Any profit or loss from sale of treasury shares (after deducting the relevant costs), is reported as equity reserve.
3.15. Borrowings
Borrowings are initially measured in fair value, less any direct transaction costs. Subsequently they are measured on amortised cost using the effective interest rate.
3.16. Deferred Tax
Deferred tax is calculated as the liability resulting from the temporary differences between the book value and the tax base of assets or liabilities.. Deferred tax is calculated on the tax rates that are expected to be in effect during the period in which the asset or liability will regain its book value. Deferred tax assets are recognized to the extent that there will be future tax profits to be set against the temporary differences which create the deferred tax assets.
3.17. Employee Benefits
(α) Short term benefits
Short term employee benefits in cash and in kind are recognized as an expense when they accrue.
(β) Post-employment benefits
Post-employment benefits include defined contribution schemes as well as defined benefit schemes. The accrued cost of defined contribution schemes is charged as an expense in the period it relates to.
The liability reported on the balance sheet in respect to defined benefit schemes is the present value of the liability for the defined benefit. The commitment of the defined benefit is calculated annually by an independent actuary with the use of projected unit credit method. For discounting data from iBoxx AA-rated bond indices produced by the International Index Company are used. Actuarial gains and losses are recognized in retained earnings, through other comprehensive Income. Defined benefit obligations relate to compensation after leaving the service on the basis of the L.2112 / 1920 provisions, as amended by the L.4093 / 2012.
3.18. Provisions
Provisions are recognized when the Group has present obligations (legal or constructive), resulting from past events and for the settlement there is a probable future economic benefits outflow.
3.19. Revenue Recognition
Revenue includes the fair value of goods and services sold, net of recoverable taxes, discounts and returns. Intercompany revenue within the Group is eliminated completely. Revenue recognition is as follows:
(a) Revenue from services (Car Rentals)
Revenue from services is accounted for based on the percentage of completion method.
(b) Revenue from car sales
Revenue from car sales is recognized when risks and rewards associated with the ownership of the cars, are transferred to the buyer.
(c) Interest Income
Interest Income is recognized on a pro-rata basis using the effective interest rate.
(d) Dividends
Dividends are accounted as revenue, when the right to receive payment is established, in other words on the date the dividends are declared and approved.
3.20. Leases (Group as Lessor)
Leases of tangible assets, owned by the Group, for which all the risks and rewards are transferred, are accounted for as financial leases. Financial leases are capitalized at the inception of the lease and are stated as receivables with an amount equal to the net investment. Leases received are reported as a reduction of the receivable and as a financial income, in a way that a constant periodic return on net investment is ensured.
3.21. Dividend Distribution
The distribution of dividends to the shareholders of the parent company is recognized as a liability in the financial statements (parent and consolidated) at the date on which the distribution is approved by the General Meeting of the shareholders.
3.22. Financial Risk Management
Financial risk factors
(a) Credit Risk
Company does not have any substantial credit risk. Retail sales are mainly made through credit cards and to a small extent in cash. Wholesales are conducted only after a thorough audit on the customer's financial reliability has been conducted and often advance payments or guarantees are obtained. In addition, the company pays close attention to its credit collection period and acts accordingly. Potential credit risk does exist in the company's available cash, but the company uses recognized and high rated financial institutes for its deposits. In addition the company keeps higher loan liabilities in these institutes than its deposits.
(b) Liquidity Risk
Liquidity risk is kept in very low levels due to the company's sufficient credit limits.
(c) Cash flow Risk and risk of fair value fluctuations due to change in interest rates. It is noted that the Company does not have interest-rate derivatives to hedge interest rate risk for floating interest rate loans (Euribor).
3.23. Critical Accounting Judgements
The most important judgement from the company's management for the application of the accounting policies regards the assessment of the vehicles residual value. A moderate decrease in the residual values would result a major decrease in net income as well as the book value of the vehicles in the following fiscal year, by amounts that are not easy to estimate due to the current market volatility and the large number of different vehicles. Nevertheless, during 2017 prices showed some stabilization and a profit of € 13.571.931,58 for the Group and € 9.973.057,25 for the Company was reported.
4. Capital Management
- 4.1. The company's policy as far as capital management is concerned is:
- To ensure the company's ability to continue uninterrupted its activities.
- To ensure a satisfactory return to its shareholders, by pricing the services affected in relation to the cost and always looking after its capital structure management.
Management is constantly monitoring the relation between equity and debt. In order for the company to achieve the desirable structure, the company may adjust the dividend, decide to return capital, or issue new shares.
The term equity includes total share capital, share premium, retained earnings and other reserves. (without Minority Interest).
Debt is the total amount owed less cash reserves. Hence, debt / equity on 31/12/2017 and 31/12/2016 for the Company and the Group are:
| COMPANY | 31/12/2017 | 31/12/2016 |
|---|---|---|
| Equity | 180,612,424.42 | 156,864,818.71 |
| Total Debt | 310,633,292.51 | 255,658,858.89 |
| Minus: Cash & Cash Equivalents | 20,468,771.90 | 16,632,747.09 |
| Net Debt | 290,164,520.61 | 239,026,111.80 |
| Debt/Equity | 1.61 | 1.52 |
| GROUP | 31/12/2017 | 31/12/2016 |
| Equity | 225,615,857.34 | 195,747,401.05 |
| Total Debt | 375,963,641.05 | 281,015,974.04 |
| Minus: Cash & Cash Equivalents | 39,001,375.91 | 19,984,431.22 |
| Net Debt | 336,962,265.14 | 261,031,542.82 |
| Debt/Equity | 1.49 | 1.33 |
The company aims in achieving a ratio over 1 and up to 2.
- 4.2. There are certain limitations regarding equity, deriving from current Societe Anonym legislation and in particular from Law 2190/1920. The limitations are:
- The purchase of own shares with the exception of purchasing shares with sole purpose to be distributed among its´ employees cannot exceed 10% of the company's share capital and cannot result in the reduction of equity to an amount less than the amount of the share capital increased by the reserves, for which distribution is forbidden by law.
- In case where total equity becomes smaller than ½ of the share capital, Board of Directors is obliged to call up a General Assembly within a period of six months past the end of the fiscal period, in order to decide on the dissolution of the company or to take other measures.
- When the company's equity becomes less than 1/10th of the share capital and the general shareholders meeting does not take the proper measures, the company may be dissolved by court order, on the request of anyone with a legal interest.
- Annually, at least 1/20th of the company's net profit is deducted to form a statutory reserve, which will be used exclusively to balance, prior to any dividend distribution, the debit balance in Income Statement. Forming such a reserve is not obligatory, once it reaches 1/3rd of the company's share capital.
The payment of an annual dividend to shareholders in cash, at an amount equal to at least 35% of the company's net earnings, after deducting the statutory reserve and the net result from the valuation of the company's assets and liabilities at fair value, is obligatory. The above does not apply if the general assembly decides it by a majority of at least 65% of the paid-up share capital. In this case, dividend that hasn't been distributed and up to an amount equal to 35% of the above mentioned net earnings, has to be reported as a "Reserve to be Capitalized", within 4 years' time by an issue of new shares, given to eligible shareholders. Finally, a general shareholders meeting can decide not to distribute dividend, if it is decided by a majority of over 70% of the paid-up share capital.
4.3 The Company is in compliance with all obligations deriving from all relevant provisions and regulations relating to Equity.
5. Tangible Assets
Group
| Land | Buildings | Mechanical Equipment |
Vehicles | Furniture & other equipment |
Tangibles Under Construction |
Total | |
|---|---|---|---|---|---|---|---|
| 01.01.2016 | |||||||
| Cost or Estimation | 43,959,590.92 | 31,484,189.30 | 3,441,674.46 | 366,527,545.40 | 12,923,519.58 | 553,474.13 | 458,889,993.79 |
| Accumulated Depreciation | 0.00 | -6,342,433.99 | -2,513,068.79 | -117,311,607.66 | -11,102,820.91 | 0.00 | -137,269,931.35 |
| NBV 01/01/2016 | 43,959,590.92 | 25,141,755.31 | 928,605.67 | 249,215,937.74 | 1,820,698.67 | 553,474.13 | 321,620,062.44 |
| 01.01 – 31.12.2016 | |||||||
| Opening Balance | 43,959,590.92 | 25,141,755.31 | 928,605.67 | 249,215,937.74 | 1,820,698.67 | 553,474.13 | 321,620,062.44 |
| Exchange Differences | 0.00 | 0.00 | 0.00 | -519.04 | -2,780.16 | 0.00 | -3,299.20 |
| Additions | 849,171.71 | 524,977.17 | 1,047,859.63 | 137,537,652.26 | 1,645,935.79 | 1,033,481.94 | 142,639,078.50 |
| Disposals | 0.00 | 0.00 | -271,665.06 | -2,864,418.96 | -61,210.51 | 0.00 | -3,197,294.53 |
| Transfer in Goods | 0.00 | 0.00 | 0.00 | -73,939,623.65 | 0.00 | 0.00 | -73,939,623.65 |
| Depreciation | 0.00 | -1,128,058.21 | -162,734.31 | -60,083,069.83 | -989,400.79 | 0.00 | -62,363,263.14 |
| Depreciation decreases from | |||||||
| acquisition | 0.00 | 0.00 | 207,950.94 | 615,524.88 | 54,750.67 | 0.00 | 878,226.49 |
| Depreciation Disposals | 0.00 | 0.00 | 0.00 | 52,063,274.88 | 0.00 | 0.00 | 52,063,274.88 |
| NBV 31.12.2016 | 44,808,762.63 | 24,538,674.27 | 1,750,016.87 | 302,544,758.28 | 2,480,016.36 | 1,586,956.07 | 377,709,184.48 |
| Cost or Estimation | 44,808,762.63 | 32,009,166.47 | 4,217,869.03 | 427,261,493.45 | 14,619,793.26 | 1,586,956.07 | 524,504,040.91 |
| Accumulated Depreciation | 0.00 | -7,470,492.20 | -2,467,852.16 | -124,716,735.17 | -12,139,776.90 | 0.00 | -146,794,856.43 |
| NBV 31.12.2016 | 44,808,762.63 | 24,538,674.27 | 1,750,016.87 | 302,544,758.28 | 2,480,016.36 | 1,586,956.07 | 377,709,184.48 |
| 01.01 – 31.12.2017 | |||||||
| Opening Balance | 44,808,762.63 | 24,538,674.27 | 1,750,016.87 | 302,544,758.28 | 2,480,016.36 | 1,586,956.07 | 377,709,184.48 |
| Exchange Differences | 0.00 | 0.00 | 0.00 | -0.02 | 1,662.33 | 0.00 | 1,662.31 |
| Revaluation of property | |||||||
| value | -2,191,128.95 | -347,463.77 | 0.00 | 0.00 | 0.00 | 0.00 | -2,538,592.72 |
| Change of use of tangible | |||||||
| fixed asset | 3,497,031.68 | 2,771,332.21 | 4,970.00 | 0.00 | -4,970.00 | 6,268,363.89 | |
| Additions | 1,405,142.19 | 1,602,887.58 | 677,495.61 | 149,698,739.51 | 1,519,295.59 | -1,281,297.76 | 153,622,262.72 |
| Additions from merger of | |||||||
| companies | 1,178,606.63 | 17,023,052.42 | 602,217.06 | 633,574.07 | 10,959,054.09 | 0.00 | 30,396,504.27 |
| Disposals | 0.00 | 0.00 | -50,899.99 | -4,742,521.00 | -73,901.41 | 0.00 | -4,867,322.40 |
| Transfer in Goods | 0.00 | 0.00 | 0.00 | -74,472,164.25 | 0.00 | 0.00 | -74,472,164.25 |
| Depreciation | 0.00 | -1,078,670.54 | -247,206.95 | -62,787,100.88 | -941,981.90 | 0.00 | -65,054,960.27 |
| Change of use of tangible | |||||||
| fixed asset | 0.00 | 190,894.31 | -2,112.42 | 0.00 | 2,112.42 | 190,894.31 | |
| Depreciation decreases from | |||||||
| acquisition | 0.00 | -11,811,569.61 | -583,794.49 | -268,520.64 | -10,273,316.54 | 0.00 | -22,937,201.28 |
| Revaluation of property | |||||||
| valuie | 0.00 | 90,467.95 | 0.00 | 90,467.95 | |||
| Depreciation decreases from | |||||||
| Disposals | 0.00 | 0.00 | 35,649.79 | 778,934.14 | 58,093.36 | 0.00 | 872,677.29 |
| Decreases from transfer in | |||||||
| goods | 0.00 | 0.00 | 0.00 | 46,798,779.27 | 0.00 | 0.00 | 46,798,779.27 |
| NBV 31.12.2017 | 48,698,414.18 | 32,979,604.82 | 2,186,335.48 | 358,184,478.48 | 3,726,064.30 | 305,658.31 | 446,080,555.57 |
| Cost or Estimation | 48,698,414.18 | 53,058,974.91 | 5,451,651.71 | 498,379,121.76 | 27,020,933.86 | 305,658.31 | 632,914,754.73 |
| Accumulated Depreciation | 0.00 | -20,079,370.09 | -3,265,316.23 | -140,194,643.28 | -23,294,869.56 | 0.00 | -186,834,199.16 |
| NBV 31.12.2017 | 48,698,414.18 | 32,979,604.82 | 2,186,335.48 | 358,184,478.48 | 3,726,064.30 | 305,658.31 | 446,080,555.57 |
Company
| Land | Buildings | Mechanical Equipment |
Vehicles | Furniture & other equipment |
Tangibles Under Construction |
Total | |
|---|---|---|---|---|---|---|---|
| 01.01.2016 | |||||||
| Cost or Estimation Accumulated |
33,685,223.95 | 21,573,671.23 | 2,582,981.63 | 285,889,112.80 | 12,025,787.12 | 327,012.85 | 356,083,789.58 |
| Depreciation | 0.00 | -5,874,716.44 | -2,169,162.91 | -89,625,487.09 | -10,682,020.39 | 0.00 | -108,351,386.83 |
| NBV 01/01/2016 | 33,685,223.95 | 15,698,954.79 | 413,818.72 | 196,263,625.71 | 1,343,766.73 | 327,012.85 | 247,732,402.75 |
| 01.01 – 31.12.2016 |
|||||||
| Opening Balance | 33,685,223.95 | 15,698,954.79 | 413,818.72 | 196,263,625.71 | 1,343,766.73 | 327,012.85 | 247,732,402.75 |
| Exchange Differences | 0.00 | ||||||
| Additions | 849,171.71 | 263,634.79 | 877,505.59 | 97,256,202.70 | 1,268,245.54 | 1,033,481.98 | 101,548,242.31 |
| Disposals | -271,665.06 | -1,915,868.25 | -7,143.19 | -2,194,676.50 | |||
| Transfer in Goods | -56,533,541.79 | -56,533,541.79 | |||||
| Depreciation | -674,681.26 | -103,543.22 | -42,661,331.13 | -823,218.86 | -44,262,774.47 | ||
| Depreciation | |||||||
| decreases from | |||||||
| acquisition | 207,950.94 | 580,849.54 | 7,143.19 | 795,943.67 | |||
| Depreciation | |||||||
| Disposals | 39,046,046.24 | 39,046,046.24 | |||||
| NBV 31.12.2016 | 34,534,395.66 | 15,287,908.32 | 1,124,066.97 | 232,035,983.02 | 1,788,793.41 | 1,360,494.83 | 286,131,642.21 |
| Cost or Estimation Accumulated |
34,534,395.66 | 21,837,306.02 | 3,188,822.16 | 324,695,905.46 | 13,286,889.47 | 1,360,494.83 | 398,903,813.60 |
| Depreciation | 0.00 | -6,549,397.70 | -2,064,755.19 | -92,659,922.44 | -11,498,096.06 | 0.00 | -112,772,171.39 |
| NBV 31.12.2016 | 34,534,395.66 | 15,287,908.32 | 1,124,066.97 | 232,035,983.02 | 1,788,793.41 | 1,360,494.83 | 286,131,642.21 |
| 01.01-31.12.17 | |||||||
| Opening Balance Revaluation of |
34,534,395.66 | 15,287,908.32 | 1,124,066.97 | 232,035,983.02 | 1,788,793.41 | 1,360,494.83 | 286,131,642.21 |
| property value | -2,191,128.95 | -347,463.77 | -2,538,592.72 | ||||
| Additions | 1,405,142.19 | 1,248,533.60 | 575,602.80 | 110,484,126.21 | 998,550.98 | -1,318,063.92 | 113,393,891.86 |
| Change of use | -3,602,500.67 | -3,055,975.20 | 4,970.00 | -4,970.00 | -6,658,475.87 | ||
| Disposals | -33,696.00 | -2,393,807.09 | -21,545.41 | -2,449,048.50 | |||
| Transfer ingoods | -55,758,609.28 | -55,758,609.28 | |||||
| Depreciation | -669,419.46 | -167,834.15 | -45,558,567.22 | -721,712.73 | -47,117,533.56 | ||
| Depreciation | |||||||
| decreases from | |||||||
| Disposals | 19,332.02 | 533,313.07 | 6,035.97 | 558,681.06 | |||
| Change of use | 190,894.31 | -2,112.42 | 2,112.42 | 190,894.31 | |||
| Revaluation of | |||||||
| property valuie | 90,467.95 | ||||||
| Decreases from | |||||||
| transfer in goods | 33,293,514.47 | 33,293,514.47 | |||||
| NBV 31.12.2017 | 30,145,908.23 | 12,744,945.75 | 1,520,329.22 | 272,635,953.18 | 2,047,264.64 | 42,430.91 | 319,136,831.93 |
| Cost or Estimation | 30,145,908.23 | 19,682,400.65 | 3,735,698.96 | 377,027,615.30 | 14,258,925.04 | 42,430.91 | 444,892,979.09 |
| Accumulated | |||||||
| Depreciation | 0.00 | -6,937,454.90 | -2,215,369.74 | -104,391,662.12 | -12,211,660.40 | 0.00 | -126,037,509.42 |
| NBV 31.12.2017 | 30,145,908.23 | 12,744,945.75 | 1,520,329.22 | 272,635,953.18 | 2,047,264.64 | 42,430.91 | 319,136,831.93 |
Tangible fixed assets include renting cars purchased using finance leases of net book value of € 39,140,367.19.
