AI assistant
Autohellas S.A. — Interim / Quarterly Report 2021
Sep 8, 2021
2667_ir_2021-09-08_e97198ab-f524-40e7-bf04-b19e8080c597.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
AUTOHELLAS
TOURIST AND TRADING SOCIETE ANONYME
31 VILTANIOTI street, KIFISSIA, ATTICA
HALF YEAR FINANCIAL INFORMATION for the period 01 January 2021 – 30 June 2021
Ιn accordance with Article 5 of codified law 3556/2007 and according to the relevant decisions made by the HCMC board of directors
| A. | STATEMENT OF THE BOARD OF DIRECTORS 3 | |
|---|---|---|
| B. | INDEPENDENT AUDITORS REPORT4 | |
| C. | BOARD OF DIRECTORS REPORT5 | |
| D. | HALF YEAR CONDENCED FINANCIAL INFORMATION13 | |
| I. Statement of Financial Position13 | ||
| II. Statement of Profit or Loss 14 | ||
| III Statement of Comprehensive Income 14 | ||
| IV Statement of changes in equity15 | ||
| V Cash Flow Statement 16 | ||
| NOTES ON FINANCIAL INFORMATION 17 | ||
| 1. | General Information 17 | |
| 2. | Summary of significant accounting policies 17 | |
| 3. | Critical estimates, judgements and errors 20 | |
| 4. | Financial risk management 21 | |
| 5. | Segmental 24 | |
| 6. | Property, plant and equipment 25 | |
| 7. | Right of use assets 27 | |
| 8. | Investment property 29 | |
| 9. | Intangible assets 29 | |
| 10. | Investment in subsidiaries 30 | |
| 11. | Investment in associates and joint ventures 31 | |
| 12. | Financial assets at fair value through other comprehensive income 32 | |
| 13. | Trade receivables 32 | |
| 14. | Share capital and share premium 33 | |
| 15. | Fair value reserves 34 | |
| 16. | Other reserves 35 | |
| 17. | Borrowings 35 | |
| 18. | Leases 36 | |
| 19. | Finance income and costs 38 | |
| 20. | Income tax expense 38 | |
| 21. | Related party transactions 38 | |
| 22. | Earnings per share 40 | |
| 23. | Contingent liabilities and commitments 40 | |
| 24. | Events occurring after the reporting period 41 | |
A. STATEMENT OF THE BOARD OF DIRECTORS (According to article 5 of law 3556/2007)
The members of the Board of Directors Emmanouela Vasilaki, President, Eftichios Vassilakis, Chief Executive Officer and Member, and Dimitrios Mangioros, Member, under the aforementioned capacity, declare to the best of their knowledge that:
(a) The half year Group and Company Financial Information for the period 01.01 – 30.06.2021, which have been prepared in accordance with the applicable accounting standards, fairly present assets and liabilities, equity and the income statement of AUTOHELLAS TOURIST AND TRADING SOCIÉTÉ ANONYME (hereinafter, "Autohellas"), as well as those of the companies included in the consolidation taken as a whole.
b) The Board of Directors' half year Report accurately presents the performance and position of the Company as well as of the companies included in the consolidation taken as a whole, including the description of the main risks and uncertainties they might be facing.
Kifissia, September 7th 2021
Emmanouela Vasilaki Eftichios Vassilakis Dimitrios Mangioros
Chairman CEO and Member Member
Translated from the original in Greek.
B. INDEPENDENT AUDITORS REPORT
[Translation from the original text in Greek]
Report on Review of Interim Financial Information
To the Board of directors of AUTOHELLAS Tourist and Trading Société Anonyme
Introduction
We have reviewed the accompanying condensed separate and consolidated statement of financial position of "AUTOHELLAS Tourist and Trading Société Anonyme" (the "Company"), as of 30 June 2021 and the related condensed separate and consolidated statements of profit or loss, comprehensive income, changes in equity and cash flow statements for the six-month period then ended, and the selected explanatory notes that comprise the interim condensed financial information and which form an integral part of the six-month financial report as required by L.3556/2007.
Management is responsible for the preparation and presentation of this condensed interim financial information in accordance with International Financial Reporting Standards as they have been adopted by the European Union and applied to interim financial reporting (International Accounting Standard "IAS 34"). Our responsibility is to express a conclusion on this interim condensed financial information based on our review.
Scope of Review
We conducted our review in accordance with International Standard on Review Engagements 2410, "Review of Interim Financial Information Performed by the Independent Auditor of the Entity". A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing, as they have been transposed into Greek Law and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Conclusion
Based on our review, nothing has come to our attention that causes us to believe that the accompanying condensed interim financial information is not prepared, in all material respects, in accordance with IAS 34.
Report on other legal and regulatory requirements
Our review has not revealed any material inconsistency or misstatement in the statements of the members of the Board of Directors and the information of the six-month Board of Directors Report, as defined in articles 5 and 5a of Law 3556/2007, in relation to the accompanying condensed interim financial information.
Athens, 8 September 2021
The Certified Auditor
PricewaterhouseCoopers S.A. Certified Auditors 268 Kifissias Avenue 152 32 Halandri Socrates Leptos-Bourgi Soel Reg. No 113 Soel Reg. No 41541
C. BOARD OF DIRECTORS REPORT
Board of Directors´ Report of AUTOHELLAS Tourist and Trading Société Anonyme for the period 01.01.2021-30.06.2021.
This Management Report of the Company's Board of Directors concerns the period January 1st - June 30th, 2021 and provides summarized financial information on the half year financial information and the results of the Company and the Autohellas Group of Companies (hereinafter, the "Report"). The Report was prepared in accordance with the provisions of Article 5 Law 3556/2007, the relevant decisions of the Board of Directors of the Hellenic Capital Market Commission.
Autohellas Reports on the following, among other:
- On the financial position, the results and to provide a complete picture of the Company´s & the Group's performance during the period under examination, as well as on the prospects for second semester of 2021.
- On any important event that took place during the period under examination and on any impact that those events have on the company's financial information.
- On any potential risks that might arise for the Company or the Group.
- On all transactions between the Company and related parties.
DEVELOPMENTS IN THE GREEK ECONOMY
The Greek economy is still experiencing the effects of the COVID-19 pandemic that began in March 2020. Since the beginning of the year when the vaccination of the population began, we see the first signs of economic recovery, with its industries having restarted their operation. The increasing progress in the vaccination process, the utilization of the tests for the detection of the virus, as well as the relaxation of some of the restrictive measures since the beginning of April have contributed to the gradual reopening of the Greek economy. In addition, the lifting of travel restrictions from mid-June onwards has contributed to the strengthening of the tourism industry, creating expectations for a gradual recovery. DEVELOPMENTS CONCERNING AUTOHELLAS GROUP
Through its companies, Autohellas operates in the short-term and long-term rental sectors, both in Greece and abroad. More specifically, Autohellas offers rental services, under the Hertz brand, in Balkan countries of Bulgaria, Romania, Serbia, Montenegro and Croatia as also in Cyprus and Ukraine. Alongside, Autohellas Group also operates in the Greek Auto Trade and Distribution market as well as in the car spare parts trade aftermarket.
Short-term rentals mainly address tourism, which by June 2021 had been significantly affected by health developments and, of course, travel restrictions. Long-term leases mainly address corporate clients, with the Greek market continuing at the positive growth rate of previous years based mainly on SME's despite the uncertainty caused by the pandemic. The growth of the international markets in which we operate has also been affected by travel restrictions and the wider uncertainty in Europe.
Car registrations rate is increased by 59.6% with retail sales showing an increase of 30.8%.
OPERATIONS
The Group's Consolidated Revenue during the first semester of 2021 reached €308.8mil. compared to €211.4mil., a increase of 46%.
Total Car Hire revenue in Greece reached 84.4 mil. from 71.4 mil. compared to the first half of 2020, recording an increase of 18.3%. Revenue of the International Segment reached 29.7 mil. from 22.9 mil. showing an increase of 30% and as for Auto-Trade operations in Greece reached 194.6 mil. from 117.2mil., a 66.1% increase.
Group's consolidated fixed assets' depreciation is €45.1mil. for the first half of 2021, while the consolidated Earnings Before Interest and Tax, EBIT reached €28.7mil compared to €10.5mil for the first half of 2020.
Group Earnings Before Interest, Tax, Depreciation and Amortization, EBITDA, reached €73.9mil from €57.7mil. in 2020 first half, an increase of 28.1%.
Earnings Before Tax reached €20.4mil compared to €1.7mil. of the first half of 2020. Consolidated Earnings After Tax for the first half of 2021 are €16.8mil compared to €1.1mil. for the respective period of 2020.
The Company's total revenue for the first semester of 2021 reached €86.9mil. compared to €72.2mil. respectively for 2020,an increase of 20.3%.
Company's fixed assets' depreciation is €32.2mil. for the first half of 2021, while the consolidated Earnings Before Interest and Tax, EBIT reached €14.4mil. compared to €5.3mil prior year respectively.
Earnings Before Interest, Tax, Depreciation and Amortization, EBITDA, reached €46.6mil. compared to €38.9mil. for the first half of 2020, a 19.8% increase.
Earnings After Tax for the Company for the first half of 2021 are a loss of €7.3mil. versus earnings of €1.1mil. the respective period of 2020.
Furthermore, aiming at a more concrete presentation of the information for the first half of 2021, ratios regarding the development of the Group's and the Company's financial figures are presented.
RATIOS
Α. Evolution Ratios
| Company |
|---|
| 20.3% |
| Group 46.0% |
The above ratio depicts the increase (or decrease) of sales for both the company and the group between first semester 2021 and the previous year respective period.
Β. Profitability Ratios
| Group | Company | |
|---|---|---|
| 2. Net Earnings Before Tax/ Turnover | 6.6% | 9.2% |
| 3. Net Earnings After Tax/ Turnover | 5.5% | 8.4% |
The above ratios present the final net profit before and after tax as a percentage of the company's turnover.
| Group | Company | |
|---|---|---|
| 4. Return on Equity | 5.9% | 3.6% |
Above ratio shows the Group's and Company's net result as a percentage of total equity.
C. Financial Leverage Ratios
| Group | Company | |
|---|---|---|
| 5. Liabilities / Equity (excluding minority) | 2.25 | 2.29 |
| 6. Debt and Securitzation / Equity | 1.31 | 1.57 |
The above ratios present loans as a percentage of total equity.
D. Financial Structure Ratios
| Group | Company | |
|---|---|---|
| 7. Current Assets / Total Assets | 25.4% | 10.8% |
This ratio shows the percentage of current assets on total company assets.
| Group | Company | |
|---|---|---|
| 8. Tangible & Intangible Assets / Equity | 1.77 | 1.64 |
This ratio shows what percentage of the company's own capital has been converted in to assets.
| Group | Company |
|---|---|
| 9. Current Assets / Short Term Liabilities 0.76 0.39 |
|---|
| ------------------------------------------------------------ |
This ratio depicts the Group's and 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 | ||
|---|---|---|---|
| 10. Adjusted EBITDA | 30.06.2021 | 36.131.926 | 19.473.385 |
| 30.06.2020 | 15.055.724 | 7.783.478 |
Adjusted EBITDA is, the EBITDA as it derives from the Financial Information prepared in accordance with IFRS less cars depreciation.
FS reconciliation:
| EBITDA Cars depreciation VAT discount Adjusted EBITDA |
Group 73.862.063 -37.730.136 0 36.131.926 |
Company 46.608.706 -27.135.321 0 19.473.385 |
|
|---|---|---|---|
| Group | Company | ||
| 11. Adjusted EBT | 2021 | 21.550.266 | 2.810.136 |
| 2020 | 1.800.200 | -923.177 |
Adjusted ΕΒΤ is the EBT as it derives from the Financial Information prepared in accordance with IFRS and is used to present FY earnings resulting from usual operating activities from the Entity and the Group.
