AI assistant
CD Projekt — Interim / Quarterly Report 2019
Aug 29, 2019
5556_rns_2019-08-29_119bb17b-baca-418c-b62d-cbb00b9bb0ce.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer


Disclaimer
This English language translation has been prepared solely for the convenience of English speaking readers. Despite all the efforts devoted to this translation, certain discrepancies, omissions or approximations may exist. In case of any differences between the Polish and the English versions, the Polish version shall prevail. CD PROJEKT, its representatives and employees decline all responsibility in this regard.
CD PROJEKT Capital Group – selected financial highlights (converted into EUR)
| PLN | EUR | |||
|---|---|---|---|---|
| 01.01.2019 - 30.06.2019 |
01.01.2018 - 30.06.2018* |
01.01.2019 - 30.06.2019 |
01.01.2018 - 30.06.2018* |
|
| Revenues from sales of products, services, goods and materials |
214 407 | 168 434 | 50 002 | 39 730 |
| Cost of products, goods and materials sold | 66 168 | 43 829 | 15 431 | 10 338 |
| Operating profit (loss) | 59 994 | 61 301 | 13 991 | 14 459 |
| Profit (loss) before tax | 64 375 | 66 590 | 15 013 | 15 707 |
| Net profit (loss) attributable to equity holders of parent entity |
51 680 | 52 430 | 12 052 | 12 367 |
| Net cash flows from operating activities | 44 931 | 23 989 | 10 478 | 5 658 |
| Net cash flows from investment activities | 23 816 | 41 763 | 5 554 | 9 851 |
| Net cash flows from financial activities | (104 351) | (242) | (24 335) | (57) |
| Total net cash flows | (35 604) | 65 510 | (8 303) | 15 452 |
| Stock volume (thousands) | 96 120 | 96 120 | 96 120 | 96 120 |
| Net earnings per share (PLN/EUR) | 0.54 | 0.55 | 0.13 | 0.13 |
| Diluted net earnings per share (PLN/EUR) | 0.51 | 0.52 | 0.12 | 0.12 |
| Book value per share (PLN/EUR) | 10.15 | 9.78 | 2.39 | 2.24 |
| Diluted book value per share (PLN/EUR) | 9.68 | 9.37 | 2.28 | 2.15 |
| Declared or paid out dividend per share (PLN/EUR) | 1.05 | - | 0.24 | - |
* adjusted data
| PLN | EUR | |||
|---|---|---|---|---|
| 30.06.2019 | 31.12.2018* | 30.06.2019 | 31.12.2018* | |
| Total assets | 1 136 658 | 1 126 838 | 267 323 | 262 055 |
| Liabilities and provisions for liabilities (less accrued charges) |
77 258 | 91 464 | 18 170 | 21 271 |
| Long-term liabilities | 6 678 | 6 691 | 1 571 | 1 556 |
| Short-term liabilities | 154 650 | 117 283 | 36 371 | 27 275 |
| Equity | 975 330 | 1 002 864 | 229 381 | 233 224 |
| Share capital | 96 120 | 96 120 | 22 606 | 22 353 |
* adjusted data
The financial data has been converted into EUR under the following assumptions:
- Elements of the consolidated profit and loss account and consolidated statement of cash flows were converted into EUR by applying the arithmetic average of exchange rates for the final day of each month belonging to the reporting period, as published by NBP. The corresponding exchange rates were: 4.2880 PLN/EUR for the period between 1 January and 30 June 2019, and 4.2395 PLN/EUR for the period between 1 January and 30 June 2018 respectively.
- Assets and liabilities listed in the consolidated statement of financial positions were converted into EUR by applying the exchange rate for the final day of the reporting period, as published by the National Bank of Poland. These exchange rates were: 4.2520 PLN/EUR on 30 June 2019 and 4.3000 PLN/EUR on 31 December 2018 respectively.
| Primary Financial Data of the CD PROJEKT Capital Group6 | |
|---|---|
| Condensed interim consolidated profit and loss account 7 | |
| Condensed interim consolidated statement of comprehensive income8 | |
| Condensed interim consolidated statement of financial position 8 | |
| Condensed interim statement of changes in consolidated equity10 | |
| Condensed interim consolidated statement of cash flows12 | |
| Clarifications regarding the condensed interim consolidated financial statement 14 | |
| General information 15 | |
| Consolidation principles 15 | |
| Entities subject to consolidation 15 | |
| Subsidiaries 16 | |
| Basis for the preparation of the condensed interim consolidated financial statement16 | |
| Assumption of going concern16 | |
| Compliance with International Financial Reporting Standards16 | |
| Standards and interpretations approved by the IASB but not yet approved by the EU17 | |
| Functional currency and presentation currency17 | |
| Functional currency and presentation currency 17 | |
| Transactions and balances17 | |
| Assumption of comparability of financial statements and changes in accounting policies and estimates 18 | |
| Changes in accounting policies 18 | |
| Presentation changes20 | |
| Change in accounting estimate21 | |
| Disclosure of seasonal or cyclical activities21 | |
| Financial audit21 | |
| Supplementary information – CD PROJEKT Capital Group activity segments22 | |
| Activity segments 23 | |
| Disclosure of activity segments 24 | |
| Segmented consolidated profit and loss account for the period between 01.01.2019 and 30.06.201925 | |
| Segmented consolidated profit and loss account for the period between 01.01.2018 and 30.06.2018 26 | |
| Segmented consolidated statement of financial position as of 30.06.2019 27 | |
| Segmented consolidated statement of financial position as of 31.12.2018*29 | |
| Supplementary information – additional notes and clarifications regarding the condensed interim consolidated financial statement 31 |
|
| Note 1. Disclosure of circumstances affecting assets, liabilities, equity, net financial result and cash flows | |
| which are unusual due to their type, size or effect 32 Note 2. Tangible fixed assets 33 |
|
| Note 3. Fixed assets held for sale 34 | |
| Note 4. Intangibles and expenditures on development projects 35 | |
| Note 5. Goodwill 36 | |
| Note 6. Investment properties36 | |
| Note 7. Perpetual usufruct of land36 | |
| Note 8. Inventories36 | |
| Note 9. Trade and other receivables37 | |
| Note 10. Prepaid expenses 38 | |
| Note 11. Deferred income tax 39 | |
| Note 12. Provisions for employee benefits and similar liabilities 40 | |
| Note 13. Other provisions40 | |
| Note 14. Other liabilities 41 | |
| Note 15. Deferred revenues 41 | |
| Note 16. Disclosure of financial instruments 41 | |
| Note 17. Sales revenues 42 | |
| Note 18. Operating expenses 43 | |
| Note 19. Other operating revenues and expenses 43 | |
| Note 20. Financial revenues and expenses 44 | |
| Note 21. Short-term lease agreements and lease of low-value assets 45 | |
| Note 22. Issue, buyback and redemption of debt and capital securities 45 | |
| Note 23. Dividends declared or paid out and collected 45 Note 24. Transactions with affiliates45 |
|
| Note 25. Bad loans and breaches of loan agreements not subject to remedial proceedings as of |

| Note 26. Changes in conditional liabilities and assets since the close of the most recent fiscal year 48 | |
|---|---|
| Note 27. Changes in the structure of the Capital Group and its member entities occurring during | |
| the reporting period50 | |
| Note 28. Agreements which may, in the future, result in changes in the proportion of shares held by | |
| shareholders and bondholders 50 | |
| Note 29. Fiscal settlements50 | |
| Note 30. Clarifications regarding the condensed interim consolidated statement of cash flows 51 | |
| Note 31. Cash flows and other non-monetary changes associated with financial liabilities52 | |
| Note 32. Events occurring after the balance sheet date52 | |
| Condensed interim separate financial statement of CD PROJEKT S.A 53 | |
| Condensed interim separate profit and loss account 54 | |
| Condensed interim separate statement of comprehensive income55 | |
| Condensed interim separate statement of financial position 55 | |
| Condensed interim statement of changes in separate equity 57 | |
| Condensed interim statement of changes in separate cash flows 59 | |
| Assumption of comparability of financial statements and changes in accounting policies and estimates 61 | |
| Changes in accounting policies 61 | |
| Presentation changes62 | |
| Change in accounting estimate62 | |
| Supplementary information concerning the separate financial statement of CD PROJEKT S.A 63 | |
| A. Deferred income tax63 |
|
| B. Goodwill64 |
|
| C. Business combinations 64 |
|
| D. Dividends paid out (or declared) and collected64 |
|
| E. Trade and other receivables 64 |
|
| F. Disclosure of financial instruments66 |
|
| G. Transactions with affiliates 67 |
|
| Statement of the Management Board of the parent entity68 | |
| Approval of the financial statement 68 |

Primary Financial Data of the CD PROJEKT Capital Group

Condensed interim consolidated profit and loss account
| Note | 01.01.2019 – 30.06.2019 |
01.01.2018 – 30.06.2018 |
|
|---|---|---|---|
| Sales revenues | 214 407 | 168 434 | |
| Revenues from sales of products | 17 | 109 775 | 108 772 |
| Revenues from sales of services | 17 | 31 755 | 25 |
| Revenues from sales of goods and materials | 17 | 72 877 | 59 637 |
| Cost of products, goods and materials sold | 66 168 | 43 829 | |
| Cost of products and services sold | 18 | 14 926 | 91 |
| Value of goods and materials sold | 18 | 51 242 | 43 738 |
| Gross profit (loss) from sales | 148 239 | 124 605 | |
| Selling costs | 18 | 53 373 | 46 639 |
| General and administrative costs | 18 | 35 836 | 16 546 |
| Other operating revenues | 19 | 1 966 | 632 |
| Other operating expenses | 19 | 1 023 | 984 |
| (Impairment losses)/reversal of impairment losses of financial instruments | 21 | 233 | |
| Operating profit (loss) | 59 994 | 61 301 | |
| Financial revenues | 20 | 5 199 | 5 781 |
| Financial expenses | 20 | 818 | 492 |
| Profit (loss) before tax | 64 375 | 66 590 | |
| Income tax | 11 | 12 695 | 14 160 |
| Net profit (loss) | 51 680 | 52 430 | |
| Net profit (loss) attributable to equity holders of parent entity | 51 680 | 52 430 | |
| Net earnings per share (in PLN) | |||
| Basic for the reporting period | 0.54 | 0.55 | |
| Diluted for the reporting period | 0.51 | 0.52 |
Condensed interim consolidated statement of comprehensive income
| 01.01.2019 – 30.06.2019 |
01.01.2018 – 30.06.2018 |
|
|---|---|---|
| Net profit (loss) | 51 680 | 52 430 |
| Other comprehensive income which will be entered as profit (loss) following fulfillment of specific criteria |
(15) | 86 |
| Exchange rate differences on valuation of foreign entities | (15) | 86 |
| Other comprehensive income which will not be entered as profit (loss) | - | - |
| Total comprehensive income | 51 665 | 52 516 |
| Total comprehensive income attributable to minority interest equity | - | - |
| Total comprehensive income attributable to equity holders of CD PROJEKT S.A. | 51 665 | 52 516 |
Condensed interim consolidated statement of financial position
| Note | 30.06.2019 | 31.12.2018 | |
|---|---|---|---|
| FIXED ASSETS | 454 783 | 388 309 | |
| Tangible assets | 2 | 31 976 | 19 241 |
| Intangibles | 4 | 51 547 | 50 210 |
| Expenditures on development projects | 4 | 291 803 | 242 816 |
| Investment properties | 6 | 9 640 | 9 553 |
| Perpetual usufruct of land | 7 | 3 478 | 3 478 |
| Goodwill | 4,5 | 56 438 | 56 438 |
| Shares in subsidiaries excluded from consolidation | 16 | 6 757 | 3 683 |
| Deferred income tax assets | 11 | 2 570 | 2 320 |
| Other long-term receivables | 16 | 574 | 570 |
| WORKING ASSETS | 681 875 | 738 529 | |
| Inventories | 8 | 731 | 258 |
| Fixed assets held for sale | 3 | - | 49 |
| Trade receivables | 9,16 | 90 401 | 37 008 |
| Current income tax receivables | 3 765 | 1 611 | |
| Other receivables | 9 | 36 224 | 19 231 |
| Prepaid expenses | 10 | 21 194 | 21 502 |
| Cash and cash equivalents | 16 | 68 274 | 103 878 |
| Bank deposits (maturity beyond 3 months) | 16 | 461 286 | 554 992 |
| TOTAL ASSETS | 1 136 658 | 1 126 838 |
| Note | 30.06.2019 | 31.12.2018* | |
|---|---|---|---|
| EQUITY | 975 330 | 1 002 864 | |
| Equity attributable to equity holders of parent entity | 975 330 | 1 002 864 | |
| Share capital | 22 | 96 120 | 96 120 |
| Supplementary capital | 780 951 | 739 724 | |
| Other reserve capital | 47 872 | 26 145 | |
| Exchange rate differences | 997 | 1 012 | |
| Retained earnings | (2 290) | 30 529 | |
| Net profit (loss) for the reporting period | 51 680 | 109 334 | |
| Minority interest equity | - | - | |
| LONG-TERM LIABILITIES | 6 678 | 6 691 | |
| Other financial liabilities | 16 | 6 262 | 163 |
| Deferred revenues | 15 | 226 | 6 338 |
| Provisions for employee benefits and similar liabilities | 12 | 190 | 190 |
| SHORT-TERM LIABILITIES | 154 650 | 117 283 | |
| Other financial liabilities | 16 | 5 451 | 246 |
| Trade liabilities | 16 | 45 327 | 49 914 |
| Current income tax liabilities | 19 | - | |
| Other liabilities | 14 | 9 222 | 17 785 |
| Deferred revenues | 15 | 83 844 | 26 172 |
| Provisions for employee benefits and similar liabilities | 12 | 2 | 2 |
| Other provisions | 13 | 10 785 | 23 164 |
| TOTAL EQUITY AND LIABILITIES | 1 136 658 | 1 126 838 |
* adjusted data
Condensed interim statement of changes in consolidated equity
| Share capital |
Supplement ary capital |
Own shares | Other reserve capital |
Exchange rate differences |
Retained earnings |
Net profit (loss) for the reporting period |
Parent entity shareholders' equity |
Total equity | |
|---|---|---|---|---|---|---|---|---|---|
| 01.01.2019 – 30.06.2019 |
|||||||||
| Equity as of 01.01.2019 |
96 120 | 739 724 | - | 26 145 | 1 012 | 139 863 | - | 1 002 864 |
1 002 864 |
| Incentive program costs | - | - | - | 21 727 | - | - | - | 21 727 | 21 727 |
| Allocation of net profit / coverage of losses |
- | 41 227 | - | - | - | (41 227) |
- | - | - |
| Dividend payments | - | - | - | - | - | (100 926) |
- | (100 926) |
(100 926) |
| Total comprehensive income |
- | - | - | - | (15) | - | 51 680 | 51 665 | 51 665 |
| Equity as of 30.06.2019 |
96 120 | 780 951 | - | 47 872 | 997 | (2 290) |
51 680 | 975 330 | 975 330 |
| Share capital |
Supplement ary capital |
Own shares | Other reserve capital |
Exchange rate differences |
Retained earnings |
Net profit (loss) for the reporting period |
Parent entity shareholders' equity |
Total equity | |
|---|---|---|---|---|---|---|---|---|---|
| 01.01.2018 – 30.06.2018* |
|||||||||
| Equity as of 01.01.2018 |
96 120 | 549 335 | - | 15 212 | 118 | 222 114 | - | 882 899 | 882 899 |
| Rectification of fundamental errors |
- | (6 729) |
- | - | 794 | 6 082 | - | 147 | 147 |
| Equity after adjustments | 96 120 | 542 606 | - | 15 212 | 912 | 228 196 | - | 883 046 | 883 046 |
| Cost of incentive program |
- | - | - | 4 969 | - | - | - | 4 969 | 4 969 |
| Creation of reserve capital to finance purchase of own shares |
- | (3 600) |
- | 3 600 | - | - | - | - | - |
| Purchase of own shares | - | - | 3 051 | (3 051) |
- | - | - | - | - |
| Transfer of own shares as partial payment for the purchase of an enterprise |
- | 3 051 | (3 051) |
- | - | - | - | - | - |
| Allocation of net profit/coverage of losses |
- | 186 828 | - | - | - | (186 828) | - | - | - |
| Total comprehensive income |
- | - | - | - | 86 | - | 52 430 | 52 516 | 52 516 |
| Equity as of 30.06.2018 | 96 120 | 728 885 | - | 20 730 | 998 | 41 368 | 52 430 | 940 531 | 940 531 |
* adjusted data
GOG sp. z o.o. has rectified the recognition of the merger which took place within the GOG.com segment, as well as recognition of income tax and coverage of losses for 2016 in the financial statement of GOG sp. z o.o. for 31 December 2017. This rectification in an increase in equity by 147 thousand PLN. Furthermore, the Group has also rectified the recognition of past transactions which produced changes in the Group's composition, as well as payment of dividends by Group member companies to the parent company. This rectification had no effect on equity.
Condensed interim consolidated statement of cash flows
| Note | 01.01.2019 – 30.06.2019 |
01.01.2018 – 30.06.2018* |
|
|---|---|---|---|
| OPERATING ACTIVITIES | |||
| Net profit (loss) | 51 680 | 52 430 | |
| Total adjustments: | 30 | (4 352) | (22 766) |
| Depreciation of fixed assets, intangibles and expenditures on development projects |
3 952 | 2 350 | |
| Depreciation of expenditures on development projects recognized as cost of products and services sold |
13 191 | - | |
| Interest and profit sharing (dividends) | (4 867) | (5 771) | |
| Profit (loss) from investment activities | (821) | 299 | |
| Change in provisions | (10 111) | (36 734) | |
| Change in inventories | (473) | 71 | |
| Change in receivables | (72 051) | 9 200 | |
| Change in liabilities excluding credits and loans | (6 093) | 512 | |
| Change in other assets and liabilities | 51 868 | 2 756 | |
| Other adjustments | 21 053 | 4 551 | |
| Cash flows from operating activities | 47 328 | 29 664 | |
| Income tax on pre-tax profit (loss) | 12 695 | 14 160 | |
| Income tax (paid)/collected | (15 092) | (19 835) | |
| Net cash flows from operating activities | 44 931 | 23 989 |
INVESTMENT ACTIVITIES
| Inflows | 567 839 | 633 772 |
|---|---|---|
| Reimbursement of advance payment for investment properties and perpetual usufruct of land |
1 667 | - |
| Sale of intangibles and fixed assets | 130 | 41 |
| Cash assets gained in acquisition of enterprise | - | 26 |
| Closing bank deposits (maturity beyond 3 months) | 560 839 | 627 929 |
| Other inflows from investment activities | 5 203 | 5 776 |
| Outflows | 544 023 | 592 009 |
| Purchases of intangibles and fixed assets | 5 766 | 10 917 |
| Expenditures on development projects | 59 770 | 47 015 |
| Purchase of investment properties and perpetual usufruct of land | 9 054 | - |
| Capital contributions to subsidiary | 2 300 | - |
| Advance payment for investment properties and perpetual usufruct of land | - | 727 |
| Acquisition of enterprise | - | 10 550 |
| Opening bank deposits (maturity beyond 3 months) | 467 133 | 522 800 |
| Net cash flows from investment activities | 23 816 | 41 763 |
FINANCIAL ACTIVITIES
| Inflows | 18 | - |
|---|---|---|
| Collection of receivables arising from financial lease agreements | 17 | - |
| Interest payments | 1 | - |
| Outflows | 104 369 | 242 |
| Dividends and other payments to equity holders | 100 926 | - |
| Payment of liabilities arising from lease agreements | 3 113 | 237 |
| Interest payments | 330 | 5 |
| Net cash flows from financial activities | (104 351) | (242) |
| Total net cash flows | (35 604) | 65 510 |
| Balance of changes in cash and cash equivalents | (35 604) | 65 510 |
| Cash and cash equivalents at beginning of period | 103 878 | 66 987 |
| Cash and cash equivalents at end of period | 68 274 | 132 497 |
* adjusted data

