AI assistant
Dalekovod d.d. — Management Reports 2019
Aug 9, 2019
2088_ir_2019-08-09_729809b1-1dd7-42bd-a56c-a92f0c58d72b.pdf
Management Reports
Open in viewerOpens in your device viewer

www.dalekovod.hr, Ulica Marijana Čavića 4, Zagreb
Zagreb, 30 July 2019.
MANAGEMENT REPORT FOR I – VI 2019
Unaudited, consolidated and separate
| 1. | MANAGEMENT REPORT 2 | |
|---|---|---|
| 2. | DECLARATION 7 | |
| 3. | STATEMENT OF FINANCIAL POSITION (unaudited) 8 | |
| 4. | INCOME STATEMENT (unaudited) 10 | |
| 5. | CASH FLOW STATEMENT (unaudited)12 | |
| 6. | STATEMENT OF CHANGES IN EQUITY (unaudited)14 | |
| 7. | NOTES TO FIANCIAL STATEMENTS 15 | |

1. MANAGEMENT REPORT
Key financial indicators for the period 1.1.-30.6.2019.
Following the traditional decline in activity during the first quarter, the second quarter was marked by an increase in activity, which had a positive impact on second quarter's operating results. The business result of Dalekovod Group (Group) and Dalekovod dd (Company) in the second quarter of 2019 was marked by an increase in net profit before interest, taxes and depreciation (EBITDA) (+ 12.5% YoY Group, + 99% YoY Company), net profit before interest and taxes "EBIT" (+ 33% YoY Group, 3.2x YoY Company) and net profit compared to the same period of the previous year. Cumulatively, result for the first six months of the Group recorded a decrease in EBITDA level (-58% YoY), while at the Company level EBITDA recorded a slight increase (+ 8% YoY) and was at similar levels as in the same period of the previous year. The Group's worse performance at the EBITDA level in the first six months was mostly influenced by the negative result of the company Proizvodnja MK and OSO d.o.o. (-6.2 mln HRK EBITDA) and activity reductions and lower productivity (due to bad weather in Norway) during the first quarter.
Operating income during the second quarter of 2019 for Group and Company were at similar levels as in the same period of the previous year, while in the first six months operating income was lower (-5.3% YoY Group, -10% YoY Company) and in accordance with the business plan. As mentioned in the previous Management Report, business result during the first quarter of 2019 was largely influenced by the cyclical trends of the industry during 2018, that is, by fall in number of contracted operations and sales, which had a negative impact on operating revenues in six-month period. Due to the aforementioned negative operating results in 2018, the Group currently operates with limited liquidity and depends on the immediate support of key creditors - financial institutions.
Group and Company recorded strong net profit growth in the first six months, which was largely result of Dalekovod Professio d.d. sale (recorded under item "Other financial income"), and in the second quarter, result of better realization of contracted projects..
| Dalekovod Group in 000 hrk | 2018 | 2019 | ||
|---|---|---|---|---|
| I – VI |
IV - VI | I - VI | IV-VI | |
| Business revenue | 588.236 | 335.639 | 556.786 | 336.095 |
| EBIT | 341 | 17.688 | -8.968 | 23.466 |
| EBITDA | 22.278 | 28.841 | 9.353 | 32.435 |
| Net profit | -8.874 | 13.054 | 30.042 | 18.062 |
| Dalekovod d.d. in 000 hrk | 2018 | 2019 | ||
|---|---|---|---|---|
| I - VI | IV - VI | I - VI | IV - VI | |
| Business revenue | 464.494 | 258.721 | 416.040 | 258.508 |
| EBIT | 10 | 6.350 | 4.516 | 23.038 |
| EBITDA | 17.241 | 15.118 | 18.619 | 30.142 |
| Net profit | -4.014 | 7.826 | 36.686 | 20.001 |

