Quarterly Report • May 18, 2021
Quarterly Report
Open in ViewerOpens in native device viewer
Q1 - 2021
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.
| Report on the review of accounting reports | 1 |
|---|---|
| Separate statement of financial position |
3 |
| Separate statement of cash flow |
4 |
| Separate statement of comprehensive income |
5 |
| Separate statement regarding the changes in equity capital |
6 |
| Separate statement explanatory notes |
7 |
| Declaration in accordance with provisions of article 30 of the Accounting Law no.82 / st Q 1991 for the 1 2021 |
20 |
| Q1 2021 Report | 21 |
(All amounts are expressed in RON, unless otherwise specified)
| Note | Mars 31, 2021 | December 31, 2020 | |
|---|---|---|---|
| ASSETS | |||
| FIXED ASSETS: | |||
| Tangible assets | 4.1. | 412.245.184 | 417.180.412 |
| Real estate Investment | 4.2. | 52.180.387 | 68.319.588 |
| Intangible assets | 5 | 8.856.516 | 8.672.020 |
| Other receivables (Grants and settlement of transactions ventures) |
6 | 1.224.822 | 1.224.822 |
| Other receivables | 7 | 117.439 | 117.439 |
| Financial investments | 20 | 21.471.450 | 1.768.450 |
| Deferred tax asset | 10 | 2.405.717 | 1.745.106 |
| FIXED ASSETS - TOTAL | 498.501.516 | 499.027.837 | |
| CURRENT ASSETS: | |||
| Inventories | 8, 9 | 95.603.979 | 91.495.293 |
| Trade and other receivables | 6 | 162.558.682 | 139.114.757 |
| Other receivables (Grants and settlement of transactions ventures) |
6 | 1.987.008 | 2.193.152 |
| Cash and cash equivalents | 9 | 4.942.838 | 887.887 |
| CURRENT ASSETS - TOTAL | 265.092.507 | 233.691.089 | |
| TOTAL ASSETS | 763.594.022 | 732.718.926 | |
| EQUITY: | |||
| Share capital | 11 | 21.882.104 | 21.882.104 |
| Reserves | 11 | -640.770 | -185.428 |
| Reserve adjustment | 11 | 371.887.924 | 374.127.963 |
| Retained earnings | 11 | 23.122.057 | 23.122.057 |
| Current result | 11 | 68.690.816 | 65.483.604 |
| Profit distribution | 11 | 7.474.755 | 13.919.766 |
| TOTAL SHAREHOLDERS' EQUITY | 492.416.887 | 487.637.511 | |
| LIABILITIES | |||
| LONG TERM DEBT | |||
| Financial debts | 12 | 84.941.575 | 80.817.900 |
| Deferred revenues (deferred income, grants) |
13 | 27.877.566 | 29.202.849 |
| Provisions | 14 | 135.645 | 135.645 |
| TOTAL LONGTERM DEBT | 112.954.785 | 110.156.394 |
(All amounts are expressed in RON, unless otherwise specified)
| Note | Mars 31, 2021 | December 31, 2020 | |
|---|---|---|---|
| CURRENT LIABILITIES | |||
| Financial Liabilities | 12 | 14.103.695 | 12.118.166 |
| Trade and other payables | 13 | 113.168.054 | 98.789.732 |
| Debts from contracts with customers | 13 | 8.667.374 | 3.408.686 |
| Other liabilities | 13 | 14.902.793 | 13.047.416 |
| Current income tax liabilities | 10 | 1.121.950 | 894.988 |
| Deferred revenues (deferred income, grants) |
13 | 6.258.483 | 6.666.033 |
| TOTAL CURRENT LIABILITIES | 158.222.351 | 134.925.021 | |
| TOTAL LIABILITIES | 271.177.136 | 245.081.415 | |
| TOTAL EQUITY AND LIABILITIES | 763.594.022 | 732.718.926 |
(all amounts are expressed in RON, unless otherwise specified)
| Note | 31/03/2021 | 31/03/2020 | |
|---|---|---|---|
| Revenues | 15 | 181.363.841 | 171.969.964 |
| Other revenues | 15 | 4.152.489 | 4.155.486 |
| Total Revenues | 185.516.330 | 176.125.450 | |
| Changes in inventories of finished goods and work in progress |
16 | -605.076 | 1.980.150 |
| Raw materials and consumables | 16 | -118.934.691 | -109.213.884 |
| Employee benefit expense | 18 | -34.262.478 | -35.660.759 |
| Depreciation and amortization expense | 4.1,5, 16 | -10.432.162 | -12.455.079 |
| Third parties' services | 16 | -8.730.674 | -8.550.141 |
| Other expenses | 16 | -4.274.706 | -4.219.591 |
| Total expenses | -177.239.787 | -168.119.305 | |
| Operating Results | 8.276.543 | 8.006.146 | |
| Financial income | 470 | 1.283 | |
| Financial expenses (expenditures) | 19 | -251.812 | -342.253 |
| Other financial gains / losses | 19 | -18.508 | -1.169.471 |
| Net financing costs | 19 | -269.850 | -1.510.441 |
| Profit before income tax | 8.006.693 | 6.495.704 | |
| (Expenses) / Income from deferred tax | 10 | 590.012 | -121.270 |
| Expense with current tax | 10 | -1.121.950 | -438.176 |
| Net profit for the period | 7.474.755 | 5.936.258 | |
| Other comprehensive income, of which: | |||
| Income tax relating to other comprehensive | 10 | 70.599 | 74.363 |
| income | |||
| Oher incomes of global result, net of tax | 70.599 | 74.363 | |
| Total global result of the year | 7.545.354 | 6.010.621 | |
| Unbound basic result per share / diluted | 20 | 0,03 | 0,03 |
(All amounts are expressed in RON, unless otherwise specified)
| Explanations | 30.03.2021 | 30.03.2020 |
|---|---|---|
| Cash flows from operating activities | ||
| Profit before tax | 8.006.693 | 14.973.695 |
| Depreciation and amortization expenses | 10.383.534 | 51.385.568 |
| (Increases) / Decreases in stocks | -4.108.686 | 13.695.260 |
| (Increases) / Receivables decreases | -23.237.781 | 9.931.197 |
| Increases / (Debt decreases) | 21.719.350 | 8.009.661 |
| Adjust other non-monetary items | -8.213.447 | -5.038.504 |
| Net cash generated from operations | 4.549.663 | 92.956.877 |
| Cash flows from investment activity | ||
| Acquisitions of tangible assets and real estate investments | -5.925.192 | -87.396.090 |
| Acquisitions of intangible assets | -426.912 | -1.926.244 |
| Net cash generated from investment activities | -6.352.104 | -89.322.334 |
| Cash flows from financial activity | ||
| (Increases) / Decreases in bank loans | 6.109.204 | -8.084.339 |
| Interest rates | -251.812 | -742.138 |
| Net cash generated from financial activity | 5.857.392 | -8.826.477 |
| Net cash generated from total activity | 4.054.951 | -5.191.934 |
| Cash and cash equivalents at the beginning of the period | 887.887 | 6.079.821 |
| Cash and cash equivalents at the end of the period | 4.942.838 | 887.887 |
Separate statement regarding the changes in equity capital for Q1 2021
(All amounts are expressed in lei(RON), unless otherwise specified)
| Equity capital item | Registered Capital |
Capital Adjustments |
Legal reserves |
Legal reserves adjustments |
Reassessme nt reserves |
Other reserves |
Other reserves Adjustments |
Retained earnings |
Total |
|---|---|---|---|---|---|---|---|---|---|
| Balance 01/01/2020 | 21.882.104 | 0 | 4.376.421 | 22.679.066 | 83.891.130 | 271.841.113 | 442.991 | 69.374.383 | 474.487.208 |
| Net profit for the period |
13.919.766 | 13.919.766 | |||||||
| Other elements of the | |||||||||
| comprehensive income | 0 | ||||||||
| Losses related to repurchase own | |||||||||
| shares | -874.303 | -874.303 | |||||||
| Income tax related to other elements of the overall result |
290.268 | 290.268 | |||||||
| Retained profit | 0 | 14.603.334 | -14.603.334 | 0 | |||||
| Balance 31/12/2020 | 21.882.104 | -185.428 | 4.376.421 | 22.679.066 | 83.891.130 | 285.860.412 | 442.991 | 68.690.815 | 487.637.511 |
| Equity capital item | Registered Capital |
Capital Adjustments |
Legal reserves |
Legal reserves adjustments |
Reassessme nt reserves |
Other reserves |
Other reserves Adjustments |
Retained earnings |
Total |
| Balance 01/01/2021 | 21.882.104 | -185.428 | 4.376.421 | 22.679.066 | 83.891.130 | 285.860.412 | 442.991 | 68.690.815 | 487.637.511 |
| Net profit for the period |
7.474.755 | 7.474.755 | |||||||
| Other elements of the | |||||||||
| comprehensive income: | 0 | 0 | 0 | 0 | 0 | -2.240.037 | 0 | 0 | -2.240.037 |
| Losses related to repurchase own | |||||||||
| shares | |||||||||
| -2.310.636 | -2.310.636 | ||||||||
| Income tax related to other | |||||||||
| elements of the overall result | 70.599 | 70.599 | |||||||
| Transactions with shareholders | |||||||||
| recorded directly in equity, from | 0 | -455.342 | 0 | 0 | 0 | 0 | 0 | 0 | -455.342 |
| which: |
Balance 31/03/2021 21.882.104 -640.770 4.376.421 22.679.066 83.891.130 283.620.375 442.991 76.165.570 492.416.887
COMPA is a Joint Stock Company, headquarters in Sibiu, no 8, Henri Coandă Street, Sibiu county, postal code 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.