Clarifications regarding the condensed interim consolidated financial statement


General information
| Name: | CD PROJEKT S.A. |
|---|---|
| Legal status: | Joint-stock company |
| Headquarters: | Jagiellońska 74, 03-301 Warsaw |
| Country of registration: | Poland |
| Principal scope of activity: | CD PROJEKT S.A. is the holding company of the CD PROJEKT Capital Group which conducts its operations in two activity segments: CD PROJEKT RED and GOG.com |
| Keeper of records: | District Court for the City of Warsaw in Warsaw – Poland; 13th Commercial Department of the National Court Register (Sąd Rejonowy dla m.st. Warszawy w Warszawie, XIII Wydział Gospodarczy Krajowego Rejestru Sądowego) |
| Statistical Identification Number (REGON): |
492707333 |
The Group is established for an indefinite duration.
Consolidation principles
Entities subject to consolidation
| capital share | voting share | consolidation method | |
|---|---|---|---|
| CD PROJEKT S.A. | parent entity | - | - |
| GOG sp. z o.o. | 100% | 100% | full |
| CD PROJEKT Inc. | 100% | 100% | full |
| CD PROJEKT Co., Ltd. | 100% | 100% | excluded from consolidation |
| Spokko sp. z o.o. | 75% | 75% | excluded from consolidation |
| CD PROJEKT RED STORE sp. z o.o. | 100% | 100% | excluded from consolidation |
In accordance with the accounting policies in force within the Group, the parent entity may elect to exclude certain subsidiaries from consolidation as long as each of these subsidiaries:
- contributes not more than 2% to the parent entity's profit and loss balance,
- contributes not more than 1% to the parent entity's aggregate sales and financial revenues.
Note that the above values are exclusive of any transactions between the subsidiary and the parent company which would have otherwise been subject to consolidation eliminations.
In addition to the above, all subsidiaries excluded from consolidation must jointly:
- contribute not more than 5% to the parent entity's profit and loss balance,
- contribute not more than 2% to the parent entity's aggregate sales and financial revenues.
The above values are also exclusive of any transactions between each subsidiary and the parent company which would have otherwise been subject to consolidation eliminations.
The above criteria are met by CD PROJEKT Co., Ltd., Spokko sp. z o.o. and CD PROJEKT RED STORE sp. z o.o.

Subsidiaries
Subsidiaries are defined as all entities which fall under the Group's control. An entity is considered to fall under the Group's control if all of the following criteria are met:
- executive control, i.e. possession of the required legal title to direct the entity's significant operations (operations, which significantly affect the entity's financial standing),
- exposure to variation in the entity's financial results, or possession of the required legal title to adjust the Group's financial results in relation to the entity's own financial results,
- possession of the required administrative apparatus to affect the Group's own financial results by exercising the right to affect financial results attributable to the Group by leveraging the Group's involvement in the entity.
Subsidiaries which meet materiality criteria are subject to full consolidation from the date of acquisition of control by the Group and cease to be reported as such on the day control is lost.
Any revenues, expenses, settlements and unrealized gains on transactions between companies belonging to the Group are eliminated in full. Unrealized losses are also eliminated unless the nature of the transaction indicates impairment on any of the transferred assets. Accounting practices in use at subsidiary companies are adjusted whenever necessary to ensure compliance with accounting practices adopted by the Group.
Basis for the preparation of the condensed interim consolidated financial statement
This condensed interim consolidated financial statement is prepared in compliance with International Accounting Standard 34 (IAS 34) Interim financial reporting, approved for use within the EU.
The condensed interim consolidated financial statement does not contain all the information and disclosures which would otherwise be required in an annual financial statement. Accordingly, this statement should be read in conjunction with the Consolidated Financial Statement of the CD PROJEKT Capital Group for the year ending 31 December 2018, approved for publication on 27 March 2019.
Assumption of going concern
This consolidated financial statement is prepared under the assumption that the Group and its parent entity intend to continue as a going concern in the foreseeable future, i.e. at least throughout the 12-month period following the balance sheet date.
The Management Board of the parent entity is not aware of any facts or circumstances which would jeopardize the assumption of going concern within said 12-month period by way of intended or forced cessation or significant reduction of continuing operations.
As of the day of preparation of this consolidated financial statement covering the period between 1 January and 30 June 2019 the Management Board is not aware of any events which should have been reflected in the accounts for that period but have not been reflected therein. Additionally, no important events have occurred in relation to the preceding years.
Compliance with International Financial Reporting Standards
This condensed interim consolidated financial statement conforms to International Accounting Standard (IAS) 34, Interim Financial Reporting, as well as to International Financial Reporting Standards (IFRS) applicable to interim financial reporting, endorsed by the International Accounting Standard Board (IASB) and the International Financial Reporting Interpretations Committee (IFRIC) and approved by the EU under the relevant Regulation on the Application of International Accounting Standards (European Council 1606/2002), hereinafter referred to as UE IFRS, valid for 30 June 2019.
UE IFRS comprise standards and interpretations endorsed by the International Accounting Standards Board (IASB) and the International Financial Reporting Interpretations Committee (IFRIC), approved for use in the EU.
Where the above mentioned standards are not applicable the statement conforms to the Accounting Act of 29 September 1994 (Journal of Laws of the Republic of Poland, 2019, item. 351 as amended) and to any secondary legislation based on said Act, as well as to the directive of the Finance Minister of 29 March 2018 regarding the publication of periodic and current reports by issuers of securities and conditions for regarding as equivalent the information required under the laws of a non-member state (Journal of Laws of the Republic of Poland, 2018, item 757).
The Group intends to apply amendments to IFRS which have been published but have not yet entered into force on the publication date of this condensed interim consolidated financial statement, depending on their date of entry into force. Information regarding standards and interpretations applied for the first time, early application of new standards, standards which have entered into force on or after 1 January 2019 and the effect of changes in IFRS upon the Group's future financial statements is provided in Section 2 of the Group's Consolidated Financial Statement for 2018.
Standards and interpretations approved by the IASB but not yet approved by the EU
In approving this financial statement the Group did not apply the following standards, amendments and interpretations which have not yet been approved for use in the EU:
- Amendments to IAS 1 and IAS 8 Definition of 'material' applicable to reporting periods beginning on or after 1 January 2020,
- Amendments to IFRS 3 Business combinations applicable to reporting periods beginning on or after 1 January 2020,
- Amendments to references to the Conceptual Framework in IFRS Standards applicable to reporting periods beginning on or after 1 January 2020,
- IFRS 14 Regulatory deferral accounts applicable to annual reporting periods beginning on or after 1 January 2016. The European Commission has decided to withhold approval of this temporary standard for use in the UE until the final version of the standard is published,
- IFRS 17 Insurance Contracts applicable to reporting periods beginning on or after 1 January 2021.
As of the publication date of this financial statement, the Group is performing an assessment of the effect these new standards and amendments to standards upon the Group's financial statement.
Functional currency and presentation currency
Functional currency and presentation currency
The functional currency of the Group and its parent entity, and the presentation currency of this financial statement is the Polish Zloty (PLN). Unless specified otherwise, all figures are quoted in PLN thousands.
Transactions and balances
Transactions denominated in foreign currencies are converted to the functional currency according to the exchange rate on the date of the transaction. Exchange rate losses and gains on settlement of transactions and on valuation of assets and liabilities denominated in foreign currencies are reported in the profit and loss statement unless deferred in the equity capital as cash flow hedges and hedges of net investments.
Assumption of comparability of financial statements and changes in accounting policies and estimates
The accounting practices applied in preparing this condensed interim consolidated financial statement, the Management Board's professional judgment concerning the Group's accounting practices as well as the main sources of uncertainty in estimations are in all material aspects consistent with the practices applied in preparing the Consolidated Financial Statement of the CD PROJEKT Capital Group for 2018, except for changes in accounting policies, presentation-related adjustments and accounting estimates described below. This condensed interim consolidated financial statement should be read in conjunction with the consolidated financial statement for the period ending 31 December 2018.
Changes in accounting policies
Amendments to IFRS 9 – Prepayment Features with Negative Compensation – applicable to reporting periods beginning on or after 1 January 2019
These amendments concern the accounting of prepayable financial assets with the so-called negative compensation. Such assets should be measured at amortized cost or fair value through other comprehensive income instead of at fair value through or loss. These amendments do not affect the Group's accounting practices or its financial result.
Amendments to IAS 19 – Plan amendment, curtailment or settlement – applicable to reporting periods beginning on or after 1 January 2019
These amendments affect amendment, curtailment or settlement of certain plans by specifying that it is now mandatory that the current service cost and the net interest for the period after the remeasurement are determined using the assumptions used for the remeasurement. These amendments do not have a significant impact on the Group's accounting practices or its financial result.
IFRS 16 – Leases, applicable to annual reporting periods beginning on or after 1 January 2019
This financial statement marks the first time the Group has applied IFRS 16 Leases, which supersedes IAS 17 Leases. IFRS 16 sets forth rules concerning assessment, presentation and disclosure of lease agreements. The major change is to introduce a uniform model for lessee accounting, forgoing the distinction between financial and operating lease agreements. Under the new regulation all agreements which meet the definition of a lease agreement or which include aspects of such are to be treated in accordance with the erstwhile financial lease model. Accordingly, the new standard will contribute to an increase in the value of non-financial assets and other financial liabilities in the statement of financial position, and to a decrease in operating expenditures along with an increase in financial expenditures in the profit and loss account. Regarding the statement of cash flows, a decrease in operating and investment outflows and an increase in financial outflows can be expected.
The new standard most significantly affects the presentation of fixed-term building lease agreements, which, due to their economic content, had previously been classified as operating lease agreements in accordance with IAS 17. As a consequence, the Group had not previously recognized assets covered by these agreements in its financial statement. In 2019 these agreements are treated as financial and subject to a uniform model of lessee accounting, requiring the Group to recognize its right to use the leased buildings as an asset, along with liabilities which reflect the corresponding lease payments.
On the day of initial application of IFRS 16 the Group applied a retrospective approach to building lease agreements scheduled to end later than 12 months after the aforementioned initial application date, recognizing the aggregate effect of applying the new standard on the initial application date without converting the relevant comparative data. Disclosure of leased assets and the corresponding liabilities has not resulted in an adjustment in the balance of retained earnings (i.e. the value of assets recognized is equivalent to the value of the corresponding liabilities). Assets and liabilities related to lease agreements are recognized at the current value of other lease payments adjusted by the lessee's marginal interest rate on the date of initial application.
The Group also recognizes subleasing of office space wherein a leased asset (master agreement) is subject to further leasing. With regard to such agreements the Group does not directly recognize the leased asset; instead, it recognizes a lease liability and the corresponding receivables under the relevant sublease agreement. If the subleasing agreement involves transferring (reinvoicing) expenses to another entity, the liability arising under the master agreement is equivalent to the receivables arising under the subleasing agreement, adjusted for the discount rate applicable to the master agreement. In such circumstances the liabilities related to the master agreement and the receivables related to the subleasing agreement, as well as the related financial expenses and revenues due to interest, are offset prior to being reported, as this form of presentation best reflects the nature of the agreement (according to Art. 32-33 of IAS 1 and Art. 42-50 of IAS 32, concerning financial instruments). Offsetting assets and liabilities or revenues and expenses is, in principle, forbidden unless it reflects the nature of a given transaction.
The application of IFRS 16 affects the following line items in the financial statement for the period between 1 January and 30 June 2019:
| As of 31.12.2018 | Adjustments related to implementation of IFRS 16 |
As of 01.01.2019 | |
|---|---|---|---|
| Fixed assets | |||
| Tangible fixed assets, including: | 19 241 | 14 443 | 33 684 |
| - leased buildings | - | 14 443 | 14 443 |
| Long-term liabilities | |||
| Other financial liabilities, including: | 163 | 8 556 | 8 719 |
| - lease of buildings | - | 8 556 | 8 556 |
| Short-term liabilities | |||
| Other financial liabilities, including: | 246 | 5 887 | 6 133 |
| - lease of buildings | - | 5 887 | 5 887 |
With regard to space lease agreements scheduled to end earlier than 12 months following the initial application date of IFRS 16, the Group has applied the practical expedient foreseen in section C10 item c) of the standard. According to this regulation, a lessee may elect not to apply the previously specified requirements to leases for which the lease term ends within 12 months of the date of initial application. Consequently, the Group accounts for those leases in the same way as short-term leases, recognizing the cost associated with those leases throughout the duration of the lease agreement. The costs associated with these agreements are presented in Note 18.
With regard to lease agreements classified as financial under IAS 17, on the date of initial application of IFRS 16 the balance sheet value of assets which represent the right to use the leased object, as well as the corresponding liabilities, correspond to the balance sheet value of such assets and liabilities on the day preceding the initial application date and evaluated in accordance with IAS 17. In 2019 all such agreements are subject to the provisions of IFRS 16.
The Group does not apply the provisions of IFRS 16 to short-term lease agreements and to agreements where the value of the leased asset is low, as permitted under Art. 5 of the new standard. In these cases lease payments are recognized as costs using the straight-line method or another applicable method which best reflects the breakdown of payments throughout the duration of the agreement.
With regard to other contracts not classified as either operating or financial lease agreements under IAS 17, including contracts concerning perpetual usufruct of land recognized as a separate asset, the Group applies another practical expedient foreseen in section C3 of the interim regulations of IFRS 16. According to this regulation, an entity is not required to reassess whether a contract is, or contains, a lease at the date of initial application. Instead, the entity is permitted not to apply IFRS 16 to contracts that were not previously identified as containing a lease. Consequently, the Group will apply the new standard only to agreements concluded (or amended) on the date of initial application of IFRS 16 or thereafter.
As permitted under Art. 4 of IFRS 16, the Group does not apply the provisions of the new standards to intangibles.
Amendments to MSR 28 – Long-term Interests in Associates and Joint Ventures – applicable to reporting periods beginning on or after 1 January 2019
The amendments concern recognition of long-term interests in an associate or joint venture that form part of the net investment in the associate or joint venture but to which the equity method is not applied. In line with the amended regulation, such interests should be recognized in accordance with the new IFRS 9 standard, particularly as concerns impairment. These amendments do not have a significant impact on the Group's accounting practices or its financial result.
Amendments to IFRS (2015-2017) adopted under the annual IFRS improvements cycle – applicable to reporting periods beginning on or after 1 January 2019
These amendments concern four standards: IAS 12 Income taxes with regard to recognizing the income tax consequences of dividends, IAS 23 Borrowing costs with regard to modified assets readied for intended use or sale, IFRS 3 Business combinations with regard to acquisition of control of a business that is a joint operation, and IFRS 11 Joint arrangements with regard to lack of control of a participant over a joint arrangement. These amendments do not have a significant impact on the Group's accounting practices or its financial result.