Of all Group members, all subsidiaries recorded operating income and EBITDA at planned level, except for Proizvodnja MK i OSO d.o.o. which achieved lower result than expected, mainly due to difficult financing of raw materials and delays in project activities. Newly founded company Cinčaonica usluge d.o.o. (spin-off of corrosion protection segment from the company Proizvodnja MK i OSO d.o.o.), which started operations on April 1 this year, recorded result above the plan both at operating income and EBITDA level. Such business results of Cinčaonica usluge d.o.o. are derived from spin-off from company Proizvodnja MK i OSO d.o.o. in the context of operational restructuring process and positive market circumstances.
| 2018 | 2019 | |||
|---|---|---|---|---|
| H1 | Q2 | H1 | Q2 | |
| 464.494 | 258.721 | 416.040 | 258.508 | |
| 130.212 | 86.796 | 106.313 | 49.465 | |
| 28.651 | 17.674 | 36.282 | 17.449 | |
| 15.090 | 9.502 | 18.565 | 11.556 | |
| - | - | 16.693 | 16.693 | |
| 1.555 | 977 | 1.609 | 993 | |
| 18.810 | 10.487 | 16.716 | 13.205 | |
| -70.576 | -48.518 | -55.432 | -31.774 | |
| 588.236 | 335.639 | 556.786 | 336.095 | |
| Group: EBITDA in 000 hrk | 2018 | 2019 | ||
|---|---|---|---|---|
| H1 | Q2 | H1 | Q2 | |
| Dalekovod d.d. | 17.241 | 15.118 | 18.619 | 30.142 |
| Proizvodnja MK i OSO d.o.o. | 4.550 | 11.274 | -11.803 | -2.970 |
| Dalekovod Mostar d.o.o. | 1.031 | 903 | 1.955 | 1.112 |
| Dalekovod Projekt d.o.o. | 658 | 2.262 | 543 | 2.302 |
| Cinčaonica usluge d.o.o. | - | - | 2.499 | 2.499 |
| EMU | -181 | 296 | 371 | 402 |
| Other connected companies | -1.021 | -1.012 | -2.952 | -1.345 |
| Eliminations | - | - | 121 | 294 |
| Total | 22.278 | 28.841 | 9.353 | 32.435 |
Regarding markets in which Group and Company operate above the plan, it was mostly on foreign market, and primarily refers to the markets of Norway and Sweden, while in the domestic market the sales revenue is well below the plan. The reasons for the poor performance in domestic market are external in nature, that is, reduced activities of main domestic investors. In terms of sectors, and in line with expectations, the majority of the Company's revenue comes from transmission line segment, or approximately 81% of revenue, followed by the Infrastructure sector with a share of 15% and Transformer Stations with a share of 4% of revenue.

The total assets of Group decreased compared to the last day of previous year, mainly as a result of Dalekovod Professio d.d. sale, a decrease in receivables from retentions and cash. On the liability side, there has been a decrease in financial debt and, consequently, in net debt, and is related to the regular fulfillment of obligations arising from the pre-bankruptcy settlement. The Group's capital was increased from the last day of the previous year to positive net result of the Group in the first half of 2019.
| Dalekovod Group in 000 hrk | 12-2018 | 6-2019 |
|---|---|---|
| Financial debt | 520.398 | 471.783 |
| Cash | 66.179 | 43.812 |
| Net debt | 454.219 | 427.971 |
| Separate satisfactory debt* | 66.673 | 66.673 |
| Mezzanine* | 83.807 | 28.415 |
| Net debt (without separate satisfactory debt and mezzanine) | 303.739 | 332.884 |
* financial debt which has no impact on the operating business and is not covered from operating cash flow
Market perspective
The first half of 2019 is marked by a strong positive trend in contracting new jobs. As stated in previous Management Report, Company entered 2019 with strong order book. This trend continued during the first half of 2019, and from the beginning of the year until the date of this Report, Company contracted or was selected as the most favorable bidder in projects worth more than HRK 1.450 million, which classifies this year as one of the most promising business years . The current value of the contracted and selected contracts where company is the best bidder is more than HRK 2,300 million. The largest part of the contracts that Company has contracted or selected as the most favorable bidder for the works relate to transmission line segment in excess of HRK 1,000 million, followed by the Transformer Station segment with more than HRK 300 million and Infrastructure sector with over HRK 70 million . Subsequently, Company and Group are currently participating in many open tenders, and similar tendering activity is expected during the second part of the calendar year.
Considering the aforementioned market perspective and the success of tenders so far, the management of the Group places the greatest emphasis on the need to ensure sufficient guarantee frameworks with commercial banks, which is the most important lever for successful execution of business activities in the coming period.