The individual financial statements have been prepared in accordance with International Financial Reporting Standards adopted by the European Union ("EU"). These financial statements are the first financial statements prepared in accordance with International Financial Reporting Standards. The Group adopted IFRS reporting from the financial statements of 2012.
The financial statements presented in Romanian currency – (lei, RON), rounded to the nearest value, which is the functional currency of the company.
The individual financial statements have been prepared in accordance with International Financial Reporting Standards adopted by the European Union ("EU").
Important accounting policies applied by the company are presented in the financial statements closed on December 31, 2020 and have not suffered changes during the interim report.
Evolution of tangible assets from 1th of January 2021 to 31th of March 2021 is the following:
| Explanations | Accounting value 31.03.2021 |
Accounting value 01.01.2021 |
|---|---|---|
| Land | 43.848.700 | 43.848.700 |
| Buildings | 84.684.094 | 86.092.732 |
| Equipment and motor vehicles | 229.543.585 | 212.928.875 |
| Other tangible assets | 500.633 | 516.779 |
| Tangible assets in progress | 53.668.172 | 73.793.326 |
| Total | 412.245.184 | 417.180.412 |
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.
Within the hierarchy of fair value, the company's buildings and land were revalued at their fair value, categorized-level 2. 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 data for this valuation method is the price per square meter. There were no transfers between the levels at which fair value valuations are classified during 2021.
The depreciation of all tangible assets is determined using the straight-line method.
The evolution of real estate investments from January 1, 2021 to 31th of March 2021 is as follows:
| Explanations | Accounting value 31.03.2021 |
Accounting value 01.01.2021 |
|---|---|---|
| Real estate investments | 50.130.384 | 58.429.296 |
| Real estate investments in progress | 2.050.003 | 9.890.292 |
| Total | 52.180.387 | 68.319.588 |
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 for the period in which it accounted.
The fixed assets "Real estate investments in progress" are evaluated using the historical cost approach.
In 2021, the company ARINI HOSPITALITY SRL was established, with a 100% Compa ownership. Real estate investments in book value of 8,298,912 lei, as well as real estate investments in execution in accounting value of 8.052.078 lei constituted a contribution in kind to the share capital of the newly established company.
The real estate investments in progress were also diminished by sale to the newly established company. The book value of the sold real estate investments was 507.512 lei
Intangible assets held by the Company are represented by software, software licenses and intangible assets in progress. Their evolution was as follows:
| Explanations | Accounting value 31.03.2021 |
Accounting value 01.01.2021 |
|---|---|---|
| R & D expenditure | 4.643.668 | 4.714.181 |
| Software and software licenses | 4.212.848 | 3.957.839 |
| Total | 8.856.516 | 8.672.020 |
The situation of trade receivables and other receivables held by the Company is as follows:
| Explanations | Accounting value 31.03.2021 |
Accounting value 01.01.2021 |
|---|---|---|
| Trade receivables | 149.855.593 | 129.289.280 |
| Advanced payments to suppliers | 9.164.395 | 6.416.008 |
| Staff-related debts | 35.600 | 42.388 |
| Debts related to state and local budgets | 2.555.811 | 1.967.499 |
| Various debtors | 468.696 | 691.320 |
| Prepayments | 478.586 | 708.262 |
| Subsidies receivable (draft European funds) | 3.211.831 | 3.417.974 |
| Total | 165.770.512 | 142.532.731 |
Claims in foreign currencies are valued in lei (RON) at the BNR exchange rate from 31.03.2021.
The situation of other receivables of the Company is as follows:
| Explanations | Accounting value 31.03.2021 |
Accounting value 01.01.2021 |
|---|---|---|
| Custom home warranty | 103.000 | 103.000 |
| Other guarantees | 14.439 | 14.439 |
| Total | 117.439 | 117.439 |
Structure of stocks owned by the Company is presented in the table below:
| Explanations | Accounting value 31.03.2021 |
Accounting value 01.01.2021 |
|---|---|---|
| Raw materials | 37.974.113 | 33.050.785 |
| Packaging materials | 24.978.158 | 25.155.961 |
| Semi-finished parts and production in progress | 24.565.811 | 23.703.476 |
| Explanations | Accounting value 31.03.2021 |
Accounting value 01.01.2021 |
|---|---|---|
| Finished goods and merchandise | 8.085.897 | 9.585.072 |
| Total stocks | 95.603.979 | 91.495.294 |
Available cash and cash equivalents are as follows:
| Explanations | 31.03.2021 | 31.12.2020 |
|---|---|---|
| Bank accounts in RON | 4.766.080 | 596.592 |
| Currency accounts | 164.587 | 281.573 |
| Cash equivalents | 514 | 171 |
| Petty cash | 11.657 | 9.551 |
| Total Cash and equivalents | 4.942.838 | 887.887 |
The Company owns domestic and foreign currency accounts at the following banks: BRD Groupe Société Générale, BCR, RBS Bank, ING Bank, Treasury.
The tax for the current Company profit is determined based on the statutory profit, and adjusted for nondeductible expenses and non-taxable income at a rate of 16%
| Explanations | 31.03.2021 | 31.12.2020 |
|---|---|---|
| Current income tax expense | -1.121.950 | -438.176 |
| Deferred income tax expense / income | 590.012 | -121.270 |
| Total profit / income / specific tax | -531.938 | -559.446 |
Shareholder structure on 31.03.2021 is as follows:
| Explanations | No. of shares | % of total share capital |
|---|---|---|
| Deac Ioan | 41.585.887 | 19,0045 |
| Miclea Ioan | 41.042.480 | 18,7562 |
| Legal & Individuals entities (Romanian or other nationality) | 136.192.671 | 62,2393 |
| Total number of shares | 218.821.038 | 100,0000 |
The company's shares have a nominal value of 0.1 lei/share, the share capital value being of 21,882,104 lei. 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 company include the following:
| Explanations | 31.03.2021 | 31.12.2020 |
|---|---|---|
| Subscribed and paid capital | 21.882.104 | 21.882.104 |
| Own shares | -640.770 | -185.428 |
| Losses related to redemption of shares | -3.184.940 | -874.303 |
| Revaluation reserves | 83.891.130 | 83.891.130 |
| Legal reserves | 4.376.421 | 4.376.421 |
| Adjustment of legal reserves | 22.679.066 | 22.679.066 |
| Other reserves | 288.631.704 | 288.631.704 |
| Adjustment of other reserves | 442.991 | 442.991 |
| Current and deferred income tax | ||
| recognized in the equity account | -5.716.390 | -5.786.989 |
| Reported result from the first adoption | ||
| of IAS, less IAS 29 | 57.804.936 | 57.804.936 |
| Reported result | 3.207.212 | 0 |
| Reported result from the adoption of IAS | ||
| 29 for the first time | 29.144 | 29.144 |
| Reported result from switching to IFRS, | 8.611.538 | 8.611.538 |
| less IAS 29 | ||
| Reported result from changes in | 89.693 | 89.693 |
| accounting policies | ||
| Reported result from the correction of | -403.355 | -403.355 |
| accounting errors | ||
| Reported result from the adoption of IAS | -648.352 | -648.352 |
| 29 for the first time | ||
| Current year profit | 7.474.755 | 13.919.766 |
| Distribution of profit | 0 | -10.712.555 |
| Total equity | 492.416.887 | 487.637.511 |
On 27.04.2020, the GMS approved a redemption plan for its own shares amounting to 3,890,000 lei.
Until 31.03.2021, 6,407,697 shares were redeemed at a total redemption value of 3,825,710 lei.