The fair value of real estate is estimated using the income approach method, the sales comparison approach, the replacement cost method (when no comparative rentals or sales are available) and the residual value method in cases of empty lots or calculation of building balance value. The value of owner-occupied and investment properties is also estimated using the above-mentioned methods depending on the property.
The value of land is calculated using the sales comparison approach, or, when such data exists, the residual method or a combination of the two.
Regarding the income method, the rental price of real estate varies from 1,70 € - 20,00 € / m2 depending on the location, use and characteristics of the property.
The Gross Initial Yield (GIY) used ranges from 7.0% to 9.0% depending on the location of the property, its use and characteristics.
The latest estimate of the fair value of real estate was made on 31.12.2017.
Note: In order to secure loans of total outstanding value of € 310,633,293, there have been first class mortgage prenotations in favor of the Representatives and on behalf of the Bondholders of total amount € 94,478,779 Furthermore, there is a variable insurance for company's cars amounting € 194,732,895.
6. Intangible Assets
| Group | Company | |
|---|---|---|
| NBV 31/12/16 | 545,312.10 | 487,121.63 |
| Additions | 127,395.10 | 88,692.33 |
| Disposals | 78,144.42 | 0.00 |
| Exchange Differences | -178.59 | 0.00 |
| Depreciation for the period | -181,474.73 | -150,785.93 |
| NBV 31/12/17 | 569,198.30 | 425,028.03 |
Intangible assets regard software programs.
7. Investment Property
| Group | Company | |
|---|---|---|
| Book Value 01.01.2016 | 46,559,687.53 | 59,927,507.01 |
| Purchases 2016 | 188,382.77 | 188,382.77 |
| Property Tax Return | -115,103.80 | -115,103.80 |
| Demolition of property | -1,750,908.25 | -1,750,908.25 |
| Balance at 31.12.2016 | 44,882,058.25 | 58,249,877.73 |
| Purchases 2017 | 70,942.79 | 70,942.79 |
| Change in use of property | -6,459,258.20 | 6,467,581.56 |
| Changes in fair value | 1,583,597.92 | 1,583,597.92 |
| Balance at 31.12.2017 | 40,077,340.76 | 66,372,000.00 |
The fair value of real estate is estimated using the income approach method, the sales comparison approach, the replacement cost method (when no comparative rentals or sales are available) and the residual value method in cases of empty lots or calculation of building balance value. The value of own-occupied investment property is also estimated using the above-mentioned methods depending on the property.
The value of land is calculated using the sales comparison approach, or, when such data exists, the residual method or a combination of the two.
Regarding the income method, the rental price of real estate varies from 1,70 € - 20,00 € / m2 depending on the location, use and characteristics of the property.
The Gross Initial Yield (GIY) used ranges from 7.0% to 9.0% depending on the location of the property, its use and characteristics.
The latest estimate of the fair value of real estate was made on 31.12.2017.
8. Investment in Subsidiaries
| 31.12.2017 | 31.12.2016 | |||
|---|---|---|---|---|
| Investment in Subsidiaries (acquisition cost) | 40,556,111.10 | 20,555,111.10 | ||
| Company name | Country of Domicile |
Participation Percentage |
Acquisition Cost | Acquisition Cost |
| AUTOTECHNICA LTD | Bulgaria | 99.99% | 3,011,842.00 | 3,011,842.00 |
| AUTOTECHNICA (CYPRUS) LTD | Cyprus | 100.00% | 3,078,810.50 | 3,078,810.50 |
| AUTOTECHNICA FLEET SERVICES S.R.L. | Romania | 100.00% | 4,000,000.00 | 4,000,000.00 |
| AUTOTECHNICA HELLAS ATEE | Greece | 100.00% | 300,000.00 | 300,000.00 |
| A.T.C.AUTOTECHNICA (CYPRUS)LTD | Cyprus | 100.00% | 1,708.60 | 1,708.60 |
| AUTOTECHNICA SERBIA DOO | Serbia | 100.00% | 4,000,000.00 | 4,000,000.00 |
| AUTOTECHNICA MONTENEGRO DOO | Montenegro | 100.00% | 1,000,000.00 | 1,000,000.00 |
| AUTOTECHNICA FLEET SERVICES L.L.C. | Ukraine | 100.00% | 700,000.00 | 700,000.00 |
| AUTOTECHNICA FLEET SERVICES DOO | Croatia | 100.00% | 422,750.00 | 422,750.00 |
Annual Financial Statements 2017
| ZAGREB | ||||
|---|---|---|---|---|
| ANTERRA DOO | Croatia | 100.00% | 4,040,000.00 | 4,040,000.00 |
| DERASCO TRADING LIMITED | Cyprus | 100.00% | 20,001,000.00 | 0.00 |
AUTOHELLAS SA participates in AUTOTECHNICA LTD with 99,99% as from 2003.
In 2005 AUTOHELLAS SA participated in the establishment of Demstar Rentals 2005 LTD, operating in Cyprus, with an investment of 2.061.004,50€ (participation percentage 75%). In August 2009, the company acquired the remaining 25% of the minority rights of Demstar Rentals 2005 Ltd , for the amount of €1,017,806.00. Following this acquisition, AUTOHELLAS now possess 100% of Demstar Rentals 2005 Ltd. On 26.06.2015 Demstar Rentals 2005 LtD was renamed to AUTOTECHNICA (CYPRUS) LTD.
In 2007 AUTOHELLAS established the subsidiary AUTOTECHNICA FLEET SERVICES S.R.L. in Romania, with a share capital of €1,000.00 (percentage 100%). In May 2007, AUTOHELLAS increased AUTOTECHNICA FLEET SERVICES S.R.L.'s share capital by €999,000.00. On 27.04.2011 the company proceeded to increasing the share capital of the company AUTOTECHNICA FLEET SERVICES S.R.L. by 3,000,000€ (total share capital of 4,000,000€).
In February 2008 Autohellas/Hertz established a subsidiary company under the name Autotechnica Hellas SA with a share capital of €300,000.00(100%). The company's main activities are the servicing and repairing of vehicles.
In 24th of January 2008, AUTOHELLAS S.A. established the subsidiary company A.T.C. AUTOTECHNICA (CYPRUS) LTD. The new subsidiary started its operations in the second semester of 2008. Its share capital reaches 1,708.60€ (100% percentage contribution) and its main activity is car trading.
In February 2010 the company established the company AUTOTECHNICA SERBIA DOO, with a share capital of € 500,000.00 (100% participation). On 30.11.2011 the company increased the share capital of AUTOTECHNICA SERBIA DOO by € 1,500,000 (Total share capital of € 2,000,000). On the 14th March 2014 an additional capital increase of €2,000,000 was realized (total share capital €4,000,000).
In December 2010 the company established AUTOTECHNICA MONTENEGRO DOO, with a share capital of € 3,000.00 (100% participation). On the 8th of April 2011, Autohellas increased AUTOTECHNICA MONTENEGRO D.O.O.' s share capital by 997,000€ (Total share capital of 1,000,000€).
In January 2015 the company founded the company AUTOTECHNICA FLEET SERVICES LLC in Ukraine with a share capital of €500,000. During 2016 a share capital increase of €200,000 was realized (Total share capital of 700,000€).
In May 2015 the company founded the company AUTOTECHNICA FLEET SERVICES DOO in Croatia. The paid up share capital until 31.12.2015 amounted to € 272,750. In 2016 a share capital increase of €150.000 took place, resulting in a share capital of €422,750 at 30/06/2016. At the same time, with the approval of Hertz International, the company acquired ANTERRA DOO (the national HERTZ franchisee in Croatia), which was undergoing a restructuring at the time, by paying a symbolic price. At the beginning of Q2 2016, creditors accepted the impairment of its debt and based on court decision the acquisition was completed with goodwill of €1,312,539 being created. Goodwill was tested for impairment at 31/12/2016 with no impairment needs arising. After the acquisition, AUTOHELLAS SA proceeded in a share capital increase of ANTERRA DOO for the amount of €4,040,000 in order to support its growth. Figures of the acquired entity are as follows:
Net Assets
| ANTERRA | |
|---|---|
| Tangible Assets | 32,644.01 |
| Receivables | 176,575.00 |
| Cash and Cash Equivalents | 50,086.00 |
| Liabilities | -1,571,844.00 |
| Assets - Liabilities (acquisition date) | -1,312,538.99 |
| Goodwill | -1,312,538.99 |
| Earnings After Tax 01/01/16-31/03/16 | 689,217.00 |
| Earnings After Tax 01/04/16-30/06/16 | -101,309.64 |
| Turnover 01/01/16-31/03/16 | 233,914.00 |
| Turnover 01/04/16-30/06/16 | 588,533.00 |
ANTERRA DOO was the national franchisee of Hertz Int. in Croatia. Given the significant country prospects in the tourism sector, and hence the shortterm rental market, and at the same time in the long-term rental sector, the GROUP decided its expansion in the country, increasing its size and looking for growth outside of Greece.
