Annual Report • Sep 23, 2021
Annual Report
Open in ViewerOpens in native device viewer



| Message from CEO | 4 | |
|---|---|---|
| CHAPTER 1 | 6 | |
| MANAGEMENT REPORT | 6 | |
| 01. | General information about the Company and its Group | 7 |
| Management Board | 8 | |
| Supervisory Board | 9 | |
| 02. | Strategy of Echo Investment Group | 10 |
| 03. | Business model | 11 |
| 04. | Ownership structure of Echo Investment S.A. and description of shares | 12 |
| 05. | Volume of the Company's shares and bonds held by managing and supervising persons | 13 |
| 06. | Significant events in H1 2021 | 14 |
| 07. | Significant events after the balance sheet day | 18 |
| 08. | Residential segment – market outlook and Echo Investment business activities | 21 |
| 09. | Residential rental segment – market outlook and Echo Investment business activities | 26 |
| 10. | Commercial real estate – market outlook and Echo Investment business activities | 28 |
| 11. | Operating segments of Echo Investment Group | 34 |
| 12. | Portfolio of properties | 37 |
| 13. | Main investments in 2021 – acquisition of plots | 47 |
| 14. | Factors and one-off events affecting the results in Q2 2021 | 48 |
| 15. | Factors which will influence the results of the Company and its Group | |
| in the perspective of at least the following quarter | 50 | |
| 16. | Information on dividend policy and dividend | 51 |
| 17. | Financial liabilities of the Company and its Group | 52 |
| 18. | Off-balance sheet liabilities | 57 |
| 19. | Remuneration of the Management Board and Supervisory Board | 64 |
| 20. | Other disclosures required by law | 66 |
| 21. | Agreements concluded with an auditor | 67 |
| 22. | The impact of the COVID-19 pandemic on the operations of Echo Investment Group | 68 |
| CHAPTER 2 | 70 | |
|---|---|---|
| CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS | 70 | |
| EXPLANATORY NOTES TO THE CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENT |
77 | |
| INFORMATION ON FINANCIAL STATEMENT OF THE ECHO INVESTMENT GROUP | 101 | |
| 01. 02. 03. 04. |
Principles adopted in preparation of Echo Investment Group's financial report Echo Investment Group Material estimates and judgments of the Management Board of the Company Application of new and amended standards and interpretations issued |
102 103 109 |
| by the IFRS Interpretations Committee | 116 | |
| 05. | Published standards and interpretations which are not effective yet and have not been adopted by the Group |
117 |
| CHAPTER 3 | 119 | |
| CONDENSED INTERIM STANDALONE FINANCIAL STATEMENTS OF ECHO INVESTMENT S.A. |
119 | |
| EXPLANATORY NOTES TO THE INTERIM CONDENSED STANDALONE FINANCIAL STATEMENT |
126 | |
| Explanatory notes to the statement of financial position | 127 | |
| Explanatory notes to profit and loss account | 150 | |
| INFORMATION ON FINANCIAL STATEMENT OF ECHO INVESTMENT S.A. | 156 | |
| 01. | Principles adopted in Echo Investment S.A. financial report | 157 |
| 02. | Significant contracts concluded with related entities | 158 |
| 03. | Methods of determining the financial result | 160 |
| 04. | Estimates of the Company's management board | 160 |
| STATEMENT OF THE MANAGEMENT BOARD | 161 | |
| Contact | 163 |

4
It is my pleasure to present to you this financial report of Echo Investment for the first half of 2021, which for the first time takes into account the results of the Archicom S.A. group. Our Group enjoys a stable financial situation and during this period generated a net profit of PLN 47 million, which was mainly the result of handing over to customers 398 apartments built by Echo Investment, as well as 202 apartments of Archicom and an increase in the value of office buildings – in particular Malthouse Offices in Warsaw Breweries and Brain Park I in Cracow. A very important item that influenced the results for the first half of the year and the second quarter was the profit on purchase price allocation of Archicom S.A. shares.
Message from CEO
Reaching the strategic goal of becoming a nationwide leader in the residential sector, we acquired a 66% stake in the Wrocław-based developer Archicom on April 22, 2021. At the end of the first half of the year, this company had a share of about 17% in the Wrocław market, which placed it in the position of the unquestionable leader. The Echo-Archicom Group is currently the biggest residential developer in Poland, building apartments for sale and rent. In the first half of the year, the two companies sold a total of 1,719 apartments to clients.
Including the results of Archicom, from the beginning of the year to the end of June, we handed over 600 apartments. However, it must be remembered that the most busy time is still ahead of us. In the second half of the year, we expect to receive use permits for 14 projects with 2.2 thous. apartments that will be ready to hand over to customers. We are constantly expanding our offer. The Echo-Archicom Group currently has 4.4 thous. apartments for sale under construction while in the second half of the year we will start investments with a total of more than 2.4 thous. units.
What's also worth mentioning is our recent success – the Warsaw Council agreed that we should build a residential estate with about 1.6 thous. apartments and a modern school for 450 children in the heart of the Służewiec office district, using the so-called special housing act. It is a good decision both for the city, which we help to transform an office district into a multifunctional, comfortable place to live, and for Echo Investment, which will be able to implement an attractive investment there.
We are consistently developing Resi4Rent – the largest company with apartments for rent in Poland. In the first half of this year alone, Resi4Rent launched 600 subscription units at Suwak and Taśmowa Streets in Warsaw, as well as opened seventh building – this time in Gdańsk at Kołobrzeska Street, where another 302 units are in offer. In August, Resi4Rent obtained the financing from a consortium of reputable banks for construction of 1,400 units for rent in five locations.
Currently Resi4Rent has 2.3 thous. completed apartments in offer which in 2022 will grow to 3.7 thous. and to 6 thous. in 2023. Ultimately, by 2025, Resi4Rent will offer at least 10 thous. apartments in the six largest Polish cities. In 2021, it has already started the construction of over 1.1 thous. units, and by the end of the year, it will start building nearly 1.3 thous. The plan for each year is to start up construction of another 3 thous. units.
Currently we have office buildings under construction with a total leasable area of around 100 thous. sqm, and a further 200 thous. sqm are in the planning stage. Since the beginning of 2021, two completed office buildings which are part of the Warsaw Breweries complex have found new owners. We sold Villa Offices in March and Malthouse Offices in August. Jointly transactions were worth EUR 240 The value of our assets amounted to over PLN 7 billion and is 25% higher than at the end of last year. This is mainly a result of the acquisition of Archicom S.A. group – the increase in the value of residential assets amounted to 90%. Our priority is to maintain a strong financial position and further development in the residential segment to maintain and strengthen the leading position
mn and are proof that mixed-use 'destination' projects – places that attract people – are more than ever in demand by investors. Talks on the sale of other buildings are also in advanced negotiations.
In the first half of the year, we started to develop the Brain Park office project in Cracow and another office building in the Fuzja complex. We acquired new, reputable tenants, such as Playtika, 3M GSC Poland or ABB, which shows the strength of the office sector. That is why we intend to start construction of 3 more office buildings by the end of the year.
Since restrictions on trading were lifted this spring, in retail segment we have focused on strong marketing efforts and strengthening Libero and Galeria Młociny shopping centers as they return to their normal operations. The facilities are almost fully leased and attract new retail brands. Moreover, the vast majority of agreements on sharing costs of closures and rent payments have been signed with tenants at both centers. Both projects record an increase in footfall compared to 2019, and more importantly – a 30% increase of tenants' turnover compared to 2019.
The Group maintains a high level of cash: at the end of the first half of the year it was PLN 630 million. The value of our assets amounted to over PLN 7 billion and is 25% higher than at the end of last year. This is mainly a result of the acquisition of Archicom S.A. group – the increase in the value of residential assets amounted to 90%. Our priority is to maintain a strong financial position and further development in the residential segment to maintain and strengthen the leading position.
5
I encourage you to read our financial report for first half of 2021 in detail.
Yours sincerely
Nicklas Lindberg CEO OF ECHO INVESTMENT


Echo Investment Group's core activity consists in the construction, lease and sale of office and retail buildings, construction and sale of residential buildings as well as trade in real estate.
The parent company Echo Investment S.A., with its office in Kielce, al. Solidarności 36, was registered in Kielce on 30 June, 1994. Echo is a Joint Stock Company entered in the National Court Register under no. 0000007025 by the District Court in Kielce, 10th Economic Division of the National Court Register.
Since 5 March 1996, the Company's shares are listed at the Warsaw Stock Exchange on the regulated market, sector – WIG – Real Estate. The parent entity is Lisala Sp. z o.o., and the ultimate parent of the group is WING IHC Zrt. The Company was established for an indefinite period of time.

01
Nicklas Lindberg President of the Board, CEO

Maciej Drozd Vice-President of the Board, CFO

Artur Langner Vice-President of the Board

Rafał Mazurczak Member of the Board

Małgorzata Turek Member of the Board

Waldemar Olbryk resigned from the position of a Board Member of Echo Investment S.A. On April 22, 2021, he took the position of the President of the Management Board of Archicom S.A.
Marcin Materny resigned from the position of a Board Member of Echo Investment S.A. on April 22, 2021.
Noah M. Steinberg Chairman

Tibor Veres Deputy Chairman
Sławomir Jędrzejczyk Independent Supervisory Board
Deputy Chairman of the Audit Committee
Member


Maciej Dyjas Supervisory Board Member

Péter Kocsis Supervisory Board Member

Bence Sass Supervisory Board Member

Nebil Senman Supervisory Board Member Audit Committee Member

In 2016, the Management Board of Echo Investment with the approval of the Supervisory Board developed and implemented "The strategy of profitable growth". According to its assumptions, Echo Investment focused on development activity. This way it accelerated the capital turnover and generates higher returns for its shareholders. The Company intends to share profit in the form of regular dividends.

It is the strongest economy and real estate market in the Central and Eastern Europe. Echo Investment, which has been operating on this market for two decades, knows perfectly its potential, background and principles of functioning. This is why the Company will focus on running projects in the most important Polish cities, which are at the same time the most attractive and liquid real estate markets: Warsaw, Tricity, Poznań, Katowice, Wrocław, Cracow and Łódź.

Echo Investment is the biggest real estate development companies operating in Poland, in terms of number of projects as well as its total area. The Company is active in both sectors of real estate market: residential and commercial. In accordance with the strategy of profitable growth, Echo Investment is going to be one of the leaders in residential and commercial market, what implies higher dynamics in residential. Big scale of activity allows for optimum use of resources.
DEVELOPMENT

The focus of the adopted strategy model is on development activities, which include land acquisition, construction, lease, active management to increase the market value and then sale of finished project in optimal time for the possible return ratio, capital management, market expectations and trends. Commercial and residential properties under construction constitute majority of the group's assets.

Echo Investment values long-term business relations with reliable partners, that created synergies for both sides. Development activities of Echo Investment are complementary to these entities. Such cooperation facilitates expanding Echo's scale of operation, accelerates speed of projects implementation and limits risks. Echo Investment assumes entering into joint-ventures for projects requiring significant capital expenditures, providing its partners with services such as development, planning, leasing, accounting etc. Partners may also be offered by Echo with priority to acquire ready projects on market conditions. Material agreements between Echo Investment and its partners need to be discussed and approved by the Supervisory Board.
| ============================================================================================================================================================================== |
|---|
| - I |
| - - I |
| 를 |
Many years of experience in three real estate sectors gives Echo Investment a competitive advantage resulting from skills to develop large, multi-functional and destination projects. This is why, the Company can buy larger lands where unit price is lower and competition among purchasers is much lower. Combining functions allows the Company to complete a project earlier and design a complex city space.

Echo Investment Group runs the entire investment process in-house, starting with acquisition of property, through obtaining administrative permits, financing and oversight of construction, to leasing, completion, active property management to increase its value, taking decision of sale and execution of this decision in optimal moment from return, cash management, expectation and market trends. These steps are taken in most cases through the special purpose vehicles (SPV). The core business of Echo Investment Group falls into the following categories:


The share capital of Echo Investment S.A. is divided into 412,690,582 ordinary bearer shares of A, B, C, D, E and F series. None of the shares has limited rights. The Company's share capital, i.e. the nominal value of all the shares, amounts to PLN 20,635, and it was paid in cash.
The nominal value of one share is PLN 0.05. The number of shares equals the number of votes at the General Meeting of Shareholders. The securities issued by Echo Investment S.A. do not provide their owners with any special controlling powers. Echo Investment S.A. does not have any information on limitations in exercising the voting right or transferring ownership rights by owners of its securities.
The major shareholder of Echo Investment S.A. is Lisala Sp. z o.o., controlled by Hungarian Wing IHC Zrt.
The shareholding structure information is based on data on shareholders holding minimum 5% of the total number of votes at the Ordinary General Meeting of Echo Investment S.A. of 28 June, 2021 and notification from shareholders.
To the best of the Company's knowledge, among the persons in charge of Echo Investment S.A. management or supervisory functions, the shareholders and bondholders of the Company are Nicklas Lindberg, President of the Management Board, Maciej Drozd Vice-president, CFO and Péter Kocsis, member of the Supervisory Board.
| Surname / Position in the company | Number of shares held | Share in the capital and votes at GMS |
|---|---|---|
| Nicklas Lindberg | 538 676 | 0,13% |
| President of the Board, CEO | ||
| Maciej Drozd | 221 765 | 0,05% |
| Vice-President of the Board, CFO | ||
| Péter Kocsis | 44 000 | 0,01% |
| Supervisory Board Member |
| Surname / Position in the company | Number of bonds held |
|---|---|
| Nicklas Lindberg | 219 (code ECH0721) |
| President of the Board, CEO | 229 (code ECH1022) |
| Maciej Drozd | 219 (code ECH0522) |
| Vice-President of the Board, CFO | 369 (code ECH0721) |
| 50 (code ECH0923) | |
| 316 (code ECH1022) |
To the best of the Company's knowledge, none of the other members of the Management Board or the Supervisory Board is a shareholder or a bondholder of the Company directly or indirectly as at the
date of publication of the report, none of them was a shareholder or bondholder on 30 June 2021 and during H1 2021, and none of them concluded any transactions for shares or bonds in the Company.
Echo Investment Group has concluded sale agreement of Villa Offices building being part of the Warsaw Breweries complex. It was acquired by KGAL Group, a leading independent investment and asset manager. The building was sold for approximately EUR 86.7 million.
The transaction value was reduced, inter alia, by the value of the rent-free periods, the partial value of capitalized rents on premises not handed over to tenants, the value of arrangement works, and other costs. As a result, the price payable at closing was EUR 69.3 million plus VAT. After the space is handed over to all tenants, the price will be increased to EUR 76.6 million plus VAT. In addition the seller received a separate fee related to the completion of arrangement works on the tenants' premises and the repair of defects in the total amount of EUR 4.6 million plus VAT.
As part of the transaction, the parties have also concluded a building quality guarantee agreement and a rental guarantee agreement. The second one provides a guarantee to the buyer that the seller will cover rent payments and service charges for parts of the building that have not been yet rented and those that have been rented, but for which rent reductions or rent-free periods have been applied.
The Villa Offices building received an occupancy permit in April 2020 and is already fully leased and occupied with such companies as WeWork, Accenture, Grupa Citi, Echo Investment, Etno Café and Munja restaurant. The 13-floor building of Villa Offices is is 55-meter high and its total rental area amounts to 16,600 sqm.

Villa Offices building in Warsaw Brewery complex in Warsaw.
06

On March 17, 2021 institutional investors have acquired Echo Investment's bonds with a total value of PLN 195 million. The bonds have a 4-year maturity. Their interest rate is based on the WIBOR 6M variable rate plus a margin for investors. The agent of this new issue is mBank S.A. Echo Investment plans to allocate the money obtained from the bond issue to finance the development of its business and to repay the bonds maturing at the end of Q1 of this year. The issued bonds are not secured and will be entered into the market in the alternative trading system of the Warsaw Stock Exchange. Parallel to issue of bonds, the Company redeemed 1,475 own bonds with a nominal value of PLN 10,000 each (ISIN code PLECHPS00225).
On April 22, 2021 Echo Investment concluded the acquisition of a stake of Archicom S.A. shares representing in total approximately 66.01% of the share capital and entitling to a total of approximately 65.99% of votes. The sellers were the company founders Dorota Jarodzka-Śródka, Kazimierz Śródka and Rafał Jarodzki. The price for the shares amounted to PLN 429 million. Echo Investment paid PLN 241 million on the transaction day and the remaining PLN 188 million in bonds issued with a maturity date of 3.5 years, bearing interest at an annual rate of 5%. A subsidiary of Archicom carrying out the development business outside Wrocław and adjacent municipalities, as well as a subsidiary of Archicom carrying out architectural and design services business, were excluded from the scope of the transaction. Those assets were sold-back to the founders of the company. The development projects were sold to Dorota Jarodzka-Śródka and Rafał Jarodzki for PLN 131 million (paid in two instalments), and the design studio - to Dorota Jarodzka-Śródka and Kazimierz Śródka for PLN 2.4 million.
In addition, on the closing date of the transaction an option agreement was executed under which Echo Investment S.A. or an entity designated by the company is entitled to purchase the Archicom S.A. shares remaining in the hands of the sellers, representing 8.31% of the share capital and carrying 13.32% of total votes at the general meeting. The option is exercisable until March 15, 2023.
At the end of 2020 in Wrocław and Kraków Archicom had c.a. 2,000 apartments under construction and 4,200 in preparation. After completion of the transaction, the Echo-Archicom Group is the largest residential developer in Poland, starting the construction of a total of 7 thousand apartments for sale and rent in 2021. The acquisition is in line with Echo Investment's strategic goals of becoming a Polish nationwide leader in the residential sector. Archicom has been operating mainly on Wrocław market and has been listed on the Stock Exchange since 2016. The company has grown out of a family-owned architectural design office and has 160 completed projects to its credit, including the revitalized Wrocław Breweries complex, the award-winning Olimpia Port estate and the first exclusive Platinum Lofts in Wrocław. Archicom is a strong, recognizable brand with nearly 15% share in the Wrocław residential market.
According to previous decision of Archicom S.A. Supervisory Board and General Meeting of Shareholders, at the same time as the transaction was closed, there were changes in the company's governing bodies. Waldemar Olbryk became the CEO of Archicom (previously resigned from sitting in Echo Investment Management Board), Agata Skowrońska-Domańska and Rafał Zboch took up positions of Members of the Board. Nicklas Lindberg, Maciej Drozd, Małgorzata Turek and Rafał Mazurczak became Members of the Supervisory Board.
The idea of sound cities' development, the 'destinations' projects, green areas and trees protection, good relations with customers and neighbours, construction sites safety described in the first Sustainability Report of Echo Investment 2020. These issues have also been indicated as the Company's priorities. It is the Company's first publication of this kind related to ESG goals, management and actions. The document describes the Company's key sustainable development projects.

Due to Echo Investment's extensive scale of operations and number of projects, the company has significant influence on Poland's most prominent cities' functional aspects. Therefore it make every possible effort to go beyond the projects' business dimension, including city-forming and appropriate urban-planning aspects. Echo Investment's business strategy indicates the development of large-scale, multifunctional 'destinations', the places to attract people. This way it participates in urban sustainable development policies. The company counteracts cities' sprawl into their suburbs, promotes cutting-edge transport, and implements the idea of 15-minute cities. Last but not least, it revives the cities' neglected and run-down areas.
Echo Investment puts to use its 25-year experience in Polish cities co-creation to benefit the destinations projects. These coherently and consistently designed investments enhance the city with high-quality public spaces and greenery - the destinations are developed with respect for specific local history, in accordance with the latest global trends in urban planning, including ecology, shared economy, promotion of public transport as well as pedestrian and bicycle passages.
Property development and construction services are inseparable; thus, Echo Investment attaches particular attention to its construction sites safety.
The Sustainability Report marks the launch of Echo Investment's voluntary disclosure of non-financial information. The company decided for that because of its maturity. Also its business partners, contractors, customers, shareholders and other stakeholders have attached an increased importance of corporate social responsibility. The report is to be published annually. The report compiled in accordance with the GRI (Global Reporting Initiative) standards, the CORE version. Over 70 people have been involved in the report preparation, including an extensive direct-stakeholders group, incl. employees, business partners, stock exchange investors, individual clients, media, industry organisations and local governments' representatives.

2020 Sustainable Development Report is Echo Investment's first publication of this kind related to ESG goals, management and actions.

Echo Investment's Ordinary General Meeting of Shareholders was held on June 28, 2021. Standard resolutions were passed to approve the financial statements and the management report for 2020, the Supervisory Board's report on the results for 2020 and on remuneration was approved, all members of the Management Board and the Supervisory Board were granted a discharge, and a resolution was passed to allocate the profit generated.
The net profit generated by the Company in the 2020 financial year in the amount of PLN 57,824,852.68, increased by PLN 45,347,792.82 from the Dividend Fund - a total of PLN 103,172,645.50 - was allocated for distribution to all shareholders of the Company. The amount of the dividend per share will be PLN 0.25. The date of establishing the right to the dividend was set for 26 July 2021, and the dividend payment date was set for 5 August 2021. The resolution has been fully implemented.
On 5 August 2021, Malthouse Offices, the biggest office building of the Warsaw Breweries complex, as well as the historic malthouse were acquired by Deka Immobilien, an international investment and asset manager.
As part of the transaction, the Parties have also concluded a building quality guarantee agreement, a rental guarantee agreement and a master lease agreement. The basic provisions of the rental guarantee agreement provide for a guarantee to the buyer that the seller will cover rent payments and service charges for individual parts of the buildings that have not been rented yet and those that have been rented, but for which rent reductions or rent-free periods have been applied. The basic provisions of the lease agreement provide for a lease to the seller of the space at the Time Cellars and the Malthouse buildings designated for the subtenants to conduct the restaurant business.
Malthouse Offices is a part of the Warsaw Breweries multi-functional complex. The asset consists of a 7 floors office building, the historic Malthouse, the Central Garden and the historical cellars. The property, completed in September 2020, comprises of 29,600 sqm GLA and two levels underground parking with 180 parking places. The office part is leased to the well-known tenants such as Grupa Żywiec, Allen & Overy, MDDP, Point72 and Playtika. Its ground floor is occupied by several restaurants and a gym. The underground part of the building is connected to the historic cellars. This is where the original concept of the Lviv-based Kumpel Group operates. The 'Browar Warszawski' restaurant welcomes guests with beer brewed here.

Malthouse Offices building in Warsaw Brewery complex in Warsaw.