The IFRIC 22 interpretation concerns the exchange rate to be applied to foreign currency transactions which involve receipt or payment of advance consideration prior to recognition of the related asset, expense or income. This interpretation cannot be applied if the relevant asset, expense or income was initially estimated at fair value. This interpretation does not have a significant impact on the Group's accounting practices or its financial result.
IFRIC 23 – Uncertainty over Income Tax Treatments – applicable to reporting periods beginning on or after 1 January 2019
The interpretation clarifies the recognition and measurement procedures specified in IAS 12 Income Taxes when there are uncertainties in the amount of income tax payable (recoverable). An uncertainty over income tax treatment emerges when there is doubt whether the applied treatment will be accepted by taxation authorities. If the entity regards such uncertainties as significant, they should be reflected in the tax disclosures for the period to which the treatment applies, e.g. by recognizing an additional tax liability or applying a higher tax rate. Measurement of such uncertainties should be based either on the most likely amount or the expected value of the tax treatment. This interpretation does not have a significant impact on the Group's accounting practices or its financial result.
Presentation changes
This condensed interim consolidated financial statement for the period between 1 January and 30 June 2019 includes certain adjustments in the presentation of financial data, introduced in order to maintain comparability of financial statements. The following presentation changes have been introduced with regard to financial data for the reference period between 1 January and 30 June 2018 as well as for 31 December 2018:
- In the statement of financial position for 31 December 2018 and in the statement of cash flows for the period between 1 January and 30 June 2018 the presentation of future period revenues was adjusted as follows:
- Statement of financial position for 31 December 2018
- Other liabilities adjusted by (22 603) thousand PLN
- Deferred revenues adjusted by 22 603 thousand PLN.
- Statement of cash flows for the period between 1 January and 30 June 2018
- Change in liabilities except credits and loans adjusted by 225 thousand PLN
- Change in other assets and liabilities adjusted by (225) thousand PLN.
- Statement of financial position for 31 December 2018
This change has no effect on the Group's financial result or equity.
- In the statement of cash flows for the period between 1 January and 30 June 2018 the presentation of advance payments for investment properties was adjusted as follows:
- Advance payment for investment properties and perpetual usufruct of land adjusted by 727 thousand PLN
- Purchase of intangibles and fixed assets adjusted by (727) thousand PLN.
- In the statement of cash flows for the period between 1 January and 30 June 2018 the presentation of provisions for compensation contingent upon the Group's financial result, capitalized upon expenditures on development projects was adjusted as follows:
- Change in provisions adjusted by (3 877) thousand PLN
- Expenditures on development projects adjusted by (3 877) thousand PLN.

Change in accounting estimate
The aggregate consolidated basic net earnings per share from continuing operations of the CD PROJEKT Capital Group for the period between 1 January 2016 and 30 June 2019 was 6.39 PLN, which is 0.12 PLN below the goal of the incentive program for 2016-2019 in force at the Group. Given the Company's stock volume, this corresponds to a difference of 11 534 thousand PLN in the Group's consolidated net profit from continuing operations. Validation of attainment of the program's goals is based solely on annual results; however, in light of the results obtained by the end of the first half of 2019, along with the Company's release schedule for the second half of the year (with regard to entitlements attributable to the CD PROJEKT RED segment), the Board has decided to alter its projections regarding the likely attainment of the program goals in the years 2016-2019. Accordingly, the Board now believes that – with regard to entitlements attributable to the CD PROJEKT RED segment – the goals of the program are likely to be met for the period between 2016 and 2019.
This change in estimate necessitated recognition of costs related to the expected entitlements over a shorter timeframe than originally anticipated. Earlier recognition of costs associated with the incentive program in relation to past reporting periods was reflected in the Company's accounts at the moment of the reported change in projections, i.e. during the second quarter of 2019. In the consolidated profit and loss account this change resulted in the recognition of additional expenses aggregated in the "General and administrative costs" line item, in the amount of 15 193 thousand PLN, while in the consolidated statement of financial position it resulted in an increase in the "Shares in subsidiaries excluded from consolidation" line item by 577 thousand PLN. In future reporting periods, costs associated with the incentive program will be recognized in accordance with the updated estimate.
The GOG.com segment follows additional goals related specifically to the activities of that segment. In this scope, the Management Board has decided not to change its estimate regarding the likely attainment of the incentive program's goals for the period between 2016 and 2021.
Disclosure of seasonal or cyclical activities
A detailed presentation of seasonal and cyclical character of the Group's activities can be found in the Management Board report on CD PROJEKT Capital Group activities for the period between 1 January and 30 June 2019.
Financial audit
The financial data presented in the statement of financial position for 30 June 2019, and the financial data presented in the profit and loss account, statement of cash flows and statement of changes in equity for the period between 1 January and 30 June 2019 as well as for the period between 1 January and 30 June 2018 was not subjected to a financial audit. The aforementioned data was, however, subjected to a review by a licensed auditor. The statement of financial position for 31 December 2018 was subjected to a financial audit.

Supplementary information – CD PROJEKT Capital Group activity segments


Activity segments
Presentation of results by activity segment
The scope of financial disclosures in relation to each of the Group's activity segments is regulated by IFRS 8. For each segment the result is based on net profit.
Description of changes in the differentiation of activity segments, or of the assessment of persegment profit or loss compared to the most recent annual consolidated financial statement
No changes in the differentiation of activity segments occurred during the reporting period as compared to 31 December 2018.
Disclosure of activity segments
| Continuing operations | ||||
|---|---|---|---|---|
| CD PROJEKT RED | GOG.com | Consolidation eliminations | Total (continuing operations) | |
| 01.01.2019 – 30.06.2019 |
||||
| Sales revenues | 138 725 | 81 108 | (5 426) |
214 407 |
| sales to external clients | 133 299 | 81 108 | - | 214 407 |
| sales between segments | 5 426 | - | (5 426) |
- |
| Segment net profit (loss) | 51 037 | 643 | - | 51 680 |
| Continuing operations | ||||
|---|---|---|---|---|
| CD PROJEKT RED | GOG.com | Consolidation eliminations | Total (continuing operations) | |
| 01.01.2018 – 30.06.2018 |
||||
| Sales revenues | 108 512 | 64 575 | (4 653) | 168 434 |
| sales to external clients | 103 859 | 64 575 | - | 168 434 |
| sales between segments | 4 653 | - | (4 653) |
- |
| Segment net profit (loss) | 53 610 | (1 178) |
(2) | 52 430 |

Segmented consolidated profit and loss account for the period between 01.01.2019 and 30.06.2019
| CD PROJEKT RED | GOG.com | Consolidation eliminations | Total | |
|---|---|---|---|---|
| Sales revenues | 138 725 | 81 108 | (5 426) |
214 407 |
| Revenues from sales of products | 104 460 | 3 733 | 1 582 |
109 775 |
| Revenues from sales of services | 33 584 | 1 | (1 830) |
31 755 |
| Revenues from sales of goods and materials | 681 | 77 374 | (5 178) |
72 877 |
| Cost of products, goods and materials sold | 12 981 | 57 413 | (4 226) |
66 168 |
| Cost of products and services sold | 12 319 | 3 236 | (629) | 14 926 |
| Value of goods and materials sold | 662 | 54 177 | (3 597) |
51 242 |
| Gross profit (loss) from sales | 125 744 | 23 695 | (1 200) |
148 239 |
| Selling costs | 34 867 | 19 611 | (1 105) |
53 373 |
| General and administrative costs | 32 709 | 3 222 | (95) | 35 836 |
| Other operating revenues | 2 297 | 123 | (454) | 1 966 |
| Other operating expenses | 1 369 | 108 | (454) | 1 023 |
| (Impairment)/reversal of impairment of financial instruments | 3 | 18 | - | 21 |
| Operating profit (loss) | 59 099 | 895 | - | 59 994 |
| Financial revenues | 4 957 | 294 | (52) | 5 199 |
| Financial expenses | 427 | 443 | (52) | 818 |
| Profit (loss) before taxation | 63 629 | 746 | - | 64 375 |
| Income tax | 12 592 | 103 | - | 12 695 |
| Net profit (loss) | 51 037 | 643 | - | 51 680 |
| Net profit (loss) attributable to equity holders of the parent entity | 51 037 | 643 | - | 51 680 |

Segmented consolidated profit and loss account for the period between 01.01.2018 and 30.06.2018
| CD PROJEKT RED | GOG.com | Consolidation eliminations | Total | |
|---|---|---|---|---|
| Sales revenues | 108 512 | 64 575 | (4 653) |
168 434 |
| Revenues from sales of products | 104 682 | 2 906 | 1 184 | 108 772 |
| Revenues from sales of services | 2 240 | 4 | (2 219) |
25 |
| Revenues from sales of goods and materials | 1 590 | 61 665 | (3 618) |
59 637 |
| Cost of products, goods and materials sold | 2 270 | 44 702 | (3 143) |
43 829 |
| Cost of products and services sold | 800 | - | (709) | 91 |
| Value of goods and materials sold | 1 470 | 44 702 | (2 434) |
43 738 |
| Gross profit (loss) from sales | 106 242 | 19 873 | (1 510) |
124 605 |
| Selling costs | 30 860 | 17 150 | (1 371) |
46 639 |
| General and administrative costs | 13 710 | 2 973 | (137) | 16 546 |
| Other operating revenues | 1 011 | 222 | (601) | 632 |
| Other operating expenses | 1 070 | 515 | (601) | 984 |
| (Impairment)/reversal of impairment of financial instruments | 220 | 13 | - | 233 |
| Operating profit (loss) | 61 833 | (530) | (2) | 61 301 |
| Financial revenues | 5 754 |
235 | (208) | 5 781 |
| Financial expenses | 29 | 671 | (208) | 492 |
| Profit (loss) before taxation | 67 558 | (966) | (2) | 66 590 |
| Income tax | 13 948 | 212 | - | 14 160 |
| Net profit (loss) | 53 610 | (1 178) |
(2) | 52 430 |
| Net profit (loss) attributable to equity holders of the parent entity | 53 610 | (1 178) |
(2) | 52 430 |