Long term and short term financial liabilities are as follows:
| Explanations | Loan type | 31.03.2021 | 01.01.2021 |
|---|---|---|---|
| Raw materials | Credit line for manufactu ring |
16.489.827 | 8.501.927 |
| Packaging materials | Investment credit | 36.938.250 | 36.520.500 |
| Semi-finished parts and production in progress | Credit line for manufactu ring |
10.376.992 | 11.393.139 |
| Finished goods and merchandise | Investment credit | 35.240.201 | 36.520.500 |
| Total stocks | 99.045.270 | 92.936.066 |
The commercial debts and other liabilities are as follows:
| Explanations | 31.03.2021 | 31.12.2020 |
|---|---|---|
| Suppliers | 113.020.404 | 98.637.142 |
| Advanced payments received from customers | 147.650 | 152.590 |
| Debts from contracts with clients | 8.667.374 | 3.408.686 |
| Staff-related debts | 8.159.996 | 5.336.914 |
| Other debts to the consolidated state budget and local budges |
6.477.789 | 7.446.794 |
| Current income tax liabilities | 1.121.950 | 894.988 |
| Various creditors | 265.009 | 263.708 |
| Income in advance | 1.636.223 | 2.043.773 |
| Investment subsidies from AMPOSDRU, AMPOSCEE contracts |
32.462.673 | 33.783.636 |
| Inventory excess of property nature | 37.153 | 41.473 |
| TOTAL Commercial liabilities and other payables | 171.996.221 | 152.009.704 |
The debts in a foreign currency are evaluated at the official exchange rate at the 31.12.2020
In the tear 2021, the Company did not provide additional provisions for guarantees to customers and employee benefits, considering that there were no changes to the situation as at 31 December 2020.
The company's income structure is as follows:
| Explanations | 31.03.2021 | 31.03.2020 |
|---|---|---|
| Total Turnover, of which: | 181.363.841 | 171.969.964 |
| Revenues from sales of finished products | 176.176.704 | 169.458.272 |
| Revenues from provision of services | 628.020 | 829.342 |
| Revenues from sale of goods | 3.895.111 | 998.078 |
| Revenues from other activities (rents, sales of residuals, packaging, waste, semi-products) |
256.456 | 280.306 |
| Revenues from turnover subsidies (projects and partnership contracts POCU projects) |
407.550 | 403.966 |
| Other operating revenues | 4.152.489 | 4.155.486 |
| Total operating income | 185.516.330 | 176.125.450 |
Other operating revenues consist of:
| Explanations | 31.03.2021 | 31.03.2020 |
|---|---|---|
| Revenues from production assets | 1.809.198 | 2.838.119 |
| Revenues from investment grants (projects and partner contract projects AMPOSDRU and AMPOSCEE, grants/donations) |
1.322.957 | 1.167.994 |
| Other operating revenues | 1.020.334 | 149.373 |
| TOTAL Other operating income |
4.152.489 | 4.155.486 |
The Board of Directors regularly evaluates the Company's activity in order to identify the activity segments that need separate reporting.
The Company is based in Romania. All its revenues belong to its home country.
The immovable 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 company holds no such assets outside the home country.'
All revenue belongs to the activities done in Romania.
Operating expenses made within the first three months of 2021 and 2020 are presented in the following table:
| Explanations | 31.03.2021 | 31.03.2020 |
|---|---|---|
| Material expenditures | 111.699.299 | 100.363.785 |
| Stock differences | 605.076 | -1.980.150 |
| Energy and water expenses | 7.235.393 | 8.850.099 |
| Employee benefits expenditures | 34.262.478 | 35.660.759 |
| Value adjustments on fixed assets | 10.383.534 | 12.831.919 |
| Current asset value adjustments | 48.628 | -376.839 |
| Third party expenditures | 8.730.674 | 8.550.141 |
| Other tax expenditures, taxes and similar payments | 1.122.755 | 1.220.177 |
| Other operating expenses | 3.151.950 | 2.999.414 |
| TOTAL Operating expenses |
177.239.787 | 168.119.305 |
Employee benefits expenses include salaries, compensations and social security contributions. Short term benefits are recognized as expenditures as the services are rendered.
| Explanations | 31.03.2021 | 31.03.2020 |
|---|---|---|
| Salaries and compensations | 33.665.272 | 35.043.536 |
| Insurance and social protection expenses | 597.206 | 617.223 |
| TOTAL | 34.262.478 | 35.660.759 |
The financial losses (gains) structure is shown below:
| Explanations | 31.03.2021 | 31.03.2020 |
|---|---|---|
| Gains from foreign exchange differences relating to monetary items denominated in foreign currency |
-1.307.060 | -1.105.234 |
| Losses from interest rates | -251.342 | -340.970 |
| Other financial gains | 1.288.552 | -64.237 |
| TOTAL Losses / Gains |
-269.850 | -1.510.441 |
The earnings per share for the first quarter of 2021 and 2020 is summarized as follows:
| Explanations | 31.03.2021 | 31.03.2020 |
|---|---|---|
| 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 | 7.474.755 | 5.936.258 |
| Earnings per share (in RON per share) basic / diluted |
0,0342 | 0,0271 |
The company's financial investments represent shares owned at affiliated entities. Securities held are carried at cost and include the following:
| Company that holds the securities |
Social headquarters | % of share capital |
Main activity (according to CAEN) |
|---|---|---|---|
| Sibiu, No.8, Henri Coandă | Activities of achieving custom | ||
| COMPA IT S.R.L. | Str., Sibiu county | 100.00 | software" |
| Sibiu, No.12, Henri Coandă | |||
| TRANS CAS S.R.L. | Str., Sibiu County | 99.00 | Freight transport by road" |
| Sibiu, No.51, Henri Coandă | |||
| RECASERV S.R.L. | Str., Sibiu County | 70.00 | Other types of activities" |
| Sibiu, No.8, Henri Coandă | Hotels and other similar | ||
| ARINI HOSPITALITY SRL | Str., Sibiu county | 100.00 | accommodation facilities |
The company ARINI HOSPITALITY SRL was founded in January 2021, which will carry out hotel activity, as a result of the development of the construction project of the Ibis-Mercure hotel complex.
Transactions in the first three months of 2020 and 2021 with the companies in which COMPA holds stakes were as follows (amounts include VAT):
| Explanations | 31.03.2021 | 31.03.2020 | ||
|---|---|---|---|---|
| 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. | 4.236.620 | 139.282 | 3.943.319 | 143.247 |
| COMPA-IT S.R.L. | 736.848 | 12.852 | 749.700 | 12.079 |
| RECASERV S.R.L. | 299.904 | 1.511 | 400.258 | 16.375 |
| ARINI HOSPITALITY SRL | 0 | 809.610 | 0 | 0 |
Mutual debts and claims registered at 31.03.2021 and 03.31.2020 are:
| Explanations | 31.03.2021 | 31.03.2020 |
|---|---|---|
| TRANSCAS S.R.L. | 135.500 | 83.642 |
| Compa IT S.R.L. | 16.694 | 15.849 |
| RECASERV S.R.L. | 1.511 | 4.888 |
| ARINI HOSPITALITY SRL | 809.610 | 0 |
| Explanations | 31.03.2021 | 31.03.2020 |
|---|---|---|
| TRANSCAS S.R.L. | 4.993.404 | 2.808.991 |
| Compa IT S.R.L. | 1.018.043 | 986.025 |
| RECASERV S.R.L. | 399.567 | 264.874 |
| ARINI HOSPITALITY SRL | 0 | 0 |
Outstanding balances are not guaranteed. No guarantees have been issued nor received for claims or liabilities of affiliated entities.
List of company 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 the audit board |
| VELŢAN Ilie-Marius | Economist | Board member / Audit board member |
List of company executive members:
| NAME AND SURNAME | POSITION |
|---|---|
| DEAC Ioan | CEO |
| MICLEA Ioan | CFO |
| FIRIZA Ioan | Organizational Management & HR Director |
| BĂIAŞU Dan-Nicolae | Purchasing Director |
| ACU Florin-Ştefan | Technical Director |
| MUNTENAŞ Bogdan-Vasile | Logistics Director |
| ŢUICU Liviu-Laurenţiu | Quality and Environment Director |
| HERBAN Dorin-Adrian | Systems Management & Continuous Improvement Director |
| ŢUŢUREA Mihai | Production Director |
| FIRIZA Sorin Ioan | Deputy Production Director |
| DRAGOMIR Marius-C-tin | Head of Maintenance |
The General Meeting of Shareholders took place on 22.04.2021, and approved the financial situations concluded on 31.12.2020 and profit distribution.