A consortium of banks, with Pekao Bank as a leader, Bank Gospodarstwa Krajowego and BNP Paribas Bank, granted over PLN 248 million in a construction and investment loan and PLN 15 million in a VAT loan for five Resi4Rent projects with apartments for rent. The projects to be financed will provide a total of around 1.4 thousand apartments in Warsaw and Cracow. Three projects are already under construction, two projects will start in the coming months. This is the third tranche of Resi4Rent's projects financed by reputable banks and financial institutions.
Currently Resi4Rent has almost 6 thousand units in Warsaw, Wrocław, Gdańsk, Cracow, Łódź and Poznań, out of which over 2 thousand is already finished and leased out. Until 2025 the company will operate 10 thousand units. All of the Resi4Rent apartments are new, comfortably finished and equipped with necessary household appliances and basic furniture. The price includes Wi-Fi access to a panel that allows, among others, to manage contracts as well as to have a dedicated service office. Resi4Rent's clients are mainly young people starting out their adult life, singles, foreigners, students, as well as families with children and seniors. 75% of the company's clients are under the age of 34.
On 26 August 2021, the Management Board of Echo Investment adopted a resolution on the establishment of a public program for the issuance of up to PLN 300 million or its equivalent in euro. The bonds will be offered in a public offering conducted after the approval of the base prospectus by the Polish Financial Supervision Authority (KNF). Detailed terms and conditions of the issue of bonds shall be set out prior to the issue of a given series of bonds. The Company plans to introduce the bonds issued under the prospectus to trading on the regulated market Catalyst operated by the Warsaw Stock Exchange. Powszechna Kasa Oszczędności Bank Polski S.A. Branch - Brokerage Office in Warsaw will perform the function of the offering agent and the global coordinator.
$$\mathbf{OOO}_{\text{million}}$$
Maximum value of bonds that can be issued in the established public program.
The Management Board of Echo Investment announced on September 6, 2021 that it considers issuing another series of bonds in the fourth quarter of 2021 as part of the bond issue program up to a total amount of issued and outstanding bonds of PLN 1 billion, provided that relevant conditions in the debt securities market occur.
The issuance under consideration relates to unsecured ordinary bearer bonds bearing interest at a variable rate, with a maturity not exceeding 4 years. The bonds will be offered for purchase without a prospectus or information memorandum. On the issue date, they will be registered in the depository operated by the Central Securities Depository of Poland (Krajowy Depozyt Papierów Wartościowych S.A.) or recorded in the records operated by the issuing agent and subsequently registered with KDPW in accordance with the provisions of the Act on Trading. The bonds may be introduced to trading in the alternative trading system operated by the Warsaw Stock Exchange (Giełda Papierów Wartościowych w Warszawie S.A.).
The final parameters of the bonds will be determined through discussions with investors and under the bookbuilding process, and the decision to issue will be subject to approval by the Management Board.


The planned housing estate at ul. Wołoska in Warsaw will allow to change the office monoculture of Służewiec and supplement it with educational and green infrastructure of the area.
The Warsaw Council approved Echo Investment's project under the so-called special housing act at its session on 9 September 2021. It is based on replacing several oldest office buildings in the heart of Służewiec Przemysłowy area with modern residential buildings. Together with them Echo Investment will build a primary school for 450 children, move a high voltage line along ul. Wołoska underground, create a park in this place and invest in two additional green areas and road infrastructure in the area. The project will be developed under the Act on Facilitating the Preparation and Execution of Residential Projects and Related Projects, known as the Special Housing Act. Previously, the City Council agreed to only one project under this procedure, but on a much smaller scale.
The planned project of Echo Investment involves replacing the older generation office buildings on ul. Wołoska with modern buildings with 1,250-1,600 apartments. Residents of the district will also gain a number of additional projects. Echo Investment will build a model school which far exceeds requirements that are set out in the special housing act. The primary school (from 0 to 8) with two classes in each grade is the most important related projects which will be built as part of the project in Służewiec Przemysłowy, apart from three hectares of greenery and the improvements to the local green and transport infrastructure. It will also be the first public school in Poland built for the city by a private investor. The designs of the residential project, the green areas and the school were created in the renowned design offices: BBGK and WWAA.
The project will be built in the area of ul. Domaniewska, Wołoska and Postępu. The area has been the subject of a preliminary sale agreement from the Immofinanz Group since 2019. The total area of the land property, which is the subject of the transaction, is about 50,000 sqm.
Developers that operate in Warsaw, Cracow, Wrocław, Tri-City, Poznań and Łódź sold around 19,500 development apartments in the first quarter of 2021 and repeated this result in the second quarter. As a result, the first half of the year ended with 39,000 development apartments sold, which is over 7.2 percent more than in the first half of 2017 that has been the best so far - according to data provided by the consulting firm JLL.
The sales could have been even higher if production of apartments had kept up with the demand. In the second quarter, 15.8 thousand units were marketed, 14 percent more than the quarter before and twice as many as in the second quarter of 2020. Despite this, the offer of apartments from developers declined once again and at the end of June 2021 amounted to only 37.8 thousand. This is the least since the third quarter of 2010.
Perspectives of each market sectors in comming months:

JLL experts explain the phenomenon of high residential sales by low interest rates, the desire to protect savings against inflation, the availability of low-cost loans and a stable job market: low unemployment and rising wages. On the other hand, the increase in the scale of the production of apartments by developers is limited by very high price expectations of land sellers, increasing difficulties in obtaining building permits and rising prices of construction materials as well as construction services. According to JLL experts, a decrease in apartment prices in the near future seems unlikely, as high inflation is forecast and the cost of the production of apartments has just been increased by the legislator in the form of a mandatory levy to the Developer Guarantee Fund.
At the end of June, an increase in the average price of apartments on offer in the six largest markets amounted to 4% q-o-q. If we take a look at individual markets separately, the average price growth was double-digit in Warsaw, Wrocław, and Łódź (10 percent, 12 percent, and 17 percent, respectively), compared to the same period a year ago.

– Cracow
Reaching the strategic goal of becoming a nationwide leader in the residential sector, Echo Investment acquired a 66% stake in the Wrocław-based developer Archicom on April 22, 2021. At the end of the first half of the year, this company had a share of about 17% in the Wrocław market, which placed it in the position of the unquestionable market leader. The Echo-Archicom Group is currently the biggest residential developer in Poland, building apartments for sale and rent. In the first half of the year, the two companies sold a total of 1,719 apartments to clients, and Resi4Rent - a platform offering apartments for rent delivered another 674 units. Both companies Echo Investment and Archicom has 4,400 apartments under construction, out of which half to be completed only this year. In addition, over 7,600 units are in preparation to be started within next 3-4 years.
By the end of June 2021. Echo Investment sold 906 apartments - 40% more than in the first half of 2020. Whereas Archicom sold 813 apartments in that period, the year-on-year growth rate for this company reached 35% (the data refers to the Archicom S.A. group excluding Archicom Polska, which was not purchased by Echo Investment).
| Investor | Project | Number of apartments |
Planned completion date |
|---|---|---|---|
| Echo Investment | Fuzja III | 160 | 4 Q 2022 |
| Łódź ul. Tymienieckiego | |||
| Echo Investment | Osiedle ZAM I | 115 | 2 Q 2022 |
| Kraków, ul. Rydlówka | |||
| Echo Investment | Osiedle Enter II | 157 | 4 Q 2022 |
| Poznań, ul. Naramowice | |||
| Echo Investment | Osiedle Enter III | 166 | 4 Q 2022 |
| Poznań, ul. Naramowice | |||
| Archicom | Olimpia Port M36, M38 | 88 | 3 Q 2022 |
| Wrocław, ul. Vespucciego | |||
| Archicom | Browary Wrocławskie BA2, BA3 | 246 | 2 Q 2023 |
| Wrocław, ul. Jedności Narodowej | |||
| Total | 932 |
| Investor | Project | Number of apartments |
|---|---|---|
| Echo Investment | Nasze Jeżyce I | 142 |
| Poznań, ul. Szczepanowskiego | ||
| Archicom | Olimpia Port M28, M29 | 108 |
| Wrocław, ul. Vespucciego | ||
| Archicom | Słoneczne Stabłowice Z21, Z22, Z23 | 107 |
| Wrocław, ul. Lubomierska | ||
| Total | 357 |


Zenit to be the first residential estate designed in accordance with the sustainable development strategy of Łódź. It is being built at ul. Widzewska and will replace the recently closed hypermarket with a parking.


Echo Investment-Archicom group handed over 600 apartments to clients from the beginning of the year to the end of June, out of which 202 apartments from Archicom that were handed-over to clients after 22 April, and therefore the result on them is
consolidated in the result of Echo Investment. In the second half of the year use permits are to be obtained for 14 projects with over 2,200 apartments. The vast majority of this year's handovers will take place then.

A significant element of both Echo Investment's and Archicom's strategy is to develop large areas and to offer clients a wide range of projects. In case of Echo Investment it means to combine residential, office and commercial functions within the same projects called "destinations". Archicom promotes the idea of comprehensive residential complexes, creating projects which are well integrated with the urban fabric and offer an appropriate functional program (recreation areas, services, greenery). Both companies consider it a great value and a competitive advantage that they provide clients, as part of their projects, with a modern urban infrastructure: sidewalks, roads, benches and other urban furniture, recreation and green areas.
Renting apartments in Poland is still an unpopular way of securing living needs. The market for such apartments is dominated by individual investors, therefore it is difficult to provide precise data on its size, prices or trends. Recent years, however, have brought a lot of interest in the market for rental apartments from large private investors. According to JLL, at present such professional entities have only about 6,100 apartments for rent and about 24,600 under construction or in preparation.
In the first half of 2021, investments in the private rental residential sector in Poland amounted to EUR 564 million, which is a high record, according to JLL's estimates. This amount includes the acquisitions of 13 projects from Budimex Nieruchomości and 3 projects from Marvipol by the Swedish fund Heimstaden, as well as the acquisition of planned 1,000 units from YIT by the Nordic fund NREP. JLL analysts estimate that by the end of the year transactions in this sector will reach EUR 200-300 million.
The yields for such projects with forward transactions are estimated at 5.00% in Warsaw and 5.25% in regional cities.

This is how many apartments for rent are built and prepared by private institutions in Poland.


Resi4Rent is now the biggest institution providing apartments for rent in Poland. At the end of the first half of 2021, the company held c.a 40% of the finished stock of the institutional rental market. In the first half of this year alone, the company launched 600 subscription units at Suwak and Taśmowa Streets in Warsaw, while in June Resi4Rent, opened its seventh building - to be completed this time in Gdańsk at Kołobrzeska Street, where another 302 units are on offer.
In August, the company obtained the financing for construction of 1,400 units for rent in five locations. A consortium of banks, with Pekao Bank as the leader, Bank Gospodarstwa Krajowego and BNP Paribas Bank, granted more than PLN 248 million of a construction and investment loan and PLN 15 million of a VAT loan for construction of five more projects providing subscription units offered by Resi4Rent. The financed projects will provide in total over 1.4 thousand apartments in Warsaw and Cracow. This is the third tranche of the Resi4Rent projects financed by reputable financial institutions.
Currently, Resi4Rent owns 2.3 thousand units. Since the beginning of the year, three projects in Warsaw and Cracow, with more than 1.1 thousand units, were launched, and in the second half of the year, it is planned to launch four more projects, with nearly 1.3 thousand units. Eventually, until 2025, the company will have a minimum of 10 thousand units in the six largest Polish cities - Warsaw, Cracow, Łódź, Wrocław, Gdańsk and Poznań.
Resi4Rent is the biggest company providing subscription apartments for rent, owned in 30% by Echo Investment. The remaining 70% of its shares belong to a global investment fund. Echo Investment is also responsible for the preparation and construction of Resi4Rent projects.
A number of residential units already in offer of Resi4Rent the largest residential rental company in Poland.
The first half of 2021 was shaped by the uncertainty as to the outlook on the end of the pandemic. Some tenants continued to operate under a hybrid working model. This state of affairs, which has lasted for over a year, caused developers not to start new projects. As a result, only less than 370 thousand sqm is currently under construction. - the least since 2010 - according to JLL. In recent years, the average reached 700-800 thousand sqm. Developers are much more cautious about starting new construction projects, and in recent months only one new development was launched in Warsaw. In turn, 10 buildings with a total area of 226.3 thousand sqm were delivered to the market in the first half of 2021.
Currently, tenants often choose to extend their leases on a short-term basis and wait for a return to normalcy before making long-term commitments. In the first half of the year, companies signed leases for a total of 249.3 thousand sqm, which was 26% lower than the same period in 2020. Although companies have taken a conservative approach to leasing office space, according to JLL analysts' observations, ongoing processes and growing interest from companies of the modern business services sector could positively impact the volume of lease transactions in the coming months.
The vacancy rate is at its highest level since late October 2017. At the end of June 2021, it reached 12.5% (13.8% in the center and 11.4% outside the center), which represents the increase of 4.6 p.p. y-o-y and 1.1 p.p. compared to the first quarter of 2021. This is due to both the cautiousness in signing leases and the delivery of a significant number of new buildings to the market, which were on average 44% leased. As a result of the slowdown on the developers' side and the projected supply gap, JLL analysts expect a decline in the vacancy rate in 2023.
Perspectives of each market sectors in comming months:

By being cautious about signing regular lease agreements, there has been a stable level of interest in flexible offices or serviced offices, used both by small growing companies and large corporations. Currently in the central districts of Warsaw some operators have occupancy rates of 80% or even higher. Due to the pandemic, both in the Warsaw market and in most other Polish cities, a significant development of the sublease market was also noticeable, but in the first half of 2021, a slowdown in the growth dynamics of the number of such offers was observed. Currently in Warsaw there is over 120 thousand sqm waiting for subleasing.
The first quarter in the office investment market throughout Poland proved to be one of the best ever, while the second quarter was much quieter. The entire half-year was closed with a result of EUR 799 million. This is 40% less than in the first half of the previous year, but at the same time 4% more than the 10-year average for the first six months of the year. Transactions that were finalized in Warsaw accounted for just over half of the total turnover. The largest of them was the sale of the Villahouse Offices by Echo Investment for EUR 86.7 million. It is worth noting that in the second quarter the first prime transaction this year in the COB area was finalized - Le Palais was sold by Patrizia to Generali Real Estate. At the end of the first half of the year the yield for prime real estate in Warsaw was estimated at the level of 4.50%.
At the end of the second quarter of 2021, the vacancy rate estimated for eight major regional office markets ( Cracow, Wrocław, the Tri-City, Katowice, Poznań, Łódź, Lublin, Szczecin) amounted to 13.4%, which gives a total of 792.5 thousand sqm of office space available for lease immediately. This is 0.8 p.p. more than in the previous quarter, while 3.2 p.p. more than in the same period last year. The highest vacancy rate was recorded in Łódź (18.3%), while the lowest in Szczecin - 7.8%. These data were prepared by the Polish Chamber of Commercial Real Estate (PINK), based on knowledge of advisory companies BNP Paribas Real Estate, CBRE, Colliers, Cresa, Cushman&Wakefield, JLL, Knight Frank and Savills.
The total stock of modern office space at mid-year in the eight major regional conurbations amounted to 5,936 thousand sqm. Unchangeably, the largest office markets after Warsaw remained Cracow (1,599.2 thousand sqm), Wrocław (1,242.6 thousand sqm) and Tricity (924 thousand sqm).
Between April and June 2021, six office buildings with a total area of around 80.1 thousand sqm were delivered to the market, while in the entire first half of the year 126.5 thousand sqm was marketed. The take-up in the second quarter reached 166 thousand sqm, while in the first half of the year - 264.2 thousand sqm. Renegotiations accounted for the highest share of take-up in the second quarter at 47%. New agreements accounted for 45% and expansions for 8%.
Perspectives of each market sectors in comming months:
– Very optimistic – Optimistic – Neutral – Pesimistic – Very pesimistic
This is how much office space in regional cities was delivered in the first half 2021
126,5 thousand sqm.
and this is how much space was leased during that time.
264,2 thousand sqm.
In the second quarter of 2021, the retail space stock in Poland increased by 123,000 sqm, while in the entire first half of the year it increased by 200,000 sqm. The new supply consisted of ten facilities of various formats. However, small retail parks and detached retail warehouses dominate the new supply, according to research by Cushman&Wakefield.
The key issue on the market is the fact that the Tesco chain is gradually closing its hypermarkets and first generation shopping centers: the closings have reduced the total retail space in Poland by 70 thousand sqm., to be partly returned to the stock as new formats - e.g. DIY stores. There are currently 30 new facilities under construction with a total floor area of over 450,000 sqm, over half of which are retail parks with opening dates scheduled for 2021-2022. Almost half of the retail space currently under construction will be delivered to the markets of smaller cities with a population below 100,000 residents. Thus, we will continue to observe the process of complementing the existing supply with smaller daily shopping centers and small retail parks.
The shape of the Polish retail real estate market in recent months has been influenced by a further increase in retail sales and a decline in the share of e-commerce. According to the Central Statistical Office, retail sales in fixed prices in June 2021 were higher than the year before by 8.6% (compared to a decline of 1.3% in June 2020). Compared to May 2021, there was a 3.5% increase in retail sales. Overall, sales in the first half of 2021 were up 7.8% year-overyear (versus a 5.2% decline in 2020).
The share of e-commerce in retail sales before the pandemic oscillated around 5%-6% in Poland. As a result of subsequent restrictions imposed on the industry and many weeks of a complete ban on stationary trade, for many stores e-commerce was the only distribution channel. The share of e-commerce in retail sales reached record highs during these periods of 11.9% in April 2020 and 11.4% in November 2020. With the easing of restrictions, consumers returned to stationary commerce, as evidenced by the sharp slowdown in online sales dynamics with the end of further lockdowns and loosening of restrictions. In June 2021, there was a drop in the value of online retail sales in current prices (by 8.2%). The share of these sales declined from 9.1% in May 2021 to 8.1% in June 2021.
The moderate optimism of the retail market in Poland is confirmed by data on footfall in shopping centers and parks, which in May 2021 was on average 37% higher than last year and 15% lower than in 2019, before the pandemic. In June 2021, the footfall was also above the level of 2020 (by 19%), while being only 8% lower than in June 2019.
Shopping center turnover data shows that sales levels in May 2021 were 24% higher than last year, while 16% lower than the same month in 2019. The cumulative decline in turnover in January-May 2021 averaged 23% year-over-year.
Perspectives of each market sectors in comming months:


At the end of the first half of 2021, Echo Investment had office buildings under construction with a total leasable area of around 100 thousand sqm, and a further 200,000 sqm was being planned.
Since the beginning of 2021, two office buildings which are part of the Warsaw Breweries complex have found new owners. In March, Echo Investment sold the Villa Offices, which was purchased by KGAL Group, a leading independent investment and asset manager, for about EUR 86.7 million. While in August, Deka Immobilien, an international investment and asset management company, purchased the Malthouse Offices, the largest office building in the complex, as well as the historic Malthouse. The buildings were sold for approximately EUR 152.3 million. Both transactions are proof that mixed-use 'destination' projects - places that attract people - are more than ever in demand by investors.
Echo Investment started to develop the Brain Park office complex in Cracow in the first half of the year. More than 43,000 sqm of modern work space and almost 10,000 sqm of green areas will be built at Aleja Pokoju, one of the main arteries of the city. The first stage of the project will be completed in the second half of 2022 and it will offer over 29,000 sqm of office space.
In the summer Echo Investment finished fit-out works of the green courtyard located between buildings of the Katowice-based office complex Face2Face Business Campus. The patio between the buildings covers almost 4 thousand sqm of greenery and flowery meadows. The unique patio has already served its intended purpose, and tenants can fully enjoy its advantages.
CitySpace, a Polish operator of flexible serviced offices owned by Echo Investment, currently holds nearly 3,000 desks in 21,000 sqm of flexible space in 5 Polish cities. At the beginning of this year, the operator launched the CitySpace App, which is an application for managing modern office space owned by the company. The mobile application provides an easy and safe way to book day offices, hot desks and meeting rooms in all 11 CitySpace office centers in Poland, located in Warsaw, Wrocław, Cracow, Katowice and Gdańsk. Moreover, the application allows to make online payments or check customized information about the office.

Brain Park office project under construction in Kraków.
Since restrictions on trading were lifted this spring, managers of Libero and Galeria Młociny shopping centers have focused on strong marketing efforts and strengthening both brands as they return to their normal operations. "Defrosting" of tenants' businesses from the beginning of May involved a need to renegotiate leases and reach agreements with tenants on losses incurred during closures. In line with the strategy, Echo Investment aimed to reach agreements with tenants as soon as possible and return Libero and Galeria Młociny to normal operations in the shortest possible time. As a result of the pandemic, tenants in both shopping centers changed slightly by single service outlets, whose owners declared bankruptcy. The facilities are still almost fully leased and attract new retail brands. Moreover, the vast majority of agreements on sharing costs of closures and rent payments have been signed with tenants at both facilities.
Both shopping centers Libero in Katowice, as well as Galeria Młociny in Warsaw, come back to regular functioning with very good results. In Q2 2021 footfall in Libero is – depend on week - 4%-15% better than corresponding period of 2019. Tenant's turnover show even better results: 30%-43% better.
For Echo Investment retail properties are also a factor strengthening the attractiveness of mixed-use "destination" projects such as the Warsaw Breweries and Fuzja in Łódź. For these projects, the most important events in the first half of the year were to open the Anna's Gardens, a publicly accessible city square in Fuzja in Łódź, and to open more restaurants and services in the Warsaw Breweries.
The Anna's Gardens are the first widely available space to be opened in Fuzja in the revitalized area formerly occupied by the Karol Scheibler's textile factory, which attracts both residents of Łódź and tenants. During the summer Echo Investment signed a lease agreement with Deseo Patisserie & Chocolaterie, which chose Fuzja for the first location of its concept outside Warsaw.