FS reconciliation:
| Earnings before tax VAT discount Loan amortization Adjusted ΕΒΤ |
Group 20.440.467 0 1.109.799 21.550.266 |
Company 1.700.337 0 1.109.799 2.810.136 |
|
|---|---|---|---|
| Group | Company | ||
| 12. Free Cash Flows | 2021 | 83.004.437 | 56.258.159 |
| 2020 | 46.997.244 | 38.227.171 |
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:
| Group | Company | |
|---|---|---|
| Cash flows from operating activities | 28.076.633 | 8.966.191 |
| add rental cars purchases | 99.753.104 | 82.011.082 |
| minus financial leasing car purchases | -10.912.115 | -10.061.128 |
| minus rental cars sales | -33.913.184 | -24.657.986 |
| Free Cash Flows | 83.004.437 | 56.258.159 |
PARTICIPATIONS – CONSOLIDATED COMPANIES
a. Subsidiaries
| Company | Headquarters | Shareholdings | |
|---|---|---|---|
| AUTOHELLAS TOURISM & | Kifissia, Attica | Parent | |
| TRADING S.A. | company | ||
| AUTOTECHNICA LTD | Sofia, Bulgaria | 99.99% | (First consolidation on |
| 30.09.2003, due to its | |||
| acquisition in 2003) | |||
| AUTOTECHNICA (CYPRUS) | Nicosia, | 100% | (First consolidation on |
| LIMITED | Cyprus | 31.12.2005, due to its | |
| incorporation in 2005) | |||
| AUTOTECHNICA FLEET | Bucharest, | 100% | (First consolidation on |
| SERVICES S.R.L. | Romania | 31.03.2007, due to its | |
| incorporation in 2007) | |||
| AUTOTECHNICA HELLAS | Kifissia, Attica | 100% | (First consolidation on |
| ATEE | 31.03.2008, due to its | ||
| incorporation in 2008) | |||
| A.T.C. AUTOTECHNICA | Nicosia, | 100% | (First consolidation on |
| (CYPRUS) LTD | Cyprus | 31.06.2008, due to its | |
| incorporation in 2008) | |||
| AUTOTECHNICA SERBIA | Belgrade, | 100% | (First consolidation on |
| DOO | Serbia | 31.03.2010, due to its | |
| incorporation in 2010) | |||
| AUTOTECHNICA | Podgorica, | 100% | (First consolidation on |
| MONTENEGRO DOO | Montenegro | 31.12.2010, due to its | |
| incorporation in 2010) | |||
| AUTOTECHNICA FLEET | Kiev, Ukraine | 100% | (First consolidation on |
| SERVICES LLC | 31.03.2015, due to its | ||
| incorporation in 2015) | |||
| AUTOTECHNICA FLEET | Zagreb, | 100% | (First consolidation on |
| SERVICES DOO | Croatia | 30.06.2015, due to its | |
| incorporation in Quarter 2 of | |||
| 2015) | |||
| ANTERRA DOO | Zagreb, | 100% | (First consolidation on |
| Croatia | 30.06.2016, due to its | ||
| acquisition finalization in | |||
| Quarter 2 of 2016) | |||
| HYUNDAI HELLAS S.Α. | Kifissia, Attica | 70% | (First consolidation on |
| 31.12.2017, due to its | |||
| acquisition in December 2017 | |||
| through our participation in | |||
| DERASCO TRADING | |||
| LIMITED-Indirect | |||
| participation) | |||
| DERASCO TRADING | Nicosia, | 100% | (31.12.2017, due to its |
| LIMITED | Cyprus | acquisition in December 2017) | |
| (First consolidation 30.09.05 | |||
| ΕLΤRΕΚΚΑ S.Α. | Kifissia, Attica | 100% | due to participation increase on |
| its share capital on 2005) | |||
| (First consolidation on | |||
| TECHNOKAR S.A. | Kifissia, Attica | 100% | 01.07.2019 due to business segment spinoff) |
| (First consolidation on | |||
|---|---|---|---|
| KINEO S.A. | Kifissia, Attica | 100% | 31.03.2021, due to its |
| incorporation in 2021) |
b. Associates/Joint Ventures
| Company | Headquarters | Shareholdings | |
|---|---|---|---|
| SPORTSLAND SPORT FACILITIES | Kifissia, Attica | 50% | (First consolidation on |
| TOURISM AND HOTELS S.A. (Joint | 31.03.2008, due to its | ||
| Venture) | incorporation in 2008) | ||
| 45.033% | (First consolidation on | ||
| Hersonissos, | 31.03.2015, due to | ||
| CRETE GOLF S.Α. (Associate) | Crete | increase in our | |
| participation in its capital | |||
| in 2015) |
The consolidated financial information of the company refer to the company and its subsidiaries (the Group). Subsidiaries are enterprises which are controlled by the parent. Subsidiaries are fully consolidated from the date on which the control thereon is obtained and cease to be consolidated from the date on which the control ceases. Associates are companies on which substantial influence is exercised. These companies are presented in the consolidated financial information using the equity method. Joint ventures are jointly controlled companies. These companies are presented in the consolidated financial information using the equity method.
Autotechnica Hellas SA, is a subsidiary of Autohellas (100% participation) and started its operation in April 2008. Its main activity was 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 car trading and in after sales support. Total turnover for first half of 2021 was €126mil. and earnings after tax were €2.7mil.
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%.
Autotechnica Fleet Services S.R.L. started it's activity in Romania in 2007. As of May 2012, owns the rights for short term rentals.
In February 2010 Autohellas 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.
At the end of 2010, Autohellas 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.
In 2015 Autohellas invested in Croatia and since then represents Hertz brand both in Croatia and Ukraine.
In the first half of 2021, total turnover from international activity reached €29.7mil. compared to €22.9mil. the respective prior period.
As of February 2008, Autohellas participates in the company Sportsland SA, with a total participation amount of €2,030,000 (participation percentage 50%).Autohellas participated on all share capital increases of Sportsland S.A. Total investment as of 30.06.2021 is €6.630.000 (participation 50%). The remaining 50% belongs to Achilleas Konstantakopoulos.
Autohellas holds an investment to the company Crete Golf S.A. with a percentage of 45,033% and after its share capital increase that took place in May 2019 the investment amounts to €9.502.280,92 by owning 1.615.588 shares.
Autohellas on 31.12.2014 transferred to Autotechnica Hellas SA its 50% participation in ELTREKKA S.A. while ΕLΤRΑΚ S.A. was holding the rest 50%. ELTREKKA S.A. operates as an importer, logistics, trader and distributor of spare parts of various global brands to the local market. On 14.03.2019 Autohellas agreed to increase its direct and indirect participation at 100% of ELTREKKA SA's share capital acquiring by the other shareholder all remaining shares, including those that would arise after the forthcoming capital increase. Share capital increase of €7mil. took place on May 31, 2019 when the transfer from ELTRAK SA and the subsidiary Autotechnica SA of ELTREKKA SA shares was completed. As a result, Autohellas now owns 100% of ELTREKKA SA undertaking the guarantees of the remaining borrowing after the share capital increase. It should be noted that ELTREKKA SA holds 100% of the shares of FASTTRAK SA which distributes the goods.
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 approximately 110 branches covering lease activity at the date of the Financial Information disclosure. Due to increased seasonality during the summer season, branch offices are growing in line with local demand. Furthermore, the Group for Auto Τrade Business, operates approximately 32 points of sale.
DEVELOPMENT AND PROSPECTS
The Group during the first half of 2021 showed signs of recovery, which became apparent from the first quarter of the year. During the 2nd quarter, when the gradual lifting of the restrictive measures began and in combination with the increasing progress of vaccination of the population, the Greek economy was restarted, a fact that positively affected all operating sectors of the Group. During this period, the strong capital structure of the Group and the high cash balance available made it possible to invest in purchase of 7,000 cars, enriching the fleet with new technology cars focusing and on electric mobility.
The Long-Term Leasing sector in the first half of 2021 continues to show an increase with emphasis and preference on new technology car options (hybrid, electric, plug-in). Our customers trust us knowing that we are the first to introduce electric cars rental in the Greek market. Delays in car production and severe shortages of spare parts raise concerns for the second half at which we will be called upon to manage a large volume of deliveries. The goal is to end the year with a positive sign on fleet and turnover growth.
The first half of short-term rentals (Rent a Car) was positive versus 2020, mainly as a result of the second quarter, where international and domestic travel, despite being limited due to the pandemic, was clearly higher than last year. This fact, combined with the strategic effort to exploit the internal market, but also the rationalization of rental prices that moved to higher levels than last year, led to an increase in short-term rental revenue compared to the first half of 2020.
With the third quarter being traditionally the strongest in terms of turnover and with international arrivals - which largely determine its course - constantly improving from month to month, we expect a further improvement in turnover and rentals compared to 2020. The timely and correct planning of this year's car purchases also contributed, which was an additional strategic advantage of the Group.
In any case, the evolution of the pandemic is a question mark and will determine the extent to which the expansion of the tourist season will be achieved. Our goal is the best possible exploitation of the fleet, maintaining the quality level of our services and differentiating through the investment program in green technology cars which is gradually evolving.
In the activity of Car Sales and After Sales Services in the first half of 2021, although it continues to be overshadowed by the health crisis, the car market showed an increase of 50% compared to last year while the group's car import subsidiaries increased the market share by two units. Total Activities - Sales of New Cars, Used Cars, Spare Parts and After-Sales Services - showed a significant increase compared to the corresponding period of 2020. There are certainly factors such as difficulties in the supply chain of cars and spare parts as well as the uncertainty of car delivery times, due to shortages of semiconductors and raw materials in production that create issues of availability both in the car market and in the market of other products. These factors, among other things, may lead to price adjustments by manufacturers. However, the outlook
remains positive and is combined with the growing entry of electric vehicles into the market. The know-how, experience and effective working capital management by our Companies, makes them ready to adapt in the most effective way.
The Group's subsidiaries abroad also gradually began to show signs of recovery, mainly in the second quarter of the year, with an emphasis on short-term leases due to the lifting of travel restrictions. Long-term leases, however, show little recovery affected by the delay in delivery of new cars for corporate fleets but also for individuals due to reduced availability of manufacturers.
INFORMATION CONCERNING THE ACQUISITION OF OWN SHARES
The Annual General Meeting of the Company's shareholders, which took place on 15/07/2020, decided, among other things, to approve a program for the acquisition of Own Shares through the Athens Stock Exchange.
During the Extraordinary General Meeting on 01/09/2021, it was additionally decided to cancel in accordance with article 49 of Law 4548/2018 two hundred thirty thousand two hundred thirty six (230,236) own shares, with a nominal value of 0.08 euros each held by Company with a consequent reduction of its share capital by the amount of euros 18,418.88 and a corresponding amendment of article 3 (Share Capital) of its Articles of Association.
SIGNIFICANT EVENTS
- The event with the most significant impact for the year 2020 is the outbreak of the COVID-19 pandemic, an unprecedented event with a global impact and intensity, which led to continuing uncertainty and economic downturn. The section "Prospects" describes the impact that the pandemic had on the Group as well as the Management's assessment of its future impact.
- The company proceeded with the establishment of KINEO S.A., with 14.01.2021 being its date of registration to the General Commercial Registry. KINEO operates in the micromobility sector and more specifically in lightweight, personal, electric vehicles. These types of vehicles shrink the physical footprint that is required for the transportation of people and goods in relatively short distances.
MAIN RISKS AND UNCERTAINTIES
Exchange Rate Risk
The Group, via its subsidiaries, is operating in Bulgaria, Romania, Cyprus, the Republic of Serbia, Montenegro Croatia and Ukraine. The existing operations of the Group abroad refer to both in short-term and long-term leases. Due to these operations, the Group transacts with clients and suppliers and holds assets and liabilities 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 and its subsidiaries do not have interest-rate derivatives to hedge interest rate risk for floating interest rate loans (Euribor).
Credit Risk
The Company does not have any substantial credit risk. Retail sales are mainly made through credit cards, electronic banking transactions and to a very 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 and its subsidiaries pay close attention to its credit collection period and act accordingly. Potential credit risk exists also for the Group's cash flows, but deposit products of recognized financial institutions with high credit standing are used. Additionally, in most of these cases, the Group has debt obligations of a higher amount.
Market Price Risk
With regard to Market Price Risk, as of 30/06/2021 the Group is exposed to the fluctuation risk of the stock price of Aegean Airlines S.A. During the 1st half of 2021, there was a positive impact on the other comprehensive income of €5.937.993
The company is also exposed in used cars 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 Group has been dealing with the risk of a reduction in resale prices by continuous market research and marketability-based fleet configuration, as well by increasing the average age of the fleet of rented cars, a common practice followed by several other companies in the industry.
Finally, both the Group and the Company are exposed in property value changes. During the first half 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. The Company is revaluating its property on an annual basis.
RELATED PARTY TRANSACTIONS
All transactions to and from related parties are made under standard market conditions. Significant transactions with related parties as defined by IAS 24, are described in detail in Note 20 to the Annual Consolidated and Company Financial Information for the financial period ended on June 30th, 2021.
SIGNIFICANT EVENTS AFTER 30.06.2020
In addition to the above, between the Balance Sheet Date and the Financial Information approval date the following subsequent events have taken place:
- The Company proceeded to the signing of a financing agreement of 180m. with JPMorgan Chase through securitization of receivables from long-term lease agreements. The financing is non-recourse and will be used to meet the operating needs of the company as well as to refinance existing borrowing.
- The Company repaid a short-term loan of 50,000,000 euros.
- During the Extraordinary General Meeting on September 1st, 2021, the cancellation of 230,236 treasury shares worth € 18,418.88 that had been acquired until 2013 and could no longer be used was approved.
- Extraordinary General Meeting on held on September 1st, 2021, decided, among others, the extension of the Board of Directors elected on 31.03.2021 by the Ordinary General Shareholders Meeting with the election of Mrs. Polyxeni Kazoli as its new Independent non-Executive Member, for the rest of the term of the existing Board of Directors of the Company.