The separate financial statements are prepared on 1 st Q 2021, for:
| Name of the issuing entity | COMPA S.A. |
|---|---|
| County | 32 Sibiu |
| Registered office | Sibiu, No 8, str. Henri Coandă, Sibiu County, tel. +40269 237878 |
| Registration number 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 |
| Sole Registration Code | RO 788767 |
According to art.10 paragraph (1) of Accounting Law no.82 / 1991, in the capacity of economic manager, I assume responsibility for the preparation of the quarterly financial reports on 1 st Q 2021 and confirm the following:
a. Separate statements for 1 st Q 2021 are prepared in accordance with International Financial Reporting Standards as adopted by the European Union.
b. The accounting policies used in preparing the 1 st Q 2021 are in accordance with the applicable accounting regulations.
c. The company operates in terms of continuity.
Vicepresident & CFO,
Ioan MICLEA
| Date of report | Mars 31th 2021 |
|---|---|
| Company | COMPA S.A. |
| Social headquarters | Sibiu, no.8, Henri Coandă str., postal cod 550234; Sibiu county |
| Phone number | +40269 237878 |
| Fax number | +40269 212 204 |
| VAT no | 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 |
| INDICATOR | CALCULATION METHOD | RESULT 31.03.2021 |
|---|---|---|
| Current liquidity indicator 1 | Current assets / Current liabilities | 1.68 |
| Debt degree indicator 2 | Borrowed capital / Equity x100 | 18.66 |
| Turnover of debit customers 3 | Average client balance / Turnover x90 | 69.33 |
| Turnover of fixed assets 4 | Turnover / Fixed assets | 0.36 |
Related financial statements Q1 - 2021 was prepared according to the procedures of Law no. 24/2017 and Regulation no. 5/2018 of the Financial Supervision Authority (FSA).
The objective of the Report of the Board of Directors of COMPA is to inform current and potential investors, in general, about the events that took place in the activity of the parent company, COMPA, as well as of the affiliated companies belonging to the Group.
In the Q1 -2021 are presented aspect regarding the development and the evolutions manifested in the economic activity of the company, further marked by the effect of the Coronavirus pandemic COVID 19.
The cause of this situation is correlated with the fact that in April-May 2020 the company's activity was stopped, and most of the company's employees were suspended from their individual employment contract, during which time they benefited from the unemployment benefit of 75%.
In this context, a large part of the staff left the company, preferring to work in other countries. The number of staff has decreased by over 400 employees.
1 Guarantees to cover current liabilities from current assets. The recommended and accepted value is approximately 2. 2 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
3 Expresses the effectiveness of the company în collecting its receivables, namely the number of days until the debtors pay their debt to the company
4 Expresses assets management effectiveness by examining the turnover generated by a certain amount of fixed assets.
Following the increase of orders from partners in the Second Semester -2020 and especially in Q1 - 2021, there was an increasing lack of staff.
Due to the high level of industrialization of the Sibiu area, where important multinational companies operate, the lack of staff is a special problem. To reduce the effect of this situation, employees were asked to work overtime during the week, as well as on Saturdays and Sundays.
At the same time, to ensure the necessary personnel, COMPA is in advanced negotiations with specialized personnel recruitment companies for directly productive workers, respectively operators on numerically controlled machines and welding operators, from countries (ASIA).
At the parent company COMPA, as well as at the affiliated company TRANS CAS -SRL, the turnover on Q1- 2021 is superior to the one made in Q1 2020.
The improvement projects in which all employees are called to participate represent a continuous and permanent concern within the company, contributing to the increase of the company's profitability level
Financial investments of the Company are shares held in affiliated entities.
Titles held are accounted for at cost and comprise the following:
| Company that holds the securities |
Social headquarters | % of share capital |
Securities Value |
Main activity (according to CAEN) |
|---|---|---|---|---|
| COMPA IT S.R.L. | Sibiu, No.8, Henri Coandă Str., Sibiu county |
100,00 | 200.,000 | 6201 "Activities of achieving custom software" |
| TRANS CAS S.R.L. | Sibiu, No.12, Henri Coandă Str., Sibiu County |
99,00 | 1.498.450 | 4941 "Freight transport by road" |
| RECASERV S.R.L. | Sibiu, No.51, Henri Coandă Str., Sibiu County |
70,00 | 70.000 | 5629 "Other types of activities" |
|---|---|---|---|---|
| ARINI HOSPITALITY | Sibiu, No.8, Henri Coandă | 100,00 | 19.703.000 | 5510 Hotels and other similar |
| SRL | Str., Sibiu county | accommodation facilities | ||
| TOTAL | 1,818,450 |
The purpose of establishing was design and implementation of an Integrated Informational Systemfor the parent 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.
By implementing the integrated system within the parent company, company Compa-IT ensures the operation of this system at high parameters elaborates reports and presents new features of the system in order to make the most of the opportunities this complex and competitive system can offer.
| Social headquarters | Sibiu, No.8, Henri Coandă Streed, Sibiu County |
|---|---|
| Recording no. in the Trade Register | J32/17/2001, |
| Fiscal Code (VAT No) | CUI 13656016 |
| The main activity | 6201 "Activities of achieving custom software" |
| Share capital (RON) | 200,000 |
| Sole shareholder | COMPA S.A |
| Administrator | ACU Florin-Ştefan |
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.
Part of these vehicles is propriety of parent company COMPA SA, hired, and parts of them are propriety of company TRANS C.A.S. S.R.L.
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.
An overwhelming share in the transports of company TRANS C.A.S. is represented by international transport of goods, almost all over Europe.
| Social headquarters | Sibiu, No.12, Henri Coandă Street Sibiu county |
|---|---|
| Recording in the Trade Register Office | J32/633/2002 |
| Fiscal Code(VAT No) | CUI 14836511 |
| The main activity object | 4941 "Freight transport by road" |
| Share capital, of which: | 1,500,000 lei |
| Shareholders: COMPA S.A. Sibiu | 1,498,450 lei |
| MAXIM Mircea Florin and MIHĂILĂ Daniela | 1,550 lei |
| Administrator | MAXIM Mircea Florin |
The purpose of establishing the company was outsourcing within the parent company (COMPA S.A.) 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).
| Social headquarters | Sibiu, 51 Henri Coandă StreetSibiu County |
|---|---|
| Recording no. in the Trade Register | J32/704/2004 |
| Fiscal Code (VAT No) | CUI 16408228 |
| The main activity | 5629 "Other types of activities" |
| Share capital, of which: | 100.000 lei |
| Shareholders: COMPA S.A. Sibiu | 70% |
| Boroş Daniela (individual person) | 30% |
| Administrator | BOROŞ Daniela |
The purpose of setting up the company was to outsource from the parent company COMPA S.A. of activities different from its main activity profile, activities such as: Hotels and other similar accommodation facilities
| Social headquarters | Sibiu, No.8, Henri Coandă Streed, Sibiu County |
|---|---|
| Recording no. in the Trade Register | J32/77/2021 |
| Fiscal Code (VAT No) | CUI 43581594 |
| The main activity | 5510 Hoteluri si alte facilităţi de cazare similare |
| Share capital (RON) | 19.703.000 lei |
| Sole shareholder COMPA S.A | 100% |
| Administrator | BĂIAŞU Dan-Nicolae |
| Indicator name | UM | 03.31.2020 | 03.31.2021 |
|---|---|---|---|
| Fixed assets | RON | 482,068,095 | 498,501,516 |
| Current assets | RON | 258,435,365 | 265,092,507 |
| Debts of less than one year | RON | 125,416,831 | 158,222,351 |
| Debts longer than one year | RON | 134,185,445 | 112,954,785 |
| Capital and reserves | RON | 480,901,184 | 492,416,887 |
| Turnover | RON | 171,969,964 | 181,363,841 |
| Gross profit | RON | 6,495,704 | 8,006,693 |
| Net profit | RON | 5,936,258 | 7,474,755 |
| Indicator name | UM | 03.31.2020 | 03.31.2021 |
|---|---|---|---|
| Fixed assets | RON | 30,922 | 5,196 |
| Current assets | RON | 1,002,993 | 1,049,708 |
| Debts of less than one year | RON | 227,794 | 232,663 |
| Capital and reserves | RON | 806,121 | 822,241 |
| Turnover | RON | 630,000 | 619,200 |
| Gross profit | RON | 15,147 | 4,612 |
| Net profit | RON | 10,835 | 1,883 |
| Indicator name | UM | 03.31.2020 | 03.31.2021 |
|---|---|---|---|
| Fixed assets | RON | 1,914,090 | 1,421,982 |
| Current assets | RON | 6,375,452 | 7,351,663 |
| Debts of less than one year | RON | 2,263,207 | 2,654,870 |
| Debts longer than one year | RON | 295,387 | 164,698 |
| Capital and reserves | RON | 5,730,948 | 5,954,077 |
| Turnover | RON | 4,299,851 | 4,556,824 |
| Gross profit | RON | 52,761 | 98,184 |
| Net profit | RON | 45,000 | 76,112 |
| Indicator name | UM | 03.31.2020 | 03.31.2021 |
|---|---|---|---|
| Fixed assets | RON | 121,143 | 110,673 |
| Current assets | RON | 630,337 | 499,978 |
| Debts of less than one year | RON | 151,235 | 100,494 |
| Capital and reserves | RON | 600,245 | 510,157 |
| Turnover | RON | 507,805 | 254,818 |
| Gross profit | RON | -15,240 | -1,434 |
| Net profit | RON | -20,318 | -2,426 |
| Indicator name | UM | 03.31.2020 | 03.31.2021 |
|---|---|---|---|
| Fixed assets | RON | 18,559,677 | |
| Current assets | RON | 2,112,418 | |
| Debts of less than one year | RON | 1,026,841 | |
| Debts longer than one year | RON | 0 | |
| Capital and reserves | RON | 19,645,254 | |
| Turnover | RON | 0 | |
| Gross profit | RON | -57,746 | |
| Net profit | RON | -57,746 |
Comparing the values of the main elements of the balance sheet on 31.03.2021 with those registered in the similar period of the previous year (31.03.2020) both at the parent company COMPA and at the affiliated companies, we find the following.