Thanks to extensive marketing, the footfall in Katowice Libero shopping center and the turnover of its tenants are being rebuilt after the periods restrictions.
| Total | Residential | Resi4Rent | Commercial | |
|---|---|---|---|---|
| ASSETS | ||||
| Non-current assets | ||||
| Intangible assets | 70 952 | 68 143 | - | 2 809 |
| Property, plant and equipment | 41 697 | 14 858 | - | 26 839 |
| Investment property | 857 059 | - | - | 857 059 |
| Investment property under construction | 986 652 | 1 152 | - | 985 500 |
| Investment in associates and joint ventures | 307 606 | - | 63 745 | 243 861 |
| Long-term financial assets | 287 430 | 33 413 | 145 763 | 108 254 |
| Other assets | 2 031 | 2 031 | - | - |
| Deferred tax asset | 75 012 | 43 871 | 38 | 31 105 |
| 2 628 439 | 163 468 | 209 546 | 2 255 427 | |
| Current assets | ||||
| Inventory | 1 755 413 | 1 718 575 | 214 | 36 623 |
| Current tax assets | 12 196 | 5 534 | - | 6 661 |
| Other taxes receivable | 84 673 | 23 866 | 50 | 60 757 |
| Trade and other receivables | 138 930 | 15 769 | 2 024 | 121 137 |
| Short-term financial assets | 52 550 | - | - | 52 550 |
| Derivative financial instruments | 3 802 | - | - | 3 802 |
| Other financial assets * | 137 366 | 73 654 | - | 63 711 |
| Cash and cash equivalents | 629 382 | 292 298 | 140 | 336 944 |
| 2 814 311 | 2 129 696 | 2 427 | 682 186 | |
| Assets held for sale | 1 606 929 | - | - | 1 606 929 |
| Total assets | 7 049 679 | 2 293 164 | 211 973 | 4 544 541 |
| EQUITY AND LIABILITIES | 1 803 975 | 555 321 | 140 712 | 1 107 943 |
| Equity | 1 803 975 | 555 321 | 140 712 | 1 107 943 |
| Long-term liabilities | ||||
| Credits, loans, bonds | 1 583 013 | 319 289 | 45 039 | 1 218 684 |
| Liabilities related to share acquisition | 51 923 | 51 317 | - | 606 |
| Long-term provisions | 44 485 | 6 008 | - | 38 477 |
| Deferred tax liabilities | 213 509 | 46 535 | 166 973 | |
| Leasing | 103 988 | 26 748 | - | 77 241 |
| Other liabilities | 94 059 | 43 473 | - | 50 585 |
| Liabilities due to customers | 34 866 | 34 866 | - | - |
| 2 125 843 | 528 236 | 45 039 | 1 552 567 |
| Total | Residential | Resi4Rent | Commercial | |
|---|---|---|---|---|
| Short-term liabilities | ||||
| Credits, loans, bonds | 951 430 | 250 714 | 25 412 | 675 304 |
| Credits, loans, bonds - non-current assets classified as held for sale | 768 207 | - | - | 768 207 |
| Derivative financial instruments | 739 | - | - | 739 |
| Income tax payable | 3 769 | 1 880 | - | 1 889 |
| Other taxes liabilities | 29 647 | 11 158 | 1 | 18 488 |
| Trade payable | 154 806 | 79 383 | 488 | 74 937 |
| Dividend payable | 113 468 | 10 295 | - | 103 173 |
| Leasing | 44 519 | 24 642 | - | 19 877 |
| Short-term provisions | 58 167 | 20 226 | 318 | 37 623 |
| Other liabilities | 207 335 | 133 810 | 3 | 73 522 |
| Liabilities due to customers | 705 619 | 677 499 | 28 119 | |
| 3 037 706 | 1 209 607 | 26 222 | 1 801 876 | |
| Liabilities directly associated with non-current assets classified as held for | 82 155 | - | - | 82 155 |
| sale | ||||
| Total equity and liabilities | 7 049 679 | 2 293 164 | 211 973 | 4 544 541 |
| Total | Residential | Resi4Rent | Commercial | |
|---|---|---|---|---|
| Revenues | 420 896 | 284 321 | 13 164 | 123 411 |
| Cost of sales | (313 976) | (244 645) | (12 243) | (57 089) |
| Gross profit | 106 920 | 39 676 | 921 | 66 322 |
| Profit on investment property | 2 356 | - | - | 2 356 |
| Administrative costs associated with project implementation | (18 400) | (10 913) | (218) | (7 269) |
| Selling expenses | (20 082) | (17 298) | (104) | (2 680) |
| General and administrative expenses | (54 587) | (21 933) | (2 350) | (30 305) |
| Other operating income | 55 047 | 50 904 | 4 144 | |
| Other operating expenses | (10 264) | (2 069) | () | (8 196) |
| Operating profit | 60 990 | 38 368 | (1 751) | 24 372 |
| Financial income | 12 791 | 2 080 | 3 677 | 7 034 |
| Financial cost | (57 366) | (6 677) | (689) | (50 000) |
| Profit (loss) on FX derivatives | 5 561 | (606) | - | 6 167 |
| Foreign exchange gains (losses) | 33 597 | 470 | - | 33 127 |
| Share of profit (loss) of associates and joint ventures | 1 117 | - | 9 758 | (8 641) |
| Profit before tax | 56 689 | 33 634 | 10 995 | 12 059 |
| Income tax | (9 739) | (5 778) | (1 889) | (2 072) |
| Net profit (loss) | 46 950 | 27 856 | 9 106 | 9 988 |
| Revenue | Cost of sales | Gross profit | |
|---|---|---|---|
| Residential | 284 321 | (244 644) | 39 677 |
| Resi4Rent | 13 164 | (12 243) | 921 |
| Commercial | 123 411 | (57 089) | 66 322 |
| Total | 420 896 | (313 976) | 106 920 |
| Revenue | Cost of sales | Gross profit | |
|---|---|---|---|
| Sales | 283 250 | (243 336) | 39 914 |
| Rents | 412 | (251) | 161 |
| Maintenance of the project in preparation and construction | 659 | (207) | 452 |
| Costs of projects completed in previous years | - | (850) | (850) |
| Total | 284 321 | (244 644) | 39 677 |
| Revenue | Cost of sales | Gross profit | |
|---|---|---|---|
| Sales | 13 164 | (12 243) | 921 |
| Total | 13 164 | (12 243) | 921 |
| Revenue | Cost of sales | Gross profit | |
|---|---|---|---|
| Sales | 45 110 | (9 642) | 35 468 |
| Rents | 69 614 | (39 475) | 30 139 |
| Services | 8 469 | (7 543) | 926 |
| Maintenance of the project in preparation and construction | 218 | (429) | (211) |
| Total | 123 411 | (57 089) | 66 322 |
Definitions: Sales level – the item exclusively concerns preliminary contracts
An estimated budget includes the value of land, cost of design, construction and external supervision. It does not include the cost of supply maintenance, interest costs or activated financial costs, marketing and total personnel costs related to the project. The Company estimates additional costs to equal on average 6% of the targeted budget.
| Project / address | Sales area [sqm] |
Number of units |
Sales level [% of units] |
Targeted revenues [PLN mln] |
Targeted budget [PLN mln] |
Expenditure incurred [%] |
Start | Targeted completion |
|---|---|---|---|---|---|---|---|---|
| KRAKÓW | ||||||||
| Osiedle Krk I | 9 800 | 218 | 84% | 97,9 | 66,4 | 77% | 1 Q 2020 | 3 Q 2021 |
| ul. Zapolskiej | ||||||||
| Osiedle Krk II | 9 900 | 218 | 83% | 98,2 | 66,7 | 56% | 3 Q 2020 | 3 Q 2022 |
| ul. Zapolskiej | ||||||||
| Osiedle ZAM I | 6 300 | 115 | 79% | 64,4 | 44,8 | 43% | 1 Q 2021 | 2 Q 2022 |
| ul. Rydlówka | ||||||||
| Bonarka Living I | 8 000 | 143 | 85% | 68,8 | 48,4 | 65% | 3 Q 2020 | 4 Q 2021 |
| ul. Puszkarska | ||||||||
| ŁÓDŹ | ||||||||
| Fuzja II | 12 400 | 240 | 42% | 93,4 | 69,2 | 34% | 4 Q 2020 | 2 Q 2022 |
| ul. Tymienieckiego | ||||||||
| Fuzja III | 9 100 | 160 | 0% | 69,1 | 51,0 | 12% | 2 Q 2021 | 4 Q 2022 |
| ul. Tymienieckiego | ||||||||
| Osiedle Jarzębinowe VIII | 6 100 | 101 | 100% | 40,7 | 29,7 | 58% | 2 Q 2020 | 4 Q 2021 |
| ul. Okopowa | ||||||||
| POZNAŃ | ||||||||
| Nasze Jeżyce I | 7 500 | 142 | 99% | 57,9 | 46,2 | 96% | 3 Q 2019 | 2 Q 2021 |
| ul. Szczepanowskiego | ||||||||
| Nasze Jeżyce II | 8 200 | 162 | 94% | 64,4 | 50,3 | 82% | 3 Q 2019 | 3 Q 2021 |
| ul. Szczepanowskiego | ||||||||
| Osiedle Enter I a | 6 400 | 118 | 93% | 41,9 | 30,6 | 91% | 1 Q 2020 | 4 Q 2021 |
| ul. Naramowice | ||||||||
| Osiedle Enter I b | 6 000 | 104 | 88% | 38,2 | 28,3 | 64% | 4 Q 2020 | 4 Q 2021 |
| ul. Naramowice | ||||||||
| Osiedle Enter II ul. Naramowice |
9 400 | 157 | 67% | 60,7 | 43,2 | 17% | 2 Q 2021 | 4 Q 2022 |
| Osiedle Enter III | 9 600 | 166 | 46% | 62,6 | 45,2 | 17% | 2 Q 2021 | 4 Q 2022 |
| ul. Naramowice | ||||||||
| WARSAW | ||||||||
| Stacja Wola I | 20 000 | 387 | 100% | 206,6 | 143,7 | 79% | 4 Q 2019 | 3 Q 2021 |
| ul. Ordona | ||||||||
| Stacja Wola II | 13 700 | 249 | 86% | 143,9 | 97,0 | 56% | 3 Q 2020 | 2 Q 2022 |
| ul. Ordona | ||||||||
| Total | 142 400 | 2 680 | 1 208,7 | 860,6 | ||||
| Project / address | Sales area [sqm] |
Number of units |
Sales level [% of units] |
Targeted revenues [PLN mln] |
Targeted budget [PLN mln] |
Expenditure incurred [%] |
Start | Targeted completion |
|---|---|---|---|---|---|---|---|---|
| WROCŁAW | ||||||||
| Olimpia Port M28, M29 ul. Vespucciego |
6 000 | 108 | 77% | 49,3 | 25,5 | 100% | 3 Q 2019 | 2 Q 2021 |
| Olimpia Port M21, M22, M23 ul. Vespucciego |
7 400 | 116 | 68% | 72,6 | 45,6 | 84% | 4 Q 2019 | 4 Q 2021 |
| Olimpia Port M34, M35 ul. Vespucciego |
2 800 | 56 | 18% | 25,7 | 16,6 | 49% | 4 Q 2020 | 1 Q 2022 |
| Olimpia Port M36, M38 ul. Vespucciego |
4 900 | 88 | 24% | 46,1 | 28,6 | 29% | 1 Q 2021 | 3 Q 2022 |
| Słoneczne Stabłowice ZD1, ZD2 ul. Lubomierska |
4 600 | 88 | 67% | 32,5 | 19,6 | 75% | 1 Q 2020 | 4 Q 2021 |
| Słoneczne Stabłowice Z21, Z22, Z23 ul. Lubomierska |
6 000 | 107 | 93% | 39,8 | 29,1 | 100% | 3 Q 2019 | 2 Q 2021 |
| Planty Racławickie R5, R6, R7 ul. Wichrowa |
9 900 | 170 | 40% | 90,2 | 54,9 | 48% | 4 Q 2020 | 3 Q 2022 |
| Planty Racławickie R1, R2, R3, R4 ul. Wichrowa |
13 400 | 248 | 84% | 120,1 | 76,3 | 100% | 4 Q 2019 | 3 Q 2021 |
| Sady nad Zieloną ul. Blizanowicka |
4 200 | 80 | 60% | 34,0 | 25,0 | 53% | 4 Q 2020 | 3 Q 2022 |
| Browary Wrocławskie BA2, BA3 ul. Jedności Narodowej |
14 000 | 246 | 0% | 176,6 | 92,0 | 28% | 1 Q 2021 | 2 Q 2023 |
| Browary Wrocławskie BL1, BL2 ul. Jedności Narodowej |
8 200 | 119 | 67% | 87,1 | 62,5 | 79% | 2 Q 2019 | 4 Q 2021 |
| Awipolis L3, L4 ul. Chachaja |
9 400 | 178 | 48% | 77,2 | 54,2 | 48% | 4 Q 2020 | 3 Q 2022 |
| Cztery Pory Roku J15 ul. Komedy |
5 100 | 99 | 67% | 39,4 | 25,7 | 100% | 3 Q 2019 | 3 Q 2021 |
| Total | 95 900 | 1 703 | 890,6 | 555,6 |
| Targeted | Targeted | ||||||
|---|---|---|---|---|---|---|---|
| Project / address | Sales area [sqm] |
Number of units |
revenues [PLN mln] |
budget [PLN mln] |
Expenditure incurred [%] |
Targeted start |
Targeted completion |
| KRAKÓW | |||||||
| Bonarka Living II C ul. Puszkarska |
9 900 | 179 | 86,4 | 60,6 | 19% | 4 Q 2021 | 1 Q 2023 |
| Bonarka Living II D ul. Puszkarska |
8 400 | 151 | 74,0 | 50,5 | 19% | 1 Q 2022 | 2 Q 2023 |
| Osiedle ZAM II ul. Rydlówka |
5 400 | 98 | 61,5 | 44,3 | 25% | 1 Q 2022 | 2 Q 2023 |
| ŁÓDŹ | |||||||
| Boho Wodna 17 ul. Wodna |
12 800 | 235 | 88,5 | 63,9 | 12% | 3 Q 2021 | 3 Q 2023 |
| Zenit I | 9 000 | 168 | 56,0 | 41,3 | 9% | 3 Q 2021 | 1 Q 2023 |
| ul. Widzewska | |||||||
| Zenit II | 8 800 | 166 | 56,1 | 40,7 | 6% | 2 Q 2022 | 4 Q 2023 |
| ul. Widzewska | |||||||
| Zenit III | 8 400 | 156 | 55,0 | 38,7 | 6% | 1 Q 2023 | 3 Q 2024 |
| ul. Widzewska | |||||||
| Zenit IV | 9 000 | 168 | 59,8 | 41,6 | 6% | 4 Q 2023 | 2 Q 2025 |
| ul. Widzewska | |||||||
| Zenit V | 9 000 | 168 | 61,3 | 41,2 | 6% | 3 Q 2024 | 1 Q 2026 |
| ul. Widzewska | |||||||
| Zenit VI | 8 800 | 166 | 61,9 | 40,1 | 6% | 1 Q 2025 | 4 Q 2026 |
| ul. Widzewska | |||||||
| Zenit VII | 5 300 | 111 | 35,6 | 26,6 | 9% | 2 Q 2022 | 4 Q 2023 |
| ul. Widzewska | |||||||
| Zenit VIII | 9 200 | 135 | 63,5 | 46,2 | 3% | 1 Q 2023 | 3 Q 2024 |
| ul. Widzewska | |||||||
| Zenit IX | 6 000 | 190 | 42,5 | 30,1 | 6% | 3 Q 2023 | 2 Q 2025 |
| ul. Widzewska | |||||||
| POZNAŃ | |||||||
| Apartamenty Esencja II | 6 500 | 130 | 63,3 | 48,9 | 19% | 4 Q 2021 | 4 Q 2023 |
| ul. Grabary | |||||||
| Wieża Jeżyce I | 11 600 | 402 | 95,9 | 71,4 | 15% | 3 Q 2021 | 3 Q 2023 |
| ul. Janickiego | |||||||
| Wieża Jeżyce II | 14 400 | 259 | 120,4 | 86,8 | 14% | 2 Q 2022 | 1 Q 2024 |
| ul. Janickiego | |||||||
| Wieża Jeżyce III | 13 600 | 242 | 116,7 | 81,5 | 18% | 1 Q 2023 | 4 Q 2024 |
| ul. Janickiego | |||||||
| Wieża Jeżyce IV | 11 900 | 183 | 101,4 | 70,2 | 13% | 1 Q 2024 | 3 Q 2025 |
| ul. Janickiego | |||||||
| Wieża Jeżyce V | 13 600 | 352 | 118,5 | 82,7 | 13% | 2 Q 2025 | 1 Q 2027 |
| ul. Janickiego | |||||||
| Wieża Jeżyce VI | 13 600 | 245 | 118,7 | 81,5 | 12% | 1 Q 2026 | 4 Q 2027 |
| ul. Janickiego | |||||||
| Opieńskiego I | 12 600 | 205 | 90,0 | 70,3 | 9% | 1 Q 2023 | 3 Q 2024 |
| ul. Opieńskiego | |||||||
| Opieńskiego II ul. Opieńskiego |
8 900 | 183 | 63,8 | 49,5 | 9% | 4 Q 2023 | 3 Q 2025 |
| Opieńskiego III ul. Opieńskiego |
8 100 | 167 | 58,5 | 44,9 | 9% | 4 Q 2024 | 3 Q 2026 |
| Opieńskiego IV | 7 800 | 149 | 58,4 | 43,5 | 9% | 3 Q 2025 | 2 Q 2027 |
| ul. Opieńskiego | |||||||
| Opieńskiego V | 5 700 | 106 | 43,5 | 31,7 | 10% | 2 Q 2026 | 1 Q 2028 |
| ul. Opieńskiego | |||||||
| Opieńskiego VI | 11 100 | 215 | 87,3 | 62,1 | 9% | 2 Q 2027 | 1 Q 2029 |
| ul. Opieńskiego |
| Project / address | Sales area [sqm] |
Number of units |
Targeted revenues [PLN mln] |
Targeted budget [PLN mln] |
Expenditure incurred [%] |
Targeted start |
Targeted completion |
|---|---|---|---|---|---|---|---|
| WARSAW | |||||||
| Stacja Wola III | 13 300 | 266 | 154,7 | 103,9 | 27% | 2 Q 2022 | 2 Q 2024 |
| ul. Ordona | |||||||
| Rytm (Kabaty) | 17 300 | 288 | 236,6 | 160,5 | 27% | 4 Q 2021 | 3 Q 2023 |
| al. KEN | |||||||
| Total | 280 000 | 5 483 | 2 329,6 | 1 655,1 |
| Project / address | Sales area [sqm] |
Number of units |
Targeted revenues [PLN mln] |
Targeted budget [PLN mln] |
Expenditure incurred [%] |
Targeted start |
Targeted completion |
|---|---|---|---|---|---|---|---|
| WROCŁAW | |||||||
| Olimpia Port M24, M25, M26 ul. Vespucciego |
10 700 | 182 | 117,8 | 66,6 | 9% | 3 Q 2021 | 1 Q 2023 |
| Olimpia Port M37, M38 ul. Vespucciego |
7 800 | 156 | 82,7 | 47,2 | 18% | 4 Q 2021 | 1 Q 2023 |
| Browary Wrocławskie BP5-6 ul. Jedności Narodowej |
9 300 | 178 | 101,0 | 58,8 | 7% | 3 Q 2021 | 2 Q 2023 |
| Planty Racławickie R8 ul. Wichrowa |
5 500 | 98 | 51,6 | 35,3 | 19% | 1 Q 2022 | 4 Q 2023 |
| Planty Racławickie R9, R10 ul. Wichrowa |
15 000 | 280 | 143,5 | 99,3 | 18% | 3 Q 2022 | 2 Q 2024 |
| Nowa Kępa Mieszczańska KM4 ul. Mieszczańska |
8 700 | 185 | 103,7 | 75,3 | 26% | 3 Q 2021 | 3 Q 2023 |
| Nowa Kępa Mieszczańska KM5 ul. Mieszczańska |
2 700 | 24 | 20,4 | 19,3 | 25% | 1 Q 2022 | 3 Q 2023 |
| Nowa Kępa Mieszczańska KM6 ul. Mieszczańska |
7 200 | 163 | 86,9 | 65,6 | 27% | 3 Q 2021 | 3 Q 2023 |
| Gwarna ul. Gwarna |
3 100 | 83 | 42,2 | 31,9 | 37% | 2 Q 2022 | 4 Q 2023 |
| Czarnieckiego ul. Czarnieckiego |
6 200 | 158 | 68,7 | 50,4 | 14% | 3 Q 2021 | 3 Q 2023 |
| Iwiny – Schuberta Iwiny, ul. Schuberta |
4 000 | 60 | 26,8 | 21,0 | 13% | 2 Q 2022 | 3 Q 2023 |
| Awipolis etap 3 ul. Chachaja |
6 600 | 122 | 52,8 | 39,6 | 13% | 1 Q 2022 | 4 Q 2023 |
| Awipolis etap 4a ul. Chachaja |
10 000 | 186 | 80,9 | 62,6 | 12% | 1 Q 2023 | 4 Q 2024 |
| Awipolis etap 4b ul. Chachaja |
3 100 | 58 | 25,1 | 19,4 | 12% | 3 Q 2023 | 2 Q 2025 |
| Sady nad Zieloną 2 ul. Blizanowicka |
11 300 | 220 | 91,6 | 74,3 | 17% | 1 Q 2022 | 4 Q 2023 |
| Total | 111 200 | 2 153 | 1 095,7 | 766,6 |
Definitions:
An estimated budget of Resi4Rent projects includes the value of land, cost of design, construction and external supervision, development services and financial costs. It does not include the cost of the platform operation, such as marketing.
| Residential area | Number | Targeted annual rental revenues |
Targeted budget | ||
|---|---|---|---|---|---|
| Project / address | [sqm] | of units | [PLN mln] | [PLN mln] | Completion |
| R4R Wrocław Rychtalska | 11 400 | 302 | 8,4 | 76,8 | 3 Q 2019 |
| Wrocław, ul. Zakładowa | |||||
| R4R Łódź Wodna | 7 800 | 219 | 4,9 | 52,4 | 4 Q 2019 |
| Łódź, ul. Wodna | |||||
| R4R Wrocław Kępa Mieszczańska | 9 300 | 269 | 6,8 | 76,3 | 2 Q 2020 |
| Wrocław, ul. Dmowskiego | |||||
| R4R Warszawa Browary | 19 000 | 450 | 16,6 | 187,6 | 3 Q 2020 |
| Warsaw, ul. Grzybowska | |||||
| R4R Warszawa Woronicza | 7 900 | 227 | 6,2 | 60,7 | 4 Q 2020 |
| Warsaw, ul. Suwak | |||||
| R4R Warszawa Taśmowa | 13 000 | 372 | 11,1 | 112,1 | 1 Q 2021 |
| Warsaw, ul. Taśmowa | |||||
| R4R Gdańsk Kołobrzeska | 10 000 | 302 | 8,8 | 88,7 | 2 Q 2021 |
| Gdańsk, ul. Kołobrzeska | |||||
| Total | 78 400 | 2 141 | 62,8 | 654,6 |
| Targeted annual | ||||||
|---|---|---|---|---|---|---|
| Project / address | Residential area [sqm] |
Number of units |
rental revenues [PLN mln] |
Targeted budget [PLN mln] |
Start | Targeted completion |
| R4R Poznań Szczepanowskiego | 5 000 | 160 | 3,8 | 45,3 | 3 Q 2019 | 3 Q 2021 |
| Poznań, ul. Szczepanowskiego | ||||||
| R4R Warszawa Żwirki | 5 200 | 161 | 4,9 | 52,3 | 3 Q 2020 | 3 Q 2022 |
| Warsaw, ul. Żwirki i Wigury | ||||||
| R4R Kraków Puszkarska | 5 000 | 149 | 3,5 | 38,5 | 3 Q 2020 | 2 Q 2022 |
| Kraków, ul. Puszkarska | ||||||
| R4R Warszawa 1 | 11 600 | 344 | 10,7 | 118 | 2 Q 2021 | 3 Q 2022 |
| Warszawa | ||||||
| R4R Kraków 3 Maja | 12 100 | 387 | 9,7 | 105,3 | 2 Q 2021 | 3 Q 2022 |
| Kraków, ul. 3 Maja | ||||||
| R4R Warszawa Wilanowska | 12 400 | 375 | 11,5 | 127,4 | 2 Q 2021 | 1 Q 2023 |
| Warsaw, ul. Wilanowska | ||||||
| Total | 51 300 | 1 576 | 44,1 | 486,8 |
| Targeted annual | ||||||
|---|---|---|---|---|---|---|
| Project / address | Residential area [sqm] |
Number of units |
rental revenues [PLN mln] |
Targeted budget [PLN mln] |
Targeted start |
Targeted completion |
| R4R Kraków Jana Pawła | 8 900 | 296 | 7,0 | 74,0 | 3 Q 2021 | 3 Q 2023 |
| Kraków, ul. Jana Pawła II | ||||||
| R4R Wrocław Jaworska | 13 700 | 391 | 10,7 | 109,9 | 3 Q 2021 | 3 Q 2023 |
| Wrocław, ul. Jaworska | ||||||
| R4R Warszawa 2 | 8 600 | 304 | 8,1 | 86,5 | 1 Q 2022 | 1 Q 2024 |
| Warsaw | ||||||
| R4R Gdańsk* | 10 300 | 295 | 8,6 | 102,2 | 4 Q 2021 | 1 Q 2024 |
| Gdańsk | ||||||
| R4R Łódź | 10 000 | 291 | 7,1 | 78 | 4 Q 2021 | 4 Q 2023 |
| Łódź | ||||||
| R4R Wrocław* | 10 000 | 291 | 7,9 | 86,2 | 4 Q 2022 | 3 Q 2024 |
| Wrocław | ||||||
| Total | 61 500 | 1 868 | 49,4 | 536,8 | ||
* projects under sale process from Echo Investment to Resi4Rent.
Definitions:
GLA – gross leasable area
Due to 25% of capital participation in the project, ROFO partner is entitled to 25% of profit after sale of project.
Completion – date of commissioning permit. Significant part of fit-out works to be done after this date.
An estimated budget includes the value of land, cost of design, construction and external supervision. It does not include the personnel costs related to the project, cost of marketing, leasing and financing, which are estimated by the Company to equal on average 7% the targeted budget. In addition, it does not include costs reducing sales revenue (price), such as master lease, profit share and costs of projects sale. Fair value includes currency differences on investment loans
The recognised fair value gain is reduced by the profit share obligation and the provision to secure rent-free periods (master lease).
| Project / address | GLA [sqm] |
Leasing [%] |
NOI [EUR mln] |
Targeted budget [PLN mln] |
Expend iture incurred [%] |
Recognized fair value gain [PLN mln] |
Completion | Comments |
|---|---|---|---|---|---|---|---|---|
| Moje Miejsce I Warszawa, ul. Beethovena |
18 900 | 94% | 3,4 | 160,7 | 98% | 32,8 | 2 Q 2019 | ROFO agreement with Globalworth Poland |
| Moje Miejsce II Warszawa, ul. Beethovena |
17 100 | 53% | 3,1 | 149,7 | 84% | 7,3 | 4 Q 2020 | ROFO agreement with Globalworth Poland |
| Face 2 Face I Katowice, ul. Grundmanna |
20 700 | 90% | 3,7 | 154,8 | 96% | 55,1 | 1 Q 2020 | |
| Face 2 Face II Katowice, ul. Grundmanna |
26 400 | 93% | 4,7 | 204,8 | 98% | 63,3 | 4 Q 2020 | |
| West 4 Business Hub I Wrocław, ul. Na Ostatnim Groszu |
15 600 | 70% | 2,7 | 115,6 | 85% | 30,3 | 3 Q 2020 | |
| Biura przy Warzelni (Browary GH) Warsaw, ul. Grzybowska |
29 300 | 93% | 7,4 | 331,9 | 88% | 291,7 | 3 Q 2020 | Building sold in Q3 2021 |
| City Forum – City 2 Wrocław, ul. Traugutta 55 |
12 700 | 64% | 2,4 | 98,5 | 86% | 33,6* | 2 Q 2020 | Archicom's project |
| Total | 140 700 | 27,3 | 1 216,0 | 514,1 |
* cumulative fair value, without separating the profit recognized in consolidation with the Echo Investment group
| Project / address | GLA [sqm] |
Leasing [%] |
NOI [EUR mln] |
Targeted budget [PLN mln] |
Expend iture incurred [%] |
Recognized fair value gain [PLN mln] |
Start | Targeted completion |
Comments |
|---|---|---|---|---|---|---|---|---|---|
| React I | 15 100 | 30% | 2,5 | 110,1 | 56% | 11,8 | 2 Q 2019 | 4 Q 2021 | |
| Łódź, al. Piłsudskiego | |||||||||
| Fuzja C i D | 19 900 | 85% | 3,5 | 151,3 | 36% | 19,8 | 3 Q 2020 | 1 Q 2022 | |
| Łódź, ul. Tymienieckiego | |||||||||
| Midpoint 71 | 36 200 | 59% | 6,7 | 301,2 | 48% | 87,1 | 4 Q 2019 | 4 Q 2021 | |
| Wrocław, ul. Powstańców Śląskich |
|||||||||
| Brain Park I Kraków, al. Pokoju |
29 400 | 5,4 | 261,0 | 25% | 19,5 | 1 Q 2021 | 4 Q 2022 | ||
| Fuzja J Łódź, ul. Tymienieckiego |
1 800 | 0,3 | 16,6 | 12% | 3 Q 2021 | 3 Q 2022 | |||
| Total | 102 400 | 18,4 | 840,2 | 138,2 |
| Project / address | GLA [sqm] | NOI [EUR mln] |
Targeted budget [PLN mln] |
Expenditure incurred [%] |
Targeted start | Targeted completion |
|---|---|---|---|---|---|---|
| Piotra Skargi | 26 300 | 4,5 | 203,7 | 7% | 3 Q 2022 | 2 Q 2024 |
| Katowice, ul. P. Skargi / Sokolska | ||||||
| Brain Park II | 12 800 | 2,4 | 118,5 | 20% | 4 Q 2021 | 2 Q 2023 |
| Kraków, ul. Fabryczna / al. Pokoju | ||||||
| Wita Stwosza | 34 900 | 6,4 | 340,4 | 25% | 2 Q 2022 | 2 Q 2024 |
| Kraków, ul. Wita Stwosza | ||||||
| React II | 25 900 | 4,4 | 194,0 | 8% | 3 Q 2022 | 1 Q 2024 |
| Łódź, al. Piłsudskiego | ||||||
| Fuzja I | 8 259 | 1,4 | 68,6 | 8% | 3 Q 2021 | 1 Q 2023 |
| Łódź, ul. Tymienieckiego | ||||||
| Swobodna | 44 500 | 8,2 | 380,4 | 12% | 3 Q 2022 | 4 Q 2024 |
| Wrocław, ul. Swobodna | ||||||
| West 4 Business Hub II | 23 300 | 4,0 | 169,9 | 14% | 4 Q 2021 | 2 Q 2023 |
| Wrocław, ul. Na Ostatnim Groszu | ||||||
| West 4 Business Hub III | 33 900 | 5,8 | 242,5 | 12% | 2 Q 2022 | 2 Q 2024 |
| Wrocław, ul. Na Ostatnim Groszu | ||||||
| Total | 209 859 | 37,2 | 1 718,0 |
GLA – gross leaseable area
Due to 25% of capital participation in the project, ROFO partner is entitled to 25% of profit after sale of project.
Completion – date of commissioning permit. Significant part of fit-out works to be done after this date.
An estimated budget includes the value of land, cost of design, construction and external supervision. It does not include the personnel costs related to the project, cost of marketing, leasing and financing, which are estimated by the Company to equal on average 7% the
targeted budget. In addition, it does not include costs reducing sales revenue (price), such as master lease, profit share and costs of projects sale. Fair value includes currency differences on investment loans
The recognised fair value gain is reduced by the profit share obligation and the provision to secure rent-free periods (master lease).
| Project / address | GLA [sqm] |
Leasing [%] |
NOI [EUR mln] |
Targeted budget [PLN mln] |
Expend iture incurred [%] |
Recognized fair value gain [PLN mln] |
Completion | Comments |
|---|---|---|---|---|---|---|---|---|
| Libero | 44 900 | 98% | 9,3 | 390,4 | 100% | 184,9 | 4 Q 2018 | ROFO agreement |
| Katowice, ul. Kościuszki | with EPP | |||||||
| Galeria Młociny | 84 300 | 97% | 20,7 | 1 304,7 | 99% | 7,1 | 2 Q 2019 | 30% JV |
| Warsaw, ul. Zgrupowania | with EPP holding 70% | |||||||
| AK "Kampinos" | ||||||||
| Total | 129 200 | 30,0 | 1 695,1 | 192,0 |
| Potential of leasing/ | |||
|---|---|---|---|
| Project / address | Plot area [sqm] | sales area [sqm] | Comments |
| Warsaw, ul. Towarowa | 64 900 | 230 000 | Plot for residential, office and service functions. Project |
| owned in 30% by Echo Investment and in 70% by EPP | |||
| Kraków, ul. Kapelanka | 56 000 | 70 000 | Plot for office and service functions |
| Warszawa, al. KEN | 29 700 | 32 000 | Plot for retail, service and entertainment functions |
| Łódź, ul. Tymienieckiego | 25 400 | 32 300 | Plot for office, service and residential functions |
| Total | 176 000 | 364 300 |
| Potential of leasing/ | |||
|---|---|---|---|
| Project / address | Plot area [sqm] | sales area [sqm] | Comments |
| Iwiny, Radomierzycka | 65 700 | 29 300 | Plot for residential function |
| Wrocław, Karkonoska | 24 500 | 25 200 | Plot for residential function |
| Wrocław, Góralska | 9 500 | 18 000 | Plot for residential function |
| Wrocław, Otyńska | 4 500 | 7 500 | Plot for residential function |
| Wrocław, Rychtalska | 5 100 | 4 800 | Plot for residential function |
| Total | 109 300 | 84 800 |
| Project / address | Plot area [sqm] | Comments |
|---|---|---|
| Poznań, Naramowice | 77 500 | |
| Poznań, ul. Hetmańska | 65 300 | |
| Łódź, ul. Widzewska | 19 750 | |
| Warszawa, ul. Antoniewska | 14 100 | Plot sold in Q3 2021 |
| Zabrze, ul. Miarki | 8 100 | |
| Warsaw, ul. Konstruktorska | 7 200 | Plot for education function |
| Radom, Beliny | 6 300 | Plot sold in Q3 2021 |
| Gdańsk, ul. Nowomiejska | 8 600 | Preliminary sale agreement |
| Wrocław, ul. Na Ostatnim Groszu | 6 400 | Preliminary sale agreement |
| Łódź, ul. Kilińskiego | 3 700 | Plot sold in Q3 2021 |
| Total | 216 950 |
| Project / address | Plot area [sqm] | Comments |
|---|---|---|
| Wrocław, ul. Murowana | 3 100 | |
| Kraków, ul. Dąbrowskiego | 3 300 | |
| Kraków, ul. Duża Góra | 3 900 | |
| Jagodno | 3 500 | |
| Total | 13 800 |
| Buyer | Date of transaction |
Address | Legal form | Area | Capacity |
|---|---|---|---|---|---|
| Echo Investment Group | 1 Q 2021 | Poznań, ul. Janickiego | ownership | 32,800 sqm. | 78,500 sqm. of residential |
| and service space | |||||
| Archicom Group | 1 Q 2021 | Wrocław ul. Gwarna | ownership | 2,2 tys. mkw. | c.a. 3,000 sqm of residential |
| and service space | |||||
| Archicom Group | 2 Q 2021 | Iwiny, ul. Sarnia | ownership | 2,8 tys. mkw. | Plot extending potential |
| of a property acquired in 2020 by c.a. | |||||
| 1,300 sqm. of residential space | |||||
The plots for over 90,000 sqm of residential space has been secured by preliminary agreements.
The potential of purchased real properties is estimated based on planning documents and guidelines valid at the date of purchase. Ultimately, the use of each property is determined at a later stage of project preparation, taking into account current planning documents, arrangements, market potential and finally accepted project concept.
PLN 925
Average land price in 1 sqm of leasable or sellable space possible to build on plots acquired in 2021.
Hand-over of 244 housing and retail units of Echo Investment Group residential projects.
ECHO INVESTMENTS RESIDENTIAL
OF FINAL CONTRACTS [UNITS]
Hand-over of 202 housing and retail units of Archicom Group residential projects. Hand-over of 202 apartments and commercial premises from the Archicom Group's projects after 22 April, when Echo Investment took control over Archicom.