On 22.12.2017, the Company proceeded with the acquisition of DERASCO TRADING LIMITED by paying the amount of € 1,000. It then proceeded to the increase of the share capital of DERASCO TRADING LIMITED, in the amount of € 20,000,000 with the purpose of acquiring control of 70% of the companies HYUNDAI HELLAS P&R DAVARI SA and AUTODEAL P&R DAVARI SA through the participation of DERASCO to the share capital increases of these companies. Acquisition date of these companies is the 31.12.2017. The companies were consolidated at the balance sheet date as at 31/12/2017, without having any effect on turnover and earnings due to the fact that there was no significant variation in this period. The valuation of net assets acquired and the resulting goodwill is provisional due to the narrow timeframe and will be finalized within 2018. Τhis acquisition strengthens the position of the company in the retail car market, making it one of the leading companies in the sector. Τhe temporary value of goodwill was attributed to the sector of car and spare parts trade and services in Greece. The impairment test carried out did not result in any losses. Τhese provisional values of the acquisition cost and the relative amounts of the companies turnover and earnings, if the acquisition had been made since the beginning of the year 2017, are as follows:
Net Assets
| DERASCO TRADING LIMITED | |
|---|---|
| Tangible Assets | 0.00 |
| Receivables | 443,750.42 |
| Cash and Cash Equivalents | 37,097.81 |
| Liabilities | -525,321.23 |
| Assets - Liabilities (acquisition date) | -44,473.00 |
| Cash Consideration | 1,000.00 |
| Goodwill | 45,473.00 |
| Earnings after tax 01/01/17-31/12/17 | -36,564.77 |
| Turnover 01/01/17-31/12/17 | 72,892.58 |
Net Assets
| HYUNDAI HELLAS P&R DAVARI SA |
|
|---|---|
| Tangible Assets | 7,136,532.49 |
| Intangible Assets | 16,766.48 |
| Other Financial Assets | 63,184.79 |
| Inventory | 6,454,628.70 |
| Receivables | 1,676,761.44 |
| Cash and Cash Equivalents | 10,173,213.23 |
| Long Term Liabilities | -10,470,568.56 |
| Other Liabilities | -19,983,292.29 |
| Assets - Liabilities (acquisition date) | -4,932,773.72 |
| Acquisition Percentage 70% | -3,452,941.60 |
| Cash Consideration | 12,000,000.00 |
| Goodwill | 15,452,941.60 |
Turnover 01/01/17-31/12/17 48,050,868.01
| Net Assets | |
|---|---|
| AUTODEAL P&R DAVARI SA | |
| Tangible Assets | 322,770.50 |
| Intangible Assets | 61,377.94 |
| Other Financial Assets | 3,580.57 |
| Inventory | 5,407,879.89 |
| Receivables | 36,179.58 |
| Cash and Cash Equivalents | 4,666,630.99 |
| Long Term Liabilities | -7,559,731.93 |
| Other Liabilities | -6,491,367.39 |
| Assets - Liabilities (acquisition date) | -3,552,679.85 |
| Acquisition Percentage 70% | -2,486,875.90 |
| Cash Consideration | 8,000,000.19 |
| Goodwill | 10,486,876.09 |
| Earnings after tax 01/01/17-31/12/17 | 626,306.64 |
| Turnover 01/01/17-31/12/17 | 17,830,158.02 |
9. Investment in Associates / Joint ventures
| Equity method / Acquisition cost |
GROUP | COMPANY | ||
|---|---|---|---|---|
| 31/12/17 | 31/12/16 | 31/12/17 | 31/12/16 | |
| ELTREKKA SA | 745,454.93 | 888,007.82 | 0.00 | 0.00 |
| SPORTSLAND SA | 5,180,969.83 | 5,091,607.67 | 6,250,000.00 | 6,105,000.00 |
| CRETE GOLF CLUB S.A. | 6,311,954.00 | 5,449,661.83 | 7,836,068.92 | 6,912,688.92 |
| 12,238,378.76 | 11,429,277.32 | 14,086,068.92 | 13,017,688.92 |
Joint Venture/Figures as reported on their financial statements
| SPORTSLAND SA | ||||
|---|---|---|---|---|
| 2017 | 2016 | |||
| Participation % | 50% | 50% | ||
| Dividends received | 0.00 | 0.00 | ||
| Non-current assets | 10,549,561.89 | 10,327,136.82 | ||
| Current assets | 114,056.35 | 87,006.88 | ||
| Cash and cash equivalent | 59,181.72 | 93,601.41 | ||
| Long term liabilities | 348,046.73 | 311,389.54 | ||
| Long term loans | 0.00 | 0.00 | ||
| Short term liabilities | 12,813.56 | 13,140.22 | ||
| Short term loans | 0.00 | 0.00 | ||
| Revenue | 0.00 | 0.00 | ||
| Depreciation and Impairments | 5,153.75 | 5,821.66 |
| Interest expense | 1,214.54 | 465.16 |
|---|---|---|
| Interest income | 12.26 | 51.68 |
| Earnings before tax | -71,098.49 | 2,923.63 |
| Income tax | -37,677.99 | -49,680.69 |
| Earnings after tax | -108,776.48 | -46,757.06 |
| Other comprehensive income | 0.00 | 0.00 |
| Total Comprehensive Income | 0.00 | 0.00 |
| Other | 0.00 | 0.00 |
| Fair value adjustment | 0.00 | 0.00 |
| Accounting policies adjustment | 0.00 | 0.00 |
| Joint venture figures reconciliation | ||
| Balance 01.01.2016 | 5,114,986.20 | |
| Earnings 2016 | -23,378.53 | |
| Share capital increase | 0.00 | |
| Dividends received for 2015 | 0.00 | |
| Υπόλοιπο 31.12.2016 | 5,091,607.67 | |
| Earnings 2017 | -54,388.24 | |
| Share capital increase | 143,750.40 | |
| Dividends received for 2016 | 0.00 | |
| Balance 31.12.2017 | 5,180,969.83 |
Joint Venture/Figures as reported on their financial statements
| ELTREKKA SA | ||
|---|---|---|
| 2017 | 2016 | |
| Participation % | 50% | 50% |
| Dividends received | 0.00 | 0.00 |
| Non-current assets | 7,054,675.94 | 7,250,441.19 |
| Current assets | 15,717,144.87 | 20,153,960.62 |
| Long term liabilities | 5,474,263.76 | 1,653,717.75 |
| Short term liabilities | 15,806,647.17 | 23,974,668.42 |
| Revenue | 39,204,697.50 | 37,996,441.62 |
| Earnings before tax | -235,844.67 | 120,005.79 |
| Income tax | 45,808.00 | -16,849.68 |
| Earnings after tax | -281,652.67 | 136,855.47 |
| Other comprehensive income | -3,453.09 | 779.21 |
| Total Comprehensive Income | -285,105.76 | 137,634.68 |
| Joint venture figures reconciliation | ||
| Balance 01.01.2016 | 819,190.49 | |
| Earnings 2016 | 68,817.33 | |
| Dividends received for 2015 | 0.00 | |
| Balance 31.12.2016 | 888,007.82 | |
| Earnings 2017 | -142,552.89 | |
| Dividends received for 2016 | 0.00 |
Associate/Figures as reported on their financial statements
Balance 31.12.2017 745,454.93
| CRETE GOLF CLUB S.A. | ||
|---|---|---|
| 2017 | 2016 | |
| Participation % | 47.7080% | 47.4460% |
| Dividends received | 0.00 | 0.00 |
| Non-current assets | 15,350,824.20 | 13,539,335.14 |
| Current assets | 955,756.13 | 444,689.16 |
| Cash and cash equivalent | 269,602.90 | 938,389.97 |
| Long term liabilities | 0.00 | 0.00 |
| Long term loans | 2,817,155.46 | 3,134,611.20 |
| Short term liabilities | 156,352.25 | 189,593.80 |
| Short term loans | 372,286.49 | 112,179.20 |
| Revenue | 783,657.73 | 671,023.99 |
| Depreciation and Impairments | 576,817.65 | 567,300.74 |
Annual Financial Statements 2017
| Interest expense | 160,196.97 | 129,021.04 |
|---|---|---|
| Interest income | 0.00 | 0.00 |
| Earnings before tax | -1,162,755.04 | -1,270,233.17 |
| Income tax | 0.00 | 0.00 |
| Earnings after tax | -1,162,755.04 | -1,270,233.17 |
| Other comprehensive income | 158,862.03 | 158,081.53 |
| Total Comprehensive Income | -5,434,434.35 | -4,422,367.95 |
| Other | ||
| Fair value adjustment | 0.00 | 0.00 |
| Accounting policies adjustment | 0.00 | 0.00 |
| Joint venture figures reconciliation | ||
| Balance 01.01.2017 | 5,449,661.83 | |
| Participation share increase/decrease | -6,360.66 | |
| Earnings 2017 | -554,727.17 | |
| Share capital increase | 1,423,380.00 | |
| Dividends received for 2016 | 0.00 | |
| Balance 31.12.2017 | 6,311,954.00 |
Autohellas SA participates in the company ELTREKKA SA by 50% while ELTRAK SA holds the remaining 50%. In October and December 2010, the company participated in the increase of the company's share capital by the amount of €979.55 and €2,000,985 respectively, with total participation (50%) amounting to € 4,201,965.57. On 31st December 2010, Autohellas proceeded in the impairment of the value of this participation by €520,000, resulting in a participation value of € 3,681,965.57. The company sold its participation in ELTREKKA S.A. to its subsidiary AUTOTECHNICA HELLAS ATEE at the price of € 1,100,000.00. A loss of Euro 2,581,965.57 was realised in the income statement of the Company as a result of this sale. ELTREKA SA's activity is the importing, storing, trading and distributing cars' spare parts of many recognized brands in the Greek market.
As of February 2008, Autohellas SA participates in the company Sportsland SA, with a total participation amount of €2,030,000 (participation percentage 50%). In May 2009, Autohellas SA participated in a share capital increase by €500,000 (50% of total increase of €1,000,000). In January 2010, Autohellas SA participated in a share capital increase of €500,000 (50% of total increase of €1,000,000). In April 2010 Autohellas SA participated in a share capital increase of €100,000 out of its total participation amount of €500,000. The remaining €400,000 was deposited in July 2010. In October 2010, Autohellas participated in the share capital increase by the amount of €300,000 from its total percentage share of €1,000,000. The remaining €700,000 was deposited on January and February 2011. In November 2011 Autohellas participated in share capital increase by €300,000 (percentage 50% of total capital increase of €600,000). in 2012, Autohellas participated in share capital increase by €650,000. On the 25.07.2013 Extraordinary General Meeting, Sportsland S.A. decided a share capital increase by the amount of €500.000. In July, September, October and December 2013 AutoHellas SA paid its participation share of €250.000. Following the decision of the Board of Directors on the 18th June 2014, the company Sportsland SA decided to increase its share capital by €250,000. Autohellas participated with €125,000. In July 2014 and May 2015, the Company participated in a share capital increase by € 195,000 and € 55.000 respectively. In 2017, Autohellas participated in a capital increase with the amount of €145,000. Autohellas total participation at 31 st of December 2017 is €6,350,000 (50%). The remaining 50% belongs to Mr. Achilleas Konstantakopoulos.
In 2012 Autohellas ATEE participated in share capital increases of the company Crete Golf Club SA in the amount of € 346,708.00. In 2013, the company proceeded with the purchase of 64.649 shares at a total price of € 491,398.00 as well as participation in a share capital increase in the amount of € 72,476.93. In 2014 the company paid € 1,298,375.07 for participation in a share capital increase. In the first quarter of 2015 the company paid € 604,498 for participation in a share capital increase. With the certification (on 03.20.2015) of the share capital increase of Crete Golf Club SA, the share of Autohellas ATEE was 30.148%, so the investment became an associate, and was transferred from Available for Sale Financial Assets to Investment in Associates. In the second, third and fourth quarters of 2015 the company paid €2,250,000.00 for participation in a share capital increase, based on the decision of Crete Golf Club SA's board meeting on 09/06/2015. The total price of the Autohellas participation in 2015 amounted to € 6,182,688.92, which after the impairment of 2010 amounted to € 5,712,688.92. After the latest capital increase, the company share of Autohellas ATEE amounted to 42.49%. In 2016, Autohellas SA participated in the share capital increase of Crete Golf Club SA with an amount of € 1,200,000 which resulted in a total participation of € 7.382.688,92 which after the 2010 impairment amounts to € 6,912,688.92. Participation percentage is 47,446%. This acquisition of new share of 4.9535% resulted in goodwill of € 58.208,50 which was written off. In 2017, the Company participated in a share capital increase of €1,423,380. After the latest share capital increase, AUTOHELLAS SA increased its participation from 47.446% to 47.708%, resulting in goodwill of €6,360.66 which was written off. Finally, the Company impaired its investment by the amount of €500,000. Total participation on 31.12.2017 amounts to €7,836,068.92.
10. Available for Sale Financial Assets
Assets available for sale are as follows:
| Equity Method / Acquisition Cost | Group Company |
||||
|---|---|---|---|---|---|
| Participation | Fair Value | Fair Value | |||
| % | 31/12/17 | 31/12/16 | 31/12/17 | 31/12/16 | |
| AEGEAN AIRLINES S.A. | 11.6618 | 68,710,191.00 | 52,719,455.64 | 68,710,191.00 | 52,719,455.64 |
|---|---|---|---|---|---|
| SPOTMECHANIC LIMITED | 10.11 | 500,000.00 | 0.00 | 0.00 | 0.00 |
| 69,210,191.00 | 52,719,455.64 | 68,710,191.00 | 52,719,455.64 |
Autohellas ATEE held, at 31.12.2010, 4,947,920 shares of "Aegean Airlines SA". During 2011 the Company proceeded to purchase 635,458 more shares, at an average price of € 1.58 per share. In 2012 the Company purchased 393,167 more shares at an average price of € 1.39 per share. In 2013 the Company purchased 1,769,964 more shares at an average price of € 4.26 per share. On October 2013 the Company sold 200,000 shares at a total price of € 1,126,000. The profit from the sale was € 632,019.80. On 31.12.2013 the Company held a total of 7,546,509 shares (10.5668%), with the closing price at the last meeting of the ASE on 31.12.2013 being €5.85 per share. Compared to the previous measurement, a profit of €25,338,170.59 was recognized directly in equity through other comprehensive income. In 2014 the Company purchased 721,379 more shares of "Aegean Airlines SA" at an average price of € 7.09 per share. On July 2014, Autohellas ATEE received the amount of € 8,198,088 as a return of capital (€ 1 / share) as decided on the Extraordinary General Meeting of the shareholders of "Aegean Airlines SA" on 14.3.2014, a sum which reduced the acquisition value of the shares. On 31.12.2014 the Company held a total of 8,267,888 shares (11.5769%), with the closing price at the last meeting of the ASE on 31.12.2014 being €6.90 per share, which led to a profit of €15,986,066.63, an amount which after the deduction of tax of €4,156,377.32 was recognized directly in equity through other comprehensive income. On June 2015, the Company purchased 60,620 more shares at an average price of € 5.50 per share.
On 31.12.2015 the Company held a total of 8,328,508 shares (11.6618%), with the closing price at the last meeting of the ASE on 31.12.2015 being €6.83 per share, which led to a loss of €498,017.20 (fair value level I), an amount which after the deduction of tax of €1,095,302.13 was recognized directly in equity through other comprehensive income. This tax burden includes the change in the tax rate from 26% to 29% under N.4334 / 2015 As at 31/12/2016 the Company held 8.328.508 shares (11,6618%) which were measured at the closing price of the ASE of 31/12/2016 (€ 6,33 per share) with a loss of € 4,164,254 (Fair Value Level I Hierarchy), which after tax deduction of € 1,207,633.67 was recognized directly in equity through other comprehensive income. On 31/12/2017, the Company held 8,328,508 shares (11.6618%) which were measured at the closing price of the ASE of 31/12/2017 (€8.25 per share) which led to a profit of €15,990,735.36, which after tax deduction of € 4,637,313.25 was recognized directly in equity through other comprehensive income.