The other affiliated companies: Compa IT SRL and RECASERV SRL had no debts of more than one year on 31.03.2021 and 31.03.2020;
The capital and reserves increased, except for RECASERV SRL, both at the parent company COMPA and at Compa IT and TRANS CAS SRL. In percentage terms, the evolution of capitals was:
Turnover as well as indicators expressing the degree of profitability achieved on Q1 - 2021, compared to the same period of the previous year, registered the following evolution:
Turnover: achieved on 31.03.2021, compared to the achieved on 31.03.2021 within the companies within the Group is the following:
Gross profit realized on Q1 - 2021 compared to the one achieved in the similar period of the previous year, had the following evolution:
As a conclusion regarding the evolution of the results obtained in Q1 - 2021 compared to those of the similar period of the previous year, we appreciate the fact that the degree of profitability at the Group level, especially at the "parent" company Compa, were significantly better, highlighting the fact that, despite the effects of the Coronavirus pandemic , which affected to some extent the economic activity of the company and in Q1 - 2020, the measures taken by the Board of Directors, by the Management of the company, had a positive effect.
| CEO & Chairman, | Vice President & CFO, |
|---|---|
| Ioan DEAC | Ioan MICLEA |
CEO & Chairman, Vice President & CFO,
Q1 - 2021
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.
| Consolidated statement of financial position |
1 |
|---|---|
| Consolidated statement of comprehensive income |
3 |
| Consolidated statement regarding the changes in equity capital |
4 |
| Consolidate statement cash flow | 5 |
| Consolidated statement explanatory |
6 |
| Declaration in accordance with provisions of article 30 of the Accounting Law no.82 / 1991 |
17 |
| Consolidated statement interim report |
18 |
(All amounts are expressed in RON, unless otherwise specified)
| Note | Mars 31, 2021, |
Mars 31, 2020 |
|
|---|---|---|---|
| ASSETS | |||
| FIXED ASSETS: | |||
| Tangible assets | 4.1 | 434.137.189 | 420.652.107 |
| Real estate Investment | 4.2 | 50.103.187 | 66.242.388 |
| Intangible assets | 5 | 9.035.047 | 8.672.020 |
| Other receivables (grants and transactions related to joint operations) |
6 | 1.224.822 | 1.224.822 |
| Other receivables | 7 | 121.698 | 121.233 |
| Deferred tax asset | 10 | 2.394.779 | 1.734.168 |
| FIXED ASSETS - TOTAL | 497.016.723 | 498.646.738 | |
| CURRENT ASSETS | |||
| Inventories | 8 | 95.763.195 | 91.644.187 |
| Trade and other receivables | 6 | 162.447.817 | 139.630.810 |
| Other receivables (grants and settlement of ventures operations ) |
6 | 1.987.008 | 2.193.152 |
| Cash and cash equivalents | 9 | 8.533.925 | 2.250.970 |
| CURRENT ASSETS - TOTAL | 268.731.945 | 235.719.119 | |
| TOTAL ASSETS | 765.748.667 | 734.365.856 | |
| EQUITY: | |||
| Share capital | 11 | 21.882.104 | 21.882.104 |
| Share capital adjustments | 11 | -705.680 | -250.338 |
| Reserves | 11 | 375.922.855 | 367.435.461 |
| Reserve adjustment | 11 | 23.151.094 | 23.151.094 |
| Retained earnings | 11 | 69.863.495 | 66.530.853 |
| The current result | 11 | 7.493.227 | 14.060.074 |
| Minority interests | 11 | 159.200 | 159.849 |
| TOTAL SHAREHOLDERS' EQUITY | 497.766.295 | 492.969.097 | |
| DEBTS | |||
| LONG TERM DEBT | |||
| Financial debts | 12 | 85.106.273 | 80.989.753 |
| Deferred revenues (deferred income, grants) |
13 | 27.877.566 | 29.202.849 |
| Provisions | 14 | 135.645 | 135.645 |
| TOTAL LONG TERM DEBT |
| (All amounts are expressed in RON, unless otherwise specified) | |||
|---|---|---|---|
| ---------------------------------------------------------------- | -- | -- | -- |
| Note | Mars 31, 2021, |
Mars 31, 2020 |
|
|---|---|---|---|
| CURRENT DEBTS | |||
| Financial debts | 12 | 14.347.008 | 12.506.659 |
| Trade and similar debts | 13 | 108.733.640 | 93.954.615 |
| Other debts | 13 | 15.708.640 | 13.610.672 |
| Debts from contracts with customers | 13 | 8.667.374 | 3.408.686 |
| Trade and other payables | 13 | 1.147.743 | 921.847 |
| Deferred revenues (deferred income, grants) |
13 | 6.258.483 | 6.666.033 |
| TOTAL CURRENT LIABILITIES | 154.862.890 | 131.068.513 | |
| TOTAL LIABILITIES | 267.982.373 | 241.396.759 | |
| TOTAL EQUITY AND LIABILITIES | 765.748.668 | 734.365.856 |
(all amounts are expressed in RON, unless otherwise specified)
| Note | Mars 31, 2021 |
Mars 31, 2020 |
|
|---|---|---|---|
| Revenues | 15 | 182.226.772 | 172.976.290 |
| Other revenues | 15 | 3.507.418 | 4.184.619 |
| TOTAL REVENUES | 185.734.190 | 177.160.909 | |
| Changes in inventories of finished goods and work in progress |
16 | -605.258 | 2.007.886 |
| Raw materials and consumables | 16 | -120.004.659 | -110.435.425 |
| Employee benefit expense | 17 | -35.564.091 | -37.122.686 |
| Depreciation and amortization expense | 4, 5;16 | -10.565.589 | -12.672.465 |
| Third parties services | 16 | -6.978.300 | -6.596.193 |
| Other expenses | 16 | -3.706.281 | -4.283.040 |
| TOTAL EXPENSES | -177.424.178 | -169.101.924 | |
| Operating Results | 8.310.012 | 8.058.986 | |
| Financial income | 18 | 475 | 1.285 |
| Financial expenses (expenditures) | 18 | -255.752 | -350.143 |
| Other financial returns / losses | 18 | -4.426 | -1.161.755 |
| Net financing costs | -259.703 | -1.510.613 | |
| Profit before income tax | 8.050.309 | 6.548.372 | |
| (Expenses) / Income from deferred tax | 10 | 590.012 | -121.270 |
| Expense with current tax | 10 | -1.147.743 | -455.327 |
| Total income tax expenses | -557.731 | -576.597 | |
| Net profit for the period | 7.492.578 | 5.971.775 | |
| Attributable to non-controlling interests | -649 | -6.049 | |
| Attributable to the parent company | 7.493.227 | 5.977.824 | |
| Other comprehensive income: | |||
| of which, other comprehensive income will be | |||
| reclassified subsequently not in profit or loss | |||
| income tax relating to other comprehensive | 11 | ||
| income | |||
| Other incomes of global result, net of tax | 70.599 | 74.363 | |
| Total global result of the year, of which: | 7.563.177 | 6.046.138 | |
| Attributable to non-controlling interests | 20 | -649 | -6.049 |
| Attributable to the parent company | 20 | 7.563.826 | 6.052.187 |
| Unbound basic result per share / diluted | 19 | 0,03 | 0,03 |
(All amounts are expressed in RON, unless otherwise specified)
| Explanations | 30.03.2021 | 31.12.2020 |
|---|---|---|
| Cash flows from operating activities | ||
| Profit before tax | 8.050.309 | 15.129.709 |
| Adjustments for non-monetary items | ||
| Depreciation and amortization expenses | 10.565.589 | 52.284.574 |
| Adjust other non-monetary items | -5.610.531 | -5.092.443 |
| (Increases) / Decreases in stocks | 13.005.367 | 62.321.840 |
| (Increases) / Receivables decreases | -4.119.008 | 13.782.003 |
| Increases / (Debt decreases) | -22.610.863 | 10.049.857 |
| Adjust other non-monetary items | 22.361.577 | 5.888.293 |
| Net cash generated from operations | 8.637.073 | 92.041.993 |
| Cash flows from investment activity | ||
| Acquisitions of tangible assets and real estate investments | -7.443.636 | -87.479.149 |
| Acquisitions of intangible assets | -611.599 | -1.926.244 |
| Net cash generated from investment activities | -8.055.235 | -89.405.393 |
| Cash flows from financial activity | ||
| (Increases) / Decreases in bank loans | 5.956.869 | -8.578.865 |
| Interest rates | -255.752 | -768.447 |
| Net cash generated from financial activity | 5.701.117 | -9.347.312 |
| Net cash generated from total activity | 6.282.955 | -6.710.712 |
| Cash and cash equivalents at the beginning of the period | 2.250.970 | 8.961.682 |
| Cash and cash equivalents at the end of the period | 8.533.925 | 2.250.970 |
| 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 | 275.313.947 | 472.028 | 70.443.869 | 479.520.397 | 192.048 | 479.712.445 |
| Net profit for the period |
14.060.074 | 14.060.074 | -32.197 | 14.027.877 | ||||||||
| Other elements of the comprehensive income, of which: |
0 | 0 | 0 | 0 | 0 | 0 | 288.506 | 0 | 0 | 288.506 | 288.506 | |
| Revaluation of property, plant and equipment |