Profit on investment property amounting to PLN 40,3 million.

Purchase price allocation of Archicom S.A. shares acquisition related to the one-off initial valuation of the assets of the Archicom S.A. group, including valuation of 'Achicom' trademark.
Valuation of joint-venture projects: Galeria Młociny in Warsaw and Resi4Rent.
Sale of land plot on ul. Żwirki i Wigury in Warsaw to Resi4Rent platform.
Costs of sales and overheads.
Valuation of liabilities related to of bonds and loans in accordance with amortised cost principle.
Cash and loans valuation on resulting from of currency exchange fluctuations.
Measurement and settlement of FX hedging instruments.
Interest on deposits and borrowings granted.
Hand over of Echo Investment apartments, mainly in the projects:
Hand over of Archicom apartments, mainly in Wrocław projects:
Revaluation and sale of completed properties:
Revaluation of the fair value of the properties owned by the Group, which are in the course of leasing and construction:
Revaluation of the fair value of the ready properties owned by the Group:
Valuation of interests entities accounted for using the equity method:
Sale of land plots in Łódź and Wrocław to Resi4Rent. Settlement of Archicom S.A. assets valuations applied as one-off for shares' purchase price allocation (PPA).
Sale and administrative costs.
Valuation of liabilities on account of bonds and loans, at amortized cost.
Valuation of loans and cash on account of changes in exchange rates of foreign currencies.
Valuation and implementation of hedging financial instruments for foreign currencies.
Interest on deposits and loans granted.
Discounts and interest on credits, bonds and loans.
On 26 April, 2017 the Management Board of Echo Investment adopted a resolution on the Company's dividend policy. The adopted dividend policy states that from the profit in 2018 and subsequent years the Management Board will be recommending the payment of the dividend up to amount of 70% of the consolidated net profit of the Capital Group attributable to shareholders of the parent company. When recommending the dividend payment the Management Board will take into consideration the current and expected condition of the Company and the Capital Group as well as their development strategy, in particular:
Assumptions of the dividend policy were based on predictions concerning future profits from the Group's property development operations.
General Meeting of Shareholders of Echo Investment on 28 June 2021 adopted a resolution on the allocation of the generated profit.
The net profit achieved by the Company in the financial year 2020 in the amount of 57,824,852.68 PLN increased by 45,347,792.82 PLN from the Dividend Fund - which is a total of 103,172,645.50 PLN – was allocated for distribution among all shareholders of the Company. The dividend amount per share was 0,25 PLN. The date of establishing the right to dividend was set on 26 June 2021 and the payment date - on 5 August 2021. The resolution was fully implemented.
The dividend policy states that the Management Board recommends the payment of the dividend up to amount of 70% of the consolidated net profit annually.
Value of the dividend per share paid from 2020 profit.
| Series | ISIN code | Bank / brokerage house Nominal value | Maturity | Interest rate | |
|---|---|---|---|---|---|
| 2/2017 | PLECHPS00258 | mBank S.A. | 139 950 | 30.11.2021 | WIBOR 6M + margin 2,9% |
| 1/2018 | PLECHPS00282 | mBank S.A. | 46 600 | 25.04.2022 | WIBOR 6M + margin 2,9% |
| 1/2019 | PLECHPS00308 | mBank S.A. | 96 510 | 11.04.2023 | WIBOR 6M + margin 4,25% |
| 1/2020 | PLO017000012 | mBank S.A. | 150 000 | 31.05.2024 | WIBOR 6M + margin 4,50% |
| 1P/2020 | PLO017000020 | PKO TFI Parasolowy and Michael / Ström Dom Maklerski S.A. as an agent |
100 000 | 05.08.2024 | WIBOR 6M + margin 4,50% |
| 1/2021 | PLO017000046 | mBank S.A. | 195 000 | 17.03.2025 | WIBOR 6M + margin 4,45% |
| Total | 728 060 |
| Total | 226 552 | ||||
|---|---|---|---|---|---|
| M4/2019 | PLARHCM00073 | mBank S.A. | 60 000 | 14.06.2023 | WIBOR 3M + margin 3,3% |
| A4/20 | PLO221800074 | SGB Bank S.A. | 8 849 | 65% – 10.03.2022 35% – 10.06.2022 |
WIBOR 6M + margin |
| A1/20 | PLO221800058 | SGB Bank S.A. | 4 832 | 65% – 10.03.2022 35% – 10.06.2022 |
WIBOR 6M + margin |
| A3/20 | PLO221800082 | SGB Bank S.A. | 7 516 | 65% – 8.12.2021 35% – 8.03.2022 |
WIBOR 6M + margin |
| A2/20 | PLO221800066 | SGB Bank S.A. | 5 355 | 65% – 8.12.2021 35% – 8.03.2022 |
WIBOR 6M + margin |
| M3/2018 | PLARH CM00065 |
mBank S.A. | 50 000 | 13.07.2022 | WIBOR 3M + margin 2,9% |
| M5/2020 | PLO221800025 | mBank S.A. | 90 000 | 7.04.2022 | WIBOR 3M + margin 2,45% |
| Series | ISIN code | Bank / brokerage house | Nominal value |
Maturity | Interest rate |
|---|---|---|---|---|---|
| E-series | PLECHPS00217 | DM PKO BP S.A | 100 000 06.07.2021* | WIBOR 6M + margin 2,9% | |
| F-series | PLECHPS00233 | DM PKO BP S.A | 125 000 | 11.10.2022 | WIBOR 6M + margin 2,9% |
| G-series | PLECHPS00241 | DM PKO BP S.A | 75 000 | 27.10.2022 | WIBOR 6M + margin 2,9% |
| H-series | PLECHPS00266 | DM PKO BP S.A | 50 000 22.05.2022 | WIBOR 6M + margin 2,8% | |
| I-series | PLECHPS00274 | Consortium: DM PKO Banku Polskiego S.A., No ble Securities S.A. and Centralny Dom Maklerski Pekao S.A. |
50 000 | 08.11.2023 | WIBOR 6M + margin 3,4% |
| J and J2-series | PLECHPS00290 | J-series: consortium Noble Securities S.A., Michael / Ström Dom Maklerski S.A., Dom Mak lerski Banku Ochrony Środowiska S.A. |
33 832 | 21.09.2023 | WIBOR 6M + margin 3,4% |
| J2-series: DM PKO Banku Polskiego S.A. | |||||
| Total | 433 832 |
*redeemed in the redemption date.
| ['000 PLN] | ||||||
|---|---|---|---|---|---|---|
| Series | ISIN code | Bank / brokerage house | Nominal value |
Maturity | Interest rate | |
| 1P/2021 | PLO017000053 | Michael / Ström Dom Maklerski S.A. as an agent | 188 000 | 22.10.2024 | Fixed interest 5% | |
| Total | 188 000 |
On 21 April 2021 the Management Board of the Company adopted a resolution on the issue of unsecured bearer bonds with a total nominal value of PLN 188 million, bearing an annual interest rate of 5%. The bonds were offered for purchase to the founders of Archicom S.A. - Dorota Jarodzka-Śródka, Kazimierz Śródka and Rafał Jarodzki as part of the price for the indirect purchase of a block of shares in Archicom S.A., which constitute approximately 66.01% of the share capital and entitle to approximately 65.99% of the total vote on GMS.
The purchase of Archicom shares was carried out through the purchase of 100% interest in DKR Investment Sp. z o.o. and 100% of shares in the company DKR Invest S.A. The bonds were issued and acquired by investors on 22 April 2021. The price of the bonds was equal to their nominal value. The issue was not subject to the requirement to prepare a prospectus or information memorandum. The bond redemption date is 22 October 2024. The bonds were registered in the deposit kept by the National Depository for Securities (Krajowy Depozyt Papierów Wartościowych S.A.) and introduced to trading in the alternative trading system organized by the ASO Catalyst and operated by the Warsaw Stock Exchange (Giełda Papierów Wartościowych w Warszawie S.A.), in accordance with the terms of the issue corresponding to the current bond issues issued by the Company.
| Nominal | |||||
|---|---|---|---|---|---|
| Series | ISIN code | Bank / brokerage house | value | Maturity | Interest rate |
| 1E/2020 | PLECHPS00316 | Bank Pekao S.A. | 40 000 | 23.10.2024 | Fixed interest 4.5% |
| 2P/2020* | PLO017000038 | Michael / Ström Dom Maklerski S.A. | 12 800 | 31.10.2021 | Fixed interest 6% |
| Total | 52 800 |
* Issue beyond the bond issue program in EUR of September 3, 2020.
| Series | Date | Nominal value |
|---|---|---|
| Bonds for institutional investors – 1/2017-series | 17.03.2021 | 155 000 |
| oraz | ||
| 31.03.2021 | ||
| Bonds for individual investors – E-series | 06.07.2021 | 100 000 |
| Total | 255 000 |
| Series | Date | Nominal value |
|---|---|---|
| Bonds for institutional investors – 1/2021-series | 17.03.2021 | 195 000 |
| Private placement – 1P/2021-series | 22.04.2021 | 188 000 |
| Total | 383 000 |
| Santander Bank Polska S.A. / 67 566 EUR 66 215 EUR Margin + Libero, Katowice Galeria Libero – Projekt Echo 120 Sp. z. o.o. Sp.K. BNP Paribas Bank Polska S.A. EURIBOR 3M Galeria Młociny, Berea Sp. z o.o. Santander Bank Polska S.A. / 56 100 EUR 55 052 EUR Margin + PKO BP S.A. / Bank Gosp EURIBOR 3M Warsaw odarstwa Krajowego PKO BP S.A. 50 280 EUR 44 598 EUR Margin + Moje Miejsce I i II, Projekt Beethovena – Warsaw Projekt Echo – 122 Sp. EURIBOR 3M z o.o. SKA Villa Offices and Dellia Investments – Pro Bank Pekao S.A. 54 810 EUR 42 644 EUR Margin + EURIBOR 3M Malthouse Offices jekt Echo – 115 Sp. z o.o. (Warsaw Brewery K Sp.K. 10 000 PLN 1 450 PLN Margin + and GH), Warsaw WIBOR 1M West 4 Business Projekt 17 – Grupa Echo Bank Millennium S.A. 20 630 EUR 20 630 EUR Margin + EURIBOR 3M Hub I, Wrocław Sp. z o.o. SKA Face 2 Face I i II, Face2Face – Stranraer Bank Pekao S.A. 64 997 EUR 56 946 EUR Margin + EURIBOR 3M Katowice Sp. z o.o. SKA 18 000 PLN 241 PLN Margin + WIBOR 1M Midpoint 71, Midpoint 71 – Cornwall PKO BP S.A. 54 400 EUR 10 623 EUR Margin + EURIBOR 3M Wrocław Investments Sp. z o.o. SKA 7 000 PLN 1 618 PLN Margin + WIBOR 1M Fuzja CD i J, Łódź Projekt Echo 130 Sp. Bank Pekao S.A. 33 600 EUR 0 EUR Margin + EURIBOR 3M z o.o. 10 000 PLN 0 PLN Margin + WIBOR 1M Projekt Echo 129 Projekt Echo 129 Sp. Bank Pekao S.A. 50 000 EUR 43 450 EUR Margin + z o.o. EURIBOR 3M Resi4Rent R4R Łódź Wodna Sp. konsorcjum którego agentem 80 630 PLN 77 861 PLN Margin + – 1st tranche z o.o./ R4R Wrocław jest Bank Pekao S.A. WIBOR 1M oraz 3M Rychtalska Sp. z o.o./ R4R Warszawa Browary Sp. z o.o./ R4R Wrocław Kępa Sp. z o.o. Santander S.A. / Helaba AG 59 490 PLN 47 716 PLN Margin + Resi4Rent R4R Poznań Szcze – 2nd tranche panowskiego Sp. z o.o./ WIBOR 1M R4R Warszawa Taśmowa Sp. z o.o./ R4R Warsza wa Woronicza Sp. z o.o./ R4R Gdańsk Kołobrzes ka Sp. z o.o. Resi4Rent R4R Warszawa Bank Pekao S.A., Bank Gosp 74 402 PLN 0 PLN Margin + odarstwa Krajowego oraz BNP WIBOR 1M – 3rd tranche Wilanowska Sp. z o.o./ Pimech Invest Sp. z o.o./ Paribas Polska S.A. M2 Hotel Sp. z o.o./ R4R Kraków 3 Maja Sp. z o.o./ R4R RE Wave 3 Sp. z o.o. Total 452 383 EUR 340 158 EUR |
Investment project | Borrower | Bank | Contractual amount of loan |
Outstanding loan amount |
Interest rate | Repayment deadline |
|---|---|---|---|---|---|---|---|
| 22.11.2024 | |||||||
| 30.04.2025 | |||||||
| 30.09.2023 | |||||||
| 31.12.2027 | |||||||
| 31.12.2022 | |||||||
| 25.06.2023 | |||||||
| 31.12.2023 | |||||||
| 31.12.2021 | |||||||
| 30.06.2026 | |||||||
| 30.06.2023 | |||||||
| 30.01.2026 | |||||||
| 31.01.2024 | |||||||
| 30.09.2021 | |||||||
| 30.06.2026 | |||||||
| 27.06.2027 | |||||||
| 21.12.2028 | |||||||
| 259 522 PLN | 128 882 PLN |
* Echo Investment owns 30% of shares in SPV - borrowers. and presents 30% of credit value.
** After fulfillment of certain conditions the construction loan will be converted into investment loan with its amount of EUR 69 million.
| Investment project | Borrower | Bank | Contractual amount of loan |
Outstanding loan amount |
Interest rate | Repayment deadline |
|---|---|---|---|---|---|---|
| Browary Wrocławskie BL1, |
Altona Investments Sp. z o.o. | BOŚ Bank S.A. | 22 517 PLN | 13 304 PLN | margin + WIBOR 3M |
1.12.2022 |
| BL2 *** | 1 500 PLN | 0 PLN | margin + WIBOR 3M |
30.06.2022 | ||
| City Forum – City 2* | Archicom Nieruchomości 14 Sp. z o.o. |
Bank Pekao S.A. | 17 146 EUR | 4 467 EUR | margin + EUROLIBOR 1M |
31.12.2031** |
| 4 000 PLN | 0 PLN | margin + WIBOR 1M |
||||
| Total | 17 146 EUR | 4 467 EUR | ||||
| 28 017 PLN | 13 304 PLN |
* After fulfillment of certain conditions the construction loan will be converted into investment loan with its amount of EUR 17,6 million.
** Acording to the annex and the Company's expectation.
*** Loan repaid after the balance sheet day.
Investment loans are secured by standard securities such as mortgages, registered and financial pledge agreements, powers of powers of attorney to bank accounts, subordination agreements, statements on submission to enforcement proceedings, agreements to secure the transfer of claims and rights and claims of a borrower under selected agreements, guarantees on overrun of cost / own contribution, interest coverage.
| Outstanding loan | ||||
|---|---|---|---|---|
| Bank | Contractual amount of loan |
amount as at 30.06.2021 |
Interest rate | Repayment deadline |
| PKO BP S.A. * | 75 000 | 63 417 | Wibor 1M + margin | 29.10.2021 |
| Alior Bank S.A. | 45 000 | 45 000 | Wibor 3M + margin | 12.05.2022 |
| Santander Bank Polska S.A.** | 100 000 | 70 221 | Wibor 1M + margin | 30.11.2022 |
| Total | 220 000 | 178 638 |
* The available loan amount as on 30 June 2021 is decreased by the guarantees issued and amounts to PLN 2.7 million PLN.
** Under the credit limit of PLN 100 million, the Company has been granted a sublimit for current loan up to PLN 75 million and a sublimit up to
PLN 25 million for guarantees. As at 30 June 2021, the whole guarantee limit is used.
Credit facilities are secured with standard instruments such as authorisation to the bank account or statement on submission to enforcement proceedings. The loan value corresponds to undiscounted cash flows.
| Bank | Contractual amount of loan |
Outstanding loan amount as at 30.06.2021 |
Interest rate | Repayment deadline | Termin spłaty |
|---|---|---|---|---|---|
| mBank S.A. | Archicom Sp. z o.o. – Realizacja Inwestycji Sp.K. | 15 000 | - | WIBOR 1M + margin | 22.09.2022 |
The loan is secured with a real estate mortgage, an assignment under construction contracts and a declaration of submission to enforcement. The loan value corresponds to undiscounted cash flows.
| Issuer | Entity receiving surety | Beneficiary | Value | Validity | Description |
|---|---|---|---|---|---|
| Echo Investment S.A. | Echo – Browary Warszawskie Sp. z o.o. Sp.K. oraz Dellia Invest ments – Projekt Echo – 115 Sp. z o.o. Sp.K. |
HPO AEP Sp. z o.o. Sp.J. | 11 302 | Until the date of issu ance of the occupancy permit for the projects but no later than 7.12.2031. |
Surety for liabilities of the en tity, as a collateral of liabilities resulting from the lease agree ment of 7.12.2016. Mutual surety issued in EUR. |
| Echo – SPV 7 Sp. z o.o. / Echo – Aurus Sp. z o.o. |
Sagittarius-Projekt Echo – 113 Sp.z o.o. Sp.k. |
Warburg – HiH Invest Real Estate GmbH |
31 876 | 21.01.2022 | Surety for liabilities resulting from the sale agreement. |
| Echo – SPV 7 Sp. z o.o. / Echo – Aurus Sp. z o.o. |
Sagittarius – Projekt Echo – 113 Sp. z o.o. Sp.K. |
Warburg – HiH Invest Real Estate GmbH |
152 000 | 31.10.2028 | Surety for liabilities resulting from quality guarantee agree ment and agreement on fit-out works. |
| Echo Investment S.A. | Projekt Echo 130 Sp. z o.o. |
PKO BP S.A. | 22 604 | 31.01.2024 | Surety for the repayment of the loan in connection with the disbursement of the construc tion loan up to the limit of EUR 5 million without completion of transferring a part of the property to the Company. |
| Total | 217 782 |
| Issuer | Entity receiving surety | Beneficiary | Value | Validity | Description |
|---|---|---|---|---|---|
| Archicom S.A. | Archicom Nieruchomości 14 Sp. zo.o. |
Bank Pekao S.A. | 6 884 | until 30.03.2035, with the possibility of early expiry if the debt ser vice coverage ratio is reached at 1.2 |
Corporate guarantee - of project support for securing a loan for the completion of the project City Forum A. |
| Archicom S.A. | Archicom Nieruchomości 14 Sp. zo.o. |
Bank Pekao S.A. | 12 771 | until 30.03.2035, with the possibility of early expiry if the debt ser vice coverage ratio is reached at 1.3 |
Surety to secure a loan for the completion of the project City Forum A. |
| Archicom S.A. | Altona Investment Sp. zo.o. |
BOŚ Bank S.A. | 5 000 | indefinitely | Surety to secure a loan for the completion of the project Browary Wrocławskie build. BL1, BL2. |
| Archicom S.A. | Archicom Nieruchomości 14 Sp. zo.o. |
Bank Pekao S.A. | 4 207 | until 30.03.2035, with the possibility of early expiry if the debt ser vice coverage ratio is reached at 1.3 |
Corporate guarantee of rental coverage (masterlease) to secure a loan for completion of the project City Forum A. |
| Archicom S.A. | Strzegomska Nowa Sp. zo.o. |
GNT Ventures Wrocław Sp. z o.o. |
1 729 | until 28.04.2023 | Surety to secure a bank guar antee, related to the sale of the office building West Forum IA. |
| Archicom S.A. | Archicom Nieruchomości 5 Sp. z o.o. |
PKO BP S.A. | 5 804 | until 9.09.2022 | Surety to secure a bank guar antee related to the sale of the office building City Forum B. |
| Archicom S.A. | Archicom Sp. zo.o. RI Spk | PKO BP S.A. | 6 568 | until 9.07.2022 | Surety to secure a bank guar antee related to the sale of the office building City Forum build. B. |
| Archicom S.A. | art.Locum S.A. | 16 875 | until 1.08.2021 | Surety for claims arising from B-series bonds, tranche III. |
|
| Archicom S.A. | art.Locum S.A. | PKO BP S.A. | 27 250 | 2.07.2021* | Surety of 50% of the amount of the investor loan in PKO BP to finance the construction of the project Poznań Marcelin IIB. |
| Archicom S.A. | Archicom Nieruchomości 14 Sp. zo.o. |
Bank Millenium S.A. | 4 337 | 90 days after 7 months of lease |
Surety granted as collateral to secure the fulfillment of the obligation under the lease agreement concluded on March 5, 2021, for the payment of incentive fees and to secure the payment of a contractual pen alty in the event of a delay in the delivery of the leased unit arising from the agreement. |
| Total | 91 425 |
* surety expired
| Guarantor | Entity receiving guarantee | Beneficiary | Value | Validity | Description |
|---|---|---|---|---|---|
| Echo Investment S.A. | Projekt 104 Sp. z o.o. | Skua Sp. z o.o. | 27 125 | 31.07.2021 | Security of the proper performance of the final sale contract and the master lease contract for the Aquar ius Business House II office building in Wrocław. Issued in EUR. |
| Echo Investment S.A. | Echo – Opolska Business Park Sp. z o.o. Sp.K. |
issued for Ventry Invest ments Sp. z o.o. Sp. k. (currently entitled EPP Office O3 Business Cam pus Sp. z o.o.) |
41 250 | 21.12.2026 | Construction guarantee related to the sale of the O3 Business Campus I office building in Kraków. The construction guarantee is secured by a corporate guarantee issued by Echo Investment S.A. The guarantee issued in EUR. |
| Echo Investment S.A. | ZAM – Projekt Echo – 127 Sp. z o.o. Sp.K. |
issued for Emfold Investments Sp. z o.o. (currently entitled Tryton Business Park Sp. z o.o.) |
43 030 | 21.12.2026 | Construction guarantee related to the sale of the Tryton office building in Gdańsk. The construction guaran tee is secured by a corporate guar antee issued by Echo Investment S.A. Guarantee issued in EUR. |
| Echo Investment S.A. | Symetris – Projekt Echo – 131 Sp. z o.o. Sp.K. |
issued for Flaxton Investments Sp. z o.o. (currently entitled EPP Office – Symetris Busi ness Park Sp. z o.o.) |
18 407 | 21.12.2026 | Construction guarantee related to the sale of the Symetris I office building in Łódź. The construction guarantee is secured by a corporate guarantee issued by Echo Invest ment S.A. Guarantee issued in EUR. |
| Echo Investment S.A. | Projekt Echo 135 Sp. z o.o. Sp.K. |
A4 Business Park Sp. z o.o. |
24 865 | 26.04.2027 | Construction guarantee related to the sale of the A4 Business Park III office building in Katowice. The guarantee is secured by a corporate guarantee issued by Echo Invest ment S.A. Guarantee issued in EUR. |
| Echo Investment S.A. | Echo – Opolska Business Park Sp. z o.o. Sp.K. |
EPP Office O3 Business Campus Sp. z o.o. |
39 330 | 21.12.2027 | Construction guarantee related to the sale of the O3 Business Campus II office building in Kraków. The guarantee is secured by a corporate guarantee issued by Echo Invest ment S.A. Guarantee issued in EUR. |
| Echo Investment S.A. | direct guarantee of Echo Investment S.A. |
Nobilis – Projekt Echo – 117 Sp. z o.o. Sp.K. |
40 000 | 31.10.2026 | Quality guarantee for construction work related to the Nobilis office building in Wrocław. |
| Echo Investment S.A. | Grupa Echo Sp. z o.o. | IB 14 FIZAN | 80 815 | 24.05.2024 | Security for the proper performance of the obligations arising from the contract for the sale of the West Link office building in Wrocław. Issued in EUR. After 24.05.2021 the maxi mum amount of the liability will be reduced by 80 percent. |
| Echo Investment S.A. | Midpoint71-Cornwall Investments Sp. z o.o. SKA (previously: Projekt 22 – Grupa Echo Sp. z o.o. S.K.A.) |
A 19 Sp. z o.o. | 27 125 | 04.07.2038 | Guarantee for the obligations arising from the good neighborly agree ment concluded on 4.07.2018 with Midpoint 71 project. Issued in EUR. |
| Guarantor | Entity receiving guarantee | Beneficiary | Value | Validity | Description |
|---|---|---|---|---|---|
| Echo Investment S.A. | Symetris – Projekt Echo – 131 Sp. z o.o. Sp.K. |
issued for Flaxton Investments Sp. z o.o. (currently entitled EPP Office – Symetris Busi ness Park Sp. z o.o.) |
17 260 | 31.08.2023 | Construction guarantee related to the sale of the office building Symetris II in Łódź. Issued in EUR. The maximum amount of the liability will be successively reduced as the amount of the liability that is secured by the guarantee decreases. |
| Echo Investment S.A. | Rosehill Investments Sp. z o.o. |
IB 6 FIZAN / GPF 3 FIZAN |
103 628 | 31.03.2023 | Security for the proper performance of the obligations resulting from the program contract concluded on 31.08.2017. Issued in EUR. |
| Echo Investment S.A. | Projekt Beethovena – Projekt Echo – 122 Sp. z o.o. SKA |
PKO BP S.A. | 36 000 | 30.06.2023 | Security for exceeding the costs of performing the Moje Miejsce office project in Warsaw. |
| PKO BP S.A. | Echo Investment S.A. | LUX Europa III S.a.r.l. | 6 450 | 20.05.2022 | Security for the liabilities arising from the contract of quality guaran tee concluded on 27.03.2019. |
| Echo Investment S.A. | Dellia Investments – Pro jekt Echo – 115 Sp. z o.o. Sp.K. |
LUX Europa III S.a.r.l. | 99 187 | 31.12.2024 | Security for the proper performance arising from the sale contract of the Gatehouse Offices building being part of the Warsaw Brewery com plex. Issued in EUR. |
| Echo Investment S.A. | Dellia Investments – Pro jekt Echo – 115 Sp. z o.o. Sp.K. |
LUX Europa III S.a.r.l. | 163 550 | 30.06.2030 | Security for the proper performance liabilities arising from the sale agree ment of the Gatehouse Office build ing in the Warsaw Brewery complex. Issued in PLN. |
| Echo Investment S.A. | Dellia Investments – Pro jekt Echo – 115 Sp. z o.o. Sp.K. |
LUX Europa III S.a.r.l. | 49 729 | 03.03.2027 | Security for the proper performance of the liabilities arising from the sale contract of the Gatehouse Offices building being part of the Warsaw Brewery complex. Issued in EUR. |
| Echo Investment S.A. | Dellia Investments – Pro jekt Echo – 115 Sp. z o.o. Sp.K. |
Bank Pekao S.A. | 72 236 | until the date of conversion of the construction loan into an investment loan |
Guarantee securing the costs exceed of the office project in the Warsaw Brewery complex in Warsaw. Issued in EUR. |
| Echo Investment S.A. | Projekt 17 – Grupa Echo Sp. z o.o. SKA |
Bank Millennium S.A. | 8 045 | until the date of confirmation of fit-out comple tion from project manager |
Guarantee of exceeding the costs of performing the West 4 Business Hub office project in Wrocław. |
| Echo Investment S.A. | Projekt 20 – Grupa Echo Sp. z o.o. SKA |
Bank Pekao S.A. | 70 000 | 29.12.2023 | Guarantee securing cost overrun, covering interests on minimal level and securing own contribution on Face2Face office project in Katow ice. Issued in PLN. |
| Echo Investment S.A. | Echo – Opolska Business Park Sp. z o.o. Sp.K. |
EPP Development 6 Sp. z o.o. |
36 468 | 9.08.2028 | Construction guarantee related to the sale of the O3 Business Campus III office building in Kraków. The guarantee is secured by a corporate guarantee issued by Echo Invest ment S.A. Guarantee issued in EUR. |
| PKO BP S.A. (commissioned by Echo Investment S.A.) |
Echo Investment S.A. | Kraków Municipality – ZDM Kraków |
282 | 10.05.2022 | Guarantee of proper performance of the contract. |
| Guarantor | Entity receiving guarantee | Beneficiary | Value | Validity | Description |
|---|---|---|---|---|---|
| Echo Investment S.A. | Projekt 12 – Grupa Echo Sp. z o.o. SKA |
Tesco (Polska) Sp. z o.o. | nie dotyczy |
30.06.2025 | Corporate guarantee securing per formance of obligations regarding priority to lease space in the new shopping center, resulting from the preliminary sales contract of real estate concluded on 30.07.2019. Due to business and legal arrangements, the warranty has no |
| Echo – SPV 7 Sp. z o.o. |
R4R Poznań Szcze panowskiego Sp. z o.o., R4R Warszawa Taśmowa Sp. z o.o., R4R Warszawa Woronicza Sp. z o.o., R4R Gdańsk Kołobrzeska Sp. z o.o. |
