Quarterly Report • Nov 23, 2020
Quarterly Report
Open in ViewerOpens in native device viewer
Prepared in accordance with International Financial Reporting Standards adopted by the European Union
This is a free translation from Romanian, which is the official and binding version.
| rd Q 2020 Consolidated statement of financial position for the 3 |
1 |
|---|---|
| rd Q 2020 Consolidated statement of comprehensive income for the 3 |
3 |
| rd Q 2020 Consolidated statement regarding the changes in equity capital for the 3 |
4 |
| for the 3rd Q 2020 Separate statement cash flow |
5 |
| rd Q 2020 Consolidate statement cash flow for the 3 |
1 5 |
| rd Q 2020 Consolidated statement explanatory notes for the 3 |
6 |
| Declaration in accordance with provisions of article 30 of the Accounting Law no.82 / 1991 |
16 |
| for the 3rd Q 2020 Consolidated statement report |
17 |
(All amounts are expressed in RON, unless otherwise specified)
| Note | September 30, 2020 |
December 31, 2019 |
|
|---|---|---|---|
| ASSETS | |||
| FIXED ASSETS: | |||
| Tangible assets | 4.1 | 427.653.823 | 385.488.463 |
| Real estate Investment | 4.2 | 65.933.635 | 65.494.195 |
| Intangible assets | 5 | 8.462.360 | 7.432.457 |
| Other receivables (grants and transactions related to joint operations) |
6 | 1.224.822 | 72.572 |
| Other receivables | 7 | 121.233 | 121.233 |
| Financial investments | 20 | 1.768.450 | 1.768.450 |
| Deferred tax asset | 10 | 1.505.310 | 1.167.380 |
| FIXED ASSETS - TOTAL | 504.901.184 | 459.776.300 | |
| CURRENT ASSETS | |||
| Inventories | 8 | 86.244.618 | 105.426.190 |
| Trade and other receivables | 6 | 121.530.176 | 145.394.086 |
| Other receivables (grants and settlement of ventures operations ) |
6 | 10.270.925 | 8.198.773 |
| Cash and cash equivalents | 9 | 2.653.198 | 8.961.682 |
| CURRENT ASSETS - TOTAL | 220.698.917 | 267.980.731 | |
| TOTAL ASSETS | 725.600.101 | 727.757.031 | |
| EQUITY: | |||
| Share capital | 11 | 21.853.742 | 21.882.104 |
| Own actions | 11 | -93.272 | -64.910 |
| Losses related to own shares | 11 | -192.542 | -45.961 |
| Reserves | 11 | 364.396.104 | 364.176.438 |
| Reserve adjustment | 11 | 23.151.094 | 23.151.094 |
| Retained earnings of which: | 11 | 70.524.343 | 70.421.633 |
| Retained earnings derived from the first time adoption of IAS 29 |
11 | -648.352 | -648.352 |
| Minority interests | 11 | 174.434 | 192.048 |
| TOTAL SHAREHOLDERS' EQUITY | 479.842.265 | 479.712.446 | |
| LIABILITIES | |||
| LONG TERM DEBT | |||
| Financial debts | 12 | 104.635.765 | 96.121.622 |
| Deferred revenues (deferred income, grants) |
13 | 29.785.962 | 34.435.001 |
| Note | September 30, 2020 |
December 31, 2019 |
|
|---|---|---|---|
| Other debts | 13 | 0 | 0 |
| Provisions | 14 | 135.645 | 135.645 |
| TOTAL LONG TERM DEBT | 134.557.372 | 130.692.268 | |
| CURRENT LIABILITIES | |||
| Financial debts | 12 | 9.152.236 | 5.506.241 |
| Financial liabilities | 13 | 75.828.473 | 92.028.996 |
| Liabilities from contracts with customers | 13 | 15.765.322 | 12.706.337 |
| Trade and other payables | 13 | 2.299.921 | 1.217.334 |
| Other liabilities | 13 | 3.327 | 54.861 |
| Deferred revenues (deferred income, grants) |
13 | 7.954.458 | 5.391.134 |
| TOTAL CURRENT LIABILITIES | 111.003.736 | 116.904.903 | |
| TOTAL LIABILITIES | 245.757.835 | 248.044.585 | |
| TOTAL EQUITY AND LIABILITIES | 725.600.100 | 248.044.585 |
(*) Certain initial values are modified compared to the financial statements presented for 2019 The changes are explained in the notes 11, 13
CEO, CFO,
(all amounts are expressed in RON, unless otherwise specified)
| Note | September 30, 2020 |
September 30, 2019 |
|
|---|---|---|---|
| Revenues | 15 | 372.855.008 | 591.768.502 |
| Other revenues | 15 | 8.327.904 | 10.088.231 |
| TOTAL REVENUES | 381.182.912 | 601.856.733 | |
| Changes in inventories of finished goods and work in progress |
16 | -6.581.259 | 4.139.738 |
| Raw materials and consumables | 16 | -229.866.032 | -385.563.703 |
| Employee benefit expense | 17 | -82.650.619 | -121.132.976 |
| Depreciation and amortization expense | 4.1; 4.2 5;16 |
-38.720.716 | -34.688.954 |
| Third parties services | 16 | -14.177.642 | -23.804.930 |
| Other expenses | 16 | -6.410.596 | -8.084.887 |
| TOTAL EXPENSES | -378.406.865 | -569.135.712 | |
| Operating Results | 2.776.047 | 32.721.021 | |
| Financial income | 18 | 7.580 | 1.974 |