0 | 0 | ||||||||||
| Transactions with shareholders recorded directly in equity, of which: |
0 | -185.428 | -874.303 | 11.005 | 0 | 0 | 3.902.748 | 0 | -3.913.751 | -1.059.729 | -2 | -1.059.731 |
| Balance at 31.12.2020 | 21.882.104 | -250.338 | -920.264 | 4.960.129 | 22.679.066 | 83.891.130 | 279.505.201 | 472.028 | 80.590.192 | 492.809.248 | 159.849 | 492.969.097 |
| 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 01.01.2021 | 21.882.104 | -250.338 | -920.264 | 4.960.129 | 22.679.066 | 83.891.130 | 279.505.201 | 472.028 | 80.590.192 | 492.809.248 | 159.849 | 492.969.097 |
| Net profit for the period |
7.493.277 | 7.493.277 | 7.493.277 | |||||||||
| Other elements of the comprehensive income, of which: |
0 | 0 | 0 | 0 | 0 | 0 | -2.310.637 | 0 | 0 | -2.310.637 | -2.310.637 | |
| Transactions with shareholders recorded directly in equity, of which |
0 | -455.342 | 0 | 3.872 | 0 | 0 | 10.794.159 | 0 | -3.234.205 | 7.108.484 | -649 | 7.107.835 |
| Buyback | -455.342 | 0 | -455.342 | -910.684 | ||||||||
| Profit distribution | 3.872 | 10.794.159 | -3.234.205 | 7.563.826 | -649 | 15.127.003 |
Balance at 30.09.2021 21.882.104 -705.680 -920.264 4.964.001 22.679.066 83.891.130 287.988.723 472.028 77.355.987 497.607.095 159.200 497.766.295
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 |
| ARINI HOSPITALITY SRL | Str.Henri Coandă nr.8, Sibiu, jud.Sibiu |
19.703.000 | 100,00 |
| TOTAL | 21.471.450 |
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, VAT no. 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.
ARINI HOSPITALITY S.R.L. with the registered office in Sibiu, 8 Henri Coandă Street, Sibiu County, established in 2021, being registered at the Trade Register with no. J32 / 77/2021, CUI 43581594.
The purpose of setting up the company was to outsource from the parent company COMPA S.A. of activities different from its main activity profile, activities such as: Hotels and other similar accommodation facilities.
The main object of activity, according to the CANE code is 5510 "Hotels and other similar accommodation facilities".
The share capital of the company is RON 19,703,000 wholly owned (100%) by COMPA S.A. The administrator of the company is Mr. Băiaşu Dan-Nicolae.
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 31.12.2020 and have not changed during the interim report
.
Evolution of tangible assets from 1th of January 2021 to 30th of September 2021 is the following:
| Explanations | Book value at Mars 31, 2021 |
Book value at January 01,2021 |
|---|---|---|
| lands | ||
| Construction | ||
| Equipment and vehicle | ||
| Other tangibile fixed assets | ||
| Tangible fixed assets in progress | ||
| Total |
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.
In the fair value hierarchy, the revaluation of the group's buildings and land at fair value is classified as level 2 data. The valuation technique used in level 2 fair value measurement is the method of comparing prices.
Prices comparable to nearby buildings and constructions are adjusted according to specific characteristics, such as the size of the property, etc. The most important entry date for this valuation method is the price per square meter.
There were no transfers between the level at which fair value measurements are classified during 2021.
The evolution of real estate investments from January 1, 2021 to Mars 31, 2021 is as follows:
| Explanations | Book value at Mars 31, 2021 |
Book value at January 01,2021 |
|---|---|---|
| Real estate investments | 48.053.184 | 56.352.095 |
| Real estate investments under construction | 2.050.003 | 9.890.293 |
| Total | 50.103.187 | 66.242.388 |
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.
In 2021, the ARINI HOSPITALITY SRL Company was established, with a 100% Compa ownership. Real estate investments in book value of 8,298,912 lei, as well as real estate investments in execution in book value of 8,052,078 lei constituted a contribution in kind to the share capital of the newly established company.
Real estate investments in progress also decreased through sales to the newly established company. The book value of the sold real estate investments was 507,512 lei.
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 Mars 31, 2021 |
Book value at January 01,2021 |
|---|---|---|
| Expenses for setting up the company | 178.531 | |
| Research and development expenses | 4.643.668 | 4.714.181 |
| Computer programs and software licenses | 4.212.848 | 3.957.839 |
| Total | 9.035.047 | 8.672.020 |
The situation other receivables held by the Group is as follows:
| Explanations | Book value at Mars 31, 2021 |
Book value at January 01,2021 |
|---|---|---|
| Trade receivables | 149.463.234 | 129.625.642 |
| Advances paid to suppliers | 9.164.452 | 6.416.065 |
| Receivables related to staff | 45.978 | 52.766 |
| Receivables in connection with the consolidated state budget and the local budget |
2.642.159 | 2.028.242 |
| Receivables in connection with the consolidated state budget and the local budget |
561.683 | 736.562 |
| Expenses in advance | 570.310 | 771.533 |
| Subsidies receivable (European funds projects, subsidies for staff costs) |
3.211.831 | 3.417.974 |
| Total | 165.659.647 | 143.048.784 |
Receivables in foreign currency are valued in lei at the official exchange rate of the NBR on 30.09.2021.
The fixed assets held by the Group did not register changes compared to the beginning of 2021:
| Explicaţii | Book value at Mars 31, 2021 |
Book value at January 01,2021 |
|---|---|---|
| Customs guarantee for customs clearance at home |
103.000 | 103.000 |
| Other guarantees | 18.698 | 18.233 |
| Total other assets | 121.698 | 121.233 |
Structure of stocks owned by the Group is presented in the table below:
| Explanations | Mars 31, 2021 | January 01, 2021 |
|---|---|---|
| Raw materials | 37.975.079 | 33.052.002 |
| Packaging materials | 25.131.501 | 25.297.807 |
| Semi-finished parts and production in progress | 24.565.811 | 23.703.476 |
| Finished goods and merchandise | 8.090.804 | 9.590.902 |
| Total stocks | 95.763.195 | 91.644.187 |
Available cash and cash equivalents are as follows:
| Explanations | Mars 31, 2021 | January 01, 2021 |
|---|---|---|
| Bank accounts in RON | 7.376.728 | 973.609 |
| Currency accounts | 1.114.992 | 1.216.097 |
| Cash equivalents | 933 | 590 |
| Petty cash | 25.708 | 60.674 |
| Currency | 15.564 | |
| Total Cash and equivalents | 8.533.925 | 2.250.970 |
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% On Mars 31, 2021 and Mars 31, 2020:
| Explanations | Mars 31, 2021 | Mars 31, 2021 |
|---|---|---|
| Current income tax expense | -1.144.022 | -445.937 |
| Expenditure on micro-enterprise income tax | -3.721 | -9.390 |
| Expenditure / Income with deferred tax on foreign currency |
590.012 | -121.270 |
| Total current income tax expense | -557.731 | -576.597 |
Shareholder structure on Mars 31, 2021 is as follows:
| Explanations | No.of shares | % of Total capital |
|---|---|---|
| Deac Ioan | 41.585.887 | 19,0045 |
| Miclea Ioan | 41.042.480 | 18,7562 |
| Legal & Individuals entities (Romanian or other nationality) | 136.192.671 | 62,2393 |
| Total number of shares | 218.821.038 | 100,0000 |
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 | Mars 31, 2021 | January 01, 2021 |
|---|---|---|
| Subscribed and paid capital | 21.882.104 | 21.882.104 |
| Own actions | -705.680 | -250.338 |
| Losses related to the redemption of own shares |
-3.230.901 | -920.264 |
| Revaluation reserves | 83.891.130 | 83.891.130 |
| Legal reserves | 4.964.001 | 4.960.129 |
| Adjustment of legal reserves | 22.679.066 | 22.679.066 |
| Other non-distributable reserves - redemption of own shares |
3.890.000 | 3.890.000 |
| Other reserves | 286.408.625 | 275.614.466 |
| Adjustment of other reserves | 472.028 | 472.028 |
| Current year profit | 7.493.227 | 14.060.074 |
| Reported result | 69.863.495 | 66.530.853 |
| Minority interests | 159.200 | 159.849 |
| Total equity | 497.766.295 | 492.969.097 |
On 27.04.2021, the GMS approved a redemption plan for its own shares amounting to 3,890,000 lei.