Santander Bank Polska S.A. |
24 500 | until the date of conversion of the construction loan into an investment loan |
Security of the borrowers liabilities arising from the cost overrun not included in the budget specified in credit agreement. |
| Echo Investment S.A. | Midpoint 71 – Cornwall Investments Sp. z o.o. SKA |
PKO BP S.A. | 39 000 | 31.12.2026 | Guarantee securing cost overrun and maintanance of unleased area on Midpoint 71 office project in Wro claw. Issued in PLN. |
| Echo Investment S.A. | Midpoint 71 – Cornwall Investments Sp. z o.o. SKA |
PKO BP S.A. | 19 643 | 31.12.2029 | Guarantee securing debt service cover ratio and covering rent-free periods in lease agreements on Mid point 71 office project in Wroclaw. Issued in EUR. |
| Towarzystwo Ubez pieczeń Euler Hermes S.A. (na zlecenie Echo Investment S.A.) |
Gosford Investment Sp. z o.o. |
Womak Delta Sp. z o.o. | 29 | 14.07.2021 | Rent guarantee - apartment sales office in Wrocław. |
| Santander Bank Pols ka S.A. (w ramach lim itu kredytowego Echo Investment S.A.) |
Galeria Libero – Projekt Echo 120 Sp. z o.o. SK |
City of Katowice | 758 | 20.01.2022 | Security under the warranty and the quality guarantee for the obligations resulting from the agreement on per forming the road project concluded on 16.06.2016. |
| Echo Investment S.A. | Projekt Echo – 130 sp. z o.o. |
Bank Pekao S.A. | 28 609 | 31.01.2024 | Guarantee securing cost overrun of the construction of Fuzja CDJ com plex office project. Issued in PLN. |
| Echo Investment S.A | Cinema Asset Manager – Grupa Echo Sp. z o.o. SKA |
Pearl Jewel sp. z o.o. | nie dotyczy |
earlier of the dates: handover of the space in accordance with the future lease agreement or 8 years from the date of the future lease agreement conclusion |
Corporate guarantee securing per formance of obligations concerning provision of substitute premises and premises under the future lease agreement in a new office building, resulting from the property sales agreement signed on 1.12.2020. Due to business and legal arrangements, the guarantee has no upper limit of potential liability. |
| Echo Investment S.A. | Dellia Investments – Pro jekt Echo – 115 Sp. z o.o. Sp.K. |
APAK Grundstücks gesellschaft mbH & Co KG |
48 131 | Late of the dates: 11.09.2022 or the date of VAT refund from the buyer's tax office |
Security for the proper performance of obligations arising under the sale contract of the Villa Offices (building K) being part of the Warsaw Brew ery complex, as well as unter the side letter. Issued in EUR and PLN. |
| Echo Investment S.A. | Dellia Investments – Pro jekt Echo – 115 Sp. z o.o. Sp.K. |
APAK Grundstücks gesellschaft mbH & Co KG |
96 611 | 11.03.2032 | Security for the proper performance of obligations arising under quality guarantee agreement regarding to the Villa Offices (building K), being part of the Warsaw Brewery complex. The maximum amount of the liability reduces, as the amount of the liability that is secured by the guarantee decreases. |
| Guarantor | Entity receiving guarantee | Beneficiary | Value | Validity | Description |
|---|---|---|---|---|---|
| Echo Investment S.A. | Dellia Investments – Pro jekt Echo – 115 Sp. z o.o. Sp.K. |
APAK Grundstücks gesellschaft mbH & Co KG |
20 792 | After comple tion of fit-out works for tenants (expected in Sep tember 2021). |
Security for the proper performance of liabilities arising under the fit-out agreement regarding the Villa Office building in the Warsaw Brewery complex. Issued in EUR. |
| Echo Investment S.A. | Park Rozwoju – Projekt Echo 112 Sp. z.o.o. Sp.K. |
Kaufland Polska Markety Sp. z.o.o. Sp.J. |
2 500 | 29.03.2036 | Conditional guarantee of the pay ment of the contractual penalty resulting from the lease agreement for premises at Pasaż Opieńskiego shoping centre in Poznań. |
| Santander Bank Pols ka S.A. |
Echo Investment S.A. | City of Warsaw | 25 000 | 30.10.2022 | Guarantee securing obligation to performance of the accompanying investment under the special hous ing act - building a primary school and transferring it to the City of Warsaw. |
| Santander Bank Pol ska S.A. (within Echo Investment S.A. credit limit) |
Echo Investment S.A. | City of Poznań represent ed by City Roads Office in Poznań |
3 384 | 30.03.2022 | Guarantee of proper performance of the contract. |
| Total | 1 313 739 |
| Guarantor | Entity receiving guarantee | Beneficiary | Value | Validity | Description |
|---|---|---|---|---|---|
| PKO BP S.A. | Strzegomska Nowa Sp. z o.o. |
GNT Ventures Wrocław Sp. z o.o. |
1 729 | do 28.02.2023 | Bank guarantee issued persuant to the sale of the office building West Forum IA. The document guaran tees the fulfilment of the obligation resulting from the rental guarantee agreement. |
| PKO BP S.A. | Archicom Nieruchomości 5 Sp. z o.o. |
City One Park Sp. z o.o. | 5 804 | do 09.07.2022 | Bank guarantee issued persuant to the sale of the office building City Forum B. The document guarantee the fulfilment of the obligastion resulting from the payment of amounts due in accordance with the property sale agreement and the rental guarantee agreement. |
| PKO BP S.A. | Archicom Sp. z o.o. – RI – Sp.K. |
City One Park Sp. z o.o. | 3 284 | do 09.07.2022 | Bank guarantee issued presuant to the sale of the office building City Forum B. The document guarantees the fulfilment of the obligation re sulting from construction contracts, with rights and obligations granted to the buyer pursuant to the proper ty sale agreement. |
| PKO BP S.A. | Archicom S.A. | City One Park Sp. z o.o. | 1 161 | do 09.07.2022 | Bank guarantee issued presuant to the sale of the office building City Forum B. The document guaran tees the fulfilment of the obligation resulting from the lease agreement for commercial and office space in the building City One in Wrocław, with rights and obligations were granted to the buyer pursuant to the property sale agreement. |
| PKO BP S.A. | Archicom S.A. | Bank Millenium S.A. | 4 337 | do 30.06.2022 | Bank guarantee issued pursuant to the conclusion of the lease agree ment. The document guarantees the fulfilment of the obligation resulting from the lease agreement, due to the payment of incentive fees and in order to secure the payment of a contractual penalty in case of a delay in the delivery of the leased unit to the beneficiary resulting from the agreement. |
| Archicom S.A. | Strzegomska Nowa Sp. z o.o. |
GNT Ventures Wrocław Sp. z o.o. |
11 871 | Guarantee of the fulfillment of sell er's obligations related to the sale of the office building West Forum IB. |
|
| Archicom S.A. | Archicom Nieruchomości 5 Sp. zo.o. |
City One Park Sp. z o.o. | 16 899 | do 27.11.2027 | Guarantee of the fulfillment of the buyer's obligations regarding the lease guarantee agreement related to the sale of the office building City Forum B. |
| Archicom S.A. | Archicom Nieruchomości 5 Sp. zo.o. |
City One Park Sp. z o.o. | 15 296 | do 27.05.2023 | Guarantee of the fulfillment of the seller's obligations related to the final sales agreement of the office building City Forum B. |
| Total | 60 381 |
| H1 2021 | H1 2020 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| from Echo Investment S.A. |
from Echo Investment S.A. |
|||||||||
| remuneration Basic |
Bonus | joint-ventures and From subsidiaries, associates |
Other benefits | Total | remuneration Basic |
Bonus | joint-ventures and From subsidiaries, associates |
Other benefitsA | Total | |
| Nicklas Lindberg | 683 509 | 1 145 223 | 1 161 890 | 461 211 | 3 451 833 | 328 413 | - | 1 043 089 | 420 601 | 1 792 103 |
| Maciej Drozd | 262 733 | 433 020 | 649 767 | 16 668 | 1 362 187 | 163 511 | 336 000 | 586 246 | 32 440 | 1 118 197 |
| Artur Langner | 108 667 | 192 000 | 570 000 | 2 253 | 872 919 | 84 000 | 228 000 | 714 000 | 2 302 | 1 028 302 |
| Marcin Materny (resigned on 22.04.2021) |
120 000 | 189 000 | 522 516 | 4 886 | 836 402 | 87 000 | 180 000 | 564 516 | 4 776 | 836 292 |
| Rafał Mazurczak | 131 000 | 189 000 | 541 516 | 4 886 | 866 402 | 87 000 | 177 120 | 559 476 | 4 776 | 828 372 |
| Waldemar Olbryk (resigned on 22.04.2021) |
218 286 | 661 000 | - | 15 497 | 894 783 | 318 000 | 537 350 | - | 16 206 | 871 556 |
| Małgorzata Turek | 131 000 | 192 000 | 576 000 | 2 253 | 901 253 | 84 000 | 114 538 | 484 076 | 2 202 | 684 816 |
| Total | 1 655 194 | 3 001 242 | 4 021 690 | 507 654 | 1 151 924 | 1 573 008 | 3 951 403 | 483 303 | ||
| Total in H1 | 9 185 780 | 7 159 638 |
On 21 July 2021, Echo Investment S.A. entered into contracts with Nicklas Lindberg, CEO and Maciej Drozd, CFO specifying the terms of additional incentive compensation in the form of a long-term bonus. Such additional compensation conforms with the Remuneration Policy.
Nicklas Lindberg and Maciej Drozd obtained the right to a long-term bonus. The amount of it will depend on the growth in the Company's goodwill measured by the aggregate amount of dividend and the growth in the share price on the Warsaw Stock Exchange in annual evaluation periods.
The contracts define the rules of determining the amount of the long-term bonus based on the growth in the average six-month price of the Company's shares calculated for one-year periods, increased by the dividend disbursed by the Company above the initial value of a Company share determined at PLN 4.34 per share. The right to the longterm bonus will be acquired in annual periods over the term of the program, i.e., from 1 January 2020 to 31 December 2024, unless a material change in the shareholding structure of the Company occurs earlier. The amount of the longterm bonus depends on the growth in the value of the Company's shares, provided that the amount of the long-term bonus (the "base value") does not exceed EUR 10 million for Nicklas Lindberg and EUR 5 million for Maciej Drozd if at the end of the five-year period the growth in the average six-month price of the Company's shares increased by the dividend disbursed during the term of the program exceeds the amount of the initial quotation of the Company's shares by PLN 5.80, i.e., if the aggregate amount of the disbursed dividend increased by the average six-month price of the Company's shares reaches the amount of PLN 10.14 per share. In case of a material change in the shareholding structure of the Company, in lieu of the average six-month price of the Company's shares, the basis for the calculation of the long-term bonus will be the price received for the Company's shares calculated on the basis of the price indicated in the transaction resulting in such material change in the shareholding structure.
The duration of the program may be extended by a further two years (to a seven-year total), i.e., until 31 December 2026; in such case the maximum amount of the long-term bonus will be 125% of the base value if the average six-month price of the Company's shares increased by the dividend disbursed during the seven-year evaluation period exceeds the base value by PLN 7.25, i.e., the aggregate amount of the disbursed dividend increased by the average six-month price of the Company's shares reaches the value of PLN 11.59 per share.
The long-term bonus is to be disbursed in the form of the Company's shares (whether existing or of a new issue) annually, at the end of the evaluation period, and should that be impracticable, it will be disbursed as a lump sump in cash at the end of the five-year term (or the seven-year term, should the former be extended) of the program. In case of a material change in the shareholding structure of the Company, the long-term bonus shall be disbursed as a lump sum upon occurrence of such event.
The Contracts also define the detailed terms of the disbursement of the longterm bonus, as well as addressing a situation where a Management Board member forfeits the right to receive the long-term bonus or a part thereof, in particular in the event of causing damage to the Company or of taking actions that breach the relevant provisions of the law or the Company's in-house regulations.
| H1 2021 | H1 2020 | ||||||
|---|---|---|---|---|---|---|---|
| From Echo Investment S.A. |
From subsidiaries, joint-ventures and associates |
Other benefits |
From Echo Investment S.A. |
From subsidiaries, joint-ventures and associates |
Other benefits |
||
| Noah M. Steinberg (appointed on 9.01.2020) | 120 000 | - | - | 47 419 | - | - | |
| Tibor Veres (appointed on 9.01.2020) | 42 000 | - | - | 33 194 | - | - | |
| Mark E. Abramson (resigned on 13.08.2020) | - | - | - | 90 000 | - | - | |
| Margaret Dezse (appointed on 13.08.2020) | 90 000 | - | - | - | - | ||
| Maciej Dyjas | 30 000 | - | - | 30 000 | - | - | |
| Sławomir Jędrzejczyk (appointed on 13.08.2020) |
90 000 | - | - | - | - | ||
| Stefan Kawalec (dismissed on 13.08.2020) | - | - | - | 90 000 | - | ||
| Péter Kocsis (appointed on 9.01.2020) | 30 000 | - | - | 23 710 | - | - | |
| Bence Sass (appointed on 9.01.2020) | 30 000 | - | - | 23 710 | - | - | |
| Nebil Senman | 30 000 | - | - | 30 000 | - | - | |
| Total | 462 000 | - | - | 368 033 | - | - |
The Group's activity covers several segments of the real estate market. Accounting revenues from sale of housing developments depends on the commissioned residential buildings and revenue on these operations is generated in every quarter but it varies in terms of stability. Historically majority of apartments was handed over by the Group in the second half of the year, in particular in the fourth quarter. Revenue and results from general investment contractor services, sales of commercial investments and trade in property may be irregular. The Management Board cannot exclude other one-off events which may influence results generated in a given period.
The company does not have any information on contracts concluded in 2021 between shareholders, that might be significant for its operations.
In 2021, no material transactions were concluded between Echo Investment S.A and its subsidiaries, and related parties on terms other than market terms.
Echo Investment S.A. did not publish any forecasts of financial results for 2021.
In 2021, there were no material changes in the basic management principles of the Company and the Group.
The Company is not aware of any agreements potentially resulting in changes in the proportion of shares held by existing shareholders.
The Supervisory Board of Echo Investment S.A., upon the recommendation of the Audit Committee, has selected Deloitte Audyt Sp. z o.o. Sp.K. based in Warsaw, al. Jana Pawła II, registered as number 73 in the list of expert auditors to audit separate financial reports of Echo Investment and consolidated financial reports of the Echo Investment Capital Group for the years 2020-2021. The agreement was concluded by the Management Board, based on the Supervisory Board's authorisation.
The Management Board of Echo Investment S.A. informs that the selection of the auditing company conducting the audit of the annual financial statements
was made in accordance with the regulations, including the selection and procedure for the selection of the auditing company, based on the resolution of the Supervisory Board of 14 November 2019. The auditing company and the members of the team conducting the audit met the conditions for preparing an unbiased and independent report on the audit of the annual financial statements in accordance with the applicable regulations, professional standards and professional ethics.
Echo Investment S.A. complies with the existing regulations related to rotation of the auditing company and the key statutory auditor, as well as prevailing mandate periods. Echo Investment S.A. has a policy with respect to the selection of the auditing company and a policy with respect to providing services to the issuer by the auditing company, any entity related to the auditing company or a member of its network of additional non-auditing services, including services which are conditionally excluded from the ban on such services by the auditing company. The auditing company selection policy and the non-auditing services purchase policy were approved by resolutions of the Audit Committee dated March 23, 2018 and are available on the Company's website under Investor relations / Strategy and corporate governance.
| Due | Contractual amount |
|---|---|
| Review of the standalone and consolidated financial statements for H1 2021 | 155 000 |
| Additional audit of the standalone financial statements for H1 2021 | 85 000 |
| Total | 240 000 |
Activities of Echo Investment S.A. capital group since March 2020 has been exposed to a number of macroeconomic and environmental risks associated with the spread of SARS-CoV-2 coronavirus and COV-ID-19. The restrictions introduced by the government directly affected the course of business processes and the organization of the Group's work. On March 17, 2020, Echo Investment S.A. published a current report on the potential impact of the pandemic on the Company's operations, listing potential areas of impact and associated risks. The impact of a pandemic is analyzed on an ongoing basis to adapt the strategy and method of operation to the changing restrictions. Currently, the basic scenario for the future being analysed by the Management Board's is the stabilization with a periodically increased level of infection cases. However, it should not translate into further restrictions and limitations for business activities, due to the increasing level of vaccination in the society and the progress of medicine in the treatment of the disease and its consequences.
The pandemic had no impact on the completion of a residential sales and handover plan in the first half of 2021. The sales exceeded the plan in all cities where Echo Investment Group is present. The sales are driven by still very low interest rates compared to inflation. Bank lending activities has been at a record level for several months now. Sales prices of apartments offered by Echo Investment have increased since the beginning of the year, just like in the entire residential market. The biggest changes are observed in the price lists of projects for which sales have just started. Average sales price increases at current assumed revenues as compared to original budgeted prices amount to approx. 6% on average for the whole portfolio of projects in preparation.
However, the negative impact of the pandemic on the residential business is manifested in extending administrative proceedings. This has resulted in a postponement of project launches, which could also be reflected in the postponed completion of the sales plan.
From the beginning of 2021, the office market saw a revival among tenants and investors. Echo Investment's leasing team managed to maintain negotiations on leasing space in projects built by the company and convert them into signed agreements. As a result, it was possible to sell Villa Offices and Malthouse Offices - two office buildings in the Warsaw Brewery complex. The transactions stabilised the long-term cash-flow. The Group continues the sales processes of another completed office buildings - Moje Miejsce in Warsaw and Face2Face in Katowice. Currently the Management Board does not see any significant risks for the future development of the office sector.
In the first half of 2021 retail sector was in the period of the so-called "hard lockdown" - (January 2021 and March-April 2021) when the operations of stores and restaurants in shopping centers was limited (except for grocery stores, drugstores, pharmacies, pet food stores and services). In case of the Echo Investment Group, this concerned the Libero shopping center in Katowice and Galeria Młociny in Warsaw (in which the Group holds a 30% stake). During the lockdown periods, the operations of most tenants in both facilities were very limited, what result in the fact, that maintaining the activities of the remaining tenants required taking extra precautions, providing security materials, and maintaining the facility's service (security, cleaning, day-to-day operations). "Defrosting" the tenants' operations from the beginning of May involve the need to renegotiate leases and reach an agreement with the tenants on incurring losses incurred during the closing. In line with its strategy, Echo Investment aims to reach an agreement with the tenants and to return Libero and Galeria Młociny to normal operations as soon as possible. As a result of the pandemic, the list of tenants of both shopping centres changed slightly by single service outlets, whose owners declared bankruptcy. Projects remains high occupancy level 97-98%. In addition, vast majority of agreements with tenants on lockdown cost sharing and rent payments are already signed.
The progress of the society vaccination and authorities declarations indicate that the retail sector should no longer be subject to such drastic restrictions in the future. Developers-owners of retail facilities and tenants expect further stabilization. Since May shopping centers' footfall and tenants turnovers remain at a very good level.
After three waves of the pandemic and "lock-downs", current message from authorities and progress of vaccinations indicate that, the economy should not expect further drastic restrictions. However, if such restrictions occur in the future, it may result in the need to revise certain assumptions adopted in the preparation of the financial statements, which may lead to changes in accounting estimates in subsequent reporting periods. The Management Board of the Company and the Group analyzed the areas related to the estimated values and areas in the financial statements that are affected by the situation. The results of this analysis indicate the following potential impact areas.
It is possible that the continuation of the pandemic will limit the expansion of companies in Poland, which will result in a decrease in demand for office space. This may result in a lower pace of new buildings leasing and a decline in rental rates. This situation may lead to a slowdown of the construction of buildings at an early stage of construction and a fair value decrease of completed buildings. In the case of buildings that are ready, due to their fair value decrease, in an extreme situation, the covenants provided for in loan agreements may be broken and the need to repay part of the loan faster. When it comes to completed buildings, the pandemic may also lead to lower investors' interest in purchasing such buildings and, as a consequence, to postponed sale of them.
The Management Board of Echo Investment also indicates that in the case of shopping centers: Libero in Katowice and Galeria Młociny in Warsaw (in which the Group holds a 30% stake), the development of the pandemic and subsequent lockdowns may result in bankruptcy of some tenants, which in practice may mean termination of some lease agreements . The consequence could be a reduction occupancy level, future revenues and the fair value of both projects. The consequence of such a situation may be the breach of covenants provided for in the loan agreements and the need to repay part of the loan faster. Moreover, if further restrictions on the activities of shopping centers are introduced, rental income may be lost, which may also lead to a reduction in value and violation of covenants.
The Company is not able to reliably estimate the impact of the potential above events on the value of investment properties, due to uncertainty of the pandemic development. In the Management Board opinion, in the moderate scale of the pandemic, the LTV covenants, which are the ratio of bank financing to the market value of real estate, are not endangered. The prolonged pandemic and possible new restrictions may slow down the sale of apartments or discourage some potential clients from concluding transactions. It could lead to a lower than planned sale of apartments, which will translate into lower revenues and shifting the realization of revenues and profits from the sale of apartments to the following years. Currently, the office buildings built by the Group are provided with financing. Residential projects are mainly financed by prepayments from clients. The Group financial situation remains stabile, i.a. thanks to the sale of Warsaw office buildings Villa Offices in Q1 2021 and Malthouse Offices in Q3. The sales processes of further assets held for sale within the next 12 months from the balance sheet date are processing as planned. In Q1 2021, the Company also placed bonds with a total value of PLN 195 million. Taking all above into consideration, the Management Board does not currently identify a significant threat related to the impact of the development of the coronavirus epidemic on the Company's liquidity or its ability to continue operation. The Management Board monitors the potential impact on an ongoing basis and takes all possible steps to mitigate any negative effects for the Group.