| Financial expenses (expenditures) | 18 | -671.898 | -642.553 |
| Other financial returns / losses | 18 | -2.124.035 | -1.645.455 |
| Net financing costs | -2.788.353 | -2.286.034 | |
| Profit before income tax | -12.307 | 30.434.987 | |
| (Expenses) / Income from deferred tax | 10 | 119.042 | -519.032 |
| Expense with current tax | 10 | -20.858 | -635.537 |
| Net profit for the period | 85.877 | 29.280.418 | |
| Attributable to non-controlling interests | -17.614 | 15.168 | |
| Attributable to the parent company | 103.491 | 29.265.250 | |
| Other comprehensive income: | |||
| of which, other comprehensive income will be | |||
| reclassified subsequently not in profit or loss | |||
| income tax relating to other comprehensive income |
10 | 147.044 | |
| Other incomes of global result, net of tax | 147.044 | 120.798 | |
| Total global result of the year, of which: | 232.921 | 29.401.216 | |
| Attributable to non-controlling interests | 20 | -17.614 | 15.168 |
| Attributable to the parent company | 20 | 322.379 | 29.446.447 |
| Unbound basic result per share / diluted | 19 | 0,0004 | 0,1338 |
Ioan DEAC Ioan MICLEA
| Equity capital item | Registered Capital |
Capital adjust ments |
Losses related to own shares |
Legal reserves |
Legal reserves adjust ments |
Revaluation reserves |
Other reserves |
Adjust ments Other reserves |
Retained earnings |
Totally attributable to the company's shareholders |
Interest that do not control |
Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance at 01.01.2019 | 21,882,104 | -64,910 | -45,961 | 4,926,887 | 22,679,066 | 81,787,286 | 229,989,614 | 472,028 | 82,662,081 | 444,288,195 | 169,473 | 444,457,668 |
| Net profit for the period |
33,206,829 | 33,206,829 | 33,206,829 | |||||||||
| Other elements of the comprehensive income, of which: |
2,103,844 | -120,712 | 0 | 1,983,132 | 1,983,132 | |||||||
| Transfer of reserves to result | -45,800 | -45,800 | -45,800 | |||||||||
| Revaluation of property, plant and equipment |
2,149,644 | 2,149,644 | 2,149,644 | |||||||||
| Income tax related to other comprehensive income |
-120,712 | 0 | -120,712 | -120,712 | ||||||||
| Transactions with shareholders recorded directly in equity, of which: |
22,237 | 0 | 0 | 45,467,282 | 0 | -12,240,448 | 33,249,071 | 22,575 | 33,271,646 | |||
| Transfer of revaluation reserves | 45,800 | 45,800 | 45,800 | |||||||||
| Profit distribution | 22,237 | 45,467,282 | -12,286,248 | 33,203,271 | 22,575 | 33,225,846 | ||||||
| Balance at 31.12.2019 | 21,882,104 | -64,910 | -45,961 | 4,949,124 | 22,679,066 | 83,891,130 | 275,336,184 | 472,028 | 70,421,633 | 479,520,398 | 192,048 | 479,712,446 |
| Equity capital item | Registered Capital |
Capital adjust ments |
Losses related to own shares |
Legal reserves |
Legal reserves adjust ments |
Revaluation reserves |
Other reserves |
Adjust ments Other reserves |
Retained earnings |
Totally attributable to the company's shareholders |
Interest that do not control |
Total |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Balance at 01.01.2020 | 21,882,104 | -64,910 | -45,961 | 4,949,124 | 22,679,066 | 83,891,130 | 275,336,184 | 472,028 | 70,421,633 | 479,520,398 | 192,048 | 479,712,446 |
| Net profit for the period |
103,491 | 103,491 | 103,491 | |||||||||
| Other elements of the comprehensive income, of which: |
218,888 | 0 | 218,888 | 218,888 | ||||||||
| Transfer of revaluation reserves | 0 | |||||||||||
| Revaluation of property, plant and equipment |
0 | 0 | ||||||||||
| Income tax related to other elements of the overall result |
218,888 | 218,888 | 218,888 | |||||||||
| Transactions with shareholders recorded directly in equity, of which |
0 | -28,362 | -146,581 | 0 | 0 | 0 | 778 | 0 | -781 | 0 | -17,614 | -192,557 |
| Buyback | -28,362 | -28,362 | ||||||||||
| Losses related to own shares | -146,581 | -146,581 | ||||||||||
| Profit distribution | 778 | -781 | -17,614 | -17,614 | ||||||||
| Balance at 30.09.2020 | 21,882,104 | -93,272 | -192,542 | 4,949,124 | 22,679,066 | 83,891,130 | 275,555,850 | 472,028 | 70,524,343 | 479,667,831 | 174,434 | 479,842,265 |
Following an National Agency for Fiscal Administration (NAFA) control carried out during 2020, Compa recorded additional expenses (taxes and fees related to 2017) amounting to 403,355 lei due to error corrections. In order to ensure the comparability of the data, the results for 2019 have been adjusted with the changes mentioned above.