Kifisia, 7th September 2021
The Board
| Emmanouela Vassilaki Chairman of the Board |
|
|---|---|
| Eftichios Vassilakis CEO |
D. HALF YEAR CONDENCED FINANCIAL INFORMATION
I. Statement of Financial Position
| Note 30.6.2021 31.12.2020 30.6.2021 31.12.2020 ASSETS Non-current assets Property, plant and equipment 6 475.185.436 452.989.296 335.594.713 314.517.161 Right of use assets 7 61.737.405 54.539.371 53.777.477 46.280.521 8 39.092.664 39.092.664 70.938.972 70.938.972 Investment property Intangible assets 9 27.866.834 27.873.608 374.965 375.389 Investments in subsidiaries 1 0 54.923.133 54.323.133 - - Investments in associates and joint ventures 1 1 11.659.331 11.864.919 16.132.281 16.082.281 Deferred income tax asset 1.842.251 2.366.584 - - Financial assets at fair value through other comprehensive income 1 2 56.956.499 42.891.816 56.456.499 42.891.816 Financial assets at fair value through profit or loss 1 1 - - Trade and other receivables 1 3 15.185.719 13.292.933 13.152.961 11.320.745 689.526.140 644.911.192 601.351.001 556.730.019 Total non-current assets Current assets Inventories 60.117.521 58.903.284 89.768 103.211 Trade and other receivables 1 3 103.858.813 68.462.528 35.867.345 31.773.736 Current income tax asset 334.448 371.703 - - Cash and cash equivalents 70.312.014 111.112.814 36.910.940 89.821.337 Total current assets 234.622.796 238.850.329 72.868.053 121.698.285 Total assets 924.148.937 883.761.521 674.219.054 678.428.304 EQUITY Share capital and share premium 1 4 4.038.953 4.038.953 4.038.953 4.038.953 Treasury shares 1 4 (2.153.759) (1.796.293) (2.153.759) (1.796.293) Fair value reserves 1 5 42.439.638 36.353.584 39.623.570 33.537.516 Other reserves 1 6 40.318.106 40.311.048 49.287.178 49.287.178 Retained earnings 195.899.673 192.373.875 114.279.619 118.093.983 280.542.610 271.281.166 205.075.561 203.161.337 Non-controlling interests 3.840.556 1.878.572 - - Total equity 284.383.166 273.159.738 205.075.561 203.161.337 LIABILITIES Non-current liabilities Borrowings 1 7 266.026.356 282.489.597 233.731.886 246.037.511 Liabilities from leases 1 8 40.099.556 38.017.090 34.393.373 31.835.782 Long term liabilities from securitisation - - - - Deferred income tax liability 15.800.167 16.398.442 12.923.631 13.591.276 Post-employment benefits 4.040.787 4.713.176 1.725.651 2.427.803 Trade and other payables 3.793.192 3.702.796 - - Provisions for other liabilities and charges 3.183.071 3.195.200 - - Total non-current liabilities 332.943.129 348.516.301 282.774.541 293.892.371 Current liabilities Trade and other payables 177.102.680 116.791.709 80.256.230 54.338.414 Current income tax liability 5.112.305 2.068.539 1.913.719 864.249 Borrowings 1 7 107.419.767 96.729.595 89.183.165 82.129.532 Liabilities from leases 1 8 17.181.189 14.425.948 15.015.839 12.224.481 Securitization (short-term) 31.817.919 31.817.919 - - Provisions for other liabilities and charges 6.701 251.773 - - Total current liabilities 306.822.641 262.085.482 186.368.953 181.374.596 Total liabilities 639.765.771 610.601.783 469.143.493 475.266.967 Total equity and liabilities 924.148.937 883.761.521 674.219.054 678.428.304 |
Group | Company | |||
|---|---|---|---|---|---|
II. Statement of Profit or Loss
| Group | Company | ||||
|---|---|---|---|---|---|
| 1.1.2021 to | 1.1.2020 to | 1.1.2021 to | 1.1.2020 to | ||
| Continuing operations | Note | 30.6.2021 | 30.6.2020 | 30.6.2021 | 30.6.2020 |
| Revenue | 308,790,981 | 211,430,360 | 86,933,859 | 72,242,729 | |
| Cost of sales | (256,334,134) | (182,884,922) | (69,748,587) | (65,065,449) | |
| Gross profit | 52,456,847 | 28,545,439 | 17,185,272 | 7,177,280 | |
| Distribution costs | (15,851,128) | (10,703,889) | (956,914) | (852,300) | |
| Administrative expenses | (15,859,908) | (14,921,671) | (5,581,073) | (5,059,252) | |
| Net impairment losses on financial assets | (4,519) | - | - | - | |
| Other income | 8,168,686 | 7,035,739 | 3,657,177 | 3,922,190 | |
| Other gains / (losses) - net | (178,179) | 549,082 | 70,783 | 143,749 | |
| Operating profit | 28,731,799 | 10,504,700 | 14,375,245 | 5,331,668 | |
| Finance income | 1 9 | 938,211 | 923,888 | 780,563 | 731,164 |
| Finance costs | 1 9 | (8,973,954) | (9,413,933) | (7,184,804) | (7,233,038) |
| Finance costs - net | (8,035,743) | (8,490,045) | (6,404,241) | (6,501,874) | |
| Share of net profit of associates and joint ventures accounted | |||||
| for using the equity method | (255,589) | (314,318) | - | - | |
| Profit before income tax | 20,440,467 | 1,700,337 | 7,971,004 | (1,170,206) | |
| Income tax expense | 2 0 | (3,568,470) | (610,445) | (683,635) | 96,850 |
| Profit / (loss) for the year | 16,871,997 | 1,089,892 | 7,287,368 | (1,073,356) | |
| Profit for the year is attributable to: Owners |
14,910,013 1,961,985 |
542,548 547,344 |
7,287,368 | (1,073,356) | |
| Non-controlling interests | - | - | |||
| 16,871,997 | 1,089,892 | 7,287,368 | (1,073,356) | ||
| Earnings per share attributable to the equity holders of | |||||
| the Company during the year | |||||
| Basic and diluted | 2 2 | 0.32 | 0.01 | 0.15 | -0.02 |
| Group | Company | ||||
| EBITDA Reconciliation | 1.1.2021 to | 1.1.2020 to | 1.1.2021 to | 1.1.2020 to | |
| 30.6.2021 | 30.6.2020 | 30.6.2021 | 30.6.2020 | ||
| Profit / (loss) for the year | 16,871,997 | 1,089,892 | 7,287,368 | (1,073,356) | |
| (+) Investing Activities (Dividends and fair value movements | 255,589 | 314,318 | |||
| from investment property and other investments) | - | - | |||
| (+) Finance cost (net) | 8,035,743 | 8,490,045 | 6,404,241 | 6,501,874 | |
| (+) Income tax espense | 3,568,470 | 610,445 | 683,635 | (96,850) | |
| (+) Depreciations | 45,130,264 | 47,146,014 | 32,233,461 | 33,579,875 | |
| Gain / (Loss) before tax, financial, investment activities, depreciation and amortization (EBITDA) |
73,862,063 | 57,650,713 | 46,608,706 | 38,911,543 |
III Statement of Comprehensive Income
| Group | Company | ||||
|---|---|---|---|---|---|
| 1.1.2021 to 30.6.2021 |
1.1.2020 to 30.6.2020 |
1.1.2021 to 30.6.2021 |
1.1.2020 to 30.6.2020 |
||
| Profit / (loss) for the year Items that may be reclassified to profit or loss |
16.871.997 | 1.089.892 | 7.287.368 | (1.073.356) | |
| FVOCI financial assets - fair value gains/losses - gross Gain / (loss) on revaluation of property, plant and equipment - |
5.937.993 | (36.812.005) | 5.937.993 | (36.812.005) | |
| tax | 155.120 | (1.178) | 148.062 | - | |
| Remeasurements of post-employment benefit obligations-tax | (13.949) | - | (13.949) | - | |
| Other comprehensive income for the year, net of tax Total comprehensive income for the year |
6.079.163 22.951.161 |
(36.813.183) (35.723.292) |
6.072.105 13.359.474 |
(36.812.005) (37.885.361) |
IV Statement of changes in equity
Group
| Attributable to owners of the parent | |||||||
|---|---|---|---|---|---|---|---|
| Share capital and share premium |
Treasury shares | Fair value reserves |
Other reserves | Retained earnings |
Non controlling interest |
Total equity | |
| 1 January 2020 | 4,038,953 | (219,294) | 62,285,916 | 40,308,169 | 187,702,934 | 381,036 | 294,497,713 |
| Profit / (loss) for the year | - | - | - | - | 542,548 | 547,344 | 1,089,892 |
| Other comprehensive income | - | - | (36,812,005) | (1,178) | - | - | (36,813,183) |
| Total comprehensive income for the year | - | - | (36,812,005) | (1,178) | 542,548 | 547,344 | (35,723,292) |
| Correction of prior years | - | - | - | - | (88,452) | - | (88,452) |
| Total transactions with owners | - | - | - | - | (88,452) | - | (88,452) |
| 30 Jun 2020 | 4,038,953 | (219,294) | 25,473,911 | 40,306,991 | 188,157,030 | 928,380 | 258,685,971 |
| 1 January 2021 | 4,038,953 | (1,796,293) | 36,353,584 | 40,311,048 | 192,373,875 | 1,878,572 | 273,159,738 |
| Profit / (loss) for the year | - | - | - | - | 14,910,013 | 1,961,985 | 16,871,997 |
| Other comprehensive income | - | - | 6,086,054 | 7,058 | (13,949) | - | 6,079,163 |
| Total comprehensive income for the year | - | - | 6,086,054 | 7,058 | 14,896,064 | 1,961,985 | 22,951,161 |
| Acquisition of treasury shares | - | (357,466) | - | - | - | - | (357,466) |
| Correction of prior years | - | - | - | - | (282,482) | - | (282,482) |
| Dividend paid | - | - | - | - | (11,087,784) | - | (11,087,784) |
| Total transactions with owners | - | (357,466) | - | - | (11,370,266) | - | (11,727,732) |
| 30 Jun 2021 | 4,038,953 | (2,153,759) | 42,439,638 | 40,318,106 | 195,899,673 | 3,840,556 | 284,383,166 |
Company 0 0 0 0 0 0
| Share capital and share |
Fair value | Retained | ||||
|---|---|---|---|---|---|---|
| premium | Treasury shares | reserves | Other reserves | earnings | Total equity | |
| 1 January 2020 | - 4,038,953 |
- (219,294) |
(0) 60,216,863 |
(0) 43,287,178 |
(0) 118,713,401 |
(0) 226,037,102 |
| Profit / (loss) for the year | - | - | - | - | (1,073,356) | (1,073,356) |
| Other comprehensive income | - | - | (36,812,005) | - | - | (36,812,005) |
| Total comprehensive income for the year | - | - | (36,812,005) | - | (1,073,356) | (37,885,361) |
| 30 Jun 2020 | 4,038,953 | (219,294) | 23,404,857 | 43,287,178 | 117,640,045 | 188,151,741 |
| 1 January 2021 | 4,038,953 | (1,796,293) | 33,537,516 | 49,287,178 | 118,093,983 | 203,161,337 |
| Profit / (loss) for the year | - | - | - | - | 7,287,368 | 7,287,368 |
| Other comprehensive income | - | - | 6,086,054 | - | (13,949) | 6,072,104 |
| Total comprehensive income for the year | - | - | 6,086,054 | - | 7,273,419 | 13,359,473 |
| Acquisition of treasury shares | - | (357,466) | - | - | - | (357,466) |
| Dividend paid | - | - | - | - | (11,087,784) | (11,087,784) |
| Total transactions with owners | - | (357,466) | - | - | (11,087,784) | (11,445,250) |
| 30 Jun 2021 | 4,038,953 | (2,153,759) | 39,623,570 | 49,287,178 | 114,279,619 | 205,075,561 |
V Cash Flow Statement
| Group | Company | |||
|---|---|---|---|---|
| 1.1.2021 to 30.6.2021 |
1.1.2020 to 30.6.2020 |
1.1.2021 to 30.6.2021 |
1.1.2020 to 30.6.2020 |
|
| Profit before income tax | 20,440,467 | 1,700,337 | 7,971,004 | (1,170,206) |
| Adjustments for: | ||||
| Depreciation of property, plant and equipment and right of use assets | 45,019,415 | 47,033,973 | 32,151,037 | 33,488,938 |
| Amortisation of intangible assets | 110,849 | 112,041 | 82,424 | 90,937 |
| Impairment of PPE | - | 25,337 | - | - |
| Provisions | 362,257 | (169,586) | 300,000 | 300,000 |
| Dividend income | - | - | (1,000,000) | - |
| (Profit) / loss on disposal of PPE | (10,030,774) | (4,699,240) | (7,666,442) | (3,684,044) |
| Income from associates | 222,163 | 271,313 | - | - |
| Income from joint ventures | 33,426 | 43,005 | - | - |
| Finance costs - net | 8,035,743 | 8,490,045 | 6,404,241 | 6,501,874 |
| Exchange (gains) / losses | 73,557 | (95,384) | - | - |
| Other / non cash transactions | 937 | (17,165) | - | - |
| 64,268,041 | 52,694,675 | 38,242,263 | 35,527,499 | |
| Changes in working capital | ||||
| Decrease / (increase) in inventories | (1,214,238) | 7,550,067 | 13,444 | 21,920 |
| Decrease / (increase) in trade and other receivables | (37,289,072) | 18,682,330 | (1,339,832) | 9,137,903 |
| Increase / (decrease) in trade and other payables | 65,774,153 | (25,998,417) | 25,558,883 | (2,385,588) |
| Purchases of renting vehicles | (99,753,104) | (39,415,261) | (82,011,082) | (30,689,787) |
| Leasing purchases of renting vehicles (included in line above) | 10,912,115 | 12,217,145 | 10,061,128 | 12,217,145 |
| Sales of renting vehicles | 33,913,184 | 19,683,482 | 24,657,986 | 16,347,401 |
| Increase / (decrease) in provisons for other liabilities and charges | (257,201) | (12,308) | - | - |
| Increase / (decrease) in post employment benefits | (672,388) | 9,123 | (702,152) | (77) |
| Other / non cash transactions | 1,673 | 11,149 | - | - |
| (28,584,878) | (7,272,690) | (23,761,624) | 4,648,917 | |
| Cash generated from operations | 35,683,163 | 45,421,985 | 14,480,639 | 40,176,417 |
| Interest paid | (7,172,277) | (5,778,094) | (5,358,449) | (4,074,486) |
| Income tax paid | (434,253) | (161,282) | (155,999) | - |
| Net cash generated from / (used in) operating activities | 28,076,633 | 39,482,609 | 8,966,191 | 36,101,931 |
| Cash flows from investing activities | ||||
| Payments for acquisition of subsidiaries | - | - | (600,000) | - |
| Payments for acquisition of joint ventures | (50,000) | (45,000) | (50,000) | (45,000) |
| Payments for property, plant and equipment | (6,868,031) | (3,204,669) | (912,418) | (511,214) |
| Payments for intangible assets | (104,055) | (82,366) | (82,000) | (62,450) |
| Proceeds from sale of PPE | 5,425,823 | 4,361,910 | 2,394,320 | 1,773,031 |
| Interest received | 938,211 | 923,888 | 780,563 | 731,164 |
| Dividends received | - | - | 1,000,000 | - |
| Net cash generated from / (used in) investing activities | (658,051) | 1,953,763 | 2,530,465 | 1,885,531 |
| Cash flows from financing activities | ||||
| Purchases of shares and share capital increase | (7,984,156) | - | (7,984,156) | - |
| Repayments of borrowings | (83,435,755) | (47,820,068) | (53,564,838) | (19,396,311) |
| Proceeds from borrowings | 47,506,013 | 72,552,148 | 19,360,581 | 25,526,738 |
| Acquired new finance leases (included in line above) | (10,912,115) | (12,217,145) | (10,061,128) | (12,217,145) |
| Capital repayments of operating leases | (2,059,192) | (2,162,107) | (1,069,729) | (1,113,625) |
| Proceeds from Finance leases | (246,393) | (34,970) | - | 10,278 |
| Dividends paid to Company's shareholders | (11,087,784) | - | (11,087,784) | - |
| Net cash generated from / (used in) financing activities | (68,219,383) | 10,317,858 | (64,407,053) | (7,190,065) |
| Net (decrease) / increase in cash and cash equivalents | (40,800,801) | 51,754,230 | (52,910,397) | 30,797,396 |
| Cash and cash equivalents at beginning of the year | 111,112,814 | 40,172,533 | 89,821,337 | 24,992,659 |
| Cash and cash equivalents at the end of the year | 70,312,014 | 91,926,763 | 36,910,940 | 55,790,055 |
NOTES ON FINANCIAL INFORMATION
1. General Information
AUTOHELLAS Tourist and Trading Société Anonyme was incorporated in Greece in 1962 and its shares are traded in the "Travel & Tourism" sector of the Athens Stock Exchange.