Overview of contracted operations in H1 / 2019, that is, where the Company has been selected as the
most favorable bidder:
| Naziv projekta | Sektor | Država | Iznos ugovora (HRK) |
|---|---|---|---|
| 420 kV Lyse - Fagrafjell | Dalekovodi | Norveška | 340.347.830 |
| Uvod DV 110kV Obrovac - Zadar u TS 30(33)/110 kV Korla | Dalekovodi | Hrvatska | 9.994.960 |
| 400 kV Overhead line Snösätra – Ekudden | Dalekovodi | Švedska | 158.784.677 |
| 420 kV Skillemoen - Skaidi | Dalekovodi | Norveška | 373.523.493 |
| 400 kV Ringhals - Horred | Dalekovodi | Švedska | 37.739.963 |
| 145 kV Forshult - Kalhyttan | Dalekovodi | Švedska | 39.819.844 |
| RTP Cirkovci | Dalekovodi | Slovenija | 32.783.724 |
| 132 kV Trolltjarn - Dubblabergen | Dalekovodi | Švedska | 58.622.163 |
| Nabava vodiča i OSO DV Bilice - Velika Glava | Dalekovodi | Hrvatska | 1.244.651 |
| Revitalizacija Dv 30 kV Bilice - Vodice | Dalekovodi | Hrvatska | 2.700.000 |
| Žičara Sljeme | Dalekovodi | Hrvatska | 7.221.360 |
| UKUPNO DALEKOVODI | 1.062.782.664 | ||
| TS Sućidar | Trafostanice | Hrvatska | 86.669.885 |
| Uređenje obračunskih mjernih mjesta PrP Zagreb | Trafostanice | Hrvatska | 1.976.205 |
| TS Sopot | Trafostanice | Hrvatska | 2.637.893 |
| TS Bilice | Trafostanice | Hrvatska | 3.495.936 |
| SDC (SpaceNet Datacenter) Kirchheim | Trafostanice | Hrvatska / Njemačka | 160.905 |
| SS Mitrovica | Trafostanice | Kosovo | 146.251 |
| Project Sauda - High Voltage Cable installation | Trafostanice | Norveška | 3.939.516 |
| HPP Solhom - High Voltage Cable installation | Trafostanice | Norveška | 2.751.456 |
| Tjorhom gantry | Trafostanice | Norveška | 1.482.000 |
| RTP Pekre | Trafostanice | Slovenija | 170.188 |
| TS Brestanica | Trafostanice | Slovenija | 227.195 |
| MEPSO | Trafostanice | Makedonija | 877.343 |
| Transformers for 330 kV SS «Zaliutyne", 750 kV SS | |||
| "Zaporizka" and 750 kV SS "Dniprovska | Trafostanice | Ukrajina | 231.128.492 |
| UKUPNO TRAFOSTANICE | 335.663.265 | ||
| Mjerenje CO Remetinec | Infrastruktura | Hrvatska | 4.099.529 |
| Žičana ograda Breznički Hum | Infrastruktura | Hrvatska | 11.048.670 |
| Obilaznica Čakovec | Infrastruktura | Hrvatska | 4.491.136 |
| 50 ŽCP-ova | Infrastruktura | Hrvatska | 6.117.729 |
| Zagrebačka obala | Infrastruktura | Hrvatska | 25.794.680 |
| Sesvetska Sopnica | Infrastruktura | Hrvatska | 5.014.719 |
| PUO Popovača | Infrastruktura | Hrvatska | 5.278.270 |
| HŽ Infrastruktura, 4 kolodvora | Infrastruktura | Hrvatska | 12.645.523 |
| UKUPNO INFRASTRUKTURA | 74.490.256 |