CEO, CFO, Ioan DEAC Ioan MICLEA
(All amounts are expressed in RON, unless otherwise specified)
| Explanations | 30.09.2020 | 30.09.2019 |
|---|---|---|
| Cash flows from operating activities | ||
| Profit before tax | 116,830 | 30,144,112 |
| Depreciation and amortization expenses | 38,068,327 | 34,004,530 |
| (Increases) / Decreases in stocks | 19,135,183 | -10,433,347 |
| (Increases) / Receivables decreases | 21,293,257 | -12,487,993 |
| Increases / (Debt decreases) | -10,429,367 | -11,116,619 |
| Adjust other non-monetary items | -2,135,518 | -2,425,224 |
| Net cash generated from operations | 66,048,712 | 27,685,459 |
| Cash flows from investment activity | ||
| Acquisitions of tangible assets and real estate investments | -81,097,917 | -68,107,425 |
| Acquisitions of intangible assets | -1,546,207 | -4,005,426 |
| Net cash generated from investment activities | -82,644,124 | -72,112,851 |
| Cash flows from financial activity | ||
| (Increases) / Decreases in bank loans | 12,248,187 | 44,343,535 |
| Interest rates | -650,756 | -613,717 |
| Net cash generated from financial activity | 11,597,431 | 43,729,818 |
| Net cash generated from total activity | -4,997,981 | -697,574 |
| Cash and cash equivalents at the beginning of the period | 6,079,821 | 1,065,470 |
| Cash and cash equivalents at the end of the period | 1,081,840 | 367,896 |
| CEO, | CFO, |
|---|---|
| Ioan DEAC | Ioan MICLEA |
(All amounts are expressed in RON, unless otherwise specified)
| Explanations | 30.09.2020 | 31.12.2020 |
|---|---|---|
| Cash flows from operating activities | ||
| Profit before tax | -12,307 | 34,168,165 |
| Depreciation and amortization expenses | 38,720,716 | 47,010,212 |
| (Increases) / Decreases in stocks | 19,181,572 | -6,235,558 |
| (Increases) / Receivables decreases | 20,301,577 | -21,086,385 |
| Increases / (Debt decreases) | -12,110,485 | -23,541,768 |
| Adjust other non-monetary items | -982,986 | 28,088,784 |
| Net cash generated from operations | 65,098,087 | 58,403,450 |
| Cash flows from investment activity | ||
| Acquisitions of tangible assets and real estate investments | -81,097,917 | -80,872,394 |
| Acquisitions of intangible assets | -1,546,207 | -11,575,340 |
| Net cash generated from investment activities | -82,644,124 | -92,447,734 |
| Cash flows from financial activity | ||
| (Increases) / Decreases in bank loans | 11,909,451 | 40,676,527 |
| Interest rates | -671,898 | -938,246 |
| Net cash generated from financial activity | 11,237,553 | 39,738,281 |
| Net cash generated from total activity | -6,308,484 | 5,693,997 |
| Cash and cash equivalents at the beginning of the period | 8,961,682 | 3,267,685 |
| Cash and cash equivalents at the end of the period | 2,653,198 | 8,961,682 |
| CEO, | CFO, |
|---|---|
| Ioan DEAC | Ioan MICLEA |
COMPA is a Joint Stock Company, based in Sibiu, str.Henri Coandă nr.8, CP 550234.
The main activity according to CAEN is: 2932 – Manufacturing of other parts and accessories for motor vehicles and motor vehicle engines.
COMPA is privatized 100% since September 1999. The company is listed on the stock market shares are traded on the Bucharest Stock Exchange in the Standard Category, under symbol CMP.
By the Government decision nr.1296 / 13.12.1990 the company became COMPA, originating from Intreprinderea de Piese Auto Sibiu (I.P.A. Sibiu). IPA Sibiu was established in 1969 through the merger of two units: Elastic Plant and Automecanica Plant.
Since 1991, COMPA was organized in factories workshops, established for product families as cost centers, which in time became profit centers in order to decentralize and facilitate the establishment of joint ventures.
Financial investments of company COMPA S.A. as "Parent Company", representing equity securities as shares or stocks owned in commercial entities are presented in the table below:
| Company where capital securities are held |
Registered office | Value of securities held by COMPA (RON) |
% Share capital |
|---|---|---|---|
| COMPA I.T. S.R.L. | Sibiu, No 8Henri Coandă, Sibiu county |
200.000 | 100,00 |
| TRANS C.A.S. S.R.L. | Sibiu, No 12Henri Coandă, Sibiu county |
1.498.450 | 99,00 |
| RECASERV S.R.L. | Sibiu, No 51Henri Coandă, Sibiu county |
70.000 | 70,00 |
| TOTAL | 1.768.450 |
The management of the company was provided by a Board of Directors consisting of:
| Deac Ioan | Chairman & CEO, |
|---|---|
| Miclea Ioan | Member of the Board & CFO |
| Maxim Mircea-Florin | Member of the Board |
| Balteş Nicolae | Member of the Board / Chairman Audit committee |
| Velţan Ilie- Marius | Member of the Board/ Member Audit committee |
Company COMPA IT S.R.L. headquartered in Sibiu, 8, Henri Coandă Str., Sibiu county. The company was established in 2001, registered at the Trade Register under no.J32 / 17/2001, VATno. 13656016.
The purpose of establishing was design and implementation of an Integrated Informational System for the mother company complying with the existing international standards and ensuring the requirements imposed by the company's organization form on profit centers, as well as assurance of a computer network within the entire company COMPA.
The object of activity, according to CAEN code number is 6201 - "Activities of providing software on request"
The share capital of the company on 31.12.2016 was 200, 000 RON, fully owned (100%) by the Company COMPA S.A. The company's administrator is Mr. Acu Florin-Stefan.
Company TRANS C.A.S. S.R.L. with headquarters in Sibiu, 8 Henri Coandă Street, Sibiu County. The company was established in 2002, registered at the Trade Register under no.J32 / 633/2002, VAT no. 14836511.The company was intended for outsourcing the transport activity, initially existing within the company COMPA, with the purpose of extending and developing this distinctive activity from the profile of the company COMPA. TRANS C.A.S. S.R.L. currently holds a total of 60 vehicles, of which a significant share is represented by Mercedes tractor trailers, with payload capacity exceeding 20 tones dedicated for the transport of raw materials and finished products for both COMPA and for external customers.
The main activity of the company, according to CAEN code is 4941's "Road transport of goods"
The share capital is 150,000 shares amounting to 1,500,000 RON.
On 31.12.2018 shareholding structure was as it follows:
The company COMPA S.A. holds a number of 149,845 shares, amounting to 1,498,450 RON.
