Annual Report • Apr 29, 2014
Annual Report
Open in ViewerOpens in native device viewer
Daugavpils 2014
| Information about the Company ……………………………………… | 3-5 |
|---|---|
| Information on the Management Board and Council members ………… | 6 |
| Management report …………………………………………………… | 7-9 |
| Report on Corporate Governance ……………………………………… | 10-11 |
| Council report …………………………………………………………… | 12-13 |
| Independent auditor's report …………………………………………… | 14-16 |
| Financial statement: | |
| Income statement ………………………………………………… | 17 |
| Balance sheet ……………………………………………………… | 18-19 |
| Cash flow statement ………………………………………… | 20-21 |
| Statement of changes in equity ………………………….………… | 22-23 |
| Appendix to the annual report ………………………….………… | 24-42 |
| Company name | Ditton pievadėēžu rūpnīca |
|---|---|
| Legal status | Joint Stock Company |
| Registration number | 40003030187 |
| Registration in Register of Enterprises | Riga, 03.10.1991 |
| Registration in Commercial Register Office | Riga, 29.08.2003. |
| Legal address | Visku Str. 17, Daugavpils, LV-5410, Latvia |
| Mailing address | Visku Str. 17, Daugavpils, LV-5410, Latvia |
| Fixed capital | 7 400 000.00 LVL |
| Public bearer shares | 7 400 000 |
| Nominal value of one share | 1.00 LVL |
| Chief accountant | Valentina Krivoguzova, p.c.191257-10218 |
| Reporting year | 01.01.2013 – 31.12.2013 |
| Previous reporting year | 01.01.2012 – 31.12.2012 |
| Auditors and their address | SIA "Deloitte Audits Latvia" Reg. No. 40003606960 Commercial's license No.43 Gredu Str.4a, Riga, LV-1019 |
| JeĜena Mihejenkova Sworn auditor Certificate No.166 |
Persons in charge for drawing up of the financial report:
Mr. Boriss Matvejevs, phone +371 65402333, e-mail [email protected] Ms. Natalja Redzoba, phone +371 65402333, e-mail [email protected]

The fixed capital of the company is 7 400 000 LVL, which divides into 7 400 000 public bearer shares. The nominal value of each share is 1 LVL and each share entitles to one vote.
| Ownership | |
|---|---|
| interest, % | |
| 20,00 | |
| 19,92 | |
| 13,63 | |
| 13,50 | |
| 9,46 | |
* Note: Information is presented on the basis of the list of shareholders of JSC "Ditton pievadėēžu rūpnīca" dated 17.05.2013, taking into account the shareholders' notifications on acquisition and disposal significant holding in the Issuer's equity in accordance with Clause 61 of Financial Instrument Market Law.
In accordance with the Clause 56.1 of the Financial Instruments Market Law, the Company has no additional information at its disposal on rest part of the above mentioned Clause (part 1, sub-paragraphs 2), 4), 5), 6), 7), 8), 9), 10), 11)).
The joint-stock company "Daugavpils pievadkezu rupnica" was formed as a result of a privatization of the State Daugavpils driving chain factory in conformity with the order of the Cabinet No.375-r dated 09 August, 1994 and the decision (the report No.25) of the Board of the state joint-stock company "Privatization agency" having transformed the state company into a joint-stock company.
The Company has received the status of a public joint-stock company after its registration in the Register of Enterprises on 30 August, 1995 with the registration number 000303018.
08.01.2002 JSC "Daugavpils pievadkezu rupnica" changed its name to JSC "Ditton pievadkezu rupnica" with the registration number 40003030187.
29.08.2003 JSC "Ditton pievadkezu rupnica" has been registered in the Commercial Register.
The Company is the successor of rights and obligations of the State driving chain factory in conformity with conditions of privatization, and it acts on the basis of the Articles.
Types of activity of company:
Chairman of the Management Board Rolands Zarans, elected 15.01.2014 Pjotrs Dorofejevs, elected 05.07.2010, till 15.01.2014 Member of the Management Board Natalja Redzoba, elected 29.08.2003. Raimonds Bruzevics, elected 10.03.2014. Jevgenijs Sokolovskis, elected 05.07.2010, till 05.03.2014
| Members of the Management Board | Share ownership ∗ | ||
|---|---|---|---|
| Quantity of shares | % | ||
| Rolands Zarans, from 15.01.2014. | nav | nav | |
| Pjotrs Dorofejevs, till 15.01.2014. | nav | nav | |
| Natalja Redzoba | nav | nav | |
| Raimonds Bruzevics, from 10.03.2014. | 1 900 | 0,03 | |
| Jevgenijs Sokolovskis, till 05.03.2014. | 1 900 | 0,03 |
Chairman of the Council Boriss Matvejevs, elected 05.05.2005 Deputy Chairmen of the Council Georgijs Sorokins, elected 06.11.2000 Inga Goldberga, elected 14.08.2009 Members of the Council Anzelina Titkova, elected 14.08.2009 Vladimirs Bagajevs /Vladimir Bagaev/, elected 28.05.2012.
| Members of the Management Board | Share ownership * | |
|---|---|---|
| Quantity of shares | % | |
| Boriss Matvejevs | no shares | - |
| Georgijs Sorokins | 5 768 | 0,08 |
| Inga Goldberga | no shares | - |
| Anzelina Titkova | no shares | - |
| Vladimirs Bagajevs | 700 000 | 9,46 |
For more detailed information on professional background of the Management Board and Council members please refer to our website: http://www.dpr.lv/web_ru/for-akcioner.htm
* as at 29.04.2014
In 2013 net-turnover was fulfilled in the amount of 6 688 thous.LVL (9 516 thous.EUR), which compared to the level of previous year is by 3 172 thous.LVL (4 513 thous.EUR) or by 32% less.
Profit before taxes amounted to 48,5 thous.LVL (69,0 thous.EUR) in 2013. Loss after taxes amounts to 2,7 thous.LVL (3,9 thous.EUR).
Commodity output is estimated in the amount of 4 224 thous.LVL (6 010 thous.EUR). The result of 2013 is by 1 901 thous.LVL (2 705 thous.EUR) or by 31% lower than in the previous year.
At present the company exports 91% of its products to the East and West: among them 64% eastwards and 27% westwards; 9% of products are sold on domestic market.
The average statistical number of employees of JSC "Ditton pievadėēžu rūpnīca" was 322 employees in 2013.
The average salary amounted to 286 LVL (407 EUR) in 2013, which is by 57 LVL (81 EUR) less than in 2012.
Own capital profitability of the company (capital using ratio) was 0,03% in year 2013 (2012: 0,03%).
Return on long-turn assets (ROA) was 0,04% in year 2013 (2012: 0,05%), and this is indicative of efficiency of using fixed assets and other non-current assets.
Sales profitability – commercial margin shows that in year 2013 0,06% of earned profit accounts for one unit of salable production (2012: 0,04%).
Turnover ratio of long-term investments is admissible to be ≥ 1, in year 2013 it was 0,91 (2012: 2,02).
Reserves turnover ratio enables to assess the optimal size of reserves. In 2013 turnover speed of reserves was 6,37 times, in 2012: 7,65 times.
Economic profitability enables to determine that 0,02% of earned profit accounts for one unit of company's assets (2012: 0,02%).
Commercial profitability indicates that in 2013 the company earned 0,72% of profit on one net-turnover unit before taxes, and in 2012 accordingly – 0,04%.
On 31.12.2013 the absolute liquidity (times) was 0,05; on 31.12.2012 – 0,05. Its level shows which part of short terms liabilities can be discharged from the available cash.
Value of current liquidity ratio at the beginning of 2013 was 3,33, but on 31.12.2013 – 1,74, i.e., this ratio decreased (standard 3-2).
Ratio of quick liquidity at the beginning of 2013 was 2,71, but at the end of the year – 0,96 (standard 0,7 – 1).
Specific weight of liabilities in the balance was 0,28 at the beginning of the year, but at the end of the year – 0,33.
In spite of the fact that 91% from the sales volume goes outside of Latvia, the sum total of the currency differences made up LVL 25 632 in the form of loss. Showing individual receipt of money means in the reporting year, the share which is due to income in LVL is 19%, in EUR – 66%, in USD – 8% and in RUB – 7%. In its turn payments for raw materials and materials have been made also in foreign currency (EUR, USD, RUB).
Upon completion of the year 2013, the Company's management notes that in the field of metal processing and machine building there are not increasing trends observed in the sector represented by the Company, which is also reflected in the Company's performance indices for the reporting year.
In the opinion of the management in the industrial production sector represented by the Company the reporting year has been characterized by stagnation and lack of production growth, which previously has been defined by market analysts as "the second wave of the crisis", which becomes apparent not so much as a catastrophic or sharp decline, but more as the lack of activity. So, for instance, a certain stagnation could be observed in the Eastern market sector (RF) represented by the Company where upon the end of government support programs production volumes in the field of metal processing and machine building decreased. In substantiation of these conditions the Company refers to the report of the Industry, Research and Energy Committee of the European Parliament from November 15, 2013 "CARS 2020: Action Plan for a competitive and sustainable automotive industry in Europe" 2013/2062 (INI)), where the situation in the automotive market is analyzed, and addressing this issue at EU level refers to its overall relevance and importance. The Management Board focused on these circumstances in its previous management reports, making a moderately optimistic or pessimistic forecasts for its performance, and these forecasts, evaluation of the activity in different market segments as well as information about other negative factors affecting the Company's remain relevant even now.
Considering that the Company's production is not the end product to be delivered to end user, but rather a component (such as a unit of car engines and industrial drives), as well as the main productions, which one way or another are related to the Company's products are organized and structured as OEM-production system, the Company as a supplier to the first-tire and second-tier component suppliers of the automotive manufacturers is fully integrated into the global economy. Thus, it is logical that the Company is dependent on market activity and demand, particularly in the fields of metal processing and machine building, and its production volumes are directly dependent on market developments and indicators, on the end product's supply-and-demand situation, the price offered and expediency of its production at the given price, and they are formed on the basis of individual orders, which are not related to each other and are focused on a variety of end users.