-


3. STATEMENT OF FINANCIAL POSITION (unaudited)
| Separate Statement of financial position | 31 December 2018 | 30 June 2019 |
|---|---|---|
| ASSETS | 878,374,309 | 870,257,994 |
| Non current assets | 415,295,707 | 433,674,284 |
| Intangible assets | 7,575,844 | 5,357,259 |
| Tangible assets | 293,500,000 | 290,978,059 |
| Non current financial assets | 86,145,883 | 111,085,867 |
| Trade receivables | 28,073,980 | 26,253,099 |
| Current assets | 463,078,602 | 436,583,710 |
| Inventories | 11,642,356 | 10,101,513 |
| Other available-for-sale assets | 73,375,145 | - |
| Receivables | 291,009,356 | 361,998,806 |
| Current financial assets | 33,151,080 | 26,723,041 |
| Cash on hand and in the Bank | 51,076,527 | 32,918,497 |
| Prepayments and accrued income | 2,824,138 | 4,841,853 |
| Off-Balance sheet items | 475,674,346 | 403,655,150 |
| EQUITY AND LIABILITES | 878,374,309 | 870,257,994 |
| Capital and reserves | 25,913,115 | 60,504,746 |
| Share capital | 247,193,050 | 247,193,050 |
| Capital reserves | 88,235,980 | 86,141,670 |
| Reserves from profit | 43,675,007 | 43,675,007 |
| Revaluation reserves | 40,706,979 | 40,706,979 |
| Retained earnings or loss brought forward | (160,874,981) | (393,897,901) |
| Profit or (loss) for the financial year | (233,022,920) | 36,685,941 |
| Provisions | 23,548,349 | 23,351,328 |
| Non-current liabilities | 413,517,418 | 420,560,023 |
| Liabilites to related parties | 9,817,413 | 9,790,277 |
| Liabilities towards banks and other financial institutions | 350,111,986 | 356,054,034 |
| Amounts payable for securities | 43,797,127 | 45,266,904 |
| Trade payables | 855,214 | 513,130 |
| Deffered tax | 8,935,678 | 8,935,678 |
| Current liabilities | 415,395,427 | 365,841,897 |
| Liabilites to related parties | 21,917,078 | 11,122,635 |
| Liabilities toward participating interests | 19,209 | 19,209 |
| Liabilities towards banks and other financial institutions | 48,442,592 | 60,011,406 |
| Amounts payable for securities | 58,695,787 | 250,881 |
| Trade payables | 254,710,111 | 266,916,892 |
| Accrued expenses and deferred income | 31,610,650 | 27,520,874 |
| Off-Balance sheet items | 475,674,346 | 403,655,150 |

| Consolidated Statement of financial position | 31 December 2018. | 31 June 2019. |
|---|---|---|
| ASSETS | 1,072,667,491 | 1,016,056,233 |
| Non current assets | 425,155,408 | 415,192,222 |
| Intangible assets | 10,696,580 | 7,361,956 |
| Tangible assets | 361,349,842 | 353,013,742 |
| Non current financial assets | 24,900,041 | 28,586,378 |
| Trade receivables | 28,208,945 | 26,230,145 |
| Current assets | 647,512,083 | 600,864,011 |
| Inventories | 97,419,459 | 97,325,963 |
| Other available-for-sale assets | 65,037,377 | - |
| Receivables | 389,513,637 | 429,867,183 |
| Current financial assets | 25,083,021 | 24,143,141 |
| Cash on hand and in the Bank | 66,179,291 | 43,811,951 |
| Prepayments and accrued income | 4,279,298 | 5,715,773 |
| Off-Balance sheet items | 519,157,671 | 445,331,798 |
| EQUITY AND LIABILITES | 1,072,667,491 | 1,016,056,233 |
| Capital and reserves | 82,319,251 | 108,501,596 |
| Share capital | 247,193,050 | 247,193,050 |
| Capital reserves | 88,235,980 | 86,141,670 |
| Reserves from profit | 76,091,965 | 74,326,293 |
| Revaluation reserves | 40,706,979 | 40,706,979 |
| Retained earnings or loss brought forward | (249,638,779) | (369,208,977) |
| Profit or (loss) for the financial year | (119,570,198) | 30,041,879 |
| Minority interest | (699,746) | (699,299) |
| Provisions | 29,036,593 | 28,799,747 |
| Non-current liabilities | 403,981,676 | 411,294,693 |
| Liabilities towards banks and other financial institutions | 350,482,561 | 356,510,538 |
| Amounts payable for securities | 43,797,126 | 45,266,989 |
| Trade payables | 766,311 | 581,488 |
| Deffered tax | 8,935,678 | 8,935,678 |
| Current liabilities | 557,329,971 | 467,460,197 |
| Liabilities towards banks and other financial institutions | 68,055,397 | 70,005,082 |
| Amounts payable for securities | 58,062,705 | - |
| Trade payables | 406,683,719 | 376,923,799 |
| Accrued expenses and deferred income | 24,528,150 | 20,531,316 |
| Off-Balance sheet items | 519,157,671 | 445,331,798 |