Maxim Mircea Florin and Mihăilă Daniela as individuals, hold a total number of 155 shares worth 1,550 RON.
The company management is assured by Maxim Mircea - Florin – as administrator.
RECASERV S.R.L. company headquartered in Sibiu, 51 Henri Coandă Str., Sibiu County, founded in 2004, registered at the Trade Register with no.J32 / 704/2004, VAT no. 164408228. The purpose of establishing the company was outsourcing within the mother company (COMPA SA) of some activities different from the main business activities such as catering and canteen achieved by operating the canteens inside the company COMPA. By setting the company RECASERV SRL with activity field catering – there were provided conditions for developing this activity by adding secondary services (catering and cleaning services).
The main activity, according to CAEN code is 5629 "Other food service activities", consisting of catering for employees in COMPA SA and other companies in Sibiu, organizing events with catering for companies and schools in Sibiu.
The share capital of the company is 100,000 RON owned by:
Company COMPA S.A. Sibiu, amounting to 70%
Boroş Daniela, amounting to 30%
Company RECASERV S.R.L. Sibiu has a number of 649100 shares worth 64,910 RON to COMPA SA Sibiu purchased by the BSE, registered in the company's financial statements from April 31.12.2017.
Administrator of the company is Mrs. Boroş Daniela.
The financial statements have been prepared in accordance with the International Financial Reporting Standards adopted by the European Union ("EU") and with the Order of the Minister of Public Finance no. 2844/2016.
The Group has adopted IFRS reporting since the 2012 financial statements.
The consolidated financial statements have been prepared in accordance with the International Financial Reporting Standards adopted by the European Union ("EU"). The significant accounting policies applied by the Group are those presented in the Financial Statements concluded on 31.12.2019 and have not changed during the interim report
.
Evolution of tangible assets from 1th of January 2020 to 30th of September 2020 is the following:
| Explanations | Book value at 30.09.2020 |
Book value at 01.01.2020 |
|---|---|---|
| lands | 43.848.700 | 43.848.700 |
| Construction | 86.140.093 | 90.834.202 |
| Equipment and vehicle | 214.157.137 | 212.038.365 |
| Other tangibile fixed assets | 535.143 | 593.592 |
| Tangible fixed assets in progress | 82.972.750 | 38.173.604 |
| Total | 427.653.823 | 385.488.463 |
Tangible assets representing "Tangible assets in progress" are valued at historical cost. The Company chose to assess its tangible assets like land and buildings at fair value.
The constructions and lands were re-evaluated on 31.12.2019 by an authorized independent evaluator.Within the hierarchy of fair value, the company's buildings and land were revalued at their fair value, categorized-level 2.
The valuation technique used in fair value measurements of level 2 is the method of comparing prices. Comparable prices for nearby buildings and constructions are adjusted for specific characteristics such as size of property, etc. The most important input for this valuation method is the price per square meter. There were no transfers among the level at which valuations are classified at fair value throughout the year 2020. Depreciation of tangible assets is calculated using the linear method.
On September 30, 2020 the mortgaged tangible assets for the contracted loans amount to a net book value of 37.929.238 RON and the guarantees consisting of technological equipment amounted to a net book value of
Assets decreased in 2020 by amortization.
The evolution of real estate investments from January 1, 2020 to September 30, 2020 is as follows:
| Explanations | Book value at 30.09.2020 |
Book value at 01.01.2020 |
|---|---|---|
| Real estate investments | 58.429.296 | 58.429.296 |
| Real estate investments under construction | 9.581.539 | 9.142.099 |
| Total | 68.010.835 | 67.571.395 |
Real estate investments are evaluated at a fair value. A gain or loss generated by a change in the fair value of property investments is acknowledged in the profit or loss statements for the period in which it accounted.
Current assets "investment properties in progress" are valued at historical cost.
Intangible assets held by the Group are represented by software, software licenses and intangible assets in progress. Their evolution was as follows:
| Explanations | Book value at 30.09.2020 |
Book value at 01.01.2020 |
|---|---|---|
| Research and development expenses | 4.615.514 | 4.116.416 |
| Computer programs and software licenses | 3.846.846 | 3.316.041 |
| Total | 8.462.360 | 7.432.457 |
The situation other receivables held by the Group is as follows:
| Explanations | Book value at 30.09.2020 |
Book value at 01.01.2020 |
|---|---|---|
| Trade receivables | 109.452.109 | 108.823.387 |
| Advances paid to suppliers | 4.987.976 | 32.041.021 |
| Receivables related to staff | 28.110 | 31.659 |
| Receivables in connection with the consolidated state budget and the local budget |
6.963.903 | 3.089.014 |
| Receivables in connection with the consolidated state budget and the local budget |
856.545 | 337.715 |
| Expenses in advance | 746.844 | 1.071.290 |
| Subsidies receivable (European funds projects, subsidies for staff costs) |
11.495.747 | 8.271.345 |
| Total | 134.531.234 | 153.665.431 |
Receivables in foreign currency are valued in lei at the official exchange rate of the NBR on 30.09.2020.
Trade receivables and advances paid to suppliers decreased significantly, due to the reduction of the Group's activity, in the context of the pandemic generated by the new Coronavirus.