Other objective factors that affected the Company's financial results are existing business conditions in relationship with the Company's raw materials suppliers, which unfortunately can not be controlled by the Company. Under influence of generally known events in Cyprus Eastern suppliers of raw materials or metal adopted more stringent business conditions by switching to prepayment terms, which results in slowing down the velocity of money from the moment when it is paid for the raw materials till receipt of payment for the products sold. The Company currently does not see as possible to refuse cooperation with Eastern (RF) suppliers of raw materials due to economic benefits in respect of the price offered compared with the European suppliers. Negative developments are also observed in the Western or European market, where some market players (for example, such as the
long-term Company's partner C.M. CATENIFICIO MILANESE S.R.L.) have been suffering financial difficulties. Thus, it can be argued that not only the Company is exposed to negative factors, but also other European, including Latvian (such as JSC "Liepājas metalurgs") and CIS manufacturers and suppliers.
Significant effect on the Company's development and economic performance is exercised by the crisis in the relationship of Russia and Ukraine and intentions of the European Union to impose sanctions that will restrict economic ties with the Russian Federation. The Company has information that the consumers of our products in Ukraine have already refused to pay for it to the Russian traders. In turn, Russian suppliers of raw materials either switch to a full prepayment or do not guarantee the supply of raw materials which restricts the Company's capabilities to plan production, accept and fulfill orders. Alternative sources of raw materials, for instance European ones, raise the cost of products by 10-15%. Given that up to 80% of raw materials and up to 45% of sales of finished products are related to Russian markets, the consequences of the appliance of the full range of sanctions by European Union against the Russian Federation can be very harmful and irreversible for the Company with the prospect of losing the whole market sector, which will be occupies by manufacturers of other countries, such as Chinese ones.
Taken together, the Company closed the year 2013 with profit.
According to the Council's recommendation, as well as taking into account market conditions and interests of shareholders, the Management Board intends to propose to the regular meeting of shareholders when considering an issue on the use of profit gained in 2013 to leave the profit unshared and to aim it at development of the Company, including the respective proposal into draft decisions of the regular meeting of shareholders.
In opinion of the Management Board, according to the information at its disposal, the annual report has been prepared in accordance with the existing legislative requirements and gives a true and fair view of financial standing of the Company and its performance, cash flow and capital. In all substantial aspects there have been demands of the legislative acts of the Republic of Latvia satisfied.
The management confirms herewith that, except for the annex 29, there have not been any essential events taken place after the end of the reporting year, which could have affected the annual report of the Company for year 2013.
Management report contains truthful information.
Chairman of the Management Board of the JSC "Ditton pievadėēžu rūpnīca" Rolands Zarans 29 April 2014
§ 1
By arranging corporate governance of the Issuer, the Management Board and the Council follow Principles of Corporate Governance, approved by "NASDAQ OMX Riga" and effective from June 1, 2010.
Information about application of the above-mentioned Principles regarding responsibility of the shareholders is presented to the shareholders on the annual general meeting. The shareholders may familiarize themselves with information comprised by the Principles of Corporate Governance on the web site of NASDAQ OMX Riga http://www.nasdaqomxbaltic.com/files/riga/corp_gov_May_2010_final_EN.pdf or by submitting an appropriate request to the Issuer.
Information about order and procedures of application of Principles of Corporate Governance, restrictions, exceptions and practice in 2013 has been reflected in the appendix to this report "Statement on corporate governance principles". The shareholders may familiarize themselves with information included into the appendix on the website of NASDAQ OMX Riga, in the appropriate section of the Issuer, or in CSRI-system or on the website of the Issuer on the internet.
System of internal control is arranged in compliance with the Principles of Corporate Governance, including the institution of a revision committee. Statement of the revision committee regarding procedures of risks control and management in the course of compiling the annual report for 2013 is presented to the annual general meeting of shareholders and enclosed in its materials.
At the Issuer there exists a multi-stage system of compiling of the annual report, control and risks management at compiling the annual report.
1 st stage: compiling of the annual report and internal control in subdivisions of the Issuer;
2 nd stage: examining and approval of the annual report by the Management Board of the Issuer;
3 rd stage: auditing of the annual report by an independent sworn auditor in accordance with the Annual Accounts Law, Law on Accounting, Commercial Law and Financial Instrument Market Law;
4 th stage: examination of the annual report by the revision committee and its statement on the annual report quality and independence of the sworn auditor;
5 th stage: examination of the annual report by the Council of the Issuer and its statement about activity of the Management Board and the Issuer in general reflected in this report;
6 th stage: approving of the annual report in a general meeting of shareholders of the Issuer.
It is obvious that activity of the institutions mentioned in stages 3, 4 and 5 are independent of the Issuer and ensures accuracy of the annual report and independency.
§ 3
According to the requirements of Clauses 56.1 and 56.2 of Financial Instrument Market Law the Issuer provides additional information on following:
The following shareholders have a significant holding (shares percentage of the equity capital being owned or in management is indicated on the basis of the list of shareholders of JSC "Ditton pievadėēžu rūpnīca" dated 17.05.2013, taking into account the shareholders' notifications on
acquisition and disposal significant holding in the Issuer's equity in accordance with Clause 61 of Financial Instrument Market Law):
Eduards Zavadskis – 20,00%
Vladislavs Driksne 19,92%
There are no shareholders with specific control rights at the Issuer, neither restrictions to the shareholders' voting rights arising from their shares.
Order and procedures for amending documents of incorporation (Articles) and changing of the composition of the Management Board, including their rotation and/or recall are determined by and applied in accordance with Commercial Law, Civil Law, Labour Law, Law on the Enterprise Register of the Republic of Latvia, Law on Legal Force of Documents, Declaration on objectives and mission of the activity and development of JSC "Ditton pievadkezu rupnica" and evaluation of these processes, Regulations of the convening and course of shareholders' meetings and other legal acts related to these procedures.
Rights of the Management Board members are stated in Commercial Law and the Issuer's Articles, and also reflected in Regulations of the Management Board. Additional powers, including powers to issue or redeem shares, have not been granted to the Management Board members.
§ 4
The Issuer's institutions are:
meeting of shareholders;
Council of the Issuer;
Management Board of the Issuer.
Each institution have its own competence (powers), rights and obligations, which are determined by laws of the Republic of Latvia, Principles of Corporate Governance, the Issuer's Articles and internal documents, including Regulations of the Management Board. Institutions are independent.
Independence of the shareholders' resolution is ensured in conformity with norms of the Commercial Law (Clauses 268, 273-286), Financial Instrument Market Law (Clauses 54, 54.1 - 54.5 ), Principles of Corporate Governance, Articles of the Issuer, Declaration on objectives and mission of the activity and development of JSC "Ditton pievadkezu rupnica" and evaluation of these processes, Regulations of the convening and course of shareholders' meetings and other normative acts and internal documents of the Issuer.
Council and Management Board members are independent in conformity with Commercial Law, Financial Instrument Market Law, Articles, Declaration on objectives and mission of the activity and development of JSC "Ditton pievadkezu rupnica" and evaluation of these processes, Regulations of the Council and Management Board and other normative acts and Issuer's internal documents in exercising their duties and according to legal norms are accountable in front of the shareholders.
Personal composition of the Council and the Management Board is specified on page 6 of the current annual report.
Note: the Issuer – JSC "Ditton pievadkezu rupnica"
Chairman of the Management Board of the JSC "Ditton pievadėēžu rūpnīca" Rolands Zarans 29 April 2014
Issued in conformity with Commercial Law and to the Company's Articles, approved by Council resolution of the JSC "Ditton pievadėēžu rūpnīca" dated 15.04.2014, Protocol No.175
The Council of joint-stock company "Ditton pievadėēžu rūpnīca" announces that the report of the Management Board of the Company to the regular meeting of shareholders and annual report for year 2013 truly reflects the commercial activity results and the financial position of the Company.
During the reporting period the Management Board managed production and economic activities of the Company and represented the Company in accordance with the laws of the Republic of Latvia in force, with the Company Articles, Declaration on objectives and mission of the activity and development of JSC "Ditton pievadėēžu rūpnīca" and evaluation of these processes, resolutions of general meeting of shareholders and Council recommendations.
The shareholders as well as the Council members have not expressed or submitted any claims against the Management Board and its individual members, and the Council evaluates the activity of the Management Board as positive. The Company closed the year 2013 with a profit which corresponds to the actual state of the Company and global economic conditions. This situation on the global markets can be characterized as consequences of crisis phenomena of years 2008 to 2010 (or "the second wave") in the form of general stagnation or a slight increase in activity on the background of a decline in production in some sectors of the economy due to a fall in demand for goods and services in this sector. Unfortunately, such decline in production is observed by us, for example, in the automotive industry in all regional markets where the Company's products are represented.
In 2013 there have been no changes in the composition of the Council.
The Council of the Company represented interests of the shareholders during the time periods between the meetings of shareholders, and according to global economic conditions in the reporting period it supervised the activities of the Management Board within the scope specified in the Company's Articles and Laws of the Republic of Latvia.
Altogether during the reporting period nine meetings of the Council were held. In four of the joint meetings of the Council and the Management Board there have been considered and approved financial reports of the Company for 12 months of 2012 and interim financial reports for 3, 6, and 9 months of the year 2013.
Additionally the following issues have been considered in the Council meetings and decisions on them were made:
Herewith the Council of the Company draws attention of the shareholders to the following important events:
In 2009 in the Council report to the annual report the Council ascertained growth of crisis appearances in the 2nd half of the year 2008 and forecasted development of this situation at least in years 2009 and 2010.
According to the aforementioned prognosis it was expected that till 2011 influence of the global crisis on economics shall essentially decrease, there will be stabilization and a certain growth of economic activity will begin in the European Union and worldwide as well. This determined goals and tasks of the Company in the crisis period, first of all, for retaining potential of further development.
At the same time the Council is forced to note escalating of the signs of "the second wave" of the global economic crisis, which has been forecasted in 2009-2011 by many experts, economists and politicians. It is not ruled out that this "second wave" of the global economic crisis can last much longer and as a result cause a severe downturn in global economic activity. For more information about the signs of "the second wave" of the economic crisis in respect of the Company refer to the Management report on pages 7-9 of this annual report.