On June 2017, AUTOTECHNICA (CYPRUS) LTD, proceeded with a €500,000.00 purchase of 16,515 shares of SPOTMECHANIC LIMITED (participation of 10.11%).
11. Inventories
| Group | Company | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| 31/12/2017 | 31/12/2016 | 31/12/2017 | 31/12/2016 | ||||||
| New Cars | 22,814,513.07 | 7,233,882.14 | 4,361,198.00 | 3,852,206.71 | |||||
| Used Cars | 5,815,773.81 | 3,706,056.53 | 0.00 | 44,999.99 | |||||
| Parts – Accessories | 3,675,223.94 | 2,872,223.31 | 597,181.38 | 1,184,210.92 | |||||
| Other Inventories | 118,521.09 | 102,357.19 | 96,528.34 | 93,781.06 | |||||
| 32,424,031.91 | 13,914,519.17 | 5,054,907.72 | 5,175,198.68 |
In 2016 a spare parts destruction took place € 2,525,636.50 which was charged in cost of sales for the year.
12. Trade and Other Receivables
| Group | Company | |||
|---|---|---|---|---|
| 31/12/2017 | 31/12/2016 | 31/12/2017 | 31/12/2016 | |
| Trade Receivables | 36,944,895.43 | 29,814,759.58 | 26,807,791.24 | 24,251,643.51 |
| Other Receivables | 7,974,627.45 | 11,393,787.00 | 2,979,005.50 | 8,964,034.64 |
| Provision for doubtful debts | -1,728,892.40 | -1,609,113.13 | -994,889.60 | -687,971.92 |
| 43,190,630.48 | 39,599,433.45 | 28,791,907.14 | 32,527,706.23 |
The movement of provisions for doubtful debts account in the year:
| Group | Company | |
|---|---|---|
| Balance 01/01/16 | 3,525,149.08 | 2,553,765.09 |
| (Less) Write-offs | 254,035.95 | 203,793.17 |
|---|---|---|
| (Less) Provision Reverse | 1,662,000.00 | 1,662,000.00 |
| Balance 31/12/16 | 1,609,113.13 | 687,971.92 |
| Balance 01/01/17 | 1,609,113.13 | 687,971.92 |
| (Plus) Provisions | 1,217,024.40 | 1,115,260.39 |
| (Less) Write-offs | 1,097,245.13 | 808,342.71 |
| Balance 31/12/17 | 1,728,892.40 | 994,889.60 |
The group monitors the balance of receivables and makes provisions for doubtful debts, if collection is considered unlikely. To recognize a possible incapability of collection the group considers the aging of the balance (over one year), default events of the debtor or other objective reasons that would make the debtor incapable of meeting his payments. Also considered as bad debt, are the full amounts that are under legal dispute despite any possible partial collection. As a general rule, the Company will begin legal procedures against receivables that are older than 3 months and only if the claim justifies the cost of legal action. There are no claims for which no impairment has occurred. Fair value of the receivables is almost identical to their book value. The fair values of the receivables are approximately the same as their book values.
The maximum credit risk exposure is € 35,303,343.97 for the Group and € 13,176,664.51 for the Company in 2017 and € 24,390,159.43 for the Group and € 18,696,314.17 for the Company in 2016.
The present value of finance lease receivables (Group and Company as lessor) at 31.12.2017 and 31.12.2016 amounted to € 10,902,565.86 and € 14,546,625.34 respectively, the gross investment in the lease in € 12,357,191.20 and € 15,537,922.04 respectively and accrued financial income at € 1,454,625.34 and € 610,523.46 respectively. The maturity of these claims is as follows:
| 31.12.2017 | 31.12.2016 | |
|---|---|---|
| 0-1 Years Gross Investment | 4.725.650,50 | 5.535.625,73 |
| (Less) not accrued | ||
| Financial Income | 671.758,46 | 44.772,68 |
| Present value | 4.053.892,04 | 5.490.853,05 |
| 1-5 Years Gross Investment | 7.631.540,70 | 10.002.296,31 |
| (Less) not accrued | ||
| Financial Income | 782.866,88 | 565.750,78 |
| Present value | 6.848.673,82 | 9.436.545,53 |
Effective interest rate stands at 5%.
The maturity of not overdue claims is as follows:
| Group | Company | |||
|---|---|---|---|---|
| 31/12/2017 | 31/12/2016 | 31/12/2017 | 31/12/2016 | |
| 0-3 MONTHS | 28,636,905.93 | 22,586,683.83 | 17,646,068.13 | 17,175,646.73 |
| 3-6 MONTHS | 4,656,784.89 | 8,868,570.60 | 3,432,142.66 | 7,814,744.14 |
| 6-12 MONTHS | 3,498,781.35 | 4,167,511.42 | 2,931,892.28 | 3,824,897.79 |
| 12+ MONTHS | 6,398,158.31 | 3,976,667.60 | 4,781,804.07 | 3,712,417.57 |
| 43,190,630.48 | 39,599,433.45 | 28,791,907.14 | 32,527,706.23 |
13. Advance Payments
| Group | Company | ||
|---|---|---|---|
| 31/12/2017 | 31/12/2016 | ||
| 3,038,667.67 | 2,497,039.16 | 2,638,958.36 | 2,155,221.23 |
| 3,835,192.82 | |||
| 1,347,151.90 | 460,612.54 | 1,034,938.07 | 246,728.45 |
| 2,253.80 | 3,308.99 | 2,253.80 | 3,308.99 |
| 31/12/2017 5,390,054.38 |
31/12/2016 5,124,239.81 |
4,410,751.42 |
| 8,086,901.65 6,240,451.49 |
8,085,200.50 | 9,778,127.75 | |
|---|---|---|---|
| ------------------------------ | -------------- | -------------- | -- |
Prepaid expenses are mainly road tax prepayments.
14. Cash and Cash Equivalents
| Group | Company | |||
|---|---|---|---|---|
| 31/12/2017 | 31/12/2016 | 31/12/2017 | 31/12/2016 | |
| Cash in hand | 237,386.12 | 111,106.01 | 181,311.10 | 61,611.39 |
| Bank Deposits | 28,763,989.79 | 14,873,325.21 | 10,287,460.80 | 11,571,135.70 |
| Time Deposits | 10,000,000.00 | 5,000,000.00 | 10,000,000.00 | 5,000,000.00 |
| 39,001,375.91 | 19,984,431.22 | 20,468,771.90 | 16,632,747.09 |
The effective interest rate on time deposits was 0.75% and 1.10% for 2017 and 2016 respectively.
15. Share capital and Share Premium
| Number of Shares |
Common Shares | Capital Issued | Share Premium |
Total | |
|---|---|---|---|---|---|
| 31st December 2011 | 36.360.000 | 36.360.000 | 11.635.200,00 | 130.552,60 | 11.765.752,60 |
| 31st December 2012 | 36.360.000 | 36.360.000 | 11.635.200,00 | 130.552,60 | 11.765.752,60 |
| 31st December 2013 | 12.120.000 | 12.120.000 | 3.878.400,00 | 130.552,60 | 4.008.952,60 |
| 31st December 2014 | 12.157.500 | 12.157.500 | 3.890.400,00 | 130.552,60 | 4.020.952,60 |
| 31st December 2015 | 12.213.750 | 12.213.750 | 3.908.400,00 | 130.552,60 | 4.038.952,60 |
| 31st December 2016 | 12.213.750 | 12.213.750 | 3.908.400,00 | 130.552,60 | 4.038.952,60 |
| 31st December 2017 | 12.213.750 | 12.213.750 | 3.908.400,00 | 130.552,60 | 4.038.952,60 |
All shares are common, have been paid in full, participate in earnings and are entitled to voting rights.
16. Reserves
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 31/12/2017 | 31/12/2016 | 31/12/2017 | 31/12/2016 | |
| Statutory reserve | 5,079,686.98 | 5,079,686.98 | 4,870,218.41 | 4,870,218.41 |
| Reserve exempt from tax by law. | 96,812.13 | 96,812.13 | 96,812.13 | 96,812.13 |
| Reserve from income taxed by special tax scheme | 24,958,139.13 | 13,796,780.33 | 24,958,139.13 | 13,796,780.33 |
| Reserve from fair value of available for sale financial assets | 52,652,701.38 | 36,661,966.02 | 52,652,701.38 | 36,661,966.02 |
| Tax for reserves from fair value of financial assets available for sale |
-15,269,283.39 | -10,631,970.14 | -15,269,283.39 | -10,631,970.14 |
| Reserves from assets revaluation | 9,705,115.84 | 9,934,676.29 | 6,448,656.70 | 6,678,217.15 |
| Tax on revaluation reserve | -1,557,824.09 | -1,624,396.63 | -1,557,824.09 | -1,624,396.63 |
| Reserves from acquisitions | 924,375.00 | 924,375.00 | 924,375.00 | 924,375.00 |
| Exchange Differences | -102,552.16 | -102,552.16 | 0.00 | 0.00 |
| Reserve for treasury shares | -219,293.70 | -219,293.70 | -219,293.70 | -219,293.70 |
| 76,267,877.12 | 53,916,084.12 | 72,904,501.57 | 50,552,708.57 |
According to Greek company Law (L. 2190/20), the creation of a statutory reserve with the transfer of an amount equal to 5% on yearly after tax earnings, is compulsory up to the point that statutory reserve reaches (1/3) of share capital. The reserve from income taxed by special tax scheme formed based on special provisions of Greek tax legislation and refers to earnings from sale of a non-listed company which are tax-exempted since they are not distributed. In any other case they would not be exempted from regular tax regulation. In case of distribution, the amount payable on 31.12.2017 would be € 782,752.71.
17. Trade and Other Liabilities
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 31/12/2017 | 31/12/2016 | 31/12/2017 | 31/12/2016 | |
| Customer credit Balances | 5,851,558.40 | 3,395,930.45 | 3,164,494.22 | 1,947,124.16 |
| Suppliers | 44,837,597.57 | 25,881,588.54 | 19,285,169.70 | 20,690,481.23 |
| Dividends payable | 49,496.02 | 35,614.46 | 49,496.02 | 35,614.46 |
| Liabilities from taxes | 2,356,019.37 | 2,630,695.71 | 1,358,176.59 | 1,587,398.21 |
| Social security liabilities | 1,512,415.23 | 1,169,628.43 | 746,219.61 | 742,911.90 |
| Liabilities to related companies | 0.00 | 0.00 | 0.00 | 0.00 |
|---|---|---|---|---|
| Accrued expenses | 2,493,187.64 | 2,290,140.80 | 2,175,019.69 | 2,122,621.79 |
| Other liabilities | 6,568,250.21 | 4,657,863.61 | 3,878,765.44 | 3,277,871.36 |
| Post-dated checks | 5,295,617.37 | 3,280,615.97 | 1,429,748.99 | 1,614,273.79 |
| Guarantees | 17,129,578.55 | 15,209,274.02 | 15,615,242.63 | 13,831,392.06 |
| Provision for tax audit differences | 118,801.80 | 200,538.00 | 118,801.80 | 200,538.00 |
| Deferred income | 238,528.11 | 286,047.73 | 219,659.11 | 286,047.73 |
| 86,451,050.27 | 59,037,937.72 | 48,040,793.80 | 46,336,274.69 |
All liabilities with the exception of guarantees are short-term, payable on average with 6 months. Guarantees are advance payments from long term rental customers in order to secure receivables and is returned upon completion of the rental. The total amount of guarantees for the Group on 31.12.2017 was € 17,129,578.55 and on 31.12.2016 to € 15,209,274.02 and for the Company on 31.12.2017 was € 15,615,242.63 and on 31.12.2016 to € 13,831,392.06. Fair value of liabilities amounts to € 84,007,384.39 and € 56,868,164.75 for the Group and to € 46,589,036.55 and € 45,050,362.96 for the Company, in 2017 and 2016 respectively.
18. Borrowings
| GROUP | COMPANY | |||||
|---|---|---|---|---|---|---|
| 31/12/2017 | 31/12/2016 | 31/12/2017 | 31/12/2016 | |||
| Long Term Bank Loans | 235,036,804.33 | 225,068,948.09 | 191,556,490.30 | 216,899,266.22 | ||
| Short Term Bank Loans | 140,926,836.72 | 55,947,025.95 | 119,076,802.21 | 38,759,592.67 | ||
| 375,963,641.05 | 281,015,974.04 | 310,633,292.51 | 255,658,858.89 |
The Group has the following borrowing capacity which hasn't been used:
| 31.12.2017 | 31.12.2016 | |
|---|---|---|
| Maturity within one year or beyond | 36,298,384.15 | 9,803,326.96 |
Financing of vehicles purchases is ensured by long term borrowing, usually 3-5 years, while financing lines are retained in case seasonality leads to extraordinary investment needs.
Loan expiration dates, in nominal value, including interest as at 31st December 2017 and 2016 for the Company and the Group is analyzed as follows:
| GROUP | COMPANY | |||
|---|---|---|---|---|
| Expiration | 31/12/2017 | 31/12/2016 | 31/12/2017 | 31/12/2016 |
| 0-1 years 1-5 years 5+ years |
151,834,603 188,710,977 81,372,721 |
66,197,303.00 199,030,638.00 58,372,721.00 |
128,381,293 161,953,284 58,372,721 |
50,345,823.00 190,199,739.00 58,372,721.00 |
| Total | 421,918,302 | 323,600,662.00 | 348,707,298 | 298,918,283.00 |
The weighted average interest rate was between 4.00% and 4.25% for 2017 and 4.35% for 2016 respectively.