Segmented consolidated statement of financial position as of 30.06.2019
| CD PROJEKT RED | GOG.com | Consolidation eliminations | Total | |
|---|---|---|---|---|
| FIXED ASSETS | 441 243 | 30 267 | (16 727) |
454 783 |
| Tangible assets | 29 462 | 2 514 | - | 31 976 |
| Intangibles | 50 930 | 617 | - | 51 547 |
| Expenditures on development projects | 266 851 | 24 955 | (3) | 291 803 |
| Investment properties | 9 640 | - | - | 9 640 |
| Perpetual usufruct of land | 3 478 | - | - | 3 478 |
| Goodwill | 56 438 | - | - | 56 438 |
| Investments in subsidiaries | 16 724 | - | (16 724) |
- |
| Shares in subsidiaries excluded from consolidation | 6 757 | - | - | 6 757 |
| Deferred income tax assets | 389 | 2 181 | - | 2 570 |
| Other long-term receivables | 574 | - | - | 574 |
| WORKING ASSETS | 619 746 | 82 572 | (20 443) |
681 875 |
| Inventories | 731 | - | - | 731 |
| Trade receivables | 95 234 | 5 164 | (9 997) |
90 401 |
| Current income tax receivables | 3 172 | 593 | - | 3 765 |
| Other receivables | 35 167 | 3 597 | (2 540) |
36 224 |
| Prepaid expenses | 2 366 | 26 734 | (7 906) |
21 194 |
| Cash and cash equivalents | 21 790 | 46 484 | - | 68 274 |
| Bank deposits (maturity beyond 3 months) | 461 286 | - | - | 461 286 |
| TOTAL ASSETS | 1 060 989 |
112 839 | (37 170) |
1 136 658 |
| CD PROJEKT RED | GOG.com | Consolidation eliminations | Total | |
|---|---|---|---|---|
| EQUITY | 950 164 | 41 893 | (16 727) |
975 330 |
| Equity attributable to equity holders of parent entity | 950 164 | 41 893 | (16 727) |
975 330 |
| Share capital | 96 120 | 136 | (136) | 96 120 |
| Supplementary capital | 748 324 | 38 142 | (5 515) |
780 951 |
| Other reserve capital | 47 872 | 3 035 | (3 035) |
47 872 |
| Exchange rate differences on valuation of foreign entities | 48 | (65) | 1 014 | 997 |
| Retained earnings | 6 763 | 2 | (9 055) |
(2 290) |
| Net profit (loss) for the reporting period | 51 037 | 643 | - | 51 680 |
| Minority interest equity | - | - | - | - |
| LONG-TERM LIABILITIES | 6 490 | 188 | - | 6 678 |
| Other financial liabilities | 6 262 | - | - | 6 262 |
| Deferred revenues | 44 | 182 | - | 226 |
| Provisions for employee benefits and similar liabilities | 184 | 6 | - | 190 |
| SHORT-TERM LIABILITIES | 104 335 | 70 758 | (20 443) |
154 650 |
| Other financial liabilities | 5 009 | 442 | - | 5 451 |
| Trade liabilities | 10 661 | 44 656 | (9 990) |
45 327 |
| Current income tax liabilities | 19 | - | - | 19 |
| Other liabilities | 1 796 | 9 966 | (2 540) |
9 222 |
| Deferred revenues | 76 812 | 14 938 | (7 906) |
83 844 |
| Provisions for employee benefits and similar liabilities | 2 | - | - | 2 |
| Other provisions | 10 036 | 756 | (7) | 10 785 |
| TOTAL EQUITY AND LIABILITIES | 1 060 989 |
112 839 | (37 170) |
1 136 658 |
Segmented consolidated statement of financial position as of 31.12.2018*
| CD PROJEKT RED | GOG.com | Consolidation eliminations | Total | |
|---|---|---|---|---|
| FIXED ASSETS | 375 012 | 29 520 | (16 223) |
388 309 |
| Tangible assets | 16 867 | 2 374 | - | 19 241 |
| Intangibles | 49 413 | 797 | - | 50 210 |
| Expenditures on development projects | 218 753 | 24 066 | (3) | 242 816 |
| Investment properties | 9 553 | - | - | 9 553 |
| Perpetual usufruct of land | 3 478 | - | - | 3 478 |
| Goodwill | 56 438 | - | - | 56 438 |
| Investments in subsidiaries | 16 220 | - | (16 220) |
- |
| Shares in subsidiaries excluded from consolidation | 3 683 | - | - | 3 683 |
| Deferred income tax assets | 37 | 2 283 | - | 2 320 |
| Other long-term receivables | 570 | - | - | 570 |
| WORKING ASSETS | 677 133 | 91 017 | (29 621) |
738 529 |
| Inventories | 258 | - | - | 258 |
| Fixed assets held for sale | 49 | - | - | 49 |
| Trade receivables | 31 714 | 6 607 | (1 313) |
37 008 |
| Current income tax receivables | 1 525 | 86 | - | 1 611 |
| Other receivables | 45 764 | 1 775 | (28 308) |
19 231 |
| Prepaid expenses | 1 272 | 20 230 | - | 21 502 |
| Cash and cash equivalents | 41 559 | 62 319 | - | 103 878 |
| Bank deposits (maturity beyond 3 months) | 554 992 | - | - | 554 992 |
| TOTAL ASSETS | 1 052 145 |
120 537 | (45 844) |
1 126 838 |
| CD PROJEKT RED | GOG.com | Consolidation eliminations | Total | |
|---|---|---|---|---|
| EQUITY | 978 340 | 40 747 | (16 223) |
1 002 864 |
| Equity attributable to equity holders of parent entity | 978 340 | 40 747 | (16 223) |
1 002 864 |
| Share capital | 96 120 | 136 | (136) | 96 120 |
| Supplementary capital | 739 798 | 5 441 | (5 515) |
739 724 |
| Other reserve capital | 26 145 | 2 531 | (2 531) |
26 145 |
| Exchange rate differences on valuation of foreign entities | 63 | (65) | 1 014 | 1 012 |
| Retained earnings | 6 907 | 32 674 | (9 052) |
30 529 |
| Net profit (loss) for the reporting period | 109 307 | 30 | (3) | 109 334 |
| Minority interest equity | - | - | - | - |
| LONG-TERM LIABILITIES | 6 648 | 43 | - | 6 691 |
| Other financial liabilities | 163 | - | - | 163 |
| Deferred revenues | 6 301 | 37 | - | 6 338 |
| Provisions for employee benefits and similar liabilities | 184 | 6 | - | 190 |
| SHORT-TERM LIABILITIES | 67 157 | 79 747 | (29 621) |
117 283 |
| Other financial liabilities | 246 | - | - | 246 |
| Trade liabilities | 9 995 | 41 179 | (1 260) |
49 914 |
| Other liabilities | 12 357 | 33 736 | (28 308) |
17 785 |
| Deferred revenues | 22 790 | 3 382 | - | 26 172 |
| Provisions for employee benefits and similar liabilities | 2 | - | - | 2 |
| Other provisions | 21 767 | 1 450 | (53) | 23 164 |
| TOTAL EQUITY AND LIABILITIES | 1 052 145 |
120 537 | (45 844) |
1 126 838 |
* adjusted data

Supplementary information – additional notes and clarifications regarding the condensed interim consolidated financial statement
4

Note 1. Disclosure of circumstances affecting assets, liabilities, equity, net financial result and cash flows which are unusual due to their type, size or effect
Important events
At the Microsoft Xbox conference preceding the E3 fair, on 9 June 2019, CD PROJEKT announced the expected release date of a product which will fundamentally shape the Group's revenues in the near future – i.e. Cyberpunk 2077. In parallel, the Group also began accepting preorders from retail customers interested in purchasing the game. Selected distributors, including GOG.com, collect prepayments associated with these preorders, and report them to the Company in line with their contractual reporting obligations. Consequently, GOG.com has reported initial revenues from sales of Cyberpunk 2077 and CD PROJEKT has received initial sales reports. While preorder campaigns are commonplace in the videogame industry, in the scope of the Group's activities the last such campaign preceding a major release occurred in 2014; thus, the event is not mirrored by reference data presented in this financial statement. It resulted in significant changes in the value of several asset and liability categories – mainly by increasing the Group's Deferred revenues, Trade receivables and Cash assets.
In the scope of the Cyberpunk 2077 promotional campaign the Company has entered into close collaboration with selected publishing partners. This collaboration entails joint financial involvement in the campaign, as well as mutual promotion. As a result, the financial statement for the first half of 2019 shows a significant increase in Revenues from sales of services, which is not mirrored by reference data.
Given the observed progress towards fulfillment of the incentive program's goals at the end of H1 2019, the Company's release schedule and its likely impact on H2 2019 financial results, the Management Board has decided to alter its earlier projections regarding the likely attainment of the aforementioned goals during the period between 2019 and 2021. Accordingly, the Board now believes that – with regard to entitlements attributable to the CD PROJEKT RED segment – the goals of the program are likely to be met as defined for the period between 2016 and 2019. This change in projections necessitated recognition of costs related to the expected entitlements over a shorter timeframe than originally anticipated. Early recognition of costs associated with the incentive program in relation to past reporting periods was reflected in the Company's accounts at the moment of the reported change in projections, i.e. during the second quarter of 2019. This change resulted in the recognition of additional costs aggregated in the General and administrative costs line item. Note that these costs correspond to actuarial estimates and have no associated cash flows – thus, the reported increase does not affect current or future cash outflows related to the incentive program.
No other circumstances affecting the Group's assets, liabilities, equity, net financial result and cash flows which could be classified as unusual due to their type, size or effect occurred in the first half of 2019.

Note 2. Tangible fixed assets
Changes in fixed assets (by category) between 01.01.2019 and 30.06.2019
| Buildings and structures |
engineering objects Civil |
Machinery equipment and |
Vehicles | Other fixed assets |
Fixed assets construction under |
Total | |
|---|---|---|---|---|---|---|---|
| Gross carrying amount as of 01.01.2019 |
14 724 | 141 | 24 810 | 2 057 | 1 572 | 658 | 43 962 |
| Increases from: | 15 606 | - | 3 828 | - | 622 | 898 | 20 954 |
| purchases | 128 | - | 3 080 | - | 221 | 898 | 4 327 |
| lease agreements* | 14 443 | - | - | - | - | - | 14 443 |
| reclassification from fixed assets under construction |
1 035 | - | 8 | - | 401 | - | 1 444 |
| acquisition free of charge | - | - | 740 | - | - | - | 740 |
| Reductions from: | 54 | - | 181 | 4 | - | 1 444 | 1 683 |
| sales | - | - | 33 | 4 | - | - | 37 |
| disposal | - | 147 | - | - | - | 147 | |
| reclassification from fixed assets under construction |
- | - | - | - | - | 1 444 | 1 444 |
| others | 54 | - | 1 | - | - | - | 55 |
| Gross carrying amount as of 30.06.2019 |
30 276 | 141 | 28 457 | 2 053 | 2 194 | 112 | 63 233 |
| Depreciation as of 01.01.2019 | 5 062 | 15 | 17 708 | 962 | 974 | - | 24 721 |
| Increases from: | 3 856 | 7 | 2 408 | 191 | 269 | - | 6 731 |
| depreciation | 3 856 | 7 | 2 408 | 191 | 269 | - | 6 731 |
| Reductions from: | 10 | - | 181 | 4 | - | - | 195 |
| sales | - | - | 33 | 4 | - | - | 37 |
| disposal | - | - | 147 | - | - | - | 147 |
| others | 10 | - | 1 | - | - | - | 11 |
| Depreciation as of 30.06.2019 | 8 908 | 22 | 19 935 | 1 149 | 1 243 | - | 31 257 |
| Impairment allowances as of 01.01.2019 |
- | - | - | - | - | - | - |
| Impairment allowances as of 30.06.2019 |
- | - | - | - | - | - | - |
| Net carrying amount as of 01.01.2019 | 9 662 | 126 | 7 102 | 1 095 | 598 | 658 | 19 241 |
| Net carrying amount as of 30.06.2019 | 21 368 | 119 | 8 522 | 904 | 951 | 112 | 31 976 |
* In addition to agreements concluded during the reporting period this item also covers agreements which meet the disclosure obligations associated with initial applications of IFRS 16 Leasing, as described in the section titled Assumption of comparability of financial statements and changes in accounting policies and estimates.

Contractual commitments for future acquisition of fixed assets
| 30.06.2019 | 31.12.2018* | |
|---|---|---|
| Leasing of passenger cars | 114 | 245 |
| Total | 114 | 245 |
* adjusted data
Fixed assets held under lease agreements
| 30.06.2019 | |||||
|---|---|---|---|---|---|
| Gross carrying amount |
Net carrying amount |
||||
| Buildings and structures | 14 394 | 3 057 | 11 337 | ||
| Vehicles | 547 | 100 | 447 | ||
| Total | 14 941 | 3 157 | 11 784 |
| 31.12.2018 | ||||
|---|---|---|---|---|
| Gross carrying amount |
Net carrying amount |
|||
| Vehicles | 1 173 | 275 | 898 | |
| Total | 1 173 | 275 | 898 |
Note 3. Fixed assets held for sale
| 30.06.2019 | 31.12.2018 | |
|---|---|---|
| Passenger car | - | 49 |
| Total | - | 49 |
One of the passenger cars belonging to the Group was offered for sale. The sale transaction was carried out on 15 April 2019. The sale price, discounted by selling costs, was higher than the corresponding balance sheet value.
Note 4. Intangibles and expenditures on development projects
Changes in intangibles and expenditures on development projects between 01.01.2019 and 30.06.2019
| Development projects progress in |
Development projects completed |
Trademarks | Patents and licenses | Copyrights | Computer software | Goodwill | Intangibles under construction |
Others | Total | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross carrying amount as of 01.01.2019 |
177 817 239 385 | 32 199 | 1 926 | 11 318 | 26 065 | 56 438 | 706 | 1 | 545 855 | |
| Increases from: | 62 400 | 2 445 | - | 1 068 | - | 2 544 | - | 462 | - | 68 919 |
| purchases | - | - | - | 1 068 | - | 1 819 | - | 462 | - | 3 349 |
| reclassification from intangibles under construction |
- | - | - | - | - | 725 | - | - | - | 725 |
| reclassification from development projects in progress |
- | 2 445 | - | - | - | - | - | - | - | 2 445 |
| own creation | 62 400 | - | - | - | - | - | - | - | - | 62 400 |
| Reductions from: | 2 445 | - | - | - | - | - | - | 725 | - | 3 170 |
| reclassification from intangibles under construction |
- | - | - | - | - | - | - | 725 | - | 725 |
| reclassification from development projects in progress |
2 445 | - | - | - | - | - | - | - | - | 2 445 |
| Gross carrying amount as of 30.06.2019 |
237 772 | 241 830 | 32 199 | 2 994 | 11 318 | 28 609 | 56 438 | 443 | 1 | 611 604 |
| Depreciation as of 01.01.2019 |
- | 174 386 | - | 1 048 | - | 20 956 | - | - | 1 | 196 391 |
| Increases from: | - | 13 413 | - | 206 | - | 1 806 | - | - | - | 15 425 |
| Depreciation | - | 13 413 | - | 206 | - | 1 806 | - | - | - | 15 425 |
| Reductions | - | - | - | - | - | - | - | - | - | - |
| Depreciation as of 30.06.2019 |
- | 187 799 | - | 1 254 | - | 22 762 | - | - | 1 | 211 816 |
| Impairment allowances as of 01.01.2019 |
- | - | - | - | - | - | - | - | - | - |
| Impairment allowances as of 30.06.2019 |
- | - | - | - | - | - | - | - | - | - |
| Net carrying amount as of 01.01.2019 |
177 817 | 64 999 | 32 199 | 878 | 11 318 | 5 109 | 56 438 | 706 | - | 349 464 |
| Net carrying amount as of 30.06.2019 |
237 772 | 54 031 | 32 199 | 1 740 | 11 318 | 5 847 | 56 438 | 443 | - | 399 788 |
Contractual commitments for future acquisition of intangibles
None reported.