Along with this, the actual development of the Company and economic efficiency on the market in 2013 appeared to be more positive, although the actual results of the Company's activity turned out to be lower than the forecasts previously expressed by the Council in respect of sales volumes of the Company's production and services. Moreover the Company retained its position on the global market by retaining partners, contracts and prospects for growth of production volumes.
The Council of the Company evaluates its forecasts for outlooks of the global market and demand for the Company's products within the range from "slightly negative" to "moderately positive" in some geographic sectors of the market and depending on a product range, as the Company is fully integrated into the global economy and is not dependent on the Latvian market. A high level of risks of decline in production volumes is caused by the Russian-Ukrainian crisis and intentions of the European Union to introduce economic sanctions against Russia. Analysis of this situation is set out in the Management report on pages 7-9 of this annual report. Implementation of the sanctions in one way or another in respect of the restriction or termination of economic relations with Russia will change the Council's forecasts for the Company's activity and development to "negative". More accurate forecasts of drop in production and assessment of the Company's development outlooks are not able at the moment due to the lack of information about the planned sanctions.
The Company continued its co-operation project with "Ditton Chain" SIA, which will help to bring new and improved types of production to the market. On all aspects of collaboration and projects that have gained support or are being implemented, the Company has timely informed shareholders and potential investors in compliance with principles of the Financial Instruments Market Law and "NASDAQ OMX Riga".
Taking notice of information mentioned above and the situation in the Company, the Council considers it appropriate to recommend to the Management Board to propose to the regular meeting of shareholders when considering an issue on the use of profit gained in 2013 to leave it undistributed and to aim it at development of the Company, as well as considers it appropriate to ask the shareholders to support this proposal.
Chairman of the Council Boriss Matvejevs 29 April 2014
To the shareholders of JSC "Ditton pievadėēžu rūpnīca":
We had been entrusted to perform audit of the accompanying financial statement (presented on pages 17 to 42) included into the annual report for year 2013 of JSC "Ditton pievadėēžu rūpnīca". The audited financial statement comprises the Company's balance sheet as of 31 December 2013, the income statement, statement of changes in equity and cash flow statement for the year 2013, as well as a summary of significant accounting policies and other explanatory information in the appendix.
Management is responsible for the preparation of this financial statement and fair presentation of the information supplied in accordance with Latvian Law on Annual Reports and also for such internal control which the management considers necessary in order to ensure preparation of the financial statement free from material misstatement, whether due to fraud or error.
We are responsible for the opinion expressed on this financial statement based on our audit, which should conducted in accordance with International Standards on Auditing. However, because of the circumstances, mentioned in the sections "Grounds for refusal to issue an opinion" we did not have the opportunity to obtain sufficient and appropriate audit evidence.
Due to significance of the influence and/or possible influence of issues mentioned in the section "Grounds for refusal to issue an opinion" we were not able to obtain sufficient and appropriate audit evidence which would enable us to issue the opinion on this financial statement. Therefore we do express our opinion on this financial statement.
Since we do not provide our opinion on the financial statement, we do not express our opinion on compliance of the management report with the financial statement.
Deloitte Audits Latvia SIA License No. 43
Roberts Stugis Member of the Management Board JeĜena Mihejenkova Sworn Auditor of the Republic of Latvia Certificate No. 166
Riga, Latvia 29 April 2014
| 1 EUR = 0,702804 LVL | ||||||
|---|---|---|---|---|---|---|
| Appen dix |
2013 LVL |
2013 EUR |
2012 LVL |
2012 EUR |
||
| Net turnover | 1 | 6 687 773 | 9 515 844 | 9 860 179 | 14 029 771 | |
| Production cost of sold products | 2 | -6 036 434 | -8 589 072 | -7 897 696 | -11 237 409 | |
| Gross (loss) / profit | 651 339 | 926 772 | 1 962 483 | 2 792 362 | ||
| Selling costs | 3 | -1 117 318 | -1 589 800 | -1 124 327 | -1 599 773 | |
| Administration costs | 4 | -557 766 | -793 630 | -639 838 | -910 407 | |
| Other operating income | 5 | 1 225 283 | 1 743 421 | 1 697 | 2 415 | |
| Other operating expenses | 6 | -75 682 | -107 686 | -104 111 | -148 137 | |
| Other interest income and similar income |
7 | 562 | 800 | 8 682 | 12 353 | |
| Interest payment and similar expanses | 8 | -77 955 | -110 920 | -100 966 | -143 662 | |
| Profit before taxes | 48 463 | 68 957 | 3 620 | 5 151 | ||
| Corporate income tax | 9 | -3 049 | -4 338 | 43 134 | 61 374 | |
| Other taxes | 10, 25 | -42 685 | -60 735 | -44 159 | -62 833 | |
| Profit of reporting year | 2 729 | 3 884 | 2 595 | 3 692 | ||
| Index EPS | 0,000 | 0,000 | 0,000 | 0,000 |
Appendixes from page 24 till 42 are integral parts of this financial statement.
On 29 April 2014 the financial statement of the Company has been signed by
Rolands Zarans Chairman of the Management Board _______________
| 1 EUR = 0,702804 LVL | ||||||
|---|---|---|---|---|---|---|
| ASSETS | Appen dix |
31.12.2013 LVL |
31.12.2013 EUR |
31.12.2012 LVL |
31.12.2012 EUR |
|
| 1. Long-term investments | ||||||
| I. Non-material investments | ||||||
| Software licenses | 1 045 | 1 487 | 1 346 | 1 916 | ||
| Other non-material investments | 2 234 635 | 3 179 599 | 3 351 953 | 4 769 399 | ||
| Non-material investments total | 11 | 2 235 680 | 3 181 086 | 3 353 299 | 4 771 315 | |
| II. Fixed assets | ||||||
| Plots of land, buildings and constructions | 1 950 864 | 2 775 829 | 1 211 781 | 1 724 209 | ||
| Technological equipment and machinery | 4 688 | 6 669 | 19 587 | 27 869 | ||
| Other fixed assets and stock | 13 742 | 19 554 | 21 295 | 30 300 | ||
| Formation of fixed assets | 31 222 | 44 425 | 31 222 | 44 425 | ||
| Fixed assets total | 12 | 2 000 516 | 2 846 477 | 1 283 885 | 1 826 803 | |
| III. Long-term financial investments | ||||||
| Participation in the capital of other companies | 13 | 47 200 | 67 160 | 47 200 | 67 160 | |
| Assets of deferred tax | 9 | 231 680 | 329 651 | 193 748 | 275 678 | |
| Other loans and other long-term debtors | 15 | 2 865 103 | 4 076 674 | - | - | |
| Long-term financial investments total | 3 143 983 | 4 473 485 | 240 948 | 342 838 | ||
| 1. Long-term investments total | 7 380 179 | 10 501 049 | 4 878 132 | 6 940 956 | ||
| 2. Current assets | ||||||
| I. Reserves | ||||||
| Raw materials, basic materials and subsidiary materials |
699 031 | 994 632 | 774 012 | 1 101 320 | ||
| Unfinished products | 204 730 | 291 305 | 256 473 | 364 928 | ||
| Finished products and goods for sale | 14 | 146 644 | 208 656 | 258 985 | 368 502 | |
| Advance payments for goods and services | 1 275 966 | 1 815 535 | 7 117 | 10 127 | ||
| Reserves total | 2 326 371 | 3 310 128 | 1 296 587 | 1 844 877 | ||
| II. Debtors | ||||||
| Trade receivables | 15 | 2 586 831 | 3 680 729 | 5 320 705 | 7 570 681 | |
| Other debtors | 16 | 163 966 | 233 303 | 203 798 | 289 978 | |
| Deferred expenses | - | - | 581 | 827 | ||
| Debtors total | 2 750 797 | 3 914 032 | 5 525 084 | 7 861 486 | ||
| IV. Cash (total) | 17 | 145 721 | 207 342 | 103 787 | 147 676 | |
| 2. Current assets total | 5 222 889 | 7 431 502 | 6 925 458 | 9 854 039 | ||
| TOTAL ASSETS | 12 603 068 | 17 932 550 | 11 803 590 | 16 794 995 |
| 1 EUR = 0,702804 LVL | |||||
|---|---|---|---|---|---|
| LIABILITIES | Appen dix |
31.12.2013 LVL |
31.12.2013 EUR |
31.12.2012 LVL |
31.12.2012 EUR |
| 1. Equity capital | |||||
| Fixed capital | 18 | 7 400 000 | 10 529 251 | 7 400 000 | 10 529 251 |
| Retained earnings: | |||||
| a) retained earnings of previous years | 1 081 964 | 1 539 495 | 1 079 369 | 1 535 804 | |
| b) profit of reporting year | 2 729 | 3 884 | 2 595 | 3 692 | |
| 1. Equity capital total | 8 484 693 | 12 072 630 | 8 481 964 | 12 068 747 | |
| 2. Long-term creditors: | |||||
| Loans from credit institutions | 19 | 1 114 407 | 1 585 658 | 1 242 447 | 1 767 843 |
| 2. Long-term creditors total | 1 114 407 | 1 585 658 | 1 242 447 | 1 767 843 | |
| 3. Short-terms debts: | |||||
| Loans from credit institutions | 20 | 523 654 | 745 093 | 497 585 | 708 000 |
| Other loans | 275 110 | 391 446 | 119 402 | 169 894 | |
| Advance payments received from customers |
23 772 | 33 825 | 6 206 | 8 830 | |
| Debts to suppliers and contractors | 21 | 1 631 746 | 2 321 766 | 1 059 504 | 1 507 538 |
| Taxes and mandatory state social insurance contributions |
22, 25 | 223 651 | 318 226 | 186 448 | 265 292 |
| Other creditors | 23 | 252 718 | 359 585 | 113 126 | 160 964 |
| Accumulated liabilities | 24 | 73 317 | 104 321 | 96 908 | 137 887 |
| 3. Short-term creditors total | 3 003 968 | 4 274 262 | 2 079 179 | 2 958 405 | |
| Creditors total | 4 118 375 | 5 859 920 | 3 321 626 | 4 726 248 | |
| LIABILITIES TOTAL | 12 603 068 | 17 932 550 | 11 803 590 | 16 794 995 |
Appendixes from page 24 till 42 are integral parts of this financial statement.