The Group, through its subsidiaries and associates, operates in Greece, Bulgaria, Romania, Croatia, Serbia, Montenegro, Ukraine and Cyprus. Its principal activities comprise car rental and sale.
The Company's registered office is at Viltanioti 31, Kifissia, Attica, Greece. The Company's website address is www.autohellas.gr .
These financial information have been approved by the Board of Directors on September 7th, 2021.
The half year financial information, the independent auditor's review reports and the Board of Directors' report are posted in the Company's website www.autohellas.gr.
2. Summary of significant accounting policies
Basis of preparation
These financial information consist of the standalone financial information of AUTOHELLAS Tourist and Trading Société Anonyme (the "Company") and the consolidated financial information of the Company and its subsidiaries (together "Autohellas" or the "Group") for the 1st half of the year ended 30 Jun 2021, in accordance with International Financial Reporting Standards ("IFRS"), as adopted by the European Union (EU), and in particular in accordance with International Accounting Standard ("IAS") 34 "Interim Financial Reporting".
This financial information do not include all the information required in the annual financial statements and should therefore be examined in combination with the published audited annual financial statements for the year ended December 31st, 2020, which are available on the web site of the Company at the web address https://www.autohellas.gr/wpcontent/uploads/2021/03/FINAL-FS\_03.03.2021\_EN\_GROUP-FINANCIAL-STATEMENTS-31.12.2020.pdf
These financial information have been prepared on a historical cost basis with the exception of certain financial assets, certain classes of property, plant and equipment and investment property which are measured at fair value. The accounting policies have been consistently applied to all the years presented, unless otherwise stated.
The preparation of financial information in accordance with IFRS requires the use of certain critical accounting estimates. It also requires management to exercise judgement in the process of applying the Company's accounting policies. Moreover, the use of estimates and assumptions is required that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of preparation of financial information and the reported income and expense amounts during the reporting period. Although these estimates are based on the best possible knowledge of management with respect to the current conditions and activities, the actual results can eventually differ from these estimates. The areas involving a higher degree of judgement or complexity, or areas where assumptions and estimates are significant to the financial information, are disclosed in note 3.
COVID-19 assessments
The outbreak of the COVID-19 pandemic in early 2020 was an unprecedented event with a global impact and created great uncertainty about the future financial performance of many companies. The Greek economy as well as the other economies in which the Group operates suffered negative effects of the pandemic showing recession in 2020 which continued in the first quarter of 2021. But then the progress in the process of vaccination of the population, the use of tests to identify virus, the possession of the vaccination certificate as a necessary travel document as well as the gradual lifting of the restrictive measures led to a gradual recovery of the economy, which is reflected in the financial figures of the Group during the first half of the year.
In this light, the Management examined a series of scenarios and forecasts with assumptions based on the data of recent months but also on the ways of dealing with the impact of the COVID-19 pandemic by the Group. Following this
assessment, the Group continues to use going concern in the preparation of the interim condensed consolidated financial information.
In the context of its examination of whether it will use going concern basis in the preparation of the interim financial information, the Management examined a series of scenarios and forecasts. The assumptions are based on the estimated potential impact and reasonable negative scenarios, but also on the ways in which the Group addresses the impact of the COVID-19 pandemic. Following this assessment, the Group continues to use going concern basis in the preparation of the interim condensed consolidated financial information.
The Group examined the impact of the COVID-19 pandemic on the interim condensed consolidated financial information, including critical accounting estimates and crises. Relevant disclosures have been included on a case-by-case basis, see note 4 on financial risk management and note 13 on trade receivables.
Seasonality of activities
The Group is affected by the seasonal nature of its activities. The short-term "car leases" show a decrease during the winter months and increased activity during the summer months, for the majority of the countries in which the Group operates. Therefore, the income of the third quarter of the year is higher compared to the income from short-term leases of the other quarters.
New standards, amendments to standards and interpretations: Certain new standards, amendments to standards and interpretations have been issued that are mandatory for periods beginning on or after 1 January 2021. The Group's evaluation of the effect of these new standards, amendments to standards and interpretations is as follows:
Standards and Interpretations effective for the current financial year
IFRS 16 (Amendment) 'Covid-19-Related Rent Concessions'
The amendment provides lessees (but not lessors) with relief in the form of an optional exemption from assessing whether a rent concession related to COVID-19 is a lease modification. Lessees can elect to account for rent concessions in the same way as they would for changes which are not considered lease modifications.
IFRS 9, IAS 39, IFRS 7, IFRS 4 and IFRS 16 (Amendments) 'Interest rate benchmark reform – Phase 2'
The amendments complement those issued in 2019 and focus on the effects on financial statements when a company replaces the old interest rate benchmark with an alternative benchmark rate as a result of the reform. More specifically, the amendments relate to how a company will account for changes in the contractual cash flows of financial instruments, how it will account for the change in its hedging relationships and the information it should disclose.
Standards and Interpretations effective for subsequent periods
IFRS 16 (Amendment) 'Covid-19-Related Rent Concessions' (effective for annual periods beginning on or after 1 April 2021)
The amendment extends the application period of the practical expedient in relation to rent concessions by one year to cover rental concessions that reduce leases due only on or before 30 June 2022.
IAS 16 (Amendment) 'Property, Plant and Equipment – Proceeds before Intended Use' (effective for annual periods beginning on or after 1 January 2022)
The amendment prohibits an entity from deducting from the cost of an item of PP&E any proceeds received from selling items produced while the entity is preparing the asset for its intended use. It also requires entities to separately disclose the amounts of proceeds and costs relating to such items produced that are not an output of the entity's ordinary activities.
IAS 37 (Amendment) 'Onerous Contracts – Cost of Fulfilling a Contract' (effective for annual periods beginning on or after 1 January 2022)
The amendment clarifies that 'costs to fulfil a contract' comprise the incremental costs of fulfilling that contract and an allocation of other costs that relate directly to fulfilling contracts. The amendment also clarifies that, before a separate provision for an onerous contract is established, an entity recognises any impairment loss that has occurred on assets used in fulfilling the contract, rather than on assets dedicated to that contract.
IFRS 3 (Amendment) 'Reference to the Conceptual Framework' (effective for annual periods beginning on or after 1 January 2022)
The amendment updated the standard to refer to the 2018 Conceptual Framework for Financial Reporting, in order to determine what constitutes an asset or a liability in a business combination. In addition, an exception was added for some types of liabilities and contingent liabilities acquired in a business combination. Finally, it is clarified that the acquirer should not recognise contingent assets, as defined in IAS 37, at the acquisition date.
IAS 1 (Amendment) 'Classification of liabilities as current or non-current' (effective for annual periods beginning on or after 1 January 2023)
The amendment clarifies that liabilities are classified as either current or non-current depending on the rights that exist at the end of the reporting period. Classification is unaffected by the expectations of the entity or events after the reporting date. The amendment also clarifies what IAS 1 means when it refers to the 'settlement' of a liability. The amendment has not yet been endorsed by the EU.
IAS 1 (Amendments) 'Presentation of Financial Statements' and IFRS Practice Statement 2 'Disclosure of Accounting policies' (effective for annual periods beginning on or after 1 January 2023)
The amendments require companies to disclose their material accounting policy information and provide guidance on how to apply the concept of materiality to accounting policy disclosures. The amendments have not yet been endorsed by the EU.
IAS 8 (Amendments) 'Accounting policies, Changes in Accounting Estimates and Errors: Definition of Accounting Estimates' (effective for annual periods beginning on or after 1 January 2023)
The amendments clarify how companies should distinguish changes in accounting policies from changes in accounting estimates. The amendments have not yet been endorsed by the EU.
IΑS 12 (Amendments) 'Deferred tax related to Assets and Liabilities arising from a Single Transaction' (effective for annual periods beginning on or after 1 January 2023)
The amendments require companies to recognise deferred tax on transactions that, on initial recognition, give rise to equal amounts of taxable and deductible temporary differences. This will typically apply to transactions such as leases for the lessee and decommissioning obligations. The amendments have not yet been endorsed by the EU.
Annual Improvements to IFRS Standards 2018–2020 (effective for annual periods beginning on or after 1 January 2022)
IFRS 9 'Financial instruments'
The amendment addresses which fees should be included in the 10% test for derecognition of financial liabilities. Costs or fees could be paid to either third parties or the lender. Under the amendment, costs or fees paid to third parties will not be included in the 10% test.
IFRS 16 'Leases'
The amendment removed the illustration of payments from the lessor relating to leasehold improvements in Illustrative Example 13 of the standard in order to remove any potential confusion about the treatment of lease incentives.
3. Critical estimates, judgements and errors
Estimates and judgements are continually evaluated. They are based on historical experience and other factors, including expectations of future events that may have a financial impact on the entity and that are believed to be reasonable under the circumstances.
This note provides an overview of the areas that involved a higher degree of judgement or complexity, and of items which are more likely to be materially adjusted due to estimates and assumptions turning out to be wrong.
(i) Estimation of current tax payable and current tax expense
The Group is subject to income taxes in various jurisdictions. There are many transactions and calculations for which the ultimate tax determination cannot be assessed with certainty in the ordinary course of business. The Group recognises a provision for potential cases that might arise in the foreseeable future based on assessment of the probabilities as to whether additional taxes will be due. Where the final tax outcome on these matters is different from the amounts that were initially recorded, such differences will impact the income tax provision in the period in which such determination is made.
(ii) Estimated goodwill impairment
The Group performs goodwill impairment assessment of cash generating units (CGU) on annual basis. Recoverable amount of the CGUs is determined based on value-in-use calculations which require the use of assumptions. The calculations use cash flow projections based on financial budgets approved by management covering a five-year period. Cash flows beyond the five-year period are extrapolated using estimated growth rates that are consistent with forecasts specific to the industry in which each CGU operates.
(iii) Estimation of benefit pension obligation
The Group provides benefit pension plans as an employee benefit in certain territories. Determining the value of these plans requires several actuarial assumptions and estimates about discount rates, future salary increases and future pension increases. Due to the long-term nature of these plans, such estimates are subject to significant uncertainty.
(iv) Vehicles' useful lives and residual values
Vehicles are depreciated over their estimated useful lives based on their estimated residual values. These estimates are reviewed taking into account relevant market related factors. Given market volatility and the large number of different vehicles, the estimation of the residual values involves a high degree of judgement. A change in these accounting estimates leads to a change in depreciation which will have an effect in the current period and/or is expected to have an impact in subsequent periods.
(v) Estimation of fair values of land and buildings and investment property
The Group assigns independent valuations of investment property, land and buildings which are classified as tangible assets in order to determine their fair value.
Fair value is based on active market prices, adjusted if necessary, for differences in the nature, geography or status of the specific asset. If this information is not available, the Group applies alternative valuation methods, such as recent prices in less active markets or discounted cash flow projections. Valuations are performed by professional appraisers possessing recognized and relevant professional qualifications and have recent experience in the geographic location and in the category of the investment properties under valuation.
(vi) Impairment of financial assets
The loss allowances for financial assets are based on assumptions about risk of default and expected loss rates. The Group uses judgement in making these assumptions and selecting the inputs to the impairment calculation, based on the Group's past history, existing market conditions as well as forward looking estimates at the end of each reporting period.
(vii) Impairment of investments in subsidiaries
Investments in subsidiaries are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable, in accordance with the accounting policy that applies.
4. Financial risk management
4.1 Financial risk factors
The Group's activities expose it to a variety of financial risks: market risk (including foreign currency risk, cash flow and fair value interest rate risk and price risk), credit risk and liquidity risk. The Group's overall risk management programme focuses on the volatility of financial markets and seeks to minimise potential adverse effects on the Group's cash flows. The Group's risk management is predominantly controlled by a central treasury department (group treasury) under policies approved by the Board of Directors. Group treasury identifies, evaluates and hedges financial risks in close co-operation with the Group's operating units. The board provides written principles for overall risk management, as well as policies covering specific areas, such as foreign exchange risk, interest rate risk, credit risk, use of derivative financial instruments and non-derivative financial instruments, and investment of excess liquidity.
(a) Market risk
i. Foreign exchange risk
Exposure
The Group is exposed to the effect of foreign currency risk on future transactions, recognised monetary assets and liabilities that are denominated in currencies other than the local entity's functional currency, as well as net investments in foreign operations.
More specifically, the Group, via its subsidiaries, is operating in Bulgaria, Romania, the Republic of Serbia and in Montenegro, 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 of cars. 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 to a material exchange rate risk due to their size and the currencies that they use.
ii. Cash flow and fair value interest rate risk
Exposure
The Group's main interest rate risk arises from long-term borrowings with variable rates, which expose the Group to cash flow interest rate risk. It must be mentioned that the company and its subsidiaries, as far as the existing variable rate borrowings are concerned (Euribor), do not own interest-rate derivatives in order to hedge interest-rate risk.
iii. Price risk
Exposure
The Group's exposure to equity securities price risk arises from investments held by the Group and classified in the statement of financial position either as at fair value through other comprehensive income (FVOCI) (note 12) or at fair value through profit or loss.
The Group's equity investments that are publicly traded on the Athens Stock Exchange are classified as at FVOCI.
(b) Credit risk
i. Risk management
Credit risk arises from cash and cash equivalents, as well as credit exposures to wholesale and retail customers, including outstanding receivables.
If wholesale customers are independently rated, these ratings are used. Otherwise, if there is no independent rating, credit control assesses the credit quality of the customer, taking into account its financial position, past experience and other factors. Individual risk limits are set based on internal or external ratings in accordance with limits set by the board. The compliance with credit limits by wholesale customers is regularly monitored by line management.