4. INCOME STATEMENT (unaudited)
| Separate Income statement | H1 2018 | H1 2019 |
|---|---|---|
| Operating income | 464,493,540 | 416,040,181 |
| Sales revenue | 441,212,083 | 399,021,096 |
| Other operating income | 23,281,457 | 17,019,085 |
| Operating expenses | 464,483,229 | 411,523,710 |
| Changes in inventories of finished products and work in progress | 21,168 | - |
| Material costs | 292,109,205 | 245,322,024 |
| Staff costs | 102,723,078 | 102,305,911 |
| Depreciation and amortisation | 17,230,860 | 14,102,617 |
| Other expenditures | 5,759,560 | 6,314,353 |
| Other operating expenses | 46,639,358 | 41,866,519 |
| Provisions | - | 1,612,286 |
| Financial income | 31,366,604 | 45,230,217 |
| Financial costs | 35,390,487 | 13,060,747 |
| Total income | 495,860,144 | 461,270,398 |
| Total expenses | 499,873,716 | 424,584,457 |
| Profit or (loss) before tax | (4,013,572) | 36,685,941 |
| Income tax expense | - | - |
| Profit or (loss) for the period | (4,013,572) | 36,685,941 |

| Consolidated Income statement | Q2 2018 | Q2 2019 |
|---|---|---|
| Operating income | 588,235,744 | 556,786,322 |
| Sales revenue | 559,298,711 | 539,263,364 |
| Other operating income | 28,937,033 | 17,522,958 |
| Operating expenses | 587,894,299 | 565,754,181 |
| Changes in inventories of finished products and work in progress | (10,053,555) | (6,009,918) |
| Material costs | 362,660,246 | 339,819,466 |
| Staff costs | 147,836,319 | 146,248,841 |
| Depreciation and amortisation | 21,936,360 | 18,320,469 |
| Other expenditures | 9,879,969 | 13,118,296 |
| Value adjustments | 67 | 30,111 |
| Provisions | 10,586 | 1,612,286 |
| Other operating expenses | 55,624,307 | 52,614,630 |
| Financial income | 26,586,731 | 52,564,506 |
| Financial costs | 35,701,247 | 13,362,296 |
| Share of income/(loss) of associates | - | - |
| Total income | 614,822,475 | 609,350,828 |
| Total expenses | 623,595,546 | 579,116,477 |
| Profit or (loss) before tax | (8,773,071) | 30,234,351 |
| Income tax expense | 100,722 | 192,472 |
| Profit or (loss) for the period | (8,873,793) | 30,041,879 |

5. CASH FLOW STATEMENT (unaudited)
| Separate Cash Flow Statement | H1 2018 | H1 2019 |
|---|---|---|
| Cash flow from operating activities | ||
| Profit before taxation | (4,013,572) | 36,685,941 |
| Depreciation and amortisation | 17,230,860 | 14,102,617 |
| Gains and losses from sale and unrealised gains and losses and value | ||
| adjustment of financial assets | 1,350,294 | (37,538,518) |
| Interest and dividend income | (15,411,323) | (3,324,254) |
| Interest expenses | 8,083,026 | 6,000,185 |
| Provisions | (353,647) | (197,022) |
| Exchange rate differences (unrealised) | 6,668,183 | 43,774 |
| Other adjustments for non-cash transactions and unrealised gains and losses | - | (2,094,311) |
| Cash flow increase or decrease before changes in working capital | 13,553,821 | 13,678,412 |
| Changes in the working capital | (41,312,724) | (67,915,830) |
| Increase or decrease in short-term liabilities | 34,843,118 | 1,315,257 |
| Increase or decrease in short-term receivables | (91,700,538) | (78,356,293) |
| Increase or decrease in inventories | (1,134,608) | 1,540,843 |
| Other increase or decrease in working capital | 16,679,304 | 7,584,363 |
| Cash from operations | (27,758,903) | (54,237,418) |
| Interest paid | (7,689,613) | (6,470,869) |
| Income tax paid | - | - |
| Net cash flow from operating activities | (35,448,516) | (60,708,287) |
| Cash flow from investment activities | ||
| Cash receipts from sales of fixed tangible and intangible assets | 244,606 | - |
| Cash receipts from sales of financial instruments | - | 108,702,713 |
| Interest received | 1,970,427 | 968,348 |
| Dividends received | 4,907,027 | - |
| Cash receipts from repayment of loans and deposits | 1,314,653 | 10,377,458 |
| Cash payments for the purchase of fixed tangible and intangible assets | (24,527,485) | (9,362,091) |
| Cash payments for loans and deposits for the period | (6,941,471) | (12,211,293) |
| Acquisition of a subsidiary, net of cash acquired | 0 | (20,000) |
| Net cash flow from investment activities | (23,032,243) | 98,455,135 |
| Cash flow from financial activities | ||
| Cash receipts from credit principals, loans and other borrowings | 7,915,781 | 24,830,780 |
| Cash payments for the repayment of credit principals, loans and other | ||
| borrowings and debt financial instruments | (6,194,128) | (75,297,413) |
| Cash payments for finance lease | (8,199,458) | (5,438,245) |
| Net cash flow from financing activities | (6,477,805) | (55,904,878) |
| CASH AND CASH EQUIVALENTS AT THE BEGINNING OF THE PERIOD | 89,349,072 | 51,076,527 |
| Increase/(decrease) of cash and cash equivalents | (64,958,564) | (18,158,030) |
| CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD | 24,390,508 | 32,918,497 |