19. Deferred Tax
Deferred tax assets are offset by any deferred tax liabilities when such an offset is a lawfull right and when both fall under the same tax authority. The balance of deferred tax assets or liabilities, during the period, under the same tax authority, without taking into account any offset, is as follows:
GROUP
| DEFERRED TAX ASSETS | PROVISIONS | BORROWING EXPENSES |
TAX LOSSES | TOTAL |
|---|---|---|---|---|
| 01/01/2016 | 2,993,416.42 | -5,661,044.43 | 0 | -2,667,628.01 |
| Debit / credit in the income statement | -2,141,047.09 | 658,694.40 | 0.00 | -1,482,352.69 |
| Debit / credit in the equity | -10,086.20 | 0.00 | 0.00 | -10,086.20 |
| Debit of acquiring companies | 0.00 | 0.00 | 0.00 | 0.00 |
| 31/12/2016 | 842,283.13 | -5,002,350.03 | 0.00 | -4,160,066.90 |
| Debit / credit in the income statement | ||||
| Debit / credit in the equity | 120,849.46 | 658,694.40 | 0.00 | 779,543.86 |
| Debit of acquiring companies | 27,117.90 | 0.00 | 0.00 | 27,117.90 |
| 0.00 | 9,982,382.53 | 9,982,382.53 | ||
| 31/12/2017 | 990,250.49 | -4,343,655.63 | 9,982,382.53 | 6,628,977.39 |
| DEFERRED TAX LIABILITIES | DIFFERENCE FROM FIXED ASSETS |
DIFFERENCE FROM REVENUE |
OTHER DIFFERENCE |
TOTAL |
| 01/01/2016 | 13,854,634.80 | 489,781.39 | 10,898,679.56 | 25,243,095.75 |
| Debit / credit in the income statement | -1,267,868.63 | -533,285.49 | -51,565.32 | -1,852,719.44 |
| Debit / credit in the equity | 0.00 | 0.00 | -1,207,633.67 | -1,207,633.67 |
| Debit of acquiring companies | 0.00 | 0.00 | 0.00 | 0.00 |
| 31/12/2016 | 12,586,766.17 | -43,504.10 | 9,639,480.57 | 22,182,742.64 |
| Debit / credit in the income statement | 2,027,945.29 | -847,174.63 | -144,999.99 | 1,035,770.67 |
| Debit / credit in the equity | -66,572.53 | 0.00 | 4,637,313.25 | 4,570,740.72 |
| Debit of acquiring companies | 622,091.80 | 0.00 | 117,998.27 | 740,090.07 |
| 31/12/2017 | 15,170,230.73 | -890,678.73 | 14,249,792.10 | 28,529,344.10 |
| Deferred Tax 31/12/2016 | 26,342,809.54 | |||
| Deferred Tax 31/12/2017 | 21,900,366.71 | |||
The Difference of € 672,695.75 and € 639,462.84 compared to the deferred tax reported on the balance sheet of 31/12/2016 and 31/12/2017, is because the amount of deferred tax for AUTOTECHNICA HELLAS SA, is reported in other Receivables.
COMPANY
| DEFERRED TAX ASSETS | PROVISIONS | BORROWING EXPENSES |
TAX LOSSES | TOTAL |
|---|---|---|---|---|
| 01/01/2016 | 2,275,453.71 | -5,998,722.79 | 0.00 | -3,723,269.08 |
| Debit / credit in the income statement | -2,147,514.52 | 658,694.40 | 0.00 | -1,488,820.12 |
| Debit / credit in the equity | -1,316.89 | 0.00 | 0.00 | -1,316.89 |
| Debit of acquiring companies | 0.00 | 0.00 | 0.00 | 0.00 |
| 31/12/2016 | 126,622.30 | -5,340,028.39 | 0.00 | -5,213,406.09 |
Annual Financial Statements 2017
| Debit / credit in the income statement | 161,676.31 | 658,694.40 | 0.00 | 820,370.71 |
|---|---|---|---|---|
| Debit / credit in the equity | 19,523.96 | 0.00 | 0.00 | 19,523.96 |
| Debit of acquiring companies | 0.00 | 0.00 | 0.00 | 0.00 |
| 31/12/2017 | 307,822.57 | -4,681,333.99 | 0.00 | -4,373,511.42 |
| ΑΝΑΒΑΛΛΟΜΕΝΕΣ ΦΟΡΟΛΟΓΙΚΕΣ ΥΠΟΧΡΕΩΣΕΙΣ |
DIFFERENCE FROM FIXED ASSETS |
DIFFERENCE FROM REVENUE |
OTHER DIFFERENCE |
TOTAL |
| 01/01/2016 | 12,567,049.60 | 152,103.03 | 11,553,722.34 | 24,272,874.97 |
| Debit / credit in the income statement | -1,665,731.20 | -533,285.49 | 74,433.35 | -2,124,583.34 |
| Debit / credit in the equity | 0.00 | 0.00 | -1,207,633.67 | -1,207,633.67 |
| Debit of acquiring companies | 0.00 | 0.00 | 0.00 | 0.00 |
| 31/12/2016 | 10,901,318.40 | -381,182.46 | 10,420,522.02 | 20,940,657.96 |
| Debit / credit in the income statement | 1,528,098.39 | -847,174.63 | -144,999.99 | 535,923.77 |
| Debit / credit in the equity | -66,572.53 | 0.00 | 4,637,313.25 | 4,570,740.72 |
| Debit of acquiring companies | 0.00 | 0.00 | 0.00 | 0.00 |
| 31/12/2017 | 12,362,844.26 | -1,228,357.09 | 14,912,835.28 | 26,047,322.45 |
| Deferred Tax 31/12/2016 | 26,154,064.05 | |||
| Deferred Tax 31/12/2017 | 30,420,833.87 | |||
The distinction between short-term and long-term deferred tax is as follows:
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 31/12/2017 | 31/12/2016 | 31/12/2017 | 31/12/2016 | |
| Short-term | 7,286,252.00 | 8,764,252.73 | 9,670,783.09 | 8,314,376.96 |
| Long-term | 14,614,114.71 | 17,578,556.81 | 20,750,050.78 | 17,839,687.09 |
| 21,900,366.71 | 26,342,809.54 | 30,420,833.87 | 26,154,064.05 |
Deferred tax liabilities of the subsidiaries that are not recognized in the financial statements amounted to € 10,994,843.10 for 2016 and € 10,608,515.83 for 2017.
20. Staff leaving indemnity Liability (L.2112/20)
The Group and Company's liability towards its employees, for the future payment of indemnities depending on the employment period of each individual, is accounted and measured based on the discounted present value of the expected claim of each employee at the balance sheet date or the interim financial statements, in relation to the expected disbursement period.
Main actuarial assumptions used are:
| 2017 | 2016 | |
|---|---|---|
| Discount Rate (%) | 1.55% | 1.65% |
| Future Salaries Increases | 0.00% | 0.00% |
| Average long-term inflation rate increase | 1.00% | 1.00% |
| Personnel Movement: Resignations |
4.50% | 4.50% |
| Dismissals | 1.00% | 1.00% |
| Renumeration | According to Law 2112/1920 as amended by Law 4093/2012 | |
| Average Work Life | 14.91 | 14.82 |
| Account Movement | GROUP | COMPANY |
|---|---|---|
| Liabilitiy as of 01.01.16 | 2,076,693.74 | 1,537,970.00 |
| Current Service Cost (income statement charge) | 66,489.00 | 45,042.00 |
| Interest (income statement charge) | 20,985.60 | 7,701.60 |
|---|---|---|
| Settlements | 89,790.45 | 13,036.45 |
| Amortization of unrealised actuarial gains / losses | 0.00 | 0.00 |
| Remunerations | -395,099.56 | -305,916.05 |
| Demographic assumptions | 0.00 | 0.00 |
| Unrealised actuarial gains / losses | -34,780.00 | -4,541.00 |
| Liability as of 31.12.16 | 1,824,079.23 | 1,293,293.00 |
| Current Service Cost (income statement charge) | 63,210.00 | 41,546.00 |
| Interest (income statement charge) | 29,795.00 | 21,052.00 |
| Settlements | 496,933.00 | 149,168.00 |
| Amortization of unrealised actuarial gains / losses | 0.00 | 0.00 |
| Remunerations | -322,897.26 | -243,093.01 |
| Unrealised actuarial gains / losses | 93,510.01 | 67,324.01 |
| Liability as of 31.12.17 | 2,184,629.98 | 1,329,290.00 |
| Liability Reconciliation | GROUP | COMPANY |
| Liability as of 01.01.17 | 1,824,079.23 | 1,293,293.00 |
| Current service cost (income statement charge) | 63,210.00 | 41,546.00 |
| Interest (income statement charge) | 29,795.00 | 21,052.00 |
| Additional payments | 239,139.00 | 149,168.00 |
| Unrealised actuarial gains / losses | 93,510.01 | 67,324.01 |
| Remunerations | -322,897.26 | -243,093.01 |
| Settlements | 257,794.00 | 0.00 |
| Liability as of 31.12.17 | 2,184,629.98 | 1,329,290.00 |
Liability would be higher by 7.45% if discount rate decreased from 1.55% to 1.05%.
Liability would be higher by 6.18% if the percentage of future salary increases from 0% to 0.50% from 2018 and onwards.
21. Sales Revenue and Other Income
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 31/12/2017 | 31/12/2016 | 31/12/2017 | 31/12/2016 | |
| Sale of services / Other sales | 183,545,837.68 | 158,180,585.10 | 134,679,002.50 | 116,292,656.16 |
| Sales of new cars, used and parts | 117,794,173.03 | 74,491,201.46 | 22,018,111.55 | 17,310,379.44 |
| Used fleet sales | 39,291,888.18 | 32,133,839.34 | 32,438,152.06 | 27,829,322.27 |
| 340,631,898.89 | 264,805,625.90 | 189,135,266.11 | 161,432,357.87 | |
| Other income | ||||
| Income from commissions and services | 5,194,325.49 | 3,662,041.80 | 2,470,576.28 | 2,221,293.89 |
| Other operating income | 1,020,341.66 | 860,052.87 | 3,401,351.69 | 3,251,916.77 |
| 6,214,667.15 | 4,522,094.67 | 5,871,927.97 | 5,473,210.66 |
Income from investment property for the Company amounted to € 2,213,868.66 for 2017 and to € 2,229,839.62 for 2016.
Future payments from non-cancelable operating leases are as follows :
| 31/12/2017 | 31/12/2016 | |
|---|---|---|
| Up to 1 year | 61,491,058 | 55,378,259 |
| From 1 to 5 Year | 94,203,932 | 87,642,140 |
| Total | 155.694.990 | 143,020,399 |
Contingent lease payments recognized in revenue for the fiscal years 2017 and 2016 amount to € 977,883 and € 954,457 respectively.
22. Employee Benefits
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 31/12/2017 | 31/12/2016 | 31/12/2017 | 31/12/2016 | |
| Salaries | 25,156,626.14 | 22,413,170.68 | 14,667,650.77 | 13,779,178.90 |
| Employer contributions | 5,191,034.18 | 4,908,528.36 | 2,904,832.33 | 2,677,305.58 |
| Provisions for staff leaving indemnity | 350,782.28 | 177,265.05 | 211,766.00 | 65,780.05 |
| Other benefits | 806,234.10 | 684,039.89 | 553,576.10 | 509,384.91 |
| 31,504,676.70 | 28,183,003.98 | 18,337,825.20 | 17,031,649.44 |
23. Depreciation and Amortization of Non-Current Assets
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 31/12/2017 | 31/12/2016 | 31/12/2017 | 31/12/2016 | |
| Depreciation of tangible assets | 65,054,960.27 | 62,363,263.14 | 47,117,533.56 | 44,262,774.47 |
| Amortization of intangible assets | 181,474.73 | 167,124.14 | 150,785.93 | 125,428.63 |
| 65,236,435.00 | 62,530,387.28 | 47,268,319.49 | 44,388,203.10 |
24. Cost Allocation
| 2017 | 2016 | |||||
|---|---|---|---|---|---|---|
| COMPANY | COST OF SALES | ADMINISTRATION EXPENSES |
DISTRIBUTION EXPENSES |
COST OF SALES | ADMINISTRATION EXPENSES |
DISTRIBUTION EXPENSES |
| EMPLOYEE BENEFITS |
8,310,126.35 | 8,298,415.33 | 1,729,283.52 | 7,850,067.11 | 7,728,445.47 | 1,453,136.86 |
| DEPRECIATION | 46,740,448.68 | 468,304.13 | 59,566.68 | 43,926,796.67 | 401,408.00 | 59,998.43 |
| OTHER OPERATING EXPENSES |
82,894,401.98 | 4,239,965.80 | 2,437,671.54 | 68,081,020.52 | 3,889,317.33 | 2,285,673.02 |
| 137,944,977.01 | 13,006,685.26 | 4,226,521.74 | 119,857,884.30 | 12,019,170.80 | 3,798,808.31 | |
| 2017 | 2016 | |||||
| GROUP | COST OF SALES | ADMINISTRATION EXPENSES |
DISTRIBUTION EXPENSES |
COST OF SALES | ADMINISTRATION EXPENSES |
DISTRIBUTION EXPENSES |
| EMPLOYEE BENEFITS |
14,733,340.46 | 11,909,647.50 | 4,861,688.74 | 13,369,293.56 | 10,778,656.70 | 4,035,053.72 |
| DEPRECIATION | 64,045,187.55 | 640,982.69 | 550,264.76 | 61,667,715.49 | 597,847.86 | 264,823.93 |
| OTHER OPERATING EXPENSES |
181,161,733.67 | 8,100,398.25 | 6,340,342.99 | 124,557,419.07 | 6,343,779.01 | 5,630,805.40 |
Other operating expenses relate to maintenance and repairs, insurance fees, road tax and registration fees, royalties, rents, third party fees, miscellaneous operating expenses and inventory expenses.
25. Interest
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 31/12/2017 | 31/12/2016 | 31/12/2017 | 31/12/2016 | |
| Debit interest | 12,835,841.63 | 11,459,138.61 | 11,385,410.01 | 10,229,637.86 |
| Interest on difference of loans amortization | 2,271,360.00 | 2,271,360.00 | 2,271,360.00 | 2,271,360.00 |
| Interest on bond loans issue expenses amortization | 502,513.16 | 487,364.31 | 502,513.16 | 487,364.31 |
Annual Financial Statements 2017
| Credit interest | -987,556.92 | -781,346.83 | -940,063.62 | -617,151.95 |
|---|---|---|---|---|
| 14,622,157.87 | 13,436,516.09 | 13,219,219.55 | 12,371,210.22 |
26. Gains/Losses from Investment Activity
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 31/12/2017 | 31/12/2016 | 31/12/2017 | 31/12/2016 | |
| Dividends from subsidiaries | 0.00 | 0.00 | 2,000,000.00 | 0.00 |
| Dividends from major Shareholder Companies | 3,331,403.20 | 5,829,955.60 | 3,331,403.20 | 5,829,955.60 |
| Piraeus Bank Shares Disposal | 0.00 | -1,523,032.31 | 0.00 | -1,523,032.31 |
| Property destruction | 0.00 | -1,750,908.25 | 0.00 | -1,750,908.25 |
| Gains/Losses measured at fair value through profit and loss | 15,986.99 | 0.00 | 15,986.99 | 0.00 |
| Gains/Losses measured at fair value through profit and loss of Investment Properties |
1,583,597.92 | 0.00 | 1,583,597.92 | 0.00 |
| 4,930,988.11 | 2,556,015.04 | 6,930,988.11 | 2,556,015.04 |
In 2016 dividend was received from the major shareholders' Company «AEGEAN AIRLINES SA», amounting € 5,829,955.60 (0.70€/share), from 8,328,508 shares. Respectively, for 2017 dividend was received from the major shareholders' Company «AEGEAN AIRLINES SA», amounting € 3,331,403.20 (0.40€/share), from 8,328,508 shares. Also dividend was received from the subsidiary in Bulgaria «AUTOTECHNICA LTD». Finally, on 31.12.2017 a revaluation of investment property was conducted resulting in a gain of €1,583,597.92 charged in the Income Statement.