The fixed assets held by the Group did not register changes compared to the beginning of 2020:
| Explicaţii | Book value at 30.09.2020 |
Book value at 01.01.2020 |
|---|---|---|
| Customs guarantee for customs clearance at home |
103.000 | 103.000 |
| Other guarantees | 18.233 | 18.233 |
| Total other assets | 121.233 | 121.233 |
Structure of stocks owned by the Group is presented in the table below:
| Explanations | September 30, 2020 | January 01, 2020 |
|---|---|---|
| Raw materials | 33.555.418 | 46.024.388 |
| Packaging materials | 22.845.945 | 22.884.063 |
| Semi-finished parts and production in progress | 20.679.873 | 19.063.886 |
| Finished goods and merchandise | 9.163.382 | 17.453.853 |
| Total stocks | 86.244.618 | 105.426.190 |
Available cash and cash equivalents are as follows:
| Explanations | September 30, 2020 | January 01, 2020 |
|---|---|---|
| Bank accounts in RON | 1.459.876 | 7.387.072 |
| Currency accounts | 1.149.844 | 1.543.333 |
| Cash equivalents | 945 | 611 |
| Petty cash | 30.222 | 10.169 |
| Currency | 12.311 | 20.497 |
| Total Cash and equivalents | 2.653.198 | 8.961.682 |
The Company owns domestic and foreign currency accounts at the following banks: BRD Group Societe Generale, BCR, RBS Bank, ING Bank, Treasury.
Tax for current Group's profit, is determined based on the statutory profit and adjusted for non-deductible expenses and non-taxable income at a rate of 16% for 9 months 2020 and 9 months 2019.
On September 30, 2020 and September 30, 2019:
| Explanations | September 30, 2020 | September 30, 2019 |
|---|---|---|
| Current income tax expense | 12.442 | 555.775 |
| Expenditure on micro-enterprise income tax | 8.416 | 16.312 |
| Expenditure / Income with deferred tax on foreign currency |
-119.042 | 582.482 |
| Total current income tax expense | -98.184 | 1.154.569 |
Shareholder structure on September 30, 2020 is as follows:
| Explanations | No.of shares | % of Total capital |
|---|---|---|
| Deac Ioan | 41.585.887 | 19,0045 |
| Miclea Ioan | 41.042.480 | 18,7562 |
(All amounts are expressed in RON (lei), unless otherwise stated)
| Explanations | No.of shares | % of Total capital |
|---|---|---|
| Individuals entities (Romanian or other nationality) | 62.192.118 | 28,4215 |
| Legal entities (Romanian or other nationality) | 74.000.553 | 33,8178 |
| Total number of shares | 218,821,038 | 100.00 |
The company's shares have a nominal value of 0,1 RON /share, the share capital value being of 21.882.104 RON. Since June 1997, the company's shares are traded on the Bucharest Stock Exchange and is currently quoted in the Standard category.
The equity of the Group include the following:
| Explanations | September 30, 2020 | January 01, 2020 |
|---|---|---|
| Subscribed and paid capital | 21.882.104 | 21.882.104 |
| Actiuni proprii rascumparate | -93.272 | -64.910 |
| Pierderi legate de actiunile proprii | -192.542 | -45.961 |
| Revaluation reserves | 83.891.130 | 83.891.130 |
| Legal reserves | 4.949.124 | 4.949.124 |
| Adjustment of legal reserves | 22.679.066 | 22.679.066 |
| Other reserves | 275.555.850 | 275.336.184 |
| Adjustment of other reserves | 472.028 | 472.028 |
| Retained earnings due to the adoption of IAS 29 for the first time |
-648.352 | -648.352 |
| Reported result | 3.890.000 | 0 |
| Current year profit | 103.491 | 33.206.829 |
| Distribution of profit | 70.420.852 | 37.214.804 |
| Minority interests | 174.434 | 192.048 |
| Total equity | 479.842.265 | 479.712.446 |
On 27.04.2020, the GMS approved a redemption plan for its own shares amounting to 3,890,000 lei.
Until 30.09.2020, 283,623 shares were redeemed at a total redemption value of 170,943 lei
Following an ANAF control carried out during 2020, Compa recorded on account of the result carried forward from the correction of errors, additional expenses with taxes and fees related to 2017, amounting to 403,355 lei.
In order to ensure the comparability of the data, the information related to 2019 presented in the explanatory notes on 30.06.2020 has been adjusted with these changes.
Long term and short term financial liabilities expressed in EUR are as follows:
| Credit institution | Loan type | September 30, 2020 |
January 01, 2020 |
|---|---|---|---|
| BRD Group Societe Generale România | Credit line for manufacturing | 18.909.602 | 33.315.569 |
| BRD Group Societe Generale România | Investment credit | 36.523.500 | 12.360.114 |
| ING BANK-SIBIU | Credit line for manufacturing | 21.311.990 | 24.279.271 |
| ING BANK-SIBIU | Investment credit | 36.523.500 | 31.065.450 |
| IMPULS-Leasing Romania I.F.N. SA | Financial leasing contracts | 716.136 | 1.054.872 |
| Total financial liabilities | 113.984.728 | 102.075.277 |
The commercial debts and other liabilities are as follows:
| Explanations | September 30, 2020 | January 01, 2020 |
|---|---|---|
| Suppliers | 75.667.311 | 91.890.438 |
| Advanced payments received from customers | 161.160 | 138.558 |
| Debts from contracts with clients | 2.299.921 | 1.217.334 |
| Staff-related debts | 7.966.849 | 5.628.627 |
| The debts to the general consolidated budget of the state and the local budget |
7.648.508 | 6.929.194 |
| Current income tax liabilities | 3.327 | 54.861 |
| Various creditors | 149.966 | 148.516 |
| Advance income | 2.586.555 | 1.411.453 |
| Investment subsidies from POCU and AMPOSCE contracts | 35.108.070 | 38.355.443 |
| Inventory excess of property nature | 45.795 | 59.239 |
| TOTAL Commercial liabilities and other payables | 131.637.462 | 145.833.663 |
Following a NATA conducted during 2020, Compa recorded on the reported result from the correction of errors, additional expenses with taxes for the year 2017 amounting to 403.355 lei.
To ensure comparability, the information for the year 2019 presented in the notes to 09.30.2020 were adjusted to these changes.