Note 5. Goodwill
No changes in goodwill occurred between 1 January and 30 June 2019.
Note 6. Investment properties
On 31 December 2018 the parent Company concluded a purchase agreement concerning the immovable property located at Jagiellońska 76 in Warsaw, directly adjacent to its current headquarters. According to the agreement, the parent Company purchased perpetual usufruct of the land and all buildings and structures located thereupon. The main structure comprising the property is an office building. As the parent Company intends to lease the property to other entities, including other member companies of the CD PROJEKT Capital Group, it has decided to report it as an investment property. The property will be classified at purchase cost less depreciation.
| 30.06.2019 | 31.12.2018 | |
|---|---|---|
| Investment property in Warsaw at Jagiellońska 76 | 9 640 | 9 553 |
| Activated costs related to the property | - | - |
| Total | 9 640 | 9 553 |
Contractual commitments for acquisition of investment properties
| 30.06.2019 | 31.12.2018 | |
|---|---|---|
| Purchase of investment property in Warsaw at Jagiellońska 76 | - | 10 952 |
| Total | - | 10 952 |
Note 7. Perpetual usufruct of land
Value and area of land subject to perpetual usufruct
| 30.06.2019 | 31.12.2018 | |
|---|---|---|
| Perpetual usufruct of land in Warsaw at Jagiellońska 76 (2 913 m2 ) |
3 478 | 3 478 |
| Total | 3 478 | 3 478 |
Note 8. Inventories
Changes in inventories
| 30.06.2019 | 31.12.2018 | |
|---|---|---|
| Goods | 723 | 249 |
| Other materials | 8 | 9 |
| Gross inventories | 731 | 258 |
| Inventory impairment allowances | - | - |
| Net inventories | 731 | 258 |
Changes in inventory impairment allowances
None reported.

Note 9. Trade and other receivables
Changes in receivables
| 30.06.2019 | 31.12.2018 | |
|---|---|---|
| Trade and other receivabes | 126 625 | 56 239 |
| from affiliates | 212 | 31 |
| from external entities | 126 413 | 56 208 |
| Impairment allowances | 909 | 912 |
| Gross receivables | 127 534 | 57 151 |
Changes in impairment allowances on receivables
| Trade receivables |
Other receivables |
Total | |
|---|---|---|---|
| OTHER ENTITIES | |||
| Impairment allowances as of 01.01.2019 | 180 | 732 | 912 |
| Increases | - | - | - |
| Reductions from: | 3 | - | 3 |
| dissolution of allowances due to collection of receivables | 3 | - | 3 |
| Impairment allowances as of 30.06.2019 | 177 | 732 | 909 |
Current and overdue trade receivables as of 30.06.2019
| Days overdue | |||||||
|---|---|---|---|---|---|---|---|
| Total | Not overdue | 1 – 60 | 61 – 90 | 91 – 180 | 181 – 360 | >360 | |
| AFFILIATES | |||||||
| gross receivables | 193 | 193 | - | - | - | - | - |
| non-fulfillment ratio | 0% | 0% | 0% | 0% | 0% | 0% | |
| impairment allowances as determined by non fulfillment ratio |
- | - | - | - | - | - | - |
| impairment allowances as individually assessed |
- | - | - | - | - | - | - |
| total expected credit loss | - | - | - | - | - | - | - |
| Net receivables | 193 | 193 | - | - | - | - | - |
| CD PROJEKT | ||||
|---|---|---|---|---|
| Days overdue | |||||||
|---|---|---|---|---|---|---|---|
| Total | Not overdue | 1 – 60 | 61 – 90 | 91 – 180 | 181 – 360 | >360 | |
| OTHER ENTITIES | |||||||
| gross receivables | 90 385 | 90 066 | 37 | 4 | 95 | 5 | 178 |
| non-fulfillment ratio | 0% | 0% | 0% | 0% | 0% | 2% | |
| impairment allowances as determined by non fulfillment ratio |
- | - | - | - | - | - | - |
| impairment allowances as individually assessed |
177 | - | - | - | - | - | 177 |
| total expected credit loss | 177 | - | - | - | - | - | 177 |
| Net receivables | 90 208 | 90 066 | 37 | 4 | 95 | 5 | 1 |
| Total | |||||||
| gross receivables | 90 578 | 90 259 | 37 | 4 | 95 | 5 | 178 |
| impairment allowances |
177 | - | - | - | - | - | 177 |
| Net receivables | 90 401 | 90 259 | 37 | 4 | 95 | 5 | 1 |
Other receivables
| 30.06.2019 | 31.12.2018 | |
|---|---|---|
| Other receivables, including: | 36 224 | 19 231 |
| tax returns except corporate income tax | 11 789 | 15 311 |
| advance payments for supplies | 23 333 | 1 085 |
| deposits | 446 | 480 |
| prepaid licensing royalties | 589 | 620 |
| advance payment for investment properties and perpetual usufruct of land | - | 1 667 |
| employee settlements | 52 | 29 |
| others | 15 | 39 |
| Impairment allowances | 732 | 732 |
| Other gross receivables | 36 956 | 19 963 |
Note 10. Prepaid expenses
| 30.06.2019 | 31.12.2018* | |
|---|---|---|
| Non-life insurance | 167 | 117 |
| Minimum guarantees; payments advanced to GOG | 17 841 | 19 670 |
| Software, licenses | 1 472 | 890 |
| Business travel (airfare, accommodation, insurance) | 140 | 113 |
| Transaction costs | 381 | - |
| Marketing platform costs | 319 | - |
| IT security | 190 | 282 |
| Expenditures related to participation in fairs | 387 | - |
| Other prepaid expenses | 297 | 430 |
| Total prepaid expenses | 21 194 | 21 502 |
* adjusted data

Note 11. Deferred income tax
Negative temporary differences requiring recognition of deferred tax assets
| 31.12.2018 | increases | reductions | 30.06.2019 | |
|---|---|---|---|---|
| Provisions for other employee benefits | 214 | 52 | 42 | 224 |
| Provisions for compensation dependent on financial result |
14 356 | 7 134 | 14 401 | 7 089 |
| Tax loss | 2 760 | - | 282 | 2 478 |
| Negative exchange rate differences | 16 | 778 | 204 | 590 |
| Employee compensation and social security expenses payable in future reporting periods |
6 | 10 | 4 | 12 |
| Deferred revenues associated with adding funds to virtual wallets and participation in the additional benefits program |
3 364 | 3 580 | 4 173 | 2 771 |
| Other provisions | 2 024 | 631 | 2 220 | 435 |
| R&D tax relief | 52 532 | - | - | 52 532 |
| Other sources | - | 7 | - | 7 |
| Total negative temporary differences | 75 272 | 12 192 | 21 326 | 66 138 |
| Tax rate (Poland) | 19% | 19% | 19% | 19% |
| Deferred tax assets | 14 302 | 2 316 | 4 052 | 12 566 |
Positive temporary differences requiring recognition of deferred tax provisions
| 31.12.2018* | increases | reductions | 30.06.2019 | |
|---|---|---|---|---|
| Difference between net carrying value and net tax value of fixed assets and intangibles |
21 596 | 1 385 | 18 912 | 4 069 |
| Income in the current period invoiced in the following period, and sales returns in the current period |
30 793 | 51 293 | 42 096 | 39 990 |
| Positive exchange rate differences | 271 | 1 234 | 622 | 883 |
| Difference between balance sheet value and tax value of R&D expenditures |
9 912 | - | 2 376 | 7 536 |
| Other sources | 490 | 101 | 458 | 133 |
| Total positive temporary differences | 63 062 | 54 013 | 64 464 | 52 611 |
| Tax rate (Poland) | 19% | 19% | 19% | 19% |
| Deferred tax provisions | 11 982 | 10 262 | 12 248 | 9 996 |
* adjusted data
Balance of deferred tax assets/provisions
| 30.06.2019 | 31.12.2018 | |
|---|---|---|
| Deferred tax assets | 12 566 | 14 302 |
| Deferred tax provisions | 9 996 | 11 982 |
| Net deferred tax assets (provisions) | 2 570 | 2 320 |
Income tax reported in profit/loss account
| 01.01.2019 – 30.06.2019 |
01.01.2018 – 30.06.2018 |
|
|---|---|---|
| Current income tax | 12 945 | 7 195 |
| Changes in deferred income tax | (250) | 6 965 |
| Income tax reported in profit/loss account | 12 695 | 14 160 |

Note 12. Provisions for employee benefits and similar liabilities
| 30.06.2019 | 31.12.2018 | |
|---|---|---|
| Provisions for retirement benefits and pensions | 192 | 192 |
| Total, including: | 192 | 192 |
| long-term provisions | 190 | 190 |
| short-term provisions | 2 | 2 |
No changes in provisions for employee benefits and similar liabilities occurred between 1 January and 30 June 2019.
Note 13. Other provisions
| 30.06.2019 | 31.12.2018 | |
|---|---|---|
| Provisions for warranty-covered repairs and returns | 3 | 15 |
| Provisions for liabilities, including: | 10 782 | 23 149 |
| financial statement audit and review expenses | 50 | 100 |
| provisions for bought-in services | 355 | 457 |
| provisions for bonuses dependent on the financial result | 10 375 | 21 246 |
| provisions for other expenses | 2 | 1 346 |
| Total, including: | 10 785 | 23 164 |
| long-term provisions | - | - |
| short-term provisions | 10 785 | 23 164 |
Changes in other provisions
| Provisions for warranty covered repairs and returns |
Provisions for bonuses dependent on financial result |
Other provisions |
Total | |
|---|---|---|---|---|
| As of 01.01.2019 | 15 | 21 246 | 1 903 | 23 164 |
| Provisions created during fiscal year | 3 | 10 508 | 678 | 11 189 |
| Provisions consumed | - | 21 379 | 2 141 | 23 520 |
| Provisions dissolved | 15 | - | 33 | 48 |
| As of 30.06.2019, including: | 3 | 10 375 | 407 | 10 785 |
| long-term provisions | - | - | - | - |
| short-term provisions | 3 | 10 375 | 407 | 10 785 |

Note 14. Other liabilities
| 30.06.2019 | 31.12.2018* | |
|---|---|---|
| Liabilities associated with other taxation, duties, social security and other payments, except corporate income tax |
9 099 | 6 822 |
| VAT | 7 090 | 5 186 |
| Flat-rate tax deducted at source | 9 | 17 |
| Personal income tax | 890 | 1 019 |
| Social security (ZUS) payments | 1 073 | 571 |
| National Fund for the Rehabilitation of the Disabled (PFRON) payments | 29 | 26 |
| PIT-8A settlements | 8 | 3 |
| Other liabilities | 123 | 10 963 |
| Other settlements with employees | 15 | 9 |
| Other settlements with members of the management boards of Capital Group member companies |
13 | 30 |
| Liabilities associated with purchase of investment properties | - | 10 952 |
| Social Benefits Fund (ZFŚS) – other settlements | 17 | (31) |
| Advance payments from foreign clients | 78 | 3 |
| Total other liabilities | 9 222 | 17 785 |
* adjusted data
Note 15. Deferred revenues
| 30.06.2019 | 31.12.2018* | |
|---|---|---|
| Subsidies | 7 744 | 6 510 |
| Future period sales | 73 543 | 22 614 |
| Official mobile phone rental | 13 | 18 |
| Others | 2 770 | 3 368 |
| Total, including: | 84 070 | 32 510 |
| long-term deferrals | 226 | 6 338 |
| short-term deferrals | 83 844 | 26 172 |
* adjusted data
Note 16. Disclosure of financial instruments
Fair value of financial instruments per class
The Management Board of the Group has performed an analysis of each class of financial instruments and came to the conclusion that the carrying amount of each instrument matches their respective fair value as of 30 June 2019 and 31 December 2018 respectively.
Financial assets – classification and appraisal
| 30.06.2019 | 31.12.2018 | |
|---|---|---|
| Financial assets held at amortized cost | 620 535 | 696 448 |
| Other long-term receivables | 574 | 570 |
| Trade receivables | 90 401 | 37 008 |
| Cash and cash equivalents | 68 274 | 103 878 |
| Bank deposits (maturity beyond 3 months) | 461 286 | 554 992 |
| Capital market instruments held at purchase price | 6 757 | 3 683 |
| Shares in entities excluded from consolidation | 6 757 | 3 683 |
| Total financial assets | 627 292 | 700 131 |
Condensed interim consolidated financial statement of the CD PROJEKT Capital Group for the period between 1 January and 30 June 2019 (all figures quoted in PLN thousands unless indicated otherwise)
The appended information constitues an integral part of this financial statement.