27. Impairment
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 31/12/2017 | 31/12/2016 | 31/12/2017 | 31/12/2016 | |
| Tangible assets | 2,218,564.33 | 0.00 | 2,218,564.33 | 0.00 |
| Investments | 0.00 | 0.00 | 500,000.00 | 0.00 |
| 2,218,564.33 | 0.00 | 2,718,564.33 | 0.00 |
28. Income Tax
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 31/12/2017 | 31/12/2016 | 31/12/2017 | 31/12/2016 | |
| Current Income Tax | 9,510,804.18 | 8,039,565.06 | 8,078,011.48 | 6,622,825.46 |
| Deferred Tax | 256,226.82 | -412,512.78 | -284,446.94 | -677,909.25 |
| 9,767,031.00 | 7,627,052.28 | 7,793,564.54 | 5,944,916.21 |
Income tax on the company's earnings before tax, is different from the amount that would derive using the weighted average tax rate, on the company's earnings. Difference is as follows:
| GROUP | COMPANY | |||
|---|---|---|---|---|
| 31/12/2017 | 31/12/2016 | 31/12/2017 | 31/12/2016 | |
| Earnings before tax | 41,392,819.77 | 30,317,756.18 | 30,731,298.45 | 21,345,786.25 |
| Current tax rate | 29% | 29% | ||
| Tax calculated using the statutory tax rates | 10,929,205.69 | 7,845,063.38 | 8,912,076.55 | 6,190,278.01 |
| Tax for income/expenses not recognized for tax | ||||
| purposes | -1,162,174.69 | -218,011.10 | -1,118,512.01 | -245,361.80 |
| 9,767,031.00 | 7,627,052.28 | 7,793,564.54 | 5,944,916.21 |
The weighted average tax rate for the Group for the years 2016 and 2017 was 25.2% and 23.6% respectively.
Income tax is not proportional in relation to earnings due to non-taxable dividend income.
29. Earnings per share
Basic
Basic earnings per share are calculated by dividing the profit, by the weighted average number of ordinary shares excluding those acquired by the company.
| EARNINGS PER SHARE - GROUP | GROUP | |
|---|---|---|
| 31/12/2017 | 31/12/2016 | |
| Net profit (Loss) for the period | 31,625,788.77 | 22,690,703.90 |
| Attributable to: | ||
| Shareholders | 31,625,788.77 | 22,690,703.90 |
| Minority rights | 0.00 | 0.00 |
| Weighted average number of shares | 12,156,191.00 | 12,156,191.00 |
| Earnings per share | 2.6016 | 1.8666 |
30. Dividends per share
For fiscal year 2016 the Board of Directors proposed dividend of € 0,85 per share. This decision was approved on the 08.06.2017 Annual General Shareholders Meeting and the disbursement was made on 21.06.2017. For fiscal year 2017, the Board of Directors proposal for distribution of dividends to shareholders will be submitted no later than the date of publication of the invitation for the next Annual General Meeting.
31. Treasury shares
The company, following the Decision on the 24.04.2012 of the General Meeting proceeded in purchasing 172,678 (57,559 shares after the reverse split treasury) shares worth €256,131.46 and fair value €1,346.880,60 (ASE closing price €23.40 per share on the 31/12/2017).
32. Contingent Liabilities
The group has contingent liabilities towards banks, other guarantees and other issues that might arise. No material charges are expected from these contingent liabilities. The non-audited fiscal years are:
| AUTOHELLAS ATEE | - |
|---|---|
| AUTOTECHNICA LTD | 2012-2017 |
| AUTOTECHNICA (CYPRUS) LIMITED | 2012-2017 |
| AUTOTECHNICA FLEET SERVICES S.R.L. | 2015-2017 |
| A.T.C. AUTOTECHNICA (CYPRUS) LTD | 2012-2017 |
| AUTOTECHNICA SERBIA DOO | 2016-2017 |
| AUTOTECHNICA MONTENEGRO DOO | 2013-2017 |
| ΑUTOTECHNICA FLEET SERVICES LLC | 2015-2017 |
| AUTOHTECHNICA FLEET SERVICES DOO | 2016-2017 |
| AUTOTECHNICA HELLAS ATEE | - |
| HYUNDAI HELLAS P&R DAVARI SA | - |
| AUTODEAL P&R DAVARI SA | - |
| ANTERRA DOO | 2015-2017 |
Company establishes provisions for taxes that may arise from the non-audited fiscal years based on its experience. Provisions as at 31.12.2017 amount to € 118.801,80 for the group and the company.
Regarding the Parent Company and the subsidiaries based in Greece, the years 2011 to 2016 have been audited by the elected by Κ.Ν. 2190/1920, in accordance with article 82 of L. 2238/1994 and article 65A of Law 4771/13, and the relevant tax compliance reports. According to POL. 1006/05.01.2016, companies who submitted a tax compliance report without remarks for tax violations are not excluded from conducting a regular tax audit by tax authorities. Therefore, it is possible that tax authorities will demand to conduct their tax audit on the company's books. However, the
Company's management estimates that the results from potential regular tax audits from tax authorities, if conducted, will not have a significant effect on the company's financial position. Similarly, the tax audit for the Parent Company and subsidiaries based in Greece for the year 2017 is carried out by the statutory auditor. Upon completion of the tax audit, management does not expect to incur significant tax liabilities other than those recorded and reflected in the financial statements.
In 2017, the tax audit for 2008 was completed, that brought up an added payable tax amount of €81,736.20, which was recorded as a reduction of the already established provision for unaudited fiscal years.
33. Loans
During the period 01/01-31/12/2017, total borrowing of the Company amounted to € 310,663,292.51, increasing by € 54,974,433.62. This increase comes from long- and short-term loans of €15,694,408.74, financial leasing of € 36,551,151.72 and to various loans amortization and issue expenses of € 2,773,873.16.
Total Group borrowing, amounted to € 375,963,641.05, increasing by € 94,974,667.01. This increase comes from long- and short-term loans of €23,006,590.15, financial leasing of € 36,551,151.72, various loans amortization and issue expenses of € 2,773,873.16 and finally loans of € 32.616.051,98 from the acquisition of HYUNDAI HELLAS P&R DAVARI SA and AUTODEAL P&R DAVARI SA, out of which the amount of €5,123,057.97 has been repaid.
| COMPANY | Cash Transactions | Non Cash Transactions | |||||
|---|---|---|---|---|---|---|---|
| 31/12/2016 | Repayments | New Financing | Transfers | Acquisitions | Loan Amortization |
31/12/2017 | |
| Long-term Loans | 214,060,824.81 | -24,411,371.15 | 29,735,222.16 | -59,266,500.00 | 2,761,300.56 162,879,476.38 | ||
| Short-term Loans | 35,991,998.93 | -34,727,039.04 | 49,396,838.56 | 59,266,500.00 | 12,572.60 | 109,940,871.05 | |
| Financial Leasing | 5,606,035.15 | -4,344,241.79 | 36,551,151.72 | 37,812,945.08 | |||
| Total Liabilities from Financial Activities 255,658,858.89 | -63,482,651.98 | 79,132,060.72 | 0.00 | 36,551,151.72 | 2,773,873.16 310,633,292.51 |
| GROUP | Cash Transactions | Non Cash Transactions | |||||
|---|---|---|---|---|---|---|---|
| 31/12/2016 | Repayments | New Financing | Transfers | Acquisitions | Loan Amortization |
31/12/2017 | |
| Long-term Loans | 222,230,506.68 | -24,411,371.15 | 44,449,204.43 | -59,266,500.00 | 20,596,649.89 | 2,761,300.56 | 206,359,790.41 |
| Short-term Loans | 53,179,432.21 | -64,635,341.25 | 71,948,339.91 | 59,266,500.00 | 12,019,402.09 | 12,572.60 | 131,790,905.56 |
| Financial Leasing | 5,606,035.15 | -4,344,241.79 | 36,551,151.72 | 37,812,945.08 | |||
| Total Liabilities from Financial Activities 281,015,974.04 | -93,390,954.19 | 116,397,544.34 | 0.00 | 69,167,203.70 | 2,773,873.16 | 375,963,641.05 |
Company and Group loans include liabilities from financial leasing of value € 37,812,945.08.
In the aforementioned financial leasing the company is a Lessee and leases cars up to 4 years with a right to purchase the vehicle at the end of the lease.
The minimum future repayments are € 41,645,050.24, with unrecognized interest of € 3,832,105.16, the present value of which is € 37,812,945.08.
Financial leasing liabilities will be repaid as follows:
| Years | |
|---|---|
| 0-1 | 10,455,361.47 |
| 2-4 | 31,189,688.77 |
| 41,645,050.24 |
34. Events after the Reporting Period
No other significant events took place from the balance sheet date, until the date of approval of the financial statements.
35. Related Party Transactions.
The following transactions are transactions with related parties.
COMPANY
i) Sales of goods and services
| 31/12/2017 | 31/12/2016 | |
|---|---|---|
| Sales of services to associates and joint ventures | 551,528.05 | 522,108.81 |
| Sales of services to Major Shareholder' s companies | 1,260,904.52 | 1,184,775.71 |
| Other income from Subsidiaries | 3,350,640.09 | 3,696,953.08 |
| Sales of Goods in subsidiaries | 10,669,619.69 | 9,595,756.48 |
| Sales of Tangible Assets to subsidiaries | 1,953,408.38 | 3,298,660.27 |
| Other Income from Major Shareholder' s companies | 480,898.13 | 486,600.00 |
| Dividends from major shareholders' companies | 3,331,403.20 | 5,829,955.60 |
| 23,598,402.06 | 24,614,809.95 |
Other income from subsidiaries, refer to administrative and management support. The equivalent sales to associates are offered based on the cost and the regular operating profit of the company.
ii) Purchase of goods and services
| 31/12/2017 | 31/12/2016 | |
|---|---|---|
| Purchase of goods from associates and joint ventures | 234,802.00 | 241,601.44 |
| Purchase from subsidiaries | 24,328,641.87 | 30,562,993.87 |
| Other expenses from major shareholder's companies | 1,066,921.93 | 882,158.11 |
| 25,630,365.80 | 31,686,753.42 |
iii) Management and BoD Renumeration
| Company | ||||
|---|---|---|---|---|
| 31/12/2017 | 31/12/2016 | |||
| Salaries and other short term benefits | 3,255,520.30 | 2,946,309.08 | ||
| 3,255,520.30 | 2,946,309.08 |
iv) Claims from related parties
| 31/12/2017 | 31/12/2016 | |
|---|---|---|
| Subsidiaries | 2,662,525.77 | 4,755,111.61 |
| Associates and joint ventures | 44,825.15 | 23,232.94 |
| Major shareholder's companies | 192,362.84 | 176,526.84 |
| 2,899,713.76 | 4,954,871.39 |
v) Liabilities to related parties
| 31/12/2017 | 31/12/2016 | |
|---|---|---|
| Subsidiaries | 2,067,470.05 | 2,457,560.76 |
| Associates and joint ventures | 25,025.14 | 23,718.89 |
| Major shareholder's companies | 86,955.11 | 104,066.08 |
| 2,179,450.30 | 2,585,345.73 |
vi) Guarantees
The Company has provided a guarantee over a loan granted to its subsidiary AUTOTECHNICA LTD amounting up to € 6,000,000. Also, for the subsidiary AUTOTECHNICA (CYPRUS) LIMITED, a guarantee has been provided over a loan amounting up to € 8,500,000, for the subsidiary AUTOTECHNICA FLEET SERVICES S.R.L., a guarantee has been provided over a loan up to € 16,700,000, for the subsidiary AUTOTECHNICA SERBIA D.O.O., a guarantee has been provided over a loan amounting up to € 7,800,000 and for the subsidiary AUTOTECHNICA MONTENEGRO DOO a guarantee has been provided over a loan amounting up to € 500.000. Moreover, a guarantee has been issued towards a loan of ANTERRA DOO ZAGREB amounting up to € 4.000.000. Finally, for AUTOTECHNICA HELLAS S.A. a guarantee amounting to € 12,500,000 has been provided.