CONDENSED INTERIM CONSOLIDATED FINANCIAL STATEMENTS

| Note | As at 30.06.2021 (non-audited) |
As at 31.12.2020 |
|
|---|---|---|---|
| ASSETS | |||
| Non-current assets | |||
| Intangible assets | 70 952 | 3 459 | |
| Property, plant and equipment | 2 | 41 697 | 27 872 |
| Investment property | 3 | 857 059 | 1 388 972 |
| Investment property under construction | 4 | 986 652 | 780 621 |
| Investment in associates and joint ventures | 14 | 307 606 | 306 449 |
| Long-term financial assets | 287 430 | 201 194 | |
| Other assets | 2 031 | - | |
| Deferred tax asset | 75 012 | 56 476 | |
| 2 628 439 | 2 765 043 | ||
| Current assets | |||
| Inventory | 6 | 1 755 413 | 925 173 |
| Current tax assets | 12 196 | 5 708 | |
| Other taxes receivable | 84 673 | 93 050 | |
| Trade and other receivables | 138 930 | 112 111 | |
| Short-term financial assets | 52 550 | 50 761 | |
| Derivative financial instruments | 3 802 | - | |
| Other financial assets * | 137 366 | 82 524 | |
| Cash and cash equivalents | 629 382 | 327 097 | |
| 2 814 311 | 1 596 424 | ||
| Assets held for sale | 5 | 1 606 929 | 1 269 329 |
| Total assets | 7 049 679 | 5 630 796 |
* Mainly cash on escrow accounts from residential clients.
| Nota | As at 30.06.2021 (non-audited) |
As at 31.12.2020 |
|
|---|---|---|---|
| EQUITY AND LIABILITIES | |||
| Equity | |||
| Equity attributable to equity holders of the parent | 1 628 695 | 1 684 685 | |
| Share capital | 20 635 | 20 635 | |
| Supplementary capital | 1 235 316 | 1 280 664 | |
| Retained earnings | 371 857 | 382 420 | |
| Foreign currency translation reserve | 887 | 966 | |
| Non-controlling interest | 175 280 | (126) | |
| 1 803 975 | 1 684 559 | ||
| Long-term liabilities | |||
| Credits, loans, bonds | 8 | 1 583 013 | 1 465 767 |
| Acquisition of shares | 51 923 | - | |
| Long-term provisions | 7 | 44 485 | 50 029 |
| Deferred tax liabilities | 213 509 | 203 518 | |
| Leasing | 16 | 103 988 | 88 132 |
| Other liabilities | 94 059 | 117 722 | |
| Liabilities due to customers | 34 866 | 14 208 | |
| 2 125 843 | 1 939 376 | ||
| Short-term liabilities | |||
| Credits, loans, bonds | 8 | 951 430 | 846 501 |
| Credits, loans, bonds - non-current assets classified as held for sale | 8 | 768 207 | 496 036 |
| Derivative financial instruments | 739 | - | |
| Income tax payable | 3 769 | 1 618 | |
| Other taxes liabilities | 29 647 | 13 626 | |
| Trade payable | 154 806 | 130 249 | |
| Dividend payable | 113 468 | - | |
| Leasing | 16 | 44 519 | 46 752 |
| Short-term provisions | 7 | 58 167 | 32 059 |
| Other liabilities | 207 335 | 178 726 | |
| Liabilities due to customers | 705 619 | 217 405 | |
| 3 037 706 | 1 962 972 | ||
| Liabilities directly associated with assets held for sale | 5 | 82 155 | 43 889 |
| TOTAL EQUITY AND LIABILITIES | 7 049 679 | 5 630 796 | |
| Book value per share (in PLN) | 1 628 695 | 1 684 685 | |
| Diluted number of shares | 412 691 | 412 692 | |
| Diluted book value per share | 3,95 | 4,08 | |
| Note | 1.01.2021 – 30.06.2021 |
1.01.2020 – 30.06.2020 |
|
|---|---|---|---|
| Revenues | 9,13 | 420 896 | 404 349 |
| Cost of sales | 13 | (313 976) | (345 365) |
| Gross profit | 106 920 | 58 984 | |
| Profit on investment property | 10 | 2 356 | 160 226 |
| Administrative costs associated with project implementation | (18 400) | (17 259) | |
| Selling expenses | (20 082) | (15 246) | |
| General and administrative expenses | (54 587) | (30 628) | |
| Other operating income, including: | 55 047 | 5 307 | |
| Profit on occasional purchase | 48 581 | - | |
| Other operating expenses | (10 264) | (13 443) | |
| Operating profit | 60 990 | 147 941 | |
| Financial income | 11 | 12 791 | 6 749 |
| Financial cost | 12 | (57 366) | (24 337) |
| Profit (loss) on FX derivatives | 5 561 | (11 356) | |
| Foreign exchange gains (losses) | 33 597 | (19 970) | |
| Share of profit (loss) of associates and joint ventures | 14 | 1 117 | (22 933) |
| Profit before tax | 56 689 | 76 094 | |
| Income tax | (9 739) | (25 003) | |
| current tax | (31 466) | 503 | |
| deferred tax | 21 728 | (25 506) | |
| Net profit (loss), including: | 46 950 | 51 091 | |
| Equity holders of the parent | 47 262 | 51 093 | |
| Non-controlling interest | (312) | (2) | |
| Equity holders of the parent | 47 262 | 51 093 | |
| Weighted average number of ordinary shares (in '000) without shares held | 412 691 | 412 691 | |
| Profit (loss) per one ordinary share (in PLN) | 0,11 | 0,12 | |
| Diluted profit (loss) per one ordinary share (PLN) | 0,11 | 0,12 |
| 1.01.2021 – 30.06.2021 |
1.01.2020 – 30.06.2020 |
|
|---|---|---|
| Profit for the year | 46 950 | 51 091 |
| Components of other comprehensive income that may be reclassified to profit or loss in later periods |
||
| – exchange differences on translation of foreign operations | (79) | 125 |
| Other comprehensive income for the year, net of tax | (79) | 125 |
| Total comprehensive income for the year, including: | 46 871 | 51 216 |
| Comprehensive income attributable to shareholders of the parent company | 47 183 | 51 218 |
| Comprehensive income attributable to non-controlling interest | (312) | (2) |
| Share capital |
Supplementa ry capital |
Accumulated retained earnings |
Currency translation differences |
Equity attributable to equity holders of the parent |
Capital of non-con trolling interests |
Equity total |
|
|---|---|---|---|---|---|---|---|
| For the period 01.01.2021 - 30.06.2021 | |||||||
| Opening balance | 20 635 | 1 280 664 | 382 420 | 966 | 1 684 685 | (126) | 1 684 559 |
| Taking control over subsidiaries | – | – | – | – | – | 183 496 | 183 496 |
| Dividend approved for payment | – | (45 348) | (57 825) | (103 173) | (7 778) | (110 951) | |
| Other comprehensive income | – | – | – | (79) | (79) | – | (79) |
| Net profit (loss) for the period | – | – | 47 262 | – | 47 262 | (312) | 46 950 |
| Closing balance | 20 635 | 1 235 316 | 371 857 | 887 | 1 628 695 | 175 280 | 1 803 975 |
| For the period 01.01.2020 - 30.06.2020 | |||||||
| Opening balance | 20 635 | 1 259 252 | 281 739 | 739 | 1 562 365 | (122) | 1 562 243 |
| Other comprehensive income | – | – | – | 125 | 125 | – | 125 |
| Net profit (loss) for the period | – | – | 51 093 | – | 51 093 | (2) | 51 091 |
| Closing balance | 20 635 | 1 259 252 | 332 832 | 864 | 1 613 583 | (124) | 1 613 459 |
| 30.06.2021 30.06.2020 A. Operating cash flow – indirect method I. Profit (loss) before tax 56 689 76 094 II. Total adjustments Share in net (profit) loss of associates and joint ventures (1 117) 22 933 Depreciation of PP&E 4 955 1 862 Foreign exchange (gains) losses (52 461) 31 557 Interest and profit sharing (dividends) 42 325 32 344 (Profit) loss on updating investment properties 5 478 (179 889) (Profit) loss on investing activities (174) (1 421) (Profit) on occasional purchase (48 581) Change in reserves (16 708) (34 293) (Profit) loss on revaluation of assets and liabilities 10 203 1 075 (56 080) (125 832) III. Change in working capital Change in inventories (54 667) (48 188) Change in receivables (3 798) 16 917 Change in short–term liabilities, except for loans and borrowings 272 737 19 095 Change in restricted cash (7 172) (28 078) 207 101 (40 254) IV. Net cash generated from operating activities (I+II+III) 207 710 (89 992) Income tax paid (37 144) (2 187) V. Net cash generated from operating activities 170 566 (92 179) B. Cash flows from investing activities I. Inflows Disposal of intangible assets and tangible fixed assets 34 |
|---|
| Sale of investments in property 389 574 32 133 |
| From borrowings 1 672 |
| Sale of investment 22 364 9 251 |
| 413 644 41 387 |
| II. Outflows |
| Purchase of intangible assets and tangible fixed assets (1 214) (2 310) |
| Investment in property (151 111) (320 213) |
| On loans (26 188) (4 553) |
| Due to acquisition of subsidiaries, net of cash and cash equivalent in the acquired entities (35 104) |
| Purchase of investments (22 850) (5 943) |
| (236 467) (333 019) |
| III. Net cash flow from investing activities (I+II) 177 177 (291 632) |
| 1.01.2021 – 30.06.2021 |
1.01.2020 – 30.06.2020 |
|
|---|---|---|
| C. Cash flow from financing activities | ||
| I. Inflows | ||
| Loans and borrowings | 127 854 | 323 627 |
| Issue of debt securities | 195 000 | 150 000 |
| 322 854 | 473 627 | |
| II. Outflows | ||
| Repayment of loans and borrowings | (145 692) | (31 630) |
| Redemption of debt securities | (155 000) | (150 272) |
| Due to FX derivatives | (10 164) | (1 075) |
| Payment of liabilities due to leasing agreements | (13 672) | (7 560) |
| Interest paid | (43 784) | (51 556) |
| (368 312) | (242 093) | |
| III. Net cash flow from financing activities (I+II) | (45 458) | 231 534 |
| D. Total net cash flows (A.III+B.III+C.III) | 302 285 | (152 277) |
| E. Change in the balance of cash in consolidated statement of financial position, including: | 302 285 | (152 277) |
| - change in cash due to exchange differences | - | - |
| F. Cash and cash equivalents at the beginning of the period | 327 097 | 492 295 |
| G. Cash and cash equivalents at the end of the period (D+F) | 629 382 | 340 018 |
* In investment activities under item "sale and purchase of investments" in H1 2021 the sale of shares in the company M2 Biuro Sp. z o.o. and an increase in capital in R4R Poland Sp. z o.o. are presented.