There are no significant concentrations of credit risk. Sales to retail customers are required to be settled in cash or using major credit cards, mitigating credit risk. Wholesale operations are conducted after the assessment of the credit-worthiness of the counterparty, while in most cases, guarantees are received.
At the same time, the Company and its subsidiaries continuously monitor the aging of their claims and take necessary action, as the case may be.
Cash and cash equivalents of the company and its Greek subsidiaries, that represent around 90% of the Group's total cash and cash equivalents are invested in Greek systemic financial institutions. As far as foreign subsidiaries are concerned, cash and cash equivalents are invested mainly to local subsidiaries of international financial institutions with high credit ratings. Cash and cash equivalents are invested for short-term.
Potential credit risk is also present in the Group's cash flows. Additionally, in most of these cases, the Group has debt obligations of a higher amount.
ii. Security
For the majority of trade receivables from wholesale customers, the Group obtains security in the form of guarantees which can be offset with the claimed amounts if the counterparty is in default under the terms of the agreement.
iii. Impairment of financial assets
The Group has the following types of financial assets that are subject to the expected credit loss model:
- Trade receivables
- Finance lease receivables
Other financial assets at amortised cost
There are no other financial assets at amortised cost which include loans to related parties and key management personnel and other receivables who have not received the necessary approvals.
(c) Liquidity risk
Prudent liquidity risk management implies maintaining sufficient cash and marketable securities and the availability of funding through an adequate amount of committed credit facilities to meet obligations when due and to close out market positions. At the end of the reporting period the Group held deposits at call €70,312,014 (31.12.2020 - €111,112,814) that are expected to readily generate cash inflows for managing liquidity risk. Due to the dynamic nature of the underlying businesses, the Group maintains flexibility in funding by maintaining availability under committed credit lines.
Note 17 and 18 presents in detail the loans and other financial liabilities of the Group and the Company.
4.2 Capital management
(a) Risk management
The Group's objectives when managing capital are to
safeguard their ability to continue as a going concern, so that they can continue to provide returns for shareholders and benefits for other stakeholders, and
maintain an optimal capital structure to reduce the cost of capital.
In order to maintain or adjust the capital structure, the Group may adjust the amount of dividends paid to shareholders, return capital to shareholders, issue new shares or sell assets to reduce debt.
Consistent with others in the industry, the Group monitors capital on the basis of the following gearing ratio:
Net debt (as the difference between cash and cash equivalents and the borrowings, including finance lease liabilities) divided by
Total 'equity' (as shown in the statement of financial position, including non-controlling interests)
As described in the 2020 annual financial statements, the Group actively manages its liquidity risk. This has been an area of focus due to the impact of COVID-19, however the Group maintains an adequate liquidity position and is able to meet its liabilities as they fall due. As at 30 June 2021, the Group has a net debt of €360.414.854 (refer to the following note). The Company has the available financing facilities that were available and unused at 30 June 2021 or were obtained subsequent to the period end and up to the date of approval of these financial information, amounting to approximately €120 mil.
The Group has assessed that these financial resources are adequate to enable it to meet its financial liabilities and lease liabilities into the foreseeable future.
| Group | Company | |||||
|---|---|---|---|---|---|---|
| Note | 30.6.2021 | 31.12.2020 | 30.6.2021 | 31.12.2020 | ||
| Borrowings | 1 7 | 373,446,123 | 379,219,192 | 322,915,051 | 328,167,043 | |
| Lease liabilties | 1 8 | 57,280,744 | 52,443,037 | 49,409,212 | 44,060,263 | |
| Less: cash and cash equivalents | 70,312,014 | 111,112,814 | 36,910,940 | 89,821,337 | ||
| Debt minus cash and cash equivalents | 360,414,854 | 320,549,415 | 335,413,322 | 282,405,969 | ||
| Total Equity | 284,383,166 | 273,159,738 | 205,075,561 | 203,161,337 | ||
| Gearing ratio | 1.27 | 1.17 | 1.64 | 1.39 |
5. Segmental
The Group operates in three segments, car rental and car & spare parts trade and services in Greece and car rental abroad.
| 1.1.2021 to 30.6.2021 | ||||||
|---|---|---|---|---|---|---|
| GREECE | INTERNATIONAL | TOTAL | ||||
| Car rental | Car & Spare parts trade and services |
Car rental | Other activities | Eliminations | ||
| Revenue from customers | 84.448.923 | 194.605.210 | 29.736.848 | 308.790.981 | ||
| Intra-segment revenue | 2.336.085 | 66.279.963 | 248.515 | (68.864.562) | - | |
| Cost of sales | (69.608.715) | (230.670.618) | (25.934.960) | 69.880.159 | (256.334.134) | |
| Gross profit | 17.176.293 | 30.214.555 | 4.050.403 | 1.015.597 | 52.456.847 | |
| Other income from customers | 1.975.003 | 6.547.384 | 646.299 | (1.000.000) | 8.168.686 | |
| Other income ingra-segment | 1.531.801 | 552.933 | 9.676 | (2.094.409) | - | |
| Administrative expenses | (5.564.932) | (8.877.227) | (2.371.076) | 953.328 | (15.859.908) | |
| Distribution expenses | (956.914) | (14.595.905) | (423.795) | 125.485 | (15.851.129) | |
| Other gains/(losses)-net | 70.783 | (256.025) | 7.063 | (178.179) | ||
| Interest expense | (7.184.804) | (1.276.060) | (513.090) | - | (8.973.954) | |
| Interest income | 780.563 | 78.469 | 79.180 | - | 938.211 | |
| Gain/Loss from investment activity | - | - | (4.519) | (4.519) | ||
| Profit from associates | - | - | (255.589) | (255.589) | ||
| Earnings before tax | 7.827.792 | 12.388.124 | 1.480.139 | (255.589) | (1.000.000) | 20.440.467 |
| Income tax | (649.265) | (2.555.443) | (363.762) | - | - | (3.568.470) |
| Earnings after tax | 7.178.528 | 9.832.681 | 1.116.378 | (255.589) | (1.000.000) | 16.871.997 |
| Depreciation | 32.225.950 | 2.069.302 | 10.835.012 | 45.130.264 | ||
| Non current assets | 568.497.498 | 21.808.677 | 99.219.966 | 689.526.140 | ||
| Total assets | 640.741.992 | 165.393.906 | 118.013.038 | 924.148.936 | ||
| Liabilities | (461.829.770) | (131.524.215) | (46.411.785) | (639.765.771) |
| 1.1.2020 to 30.6.2020 | ||||||
|---|---|---|---|---|---|---|
| GREECE | INTERNATIONAL | TOTAL | ||||
| Car rental | Car & Spare parts trade and services |
Car rental | Other activities | Eliminations | ||
| Revenue from customers | 71.276.324 | 117.276.927 | 22.877.110 | 211.430.360 | ||
| Intra-segment revenue | 809.195 | 29.746.021 | 437 | (30.555.652) | - | |
| Cost of sales | (64.921.709) | (128.909.257) | (21.015.092) | 31.961.136 | (182.884.922) | |
| Gross profit | 7.163.810 | 18.113.691 | 1.862.454 | 1.405.484 | 28.545.439 | |
| Other income from customers | 1.814.593 | 4.921.417 | 299.728 | 7.035.739 | ||
| Other income ingra-segment | 1.936.798 | 691.590 | 10.813 | (2.639.201) | - | |
| Administrative expenses | (5.039.536) | (8.918.188) | (1.927.225) | 963.278 | (14.921.671) | |
| Distribution expenses | (852.300) | (9.684.977) | (285.309) | 118.696 | (10.703.889) | |
| Other gains/(losses)-net | 143.749 | 345.169 | 60.164 | 549.082 | ||
| Interest expense | (7.233.038) | (1.589.662) | (742.975) | 151.743 | (9.413.933) | |
| Interest income | 731.164 | 103.500 | 89.224 | - | 923.888 | |
| Profit from associates | - | - | (314.318) | (314.318) | ||
| Earnings before tax | (1.334.760) | 3.982.539 | (633.125) | (314.318) | 1.700.337 | |
| Income tax | 136.343 | (651.975) | (94.814) | - | - | (610.445) |
| Earnings after tax | (1.198.417) | 3.330.565 | (727.939) | (314.318) | 1.089.892 | |
| 33.572.173 | 1.871.461 | 11.702.380 | 47.146.014 | |||
| Depreciation Non current assets |
526.767.993 | 20.674.899 | 105.010.303 | 652.453.195 | ||
| Total assets | 616.588.083 | 136.368.874 | 126.115.404 | 879.072.361 |
Liabilities (457.773.381) (108.544.556) (54.068.455) (620.386.392)
6. Property, plant and equipment
| Land | Buildings | Machinery | Vehicles | Furniture, fittings | Assets under | Total | |
|---|---|---|---|---|---|---|---|
| Group | and equipment | construction | |||||
| Cost or Fair value | |||||||
| 1 January 2020 | 46.282.056 | 54.397.619 | 8.396.932 | 623.100.591 | 31.561.932 | 282.071 | 764.515.167 |
| Transfer to Right of Use Assets | - | - | - | (9.619.334) | - | - | (9.619.334) |
| Exchange differences | - | - | - | - | 275 | - | 275 |
| Additions | 224.406 | 172.168 | 668.093 | 64.508.147 | 768.682 | 317.607 | 66.749.729 |
| Revaluation surplus | (9.252) | 2.029.741 | - | - | - | - | 2.020.490 |
| Write-offs | - | (16.671) | (38.800) | (1.349.113) | (122.736) | - | (1.527.320) |
| Impairment | (181.287) | (105) | - | - | - | - | (181.393) |
| Disposals | - | - | (570.300) | (3.397.894) | (54.477) | - | (4.024.579) |
| Transfer to inventory | - | - | - | (112.984.984) | - | (35.786) | (113.020.770) |
| Transfer (to)/from investment property | - | 669.900 | - | - | - | - | 669.900 |
| Transfers from Right of Use Assets | - | - | - | 3.765.977 | - | - | 3.765.977 |
| 31 December 2020 | 46.315.923 | 57.252.652 | 8.455.925 | 564.023.391 | 32.153.676 | 563.891 | 709.348.141 |
| 1 January 2021 | 46.315.923 | 57.252.652 | 8.455.925 | 564.023.391 | 32.153.676 | 563.891 | 709.348.141 |
| Transfer to Right of Use Assets | - | - | - | - | 3.641 | - | 3.641 |
| Exchange differences | - | - | - | - | 275 | - | 275 |
| Additions | 93.258 | 83.896 | 436.915 | 89.450.325 | 574.735 | 514.935 | 91.187.514 |
| Write-offs | - | - | (7.180) | (500.090) | - | - | (507.270) |
| Disposals | - | - | (1.897.713) | (2.129.128) | (30.408) | - | (4.057.249) |
| Transfer to inventory | - | - | - | (63.638.348) | - | (110.238) | (63.748.586) |
| Transfers from Right of Use Assets | - | - | - | 1.319.064 | - | - | 1.319.064 |
| 30 Jun 2021 | 46.409.181 | 57.336.548 | 6.987.948 | 588.525.214 | 32.701.919 | 968.589 | 733.545.531 |
| Accumulated depreciation | |||||||
| 1 January 2020 | - | (22.366.269) | (5.114.364) | (181.866.782) | (26.803.808) | - | (236.378.674) |
| Depreciation charge | - | (2.107.387) | (725.387) | (81.626.901) | (973.712) | - | (85.585.433) |
| Transfer to Right of Use Assets | - | - | - | 3.188.069 | - | - | 3.188.069 |
| Acquisitions of subsidiary | - | (526.650) | - | - | - | - | (526.650) |
| Write-offs | - | 16.671 | 16.761 | 499.021 | 122.736 | - | 655.189 |
| Impairment | - | 5 | - | - | - | - | 5 |
| Disposals | - | - | 351.658 | 639.863 | 54.477 | - | 1.047.905 |
| Transfers to inventory | - | - | - | 63.337.693 | - | - | 63.337.693 |
| Transfers from Right of Use Assets | - | - | - | (2.096.951) | - | - | (2.096.951) |
| 31 December 2020 | - | (24.983.629) | (5.471.332) | (197.925.988) | (27.600.307) | - | (256.358.846) |
| 1 January 2021 | - | (24.983.629) | (5.471.332) | (197.925.988) | (27.600.307) | - | (256.358.846) |
| Depreciation charge | - | (1.090.117) | (250.553) | (37.730.136) | (512.930) | - | (39.664.523) |
| Transfer to Right of Use Assets | (3.573) | (3.573) | |||||
| Write-offs | - - |
- - |
- 7.180 |
- 172.248 |
- | - - |
179.428 |
| Disposals | 927.201 | 491.682 | 4.519 | 1.423.402 | |||
| Transfers to inventory | - - |
- - |
- | 36.780.975 | - | - - |
36.780.975 |
| Transfers from Right of Use Assets | (716.958) | (716.958) | |||||