Financial liabilities – classification and appraisal
| 30.06.2019 | 31.12.2018 | |
|---|---|---|
| Financial liabilites held at amortized cost | 57 040 | 50 323 |
| Trade liabilities | 45 327 | 49 914 |
| Other financial liabilities | 11 713 | 409 |
Note 17. Sales revenues
Sales revenues by territory
| 01.01.2019 – 30.06.2019 | 01.01.2018 – 30.06.2018 | |||
|---|---|---|---|---|
| PLN | % | PLN | % | |
| Domestic sales | 7 806 | 3.64% | 7 091 | 4.20% |
| Exports, including: | 206 601 | 96.36% | 161 343 | 95.80% |
| Europe | 51 496 | 24.02% | 49 531 | 29.41% |
| North America | 140 716 | 65.63% | 99 356 | 58.99% |
| South America | 1 485 | 0.69% | 1 363 | 0.81% |
| Asia | 9 213 | 4.30% | 7 134 | 4.24% |
| Australia | 3 364 | 1.57% | 3 573 | 2.12% |
| Africa | 327 | 0.15% | 386 | 0.23% |
| Total | 214 407 | 100% | 168 434 | 100% |
Sales revenues by product type
| 01.01.2019 – 30.06.2019 |
01.01.2018 – 30.06.2018 |
|
|---|---|---|
| Own products | 109 775 | 108 772 |
| External products | 72 877 | 59 637 |
| Other revenues | 31 755 | 25 |
| Total | 214 407 | 168 434 |
Sales revenues by distribution channel
| 01.01.2019 – 30.06.2019 |
01.01.2018 – 30.06.2018 |
|
|---|---|---|
| Box editions of videogames | 7 743 | 13 702 |
| Digital editions of videogames | 173 153 | 153 343 |
| Other revenues | 33 511 | 1 389 |
| Total | 214 407 | 168 434 |

Note 18. Operating expenses
| 01.01.2019 – 30.06.2019 |
01.01.2018 – 30.06.2018* |
|
|---|---|---|
| Depreciation and impairment of fixed assets, intangibles and development projects, including: |
3 952 | 2 350 |
| - depreciation of buildings held under lease agreements | 1 472 | - |
| - depreciation of vehicles held under lease agreements | 100 | 84 |
| Consumption of materials and energy | 1 040 | 663 |
| Bought-in services, including: | 33 825 | 30 567 |
| - costs associated with short-term lease agreements and leasing of low-value assets |
266 | - |
| Taxes and fees | 473 | 353 |
| Employee compensation, social security and other benefits | 48 183 | 27 551 |
| Business travel | 1 615 | 1 503 |
| Use of company cars | 58 | 68 |
| Value of goods and materials sold | 51 242 | 43 738 |
| Cost of products and services sold | 14 926 | 91 |
| Other expenses | 63 | 130 |
| Total | 155 377 | 107 014 |
| Selling costs | 53 373 | 46 639 |
| General and administrative costs | 35 836 | 16 546 |
| Cost of products, goods and materials sold | 66 168 | 43 829 |
| Total | 155 377 | 107 014 |
| * adjusted data |
Note 19. Other operating revenues and expenses
Other operating revenues
| 01.01.2019 – 30.06.2019 |
01.01.2018 – 30.06.2018* |
|
|---|---|---|
| Subsidies | 98 | 92 |
| Reinvoicing revenues | 961 | 309 |
| Dissolution of unused provisions | 2 | 78 |
| Insurance claims and compensation for damages | - | 12 |
| Fixed assets and goods received free of charge | 740 | 29 |
| Profit from sales of fixed assets | 81 | 41 |
| Other miscellaneous operating revenues | 84 | 71 |
| Total operating revenues | 1 966 | 632 |
* adjusted data

| 01.01.2019 – 30.06.2019 |
01.01.2018 – 30.06.2018 |
|
|---|---|---|
| Donations | 6 | 41 |
| Reinvoicing expenses | 963 | 309 |
| Unrecoverable withholding tax | 13 | 26 |
| Insurance premiums | - | 1 |
| Disposal of materials and goods | - | 69 |
| Losses from revaluation of own shares | - | 96 |
| Expenses associated with other sales | 34 | 112 |
| Other taxes and fees | - | 315 |
| Other miscellaneous operating expenses | 7 | 15 |
| Total operating expenses | 1 023 | 984 |
Note 20. Financial revenues and expenses
Financial revenues
| 01.01.2019 – 30.06.2019 |
01.01.2018 – 30.06.2018 |
|
|---|---|---|
| Revenues from interest: | 5 199 | 5 781 |
| on short-term bank deposits | 5 195 | 5 776 |
| on trade settlements | 4 | 5 |
| Other financial revenues | - | - |
| Total financial revenues | 5 199 | 5 781 |
Financial expenses
| 01.01.2019 – 30.06.2019 |
01.01.2018 – 30.06.2018 |
|
|---|---|---|
| Interest payments: | 349 | 33 |
| on lease agreements | 328 | 5 |
| on budget commitments | 21 | 28 |
| Other financial expenses, including: | 469 | 459 |
| surplus negative exchange rate differences | 469 | 459 |
| Total financial expenses | 818 | 492 |
| Net balance of financial activities | 4 381 | 5 289 |

Note 21. Short-term lease agreements and lease of low-value assets
The Group has entered into agreements concerning leasing of office equipment (multipurpose photocopiers, kitchen equipment) as well as apartments which potentially meet the criteria of lease agreements under IFRS 16. However, the Group regards these agreements as either short-term or concerning low-value assets and, consequently, does not apply the new standard to these agreements in line with the exemption specified in Art. 5 of the new standard. In such cases lease payments are reported as costs during the period in which they are incurred, using either the straight-line method or another method which best reflects the breakdown of payments throughout the duration of the agreement (information regarding costs related to such agreements, incurred between 1 January and 30 June 2019, can be found in Note 18).
As of 30 June 2019 future minimum payments associated with irrevocable short-term lease agreements and lease agreements concerning low-value assets are as follows:
| 30.06.2019 | |
|---|---|
| less than 1 year | 269 |
| between 1 and 5 years | 867 |
| more than 5 years | - |
| Total | 1 136 |
Note 22. Issue, buyback and redemption of debt and capital securities
Issue of debt securities
Not applicable.
Issue of capital securities
| 30.06.2019 | 31.12.2018 | |
|---|---|---|
| Stock volume (thousands) | 96 120 | 96 120 |
| Nominal value per share (PLN) | 1 | 1 |
| Share capital | 96 120 | 96 120 |
Note 23. Dividends declared or paid out and collected
On 23 May 2019 the Ordinary General Meeting of CD PROJEKT S.A. adopted a resolution directing the Company to allocate part of its profit obtained in 2018 to a dividend payable to shareholders. In line with this resolution, on 13 June 2019, the parent Company paid out a dividend in the amount of 100 926 000 PLN, i.e. 1.05 PLN per share. The dividend applied to 96 120 000 parent Company shares.
Note 24. Transactions with affiliates
Rules governing transactions with affiliates
Intragroup transactions are conducted at market prices on the basis of the so-called arm's length principle. The principle stipulates that transactions between affiliated entities should be carried out under conditions similar to those which would otherwise apply to transactions carried out by unaffiliated entities.
The prices of goods and services exchanged within the CD PROJEKT Capital Group are estimated in accordance with OECD guidelines and national legislation. Transfer method selection is preceded by a thorough analysis of each transaction, which includes, among others, the assignment of responsibilities to each party, the assets involved and the corresponding allocation of risks and costs. In each case, the method regarded as most appropriate for the given transaction type is applied so that transactions between member companies of the CD PROJEKT Capital Group are carried out under conditions approximating those which unaffiliated entities could be expected to agree upon. Given that entities comprising the CD PROJEKT Capital Group fulfill the Corporate Income Tax Act provisions regarding transfer prices, they are obligated to submit the relevant tax forms.
Transactions with affiliates following consolidation eliminations
| Sales to affiliates | Purchases from affiliates | Receivables from affiliates | Liabilities due to affiliates | ||||
|---|---|---|---|---|---|---|---|
| 01.01.2019 – 30.06.2019 |
01.01.2018 – 30.06.2018 |
01.01.2019 – 30.06.2019 |
01.01.2018 – 30.06.2018 |
30.06.2019 | 31.12.2018 | 30.06.2019 | 31.12.2018 |
SUBSIDIARIES
| CD PROJEKT Co., Ltd. |
- | 29 | 1 654 | 2 045 | - | - | 281 | 625 |
|---|---|---|---|---|---|---|---|---|
| Spokko sp. z o.o. | 145 | - | - | - | 58 | 28 | - | - |
| CD PROJEKT RED STORE sp. z o.o. | 258 | - | - | - | 147 | - | - | - |
GROUP MEMBER COMPANY EXECUTIVES
| Marcin Iwiński | 10 | 4 | - | - | 19 | - | - | 2 |
|---|---|---|---|---|---|---|---|---|
| Adam Kiciński | 5 | 2 | - | - | - | - | 3 | 28 |
| Piotr Nielubowicz | 2 | 2 | - | - | - | - | 9 | - |
| Michał Nowakowski | 5 | 5 | - | - | - | 3 | - | - |
| Adam Badowski | 2 | 1 | - | - | - | - | 1 | - |
| Oleg Klapovskiy | 1 | - | - | - | - | - | - | - |

Note 25. Bad loans and breaches of loan agreements not subject to remedial proceedings as of the balance sheet date
Not applicable.
Note 26. Changes in conditional liabilities and assets since the close of the most recent fiscal year
Conditional liabilities from sureties and collateral pledged
| Type of agreement | Currency | 30.06.2019 | 31.12.2018 | |
|---|---|---|---|---|
| mBank S.A. | ||||
| Declaration of submission to enforcement | Collateral for credit card agreement | PLN | 920 | 920 |
| Promissory note agreement | Framework agreement concerning forward and derivative transactions | PLN | 7 710 | 7 710 |
| Promissory note agreement | Collateral for lease agreement | PLN | 667 | 667 |
| Ingenico Group S.A. (formerly Global Collect Services BV) |
||||
| Contract of guarantee | Guarantee of discharge of liabilities by GOG sp. z o.o. | EUR | 155 | 155 |
| National Centre for Research and Development (Narodowe Centrum Badań i Rozwoju) | ||||
| Contract of guarantee | Guarantee of discharge of liabilities by GOG sp. z o.o. | EUR | 155 | 155 |
|---|---|---|---|---|
| National Centre for Research and Development (Narodowe Centrum Badań i Rozwoju) | ||||
| Promissory note agreement | Co-financing agreement no. POIR.01.02.00-00-0105/16 | PLN | 7 934 | 7 934 |
| Promissory note agreement | Co-financing agreement no. POIR.01.02.00-00-0110/16 | PLN | 5 114 | 5 114 |
| Promissory note agreement | Co-financing agreement no. POIR.01.02.00-00-0112/16 | PLN | 3 857 | 3 857 |
| Promissory note agreement | Co-financing agreement no. POIR.01.02.00-00-0118/16 | PLN | 5 324 | 5 324 |
| Promissory note agreement | Co-financing agreement no. POIR.01.02.00-00-0120/16 | PLN | 1 234 | 1 234 |
| Promissory note agreement | Lease agreement no. CZ5/00013/2017 | PLN | - | 115 |
|---|---|---|---|---|
| Promissory note agreement | Lease agreement no. CZ5/00036/2017 | PLN | - | 50 |
| Promissory note agreement | Lease agreement no. CR/01390/2018 | PLN | 241 | 299 |
Santander Bank Polska S.A. (formerly BZ WBK S.A.)
| Promissory note agreement | Framework agreement concerning treasury transactions | PLN | 6 500 | 6 500 |
|---|---|---|---|---|
| --------------------------- | ------------------------------------------------------ | ----- | ------- | ------- |