GROUP
i) Sales of goods and services
| 31/12/2017 | 31/12/2016 | |
|---|---|---|
| Sales of services to associates | 301,034.00 | 272,790.68 |
| Sales of goods to associated companies and joint ventures | 2,454,923.89 | 2,611,910.45 |
| Sales of services to major shareholder's companies | 1,270,959.05 | 1,188,788.87 |
| Other income from major shareholder's companies | 480,898.13 | 486,600.00 |
| Dividends from major shareholder's companies | 3,331,403.20 | 5,829,955.60 |
| 7,839,218.27 | 10,390,045.60 |
ii) Purchase of goods and services
| 31/12/2017 | 31/12/2016 | |
|---|---|---|
| Purchase of goods from associates and joint ventures | 2,799,141.62 | 2,683,504.19 |
| Other expenses from major shareholder's companies | 1,100,733.82 | 893,051.80 |
| 3,899,875.44 | 3,576,555.99 |
iii) Management and BoD Renumeration
| GROUP | ||
|---|---|---|
| 31/12/2017 | 31/12/2016 | |
| Salaries and other short term benefits | 3,737,148.32 | 3,399,430.23 |
| 3,737,148.32 | 3,399,430.23 |
iv) Claims from associates
| 31/12/2017 | 31/12/2016 | |
|---|---|---|
| Associates | 184,952.51 | 259,299.71 |
| Major shareholder's companies | 192,362.84 | 176,526.84 |
| 377,315.35 | 435,826.55 |
v) Liabilities to associates
| 31/12/2017 | 31/12/2016 | |
|---|---|---|
| Joint Ventures | 199,730.22 | 213,107.74 |
| Major shareholder's companies | 102,613.96 | 107,829.59 |
| 302,344.18 | 320,937.33 |
36. Change in Accounting Estimate
In 2017, there was a change in the accounting estimate both in parent and group level, in order to more accurately reflect the difference between purchase cost and disposal value of a car. More specifically, since 01/01/2017, the annual vehicle depreciation rate changed to 12% for vehicles of value up to € 15,000.00 and 14% for vehicles of equal or greater value than € 15,000.01, from 13.8% that was previously used on the total fleet of the group. This resulted in a lower depreciation expense by € 3,472,186.08 and in lower profit from car sales by € 391,132.92 for 2017. As far as the foreign countries subsidiaries are concerned, since 01/01/2017, the depreciation rate of 18% was changed to 14% for Bulgaria and Cyprus, and to 15% for Romania, Serbia, Montenegro, Croatia and Ukraine. This, resulted in lower depreciation expense by €3,917,134.43 and lower profit from car sales of € 444,652.50 for 2017.
37. Sensitivity Analysis
The following tables present and analyse the sensitivity of the company's results and its equity in relation to the financial assets and liabilities, as far as interest rate risk is concerned, the foreign exchange risk and the market risk.
- Interest rate risk
The Company and the Group are exposed to interest rate risk, stemming from:
a) the floating interest rate loans, as well as from deposits with floating interest rate. The sensitivity analysis assumes the parallel fluctuation of interest rates by ±100 bps and its impact will be reflected on the results
b) A change in derivatives' fair value used to hedge the interest rate risk, where hedge accounting is used. These derivatives are solely affected by interest fluctuations and the sensitivity analysis assumes the fluctuation by ±100bps of interest rates. This affects the company's other comprehensive income/equity when hedge accounting is applied and income statement/equity when not.
- Foreign exchange risk
The Group is exposed to foreign exchange risk from its subsidiaries´ liabilities and deposits, in a currency different than the functional currency of the Group. In more detail, the subsidiaries in Romania, the Republic of Serbia, Croatia and Ukraine have liabilities in RON, RSD, HRK and UAH respectively. The sensitivity analysis assumes a change in the following exchange rates, €/RON, €/RSD, €/HRK and €/UAH, by ±10% with the impact reflected on the results.
3. Market Risk
COMPANY 2017
The Company and the Group are exposed in risk from:
Any change of the share price of available for sale financial assets. The sensitivity analysis assumes a change in the share price by ±10% and the change is reflected in the Company's equity.
| Interest Rate Risk | Foreign Exchange Risk | Market Risk | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 5% Index Level | -5% Index Level | ||||||||||||||||
| +100bips (Euribor) | -100bips(Euribor) | +10% | -10% | +10% | -10% | ||||||||||||
| FINANCIAL ASSETS | Book Values Earnings before tax |
Reserves before tax |
Earnings before tax |
Reserves before tax |
Earnings before tax |
Reserves before tax |
Earnings before tax |
Reserves before tax |
Profit before tax |
Earnings before tax |
Earnigns carried forward |
Reserves before tax |
Profit before tax |
Earnings before tax |
Earnigns carried forward |
Reserves before tax |
|
| Cash Receivables & cash available Financial Assets measured at fair value |
68,710,191.00 0.00 |
20,468,771.90 204,687.72 | -204,687.72 | 0.00 | 6,871,019.10 | 0.00 | 6,871,019.10 | 0.00 | -6,871,019.10 | 0.00 | -6,871,019.10 | ||||||
| Impact before Tax Income Tax 29% |
204,687.72 -59,359.44 |
0.00 | 0.00 -204,687.72 59,359.44 |
0.00 0.00 |
0.00 0.00 |
0.00 0.00 |
0.00 0.00 |
0.00 0.00 |
0.00 6,871,019.10 0.00 -1,992,595.54 |
0.00 6,871,019.10 0.00 -1,992,595.54 |
0.00 -6,871,019.10 0.00 1,992,595.54 |
0.00 -6,871,019.10 0.00 1,992,595.54 |
|||||
| Net Impact | 145,328.28 | 0.00 -145,328.28 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 4,878,423.56 | 0.00 4,878,423.56 | 0.00 -4,878,423.56 | 0.00 -4,878,423.56 | ||||||
| Financial Liabilities Trade Liabilities Loans |
-310,633,292.51 -3,106,332.93 | 3,106,332.93 | 0.00 | 0.00 | |||||||||||||
| Impact before Tax | -3,106,332.93 | 0.00 3,106,332.93 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||
| Income Tax | 900,836.55 | 0.00 -900,836.55 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||
| Net Impact | -2,205,496.38 | 0.00 2,205,496.38 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||
| Total Net Impact | -2,060,168.10 | 0.00 2,060,168.10 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 4,878,423.56 | 0.00 4,878,423.56 | 0.00 -4,878,423.56 | 0.00 -4,878,423.56 | ||||||
| Net Impact on the Results Net effect on other operating income |
-2,060,168.10 0.00 |
0.00 | 0.00 2,060,168.10 0.00 |
0.00 0.00 |
0.00 0.00 |
0.00 0.00 |
0.00 0.00 |
0.00 0.00 |
0.00 | 0.00 0.00 4,878,423.56 |
0.00 | 0.00 4,878,423.56 |
0.00 | 0.00 0.00 -4,878,423.56 |
0.00 | 0.00 -4,878,423.56 |
| GROUP 2017 | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 5% Index Level | Interest Rate Risk | -5% Index Level | Foreign Exchange Risk | Market Risk | |||||||||||||
| Book Values Earnings before | +100bips (Euribor) | Reserves | -100bips(Euribor) Earnings before |
Reserves | +10% Earnings before |
Reserves | -10% Earnings before |
Reserves | Profit before | +10% Earnings before |
Earnigns | Reserves | Profit before Earnings before |
-10% Earnigns |
Reserves | ||
| Financial Assets | tax | before tax | tax | before tax | tax | before tax | tax | before tax | tax | tax | carried forward | before tax | tax tax |
carried forward | before tax | ||
| Cash Receivables and Cash Available Available for sale |
39,001,375.91 390,013.76 8,118,394.59 69,210,191.00 |
-390,013.76 | 811,839.46 | -811,839.46 | 6,921,019.10 | 6,921,019.10 | -6,921,019.10 | -6,921,019.10 | |||||||||
| Financial Assets measured at fair value | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||||
| Impact before Tax Income Tax |
390,013.76 -109,115.73 |
0.00 -390,013.76 0.00 109,115.73 |
0.00 811,839.46 0.00 -133,199.88 |
0.00 -811,839.46 0.00 133,199.88 |
0.00 0.00 |
0.00 6,921,019.10 0.00 -2,007,095.54 |
0.00 6,921,019.10 0.00 -2,007,095.54 |
0.00 -6,921,019.10 0.00 2,007,095.54 |
0.00 -6,921,019.10 0.00 2,007,095.54 |
||||||||
| Net Impact | 280,898.03 | 0.00 -280,898.03 | 0.00 678,639.58 | 0.00 -678,639.58 | 0.00 | 0.00 4,913,923.56 | 0.00 4,913,923.56 | 0.00 -4,913,923.56 | 0.00 -4,913,923.56 | ||||||||
| Financial Liabilities | |||||||||||||||||
| Trade Liabilities Loans |
-3,694,688.84 -375,963,641.05 -3,759,636.41 |
3,759,636.41 | -369,468.88 | 369,468.88 | |||||||||||||
| Impact before Tax Income Tax |
-3,759,636.41 1,044,569.41 |
0.00 3,759,636.41 0.00 -1,044,569.41 |
0.00 | 0.00 -369,468.88 62,967.54 |
0.00 369,468.88 0.00 -62,967.54 |
0.00 0.00 |
0.00 0.00 |
0.00 0.00 |
0.00 0.00 |
0.00 0.00 |
|||||||
| Net Impact | -2,715,067.00 | 0.00 2,715,067.00 | 0.00 -306,501.35 | 0.00 306,501.35 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||
| Total Net Impact | -2,434,168.97 | 0.00 2,434,168.97 | 0.00 372,138.23 | 0.00 -372,138.23 | 0.00 | 0.00 4,913,923.56 | 0.00 4,913,923.56 | 0.00 -4,913,923.56 | 0.00 -4,913,923.56 | ||||||||
| Net Impact on the Results | -2,434,168.97 | 0.00 2,434,168.97 | 0.00 372,138.23 | 0.00 -372,138.23 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | ||||
| Net effect on other operating income | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 4,913,923.56 | 4,913,923.56 | 0.00 -4,913,923.56 | -4,913,923.56 | |||||
| 71 |
38. Fair value hierarchy levels.
COMPANY
FAIR VALUES TABLE
| CATEGORY | BALANCE SHEET VALUE |
HIERARCHY LEVEL |
VALUATION METHOD |
BASIC ASSUMPTIONS |
|---|---|---|---|---|
| Note Financial | ||||
| Own occupied property | 319,136,831.93 | 2 | Statements Note Financial |
Note Financial Statements |
| Investment property Available for sale financial assets |
66,372,000.00 | 2 | Statements | Note Financial Statements |
| - Public companies shares | 68,710,191.00 | 1 | Share Price | - |
GROUP
FAIR VALUES TABLE
| CATEGORY | BALANCE SHEET VALUE |
HIERARCHY LEVEL |
VALUATION METHOD |
BASIC ASSUMPTIONS |
|---|---|---|---|---|
| Own occupied property | 446,080,555.57 | 2 | Note Financial Statements Note Financial |
Note Financial Statements |
| Investment property Available for sale financial assets |
40,077,340.76 | 2 | Statements | Note Financial Statements |
| - Public companies shares | 68,710,191.00 | 1 | Share Price | - |
| - Non-listed companies shares | 500,000.00 | 3 | Cost less Depreciation | - |
39. Audit Fees
Audit fees for 2017 for the Company amounted to € 53,000 for statutory audit and € 41,000 for tax audit. On the other hand, as far as the Group is concerned, audit fees amounted to € 114,182.26 for statutory audit and € 52,000 for tax audit. Other services are not provided.
Kifissia, 09th March 2018
| President | Vice President & Managing Director |
Chief Financial Officer | Accounting Manager |
|---|---|---|---|
| Theodore Vassilakis | Eftichios Vassilakis | Antonia Dimitrakopoulou | Constantinos Siambanis |
| ICN: AK 031549 | ICN: AN 049866 | ICN: AB 348453 | ICN: F 093095 |
Annual Financial Statements 2017
E. INFORMATION BASED ON ARTICLE 10 OF LAW3401/2005 PUBLISHED BY THE COMPANY DURING THE 2017 FISCAL YEAR.
AUTOHELLAS SA had disclosed the following information over the period 01/01/2017 – 31/12/2017, which are posted on the company's website www.hertz.gr as well as the website of the Athens Exchange www.athex.gr
| Date | Subject | Website |
|---|---|---|
| Announcement and Publication date of the Annual Financial | www.ase.gr (Daily official list announcements) | |
| 24/02/2017 | Statements 2016 | www.hertz.gr |
| 14/03/2017 | Financial Calendar 2017 | www.ase.gr (Daily official list announcements) www.hertz.gr |
| 20/03/2017 | Press Release Year 2016 Financial Results | www.ase.gr (Daily official list announcements) www.hertz.gr |
| 22/03/2017 | Announcement according to law 3556/2007 | www.ase.gr (Daily official list announcements) www.hertz.gr |
| 23/03/2017 | Announcement according to law 3556/2007 | www.ase.gr (Daily official list announcements) www.hertz.gr |
| 27/03/2017 | Announcement according to law 3556/2007 | www.ase.gr (Daily official list announcements) www.hertz.gr |
| 30/03/2017 | Clarification on the published figures for the Annual Financial Report 2016 |
www.ase.gr (Daily official list announcements) www.hertz.gr |
| 02/05/2017 | Amendment of Financial Calendar 2017 | www.ase.gr (Daily official list announcements) www.hertz.gr |
| 02/05/2017 | Invitation to the Annual General Meeting | www.ase.gr (Daily official list announcements) www.hertz.gr |
| 02/05/2017 | Agenda and draft Decisions | www.ase.gr (Daily official list announcements) www.hertz.gr |
| 02/05/2017 | Instrument of Proxy | www.ase.gr (Daily official list announcements) www.hertz.gr |
| 02/05/2017 | Number of shares and voting rights | www.ase.gr (Daily official list announcements) www.hertz.gr |
| 02/05/2017 | Announcement to the Investment Public | www.ase.gr (Daily official list announcements) www.hertz.gr |
| 06/06/2017 | Supplementary Draft Decisions on matters of the Agenda and draft Decisions |
www.ase.gr (Daily official list announcements) www.hertz.gr |
| 08/06/2017 | Decisions of the Shareholders Meeting | www.ase.gr (Daily official list announcements) www.hertz.gr |
| 08/06/2017 | Dividend Payment for 2016 | www.ase.gr (Daily official list announcements) www.hertz.gr |
| 30/06/2017 | Announcement of the composition of a new Board of Directors |
www.ase.gr (Daily official list announcements) www.hertz.gr |
| 11/08/2017 | Invitation to the Extraordinary Annual General Meeting | www.ase.gr (Daily official list announcements) www.hertz.gr |
| 11/08/2017 | Agenda and draft Decisions | www.ase.gr (Daily official list announcements) www.hertz.gr |
| 11/08/2017 | Instrument of Proxy | www.ase.gr (Daily official list announcements) www.hertz.gr |
| 05/09/2017 | Press Release 1st Half 2017 | www.ase.gr (Daily official list announcements) www.hertz.gr |
| 06/09/2017 | Decisions of the Extraordinary General Shareholders Meeting |
www.ase.gr (Daily official list announcements) www.hertz.gr |
| 31/10/2017 | Notification of change of board of director's composition | www.ase.gr (Daily official list announcements) www.hertz.gr |
| 22/12/2017 | AUTOHELLAS acquires 70% of HYUNDAI HELLAS & AUTODEAL (KIA) |
www.ase.gr (Daily official list announcements) www.hertz.gr |
F. WEBSITE FOR THE PUBLICATION OF THE FINANCIAL STATEMENTS OF SUBSIDIARY COMPANIES
The annual Financial Statements and the Independent Auditor' s Report for the period 01.01.2017 – 31.12.2017 have been published in the company's web address : Http://www.Hertz.gr
G. ACCOUNTS AND INFORMATION
AUTOHELLAS S.A. ( HERTZ ) Number G.E.M.I: 250501000 - Company registered number : 851/06/Β/86/43 31, Viltanioti str., Kifissia
CONCISE SUMMARY OF THE FINANCIAL STATEMENTS FOR THE PERIOD
In accordance with the Decision of the Greek capital market commission's Board of Directors No 4/507/28.04.2009 January 01st of 2017 until December 31st 2017
The figures and information below provide a concise summary of the financial statements and earnings of AUTOHELLAS S.A. We strongly recomend to any person interested in investing in Autohellas or to proceed to any other transaction with Autohellas to study the company's financial statements as indicated by the International Accounting Financial Standards (IFRS), which are presented in out website www.hertz.gr, along with the independent auditor's report, when this is required.