On 29 April 2014 the financial statement of the Company has been signed by
Rolands Zarans Chairman of the Management Board _______________
| 1 EUR = 0,702804 | ||||||
|---|---|---|---|---|---|---|
| Appen dix |
2013 LVL |
2013 EUR |
2012 LVL |
2012 EUR |
||
| I. Cash flow of basic activity | ||||||
| 1. Profit before taxes | 48 463 | 68 957 | 3 620 | 5 151 | ||
| Corrections: | ||||||
| Depreciation of fixed assets | 12 | 524 490 | 746 282 | 595 036 | 846 660 | |
| Amortization of non-material investments | 11 | 1 117 619 | 1 590 229 | 1 117 448 | 1 589 985 | |
| Income from exclusions of fixed assets, net | 5, 6 | -1 181 492 | -1 681 112 | -351 | -499 | |
| Interest income | 7 | -562 | -800 | -8 682 | -12 353 | |
| Interest expense | 8 | 77 955 | 110 920 | 100 966 | 143 662 | |
| 2. Profit from economic activity in reporting | 586 473 | 834 476 | 1 808 037 | 2 572 606 | ||
| year | ||||||
| Corrections: | ||||||
| In Debtors | - 90 254 | - 128 419 | -2 993 716 | -4 259 674 | ||
| In Reserves | -1 046 933 | -1 489 651 | 176 890 | 251 692 | ||
| In Creditors | -488 140 | -694 562 | 622 316 | 885 476 | ||
| 3. Cash flow of basic activity | -1 038 854 | -1 478 156 | -386 473 | -549 901 | ||
| 4. Expenses for tax payments (tax on immovable property and corporate income tax) |
25 | -37 949 | -53 997 | -42 049 | -59 830 | |
| Cash flow of basic activity net | -1 076 803 | -1 532 153 | -428 522 | -609 731 | ||
| II. Cash flow of investing activity | ||||||
| Loans repaid, net | - | - | 619 190 | 881 028 | ||
| Purchase of fixed assets | -46 487 | -66 146 | -39 415 | -56 082 | ||
| Sale of fixed assets | 1 187 974 | 1 690 335 | 2 283 | 3 248 | ||
| Interest received | - | - | 30 682 | 43 657 | ||
| Cash flow of investing activity net | 1 141 487 | 1 624 189 | 612 740 | 871 851 | ||
| III. Cash flow of financing activity | ||||||
| Dividends paid | - | - | -11 100 | -15 794 | ||
| Loans received / (repaid), net | 50 521 | 71 885 | -130 632 | -185 873 | ||
| Interest paid | -73 271 | -104 255 | -103 066 | -146 650 | ||
| Cash flow of financing activity net | -22 750 | -32 370 | -244 798 | -348 316 |
| 1 EUR = 0,702804 LVL | ||||||
|---|---|---|---|---|---|---|
| Appen | 2013 | 2013 | 2012 | 2012 | ||
| dix | LVL | EUR | LVL | EUR | ||
| Cash flow of basic activity | -1 076 803 | -1 532 153 | -428 522 | -609 731 | ||
| Cash flow of investing activity | 1 141 487 | 1 624 189 | 612 740 | 871 850 | ||
| Cash flow of financing activity | -22 750 | -32 370 | -244 798 | -348 316 | ||
| Increase / (decrease) of cash and cash equivalents |
41 934 | 59 666 | -60 580 | -86 197 | ||
| Balance of cash and cash equivalents at the beginning of reporting year |
103 787 | 147 676 | 164 367 | 233 873 | ||
| Balance of cash and cash equivalents at the end of reporting year |
17 | 145 721 | 207 342 | 103 787 | 147 676 |
Appendixes from page 24 till 42 are integral parts of this financial statement.
On 29 April 2014 the financial statement of the Company has been signed by
Rolands Zarans Chairman of the Management Board _______________
| Equity capital |
Retained profit of previous years |
Profit of reporting year |
Equity capital TOTAL |
||
|---|---|---|---|---|---|
| LVL | LVL | LVL | LVL | ||
| 31.12.2011 | 7 400 000 | 969 052 | 121 417 | 8 490 469 | |
| Profit of 2011 transferred to retained profit of previous years |
- | 121 417 | -121 417 | - | |
| Dividends paid | - | -11 100 | - | -11 100 | |
| Profit of reporting year | - | - | 2 595 | 2 595 | |
| 31.12.2012 | 7 400 000 | 1 079 369 | 2 595 | 8 481 964 | |
| Profit of 2012 transferred to retained profit of previous years |
- | 2 595 | -2 595 | - | |
| Profit of reporting year | - | - | 2 729 | 2 729 | |
| 31.12.2013 | 7 400 000 | 1 081 964 | 2 729 | 8 484 693 |
Appendixes from page 24 till 42 are integral parts of this financial statement.
On 29 April 2014 the financial statement of the Company has been signed by
Rolands Zarans Chairman of the Management Board _______________
| 1 EUR = 0,702804 LVL | |||||
|---|---|---|---|---|---|
| Equity capital EUR |
Retained profit of previous years EUR |
Profit of reporting year EUR |
Equity capital TOTAL EUR |
||
| 31.12.2011 | 10 529 251 | 1 378 837 | 172 761 | 12 080 849 | |
| Loss of 2011 transferred to retained profit of previous years |
- | 172 761 | -172 761 | - | |
| Dividends paid | - | -15 794 | - | -15 794 | |
| Profit of reporting year | - | - | 3 692 | 3 692 | |
| 31.12.2012 | 10 529 251 | 1 535 804 | 3 692 | 12 068 747 | |
| Profit of 2012 transferred to retained profit of previous years |
- | 3 692 | -3 692 | - | |
| Profit of reporting year | - | - | 3 884 | 3 884 | |
| 31.12.2013 | 10 529 251 | 1 539 495 | 3 884 | 12 072 630 | |
Appendixes from page 24 till 42 are integral parts of this financial statement.
On 29 April 2014 the financial statement of the Company has been signed by
Rolands Zarans Chairman of the Management Board _______________
The annual report is prepared in conformity with requirements of Law On Accounting and Annual Accounts Law. Statement on profit and loss is prepared in conformity with the method of turnover expenses.
Items of the annual report are evaluated in conformity with the following accounting principles:
a) it is accepted that the Company will be working further;
b) the same evaluation methods are used as in the last year;
c) the evaluation of items is made with due foresight, i.e.
in the report there is the profit included received before the day of working up of balance sheet;
all expected sums of risk and loss which have appeared in the accounting period, or in the previous years, are taken into account, also then, if they became known during time between date of balance and day of working up of the annual report;
all sums of deterioration and depreciation are estimated and taken into account, no matter if the fiscal year is finished with profit or loss;
d) income and expenses related to the accounting period are taken into account irrespective of the settlement date and date of reception or making out a bill. Expenses are coordinated with incomes in the reporting period;
e) components of items of assets and liabilities have been evaluated separately;
the balance of the beginning of the reporting period coincides with balance of the closing of the previous year;
f) economic bargains are reflected considering their economic contents and essence, but not the legal form.
The bookkeeping was kept in 2013 on united bookkeeping accounts, which have been approved on 13 May, 1993, detailing the plan of accounts in conformity with features of economic activity of the Company.
The bookkeeping register of the synthetic accounting is the Ledger, where the records are made from the statements of grouping of economic activity operations. Kinds of registers of the analytical accounting are books, cards, lists etc..
The reporting year is from 01 January 2013 till 31 December 2013.
Data reflected in these financial reports is expressed in national currency – in Latvian lats (LVL), and in Euro (EUR) as well. All monetary items of assets and liabilities and shareholders' equity are counted in lats at the rate of the Latvian bank on last day of reporting year.
| 31.12.2013 | 31.12.2012 | |
|---|---|---|
| USD | 1 USD = 0,515000 LVL | 1 USD = 0,531000 LVL |
| EUR | 1 EUR = 0,702804 LVL | 1 EUR = 0,702804 LVL |
| RUB | 1 RUB = 0,015600 LVL | 1 RUB = 0,017400 LVL |
In the result of fluctuation in exchange rate of foreign currencies, the received profit or loss is reflected in the income statement for the appropriate period.
In the long-term items there are the sums indicated, whose receipt, payment or write-off terms come later than one year after the termination of the proper reporting year. The sums, which have to be received, paid or written off during one year, are specified in short-term items.
Intangible non-current assets are stated at cost and amortised over their estimated useful lives on a straight-line basis. Amortisation period covers 5 years. The carrying values of intangible assets are reviewed for impairment when events or changes in circumstances indicate that the carrying value may not be recoverable. Losses from impairment are immediately recognised in the income statement where the carrying value of intangible non-current assets exceeds their recoverable amount.
Tangible assets are stated at cost less accumulated depreciation and any impairment in value, if there is such. The cost of items comprises their purchase price, including import duties and any directly attributable costs of bringing the assets into working condition for their intended use. Depreciation is calculated on a straight-line basis over the estimated useful life of the asset as follows:
| % p.a. | ||
|---|---|---|
| Land and buildings | 10 | |
| Technological equipment | 10-50 | |
| Other tangible assets | 10-40 |
Depreciation is calculated starting with the following month after the tangible non-current asset is put into operation or engaged in commercial activity.
The carrying values of property, plant and equipment are reviewed for impairment when events or changes in circumstances indicate the carrying value may not be recoverable. If any such indication exists and where the carrying values exceed the estimated recoverable amount, the assets or cash-generating units are written down to their recoverable amount. The recoverable amount of equipment is the higher of an asset's net selling price and its value in use. In assessing the value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset. For an asset that does not generate largely independent cash inflows, the recoverable amount is determined for the cash-generating unit to which the asset belongs. Impairment losses are recognised in the income statement in the cost of sales caption.
Recognition of book value of fixed assets is terminated when the asset is disposed of or when no economic benefits are expected from its use in future. Any profit or loss arising from derecognition of the asset (which is calculated as the difference between the net disposal proceeds and the carrying value) is recognized in the income statement in the year when the asset is derecognised.