| 30 Jun 2021 | - - |
- (26.073.745) |
- (4.787.504) |
(198.928.177) | - (28.112.291) |
- - |
(258.360.095) |
| Net book value as at 1 January 2020 | 46.282.056 | 32.031.351 | 3.282.568 | 441.233.809 | 4.758.124 | 282.071 | 528.136.493 |
| Net book value as at 31 December 2020 | 46.315.923 | 32.269.023 | 2.984.593 | 366.097.402 | 4.553.369 | 563.891 | 452.989.295 |
| Net book value as at 30 Jun 2021 | |||||||
| 46.409.181 | 31.262.803 | 2.200.443 | 389.597.037 | 4.589.627 | 968.589 | 475.185.436 |
Company
| Land | Buildings | Machinery | Vehicles | Furniture, fittings and equipment |
Assets under construction |
Total | |
|---|---|---|---|---|---|---|---|
| Cost or Fair value | |||||||
| 1 January 2020 | 30.476.181 | 21.870.081 | 3.814.229 | 469.040.922 | 13.134.746 | 117.452 | 538.453.610 |
| Transfers to Right of use assets | - | - | - | (8.293.972) | - | - | (8.293.972) |
| Additions | 224.406 | 164.218 | 33.084 | 37.980.125 | 308.689 | 286.346 | 38.996.868 |
| Revaluation surplus | (9.252) | 1.046.826 | - | - | - | - | 1.037.574 |
| Write-offs | - | - | (38.800) | (1.313.342) | (57.576) | - | (1.409.718) |
| Impairment | (181.287) | (105) | - | - | - | - | (181.393) |
| Disposals | - | - | (492.395) | (2.496.627) | - | - | (2.989.022) |
| Transfer to inventory | - | - | - | (80.385.892) | - | - | (80.385.892) |
| Transfers from Right of use assets | - | - | - | 3.765.977 | - | - | 3.765.977 |
| 31 December 2020 | 30.510.048 | 23.081.020 | 3.316.118 | 418.297.192 | 13.385.858 | 403.797 | 488.994.033 |
| 1 January 2021 | 30.510.048 | 23.081.020 | 3.316.118 | 418.297.192 | 13.385.858 | 403.797 | 488.994.033 |
| Additions | 93.258 | 83.896 | 109.437 | 66.966.082 | 339.207 | 286.619 | 67.878.500 |
| Write-offs | - | - | (7.180) | (458.997) | - | - | (466.177) |
| Disposals | - | - | (1.895.927) | (1.264.456) | (3.145) | - | (3.163.528) |
| Transfer to inventory | - | - | - | (41.175.664) | - | - | (41.175.664) |
| Transfers from Right of use assets | - | - | - | 1.319.064 | - | - | 1.319.064 |
| 30 Jun 2021 | 30.603.306 | 23.164.916 | 1.522.449 | 443.683.220 | 13.721.920 | 690.416 | 513.386.227 |
| Accumulated depreciation | |||||||
| 1 January 2020 | - | (9.779.977) | (2.100.339) | (136.912.661) | (11.110.565) | - | (159.903.541) |
| Depreciation charge | - | (1.140.469) | (363.393) | (59.307.101) | (400.753) | - | (61.211.715) |
| Transfers to Right of use assets | - | - | - | 3.050.866 | - | - | 3.050.866 |
| Revaluation surplus | - | (526.650) | - | - | - | - | (526.650) |
| Write-offs | - | - | 16.761 | 495.399 | 57.576 | - | 569.736 |
| Impairment | - | 5 | - | - | - | - | 5 |
| Disposals | - | - | 275.136 | 389.119 | - | - | 664.255 |
| Transfers to inventory | - | - | - | 44.977.124 | - | - | 44.977.124 |
| Transfers from Right of use assets | - | - | - | (2.096.951) | - | - | (2.096.951) |
| 31 December 2020 | - | (11.447.090) | (2.171.835) | (149.404.205) | (11.453.742) | - | (174.476.871) |
| 1 January 2021 | - | (11.447.090) | (2.171.835) | (149.404.205) | (11.453.742) | - | (174.476.871) |
| Depreciation charge | - | (590.564) | (76.559) | (27.135.321) | (214.055) | - | (28.016.499) |
| Write-offs | - | - | 7.180 | 148.458 | - | - | 155.638 |
| Disposals | - | - | 925.851 | 222.566 | 2.113 | - | 1.150.530 |
| Transfers to inventory | - | - | - | 24.112.475 | - | - | 24.112.475 |
| Transfers from Right of use assets | - | - | - | (716.958) | 171 | - | (716.787) |
| 30 Jun 2021 | - | (12.037.654) | (1.315.362) | (152.772.986) | (11.665.512) | - | (177.791.514) |
| Net book value as at 1 January 2020 | 30.476.181 | 12.090.104 | 1.713.890 | 332.128.261 | 2.024.181 | 117.452 | 378.550.068 |
| Net book value as at 31 December 2020 | 30.510.048 | 11.633.930 | 1.144.283 | 268.892.987 | 1.932.117 | 403.797 | 314.517.161 |
| Net book value as at 30 Jun 2021 | 30.603.306 | 11.127.262 | 207.086 | 290.910.234 | 2.056.408 | 690.416 | 335.594.713 |
The Group has secured loans of € 317.599.364 for first class mortgages on behalf of the Representatives and on behalf of the Creditors, amounting to €105.603.932. At the same time, floating car insurance contracts of the Group totaling €177.650.712 have been concluded and some of them have been granted the rights deriving from the future requirements of their contracts.
The Company has secured loans of €275.078.402 for First Class Mortgages on behalf of the Representatives and on behalf of the Creditors, amounting to €102.942.000. At the same time, floating car insurance contracts of the Company amounting
to €148.676.237 have been concluded and some of them have been granted the rights deriving from the future requirements of their contracts.
7. Right of use assets
Group
| Buildings | Vehicles | Total | |
|---|---|---|---|
| Cost or Fair value | |||
| 1 January 2020 | 20.652.566 | 351.716 | 21.078.634 |
| Additions | 919.091 | 41.249.381 | 42.168.472 |
| Transfer from Property, Plant and Equipment | - | 9.619.334 | 9.619.334 |
| Write-offs | (2.953.674) | - | (2.953.674) |
| Disposals | (290.828) | (102.884) | (393.713) |
| Transfers to Property, Plant and Equipment | - | (3.765.977) | (3.765.977) |
| 31 December 2020 | 18.327.154 | 47.351.570 | 65.753.076 |
| 18.327.154 | 47.351.570 | 65.753.076 | |
| 1 January 2021 Additions |
2.781.772 | 10.706.933 | 13.488.705 |
| Write-offs | (988.081) | (1.062.434) | |
| Disposals | (72.255) | - | (72.255) |
| Transfers to Property, Plant and Equipment | - (1.319.064) |
(1.319.064) | |
| 30 Ιούνιος 2021 | - 20.048.590 |
56.739.438 | 76.788.029 |
| Accumulated depreciation | |||
| 1 January 2020 | (4.083.147) | (121.135) | (4.216.674) |
| Depreciation charge | (4.441.312) | (3.426.959) | (7.880.663) |
| Transfer from Property, Plant and Equipment | - | (3.188.069) | (3.188.069) |
| Write-offs | 1.627.658 | - | 1.627.658 |
| Disposals | 334.379 | 12.713 | 347.092 |
| Transfers to Property, Plant and Equipment | - | 2.096.951 | 2.096.951 |
| 31 December 2020 | (6.562.423) | (4.626.499) | (11.213.705) |
| 1 January 2021 | (6.562.423) | (4.626.499) | (11.213.705) |
| Depreciation charge | (2.163.078) | (3.187.684) | (5.354.892) |
| Write-offs | 699.847 | - | 728.762 |
| Disposals | 72.255 | - | 72.255 |
| Transfers to Property, Plant and Equipment | - | 716.958 | 716.958 |
| 30 Ιούνιος 2021 | (7.953.398) | (7.097.225) | (15.050.623) |
| Net book value as at 1 January 2020 | 16.569.419 | 230.582 | 16.861.961 |
| Net book value as at 31 December 2020 | 11.764.732 | 42.725.071 | 54.539.371 |
| Net book value as at 30 Jun 2021 | 12.095.192 | 49.642.214 | 61.737.406 |
Company
| Buildings | Vehicles | Total | |
|---|---|---|---|
| Cost or Fair value | |||
| 1 January 2020 | 10.512.852 | - | 10.512.852 |
| Additions | 301.560 | 41.091.588 | 41.393.147 |
| Transfer from Property, Plant and Equipment | - | 8.293.972 | 8.293.972 |
| Write-offs | (2.776.436) | - | (2.776.436) |
| Disposals | - | (102.884) | (102.884) |
| Transfers to Property, Plant and Equipment | - | (3.765.977) | (3.765.977) |
| 31 December 2020 | 8.037.975 | 45.516.698 | 53.554.673 |
| 1 January 2021 | 8.037.975 | 45.516.698 | 53.554.673 |
| Additions | 2.092.839 | 10.159.008 | 12.251.847 |
| Transfer from Property, Plant and Equipment | - | - | - |
| Write-offs | (362.438) | - | (362.438) |
| Transfers to Property, Plant and Equipment 30 Jun 2021 |
- 9.768.377 |
(1.319.064) 54.356.642 |
(1.319.064) 64.125.019 |
| Accumulated depreciation | |||
| 1 January 2020 | (2.408.009) | - | (2.408.009) |
| Depreciation charge | (2.314.276) | (3.147.990) | (5.462.266) |
| Transfer from Property, Plant and Equipment | - | (3.050.866) | (3.050.866) |
| Write-offs | 1.537.325 | - | 1.537.325 |
| Disposals | - | 12.713 | 12.713 |
| Transfers to Property, Plant and Equipment | - | 2.096.951 | 2.096.951 |
| 31 December 2020 | (3.184.960) | (4.089.192) | (7.274.152) |
| 1 January 2021 | (3.184.960) | (4.089.192) | (7.274.152) |
| Depreciation charge | (1.119.687) | (3.014.852) | (4.134.538) |
| Write-offs | 344.191 | - | 344.191 |
| Transfers to Property, Plant and Equipment | - | 716.958 | 716.958 |
| 30 Jun 2021 | (3.960.456) | (6.387.086) | (10.347.542) |
| Net book value as at 1 January 2020 | 8.104.843 | - | 8.104.843 |
| Net book value as at 31 December 2020 | 4.853.015 | 41.427.506 | 46.280.521 |
| Net book value as at 30 Jun 2021 | 5.807.921 | 47.969.556 | 53.777.477 |
8. Investment property
| Group | Company | |||
|---|---|---|---|---|
| 30.6.2021 | 31.12.2020 | 30.6.2021 | 31.12.2020 | |
| Balance at the beginning of year | 39.092.664 | 39.812.806 | 70.938.972 | 70.804.579 |
| Disposals | - | (10.156) | - | (10.156) |
| Net gain/(loss) from fair value adjustment | - | (40.086) | - | 144.549 |
| Transfer (to)/from PPE, inventories and owner-occupied property | - | (669.900) | - | - |
| Balance at the end of year | 39.092.664 | 39.092.664 | 70.938.972 | 70.938.972 |
The Group receives valuations from independent appraisers for investment properties on an annual basis at the end of each financial year. Regarding the financial information of the interim periods, the Management evaluates whether there are indications about the existence of a significant change in the value of the investment properties. On 30.06.2021 the assessment of the Management concluded that significant changes in the value of the investment properties do not exist.
9. Intangible assets
Group
| Goodwill | Software | Total | |
|---|---|---|---|
| Cost | |||
| 1 January 2020 | 27,297,830 | 2,134,327 | 29,432,156 |
| Exchange differences | - | 341 | 341 |
| Additions | - | 165,762 | 165,762 |
| Transfers | - | (139,283.32) | (139,283) |
| 31 December 2020 | 27,297,830 | 2,161,145 | 29,458,975 |
| 1 January 2021 | 27,297,830 | 2,161,145 | 29,458,975 |
| Exchange differences | - | 120 | 120 |
| Additions | - | 104,055 | 104,055 |
| 30 Jun 2021 | 27,297,830 | 2,265,321 | 29,563,150 |
| Accumulated amortisation | |||
| 1 January 2020 | - | (1,502,826) | (1,502,826) |
| Exchange differences | - | 351 | 351 |
| Amortisation charge | - | (222,175) | (222,175) |
| Transfers | - | 139,283.32 | 139,283 |
| 31 December 2020 | - | (1,585,368) | (1,585,368) |
| 1 January 2021 | - | (1,585,368) | (1,585,368) |
| Exchange differences | - | (99) | (99) |
| Amortisation charge | - | (110,849) | (110,849) |
| 30 Jun 2021 | - | (1,696,315) | (1,696,315) |
| Net book value as at 31 December 2020 | 27,297,830 | 575,778 | 27,873,608 |
| Net book value as at 30 Jun 2021 | 27,297,830 | 569,005 | 27,866,834 |
| Company | ||
|---|---|---|
| Goodwill | Software | Total |
| Cost | ||
| 1 January 2020 | 1,643,143 - |
1,643,143 |
| Additions | 97,769 - |
97,769 |
| 31 December 2020 | 1,740,912 - |
1,740,912 |
| 1 January 2021 | 1,740,912 - |
1,740,912 |
| Additions | 82,000 - |
82,000 |
| 30 Jun 2021 | 1,822,912 - |
1,822,912 |
| Accumulated amortisation | ||
| 1 January 2020 | (1,190,106) - |
(1,190,106) |
| Amortisation charge | (175,418) | (175,418) |
| 31 December 2020 | (1,365,523) - |
(1,365,523) |
| 1 January 2021 | (1,365,523) - |
(1,365,523) |
| Amortisation charge | (82,424) - |
(82,424) |
| 30 Jun 2021 | (1,447,947) - |
(1,447,947) |
| Net book value as at 31 December 2020 | 375,389 - |
375,389 |
| Net book value as at 30 Jun 2021 | 374,965 - |
374,965 |
Regarding the goodwill, the Management carries out an impairment test on an annual basis at the end of each financial year. Regarding the financial information of the interim periods, the Management evaluates whether there are indications of impairment. Management has taken in consideration macroeconomic situation as at 30.06.2021, caused by COVID-19 pandemic, and assessed that there is no need for impairment.