| 30.06.2021 | 31.12.2020 | |
|---|---|---|
| Conditional liabilities for other entities: | ||
| - due to guarantees and sureties issued | 1 683 327 | 1 369 944 |
| - due to court proceedings | 18 225 | 17 523 |
| Total | 1 701 552 | 1 387 467 |
Conditional liabilities are presented at nominal value.
In the Company's opinion, the fair value of thesureties and guarantees is near zero due to low probability of using them.
| Change | Guarantor | Entity receiving guarantee |
Beneficiary | Value | Date of change |
Description |
|---|---|---|---|---|---|---|
| Issue | Santander Bank Polska S.A. (within Echo Investment S.A. credit limit) |
Galeria Libero – Projekt Echo 120 Sp. z o.o. SK |
City of Katowice | 758 | 25.01.2021 | Security under the warranty and the quality guarantee for the obligations of Galeria Libero - Projekt Echo 120 Sp. z o.o. Sp.K. resulting from the agreement on performing the road project conclud ed on 16.06.2016. |
| Issue | Echo Investment S.A. |
Dellia Investments – Projekt Echo – 115 Sp. z o.o. Sp.K. |
APAK Grund stücksgesellschaft mbH & Co KG |
49 616 | 11.03.2021 | Security for the proper performance of obligations arising under the sale con tract of the Villa Offices (building K) be ing part of the Warsaw Brewery complex, as well as unter the side letter. Issued in EUR and PLN. |
| Issue | Echo Investment S.A. |
Dellia Investments – Projekt Echo – 115 Sp. z o.o. Sp.K. |
APAK Grund stücksgesellschaft mbH & Co KG |
96 611 | 11.03.2021 | Security for the proper performance of obligations arising under quality guar antee agreement regarding to the Villa Offices (building K), being part of the Warsaw Brewery complex. The maximum amount of the liability reduces, as the amount of the liability that is secured by the guarantee decreases. |
| Issue | Echo Investment S.A. |
Dellia Investments – Projekt Echo – 115 Sp. z o.o. Sp.K. |
APAK Grund stücksgesellschaft mbH & Co KG |
21 434 | 11.03.2021 | Security for the proper performance of liabilities arising under the fit-out agree ment regarding the Villa Office building in the Warsaw Brewery complex. Issued in EUR. |
| Issue | Santander Bank Polska S.A. (within Echo Investment S.A. credit limit) |
Echo Investment S.A. |
City of Poznań represented by City Roads Office in Poznań |
3 384 | 23.04.2021 | Guarantee of proper performance of the contract. |
| Issue | PKO BP S.A. (com missioned by Echo Investment S.A.) |
Echo Investment S.A. |
Kraków Municipali ty - ZDM Kraków |
282 | 11.05.2021 | Guarantee of proper performance of the contract. |
| Issue | Santander Bank Polska S.A. |
Echo Investment S.A. |
Capital City of Warsaw |
25 000 | 1.06.2021 | Guarantee securing obligation to perfor mance of the accompanying investment under the special housing act - building a primary school and transferring it to the City of Warsaw. |
| Expiry | PKO BP S.A. (com missioned by Echo Investment S.A.) |
Galeria Libero – Projekt Echo – 120 Sp. z o.o. Sp.K. |
Tax Administration Office Director in Kielce |
873 | 10.02.2021 | Gwarancja loteryjna za spółkę Galeria Libero – Projekt Echo – 120 Sp. z o.o. Sp.K. |
| Expiry | Echo Investment S.A. |
Projekt 17 – Grupa Echo Sp. z o.o. SKA |
Bank Millennium S.A. |
4 837 | 25.06.2021 | Guarantee securing rent proceeds during the performance of the West 4 Business Hub office project in Wrocław. Issued in EUR. |
| Change | Guarantor | Entity receiving guarantee |
Beneficiary | Value | Date of change |
Description |
|---|---|---|---|---|---|---|
| Expiry | Echo Investment S.A. |
R4R Łódź Wodna Sp. z o.o. R4R Wrocław Kępa Sp. z o.o. R4R Wrocławskie Ry chtalska Sp. z o.o. R4R Warszawa Browary Sp. z o.o. |
Bank Pekao S.A. | 14 147 | 30.06.2021 | Guarantee securing exceeding the costs of performing Resi4REnt projects: Łódź Wodna, Wrocław Rychtalska, Warsaw Brewery, Wrocław Kępa. |
| Taking over the control – Archicom S.A. |
PKO BP S.A. | Strzegomska Nowa Sp. z o.o. |
GNT Ventures Wrocław Sp. z o.o. |
1 729 | 22.04.2021 | Bank guarantee issued persuant to the sale of the office building West Forum IA. The document guarantees the fulfilment of the obligation resulting from the rental guarantee agreement. |
| Taking over the control – Archicom S.A. |
PKO BP S.A. | Archicom Nieruch omości 5 Sp. z o.o. |
City One Park Sp. z o.o. |
5 804 | 22.04.2022 | Bank guarantee issued persuant to the sale of the office building City Forum B. The document guarantee the fulfilment of the obligastion resulting from the payment of amounts due in accordance with the property sale agreement and the rental guarantee agreement. |
| Taking over the control – Archicom S.A. |
PKO BP S.A. | Archicom Sp. z o.o. – RI – Sp.K. |
City One Park Sp. z o.o. |
3 284 | 22.04.2023 | Bank guarantee issued presuant to the sale of the office building City Forum B. The document guarantees the fulfilment of the obligation resulting from construc tion contracts, with rights and obligations granted to the buyer pursuant to the property sale agreement. |
| Taking over the control – Archicom S.A. |
PKO BP S.A. | Archicom S.A. | City One Park Sp. z o.o. |
1 161 | 22.04.2024 | Bank guarantee issued presuant to the sale of the office building City Forum B. The document guarantees the fulfilment of the obligation resulting from the lease agreement for commercial and office space in the building City One in Wrocław, with rights and obligations were granted to the buyer pursuant to the property sale agreement. |
| Taking over the control – Archicom S.A. |
PKO BP S.A. | Archicom S.A. | Bank Millenium S.A. | 4 337 | 22.04.2025 | Bank guarantee issued pursuant to the conclusion of the lease agreement. The document guarantees the fulfilment of the obligation resulting from the lease agreement, due to the payment of incentive fees and in order to secure the payment of a contractual penalty in case of a delay in the delivery of the leased unit to the beneficiary resulting from the agreement. |
| Taking over the control – Archicom S.A. |
Archicom S.A. | Strzegomska Nowa Sp. z o.o. |
GNT Ventures Wrocław Sp. z o.o. |
11 871 | 22.04.2026 | Guarantee of the fulfillment of seller's ob ligations related to the sale of the office building West Forum IB. |
| Taking over the control – Archicom S.A. |
Archicom S.A. | Archicom Nieruch omości 5 Sp. z o.o. |
City One Park Sp. z o.o. |
16 899 | 22.04.2027 | Guarantee of the fulfillment of the buyer's obligations regarding the lease guaran tee agreement related to the sale of the office building City Forum B. |
| Taking over the control – Archicom S.A. |
Archicom S.A. | Archicom Nieruch omości 5 Sp. z o.o. |
City One Park Sp. z o.o. |
15 296 | 22.04.2028 | Guarantee of the fulfillment of the seller's obligations related to the final sales agreement of the office building City Forum B. |
| Change | Issuer | Entity receiving surety |
Beneficiary | Value | Date of change |
Description |
|---|---|---|---|---|---|---|
| Issue | Echo Investment S.A. |
Park Rozwoju – Projekt Echo 112 Sp. z o.o. Sp.K. |
Kaufland Polska Markety Sp. z o.o. Sp.j. |
2 500 | 22.03.2021 | Conditional surety for the payment of the contractual penalty resulting from the lease agreement for premises at Pasaż Opieńskiego shoping centre in Poznań. |
| Taking over the control – Archicom S.A. |
Archicom S.A. | Archicom Nierucho mości 14 Sp. zo.o. |
Bank Pekao S.A. | 6 884 | 22.04.2021 | Corporate guarantee - of project support for securing a loan for the completion of the project City Forum A. |
| Taking over the control – Archicom S.A. |
Archicom S.A. | Archicom Nierucho mości 14 Sp. z o.o. |
Bank Pekao S.A. | 12 771 | 22.04.2022 | Surety to secure a loan for the comple tion of the project City Forum A. |
| Taking over the control – Archicom S.A. |
Archicom S.A. | Altona Investment Sp. zo.o. |
BOŚ Bank S.A. | 5 000 | 22.04.2023 | Surety to secure a loan for the comple tion of the project Browary Wrocławskie build. BL1, BL2. |
| Taking over the control – Archicom S.A. |
Archicom S.A. | Archicom Nierucho mości 14 Sp. z o.o. |
Bank Pekao S.A. | 4 207 | 22.04.2024 | Corporate guarantee of rental coverage (masterlease) to secure a loan for com pletion of the project City Forum A. |
| Taking over the control – Archicom S.A. |
Archicom S.A. | Strzegomska Nowa Sp. z o.o. |
GNT Ventures Wrocław Sp. z o.o. |
1 729 | 22.04.2025 | Surety to secure a bank guarantee, relat ed to the sale of the office building West Forum IA. |
| Taking over the control – Archicom S.A. |
Archicom S.A. | Archicom Nierucho mości 5 Sp. z o.o. |
PKO BP S.A. | 5 804 | 22.04.2026 | Surety to secure a bank guarantee related to the sale of the office building City Forum B. |
| Taking over the control – Archicom S.A. |
Archicom S.A. | Archicom Sp. zo.o. RI Spk |
PKO BP S.A. | 6 568 | 22.04.2027 | Surety to secure a bank guarantee related to the sale of the office building City Forum build. B. |
| Taking over the control – Archicom S.A. |
Archicom S.A. | art.Locum S.A. | 16 875 | 22.04.2028 | Surety for claims arising from B-series bonds, tranche III. |
|
| Taking over the control – Archicom S.A. |
Archicom S.A. | art.Locum S.A. | PKO BP S.A. | 27 250 | 22.04.2029 | Surety of 50% of the amount of the investor loan in PKO BP to finance the construction of the project Poznań Marcelin IIB. |
| Taking over the control – Archicom S.A. |
Archicom S.A. | Archicom Nierucho mości 14 Sp. z o.o. |
Bank Millenium S.A. | 4 337 | 22.04.2030 | Surety granted as collateral to secure the fulfillment of the obligation under the lease agreement concluded on March 5, 2021, for the payment of incentive fees and to secure the payment of a contrac tual penalty in the event of a delay in the delivery of the leased unit arising from the agreement. |
| Buildings and |
Technical equipment and |
Means of | ||||
|---|---|---|---|---|---|---|
| Own land | structures | machines | transport | Other PP&E | Total PP&E | |
| 1.01.2021 - 30.06.2021 | ||||||
| Gross value of PP&E at the beginning of the period | 293 | 26 772 | 5 659 | 11 254 | 10 180 | 54 157 |
| Increases, due to: | - | |||||
| - taking control of the subsidiaries | 15 837 | 3 339 | 446 | 2 127 | 21 749 | |
| - acqusition | - | 17 | 166 | - | 2 002 | 2 185 |
| - under MSSF 16 lease | - | 123 | - | 1 817 | - | 1 940 |
| Decreases due to: | ||||||
| - sale | - | (200) | - | - | - | (200) |
| - liquidation | - | (16) | (10) | (132) | (189) | (347) |
| Gross PP&E at the end of the period | 293 | 42 533 | 9 153 | 13 385 | 14 120 | 79 484 |
| Accumulated depreciation at the beginning of the period | (14) | (9 008) | (5 143) | (6 367) | (5 754) | (26 286) |
| Redemption for the period (due to) | ||||||
| - taking control of the subsidiaries | - | (5 797) | (1 527) | (41) | (822) | (8 187) |
| - deprecation | (2) | (170) | (191) | (37) | (1 197) | (1 596) |
| - iquidation | - | - | 10 | 132 | 189 | 331 |
| - under MSSF 16 lease | - | (2 425) | - | 177 | - | (2 248) |
| - sales adjustment | - | 200 | - | - | - | 200 |
| Accumulated depreciation at the end of the period | (16) | (17 200) | (6 850) | (6 136) | (7 584) | (37 787) |
| Net value of PP&E at the end of period | 277 | 25 333 | 2 303 | 7 249 | 6 536 | 41 697 |
| 1.01.2020 - 31.12.2020 | ||||||
| Gross value of PP&E at the beginning of the period | 293 | 21 278 | 5 575 | 9 767 | 8 387 | 45 300 |
| Increases, due to: | ||||||
| - acqusition | - | 97 | 134 | - | 1 986 | 2 217 |
| - under MSSF 16 lease | - | 5 397 | - | 1 487 | - | 6 884 |
| Decreases, due to: | ||||||
| - sale | - | - | (50) | - | (129) | (179) |
| - liquidation | - | - | - | - | (64) | (64) |
| Accumulated depreciation at the end of the period | 293 | 26 772 | 5 659 | 11 254 | 10 180 | 54 158 |
| Accumulated depreciation at the beginning of the period | (11) | (4 616) | (5 025) | (4 717) | (5 169) | (19 538) |
| Deprecation for the period (due to) | ||||||
| - deprecation | (3) | (352) | (168) | (339) | (623) | (1 485) |
| - liquidation | - | - | - | - | 64 | 64 |
| - under MSSF 16 lease | - | (4 040) | - | (1 311) | (153) | (5 504) |
| - sales adjustment | - | - | 50 | - | 127 | 177 |
| Gross value of PP&E at the end of the period | (14) | (9 008) | (5 143) | (6 367) | (5 754) | (26 286) |
| Net value of PP&E at the end of period | 279 | 17 764 | 516 | 4 887 | 4 426 | 27 872 |
| Office | Retail | Land plots | Perpetual usufruct |
Total | |
|---|---|---|---|---|---|
| As at 1 January 2020 | 186 159 | 708 858 | 2 212 | 44 754 | 941 983 |
| acquisition | - | - | - | 8 389 | 8 389 |
| taking from investment properties under construction | 862 265 | - | - | 11 702 | 873 967 |
| incurring outlays for the implementation of the investment | 55 881 | 3 111 | - | - | 58 992 |
| change in valuation of properties | 19 940 | 34 157 | - | (5 592) | 48 505 |
| taking to assets held for sale | (532 784) | - | - | (10 080) | (542 864) |
| As at 31 December 2020 | 591 461 | 746 126 | 2 212 | 49 173 | 1 388 972 |
| acquisition | - | - | - | 389 | 389 |
| taking control over subsidiaries | 101 558 | - | 7 806 | - | 109 364 |
| incurring outlays for the implementation of the investment | 23 848 | 1 305 | - | - | 25 153 |
| change in valuation of properties | 1 458 | (4 187) | - | (5 535) | (8 264) |
| taking to inventory | - | (41 039) | - | - | (41 039) |
| taking to assets held for sale | (614 175) | - | (1 767) | (1 574) | (617 516) |
| As at 30 June 2021 | 104 150 | 702 205 | 8 251 | 42 453 | 857 059 |
The Group measures investment properties at fair value at the end of each reporting period. The valuations of investment properties were performed by an internal analysis department and an external appraiser.
Due to taking control over the companies DKR Echo Invest S.A. and DKR Echo Investment Sp. z o.o. (indirectly taking control over Archicom S.A. Group), value of investment properties increased by the value of the City2 office project in Wrocław and land properties in Gajków and Wrocław.
Due to the intention to sell within 12 months, the Group reduced the stock of investment properties by transferring to the assets held for sale office buildings Face2Face I and II of a value of PLN 484,255 thousand in Katowice, (including the right of perpetual usufruct of land in the amount of PLN 1,574 thousand) and a plot in Radom of a value of PLN 1,767 thousand.
Value of investment properties as at 30 June, 2021 consists mainly of properties: Libero shopping center in Katowice and office buildings West 4 Business Hub I and City2 both located in Wrocław. At the same time, the value of investment properties includes the value of the perpetual usufruct right to land, which as at June 30, 2021 amounts to PLN 42,453,000.
The fair value of investment properties was classified as level 3 of the fair value hierarchy. Detailed information are presented in item 03 'Material estimates of the group's management boards'.
| Office | Retail | Land plots | Perpetual usufruct |
Total | |
|---|---|---|---|---|---|
| Value at 01.01.2020 | 1 401 476 | 10 703 | 66 809 | 38 878 | 1 517 866 |
| – purchase | 544 510 | 12 736 | 213 | - | 557 459 |
| – investment properties under construction taking | 216 767 | - | - | 1 157 | 217 924 |
| – expenditure on investments | 31 791 | - | - | - | 31 791 |
| – revaluation of property | (862 265) | - | - | (11 702) | (873 967) |
| – taking to assets held for sale | (658 437) | - | - | (12 015) | (670 452) |
| Value at 31.12.2020 | 673 842 | 23 439 | 67 022 | 16 318 | 780 621 |
| – purchase | - | - | - | 2 012 | 2 012 |
| – taking control over subsidiaries | 87 761 | 4 610 | 165 | - | 92 536 |
| – expenditure on investments | 132 830 | - | - | - | 132 830 |
| – revaluation of property | 18 115 | - | - | 17 | 18 132 |
| – taking to inventories | - | - | - | (1 711) | (1 711) |
| – taking to assets held for sale | (37 438) | - | - | (330) | (37 768) |
| Value at 30.06.2021 | 875 110 | 28 049 | 67 187 | 16 306 | 986 652 |
The Group measures investment properties under construction at fair value at the end of each reporting period. The valuations of investment properties under construction were performed by an internal analysis department and an external appraiser.
The expenses incurred for the implementation of the investment concerned the implementation of investments located in Kraków, Katowice, Łódź, Gdańsk, Wrocław and Warsaw.
Due to the fulfilment of the conditions allowing for the valuation to fair value of the investment property under construction, the Group recognized the result of the first revaluation of Brain Park office building in Kraków (PLN 19,520 thous.). In addition, the Group updated the fair value of office buildings Fuzja CD in Łódź (PLN 852 thous.), MidPoint 71 in Wrocław (PLN 4,763 thous.) and React I in Łódź (PLN -7,020 thous.). The total amount of revenue recognized from the valuation of investment properties under construction was PLN 18,115 thous. net, i.e. after taking into account the provision for the obligation to secure revenues for the rent-free periods (master lease) and profit sharing.
Due to the intention to sell within 12 months, the Group reduced the status of investment properties under construction, transferring to the item "assets held for sale" land plots located at ul. Kilińskiego in Łódź of a value of PLN 5,533 thous. and at ul. Nowowiejska in Gdańsk of a value of PLN 31,905 thous. (including the right of perpetual usufruct of land in the amount of PLN 330 thous.).
In the report as at 30 June 2020, the Group presented investment properties under construction with a total value of PLN 986,652 thous. The closing balance of the reporting period comprised mainly: MidPoint 71 office building in Wrocław, Brain Park in Kraków, React I and Fuzja CD in Łódź. The value of investment properties under construction includes the right of perpetual usufruct of land in the amount of PLN 16,306 thous.
Value of liabilities for the purchase of investment properties under construction as at 30 June 2021 amounted to PLN 33,416 thous. (as at 31 December 2020 - PLN 57,696 thous.).
The fair value of investment properties was classified as level 3 of the fair value hierarchy. Detailed information are presented in item 03 'Material estimates of the group's management boards'.
| Office | Retail | Land plots | Perpetual usufruct |
Total | |
|---|---|---|---|---|---|
| Value at 01.01.2020 | - | - | 17 405 | 5 518 | 22 923 |
| – investment properties under construction taking | 658 437 | - | - | 12 015 | 670 452 |
| – investment properties taking | 532 784 | - | - | 10 080 | 542 864 |
| – revaluation of property | 16 262 | - | - | - | 16 262 |
| – expenditure on investments | 39 751 | - | - | - | 39 751 |
| – sale | - | - | (17 405) | (5 518) | (22 923) |
| Value at 31.12.2020 | 1 247 234 | - | - | 22 095 | 1 269 329 |
| – investment properties under construction taking | 37 438 | - | - | 330 | 37 768 |
| – investment properties taking | 614 175 | - | 1 767 | 1 574 | 617 516 |
| – revaluation of property | (5 338) | - | - | 12 | (5 326) |
| – expenditure on investments | 33 020 | - | - | - | 33 020 |
| – sale | (340 639) | - | - | (4 739) | (345 378) |
| Value at 30.06.2021 | 1 585 890 | - | 1 767 | 19 272 | 1 606 929 |
The Group measures assets held for sale at fair value at the end of each reporting period. The valuations of assets held for sale were performed by an internal analysis department.
Due to the intention to sell it within 12 months, the Group increased its assets held for sale by transferring from "investment properties under construction" land plots located at ul. Kilińskiego in Łódź of a value of PLN 5,533 thous. and at ul. Nowowiejska in Gdańsk of a value of PLN 31,905 thous. (including the right of perpetual usufruct of land in the amount of PLN 330 thous.), as well as from "investment properties" Face-2Face I and II office buildings located in Katowice of a value of PLN 484,255 thous. and West4 Business Hub I office building in Wrocław of a value of PLN 129,920 thous. (including the right of perpetual usufruct of land in the amount of PLN 1,574 thous.) and land plot in Radom of a value of PLN 1,767 thous.
Decrease of "assets held for sale item results from sale of the Villa Offices building in Warsaw of a value of PLN 340,639 thous. (including the right of perpetual usufruct of land in the amount of PLN 4,739 thous.). Details of the transaction are described in the note 15.