Note 27. Changes in the structure of the Capital Group and its member entities occurring during the reporting period
On 14 January 2019 a new company was incorporated in the framework of the Capital Group under the name CD PROJEKT RED STORE sp. z o.o. CD PROJEKT S.A. holds 100% of shares of the new company. The mission of the newly established company is to carry out online marketing of tie-in products associated with CD PROJEKT RED videogames.
Note 28. Agreements which may, in the future, result in changes in the proportion of shares held by shareholders and bondholders
On 24 May 2016 the General Meeting of Shareholders voted to institute a new incentive program covering the years 2016-2021. According to the program's conditions, a maximum of 6 000 000 entitlements may be granted. Implementation of the program may be carried out by issuing and assigning series B subscription warrants, entitling holders to claim Company shares issued as a conditional increase in the Company share capital, or by presenting entitled parties with an offer to buy existing shares which the Company will have previously bought back on the open market. In either case, implementation of the program is contingent upon meeting specific result goals (80% of entitlements) and market goals (20% of entitlements), in addition to a loyalty criterion which applies to each entitled party until such time as the attainment of either goal is officially declared.
In conjunction with assignment of Series B subscription warrants, the Company is also discretionarily empowered to present each entitled party with an offer to repurchase said warrants, in part or in whole, for redemption.
Note 29. Fiscal settlements
Fiscal settlements and other areas of activity governed by tax regulations may be subject to audits by administrative bodies authorized to impose high penalties and sanctions. The lack of entrenched legal regulations in Poland leads to numerous ambiguities and inconsistencies in this regard. Interpretation of existing tax law frequently varies from state organ to state organ as well as between state organs and business entities, giving rise to areas of uncertainty and conflict. These conditions increase tax risks in Poland beyond the level encountered in states with more developed fiscal systems.
As a rule, fiscal settlements may be subject to state audits within five years following the end of the period in which tax payment was effected.
On 15 July 2016 the Tax Code was amended to reflect the stipulations of the General Anti-Avoidance Rule (GAAR). The goal of GAAR is to discourage creation and exploitation of fictitious legal structures which serve primarily as a means of avoiding taxation. GAAR is applicable to transactions carried out following its introduction as well as to preceding transactions, if such transactions continued to generate tax benefits on the date of introduction of GAAR. Implementation of the abovementioned rules enables Polish tax authorities to question legal agreements concluded by taxable entities, such as restructuring and reorganization of the Capital Group, as well as – in certain instances – refuse to issue binding interpretations securing fiscal settlements.
Note 30. Clarifications regarding the condensed interim consolidated statement of cash flows
| 01.01.2019 – 30.06.2019 |
01.01.2018 – 30.06.2018* |
|
|---|---|---|
| Total cash and cash equivalents reported in the cash flow statement | 68 274 | 132 497 |
| Cash on balance sheet | 68 274 | 132 497 |
| Depreciation | 3 952 | 2 350 |
| Depreciation of intangibles | 715 | 872 |
| Depreciation of expenditures on development projects | 149 | 22 |
| Depreciation of fixed assets | 3 088 | 1 456 |
| Interest and profit sharing consists of: | (4 867) | (5 771) |
| Interest collected | (5 195) | (5 776) |
| Interest on lease agreements | 328 | 5 |
| Profit (loss) from investment activities consists of: | (821) | 299 |
| Sales of fixed assets | (130) | (41) |
| Net value of tangible fixed assets sold | 49 | - |
| Fixed assets received free of charge | (740) | (29) |
| Losses from revaluation of own shares | - | 96 |
| Other costs related to acquisition of an enterprise, aggregated with general and administrative expenses |
- | 273 |
| Changes in provisions consist of: | (10 111) | (36 734) |
| Changes in provisions for liabilities | (12 379) | (32 857) |
| Changes in provisions for compensation contingent upon the Group's financial result capitalized upon expenditures on development projects |
2 268 | (3 877) |
| Changes in inventories consist of: | (473) | 71 |
| Changes in inventories | (473) | 71 |
| Changes in receivables consist of: | (72 051) | 9 200 |
| Balance of changes in short-term receivables | (72 540) | (925) |
| Balance of changes in long-term receivables | (4) | (11) |
| Advance payments for investment properties and perpetual usufruct of land | (1 667) | 727 |
| Income tax set against withholding tax | 8 249 | 3 547 |
| Adjustments for current income tax | (6 081) | 5 818 |
| Receivables taken over in acquisition of enterprise | - | 44 |
| Changes in receivables associated with withdrawal from an agreement concerning purchase of fixed assets |
(8) | - |
| Changes in short-term liabilities except financial liabilities consist of: | (6 093) | 512 |
| Balance of changes in short-term liabilities | (7 926) | (2 366) |
| Adjustments for current income tax | (19) | 3 158 |
| Changes in financial liabilities | (5 205) | (54) |
| Changes in liabilities associated with purchases of fixed assets | 126 | 232 |
| Changes in liabilities associated with purchases of intangibles | (2 036) | (457) |
| Changes in liabilities associated with purchases of investment properties | 8 967 | - |
| Liabilities taken over in acquisition of enterprise | - | (1) |
| Changes in other assets and liabilities consist of: | 51 868 | 2 756 |
| Balance of changes in prepaid expenses | 308 | (102) |
| Balance of changes in deferred revenues | 51 560 | 2 835 |
| Balance of prepaid expenses and deferred revenues taken over in acquisition of enterprise |
- | 23 |
| Other adjustments consist of: | 21 053 | 4 551 |
|---|---|---|
| Costs of incentive program | 20 953 | 4 440 |
| Depreciation aggregated with cost of sales and consortium settlements | 116 | 49 |
| Exchange rate differences | (16) | 62 |
* adjusted data
Note 31. Cash flows and other non-monetary changes associated with financial liabilities
| Non-monetary changes | |||||||
|---|---|---|---|---|---|---|---|
| 01.01.2019 | Cash flows |
Acquisitions of fixed assets under lease agreements |
Changes in exchange rate differences |
Accrued interest |
Adoption of resolution concerning dividend payment |
30.06.2019 | |
| Lease liabilities |
409 | (3 425) | 14 460 | (59) | 328 | - | 11 713 |
| Liabilities due to shareholders in conjunction with dividend payments |
- | (100 926) | - | - | - | 100 926 | - |
| Total | 409 | (104 351) | 14 460 | (59) | 328 | 100 926 | 11 713 |
| Non-monetary changes | |||||||
|---|---|---|---|---|---|---|---|
| 01.01.2018 | Cash flows |
Acquisitions of fixed assets under lease agreements |
Changes in exchange rate differences |
Accrued interest |
Adoption of resolution concerning dividend payment |
30.06.2018 | |
| Lease liabilities |
338 | (242) | 217 | - | 5 | - | 318 |
| Total | 338 | (242) | 217 | - | 5 | - | 318 |
Note 32. Events occurring after the balance sheet date
A description of events occurring after the balance sheet date can be found in the Management Board report on CD PROJEKT Capital Group activities for the period between 1 January and 30 June 2019.

Condensed interim separate financial statement of CD PROJEKT S.A.

Condensed interim separate profit and loss account
| Note | 01.01.2019 – 30.06.2019 |
01.01.2018 – 30.06.2018 |
|
|---|---|---|---|
| Sales revenues | 137 680 | 107 205 | |
| Revenues from sales of products | 104 460 | 104 681 | |
| Revenues from sales of services | 32 539 | 933 | |
| Revenues from sales of goods and materials | 681 | 1 591 | |
| Cost of products, goods and materials sold | 12 981 | 2 271 | |
| Cost of products and services sold | 12 319 | 801 | |
| Value of goods and materials sold | 662 | 1 470 | |
| Gross profit (loss) from sales | 124 699 | 104 934 | |
| Selling costs | 36 961 | 31 171 | |
| General and administrative costs | 29 435 | 12 334 | |
| Other operating revenues | 2 297 | 1 018 | |
| Other operating expenses | 1 369 | 1 078 | |
| (Impairment losses)/reversal of impairment of financial instruments | 3 | 221 | |
| Operating profit (loss) | 59 234 | 61 590 | |
| Financial revenues | 4 964 | 5 758 | |
| Financial expenses | 353 | 30 | |
| Profit (loss) before tax | 63 845 | 67 318 | |
| Income tax | A | 12 299 | 13 765 |
| Net profit (loss) | 51 546 | 53 553 | |
| Net earnings per share (in PLN) | |||
| Basic for the reporting period | 0.54 | 0.56 | |
| Diluted for the reporting period | 0.51 | 0.53 |
Condensed interim separate statement of comprehensive income
| 01.01.2019 – 30.06.2019 |
01.01.2018 – 30.06.2018 |
|
|---|---|---|
| Net profit (loss) | 51 546 | 53 553 |
| Other comprehensive income which will be entered as profit (loss) following fulfillment of specific criteria |
- | - |
| Other comprehensive income which will not be entered as profit (loss) | - | - |
| Total comprehensive income | 51 546 | 53 553 |
Condensed interim separate statement of financial position
| Note | 30.06.2019 | 31.12.2018 | |
|---|---|---|---|
| FIXED ASSETS | 432 956 | 369 328 | |
| Tangible assets | 26 493 | 16 507 | |
| Intangibles | 101 365 | 99 848 | |
| Expenditures on development projects | 266 892 | 218 795 | |
| Investment properties | 9 640 | 9 553 | |
| Perpetual usufruct of land | 3 478 | 3 478 | |
| Investments in subsidiaries | F | 24 033 | 20 279 |
| Other financial assets | 95 | 298 | |
| Deferred income tax assets | A | 386 | - |
| Other long-term receivables | F | 574 | 570 |
| WORKING ASSETS | 619 182 | 676 398 | |
| Inventories | 348 | 258 | |
| Fixed assets held for sale | - | 49 | |
| Trade receivables | E,F | 95 075 | 31 397 |
| Current income tax receivables | 3 171 | 1 396 | |
| Other receivables | E | 34 880 | 45 474 |
| Other financial assets | 784 | 421 | |
| Prepaid expenses | 2 332 | 1 262 | |
| Cash and cash equivalents | F | 21 306 | 41 149 |
| Bank deposits (maturity beyond 3 months) | F | 461 286 | 554 992 |
| TOTAL ASSETS | 1 052 138 | 1 045 726 |
| Note | 30.06.2019 | 31.12.2018* | |
|---|---|---|---|
| EQUITY | 943 861 | 971 515 | |
| Share capital | 22** | 96 120 | 96 120 |
| Supplementary capital | 748 324 | 739 799 | |
| Other reserve capital | 47 871 | 26 145 | |
| Net profit (loss) for the reporting period | 51 546 | 109 451 | |
| LONG-TERM LIABILITIES | 4 394 | 6 853 | |
| Other financial liabilities | F | 4 166 | 163 |
| Deferred income tax provisions | A | - | 204 |
| Deferred revenues | 44 | 6 302 | |
| Provisions for employee benefits and similar liabilities | 184 | 184 | |
| SHORT-TERM LIABILITIES | 103 883 | 67 358 | |
| Other financial liabilities | F | 4 358 | 246 |
| Trade liabilities | F | 10 879 | 10 429 |
| Other liabilities | 1 796 | 12 357 | |
| Deferred revenues | 76 813 | 22 790 | |
| Provisions for employee benefits and similar liabilities | 2 | 2 | |
| Other provisions | 10 035 | 21 534 | |
| TOTAL EQUITY AND LIABILITIES | 1 052 138 | 1 045 726 |
* adjusted data
** Detailed information concerning these items can be found in explanatory notes appended to the condensed interim semiannual consolidated financial statement.
Condensed interim statement of changes in separate equity
| Share capital | Supplementary capital |
Own shares | Other reserve capital |
Retained earnings | Net profit (loss) for the reporting period |
Total equity | |
|---|---|---|---|---|---|---|---|
| 01.01.2019 – 30.06.2019 |
|||||||
| Equity as of 01.01.2019 |
96 120 | 739 799 | - | 26 145 | 109 451 | - | 971 515 |
| Cost of incentive program |
- | - | - | 21 726 | - | - | 21 726 |
| Allocation of net profit / coverage of losses |
- | 8 525 | - | - | (8 525) |
- | - |
| Dividend payments | - | - | - | - | (100 926) |
- | (100 926) |
| Total comprehensive income |
- | - | - | - | - | 51 546 | 51 546 |
| Equity as of 30.06.2019 | 96 120 | 748 324 | - | 47 871 | - | 51 546 | 943 861 |
| Share capital | Supplementary capital |
Own shares | Other reserve capital |
Retained earnings | Net profit (loss) for the reporting period |
Total equity | |
|---|---|---|---|---|---|---|---|
| 01.01.2018 – 30.06.2018 |
|||||||
| Equity as of 01.01.2018 |
96 120 | 539 294 | - | 15 212 | 201 054 | - | 851 680 |
| Cost of incentive program |
- | - | - | 4 969 | - | - | 4 969 |
| Creation of reserve capital to finance purchase of own shares |
- | (3 600) |
- | 3 600 | - | - | - |
| Purchase of own shares | - | - | 3 051 | (3 051) |
- | - | - |
| Transfer of own shares as partial payment for purchase of an enterprise |
- | 3 051 | (3 051) |
- | - | - | - |
| Allocation of net profit / coverage of losses |
- | 201 054 | - | - | (201 054) | - | - |
| Total comprehensive income |
- | - | - | - | - | 53 553 | 53 553 |
| Equity as of 30.06.2018 |
96 120 | 739 799 | - | 20 730 | - | 53 553 | 910 202 |
Condensed interim statement of changes in separate cash flows
| 01.01.2019 – 30.06.2019 |
01.01.2018 – 30.06.2018* |
|
|---|---|---|
| OPERATING ACTIVITIES | ||
| Net profit (loss) | 51 546 | 53 553 |
| Total adjustments: | (9 111) | (30 621) |
| Depreciation of fixed assets, intangibles and development projects | 2 414 | 1 320 |
| Depreciation of development projects recognized as cost of products and services sold |
9 955 | - |
| Profit (loss) from exchange rate differences | 11 | 9 |
| Interest and profit sharing | (4 721) | (5 540) |
| Profit (loss) from investment activities | (820) | 299 |
| Change in provisions | (9 231) | (34 846) |
| Change in inventories | (90) | 71 |
| Change in receivables | (70 870) | 5 267 |
| Change in liabilities excluding credits and loans | (3 012) | (2 496) |
| Change in other assets and liabilities | 46 695 | 1 269 |
| Other adjustments | 20 558 | 4 026 |
| Cash flows from operating activities | 42 435 | 22 932 |
| Income tax on profit (loss) before taxation | 12 299 | 13 765 |
| Income tax (paid)/reimbursed | (14 680) | (18 265) |
| Net cash flows from operating activities | 40 054 | 18 432 |
INVESTMENT ACTIVITIES
| Inflows | 593 596 | 633 746 |
|---|---|---|
| Development expenditures reimbursed under the consortium agreement | 16 122 | - |
| Reimbursement of advance payment for investment properties and perpetual usufruct of land |
1 667 | - |
| Sales of intangibles and tangible fixed assets | 130 | 41 |
| Cash assets gained in acquisition of enterprise | - | 26 |
| Repayment of long-term loans granted | 9 869 | 205 |
| Closing bank deposits (maturity beyond 3 months) | 560 839 | 627 929 |
| Other inflows from investment activities | 4 969 | 5 545 |
| Outflows | 549 798 | 586 717 |
| Purchases of intangibles and fixed assets | 5 547 | 9 388 |
| Expenditures on development projects | 55 723 | 42 972 |
| Purchase of investment properties and perpetual usufruct of land | 9 054 | - |
| Capital contributions to subsidiary | 2 300 | - |
| Advance payment for investment properties and perpetual usufruct of land | - | 727 |
| Acquisition of enterprise | - | 10 550 |
| Long-term loans granted | 10 041 | 280 |
| Opening bank deposits (maturity beyond 3 months) | 467 133 | 522 800 |
| Net cash flows from investment activities | 43 798 | 47 029 |