10. Investment in subsidiaries
| Company | |||
|---|---|---|---|
| 30.6.2021 | 31.12.2020 | ||
| Balance at the beginning of the year | 54.323.133 | 54.322.929 | |
| Acquisitions | 600.000 | 205 | |
| Balance at the end of the year | 54.923.133 | 54.323.133 |
The interests held in subsidiaries and their carrying amounts at June 30th are as follows:
Company
| 30.6.2021 | 31.12.2020 | ||||
|---|---|---|---|---|---|
| % | |||||
| Country of incorporation |
% Ownership Interest held |
Carrying value |
Ownership Interest held |
Carrying value | Principal activities |
| Bulgaria | 100% | 3,012,047 | 100% | 3,012,047 Autotrade-After sales & Car hire | |
| Cyprus | 100% | 3,078,811 | 100% | 3,078,811 Car hire | |
| Romania | 100% | 6,500,000 | 100% | 6,500,000 Car hire | |
| Greece | 100% | 300,000 | 100% | 300,000 Autotrade-After sales | |
| Cyprus | 100% | 1,709 | 100% | 1,709 Car hire | |
| Serbia | 100% | 4,000,000 | 100% | 4,000,000 Car hire | |
| Montenegro | 100% | 1,000,000 | 100% | 1,000,000 Car hire | |
| Ukraine | 100% | 700,000 | 100% | 700,000 Car hire | |
| Croatia | 100% | 4,462,750 | 100% | 4,462,750 Car hire | |
| Cyprus | 100% | 20,131,000 | 100% | 20,131,000 Holding company | |
| Greece | 70% | - | 70% | - Autotrade | |
| Greece | 70% | - | 70% | - Autotrade | |
| Greece | 100% | 1,086,818 | 100% | 1,086,818 Auto spare parts trading | |
| Greece | 100% | 10,050,000 | 100% | 10,050,000 Autotrade | |
| Greece | 100% | 600,000 | 0% | - Renting services |
The company is indirectly participating in Hyundai Hellas and Kia Hellas, through its participation in Derasco Trading Limited, companies which were consolidated for the first time on 31/12/2017, due to their acquisition on 12/12/2017.
The Company has proceeded to the establichment of KINEO MAE with the date of its registration in GEMI 14.01.2021. KINEO is active in the field of micro-mobility, and more specifically in Light Personal Electric Vehicles. These types of vehicles fit the physical footprint required to move people and goods over relatively short distances.
11. Investment in associates and joint ventures
| Group | |||||||
|---|---|---|---|---|---|---|---|
| Place of | % of ownership interest | Carrying | |||||
| Name of entity | business/country of | 30.6.2021 | 31.12.2020 | Nature of relationship Measurement method | amount | ||
| incorporation | % | % | 30.6.2021 | 31.12.2020 | |||
| SPORTSLAND SA (2) | Greece | 50% | 50% | Joint venture | Equity method | 5,327,419 | 5,310,845 |
| CRETE GOLF CLUB S.A. (3) | Greece | 45% | 45% | Associate | Equity method | 6,331,911 | 6,554,074 |
| Total equity accounted investments | 11,659,331 | 11,864,919 | |||||
| Company | Place of | - | 0 | ||||
| Name of entity | business/country of | % of ownership interest | Nature of relationship | Measurement method | Carrying | ||
| incorporation | 30.6.2021 % |
31.12.2020 % |
amount 30.6.2021 |
31.12.2020 | |||
| SPORTSLAND SA (2) | Greece | 50% | 50% | Joint venture | Equity method | 6,630,000 | 6,580,000 |
| CRETE GOLF CLUB S.A. (3) | Greece | 45% | 45% | Associate | Equity method | 9,502,281 | 9,502,281 |
| Total equity accounted investments | 16,132,281 | 16,082,281 |
SPORTSLAND S.A..
SPORTSLAND S.A. was founded in 2008. The company owns a large plot of land in Asopia, where it plans to develop a touristic investment by acquiring every year other plots of land in the region. It is a company that has accumulated large plots of land in that wider region and is planning to implement complex investments that combine sports and recreational activities, thus creating an integrated recreational area for all.
CRETAN GOLF S.A.
Cretan Golfs S.A. is an associate company of "Autohellas", whose main activity refers to the operation of a Golf court in a plot of land, larger than 700 acres in Chersonissos region, in Heraklion, Crete. The company was founded in August 1977. The court operates on a full-year basis, has 18 pars according to PGA's international standards, so as to meet all the requirements of golfers and so as to be eligible for upholding international tournaments. Since early 2017, a new 5-star hotel division runs in the facilities that complements the operations of the golf court and helps in further increasing quality tourism in Crete.
12. Financial assets at fair value through other comprehensive income
Financial assets at fair value through other comprehensive income (FVOCI) comprise equity securities of Aegean Airlines SA which are not held for trading, and which the Group has irrevocably elected upon transition to IFRS 9 to recognise in this category. These are strategic investments and the Group considers this classification to be more relevant.
Equity investments at FVOCI comprise the following individual investments:
| Group | Company | Company | |||
|---|---|---|---|---|---|
| 30.6.2021 | 31.12.2020 | 30.6.2021 | 31.12.2020 | ||
| Listed securities | |||||
| - Equity securities | 56.456.499 | 42.891.816 | 56.456.499 | 42.891.816 | |
| Unlisted securities | |||||
| - Equity securities | 500.000 | ||||
| 56.956.499 | 42.891.816 | 56.456.499 | 42.891.816 |
During the 1st quarter of 2021 the company proceeded with purchase of 124,522 shares of Aegean Airlines SA with a total value of € 525,006.63 resulting in the increase of its participation percentage from 11.6618% as at 31/12/2020 to 11.836%.
On 14/05/2021 the Board of Directors of the Company decided for Company to in Share Capital increase decided by the Board of Directors of Aegean Aviation SA by fully exercising the pre-emptive rights corresponding to its participation percentage (11.836%) of total value € 7,101,683.20.
On 30/06/2021 the Company holds 10,672,306 shares of Aegean Airlines SA.
At the date of publication the share price has increased by approximately 0.2% compared to the valuation on 30.06.2021.
13. Trade receivables
| Group | Company | |||
|---|---|---|---|---|
| 30.6.2021 | 31.12.2020 | 30.6.2021 | 31.12.2020 | |
| Trade receivables | 100.556.281 | 67.087.659 | 39.523.372 | 34.136.802 |
| Less: provision for impairment of trade receivables | (7.563.939) | (6.554.084) | (2.520.711) | (2.220.711) |
| Trade receivables - net | 92.992.342 | 60.533.575 | 37.002.661 | 31.916.091 |
| Prepayments | 16.850.029 | 10.662.080 | 5.945.104 | 4.011.198 |
| Other receivables | 9.680.996 | 11.022.960 | 5.408.981 | 6.767.529 |
| Less: provision for impairment of other receivables | (518.835) | (527.835) | - | - |
| Receivables from related parties | 40.000 | 64.680 | 663.559 | 399.664 |
| Total | 119.044.532 | 81.755.460 | 49.020.306 | 43.094.481 |
| Less: non-current portion | 15.185.719 | 13.292.933 | 13.152.961 | 11.320.745 |
| Current portion | 103.858.813 | 68.462.528 | 35.867.345 | 31.773.736 |
In the current COVID-19 impacted environment, the Group is actively monitoring the recoverability of trade receivables and ensures loss allowance reflects on a timely basis management's best estimate of potential losses in compliance with IFRS 9.
14. Share capital and share premium
| Number of shares | Ordinary shares | Share premium |
Treasury shares |
Total | |
|---|---|---|---|---|---|
| 1 January 2020 | 48.855.000 | 3.908.400 | 130.553 | (219.294) | 3.819.659 |
| Treasury shares purchased | - | - | - | (1.576.999) | (1.576.999) |
| 31 December 2020 | 48.855.000 | 3.908.400 | 130.553 | (1.796.293) | 2.242.660 |
| 1 January 2021 | 48.855.000 | 3.908.400 | 130.553 | (1.796.293) | 2.242.660 |
| Treasury shares purchased | - | - | - | (357.466,39) (357.466,39) | |
| 30 Jun 2021 | 48.855.000 | 3.908.400 | 130.553 | (2.153.759) | 1.885.193 |
| Number of shares | Cost of tresury shares | ||||
| 1 January 2020 | 230,236 | 256,131 | |||
| Acquisition of shares | 394,071 | 1,576,999 | |||
| 31 December 2020 | 624,307 | 1,833,130 | |||
| Acquisition of shares | 54,893 | 357,466 | |||
| 30 Jun 2021 | 679,200 | 2,190,596 |
The nominal value of the ordinary shares amounts to 0.08 euros per share. All shares (48,855,000) are ordinary, fully paid, participate in the profits and have the right to vote. Treasury shares are acquired by the Company in 2012, 2013, 2020 and 2021.
During the first half of 2021, the Company purchased 54,893 treasury shares with a total value of € 357,466.39.
The Annual General Meeting of the Company's shareholders, which took place on 15/07/2020, decided, among other things, to approve a program for the acquisition of Own Shares through the Athens Stock Exchange.
During the Extraordinary General Meeting on 01/09/2021, it was additionally decided to cancel in accordance with article 49 of Law 4548/2018 two hundred thirty thousand two hundred thirty six (230,236) own shares, with a nominal value of 0.08 euros each held by Company with a consequent reduction of its share capital by the amount of euros 18,418.88 and a corresponding amendment of article 3 (Share Capital) of its Articles of Association.
15. Fair value reserves
Group
| FVOCI Financial assets | Revaluation reserve |
Total | |
|---|---|---|---|
| 1 January 2020 | 53.901.978 | 8.383.939 | 62.285.916 |
| Revaluation - gross | (27.067.651) | 1.493.840 | (25.573.811) |
| Revaluation - tax | - | (358.522) | (358.522) |
| 31 December 2020 | 26.834.327 | 9.519.257 | 36.353.583 |
| 1 January 2021 | 26.834.327 | 9.519.257 | 36.353.583 |
| Revaluation - gross | 5.937.993 | - | 5.937.993 |
| Revaluation - tax | - | 148.062 | 148.062 |
| 30 Jun 2021 | 32.772.319 | 9.667.318 | 42.439.638 |
Company
| FVOCI Financial assets | Revaluation reserve |
Total | |
|---|---|---|---|
| 1 January 2020 | 53.901.978 | 6.314.885 | 60.216.863 |
| Change in accounting policy due to adoption of IFRS 9 | |||
| Revaluation - gross | (27.067.651) | 510.925 | (26.556.726) |
| Revaluation - tax | - | (122.622) | (122.622) |
| 31 December 2020 | 26.834.327 | 6.703.188 | 33.537.515 |
| 1 January 2021 | 26.834.327 | 6.703.188 | 33.537.515 |
| Revaluation - gross | 5.937.993 | - | 5.937.993 |
| Revaluation - tax | - | 148.062 | 148.062 |
| 30 Jun 2021 | 32.772.319 | 6.851.250 | 39.623.570 |
16. Other reserves
| Group | ||||||
|---|---|---|---|---|---|---|
| Statutory reserve |
Special reserve |
Tax-free reserve |
Other reserve | Currency Translation reserve |
Total | |
| 1 January 2020 | 5.079.687 | 34.535.924 | 45.827 | 749.283 | (102.552) | 40.308.169 |
| Other | - | - | 2.879 | - | 2.879 | |
| 31 December 2020 | 5.079.687 | 34.535.924 | 45.827 | 752.162 | (102.552) | 40.311.048 |
| 1 January 2021 | 5.079.687 | 34.535.924 | 45.827 | 752.162 | (102.552) | 40.311.048 |
| Other | - | - | - | 7.058 | - | 7.058 |
| 30 Jun 2021 | 5.079.687 | 34.535.924 | 45.827 | 759.220 | (102.552) | 40.318.106 |
| Company | ||||||
| Statutory reserve |
Special reserve |
Tax-free reserve |
Other reserve | Currency Translation reserve |
Total | |
| 1 January 2020 | 4.870.218 | 37.935.923 | 96.812 | 384.225 | - | 43.287.179 |
| Transfers to/(from) Retained | ||||||
| Earnings | - | 6.000.000 | - | - | 6.000.000 | |
| 31 December 2020 | 4.870.218 | 43.935.923 | 96.812 | 384.225 | - | 49.287.179 |
| 1 January 2021 | 4.870.218 | 43.935.923 | 96.812 | 384.225 | - | 49.287.179 |
| 30 Jun 2021 | 4.870.218 | 43.935.923 | 96.812 | 384.225 | - | 49.287.178 |
17. Borrowings
| Group | Company | |||
|---|---|---|---|---|
| 30.6.2021 | 31.12.2020 | 30.6.2021 | 31.12.2020 | |
| Non-current | ||||
| Bank borrowings | 258.428.915 | 277.465.597 | 230.029.568 | 241.291.973 |
| Other borrowings | 7.597.441 | 5.024.000 | 3.702.318 | 4.745.538 |
| Total non-current | 266.026.356 | 282.489.597 | 233.731.886 | 246.037.511 |
| Current | ||||
| Βank borrowings | 24.115.597 | 10.534.000 | 9.291.949 | - |
| Short term portion of long term bank borrowings | 79.377.683 | 83.499.463 | 77.844.315 | 80.106.587 |
| Other borrowings | 3.926.488 | 2.696.132 | 2.046.901 | 2.022.946 |
| Total current | 107.419.767 | 96.729.595 | 89.183.165 | 82.129.532 |
| Total borrowings | 373.446.123 | 379.219.192 | 322.915.051 | 328.167.043 |
The average effective interest rate of short-term and long-term Group's and Company's borrowings on June 2021 was between 2.40% - 3.00%.
Long-term securitization obligation:
In 2018 the company proceeded to a medium-term financing through securitization of future receivables amounting to €72.151.772 from European Investment Institutions. The funds allow Autohellas to have access to structured medium-term finance to finance car leases in Small and Medium Enterprises operating in Greece. On 14/06/2021 the company proceeded
to early repayment of the financing through securitization of receivables. The total amount paid for the repayment of this funding during the first half amounted to € 31,817,919.14.