Until 30.09.2021, 283,623 shares were redeemed at a total redemption value of 170,943 lei
In order to ensure the comparability of the data, the information related to 2020 presented in the explanatory notes on 30.06.2021 has been adjusted with these changes.
Long term and short term financial liabilities expressed in EUR are as follows:
| Credit institution | Loan type | Mars 31, 2021 | January 01, 2021 |
|---|---|---|---|
| BRD Group Societe Generale România | Credit line for manufacturing | 16.489.827 | 8.501.927 |
| BRD Group Societe Generale România | Investment credit | 36.938.250 | 36.520.500 |
| ING BANK-SIBIU | Credit line for manufacturing | 10.376.992 | 11.393.139 |
| ING BANK-SIBIU | Investment credit | 35.240.201 | 36.520.500 |
(All amounts are expressed in RON (lei), unless otherwise stated)
| Credit institution | Loan type | Mars 31, 2021 | January 01, 2021 |
|---|---|---|---|
| IMPULS-Leasing Romania I.F.N. SA | Financial leasing contracts | 408.011 | 560.346 |
| Total financial liabilities | 99.453.281 | 93.496.412 |
The commercial debts and other liabilities are as follows:
| Explanations | Mars 31, 2021 | January 01, 2021 |
|---|---|---|
| Suppliers | 108.584.893 | 93.800.637 |
| Advanced payments received from customers | 148.747 | 153.979 |
| Debts from contracts with clients | 8.667.374 | 3.408.686 |
| Staff-related debts | 8.450.805 | 5.534.208 |
| The debts to the general consolidated budget of the state and the local budget |
6.808.140 | 7.812.755 |
| Current income tax liabilities | 1.147.743 | 921.847 |
| Various creditors | 449.696 | 263.708 |
| Advance income | 1.636.223 | 2.043.773 |
| Investment subsidies from POCU and AMPOSCE contracts | 32.462.673 | 33.783.636 |
| Inventory excess of property nature | 37.153 | 41.473 |
| TOTAL Commercial liabilities and other payables | 168.393.447 | 147.764.702 |
Foreign currency liabilities are valued in RON at the official exchange rate of the NBR as of Mars 31, 2021.
In 2021 the Group has not established additional provision for guarantees to customers and employee benefits, considering that no changes have occurred with the situation 01.01.2021.
The Group's income structure is as follows:
| Explanations | Mars 31, 2021 | Mars 31, 2020 |
|---|---|---|
| Total Turnover, of which: | 182.226.772 | 172.976.290 |
| Revenues from sales of finished products | 176.148.232 | 169.432.103 |
| Revenues from provision of services | 1.608.113 | 1.804.665 |
| Revenues from sale of goods | 3.888.037 | 1.143.090 |
| Revenues from other activities (rents, sale of materials, scrap, semi-finished products, packaging) |
174.840 | 192.466 |
| Revenues from associated subsidies (EU funds projects) |
407.550 | 403.966 |
| Other operating revenues | 3.507.418 | 4.184.619 |
| Total - Operating income | 185.734.190 | 177.160.909 |
Other operating revenues consist of:
| Explanations | Mars 31, 2021 | Mars 31, 2020 |
|---|---|---|
| Revenues from production assets | 182.226.772 | 172.976.290 |
| Revenues from investment grants (projects and partner contract projects AMPOSDRU and AMPOSCEE) |
176.148.232 | 169.432.103 |
| Other operating revenues | 1.608.113 | 1.804.665 |
| TOTAL Other operating income | 3.888.037 | 1.143.090 |
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 2021 and 2020 are presented in the following table:
| Explanations | Mars 31, 2021 | Mars 31, 2020 |
|---|---|---|
| Material expenses | 112.769.266 | 101.585.327 |
| Stock differences | 605.258 | -2.007.886 |
| Energy and water expenses | 7.235.394 | 8.850.098 |
| Employee benefits expenditures | 35.564.091 | 37.122.686 |
| Asset value adjustments | 10.516.961 | 13.049.304 |
| Current asset value adjustments | 48.628 | -376.839 |
| Third party expenditures | 6.978.301 | 6.596.193 |
| Other tax expenditures, taxes and similar payments | 1.155.218 | 1.259.470 |
| Other operating expenses | 2.551.061 | 3.023.571 |
| TOTAL Operating expenses | 177.424.178 | 169.101.924 |
Employee benefits expenses include salaries, compensations and social security contributions. Short term benefits are recognized as expenditures as the services are rendered.
| Explanations | Mars 31, 2021 | Mars 31, 2020 |
|---|---|---|
| Salaries and compensations | 34.939.647 | 36.469.115 |
| Government grants for expenditure on employees | 624.444 | 653.571 |
| Insurance and social protection expenses | 35.564.091 | 37.122.686 |
|---|---|---|
| TOTAL | 34.939.647 | 36.469.115 |
The financial losses (gains) structure is shown below:
| Explanations | Mars 31, 2021 | Mars 31, 2020 |
|---|---|---|
| Gains from foreign exchange differences relating to monetary items denominated in foreign currency |
-1.286.667 | -1.086.469 |
| Losses from interest rates | -255.277 | -348.858 |
| Other financial gains | 1.282.241 | -75.286 |
| TOTAL Losses / Gains | -259.703 | -1.510.613 |
The earnings per share for the Q1 of 2021 and 2020 is summarized as follows:
| Explanations | Mars 31, 2021 | Mars 31, 2020 |
|---|---|---|
| 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 | 7.492.578 | 5.971.775 |
| Earnings per share (in RON per share) basic / diluted | 0,0342 | 0,0273 |
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 | 100.00 | 6201 "Activities of achieving custom | |
| Str., Sibiu County | software" | |||
| Sibiu, No.12, Henri Coandă | 99.00 | 4941 "Freight transport by road" | ||
| TRANS CAS S.R.L. | Str., Sibiu County | |||
| Sibiu, No.51, Henri Coandă | ||||
| RECASERV S.R.L. | Str., Sibiu County | 70.00 | 5629 "Other types of activities" | |
| Sibiu, No.8, Henri Coandă | 5110 Hotels and other similar | |||
| ARINI HOSPITALITY SRL | Str., Sibiu County | 100.00 | accommodation facilities |
The company ARINI HOSPITALITY SRL was established in January 2021, which will carry out hotel activity, as a result of the development of the construction project of the Ibis-Mercure hotel complex
Transactions in the first 9 months of 2021 and 2020 with the companies in which COMPA holds stakes were as follows (amounts include VAT):
| Explanations | Mars 31, 2021 | Mars 31, 2020 | ||
|---|---|---|---|---|
| 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. | 4.236.620 | 139.282 | 3.943.319 | 143.247 |
| COMPA-IT S.R.L. | 736.848 | 12.852 | 749.700 | 12.079 |
| RECASERV S.R.L. | 299.904 | 1.511 | 400.258 | 16.375 |
| ARINI HOSPITALITY SRL | 0 | 809.610 | 0 | 0 |
Mutual debts and claims registered at Mars 31, 2021 and Mars 31, 2020 are:
| Explanations | Mars 31, 2021 | Mars 31, 2020 |
|---|---|---|
| TRANS CAS S.R.L. | 135.500 | 83.642 |
| COMPA-IT S.R.L. | 16.694 | 15.849 |
| RECASERV S.R.L. | 1.511 | 4.888 |
| ARINI HOSPITALITY SRL | 809.610 | 0 |
| Explanations | Mars 31, 2021 | Mars 31, 2020 |
|---|---|---|
| TRANS CAS S.R.L. | 4.993.404 | 2.808.991 |
| Compa IT S.R.L. | 1.018.043 | 986.025 |
| RECASERV S.R.L. | 399.567 | 264.874 |
| ARINI HOSPITALITY SRL | 0 | 0 |
List of company directors (Board of Directors):
| NAME AND SURNAME | QUALIFICATION | POSITION |
|---|---|---|
| DEAC Ioan | Engineer | Chairman & CEO |
| MICLEA Ioan | Economist | Board member |
| 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 |
| DRAGOMIR Marius-C-tin | Chief Engineer |
The General Meeting of Shareholders took place on 22.04.2021, and approved the financial situations concluded on December 31, 2020 and profit distribution from 2020.