Foreign currency liabilities are valued in RON at the official exchange rate of the NBR as of September 30, 2020.
In 2020 the Group has not established additional provision for guarantees to customers and employee benefits, considering that no changes have occurred with the situation 01.01.2020.
The Group's income structure is as follows:
| Explanations | September 30, 2020 | September 30, 2019 |
|---|---|---|
| Total Turnover, of which: | 372.855.008 | 591.768.502 |
| Revenues from sales of finished products | 360.218.379 | 582.993.164 |
| Revenues from provision of services | 4.115.579 | 6.580.984 |
| Revenues from sale of goods | 7.099.498 | 1.034.577 |
| Revenues from other activities (rents, sale of materials, scrap, semi-finished products, packaging) |
491.660 | 567.870 |
| Revenues from associated subsidies (EU funds projects) |
929.891 | 591.907 |
| Other operating revenues | 8.327.904 | 10.088.231 |
| Total - Operating income | 381.182.912 | 601.856.733 |
Other operating revenues consist of:
| Explanations | September 30, 2020 | September 30, 2019 |
|---|---|---|
| Revenues from production assets | 4.431.119 | 6.756.329 |
| Revenues from investment grants (projects and partner contract projects AMPOSDRU and AMPOSCEE) |
3.509.188 | 3.223.536 |
| Other operating revenues | 289.157 | 30.243 |
| TOTAL Other operating income | 8.229.464 | 10.010.108 |
The Group's management regularly evaluates the activity in order to identify the business segments for which information must be reported separately.
The Group is based in Romania. All its revenues belong to its home country.
The fixed assets, other than financial instruments, receivables concerning the deferred tax, receivables concerning post-hire benefits and other rights resulted from endurances contracts are based in Romania. The Group holds no such assets outside the home country..
Operating expenses made within the first nine months of 2020 and 2019 are presented in the following table:
| Explanations | September 30, 2020 | September 30, 2019 |
|---|---|---|
| Stock differences | 6.581.259 | -4.139.738 |
| Material expenses | 213.461.996 | 364.511.384 |
| Energy and water expenses | 16.404.036 | 21.052.317 |
| Employee benefits expenditures | 82.650.619 | 121.132.976 |
| Asset value adjustments | 39.009.420 | 35.169.627 |
| Current asset value adjustments | -288.704 | -480.672 |
| Third party expenditures | 14.177.642 | 23.804.930 |
| Other tax expenditures, taxes and similar payments | 3.183.942 | 3.861.614 |
| Other operating expenses | 3.226.655 | 4.223.274 |
| TOTAL Operating expenses | 378.406.865 | 569.135.712 |
Employee benefits expenses include salaries, compensations and social security contributions. Short term benefits are recognized as expenditures as the services are rendered.
| Explanations | September 30, 2020 | September 30, 2019 |
|---|---|---|
| Salaries and compensations | 92.961.824 | 118.408.303 |
| Government grants for expenditure on employees | -12.383.363 | -1.215 |
| Insurance and social protection expenses | 2.072.158 | 2.725.888 |
|---|---|---|
| TOTAL | 82.650.619 | 121.132.976 |
In the context of the COVID-19 pandemic, the Government approved a series of active measures for employees and employers, in order to support them during the state of emergency/alert, the period in which economic activity was significantly diminished or even interrupted.
The Compa Group was severely affected by the effects of the pandemic, being forced, due to the significant decrease in orders, to temporarily suspend the employment contracts of most of its employees.
For the period April-May 2020, the Group benefited from government subsidies to cover expenses. For the months of June, July, August, for employees whose contracts were reactivated, the Group met the conditions for applying for the subsidy representing 41.5% of the corresponding basic salaries for the hours worked by these employees.
The financial losses (gains) structure is shown below:
| Explanations | September 30, 2020 | September 30, 2019 |
|---|---|---|
| Gains from foreign exchange differences relating to monetary items denominated in foreign currency |
-1.909.619 | -1.479.113 |
| Losses from interest rates | -664.318 | -640.579 |
| Other financial gains | -214.416 | -166.342 |
| TOTAL Losses / Gains | -2.788.353 | -2.286.034 |
The earnings per share for the Q3 of 2020 and 2019 is summarized as follows:
| Explanations | September 30, 2020 | September 30, 2019 |
|---|---|---|
| No. of shares at the beginning of the year | 218.821.038 | 218.821.038 |
| Shares issued during the year | 0 | 0 |
| No. of shares at the end of the year | 218.821.038 | 218.821.038 |
| Net profit | 85.877 | 29.280.419 |
| Earnings per share (in RON per share) basic / diluted | 0,0004 | 0,1338 |
The affiliated entities of COMPA are:
| Company that holds the securities |
Social headquarters | % of share capital |
Main activity (according to CAEN) |
|---|---|---|---|
| COMPA IT S.R.L. | Sibiu, No.8, Henri Coandă Str., Sibiu County |
100.00 | 6201 "Activities of achieving custom software" |
| TRANS CAS S.R.L. | Sibiu, No.12, Henri Coandă Str., Sibiu County |
99.00 | 4941 "Freight transport by road" |
| RECASERV S.R.L. | Sibiu, No.51, Henri Coandă Str., Sibiu County |
70.00 | 5629 "Other types of activities" |
Transactions in the first 9 months of 2020 and 2019 with the companies in which COMPA holds stakes were as follows (amounts include VAT):
| Explanations | September 30, 2020 | September 30, 2019 | ||||
|---|---|---|---|---|---|---|
| Company where securities are held | Purchases of goods and services |