Costs related to capital improvements of the leased property are capitalized and reflected as fixed assets. Depreciation of these assets is calculated by the straight-line method over the shortest period of the useful life of capital improvements and lease.
Trade receivables are accounted and reflected in the balance according to original invoiced amount less provision for doubtful debs. The company creates provisions for unsecured accounts receivable, on the basis of an individual assessment of the accounts receivable. Debts are written off when the retrieval is considered as impossible.
Raw materials are stated at cost. Cost comprises purchase price plus expenses directly attributable to the purchase. Raw materials are stated as the lower of cost and the market price. Provisions are made for slow moving inventories. Inventories are valued using the FIFO method. Work in progress is valued at the direct cost of materials used. The cost of finished goods is valued at manufacturing costs and includes direct manufacturing costs - cost of materials and direct labour costs, other manufacturing costs - energy, ancillary materials, equipment and maintenance costs, depreciation and general manufacturing costs – service costs related to manufacturing.
Cash and cash equivalents comprise cash at bank and short-term deposits with an original maturity of three months or less.
Loans and borrowings are recognized initially at the amount of proceeds received, net of transaction costs incurred. In subsequent periods, loans and borrowings are stated at amortized cost. Any difference between proceeds (net of transaction costs) and the redemption value is recognized in the income statement over the period of borrowings.
Borrowing costs are expensed in the period to which they are attributable. Amounts are disclosed in the profit and loss statement as interest and similar expense.
Contingent liabilities are not recognised in the financial statements. They are disclosed unless the possibility of an outflow of resources embodying economic benefits is remote. A contingent asset is not recognised in the financial statements but disclosed when an inflow of economic benefits is probable.
Investments in capital of other parties are valued at cost. Cost method is investment accounting method when investments are accounted based on costs incurred. Investor recognizes income only when investor receives from investee distribution of accrued profit resulting after the date of acquisition. In cases when the value of the investment has significantly decreased as a result of conditions which cannot be considered temporary, the accounting value of the investment is decreased to the recoverable value.
Leases of fixed assets where the Company has substantially all the risks and rewards of ownership are classified as finance leases. Finance leases are capitalised at the inception of the lease at the lower of the fair value of the leased property or the present value of the minimum lease payments. Each lease payment is allocated between the liability and finance charges so as to achieve a constant rate on the finance balance outstanding. The corresponding rental obligations, net of finance charges, are included in liabilities. The equipment acquired under finance leasing contracts is depreciated over the useful life of the assets. All other leases are classified as operating leases. Lease payments under an operating lease are recognized as an expense in the profit and loss statement on a straight-line basis over the lease term.
Revenue is recognised to the extent that it is probable that the economic benefits will flow to the Company and the revenue can be reliably measured, less value added tax and sales-related discounts. Revenue is recognized on an accrual basis. Revenue is recognized at the moment of sale when the risks are transferred to the buyer.
Expenses are recognised in the period to which they relate irrespective of the date of payment.
The amount of accrued liabilities is calculated by multiplying employee's average salary, including social tax, in the reporting year and the number of accrued unused vacation days as at the last day of the reporting year.
Provisions are recognized when the Company has a present obligation (legal or constructive) as a result of a past event, and it is expected that an outflow of resources embodying economic benefits will be required to settle the obligation and a reliable estimate can be made of the amount of the obligation.
Corporate income tax includes current and deferred taxes. Current corporate income tax is applied at the rate of 15% on taxable income generated by the Company during the taxation period.
Deferred corporate income tax arising from temporary differences in the timing of the recognition of items in the tax returns and these financial statements is calculated using the liability method. The principal temporary timing differences arise from differing rates of accounting and tax depreciation on the Company's non-current assets, the treatment of temporary non-taxable provisions and reserves, as well as tax losses carried forward for the subsequent five years.
The deferred corporate income tax liability is stated in the balance sheet as non-current liabilities.
In cases where the total result of deferred tax asset should be included in the assets of the balance sheet, it is included in the annual report only when its recovery is surely expected.
In the application of the Company's accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amounts of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The following are the key assumptions concerning the future, and other key sources of estimation uncertainty at the end of the reporting period that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year.
Net turnover is income that was gained during the year from sale of produced and purchased products of the Company, as well as income from services rendered without VAT less discounts.
Breakdown of net turnover according to geographical markets:
| 1 EUR = 0,702804 LVL | ||||
|---|---|---|---|---|
| 2013 | 2013 | 2012 | 2012 | |
| LVL | EUR | LVL | EUR | |
| Market | ||||
| Eastern countries | 4 249 258 | 6 046 149 | 6 486 467 | 9 229 411 |
| Western countries | 1 842 954 | 2 622 287 | 2 632 894 | 3 746 271 |
| Latvia | 595 561 | 847 408 | 740 818 | 1 054 089 |
| TOTAL | 6 687 773 | 9 515 844 | 9 860 179 | 14 029 771 |
In the item there are the costs for achievement of turnover indicated.
| 1 EUR = 0,702804 LVL | |||||
|---|---|---|---|---|---|
| 2013 | 2013 | 2012 | 2012 | ||
| LVL | EUR | LVL | EUR | ||
| Type of costs | |||||
| Material costs | 3 611 722 | 5 139 017 | 5 090 723 | 7 243 446 | |
| Salary costs for production staff | 798 913 | 1 136 751 | 1 042 732 | 1 483 674 | |
| Electricity costs | 541 182 | 770 033 | 634 022 | 902 132 | |
| Depreciation of fixed assets | 474 255 | 674 804 | 517 767 | 736 716 | |
| Mandatory state social insurance contributions |
190 052 | 270 420 | 248 126 | 353 051 | |
| Heating and gas costs | 131 502 | 187 110 | 178 444 | 253 903 | |
| Material delivery costs | 74 773 | 106 392 | 75 681 | 107 684 | |
| Water costs | 16 726 | 23 799 | 33 863 | 48 183 | |
| Current repair expenses | 10 991 | 15 638 | 24 255 | 34 512 | |
| Insurance costs | 17 286 | 24 596 | 16 951 | 24 119 | |
| Environment protection costs | 8 800 | 12 521 | 6 725 | 9 569 | |
| Stock changes | 111 530 | 158 693 | -19 277 | -27 429 | |
| Other production costs | 48 702 | 69 298 | 47 684 | 67 849 | |
| TOTAL | 6 036 434 | 8 589 072 | 7 897 696 | 11 237 409 |
| 1 EUR = 0,702804 LVL | |||||
|---|---|---|---|---|---|
| 2013 LVL |
2013 EUR |
2012 LVL |
2012 EUR |
||
| Amortization of non-material investments* | 1 117 318 | 1 589 800 | 1 117 318 | 1 589 801 | |
| Other | - | - | 7 009 | 9 972 | |
| TOTAL: | 1 117 318 | 1 589 800 | 1 124 327 | 1 599 773 | |
*Refer to appendix 11 of this financial statement.
| 2013 EUR |
1 EUR = 0,702804 LVL | |||
|---|---|---|---|---|
| 2013 LVL |
2012 LVL |
2012 EUR |
||
| Administration salary | 307 506 | 437 542 | 344 084 | 489 587 |
| Mandatory state social insurance contributions |
72 068 | 102 544 | 80 558 | 114 624 |
| Depreciation and amortization | 50 536 | 71 906 | 77 400 | 110 130 |
| Security expenses | 49 830 | 70 902 | 49 830 | 70 902 |
| Expenses on business trips | 8 706 | 12 388 | 11 304 | 16 084 |
| Communication services costs | 8 632 | 12 282 | 11 126 | 15 831 |
| Expenses relating to annual report and audit* |
8 806 | 12 530 | 9 309 | 13 246 |
| Bank services | 4 279 | 6 088 | 5 162 | 7 345 |
| Office expenses | 850 | 1 209 | 1 092 | 1 553 |
| Other administration costs | 46 553 | 66 239 | 49 973 | 71 105 |
| TOTAL: | 557 766 | 793 630 | 639 838 | 910 407 |
* Deloitte Audits Latvia SIA provided the Company only annual report audit services for the year 2013.