| Consolidated Cash Flow Statement Q2 2018 Q2 2019 |
|
|---|---|
| Cash flow from operating activities | |
| Profit before taxation (8,773,070) |
30,041,879 |
| Depreciation and amortisation 21,936,360 |
18,320,469 |
| Gains and losses from sale and value adjustment of fixed tangible | |
| and intangible assets (234,590) |
(80,562) |
| Gains and losses from sale and unrealised gains and losses and | |
| value adjustment of financial assets 1,326,799 |
(47,350,902) |
| Interest and dividend income (2,260,491) |
(430,890) |
| Interest expenses 10,526,024 |
7,975,219 |
| Provisions (6,736,222) |
1,612,286 |
| Exchange rate differences (unrealised) 1,417,475 |
228,089 |
| Other adjustments for non-cash transactions and unrealised gains and losses 17,202,286 |
10,315,587 |
| Cash flow increase or decrease before changes in working capital (57,418,033) |
(56,675,766) |
| Increase or decrease in short-term liabilities 9,618,670 |
(35,703,366) |
| Increase or decrease in short-term receivables (67,349,569) |
(42,239,378) |
| Increase or decrease in inventories (22,949,519) |
93,496 |
| Other increase or decrease in working capital 23,262,385 |
21,173,481 |
| Cash from operations (40,215,748) |
(46,360,179) |
| Interest paid (7,320,060) |
(6,213,430) |
| Income tax paid - |
|
| Net cash flow from operating activities (47,535,808) |
(52,573,609) |
| Cash flow from investment activities | |
| Cash receipts from sales of fixed tangible and intangible assets 321,590 |
10,000 |
| Cash receipts from sales of financial instruments 249,775 |
108,702,713 |
| Interest received 3,261,752 |
652,158 |
| Cash receipts from repayment of loans and deposits | 136,840 |
| Cash payments for the purchase of fixed tangible and intangible assets (25,920,539) |
(4,655,226) |
| (10,896,528) | |
| Other cash payments from investment activities 6,955,800 |
- |
| Net cash flow from investment activities (15,131,622) |
93,949,957 |
| Cash flow from financial activities | |
| Cash receipts from credit principals, loans and other borrowings 14,621,858 |
24,830,780 |
| Cash payments for the repayment of credit principals, loans and other borrowings and debt financial instruments (21,084,128) |
(82,916,539) |
| Cash payments for finance lease (8,333,913) |
(5,548,350) |
| Other cash payments from financing activities (830,253) |
(109,578) |
| Net cash flow from financing activities (15,626,436) |
(63,743,687) |
| Cash and cash equivalents at the beginning of the period 107,378,391 |
66,179,291 |
| Increase/(decrease) of cash and cash equivalents (78,293,866) |
(22,367,340) |
| Cash and cash equivalents at the end of the period 29,084,525 |
43,811,951 |