FINANCIAL ACTIVITIES
| Inflows | 290 | - |
|---|---|---|
| Collection of receivables under financial lease agreements | 272 | - |
| Interest payments | 18 | - |
| Outflows | 103 985 | 242 |
| Dividends and other payments to equity holders | 100 926 | - |
| Payment of liabilities under lease agreements | 2 802 | 237 |
| Interest payments | 257 | 5 |
| Net cash flows from financial activities | (103 695) | (242) |
| Total net cash flows | (19 843) | 65 219 |
| Balance of changes in cash and cash equivalents | (19 843) | 65 219 |
| Cash and cash equivalents at beginning of period | 41 149 | 18 499 |
| Cash and cash equivalents at end of period | 21 306 | 83 718 |
* adjusted data
Clarifications regarding the separate statement of cash flows
| 01.01.2019 – 30.06.2019 |
01.01.2018 – 30.06.2018 |
|
|---|---|---|
| The "other adjustments" line item comprises: | 20 558 | 4 026 |
| Cost of incentive program | 20 273 | 3 936 |
| Depreciation aggregated with cost of sales and consortium settlements | 285 | 90 |
Assumption of comparability of financial statements and changes in accounting policies and estimates
The accounting practices applied in preparing this condensed interim separate financial statement, the Management Board's professional judgment concerning the Company's accounting practices as well as the main sources of uncertainty in estimations are in all material aspects consistent with the practices applied in preparing the Separate Financial Statement of CD PROJEKT S.A. for 2018, except for changes in practices, presentation-related adjustments and accounting estimates described below. This condensed interim separate financial statement should be read in conjunction with the Company's separate financial statement for the year ending 31 December 2018.
Changes in accounting policies
Changes in accounting practices applicable to the Company are in all matters analogous to those described in the section titled "Assumption of comparability of financial statements and changes in accounting policies" of the consolidated financial statement for the period between 1 January and 30 June 2019.
The application of IFRS 16 affects the following line items in the separate financial statement for the period between 1 January and 30 June 2019:
| As of 31.12.2018 | Adjustments related to implementation of IFRS 16 |
As of 01.01.2019 | |
|---|---|---|---|
| Fixed assets | |||
| Tangible fixed assets, including: | 16 507 | 10 674 | 27 181 |
| - leased buildings | - | 10 674 | 10 674 |
| Long-term liabilities | |||
| Other financial liabilities, including: | 163 | 5 932 | 6 095 |
| - lease of buildings | - | 5 932 | 5 932 |
| Short-term liabilities | |||
| Other financial liabilities, including: | 246 | 4 742 | 4 988 |
| - lease of buildings | - | 4 742 | 4 742 |
Presentation changes
This condensed interim separate financial statement for the period between 1 January and 30 June 2019 includes certain adjustments in the presentation of financial data, introduced in order to maintain comparability of financial statements. The following presentation changes have been introduced with regard to financial data for the reference period between 1 January and 30 June 2018, as well as for 31 December 2018:
- In the statement of financial position for 31 December 2018 and in the statement of cash flows for the period between 1 January and 30 June 2018 the presentation of future period revenues was adjusted as follows:
- Statement of financial position for 31 December 2018
- Other liabilities adjusted by (22 603) thousand PLN
- Deferred revenues adjusted by 22 603 thousand PLN.
- Statement of cash flows for the period between 1 January and 30 June 2018
- Change in liabilities except credits and loans adjusted by 225 thousand PLN
- Change in other assets and liabilities adjusted by (225) thousand PLN.
- Statement of financial position for 31 December 2018
This change has no effect on the Company's financial result or equity.
- In the statement of cash flows for the period between 1 January and 30 June 2018 the presentation of advance payments for investment properties was adjusted as follows:
- Advance payment for investment properties and perpetual usufruct of land adjusted by 727 thousand PLN
- Purchase of intangibles and fixed assets adjusted by (727) thousand PLN.
- In the statement of cash flows for the period between 1 January and 30 June 2018 the presentation of provisions for compensation contingent upon the Company's financial result, capitalized upon expenditures on development projects was adjusted as follows:
- Change in provisions adjusted by (3 877) thousand PLN
- Expenditures on development projects adjusted by (3 877) thousand PLN.
Change in accounting estimate
The aggregate consolidated basic net earnings per share from continuing operations of the CD PROJEKT Capital Group for the period between 1 January 2016 and 30 June 2019 was 6.39 PLN, which is 0.12 PLN below the goal of the incentive program for 2016-2019 in force at the Group. Given the Company's stock volume, this corresponds to a difference of 11 534 thousand PLN in the Group's consolidated net profit from continuing operations. Validation of attainment of the program's goals is based solely on annual results; however, in light of the results obtained by the end of the first half of 2019, along with the Company's release schedule for the second half of the year (with regard to entitlements attributable to the CD PROJEKT RED segment), the Board has decided to alter its projections regarding the likely attainment of the program goals during the period between 2016 and 2021. Accordingly, the Board now believes that – with regard to entitlements attributable to the CD PROJEKT RED segment – the goals of the program are likely to be met as defined for the period between 2016 and 2019.
This change in estimate necessitated recognition of costs related to the expected entitlements over a shorter timeframe than originally anticipated. Earlier recognition of costs associated with the incentive program in relation to past reporting periods was reflected in the Company's accounts at the moment of the reported change in projections, i.e. during the second quarter of 2019. In the profit and loss account this change resulted in the recognition of additional expenses aggregated in the "General and administrative costs" line item, in the amount of 15 061 thousand PLN, while in the statement of financial position it resulted in an increase in the "Investments in subsidiaries" line item by 709 thousand PLN. In future reporting periods, costs associated with the incentive program will be recognized in accordance with the updated estimate.
Supplementary information concerning the separate financial statement of CD PROJEKT S.A.
Changes in allowances and provisions in the condensed interim separate financial statement of CD PROJEKT S.A. for the period between 1 January and 30 June 2019 are as follows:
- 3 thousand PLN dissolution of impairment allowances due to collection of receivables,
- 10 117 thousand PLN creation of provisions for compensation dependent on financial result,
- 20 209 thousand PLN reduction in provisions for compensation dependent on financial result due to partial use,
- 295 thousand PLN creation of other provisions,
- 1 670 thousand PLN reduction in other provisions due to partial use,
- 32 thousand PLN dissolution of other provisions.
A. Deferred income tax
Negative temporary differences requiring recognition of deferred tax assets
| 31.12.2018 | increases | reductions | 30.06.2019 | |
|---|---|---|---|---|
| Provisions for other employee benefits | 211 | 52 | 42 | 221 |
| Provisions for compensation dependent on financial result |
13 411 | 6 742 | 13 461 | 6 692 |
| Negative exchange rate differences | 9 | 215 | 140 | 84 |
| Other provisions | 1 128 | 218 | 1 289 | 57 |
| R&D tax relief | 43 745 | - | - | 43 745 |
| Total negative temporary differences | 58 504 | 7 227 | 14 932 | 50 799 |
| Tax rate (Poland) | 19% | 19% | 19% | 19% |
| Total deferred tax assets | 11 116 | 1 373 | 2 837 | 9 652 |
Positive temporary differences requiring creation of deferred tax provisions
| 31.12.2018* | increases | reductions | 30.06.2019 | |
|---|---|---|---|---|
| Difference between net carrying amount and net tax value of fixed assets and intangibles |
22 752 | 1 088 | 18 684 | 5 156 |
| Revenues obtained in the current period but invoiced in future periods |
29 545 | 50 225 | 40 495 | 39 275 |
| Positive exchange rate differences | 60 | 148 | 127 | 81 |
| Difference between balance sheet value and tax value of R&D expenditures |
6 735 | - | 2 612 | 4 123 |
| Other sources | 489 | 101 | 458 | 132 |
| Total positive temporary differences | 59 581 | 51 562 | 62 376 | 48 767 |
| Tax rate (Poland) | 19% | 19% | 19% | 19% |
| Total deferred tax provisions | 11 320 | 9 797 | 11 851 | 9 266 |
* adjusted data

Balance of deferred tax assets/provisions
| 30.06.2019 | 31.12.2018 | |
|---|---|---|
| Deferred tax assets | 9 652 | 11 116 |
| Deferred tax provisions | 9 266 | 11 320 |
| Net deferred tax assets (provisions) | 386 | (204) |
Income tax reported in profit and loss account
| 01.01.2019 – 30.06.2019 |
01.01.2018 – 30.06.2018 |
|
|---|---|---|
| Current income tax | 12 890 | 7 011 |
| Change in deferred income tax | (591) | 6 754 |
| Income tax reported in profit and loss account | 12 299 | 13 765 |
B. Goodwill
No changes in goodwill occurred between 1 January and 30 June 2019.
C. Business combinations
The Company did not merge with any other entity between 1 January and 30 June 2019.
D. Dividends paid out (or declared) and collected
The Company did not collect any dividends between 1 January and 30 June 2019.
On 23 May 2019 the Ordinary General Meeting of CD PROJEKT S.A. adopted a resolution directing the Company to allocate part of its profit obtained in 2018 to a dividend payable to shareholders. In line with this resolution, on 13 June 2019, the Company paid out a dividend in the amount of 100 926 000 PLN, i.e. 1.05 PLN per share. The dividend applied to 96 120 000 parent Company shares.
E. Trade and other receivables
Changes in receivables
| 30.06.2019 | 31.12.2018 | |
|---|---|---|
| Trade and other receivables | 129 955 | 76 871 |
| from affiliates | 12 563 | 29 288 |
| from external entities | 117 392 | 47 583 |
| Impairment allowances | 909 | 912 |
| Gross trade and other receivables | 130 864 | 77 783 |

Changes in impairment allowances on receivables
| Trade receivables |
Other receivables |
|
|---|---|---|
| OTHER ENTITIES | ||
| Impairment allowances as of 01.01.2019 | 180 | 732 |
| Increases | - | - |
| Reductions, including: | 3 | - |
| dissolution of allowances due to collection of receivables | 3 | - |
| Impairment allowances as of 30.06.2019 | 177 | 732 |
Current and past-due trade receivables as of 30.06.2019
| Days overdue | |||||||
|---|---|---|---|---|---|---|---|
| Total | Not overdue | 1 – 60 | 61 – 90 | 91 – 180 | 181 – 360 | >360 | |
| AFFILIATES | |||||||
| gross receivables | 10 005 | 9 999 | 6 | - | - | - | - |
| non-fulfillment ratio | 0% | 0% | 0% | 0% | 0% | 0% | |
| impairment allowances as determined by non fulfillment ratio |
- | - | - | - | - | - | - |
| impairment allowances as individually assessed |
- | - | - | - | - | - | - |
| total expected credit loss | - | - | - | - | - | - | - |
| Net receivables | 10 005 | 9 999 | 6 | - | - | - | - |
| Days overdue | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Total | Not overdue | 1 – 60 | 61 – 90 | 91 – 180 | 181 – 360 | >360 | |||
| OTHER ENTITIES | |||||||||
| gross receivables | 85 247 | 84 955 | 33 | 4 | 73 | 5 | 177 | ||
| non-fulfillment ratio | 0% | 0% | 0% | 0% | 0% | 2% | |||
| impairment allowances as determined by non fulfillment ratio |
- | - | - | - | - | - | - | ||
| impairment allowances as individually assessed |
177 | - | - | - | - | - | 177 | ||
| total expected credit loss | 177 | - | - | - | - | - | 177 | ||
| Net receivables | 85 070 | 84 955 | 33 | 4 | 73 | 5 | - | ||
| Total | |||||||||
| gross receivables | 95 252 | 94 954 | 39 | 4 | 73 | 5 | 177 | ||
| Impairment allowances |
177 | - | - | - | - | - | 177 | ||
| Net receivables | 95 075 | 94 954 | 39 | 4 | 73 | 5 | - |

| 30.06.2019 | 31.12.2018 | |
|---|---|---|
| Other receivables, including: | 34 880 | 45 474 |
| tax returns except corporate income tax | 8 858 | 14 272 |
| advance payments for supplies | 23 306 | 1 047 |
| consortium settlements | 2 540 | 28 308 |
| deposits | 128 | 160 |
| employee settlements | 41 | 16 |
| advance payment for investment properties and perpetual usufruct of land | - | 1 667 |
| others | 7 | 4 |
| Impairment allowances | 732 | 732 |
| Other gross receivables | 35 612 | 46 206 |
F. Disclosure of financial instruments
Fair value of financial instruments per class
The Company Board has assessed each class of financial instruments held by the Company and reached the conclusion that their carrying amount does not significantly differ from their corresponding fair value as of 30 June 2019 and 31 December 2018 respectively.
Financial assets – classification and appraisal
| 30.06.2019 | 31.12.2018 | |
|---|---|---|
| Financial assets held at amortized cost | 578 241 | 628 108 |
| Other long-term receivables | 574 | 570 |
| Trade receivables | 95 075 | 31 397 |
| Cash and cash equivalents | 21 306 | 41 149 |
| Bank deposits (maturity beyond 3 months) | 461 286 | 554 992 |
| Capital market instruments held at purchase price | 24 033 | 20 279 |
| Investments in subsidiaries | 24 033 | 20 279 |
| Total financial assets | 602 274 | 648 387 |
Financial liabilities – classification and appraisal
| 30.06.2019 | 31.12.2018 | |
|---|---|---|
| Financial liabilities held at amortized cost | 19 403 | 10 838 |
| Trade liabilities | 10 879 | 10 429 |
| Other financial liabilities | 8 524 | 409 |
G. Transactions with affiliates
| Sales to affiliates | Purchases from affiliates | Receivables from affiliates | Liabilities due to affiliates | |||||
|---|---|---|---|---|---|---|---|---|
| 01.01.2019 – 30.06.2019 |
01.01.2018 – 30.06.2018 |
01.01.2019 – 30.06.2019 |
01.01.2018 – 30.06.2018 |
30.06.2019 | 31.12.2018 | 30.06.2019 | 31.12.2018 | |
| SUBSIDIARIES | ||||||||
| GOG sp. z o.o. | 4 779 | 3 864 | 40 | 83 | 12 793 | 29 257 | 8 | 48 |
| CD PROJEKT Inc. | - | 8 | 2 109 | 2 607 | 880 | 719 | 303 | 482 |
| CD PROJEKT Co., Ltd. |
- | 29 | 1 634 | 1 725 | - | - | 281 | 603 |
| Spokko sp. z o.o. | 145 | - | - | - | 58 | 28 | - | - |
| CD PROJEKT RED STORE sp. z o.o. | 258 | - | - | - | 147 | - | - | - |
COMPANY BOARD MEMBERS
| Marcin Iwiński | 10 | 4 | - | - | 19 | - | - | 2 |
|---|---|---|---|---|---|---|---|---|
| Adam Kiciński | 5 | 2 | - | - | - | - | 3 | 28 |
| Piotr Nielubowicz | 2 | 2 | - | - | - | - | 9 | - |
| Michał Nowakowski | 5 | 5 | - | - | - | 3 | - | - |
| Adam Badowski | 2 | 1 | - | - | - | - | 1 | - |

Statement of the Management Board of the parent entity
With regard to the correctness of the condensed interim consolidated financial statement
Pursuant to the directive of the Finance Minister of 29 March 2018 regarding the publication of periodic and current reports by issuers of securities and the conditions for regarding as equivalent the information required under the laws of a non-member state (Journal of Laws of the Republic of Poland, 2018, item no. 757), the Management Board of the parent entity hereby states that, to the best of its knowledge, this condensed interim consolidated financial statement and comparative data contained herein have been prepared in accordance with all accounting regulations applicable to the CD PROJEKT Capital Group and that they constitute a true, unbiased and clear description of the finances and assets of the Capital Group as well as its current profit and loss balance.
This condensed interim consolidated financial statement conforms to International Financial Reporting Standards (IFRS) approved by the European Union and in force as of 1 January 2019. Where the above mentioned standards are not applicable the statement conforms to the Accounting Act of 29 September 1994 (Journal of Laws of the Republic of Poland, 2019, item no. 351 as amended) and to any secondary legislation based on said Act, as well as to the directive of the Finance Minister of 29 March 2018 regarding the publication of periodic and current reports by issuers of securities and the conditions for regarding as equivalent the information required under the laws of a non-member state (Journal of Laws of the Republic of Poland, 2018, item no. 757).
With regard to the entity contracted to review the condensed interim consolidated financial statement
On 14 June 2018 the Supervisory Board of the parent Company concurred with the Audit Committee recommendation and selected Grant Thornton Polska sp. z o.o. sp. k. with a registered office in Poznań as the entity contracted to review the semiannual financial statements and to perform an audit of the annual financial statements of the Company and its Capital Group for 2018 and 2019. Grant Thornton Polska sp. z o.o. sp. k. is authorized to conduct audits of financial statements by the National Chamber of Licensed Auditors (license no. 4055).
Approval of the financial statement
This semiannual financial statement was signed and approved for publication by the Management Board of CD PROJEKT S.A. on 29 August 2019.
Warsaw, 29 August 2019