| 2013 | 1 EUR = 0,702804 LVL | |||
|---|---|---|---|---|
| 2013 | 2012 | 2012 | ||
| LVL | EUR | LVL | EUR | |
| Income from sale of fixed assets net | 1 187 974 | 1 690 335 | 351 | 499 |
| Decrease of provisions for doubtful accounts receivable (appendix 15) |
22 556 | 32 094 | - | - |
| Decrease of provisions for reserves with slow turnover speed (appendix 14) |
2 503 | 3 561 | - | - |
| Decrease of provisions for vacations | 11 107 | 15 804 | - | - |
| Other income TOTAL: |
1 143 1 225 283 |
1 627 1 743 421 |
1 346 1 697 |
1 916 2 415 |
| 2013 | 1 EUR = 0,702804 LVL | |||
|---|---|---|---|---|
| 2013 | 2012 | 2012 | ||
| LVL | EUR | LVL | EUR | |
| Penalties | 29 226 | 41 585 | 6 590 | 9 377 |
| Loss from exchange rate differences, net |
25 632 | 36 471 | 52 217 | 74 298 |
| Fixed assets selling costs | 6 482 | 9 223 | - | - |
| State fee on entrepreneurship risk | 1 008 | 1 434 | 1 057 | 1 504 |
| Training expenses | 424 | 603 | 409 | 582 |
| Increase of provisions for unsecured debts (appendix 15) |
- | - | 23 440 | 33 352 |
| Provisions for reserves with slow turnover speed, net |
- | - | 2 127 | 3 026 |
| Other operating expenses | 12 910 | 18 370 | 18 271 | 25 998 |
| TOTAL: | 75 682 | 107 686 | 104 111 | 148 137 |
| 1 EUR = 0,702804 | |||||
|---|---|---|---|---|---|
| 2013 | 2013 | 2012 | 2012 | ||
| LVL | EUR | LVL | EUR | ||
| Interest income from loans | 562 | 800 | 8 682 | 12 353 | |
| TOTAL: | 562 | 800 | 8 682 | 12 353 |
| 1 EUR = 0,702804 | |||||
|---|---|---|---|---|---|
| 2013 | 2013 | 2012 | 2012 | ||
| LVL | EUR | LVL | EUR | ||
| Interest payment for loans | 77 955 | 110 920 | 100 966 | 143 662 | |
| TOTAL: | 77 955 | 110 920 | 100 966 | 143 662 |
| 1 EUR = 0,702804 LVL | ||||
|---|---|---|---|---|
| 2013 | 2013 | 2012 | 2012 | |
| LVL | EUR | LVL | EUR | |
| Corporate income tax for the reporting Year (appendix 25) |
-40 981 | -58 310 | -2 506 | -3 566 |
| Deferred tax | 37 932 | 53 972 | 45 640 | 64 940 |
| TOTAL: | -3 049 | -4 338 | 43 134 | 61 374 |
Calculation of deferred tax
| 31.12.2013 | 31.12.2013 | 31.12.2012 | 31.12.2012 | |
|---|---|---|---|---|
| LVL | EUR | LVL | EUR | |
| Depreciation of fixed assets, 15% | 224 011 | 318 739 | 184 038 | 261 862 |
| Accrued liabilities for vacations, 15% | 6 355 | 9 042 | 8 021 | 11 413 |
| Provisions for stocks with slow turnover speed, 15% |
1 314 | 1 870 | 1 689 | 2 403 |
| Assets of deferred tax | 231 680 | 329 651 | 193 748 | 275 678 |
| 1 EUR = 0,702804 LVL | |||||
|---|---|---|---|---|---|
| 2013 | 2013 | 2012 | 2012 | ||
| LVL | EUR | LVL | EUR | ||
| Immovable property tax (buildings) | 38 068 | 54 166 | 39 543 | 56 265 | |
| Immovable property tax (land) | 4 617 | 6 569 | 4 616 | 6 568 | |
| TOTAL | 42 685 | 60 735 | 44 159 | 62 833 |
| 1 EUR = 0,702804 LVL | ||||||
|---|---|---|---|---|---|---|
| Other non-material investments* |
Software licenses | Intangible assets total | ||||
| LVL | EUR | LVL | EUR | LVL | EUR | |
| Initial value 31.12.2012 |
5 586 589 | 7 949 000 | 41 348 | 58 833 | 5 627 937 | 8 007 833 |
| 31.12.2013 | 5 586 589 | 7 949 000 | 41 348 | 58 833 | 5 627 937 | 8 007 833 |
| Accumulated amortization 31.12.2012 |
2 234 636 | 3 179 601 | 40 002 | 56 917 | 2 274 638 | 3 236 518 |
| Charged amortization | 1 117 318 | 1 589 800 | 301 | 429 | 1 117 619 | 1 590 229 |
| 31.12.2013 | 3 351 954 | 4 769 401 | 40 303 | 57 346 | 3 392 257 | 4 826 747 |
| Book value as at 31.12.2012 Book value as at 31.12.2013 |
3 351 953 2 234 635 |
4 769 399 3 179 599 |
1 346 1 045 |
1 916 1 487 |
3 353 299 2 235 680 |
4 771 315 3 181 086 |
* According to the Purchase contract from 29.12.2010 (entered into force on the basis of the shareholder's decision approved on 31.05.2011) between the Company and a non-resident of the Republic of Latvia (legal person), the parties agreed that the last passes on to, but the Company takes over from this person the market (i.e. receives control) on the territory of RF and CIS states belonging to this company for sales of the Company's products and pays for it, by determining acquisition value of non-material investments on the basis of external and internal estimates and calculations and business prognosis for next five years in the amount of LVL 5 586 589. Other nonmaterial investments are subject to amortization within 5 years by a straight-line method. Amortization is included into the item "Selling costs" of the income statement (appendix 3).
| (LVL) | |||||
|---|---|---|---|---|---|
| Land plots, buildings and constructions |
Equipment and machinery |
Other fixed assets and inventory |
Formation of fixed assets |
Total | |
| Initial value | |||||
| 31.12.2012 | 8 061 344 | 5 202 914 | 494 681 | 31 222 | 13 790 161 |
| Purchased | 1 239 550 | 4 890 | 3 163 | - | 1 247 603 |
| Disposals | - | 845 400 | 133 256 | - | 978 656 |
| 31.12.2013 | 9 300 894 | 4 362 404 | 364 588 | 31 222 | 14 059 108 |
| Accumulated depreciation 31.12.2012 |
6 849 563 | 5 183 327 | 473 386 | - | 12 506 276 |
| Charged depreciation | 500 467 | 13 306 | 10 717 | - | 524 490 |
| Disposals | - | 838 917 | 133 257 | - | 972 174 |
| 31.12.2013 | 7 350 030 | 4 357 716 | 350 846 | - | 12 058 592 |
| Book value as at 31.12.2012 | 1 211 781 | 19 587 | 21 295 | 31 222 | 1 283 885 |
| Book value as at 31.12.2013 | 1 950 864 | 4 688 | 13 742 | 31 222 | 2 000 516 |
| 1 EUR = 0,702804 LVL | |||||
|---|---|---|---|---|---|
| Land plots, buildings and constructions |
Equipment and machinery |
Other fixed assets and inventory |
Formation of fixed assets |
Total | |
| Initial value 31.12.2012 |
11 470 260 | 7 403 079 | 703 868 | 44 425 | 19 621 632 |
| Purchased | 1 763 720 | 6 958 | 4 501 | - | 1 775 179 |
| Disposals | - | 1 202 896 | 189 606 | - | 1 392 502 |
| 31.12.2013 | 13 233 980 | 6 207 141 | 518 763 | 44 425 | 20 004 309 |
| Accumulated depreciation 31.12.2012 |
9 746 051 | 7 375 210 | 673 568 | - | 17 794 829 |
| Charged depreciation | 712 100 | 18 933 | 15 249 | - | 746 282 |
| Disposals | - | 1 193 671 | 189 608 | - | 1 383 279 |
| 31.12.2013 | 10 458 151 | 6 200 472 | 499 209 | - | 17 157 832 |
| Book value as at 31.12.2012 | 1 724 209 | 27 869 | 30 300 | 44 425 | 1 826 803 |
| Book value as at 31.12.2013 | 2 775 829 | 6 669 | 19 554 | 44 425 | 2 846 477 |
(EUR)
As at 31 December 2013 the fixed assets of the Company with the initial value 7 759 286 LVL (11 040 469 EUR) (as at 31.12.2011: 7 902 845 LVL (11 244 735 EUR)) were fully depreciated.
Cadastral value of landed property as at 31 December 2013 was 310 137 LVL (441 285 EUR) (as at 31.12.2012: 310 041 LVL (441 149 EUR)). Cadastral value of buildings on 31 December 2013 was 2 549 639 LVL (3 627 810 EUR) (as at 31.12.2012: 2 535 589 LVL (3 607 818 EUR).
On 8 March 2010 the Company received statement of certified real estate appraisers about valuation of the Company's immovable property at the amount of 5 000 000 LVL (7 114 359 EUR).
As of 31 December 2013 immovable property (buildings and structures) of the Company with book value 1 950 864 LVL (2 775 829 EUR) has been pledged as a loan security in favour of Latvian commercial bank (appendixes 19 and 20).
| 1 EUR = 0,702804 LVL | ||||
|---|---|---|---|---|
| 31.12.2013 | 31.12.2013 | 31.12.2012 | 31.12.2012 | |
| LVL | EUR | LVL | EUR | |
| Participation in the capital of Ditton Chain SIA, 15% from the fixed capital |
47 200 | 67 160 | 47 200 | 67 160 |
| Long-term loans to Ditton Chain SIA | - | - | - | - |
| TOTAL | 47 200 | 67 160 | 47 200 | 67 160 |
| 1 EUR = 0,702804 LVL | |||||
|---|---|---|---|---|---|
| 31.12.2013 | 31.12.2013 | 31.12.2012 | 31.12.2012 | ||
| LVL | EUR | LVL | EUR | ||
| Finished products for sale | 146 644 | 208 656 | 258 985 | 368 502 | |
| Stocks with slow turnover speed | 8 758 | 12 462 | 11 261 | 16 023 | |
| Provisions for stocks with slow turnover speed |
-8 758 | -12 462 | -11 261 | -16 023 | |
| TOTAL: | 146 644 | 208 656 | 258 985 | 368 502 | |
| Provisions for stocks with slow turnover speed: | |||||
| As at beginning of year | 11 261 | 16 023 | 9 134 | 12 997 | |
| Decrease / (increase) (appendix 5) | -2 503 | -3 561 | 2 127 | 3 026 |
As at end of year 8 758 12 462 11 261 16 023
| 1 EUR = 0,702804 LVL | ||||
|---|---|---|---|---|
| 31.12.2013 | 31.12.2013 | 31.12.2012 | 31.12.2012 | |
| LVL | EUR | LVL | EUR | |
| Assignment contracts | 2 865 103 | 4 076 674 | - | - |
| TOTAL: | 2 865 103 | 4 076 674 | - | - |
In the reporting year the Company has concluded 5 assignment contracts with repayment period until 31st December 2015. No interest is payable. Assignments are not secured.
| 1 EUR = 0,702804 LVL | ||||
|---|---|---|---|---|
| 31.12.2013 | 31.12.2013 | 31.12.2012 | 31.12.2012 | |
| LVL | EUR | LVL | EUR | |
| Book value of trade receivables | 1 937 046 | 2 756 269 | 5 433 032 | 7 730 508 |
| Assignment contracts* | 739 556 | 1 052 293 | - | - |
| Provisions for doubtful accounts receivable |
-89 771 | -127 733 | -112 327 | -159 827 |
| TOTAL: | 2 586 831 | 3 680 729 | 5 320 705 | 7 570 681 |
* Assignment contract which has been concluded with the Latvian resident (entity) for the amount of EUR 739 556 has been fully paid on the date of approval of this annual report and the related receivables are reflected in this report among short-term receivables.