6. STATEMENT OF CHANGES IN EQUITY (unaudited)
| Separate Statement of changes in equity | 31 December 2018 | 30 June 2019 |
|---|---|---|
| Share capital | 247,193,050 | 247,193,050 |
| Capital reserves | 88,235,980 | 86,141,670 |
| Profit reserves | 43,675,007 | 43,675,007 |
| Retained earnings or loss carried forward | (160,874,981) | (393,897,901) |
| Profit or (loss) of the current year | (233,022,920) | 36,685,941 |
| Revaluation of fixed tangible assets | 40,706,979 | 40,706,979 |
| Total capital and reserves | 25,913,115 | 60,504,746 |
| Other equity changes | (260,697,188) | 34,591,631 |
| Total equity increase or decrease | (260,697,188) | 34,591,631 |
| Consolidated Statement of changes in equity | 31 December 2018 | 31 June 2019 |
| Share capital | 247,193,050 | 247,193,050 |
| Capital reserves | 88,235,980 | 86,141,670 |
| Profit reserves | 76,091,965 | 74,326,293 |
| Revaluation of fixed tangible assets | 40,706,979 | 40,706,979 |
| Retained earnings or loss brought forward | (249,638,779) | (369,208,977) |
| Profit or (loss) of the current year | (119,570,198) | 30,041,879 |
| Total capital and reserves | 83,018,997 | 109,200,894 |
| Exchange rate differences from translation of foreign operations | 1,225,179 | (1,765,672) |
| Other equity changes | (28,695,510) | - |
| Total equity increase or decrease | (27,470,331) | (1,765,672) |
| Total attributable to owners of the parent | 83,018,997 | 109,200,894 |
| Minority (non-controlling) interest | (699,746) | (699,299) |

7. NOTES TO FIANCIAL STATEMENTS
I. BASIC INFORMATION
MANAGEMENT BOARD
Tomislav Rosandić – President of the Management Board
Tomislav Đurić – Management Board Member
Ivan Kurobasa – Management Board Member
Đuro Tatalović – Management Board Member
SUPERVISORY BOARD
UNTIL 21.03.2019.
Željko Perić – President
Hrvoje Markovinović – Member
Hrvoje Habuš – Member
Dinko Novoselec – Member
Gordan Kuvek – Member
Vladimir Maoduš – Member
Rajko Pavelić – Member
FROM 21.03.2019. Željko Perić - President Hrvoje Markovinović - Member Toni Đikić - Member Dinko Novoselec - Member Gordan Kuvek - Member Vladimir Maoduš - Member Rajko Pavelić - Member
Dalekovod JSC for engineering, production and construction Marijana Čavića 4, 10 000 Zagreb, Croatia
10001 Zagreb, P.P. 128 URL: www.dalekovod.hr, www.dalekovod.com E-mail: [email protected] Share capital: 247,193,050.00 HRK. Number of shares: 24,719,305 IBAN: HR8323600001101226102 ZABA Zagreb Reg. No.: 080010093, Commercial Court in Zagreb Stat. No.: 3275531 PIN: 47911242222 Activity code: 4222 (Construction of electricity and telecommunications lines)

II. SHAREHOLDERS STRUCTURE (on 30 June 2019):
| Konsolidator d.o.o. | 15.000.000 |
|---|---|
| Domestic natural persons | 5.093.156 |
| Financial institutions | 3.871.324 |
| Others | 655.984 |
| Own shares | 98.841 |
| TOTAL | 24.719.305 |
III. ACQUISITIONS, MERGERS, SALE FOUNDATION
During the first six months, Dalekovod Professio d.o.o. is sold, Cinčaonica usluge d.o.o. is founded and takes over the galvanizing activity of the company Proizvodnja MK i OSO d.o.o. and Dalcom Gmbh is shut down.
There were no other statutory changes.
IV. UNCERTAINTY
There were no identified suspicious or disputable claims in the first six months of 2019 which would affect the continuity of business.
V. DESCRIPTION OF PRODUCTS AND SERVICES
Over time, Dalekovod d.d. specialized for the realization of "turn-key" contracts in the following fields:
- electricity facilities, especially transmission lines between 0.4 and 750 kV
- transformer substations of all levels and voltages up to 500 kV
- air, underground and underwater cables up to 100 kV
- telecommunications facilities, all types of networks and antennas
- production of suspension and jointing equipment for all types of transmission lines and substations between 0.4 and 750 kV
- manufacture and installation of all metal parts for roads, especially for road lighting, security barriers and traffic signals, tunnel lighting and traffic management
- electrification of railroads and tramways
VI. CHANGES IN ACCOUNTING POLICIES
There are no new accounting policies.