Ioan DEAC Ioan MICLEA
Chairman & CEO, Vicepresident & CFO,
The consolidated financial statement is prepared on 31.03.2021 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 Q1, 2021 and confirms the following:
Vicepresident & CFO, Ioan MICLEA
| Date of report | Mars 31, 2021 |
|---|---|
| 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 |
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 impact they have on the financial position of the issuer and its subsidiaries |
19 |
| 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 Q1, 2021 |
|---|---|---|
| Current liquidity indicator 1 | Current assets / Current liabilities | 1.74 |
| Debt degree indicator 2 | Borrowed capital / Equity x100 | 18.52 |
| Turnover of debit customers 3 | Average client balance / Turnover x90 | 68.92 |
| Turnover of fixed assets 4 | Turnover / Fixed assets | 0.37 |
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 consolidated financial statements related to the COMPA Group have been prepared in accordance with the provisions of Law 24/2017 as well as of Regulation no. 5/2018 of the Financial Supervisory Authority (FSA).
Within the report related to the consolidated financial statements of the COMPA Group on Quarter 2021, the evolutions manifested in their activity are briefly presented, an activity that was also marked in Quarter 2021 by the effects of the Coronavirus COVID pandemic 19.
| ocial headquarters | Sibiu. Nr.8, Henri Coandă |
|---|---|
| Registration number in the Trade Register |
J32/129/1991 |
| Unique registration code | CUI 788767 |
| The main object of activity | 2932 Manufacture of other parts and accessories for motor vehicles |
| Social capital | 21.882.103,8 lei |
| Board of Directors | Deac Ioan - chairman %CEO Miclea Ioan - administrator / CFO Maxim Mircea-Florin - administrator Balteş Nicolae - chairman of the audit committee / administrator Velţan Ilie-Marius - member of the audit committee / administrator |
COMPA S.A. is a company with 100% private capital. It was privatized in September 1999, by buying the majority stake in the Compa Sibiu Employees Association (PAS), which became the company's main shareholder.
The financial investments of the parent company COMPA consist in participation titles respectively shares, in the other 4 affiliated companies, as follows:
| Company that holds the securities |
Social headquarters | % of share capital |
Securities Value | Main activity (according to CAEN) |
|---|---|---|---|---|
| COMPA IT SRL | Sibiu, No.8, Henri Coandă Str., Sibiu county |
100,00 | 200.,000 | 6201 "Activities of achieving custom software" |
| TRANS CAS SRL | Sibiu, No.12, Henri Coandă Str., Sibiu County |
99,00 | 1.498.450 | 4941 "Freight transport by road" |
| RECASERV SRL | Sibiu, No.51, Henri Coandă Str., Sibiu County |
70,00 | 70.000 | 5629 "Other types of activities" |
| ARINI HOSPITALITY SRL |
Sibiu, No.8, Henri Coandă Str., Sibiu county |
100,00 | 19.703.000 | 5510 Hotels and other similar accommodation facilities |
| TOTAL | 21.471.450 |
The purpose of the establishment was to design and implement an integrated IT system for the parent company, to the existing international standards and to ensure the requirements imposed by the organization of profit centers of the company COMPA, as well as to ensure a computer network of computers extended throughout the company COMPA.
By implementing the integrated system in the Parent Company, COMPA-IT ensures the operation at the higher parameters of this system, prepares reports and presents the new facilities of the system in order to capitalize at the highest possible level of opportunities that this very complex system can offer. competitive.
| Social headquarters | Sibiu, Str.Henri Coandă No.8 |
|---|---|
| Registration number in the Trade Register | J32 / 17/2001. |
| Unique registration code | CUI 13656016 |
| The main object of activity | 6201 Custom software development activities |
| Social capital | 200,000 lei |
| Sole shareholder | The company COMPA S.A. |
| Administrator | Acu Florin Ştefan |
The reason for setting up the company was to outsource the car transport activity initially existing within the COMPA company, in order to expand and develop this activity different from the activity profile of the COMPA company.
Some of these vehicles are owned by the parent company COMPA S.A., rented, and some are owned by TRANS CAS SRL.
| Sibiu. No.12, Henri Coandă street |
|---|
| J32/633/2002 |
| CUI 14836511 |
| 4941 Freight transport by road |
| 1.500.000 lei |
| 1.498.450 lei |
| 1.550 lei |
| Maxim Mircea Florin |
TRANS CAS has an overwhelming share of international freight transport in almost all of Europe.
The purpose of setting up the company was to outsource from the parent company COMPA S.A. of activities different from its main activity profile, activities such as: public catering made through the canteen and the micro-canteens that operate inside the COMPA company.
By establishing RECASERV S.R.L. the conditions for the development of this activity were ensured by supplementing with secondary services: catering and cleaning services
| Social headquarters | Sibiu. No.51, Henri Coandă street |
|---|---|
| Registration number in the Trade Register | J32/704/2004 |
| Unique registration code | CUI 164408228 |
| The main object of activity | 5629 Other types of activities n.c.a. |
| Social capital: | 100.000 lei |
| Shareholders: COMPA S.A.Sibiu | 70% |
| Boroş Daniela (Individual) | 30% |
| Administrator | Boroş Daniela |
The purpose of setting up the company was to outsource from the parent company COMPA S.A. of activities different from its main activity profile, activities such as: Hotels and other similar accommodation facilities.
| Social headquarters | Sibiu. Str.Henri Coandă Nr.8 |
|---|---|
| Registration number in the Trade Register | J32/77/2021 |
| Unique registration code | CUI 43581594 |
| The main object of activity | 5510 Hoteluri şi alte facilităţi de cazare similare |
| Social capital: | 19.703.000 lei |
| Sole shareholder COMPA S.A. | 100% |
| Administrator | Băiaşu Dan-Nicolae |
We present below the main indicators achieved by the Compa Group in the first three months of 2021, compared to the same period of the previous year:
| INDICATOR | 31.03.2020 | 30.03.2021 |
|---|---|---|
| Fixed assets | 482,254,928 | 497,016,723 |
| Current assets | 262,148,562 | 268,731,945 |
| Debts of less than one year | 123,763,482 | 154,862,890 |
| Debts longer than one year | 134,480,832 | 113,119,483 |
| Capital and reserves | 486,159,177 | 497,766,295 |
| Turnover | 172,976,290 | 182,226,772 |
| Gross profit | 6,548,372 | 8,050,309 |
| Net profit | 5,971,775 | 7,492,578 |
Similar to the positive situation manifested within the parent company COMPA, the economic activity was resumed at the level of existing capacities and within the Compa Group, except for the catering activity within the company RECASERV SRL, as the canteen activity was completely suspended from 01.04.2020 and until at the end of trim.1 2021
Trade partner orders have risen to a level similar to before the Corona virus pandemic.
The value of the main patrimony elements (balance sheet) registered on 31.03.2021 on the total Compa Group compared to their level from the similar period of the previous year (31.03.2020) experienced the following evolution:
Debts of more than one year, on the total Compa Group existing on 31.03.2021 represent 84.2% of the value registered in the corresponding period of the previous year (31.03.2020)
The group of elements of patrimony, capital and reserves on the total of Compa Group increased by 102.4% at the end of Quarter 2021, compared to the corresponding period of the previous year.
Regarding the indicators included in the profit and loss account for Quarter 2021, we appreciate that their evolution is a positive evolution at the level of the Compa Group compared to the similar period of the previous year (31.03.2021), as follows:
In conclusion, we can appreciate that the level of the Compa Group is also the indicators that express the degree of profitability of the activity (gross and net profit) achieved on Trim.1 2021 compared to Trib. 1 2020 had an increase of over 20%, an increase that prefigures favorable premises for the evolution of these indicators for the whole year 2021.
Ioan DEAC Ioan MICLEA
Chairman & CEO, Vicepresident & CFO,
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.