Provisions for doubtful accounts receivable:
| 2013 | 2013 | 2012 | 2012 | |
|---|---|---|---|---|
| LVL | EUR | LVL | EUR | |
| As at beginning of year | 112 327 | 159 827 | 88 887 | 126 475 |
| (Decrease) / increase (appendixes 5 and 6) | -22 556 | -32 094 | 23 440 | 33 352 |
| As at end of year | 89 771 | 127 733 | 112 327 | 159 827 |
Note: For diversification of commercial risks and optimization of co-operation with the debtors the Company has taken legal actions, including optimization and renewal of contractual obligations, in the result of which the leading supplier and the Company's regional dealers (debtors) have guaranteed settlements with the Company by their activity, property and cash.
| 1 EUR = 0,702804 LVL | |||||
|---|---|---|---|---|---|
| 31.12.2013 LVL |
31.12.2013 EUR |
31.12.2012 LVL |
31.12.2012 EUR |
||
| Value added tax (VAT) overpayment* (appendix 25) |
17 699 | 25 183 | 19 533 | 27 793 | |
| VAT from non-paid bills | - | - | 92 538 | 131 670 | |
| Accrued interest income | 675 | 960 | 113 | 161 | |
| Payments for rent and electricity | 125 522 | 178 602 | 54 601 | 77 690 | |
| Other | 20 070 | 28 558 | 37 013 | 52 664 | |
| TOTAL: | 163 966 | 233 303 | 203 798 | 289 978 |
| 1 EUR = 0,702804 LVL | ||||||
|---|---|---|---|---|---|---|
| 31.12.2013 | 31.12.2013 | 31.12.2012 | 31.12.2012 | |||
| LVL | EUR | LVL | EUR | |||
| Cash in bank | 145 721 | 207 342 | 101 777 | 144 816 | ||
| Cash in paying counter | - | - | 2 010 | 2 860 | ||
| Book value | 145 721 | 207 342 | 103 787 | 147 676 |
| Currency | 31.12.2013 LVL |
31.12.2013 EUR |
Currency | 31.12.2012 LVL |
31.12.2012 EUR |
|
|---|---|---|---|---|---|---|
| LVL | - | 25 517 | 36 308 | - | 5 309 | 7 554 |
| USD | 19 527 | 10 056 | 14 308 | 50 073 | 26 589 | 37 833 |
| EUR | 156 726 | 110 148 | 156 726 | 68 234 | 47 955 | 68 234 |
| RUB | - | - | - | 1 375 510 | 23 934 | 34 055 |
| TOTAL: | 145 721 | 207 342 | 103 787 | 147 676 |
The fixed capital of the Company is 7 400 000 LVL, which divides into 7 400 000 public bearer shares. The nominal value of each share is 1 LVL and each share entitles to one vote. The shareholders who own over 5% from the shares of the whole capital of the Company as at 31.12.2013 and at 31.12.2012 were:
| NAME | Shares owned, % 31.12.2013 |
Shares owned, % 31.12.2012 |
|
|---|---|---|---|
| Eduards Zavadskis | 20,00 | 20,00 | |
| Vladislavs Driksne | 19,92 | 19,92 | |
| MAX Invest Holding SIA | 13,63 | 13,63 | |
| Maleks S SIA | 13,50 | 11,72 | |
| Vladimirs Bagajevs /Vladimir Bagaev/ | 9,46 | 9,46 |
| 1 EUR = 0,702804 LVL | |||||
|---|---|---|---|---|---|
| 31.12.2013 | 31.12.2013 | 31.12.2012 | 31.12.2012 | ||
| LVL | EUR | LVL | EUR | ||
| Loan from JSC "Citadele banka" (long-term part) |
1 114 407 | 1 585 658 | 1 242 447 | 1 767 843 |
For information about the loan refer to appendix 20 of this financial statement.
| 1 EUR = 0,702804 LVL | |||||
|---|---|---|---|---|---|
| 31.12.2013 | 31.12.2013 | 31.12.2012 | 31.12.2012 | ||
| LVL | EUR | LVL | EUR | ||
| Credit line from JSC "Citadele banka" | 421 682 | 600 000 | 421 682 | 600 000 | |
| Loan from JSC "Citadele banka" (short-term part) |
101 972 | 145 093 | 75 903 | 108 000 | |
| TOTAL: | 523 654 | 745 093 | 497 585 | 708 000 |
As at 31.12.2013 information on loans received from JSC "Citadele banka" is following:
| Number and date | Currency | Limit | Interest rate | Repayment term |
|---|---|---|---|---|
| on the contract | ||||
| Loan No.CI2010- | ||||
| 2.3/1 dated | EUR | 2 300 000 EUR | 6 months Euribor | 09.09.2015 |
| 10.09.2010 | + 3.95 % | |||
| Credit line | ||||
| No.CI2011-2.3/218 | EUR | 600 000 EUR | 6 months Euribor | 10.02.2014 |
| dated 25.11.2011 | + 4.00 % |
Loan security is a commercial pledge on all fixed assets, stocks and all rights to demand of the Company as a community of things at the moment of pledging, as well as on future constituents of the community of things. In accordance with the terms of this credit contract, the Company and SIA "Ditton Chain" (resident of the Republic of Latvia) undertake to ensure total DSCR (debt-service coverage ratio) ratio not less than 1.5. According to estimations of the Company's management this requirement has been fulfilled. The actual DSCR ratio for 2013 was 6.4; and in 2012 – 7.3.
According to the Agreement No.2 dated 28.02.2014 on Amendments to the Loan Agreement No.CI2010- 2.3/1 dated 10.09.2010 for the period from 28.02.2014 to 27.08.2014 there has been the interest rate changed to 4% plus 0.38%. Starting with 01.03.2014 up to 01.08.2014 the monthly payment of the loan principal sum amounts to EUR 9000.00. The maturity date is 09.09.2015.
According to the Agreement No.5 dated 28.02.2014 on Amendments to the Credit Line Agreement No.CI2011-2.3/218 dated 25.11.2011 for the period from 28.02.2014 to 27.08.2014 there has been the interest rate changed to 4% plus 0.32%. The maturity date has been prolonged up to 10.08.2014.
All conditions of the Loan Agreement No.CI2010-2.3/1 and the Credit Line Agreement No.CI2011- 2.3/218 have been fulfilled by JSC "Ditton pievadėēžu rūpnīca".
| 1 EUR = 0,702804 LVL | ||||||
|---|---|---|---|---|---|---|
| 31.12.2013 | 31.12.2013 | 31.12.2012 | 31.12.2012 | |||
| LVL | EUR | LVL | EUR | |||
| For materials | 1 236 177 | 1 758 921 | 548 967 | 781 110 | ||
| For services | 395 569 | 562 845 | 510 537 | 726 428 | ||
| TOTAL: | 1 631 746 | 2 321 766 | 1 059 504 | 1 507 538 |
| 1 EUR = 0,702804 LVL | |||||
|---|---|---|---|---|---|
| 31.12.2013 | 31.12.2013 | 31.12.2012 | 31.12.2012 | ||
| LVL | EUR | LVL | EUR | ||
| Mandatory state social insurance contributions |
68 001 | 96 757 | 127 340 | 181 188 | |
| Personal income tax | 92 263 | 131 278 | 41 504 | 59 055 | |
| Immovable property tax | 24 736 | 35 196 | 14 540 | 20 689 | |
| Corporate income tax | 38 433 | 54 685 | 2 506 | 3 566 | |
| Nature resources tax | 138 | 196 | 471 | 670 | |
| State fee on entrepreneurship risk | 80 | 114 | 87 | 124 | |
| TOTAL: | 223 651 | 318 226 | 186 448 | 265 292 |
| 1 EUR = 0,702804 LVL | |||||
|---|---|---|---|---|---|
| 31.12.2013 | 31.12.2013 | 31.12.2012 | 31.12.2012 | ||
| LVL | EUR | LVL | EUR | ||
| Settlements of salaries for December | 49 906 | 71 010 | 62 036 | 88 269 | |
| Labor union member's fee 0,2% from salary |
38 013 | 54 088 | 37 290 | 53 059 | |
| Advance payers' VAT | 150 999 | 214 851 | - | - | |
| Debts for purchased shares | 13 800 | 19 636 | 13 800 | 19 636 | |
| TOTAL: | 252 718 | 359 585 | 113 126 | 160 964 |
| 1 EUR = 0,702804 LVL | |||||
|---|---|---|---|---|---|
| 31.12.2013 | 31.12.2013 | 31.12.2012 | 31.12.2012 | ||
| LVL | EUR | LVL | EUR | ||
| Unused vacations | 42 369 | 60 287 | 53 476 | 76 089 | |
| Electricity | 19 696 | 28 025 | 19 840 | 28 230 | |
| Gas | - | - | 9 062 | 12 894 | |
| Interest for loan | 5 884 | 8 372 | 6 501 | 9 250 | |
| Auditing services | 5 102 | 7 259 | 5 102 | 7 259 | |
| Transport services | - | - | 2 150 | 3 059 | |
| Environment protection | - | - | 434 | 618 | |
| Communication services | 266 | 378 | 308 | 438 | |
| Customs warehouse services | - | - | 35 | 50 | |
| TOTAL: | 73 317 | 104 321 | 96 908 | 137 887 |
| Type of tax | Tax liabilities as at 31.12.2012 |
Charged in year 2013 |
Fines charged in 2013 |
Recovered in 2013 |
Paid in year 2013 |
Fines paid in 2013 |
Transfer red from /to other taxes |
Tax liabilities as at 31.12.2013 |
|---|---|---|---|---|---|---|---|---|
| LVL | LVL | LVL | LVL | LVL | LVL | LVL | LVL | |
| VAT | -19 533 | 360 793 | 5 775 | 149 731 | -822 634 | -5 775 | 313 944 | -17 699 |
| State entrepreneurial risk fee |
87 | 1 007 | - | - | -1 014 | - | - | 80 |
| Corporate income tax | 2 506 | 40 981 | - | - | -5 054 | - | - | 38 433 |
| Immovable property tax for buildings |
13 370 | 38 068 | 908 | - | -29 817 | -555 | - | 21 974 |
| and facilities | ||||||||
| Mandatory state | ||||||||
| social insurance contributions |
127 340 | 381 820 | 4 248 | - | -148 078 | -2 907 | -294 422 | 68 001 |
| Personal income tax | 41 504 | 185 576 | 3 073 | - | -117 286 | -1 082 | -19 522 | 92 263 |
| Natural resources tax | 471 | 1 939 | - | - | -2 272 | - | - | 138 |
| Immovable property tax for land |
1 170 | 4 617 | 120 | - | -3 078 | -67 | - | 2 762 |
| TOTAL: | 166 915 | 1 014 801 | 14 124 | 149 731 | -1 129 233 | -10 386 | - | 205 952 |
| Including (Overpayment) | ||||||||
| (appendix 16) Liabilities |
-19 533 | -17 699 | ||||||
| (appendix 22) | 186 448 | 223 651 |
| Type of tax | Tax liabilities as at 31.12.2012 |
Charged in year 2013 |
Fines charged in 2013 |
Recovered in 2013 |
Paid in year 2013 |
Fines paid in 2013 |
Transfer red from /to other taxes |
Tax liabilities as at 31.12.2013 |
|---|---|---|---|---|---|---|---|---|
| EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | |
| VAT | -27 793 | 513 362 | 8 217 | 213 048 | -1 170 502 | -8 217 | 446 702 | -25 183 |
| State entrepreneurial risk fee |
124 | 1 433 | - | - | -1 443 | - | - | 114 |
| Corporate income tax | 3 566 | 58 310 | - | - | -7 191 | - | - | 54 685 |
| Immovable property | ||||||||
| tax for buildings and facilities |
19 024 | 54 166 | 1 292 | - | -42 426 | -790 | - | 31 266 |
| Mandatory state | ||||||||
| social insurance contributions |