Sales of goods and services |
Purchases of goods and services |
Sales of goods and services |
||
| TRANSCAS S.R.L. | 8.749.168 | 359.661 | 13.965.579 | 295.361 | ||
| COMPA-IT S.R.L. | 1.903.881 | 31.692 | 2.233.630 | 32.138 | ||
| RECASERV S.R.L. | 804.945 | 39.441 | 1.217.268 | 47.629 |
Mutual debts and claims registered at September 30, 2020 and September 30, 2019 are:
| Explanations | September 30, 2020 | September 30, 2019 |
|---|---|---|
| TRANS CAS S.R.L. | 207.109 | 27.240 |
| COMPA-IT S.R.L. | 12.989 | 13.541 |
| RECASERV S.R.L. | 11.135 | 10.021 |
| Explanations | September 30, 2020 | September 30, 2019 |
|---|---|---|
| TRANS CAS S.R.L. | 4.105.684 | 2.580.561 |
| Compa IT S.R.L. | 961.734 | 896.243 |
| RECASERV S.R.L. | 427.493 | 247.387 |
List of company directors (Board of Directors):
| NAME AND SURNAME | QUALIFICATION | POSITION |
|---|---|---|
| DEAC Ioan | Engineer | Chairman & CEO |
| MICLEA Ioan | Economist | Board member & CFO |
| MAXIM Mircea Florin | Engineer | Board member |
| BALTEŞ Nicolae | Economist | Board member / Chairman of Audit Committee |
| VELŢAN Ilie-Marius | Economist | Board member / Member of Audit Committee |
List of company executive members:
| NAME AND SURNAME | POSITION |
|---|---|
| DEAC Ioan | CEO |
| MICLEA Ioan | CFO |
| FIRIZA Ioan | Organizational Management & HR Director |
| BĂIAŞU Dan-Nicolae | Commercial Director |
| ACU Florin-Ştefan | Technical Director |
| MUNTENAŞ Bogdan-Vasile | Logistics Director |
| ŢUICU Liviu-Laurenţiu | Quality & Environment Director |
| HERBAN Dorin-Adrian | Systems Management & Continuous Improvement Director |
| ŢUŢUREA Mihai | Production Director |
| FIRIZA Sorin Ioan | Deputy Production Director |
| MORARIU Mircea | Deputy Production Director |
| DRAGOMIR Marius-C-tin | Chief Engineer |
The spread of the Coronavirus COVID-19 epidemic, especially in Europe, in countries such as Germany, France, Italy, England, the Czech Republic, Slovakia, where the automotive industry is strongly developed, has a strong uncertainty on COMPA. The company being mainly oriented for the production of components for the automotive industry, is directly affected by any change in production of car manufacturers.
On the other hand, the material base is provided almost exclusively from imports, more precisely from Western Europe, any syncope in the supply chain has also inevitably affected COMPA.
The General Meeting of Shareholders took place on 27.04.2020, and approved the financial situations concluded on December 31, 2019 and profit distribution from 2019.
CEO, CFO,
Ioan DEAC Ioan MICLEA
The consolidated financial statement is prepared on 30.09.2020 for:
| Name of the issuing entity | COMPA S.A. |
|---|---|
| County | 32 Sibiu |
| Registered office | Sibiu, No 8, Henri Coandă street, tel. +40269 237 878 |
| Registration no. in the Trade Registry | J32/129/1991 |
| Property form | 34 Companies stock |
| Predominant activity (CAEN code and class name) |
2932 - Manufacture of other parts and accessories for motor vehicles |
| VAT no | RO 788767 |
According to Art.10 (1) of the accounting Law no.82 / 1991, having the position of CFO undertakes the responsibility for elaborating the consolidated financial reporting statement at 3 rd Q 2020 and confirms the following:
| Date of report | September 30, 2019 |
|---|---|
| Company | COMPA S.A. |
| Social headquarters | Sibiu, No. 8, Henri Coandă Street, Postal code 550234, Sibiu county |
| Phone number | +40 269 237 878 |
| Fax number | +40 269 212 204; +40 269 237 770 |
| VAT | RO 788767 |
| Registration number in the Trade Registry | J 32/129/1991 |
| European Unique Identifier (EUID) | ROONRC.J 32/129/1991 |
| Subscribed and paid share capital | 21,882,103.8 RON |
| Value of share | 0.10 RON |
| Regulated Market on which the issued securities are traded |
Bucharest Stock Exchange, Standard Category, symbol CMP |
| LEI Code | 315700EXV87GJDVUUA14 |
The shares are traded on the Bucharest Stock Exchange, Standard category symbol CMP
| Pag. | ||
|---|---|---|
| A. | ECONOMIC AND FINANCIAL INDICATORS | 19 |
| B. | OTHER INFORMATION | 19 |
| B.1. | Presentation of important events that occurred during the relevant time period and the | 19 |
|---|---|---|
| impact they have on the financial position of the issuer and its subsidiaries | ||
B.2. General description of the financial position and performance of the issuer and its subsidiaries over the relevant time period. 20
| INDICATOR | CALCULATION METHOD | RESULT rd Q, 2020 3 |
|---|---|---|
| Current liquidity indicator 1 | Current assets / Current liabilities | 1.99 |
| Debt degree indicator 2 | Borrowed capital / Equity x100 | 21.93 |
| Turnover of debit customers 3 | Average client balance / Turnover x90 | 79.03 |
| Turnover of fixed assets 4 | Turnover / Fixed assets |
0.74 |
1 Guarantees to cover current liabilities from current assets. The recommended and accepted value is approximately 2.
1 Expresses the effectiveness of credit risk management, revealing potential financing and liquidity problems, influencing the honoring commitments:
Borrowed capital = Credits over 1 year
Employed capital = Borrowed capital + equity
1 Expresses the effectiveness of the company în collecting its receivables, namely the number of days until the debtors pay their debt to the company
1 Expresses assets management effectiveness by examining the turnover generated by a certain amount of fixed assets.
The economic-financial indicators presented in the table above are indicators for assessing the performance and financial position of the Compa Group.