Changes in loans
Group
| Cash transactions | Non Cash Transactions | ||||||
|---|---|---|---|---|---|---|---|
| 1.1.2020 | Repayments | New Financing | Transfers | Acquisitions | Loan Amortisation 31.12.2020 | ||
| Long-term loans | 277.241.786 | (14.351.103) | 52.514.074 | (36.708.582) | 847.381 | 2.946.042 282.489.597 | |
| Short-term loans | 85.226.689 | (86.691.016) | 60.536.337 | 36.708.583 | 838.863 | 110.139 | 96.729.595 |
| Total | 362.468.474 | (101.042.119) | 113.050.411 | - | 1.686.245 | 3.056.180 379.219.192 | |
| Cash transactions | Non Cash Transactions | ||||||
| 1.1.2021 | Repayments | New Financing | Transfers | Other | Loan Amortisation | 30.6.2021 | |
| Long-term loans | 282.489.597 | (7.303.173) | 6.230.665 | (16.642.126) | - | 1.251.393 266.026.356 | |
| Short-term loans | 96.729.595 | (37.874.699) | 30.363.233 | 16.657.018 | 1.299.453 | 245.166 107.419.767 | |
| Total | 379.219.191 | (45.177.872) | 36.593.898 | - | 1.299.453 | 1.496.560 373.446.123 | |
| Company | |||||||
| Cash transactions | Non Cash Transactions |
| Long-term loans | 239.066.896 | (7.384.835) | 47.991.062 | (36.571.655) | - | 2.936.042 246.037.511 | |
|---|---|---|---|---|---|---|---|
| Short-term loans | 56.986.831 | (16.548.709) | 5.000.000 | 36.571.655 | - | 119.756 | 82.129.532 |
| Total | 296.053.727 | (23.933.544) | 52.991.062 | - | - | 3.055.797 328.167.043 | |
| Cash transactions | Non Cash Transactions | ||||||
| 1.1.2021 | Repayments | New Financing | Transfers | Acquisitions | Loan Amortisation | 30.6.2021 | |
| Long-term loans | 246.037.511 | - | - | (13.547.017) | - | 1.241.391 233.731.886 | |
| Short-term loans | 82.129.532 | (16.030.567) | 8.000.000 | 13.547.017 | 1.299.453 | 237.730 | 89.183.165 |
| Total | 328.167.043 | (16.030.567) | 8.000.000 | - | 1.299.453 | 1.479.121 322.915.050 |
1.1.2020 Repayments New Financing Transfers Acquisitions Loan Amortisation 31.12.2020
18. Leases
a) Finance lease liabilities
| Group | Company | ||||
|---|---|---|---|---|---|
| 30.6.2021 | 31.12.2020 | 30.6.2021 | 31.12.2020 | ||
| Finance lease liabilities- minimum | |||||
| lease payments | |||||
| No later than 1 year | 14.032.200 | 11.763.503 | 13.707.159 | 11.411.620 | |
| Later than 1 year but not later than 5 | |||||
| years | 32.430.741 | 30.224.799 | 31.775.436 | 29.711.688 | |
| Total | 46.462.941 | 41.988.302 | 45.482.595 | 41.123.308 | |
| Less: Future finance charges on finance | |||||
| leases | (1.875.275) | (1.872.786) | (1.866.415) | (1.851.903) | |
| Present value of finance lease | |||||
| liabilities | 44.587.666 | 40.115.516 | 43.616.181 | 39.271.404 |
The present value of finance lease liabilities is analysed as follows:
| 30.6.2021 | 31.12.2020 | 30.6.2021 | 31.12.2020 | |
|---|---|---|---|---|
| No later than 1 year | 13.102.572 | 10.882.071 | 12.780.928 | 10.560.447 |
| Later than 1 year but not later than 5 years | 31.485.094 | 29.233.445 | 30.835.253 | 28.710.957 |
| Later than 5 years | - | - | - | - |
| Total | 44.587.666 | 40.115.516 | 43.616.181 | 39.271.404 |
b) Operating lease liabilities
| Group | Company | ||||
|---|---|---|---|---|---|
| 30.6.2021 | 31.12.2020 | 30.6.2021 | 31.12.2020 | ||
| Operating lease liabilities- minimum | |||||
| lease payments | |||||
| No later than 1 year | 4.439.989 | 3.914.544 | 2.400.092 | 1.804.330 | |
| Later than 1 year but not later than 5 | |||||
| years | 7.832.786 | 7.739.944 | 3.669.938 | 3.247.965 | |
| Later than 5 years | 1.574.960 | 1.946.692 | - | - | |
| Total | 13.847.735 | 13.601.181 | 6.070.030 | 5.052.295 | |
| Less: Future finance charges on Operating | |||||
| leases | (1.154.657) | (1.273.659) | (276.999) | (263.436) | |
| Present value of operating lease | |||||
| liabilities | 12.693.078 | 12.327.521 | 5.793.030 | 4.788.859 |
The present value of operating lease liabilities is analysed as follows:
| 30.6.2021 | 31.12.2020 | 30.6.2021 | 31.12.2020 |
|---|---|---|---|
| 4.078.617 | 3.543.877 | 2.234.911 | 1.664.033 |
| 7.125.091 | 6.961.297 | 3.558.119 | 3.124.825 |
| 1.489.370 | 1.822.348 | - | - |
| 12.693.078 | 12.327.521 | 5.793.030 | 4.788.859 |
Changes in leases.
Group
| Cash transactions | Non Cash Transactions | ||||||
|---|---|---|---|---|---|---|---|
| 1.1.2020 Repayments | New Financing | Terminated leases |
New Leases | Other | 31.12.2020 | ||
| Operating lease liabilities | 16.817.211 | (4.159.358) | - | (1.775.805) | 1.445.473 | - | 12.327.521 |
| Financial lease liabilities | 5.954.445 | (5.481.206) | 78.400 | - | 41.250.122 | (1.686.245) | 40.115.516 |
| Total | 22.771.656 | (9.640.564) | 78.400 | (1.775.805) 42.695.595 | (1.686.245) 52.443.037 |
| Cash transactions | Non Cash Transactions | ||||||
|---|---|---|---|---|---|---|---|
| 1.1.2021 Repayments | New Financing | Terminated leases |
New Leases | Other | 30.6.2021 | ||
| Operating lease liabilities | 12.327.521 | (2.120.071) | - | (261.680) | 2.747.308 | 12.693.078 - |
|
| Financial lease liabilities | 40.115.516 | (6.439.964) | - | - | 10.912.115 | 44.587.667 | |
| Total | 52.443.037 | (8.560.035) | - | (261.680) 13.659.423 | - 57.280.744 |
Compnay
| Cash transactions | Non Cash Transactions | |||||||
|---|---|---|---|---|---|---|---|---|
| 1.1.2020 Repayments | New Financing | Terminated leases |
New Leases | Acquisitions | 31.12.2020 | |||
| Operating lease liabilities | 7.896.916 | (2.059.192) | - | (1.368.744) | 319.879 | - | 4.788.859 | |
| Financial lease liabilities | 3.580.993 | (5.371.702) | - | - | 41.062.114 | - | 39.271.404 | |
| Total | 11.477.909 | (7.430.894) | - | (1.368.744) 41.381.992 | - 44.060.263 | |||
| 0,00 | ||||||||
| Cash transactions | Non Cash Transactions | |||||||
| 1.1.2021 Repayments | New Financing | Terminated leases |
New Leases | Acquisitions | 30.6.2021 | |||
| Operating lease liabilities | 4.788.859 | (1.069.729) | - | (18.939) | 2.092.839 | - | 5.793.030 | |
| Financial lease liabilities | 39.271.404 | (5.716.351) | - | - | 10.061.128 | - | 43.616.181 |
19. Finance income and costs
| Group | Company | ||||
|---|---|---|---|---|---|
| 1.1.2021 to | 1.1.2020 to | 1.1.2021 to | 1.1.2020 to | ||
| 30.6.2021 | 30.6.2020 | 30.6.2021 | 30.6.2020 | ||
| Interest expense | |||||
| - Bank borrowings | 5.601.292 | 6.304.061 | 4.754.230 | 5.150.793 | |
| - Interest on difference of loans amortisation | 1.109.799 | 1.194.583 | 1.109.799 | 1.194.583 | |
| - Interest on bond loans issue expense amortisation | 407.304 | 346.405 | 407.304 | 346.405 | |
| - Leases | 426.782 | 488.042 | 604.814 | 306.817 | |
| - Other | 1.465.315 | 1.015.932 | 308.657 | 234.441 | |
| Finance income - net foreign exchange gains on financing activities | (36.538) | 64.910 | - | - | |
| Finance costs | 8.973.954 | 9.413.933 | 7.184.804 | 7.233.038 | |
| Finance income - Interest income on cash at bank | (861.813) | (813.717) | (780.563) | (731.164) | |
| Finance income - Interest income from discounting long term | |||||
| receivables | (76.398) | (110.171) | - | - | |
| Finance income | (938.211) | (923.888) | (780.563) | (731.164) | |
| Net finance costs | 8.035.743 | 8.490.045 | 6.404.241 | 6.501.874 |
20. Income tax expense
| Group | Company | ||||
|---|---|---|---|---|---|
| 1.1.2021 to 30.6.2021 | 1.1.2020 to 30.6.2020 |
1.1.2021 to 30.6.2021 |
1.1.2020 to 30.6.2020 |
||
| Current tax: | |||||
| Current tax on profit for the year | 3,509,838 | 99,001 | 1,217,167 | (548,794) | |
| Adjustments in respect of prior years | - | 1,944 | - | - | |
| Total current tax | 3,509,838 | 100,944 | 1,217,167 | (548,794) | |
| Deferred tax | 58,632 | 509,501 | (533,532) | 451,944 | |
| Total | 3,568,470 | 610,445 | 683,635 | (96,850) |
21. Related party transactions
The Group is controlled by Autohellas which is the immediate parent company. Interests in subsidiaries are set out in note 10.
(i) Key management personnel
| Group | Company | ||||
|---|---|---|---|---|---|
| 1.1.2021 to 1.1.2020 to 30.6.2021 30.6.2020 |
1.1.2021 to 30.6.2021 |
1.1.2020 to 30.6.2020 |
|||
| Key management compensations | 1,781,037 | 1,666,420 | 1,099,768 | 1,175,096 |
(ii) Transactions with other Group entities
| Group | Company | ||||
|---|---|---|---|---|---|
| 1.1.2021 to 30.6.2021 |
1.1.2020 to 30.6.2020 |
1.1.2021 to 30.6.2021 |
1.1.2020 to 30.6.2020 |
||
| Sales of goods | |||||
| - Subsidiaries | - | - | 118,684 | 115,716 | |
| Sales of services | |||||
| - Subsidiaries | - | - | 1,627,810 | 1,285,692 | |
| - Associates & Joint Ventures | 6,914 | 4,050 | 7,994 | 4,050 | |
| - Other related companies | 484,775 | 602,650 | 484,775 | 602,650 | |
| Purchases of goods | |||||
| - Subsidiaries | - | - | 37,768,741 | 11,888,427 | |
| Purchases of services | |||||
| - Other related companies | 218,619 | 270,022 | 218,725 | - | |
| Sales of fixed assets | |||||
| - Subsidiaries | - | - | 2,240,076 | 600,878 | |
| Rental Income | |||||
| - Subsidiaries | - | - | - | 743,706 | |
| - Associates & Joint Ventures | 1,080 | 540 | - | 540 | |
| - Other related companies | 4,500 | 203,327 | - | 201,353 | |
| Rental Expense | |||||
| - Associates & Joint Ventures | 262,040 | - | - | - | |
| - Other related companies | 4,500 | 4,500 | - | 4,500 | |
| Dividends | |||||
| - Subsidiaries | - | - | 1,000,000 | - | |
| 982,427 | 1,085,089 | 43,466,804 | 15,447,513 |
(iii) Outstanding balances arising from sales/purchases of goods and services
The following balances are outstanding at the end of the reporting period in relation to transactions with related parties:
| Group | Company | |||
|---|---|---|---|---|
| 30.6.2021 | 31.12.2020 | 30.6.2021 | 31.12.2020 | |
| Receivables | ||||
| - Subsidiaries | - | - | 623.559 | 341.351 |
| - Associates & Joint Ventures | 5.210 | 9.828 | 5.210 | 6.232 |
| - Other related companies | 34.790 | 54.852 | 34.790 | 52.081 |
| 40.000 | 64.680 | 663.559 | 399.664 | |
| Payables | ||||
| - Subsidiaries | - | - | 7.313.723 | 37.092 |
| - Associates & Joint Ventures | 5.047 | - | 5.047 | - |
| - Other related companies | 48.657 | 57.006 | 43.688 | 31.411 |
| 53.704 | 57.006 | 7.362.458 | 68.503 |
(iv) Terms and conditions
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.
22. Earnings per share
| Group | Company | |||
|---|---|---|---|---|
| 1.1.2021 to 30.6.2021 |
1.1.2020 to 30.6.2020 |
1.1.2021 to 30.6.2021 |
1.1.2020 to 30.6.2020 |
|
| Profit attributable to the ordinary equity holders of the company |
14,910,013 | 542,548 | 7,287,368 | (1,073,356) |
| Weighted average number of ordinary shares | 47,175,800 | 48,624,764 | 48,175,800 | 48,624,764 |
| Basic earnings per share | 0.32 | 0.01 | 0.15 | -0.02 |
There are no potential ordinary shares that would have a diminishing effect on the Group's or Company's basic earnings per share, so the reduced earnings per share equals the basic earnings per share.
23. Contingent liabilities and commitments
There are no significant liabilities and / or contingent liabilities other than those disclosed and accounted for in the condensed semi-annual financial report for the period ended 30 June 2021.
24. Events occurring after the reporting period
Since the Balance Sheet date and until the approval of the Financial Information from the Board of Directors the following events occurred:
- The Company proceeded to the conclusion of a financing agreement of 180m. with JPMorgan Chase through securitization of receivables from long-term lease agreements. The financing is non-reducing and will be used to meet the operating needs of the company as well as to refinance existing borrowing.
- The Company repaid a short-term loan of 50,000,000 euros.
- During the Extraordinary General Meeting on September 1st, 2021, the cancellation of 230,236 treasury shares worth € 18,418.88 that had been acquired until 2013 and could no longer be used was approved.
- Extraordinary General Meeting on held on September 1st, 2021, decided, among others, the extension of the Board of Directors elected on 31.03.2021 by the Ordinary General Shareholders Meeting with the election of Mrs. Polyxeni Kazoli as its new Independent non-Executive Member, for the rest of the term of the existing Board of Directors of the Company.
Kifissia, September 7th 2021
President Chief Executive Officer Chief Financial Officer Accounting Manager
Emmanouela Vasilaki Eftichios Vassilakis Antonia Dimitrakopoulou Konstantinos Siambanis ICN: AK 121875 ICN: AN 049866 ICN: AB 348453 ICN: Φ 093095