181 188 | 543 281 | 6 045 | - | -210 696 | -4 136 | -418 925 | 96 757 |
| Personal income tax | 59 055 | 264 051 | 4 372 | - | -166 883 | -1 540 | -27 777 | 131 278 |
| Natural resources tax | 670 | 2 759 | - | - | -3 233 | - | - | 196 |
| Immovable property tax for land |
1 665 | 6 569 | 171 | - | -4 380 | -95 | - | 3 930 |
| TOTAL: | 237 499 | 1 443 931 | 20 097 | 213 048 | -1 606 754 | -14 778 | - | 293 043 |
| Including (Overpayment) | ||||||||
| (appendix 16) Liabilities |
-27 793 | -25 183 | ||||||
| (appendix 22) | 265 292 | 318 226 |
| 2013 | 2012 | |
|---|---|---|
| Average number of persons employed | ||
| by the Company during the year | 322 | 337 |
| 1 EUR = 0,702804 LVL | |||||||
|---|---|---|---|---|---|---|---|
| Council | Management Board | TOTAL | |||||
| LVL | EUR | LVL | EUR | LVL | EUR | ||
| Salaries and remuneration | 11 505 | 16 370 | 26 338 | 37 476 | 37 843 | 53 846 | |
| Mandatory state social insurance contributions |
2 772 | 3 944 | 6 345 | 9 028 | 9 117 | 12 972 | |
| TOTAL | 14 277 | 20 314 | 32 683 | 46 504 | 46 960 | 66 818 |
The Company closed the year 2013 with profit in the amount of LVL 2 729 (EUR 3 884). In the existing circumstances the Company is continuing to work in economy regime by using internal resources and reorganizing production processes according to the existing volumes of demand, production and costs, including optimization of staff in accordance with production volumes and its actual employment. The Company intends to close the year 2014 without losses.
This financial statement has been prepared in accordance with the going concern principle and does not include any adjustments that might be necessary if the going concern principle is not applicable.
More detailed information about the Company's business principles, goals and mission are set out in the Management Report (pages 7-9) and the Council report (pages 12-13) of this Annual Report, and also in the Declaration on objectives and mission of the activity and development of JSC "Ditton pievadėēžu rūpnīca" and evaluation of these processes approved by shareholders, refer to the Company's website www.dpr.lv .
On 1st January 2014 Latvia joined the euro zone and the Latvian Lats were replaced by the euro. Since that date, the Company's accounts are kept in euro. By conversion to the euro there was used the official exchange rate set by the Latvian Bank - 1 euro /0.702804 Latvian lat. The Company's financial statements for subsequent financial periods will be prepared in euro.
In 2014 the Company has signed with the credit institution supplements to the contracts. Refer to appendix 20.
In the time period from the last day of the reporting year till the day of signing of this financial statement there have not been any other significant events, which would significantly influence the financial standing of the Company as at 31 December 2013.
On 10.09.2010 the Company concluded Credit contract Nr.CI2010-2.3/1 with JSC "Citadele banka". In conformity with the Credit contract there is a commercial pledge on the whole property as a community of things fixed in favour of the JSC "Citadele banka", as well as there is a financial pledge fixed on all settlement accounts opened in JSC "Citadele banka" in favour of the JSC "Citadele banka". The pledge serves as a security of received credit resources. Along with the Credit contract are have been Pledge Agreement No. CI2010-2.3/1-IE1, Pledge Agreement No. CI2010-2.3/1-IE2 and Commercial Pledge Agreement No.CI2010-2.3/1-KL3 concluded.
On 25.11.2011 the Company concluded a Credit Line Agreement No.CI2011-2.3/218 with the JSC "Citadele banka".
Pledge Agreement Nr.CI2011-2.3/218-IE1: subject of the pledge – immovable property under cadastral No. 0500 507 1401 (buildings and constructions), Mendelejeva Str. 11, Visku Str. 17, Daugavpils;
Pledge Agreement Nr.CI2011-2.3/218-IE2: subject of the pledge – immovable property under cadastral No. 0500 007 1402 (land), Visku Str.17, Daugavpils;
Commercial Pledge Agreement No.CI2011-2.3/218-KL3: subject of the pledge: movable property of the JSC "Ditton pievadėēžu rūpnīca", commercial pledge registration deed No.100154408;
Commercial Pledge Agreement No.CI2011-2.3/218-KL4: subject of the pledge: movable property of SIA "Ditton Chain" (pledgor SIA "Ditton Chain"), commercial pledge registration deed No.100154409;
Guarantee Agreement Nr.CI2011-2.3/218-GL-7; subject: guarantee; guarantor SIA "Ditton Chain".
The Company has also granted a security for the partner's SIA "Ditton Chain" liabilities by concluding with JSC "Citadele banka" Pledge Agreement No.CI2010-2.3/2-IE1, Pledge Agreement No.CI2010- 2.3/2-IE2, Commercial Pledge Agreement No.CI2010-2.3/2-KL4 and Guarantee Agreement No.CI2010- 2.3/2-GL8, maximum amount of the guarantee is 4 400 000 EUR (3 092 337,61 LVL).
Taking into account that SIA "Ditton Chain" has issued mutual guarantees in respect of JSC "Ditton pievadėēžu rūpnīca", and SIA "Ditton Chain" has also received credit funds, which are actually invested into the immovable property of JSC "Ditton pievadėēžu rūpnīca", in case, if contractual obligations become terminated regardless of reasons, investment made by SIA "Ditton Chain" remain at disposal of JSC "Ditton pievadėēžu rūpnīca" without any compensation to SIA "Ditton Chain".
On 30.09.2013 the Company concluded with JSC "Citadele banka" a Guarantee Agreement No.2.3-13/59 in favor of Investment and Development Agency of Latvia. Guarantee amount is 19 653,42 LVL (27 964,30 EUR), guarantee expiry date – 29th February 2016.
The Company's activity is subject to a variety of financial risks: foreign currency risk, interest rate risk, credit risk and liquidity risk.
Foreign currency risk is the risk that the Company will have financial loss from unfavorable fluctuations in exchange rates. This risk arises when financial assets in foreign currency do not match with the financial liabilities in the same currency, so there appear open currency positions for the Company. The Company has no significant financial assets and liabilities expressed in other currencies, excluding the Latvian lats and the euro. On 1st January, 2014 Latvia joined the euro zone and the Latvian Lats have been replaced by the euro. Thus, in the accounting year the Company's exposure to foreign currency risk was not significant.
Interest rate risk is the risk that the Company will have financial loss from unfavorable fluctuations in interest rates. Interest rate risk appears for the Company mainly from long-term and short-term loans from credit institutions, to which variable interest rate applies (refer to appendix 20). This causes risk that by increasing of interest rates the Company's interest expenses will grow. The Company does not use any tools to mitigate the interest rate risk.
Credit risk is the risk that the Company will have financial loss if a business partner fails to fulfill his obligations towards the Company. Credit risk is mainly caused by money means, trade receivables, advance payments and long-term and short-term loans issued.
Credit risk related to money in banks is managed by balancing the financial asset allocation in order to maintain simultaneously the possibility to choose the best offers and reduce the probability of financial means. The Company regularly evaluates credit ratings of the banks set by international rating agencies, as well as assesses the banks' financial performance.
The Company has a significant credit risk concentration. As at 31 December 2013 in the result of transactions with one partner trade receivables, other loans and other long-term receivables the Company made 93% of the total Company's trade receivables, other loans and other long-term receivables (31.12.2012: 90%), and in 2013 income from transactions with the given partner made 56% of the Company's net turnover (in 2012: 58%).
The Company regularly monitors overdue trade receivables. The balance value of trade receivables has been reduced by provisions for bad and doubtful trade receivables.
The balance value of the loans issued has been reduced by provisions for bad and doubtful loans.
The Company regularly monitors the receipt of goods and services for advance payments paid. Balance value of the advance payments has been reduced by provisions for bad and doubtful trade receivables.
Liquidity risk is the risk that the Company will not be able promptly and fully to ensure fulfillment of its obligations. Liquidity risk appears, when repayment terms of financial assets and liabilities are not consistent. The aim of the Company's liquidity risk management is to maintain an adequate amount of cash and cash equivalents, and ensure appropriate sufficient funding through credit lines issued by the banks (refer to the notes 19 and 20) so that the Company fulfill its obligations within the set time limits. The Company regularly assesses the consistency of the financial assets and liabilities terms, as well as stability of the funding sources of long-term investments. In the opinion of the Company's management the Company will have sufficient cash resources to ensure that its liquidity is not at risk.
*****
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.