The level of these indicators present in the table was calculated from the Group's financial statements and the results obtained on 30.09.2020 are positive results, even very good, which guarantee the safe operation of the Group's companies in the future.
The most important event to be highlighted in the activity of the Compa Group during the first 9 months of 2020 is the catastrophic effect generated by the Coronavirus pandemic that affected the economic activity of the whole world.
The Compa Group, strongly anchored in the world car industry, especially the European one, has been directly influenced by the evolution of car production in Europe in particular.
The cessation of production starting with the second part of March 2020 of car production by almost all car manufacturers with the immediate ban on delivery of manufactured components, almost completely paralyzed the production of components at the parent company COMPA and the activity of affiliated companies TRANS CAS SRL, RECAREV SRL and Compa IT SRL.
In April and May 2020, during which the state of emergency in Romania was activated, the companies within the Group were forced to suspend their individual employment contracts for the majority of employees, benefiting from the technical unemployment allowance of 75% of the salary. employment paid mainly by the state.
Also in this reporting period (first nine months of 2020) some of the employees parent company COMPA and of affiliated companies within the Group, which have been activated Individual employment contracts (which was suspended at least 15 days), received according to the provisions of GEO 92/2020 for the subsidy of 41.5% of the basic salary for June - August 2020
The considerable reduction in turnover as a result of stopping almost all production of components at parent company COMPA and volume benefits affiliates had an impact on the profitability of the Group, despite the measures taken by management companies within the Group.
We must highlight in particular the measures taken during this period, especially at the parent company COMPA in cost management, sizing, monitoring on profit centers of all cost categories, limiting itself to the strict necessary to carry out production processes.
The investment expenses were limited, especially those started at the parent company Compa, continuing only those investments started in 2018-2019 and in the first months of 2020, investments that were required for the completion of construction works - installation in the new hall manufacturing started at the end of 2018, continued in 2019 and partially completed in 2020. The purchases of machines and equipment contracted in 2019 and in the first months of Trim.1-2020, which could not be stopped at suppliers also continued, being in the very advanced stage of execution.
Starting with September 2020, against the background of the increase in requests and orders from customers, the parent company feels the lack of certain categories of staff, especially Operators on MUCN, which during the suspension of individual employment contracts (April - May 2020) have left Compa to other companies in the country or abroad.
a. In order to analyze the economic and financial situation for the first 9 months of 2020, we further present the following indicators:
| INDICATOR | 01.01.2020 | 30.09.2020 | 30.09.2020/ 01.01.2020 % |
|---|---|---|---|
| Fixed assets | 459,776,300 | 504,901,184 | 109.81 |
| Current assets | 267,980,731 | 220,698,917 | 82.36 |
| Debts of less than one year | 116,904,903 | 111,003,736 | 94.95 |
| Debts longer than one year | 131,139,682 | 134,754,099 | 102.76 |
| Capital and reserves | 479,712,446 | 479,842,265 | 100.03 |
In addition to the above information, regarding the evolution of the main elements of the balance sheet on 30.09.2020 at the level of the Compa Group, compared to their level on 01.01.2020, we can highlight the following:
Debts of less than one year, representing debts to suppliers of raw materials, materials and suppliers of machinery and equipment for investment also decreased, for the most part, compared to the level at the beginning of the year (01.01.2020) , also as an impact of the evolution of the turnover, but also of the obligations towards the banks, representing loans for investments due at repayment in a period of one year, starting from 30.09.2019;
Debts of more than one year, on 30.09.2020, represent debts to banks (investment loans and credit lines) increased at the Group level by 2.76% compared to the end of 2019, due to the investments planned to be made according to Budget of Revenues and Expenditures, but unfortunately the sources of financing provided in the Budget were not realized due to the non-realization of the profit provided in the Budget, as an effect of the Coronavirus crisis;
At the level of the Compa Group, the position of patrimony, capital and reserves registered on 30.09.2020 is approximately at the level of that achieved on 31.12.2019
b. We present below the main elements of the profit and loss account, compared to the same period last year:
| INDICATOR | 30.09.2019 | 30.09.2020 | 30.09.2020/ 30.09.2019 % |
|---|---|---|---|
| Turnover | 591,768,502 | 372,855,008 | 63.01 |
| Other incomes | 10,088,231 | 8,327,904 | 82.55 |
| Operating expenses | 569,135,712 | 378,406,865 | 66.49 |
| Financial result | -2,286,034 | -2,788,353 | 121.97 |
| Gross profit | 30,434,987 | -12,307 | -0.04 |
| Net profit | 29,280,418 | 85,877 | 0.29 |
As a result of the pandemic triggered in March 2020, world car production has stopped altogether, especially in Europe, where most of the cars manufacturers for which Compa manufactures and delivers manufactured products operate.
For these reasons, during the Trim.1-2020, especially the production and implicitly the deliveries decreased dramatically.
The turnover achieved on Quarter 2-2020 will significantly influence the turnover for 2020, in general, both for the parent company and for the affiliated companies. In this context, on the whole of the Compa Group, the level of turnover, achieved for the first 9 months, represented only 63.01% of the value achieved for this indicator for the first 9 months of the previous year, 2019.
The considerable decrease in turnover had a major impact on all indicators in the profit and loss account at Group level. Under these conditions, in the first half of the year, the Group recorded a loss of over 4.2 million.RON.
As a result of the increase in turnover in Q3-2020 and the measures to drastically reduce costs, it was possible that at the end of the 9 months, the group would make a profit, even if the level of net profit for the Group as a whole is only 85,877 RON.
CEO, CFO,
Ioan DEAC Ioan MICLEA
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.