| Company's´ Info: | |
|---|---|
Internet Address : www.hertz.gr Theodore Vassilakis, President, Member Date of Approval of the Financial Eftichios Vassilakis, Vice President& Managing Director, Member Statements : 09th March 2018 Emmanuella Vassilaki, Member Certified Auditor – Accountant : Dimitris Samaras (Α.Μ. 34161) Georgios Vassilakis, Member Auditing Firm : ECOVIS HELLAS SA (Α.Μ.155) Dimitris Maggioros, Member
Board of Directors : Type of Auditors´ Audit Report : Unqualified Garyfallia Pelekanou, Member Konstantinos Sfakakis, Independent non-executive member
Stefanos Kotsolis, Independent non-executive member
BALANCE SHEET
Spyros Flegas, Independent non-executive member
CASH FLOW STATEMENT
31/12/2017 31/12/2016 31/12/2017 31/12/2016 ASSETS 01.01-31.12.2017 01.01-31.12.2016 01.01-31.12.2017 01.01-31.12.2016 Tangible Assets 446,080,555.57 377,709,184.48 319,136,831.93 286,131,642.21 Investment Property 40,077,340.76 44,882,058.25 66,372,000.00 58,249,877.73 Operating Activities Intangible Assets 569,198.30 545,312.10 425,028.03 487,121.63 Earning before tax 41,392,819.77 30,317,756.18 30,731,298.45 21,345,786.25 Goodwill 27,297,829.69 1,312,539.00 0.00 0.00 Adjustments for: Other Non-current Assets 82,380,928.72 64,753,734.39 124,121,195.44 86,841,195.59 Depreciation 65,236,435.00 62,530,387.28 47,268,319.49 44,388,203.10 Inventories 32,424,031.91 13,914,519.17 5,054,907.72 5,175,198.68 Amortization: 2,218,564.33 0.00 2,718,564.33 0.00 Trade Receivables 35,216,003.03 28,205,646.45 25,812,901.64 23,563,671.59 Gain (Loss) from Investing Activities -18,567,354.00 -16,112,165.88 -16,904,045.36 -12,897,841.76 Other Assets 56,754,131.11 39,463,418.72 31,534,679.05 31,837,233.22 Provisions 1,517,024.40 863,636.50 1,415,260.39 863,636.50 TOTAL ASSETS 720,800,019.09 570,786,412.56 572,457,543.81 492,285,940.65 Net Exchange Differencies -1,483.72 3,489.99 0.00 0.00 Net Finance 14,622,157.87 13,436,516.09 13,219,219.55 12,371,210.22 Share in affiliated companies` result 756,302.41 615,834.13 0.00 0.00 Shareholders equity 3,908,400.00 3,908,400.00 3,908,400.00 3,908,400.00 Plus/Minus adjustment for changes in working capital or related to operated activities Other components of equity 224,253,093.41 191,839,001.05 176,704,024.42 152,956,418.71 Increase/(decrease) in inventories -6,929,174.90 -4,422,420.69 -179,709.04 -589,416.26 Total shareholders equity (a) 228,161,493.41 195,747,401.05 180,612,424.42 156,864,818.71 Increase/(decrease) in trade and other Receivables 2,258,483.83 -1,048,461.00 5,288,936.23 3,584,191.23 Non-controlling interests ( b ) -2,545,636.07 0.00 0.00 0.00 Increase/(decrease) in liabilities (excluding Banks) 692,215.21 -4,343,512.49 -2,958,760.01 -9,861,131.32 Total Equity (c)=(a)+(b) 225,615,857.34 195,747,401.05 180,612,424.42 156,864,818.71 Purchase of renting vehicles -151,061,381.71 -138,983,636.13 -115,519,834.43 -101,684,791.07 Long Term Borrowing 235,036,804.33 225,068,948.09 191,556,490.30 216,899,266.22 Purchase of renting vehicles by leasing 36,551,151.72 4,163,831.46 36,551,151.72 4,163,831.46 Provisions / Other Long Term Borrowing 24,724,459.53 28,839,584.52 31,750,123.87 27,447,357.05 Sales of renting vehicles 41,562,279.59 35,790,650.64 32,755,115.09 28,187,473.30 Short-Term Bank Liabilities 140,926,836.72 55,947,025.95 119,076,802.21 38,759,592.67 Less: Other-Long term liabilities 6,418,149.06 0.00 Interest paid -12,093,150.06 -10,893,054.48 -10,592,327.88 -9,608,206.51 Other-Short term liabilities 88,077,912.11 65,183,452.95 49,461,703.01 52,314,906.00 Taxes paid -10,375,895.91 -1,539,085.19 -8,796,863.60 -33,397.46 Total Liabilities (d) 495,184,161.75 375,039,011.51 391,845,119.39 335,421,121.94 Net Cash flows from operating activities (a) 7,778,993.83 -29,620,233.59 14,996,324.93 -19,770,452.32 Total Equity and Liabilities (c)+(d) 720,800,019.09 570,786,412.56 572,457,543.81 492,285,940.65 Cash flows from investing activities Acquisition of subsidiaries, affiliations, joint ventures and other investments -22,069,380.00 -1,200,000.00 -21,569,380.00 -5,590,000.00 Less: Cash of Subsidiaries 20,000,000.00 0.00 0.00 0.00 Purchase of tangible and intagible assets -70,942.79 -188,382.77 -70,942.79 -188,382.77 Investment Properties Purchase -7,723,984.33 -8,442,730.63 -2,998,457.98 -4,620,027.46 Proceeds from sales of tangible assets 4,059,079.42 2,319,068.04 1,890,367.44 1,398,732.83 01.01-31.12.2017 01.01-31.12.2016 01.01-31.12.2017 01.01-31.12.2016 Sale of investment property / Properties Tansfer tax 0.00 115,103.80 0.00 115,103.80 Turnover 340,631,898.89 264,805,625.90 189,135,266.11 161,432,357.87 Proceeds from interest 1,037,947.48 836,694.05 940,063.62 617,151.95 Gross Profit 80,691,637.21 65,211,197.78 51,190,289.10 41,574,473.57 Proceeds from dividends 3,331,403.20 5,829,955.60 5,331,403.20 5,829,955.60 Earnings before tax , financial and investment activities 54,058,856.27 41,814,091.36 39,738,094.22 31,160,981.43 Sale of subsidiaries, affiliations or other investment. 0.00 1,720,301.12 0.00 1,720,301.12 Earnings before tax 41,392,819.77 30,317,756.18 30,731,298.45 21,345,786.25 Net cash flow from investing activities (b) -1,435,877.02 990,009.21 -16,476,946.51 -717,164.93 Earnings After Tax (A) 31,625,788.77 22,690,703.90 22,937,733.91 15,400,870.04 Cash flows from financing activities - Equity holders of the Parent 31,625,788.77 22,690,703.90 0.00 0.00 Proceeds from borrowings 152,948,696.14 132,622,834.63 115,683,212.44 116,604,687.60 - Non-controlling interest 0.00 0.00 0.00 0.00 Less: Leasing -36,551,151.72 -4,163,831.46 -36,551,151.72 -4,163,831.46 Other Profit/loss for the period after tax (Β) 11,122,315.54 -2,931,536.93 11,142,634.15 -2,953,396.22 Dividends paid -10,332,762.35 -10,332,762.35 -10,332,762.35 -10,332,762.35 Total Profit/loss for the period after tax (Α) + (Β) 42,748,104.31 19,759,166.97 34,080,368.06 12,447,473.82 Loan repayments -93,390,954.19 -91,693,190.74 -63,482,651.98 -82,222,707.53 - Equity holders of the Parent 42,748,104.31 19,759,166.97 0.00 0.00 Net cash flow from financing activities (c) 12,673,827.88 26,433,050.08 5,316,646.39 19,885,386.26 - Non-controlling interest 0.00 0.00 0.00 0.00 Net increase in cash and cash equivalents (a)+(b)+(c) 19,016,944.69 -2,197,174.30 3,836,024.81 -602,230.99 Cash and cash equivalents at the beginning of the period 19,984,431.22 22,131,519.52 16,632,747.09 17,234,978.08 Net earnings per share - basic (€) 2.6016 1.8666 1.8869 1.2669 Cash and cash equivalents from companies acquisition 0.00 50,086.00 0.00 0.00 Proposed Dividend per Share ― ― Cash and cash equivalents at the end of the period 39,001,375.91 19,984,431.22 20,468,771.90 16,632,747.09 Earnings (losses) before tax,financial activities,investing activities and depreciations 119,295,291.27 104,344,478.64 87,006,413.71 75,549,184.53 31/12/2017 31/12/2016 31/12/2017 31/12/2016 Equity balance at the beginning of the Year (01.01.2017 & 01.01.2016 respectively) 195,747,401.05 186,320,996.43 156,864,818.71 154,750,107.24 Total profit after taxes 42,748,104.31 19,759,166.97 34,080,368.06 12,447,473.82 Share Capital Increase -1,249.60 0.00 0.00 0.00 Minority rights from acquisition of companies -2,545,636.07 0.00 0.00 0.00 Dividends paid -10,332,762.35 -10,332,762.35 -10,332,762.35 -10,332,762.35 Equity balance at the end of the period (31.12.2017 & 31.12.2016 respectively) 225,615,857.34 195,747,401.05 180,612,424.42 156,864,818.71 (1st JANUARY UNTIL 31st DECEMBER 2017) IN € GROUP COMPANY Kifissia, 09th of March 2018 Figures in € GROUP COMPANY Figures in € GROUP COMPANY STATEMENT OF CHANGES IN EQUITY - 01.01-31.12.2017 in € GROUP COMPANY (1st JANUARY UNTIL 31st DECEMBER 2017) PROFIT AND LOSS OWNER´S EQUITY and LIABILITIES PRESIDENT VICE PRESIDENT & CEO FINANCIAL MANAGER ACCOUNTING MANAGER THEODORE VASSILAKIS EFTICHIOS VASSILAKIS ANTONIA DIMITRAKOPOULOU CONSTANTINOS SIAMBANIS ICN ΑΚ 031549 ICN ΑΝ 049866 ICN ΑΒ 348453 ICN Φ 093095 Additional Information 1 . Group companies with their relevant addresses their participation percentages and their method of consolidation in the consolidated tables are mentioned in note 2 of the financial report. There aren´t any companies which are not included in the consolidation On 22.12.2017, the Company proceeded with the acquisition of DERASCO TRADING LIMITED by paying the amount of € 1,000. It then proceeded to the increase of the share capital of DERASCO TRADING LIMITED, in the amount of € 20,000,000 with the purpose of acquiring control of 70% of the companies HYUNDAI HELLAS P&R DAVARI SA and AUTODEAL P&R DAVARI SA through the participation of DERASCO to the share capital increases of these companies (Note 8 of the financial statements). 2 . Fiscal years that have not been tax audited are mentioned in note 32. For non tax-audited fiscal years a provision of € 118.801,80 has been made for the group and company. There are no litigations or any rule of court which might have an important impact on the financial position of AUTOHELLAS SA 3 . Number of employees on the 31.12.17 :Group 921 ,Company 340, on the 31.12.16 Group 842, Company 334. 4 . There are no "Other provisions" for the group or company until 31.12.2017 5 . The amount of sales and purchanges, (of goods and services) from the beginning of the period and the receivables and payables between the Group and the Company according to the IAS 24 are as follows : Figures in € Group Company a ) Income 7,839,218.27 23,598,402.06 b) Expenses 3,899,875.44 25,630,365.80 c) Receivables 377,315.35 2,899,713.76 d) Liabilities 302,344.18 2,179,450.30 e) Board members and key management personnel remuneration & other benefits 3,737,148.32 3,255,520.30 f) Receivables from key management personnel and Board members 0.00 0.00 g) Amounts owed to key management personnel and Board members 0.00 0.00 6 . Investment for the period 01.01-31.12.2017 was:Group €155,6 mill., Company € 119.1 mill 7 . Company holds 57.559 own shares with purchase value € 256,131.46 and fair value € 1,346,880.60 (note 31 financial statements). 8 . Other income after taxes are analyzed as follows : 31/12/2017 31/12/2016 31/12/2017 31/12/2016 Other income after taxes a) Transferred to the Income Statement (a1)Earnings/loss for the period : Earnings/loss for the period 15,990,735.36 -4,164,254.00 15,990,735.36 -4,164,254.00 Income Tax -4,637,313.25 1,207,633.67 -4,637,313.25 1,207,633.67 Transfer in the results b) Not transferred to the Income Statement (b1)Revaluation of tangible / intagible assets Losses from Fixed Assets Revaluation -229,560.44 0.00 -229,560.44 0.00 Tax Adjustment 66,572.53 0.00 66,572.53 0.00 (b2) Actuarial Earnings & Losses Κέρδη /(ζημίες) περιόδου -95,941.77 35,328.74 -67,324.01 4,541.00 Group Company
Φόρος εισοδήματος 27,823.11 -10,245.34 19,523.96 -1,316.89
Statements).
Other income after taxes 11,122,315.54 -2,931,536.93 11,142,634.15 -2,953,396.22 Total Income after taxes 42,748,104.31 19,759,166.97 34,080,368.06 12,447,473.82 9 . In 2017, there was a change in the accounting estimate both in parent and group level. This, resulted in increased profit by € 3.081.253,16 and 6.553.535,10 respectively (Note 36 of the Financial