As at 30 June 2021, in the "assets held for sale" item the Group presented i.e. value of Warsaw office buildings (Moje Miejsce I and II, Malthouse Offices) and in Katowice (Face2Face I and II) with a total value of PLN 1,606,929 thous. (including the right of perpetual usufruct of land in the amount of PLN 19,272 thous.).
The fair value of assets held for sale was classified as level 3 of the fair value hierarchy. Detailed information are presented in item 03 'Material estimates of the group's management boards'.
| 30.06.2021 | 31.12.2020 | |
|---|---|---|
| Liabilities due to leasing | 18 363 | 23 467 |
| Received deposits and advances | 61 884 | 20 421 |
| Other | 1 908 | - |
| Total | 82 155 | 43 889 |
position, liabilities related to projects are presented under "liabilities related to assets held for sale": Malthouse Offices in Warsaw (Warsaw Brewery GH), Moje Miejsce I and II in Warsaw, Face2Face I and II in Katowice, West4 Business Hub I in Wrocław, as well as land plot on ul. Nowowiejska in Gdańsk. Liabilities under loans related to assets held for sale are presented in a separate item in the statement of financial position "Loans, borrowings and bonds financing real estate held for sale".
| 30.06.2021 | 31.12.2020 |
|---|---|
| 1 409 698 | 540 294 |
| 34 273 | 26 979 |
| 310 969 | 181 682 |
| 17 835 | 17 834 |
| 16 911 | 185 363 |
| 1 755 413 | 925 173 |
The "finished products" item includes mainly residential and commercial premises sold under final contracts.
The "semi-finished products and work in progress" item includes mainly real estate owned by the Group and expenditure on housing projects in preparation and implementation (eg. design services, construction works, etc. provided by external companies). Additionally, this item shows the right to use land (perpetual usufruct). The remaining value of the item relates to the expenditure incurred on the services of finishing the premises (fit-out). Due to the specific nature of the business, the purchased land, prepared for development, is presented as work in progress, and the newly purchased land as land.
The 'goods' item includes land earmarked for sale.
Inventories are valued according to the cost of production or purchase, but not higher than the obtainable net sales value. This value is obtained according to the current market prices obtained from the development market. The reversal of an inventory write-down occurs either in connection with the sale of an inventory or in connection with an increase in the net selling price. The amounts of write-offs of the value of inventories recognized as an expense in the period and the amounts of the reversal of writedowns of values decreasing the value of inventories recognized as income in the period are presented in the profit and loss account under "cost of sale".
In accordance with IAS 23, the Group activates the portion of financial costs directly related to the acquisition and production of assets presented as inventories. The activation concerns the amount of financial expenses determined using the effective interest rate reduced by the income from the temporary placement of cash (i.e. the interest on bank deposits, except for deposits resulting from blockades of accounts or letters of credit) in the case of targeted financing contracted for a given construction project. In the case of leasing, interest costs on the leasing obligation related to a specific project are capitalized in the project cost (targeted financing). In the case of general financing, the overall financing costs subject to capitalization are determined by applying the capitalization rate to the expenditure incurred for a given asset.
The activated amount of borrowing costs for inventories in H1 2021 amounted to PLN 2,598 thous. (capitalization rate 1.09%) whereas in 2020 it amounted to PLN 7,267 thous. (capitalization rate 1,04%), and in H1 2020 – PLN 4,422 thous. (capitalization rate 1,11%).
The value of inventories as at 30 June 2021 is PLN 1,755,413 thous., including for sale within 12 months 901,457 thous. PLN.
| 1.01.2021- 30.06.2021 |
1.01.2020- 30.06.2020 |
|
|---|---|---|
| Amount of inventories recognised as an expense in the period | (301 779) | (336 748) |
| Impairment losses on inventories recognised in the period as cost | (19 664) | (1 555) |
| Reversal of impairment losses which decreases the value of inventories recognised in the period as income | 17 421 | 10 877 |
Inventory write-downs and reversals refer to residential projects included in the 'finished goods' and 'goods' items presented in Note 10 and they are intended to write down the value to the level of a feasible price.
The inventory value recognized as income / cost in a given period is included in the profit and loss account under "cost of sales". The change in inventory write-down until 30 June 2021 amounted to PLN (-)2,242 thous., while as at 30 June 2020 this value amouted to PLN 9,322 thous. The reversal of writedowns in H1 2021 concerned mainly residential projects located in Poznań (Naramowice), Łódź (Wodna and Nowa Dzielnica) and Warsaw (Reset I and II), in relation to sale transactions concluded.
| 30.06.2021 | 31.12.2020 | |
|---|---|---|
| Opening balance | ||
| provision for expected general and administrative costs (audit, days off, bonuses etc.) | 700 | 531 |
| provision for expected penalties and losses | 13 014 | 12 631 |
| provision for costs of warranty repairs, etc. | 1 274 | - |
| provision for court proceedings | 3 434 | 5 773 |
| provision for liabilities related to investment projects | 2 101 | 2 585 |
| provision for and master lease | 12 370 | 19 679 |
| provision for profit share obligations | 46 283 | 78 306 |
| provision for fit-out works | 2 912 | 5 855 |
| 82 088 | 125 359 | |
| Increases due to:* | ||
| provision for expected general and administrative costs (audit, days off, bonuses etc.) | 9 176 | 605 |
| provision for expected penalties and losses | 1 628 | 1 243 |
| provision for costs of warranty repairs, etc. | 8 525 | 1 540 |
| provision for court proceedings | 6 890 | 1 342 |
| provision for liabilities related to investment projects | 22 138 | 6 757 |
| provision for and master lease | 2 627 | 4 728 |
| provision for profit share obligations | 2 | 12 006 |
| provision for fit-out works | 1 695 | 1 976 |
| 52 681 | 30 197 | |
| Utilisation and dissolvement due to: | ||
| costs incurred for expected general and administrative costs (audit, days off, bonuses | (3 853) | (435) |
| etc.) | ||
| costs incurred for expected penalties and losses | (1 171) | (860) |
| costs incurred for costs of warranty repairs, etc. | (3 963) | (266) |
| costs incurred for court proceedings | (1 589) | (3 681) |
| provision for liabilities related to investment projects | (7 966) | (7 241) |
| provision for and master lease | (5 957) | (12 037) |
| provision for profit share obligations | (7 354) | (44 029) |
| provision for fit-out works | (264) | (4 919) |
| (32 117) | (73 468) | |
| Closing balance | ||
| provision for expected general and administrative costs (audit, days off, bonuses etc.) | 6 023 | 700 |
| provision for expected penalties and losses | 13 471 | 13 014 |
| provision for costs of warranty repairs, etc. | 5 836 | 1 274 |
| provision for court proceedings | 8 735 | 3 434 |
| provision for liabilities related to investment projects | 16 273 | 2 101 |
| provision for and master lease | 9 040 | 12 370 |
| provision for profit share obligations | 38 931 | 46 283 |
| provision for fit-out works | 4 343 | 2 912 |
| 102 652 | 82 088 | |
| included: | ||
| Long-term provisions | 44 485 | 50 029 |
| Short-term provisions | 58 167 | 32 059 |
* the increases item includes provisions for taking control over subsidiaries in the amount of PLN 33,570 thousand.
| 30.06.2021 | 31.12.2020 | |
|---|---|---|
| Long-term - loans and borrowings | 368 385 | 592 826 |
| Long-term - debt securities | 1 214 628 | 872 941 |
| Short-term - loans and borrowings | 385 998 | 324 111 |
| Short-term - debt securities | 565 431 | 522 390 |
| Short-term - credits and loans related to assets held for sale | 739 412 | 467 055 |
| Short-term - debt securities related to assets held for sale | 28 795 | 28 981 |
| Total liabilities due to loans and borrowings | 3 302 649 | 2 808 304 |
| of which long-term portion | 1 583 013 | 1 465 767 |
| of which short-term portion | 1 719 636 | 1 342 537 |
In the consolidated statement of financial position, the item "Loans, borrowings and bonds financing real estate held for sale" presents liabilities (bank loans, bonds, loans) relating to projects intended for sale and presented in the line "assets held for sale".
As at the balance sheet date, this item includes liabilities financing projects:
The "loans and borrowings" item presents special purpose loans and lines of credit in current accounts. The purpose credit agreements are secured by real estate mortgages, assignment of receivables resulting from lease agreements, construction agreements, policies and registered pledges on shares, accounts, belongings and rights of subsidiaries. Interest rates on loans denominated in EUR are based on the EURIBOR plus a margin.
Credit lines denominated in PLN are secured by blank promissory notes, declarations of submission to enforcement and powers of attorney to bank accounts. The loan interest rate is based on the WIBOR rate plus a bank's margin. According to the best information and data of the Management Boards of the Group's companies, there were no breaches of the terms of loan agreements or the agreed levels of collateral during the financial year and until the date of signing the financial statements.
In the 'debt securities' item the Group presents bonds issued. The interest on bonds is based on the WIBOR rate plus a margin. The fair value of loans and borrowings does not differ significantly from their balance value. The fair value was determined by the income method based on the cash flows discounted by the current market interest rate. The fair value measurement was classified as level 3 of the fair value hierarchy.
| Revenues resulting from agreements with clients | ||
|---|---|---|
| Sale of residential space | 283 909 | 212 275 |
| Sale of Resi4Rent | 7 034 | 115 125 |
| Construction services related to office | 256 | 33 054 |
| Construction services related to retail | 13 164 | 941 |
| Other sale | 46 507 | 2 344 |
| Revenues resulting from agreements with clients | 350 870 | 363 739 |
| Revenues from lease / leasing (IFRS 16) | 70 026 | 40 610 |
| Total revenues | 420 896 | 404 349 |
| 01.01.2021 - 30.06.2021 |
01.01.2020- 30.06.2020 |
|
|---|---|---|
| Sale | 283 909 | 212 275 |
| Lease | 412 | 634 |
| Apartments | 284 321 | 212 909 |
| Lease | 7 683 | 20 098 |
| Fit-out services | 45 870 | 33 054 |
| Office | 53 553 | 53 152 |
| Sale | - | - |
| Lease | 22 656 | 19 684 |
| Development services | 256 | 941 |
| Retail | 22 912 | 20 625 |
| Sale | 13 164 | 115 125 |
| Resi4Rent | 13 164 | 115 125 |
| Sale | 45 110 | 1 125 |
| Lease | 439 | 194 |
| Services | 1 397 | 1 219 |
| Other | 46 946 | 2 538 |
| Total targeted | The total value of revenues to be recognized in the future related to the concluded obligations to perform the |
Received advances / liabilities under contracts with customers (long-term) |
Received advances / liabilities under contracts with customers (short-term) |
Deposits for apartments (long-term and short-term) / other liabili |
||
|---|---|---|---|---|---|---|
| Project | Targeted completion | project's value | contract | * | * | ties ** |
| RESIDENTIAL PROJECTS | ||||||
| Osiedle Krk I, Kraków | III Q 2021 | 97 899 | 97 899 | - | 18 068 | 866 |
| Osiedle Krk II, Kraków | III Q 2022 | 98 167 | 98 167 | 12 675 | - | 1 408 |
| Osiedle Bonarka Living I, Kraków | IV Q 2021 | 68 801 | 68 801 | - | 19 926 | - |
| Osiedle Jarzębinowe VII, Łódź | Project completed | 36 843 | 3 | - | 1 | 1 |
| Osiedle Jarzębinowe VIII, Łódź | IV Q 2021 | 40 700 | 40 700 | - | 28 732 | 1 667 |
| Nowa Dzielnica, Łódź | Project completed | 30 264 | 951 | - | 33 | - |
| Fuzja I, Łódź | Project completed | 106 303 | 27 868 | - | 3 289 | 121 |
| Fuzja II, Łódź | II Q 2022 | 93 447 | 93 447 | - | 8 849 | 955 |
| Osiedle Perspektywa I, Poznań | Project completed | 45 549 | 1 914 | - | 163 | - |
| Osiedle Perspektywa II, Poznań | Project completed | 24 362 | 40 | - | 16 | - |
| Osiedle Perspektywa III, Poznań | Project completed | 30 360 | 62 | - | - | 34 |
| Osiedle Enter III, Poznań | IV Q 2022 | 62 570 | 62 570 | 2 615 | - | 2 952 |
| Osiedle Enter II, Poznań | IV Q 2022 | 60 714 | 60 714 | 5 928 | - | 1 979 |
| Osiedle Enter IA, Poznań | IV Q 2021 | 41 894 | 41 894 | - | 27 006 | 378 |
| Osiedle Enter IB, Poznań | IV Q 2021 | 38 189 | 38 189 | - | 14 776 | 1 157 |
| Osiedle ZAM I, Kraków | II Q 2022 | 64 400 | 64 400 | - | 9 467 | 3 529 |
| Nasze Jeżyce I, Poznań | Project completed | 57 873 | 6 213 | - | 3 536 | 5 796 |
| Nasze Jeżyce II, Poznań | III Q 2021 | 64 399 | 64 399 | - | 48 805 | 7 375 |
| Apartamenty Esencja, Poznań | Project completed | 116 418 | 9 519 | - | 447 | 20 |
| Widoki Mokotów, Warsaw | Project completed | 69 352 | 4 167 | - | - | - |
| Browary Warszawskie Etap A, Warsaw | Project completed | 55 298 | 70 | - | - | - |
| Browary Warszawskie Etap B, Warsaw | Project completed | 125 324 | 55 | - | - | - |
| Browary Warszawskie Etap E, Warsaw | Project completed | 113 815 | 30 214 | - | 1 325 | 89 |
| Osiedle Reset I, Warsaw | Project completed | 67 082 | 488 | - | - | - |
| Osiedle Reset II, Warsaw | Project completed | 119 807 | 2 551 | - | - | - |
| Moje Miejsce, Warsaw | Project completed | 132 309 | 2 003 | - | - | - |
| Stacja Wola I, Warsaw | III Q 2021 | 206 593 | 206 593 | - | 156 313 | 971 |
| Stacja Wola II, Warsaw | II Q 2022 | 143 940 | 143 940 | - | 34 004 | 1 202 |
| Grota – Roweckiego 111 etap III | Project completed | 16 232 | 44 | - | - | 41 |
| Ogrody Graua, Wrocław | Project completed | 44 982 | 6 810 | - | 458 | 3 |
| Stacja 3.0, Wrocław | Project completed | 90 079 | 13 188 | - | 1 330 | 985 |
| Zebra, Wrocław | Project completed | 75 752 | 572 | - | 170 | 150 |
| Antoniewska, Warsaw | III Q 2021 | 19 000 | 19 000 | - | 3 000 | - |
| Biura przy Willi, Browary K, Warsaw | III Q 2021 | 21 028 | 21 028 | - | 21 028 | - |
| Słoneczne Stabłowice Z21, Z22, Z23 | Project completed | 40 496 | 40 496 | - | 25 646 | 2 816 |
| Słoneczne Stabłowice Z1, Z5 | Project completed | 19 689 | 419 | - | 7 | - |
| Słoneczne Stabłowice Z3, Z4, Z7, Z8 | Project completed | 48 710 | 931 | - | 270 | - |
| Słoneczne Stabłowice ZD1, ZD2 | IV Q 2021 | 32 478 | 32 478 | - | 7 704 | 1 785 |
| Olimpia Port S8-S15 | Project completed | 102 237 | 81 | - | 60 | - |
| Olimpia Port S16a, S16b, S17 | Project completed | 54 184 | 32 | - | 12 | - |
| Olimpia Port MC, M5a | Project completed | 19 572 | 67 | - | 9 | - |
| Olimpia Port M7-M11 | Project completed | 87 526 | 152 | - | 65 | - |
| Olimpia Port M12, M14 | Project completed | 79 672 | 1 229 | - | 1 136 | - |
| Olimpia Port M1-M4 | Project completed | 71 923 | 89 | - | 47 | - |
| Olimpia Port M16-M20 | Project completed | 127 617 | 7 363 | - | 1 166 | 21 |
| Olimpia Port M21, M22, M23 | IV Q 2021 | 72 638 | 72 638 | - | 25 331 | 5 625 |
| Olimpia Port M30, M31, M32, M33 | Project completed | 91 843 | 58 337 | - | 29 971 | 26 |
| Olimpia Port M28, M29 | Project completed | 50 427 | 46 108 | - | 26 278 | - |
| Project | Targeted completion | Total targeted project's value |
The total value of revenues to be recognized in the future related to the concluded obligations to perform the contract |
Received advances / liabilities under contracts with customers (long-term) * |
Received advances / liabilities under contracts with customers (short-term) * |
Deposits for apartments (long-term and short-term) / other liabili ties ** |
|---|---|---|---|---|---|---|
| Olimpia Port M34, M35 | I Q 2022 | 25 710 | 25 710 | - | 897 | 451 |
| Olimpia Port M36, M38 | III Q 2022 | 46 116 | 46 116 | 1 196 | 789 | |
| Cztery Pory Roku J11-J14 | Project completed | 89 165 | 3 132 | - | 637 | - |
| Cztery Pory Roku J15 | III Q 2021 | 39 376 | 39 376 | - | 9 521 | 3 376 |
| Cztery Pory Roku J16, J17, J18 | Project completed | 80 008 | 17 528 | - | 1 376 | 31 |
| River Point KM3 | Project completed | 72 786 | 169 | - | 35 | - |
| Księżno P5-P7 | Project completed | 74 213 | 127 | - | 43 | - |
| Forma A3-A5 | Project completed | 90 774 | 3 045 | - | 857 | - |
| Browary Wrocławskie BP1, BP2 | Project completed | 63 591 | 4 176 | - | 78 | - |
| Browary Wrocławskie BL1, BL2 | IV Q 2021 | 87 128 | 87 128 | - | 29 519 | 5 957 |
| Browary Wrocławskie BP3, BP4 | Project completed | 77 590 | 13 193 | - | 6 195 | 0 |
| Browary Wrocławskie BA1, BL3 | Project completed | 105 580 | 19 081 | - | 5 306 | 96 |
| Browary Wrocławskie BA2, BA3 | II Q 2023 | 176 594 | 176 594 | 79 | 0 | |
| Planty Racławickie R1, R2, R3, R4 | III Q 2021 | 120 141 | 120 141 | - | 70 667 | 6 414 |
| Planty Racławickie R5, R6, R7 | III Q 2022 | 90 166 | 90 166 | 6 768 | 2 414 | |
| Awipolis L1, L2 | Project completed | 66 710 | 66 424 | - | 55 535 | 7 001 |
| Awipolis L3, L4 | III Q 2022 | 77 156 | 77 156 | 42 | 2 973 | |
| Czwarty Wymiar | Project completed | 37 068 | 184 | - | 50 | - |
| Akacjowy Zakątek | Project completed | 26 615 | 8 435 | - | 2 095 | - |
| Sady nad Zieloną | III Q 2022 | 33 962 | 33 962 | 5 564 | 374 | |
| Others | 760 | 760 | - | - | 760 | |
| Total | 4 859 965 | 2 321 494 | 34 866 | 701 255 | 72 588 | |
| Other projects | ||||||
| SH Nowomiejska, Gdańsk | II Q 2022 | 19 256 | 19 256 | - | 19 256 | - |
| R4R Stocznia, Gdańsk | II Q 2022 | 19 556 | 19 556 | - | 19 556 | - |
| R4R, Park Zachodni, Wrocław | IV Q 2021 | 11 186 | 11 186 | - | 1 119 | - |
| Others | 3 272 | 3 272 | - | 3 272 | - | |
| Total | 53 270 | 53 270 | - | 43 203 | - | |
| TOTAL RESIDENTIAL AND OTHER PROJECTS | 4 904 320 | 2 374 764 | 34 866 | 744 458 | 72 588 |
* Advances exempt from escrow accounts (for residential projects)
** Remaining advances (gross amount) to be released from escrow accounts (for residential projects)
| 1.01.2021 – 30.06.2021 |
1.01.2020 – 30.06.2020 |
|
|---|---|---|
| Profit (loss) from sale of investment properties | (934) | 574 |
| Revaluation of properties | (4 058) | 167 418 |
| – land use right asset (perpetual usufruct) | 2 | 513 |
| Cost of profit share | 7 348 | (7 766) |
| Profit (loss) from investment properties | 2 356 | 160 226 |
In H1 2021, the Group sold the Villa Offices in Warsaw. The transaction is described in note 15.
In the item "profit (loss) on the sale of investment properties", among others costs of securing rental revenues (master lease) are presented, which mainly relate to sold Sagittarius Business House in Wrocław, O3 Business Campus in Kraków and Villa Offices (Warsaw Brewery K) in Warsaw.
The item "revaluation of real estate" presents mainly appraisals of office building Face2Face Business Campus I and II in Katowice, Malthouse Offices (Warsaw Brewery GH) and Moje Miejsce I and II in Warsaw, Midpoint 71, West 4 Business Hub I and City2 in Wrocław, Fuzja CD in Łódź and Brain Park in Kraków. On the other hand, the item "profit sharing costs" presents liabilities to profit distribution, which concern Moje Miejsce (I and II) in Warsaw and Libero shopping center in Katowice.
| 1.01.2021 – 30.06.2021 |
1.01.2020 – 30.06.2020 |
|
|---|---|---|
| Profit on disposal of investments | 5 316 | 4 367 |
| Interest income on loans with revaluation | 5 738 | 2 175 |
| Income from other interests | 538 | 200 |
| Other financial income | 1 199 | 7 |
| Total financial income | 12 791 | 6 749 |
In the item "profit on the sale of investments" in H1 2021, the Group presented result on the sale of shares in M2 Biuro Sp. z o.o. to the company R4R Poland Sp. z o.o. in the amount of PLN 5,316 thous. The income from the sale of shares amounted to PLN 26,085 thous., while the cost of sold shares amounted to 20,769 thous.
| 1.01.2021 – 30.06.2021 |
1.01.2020 – 30.06.2020 |
|
|---|---|---|
| loans interest expense with revaluation | (23 516) | (7 099) |
| Interest expense on bonds with revaluation | (30 250) | (12 091) |
| costs of financial assets depreciation | (457) | (1 180) |
| Cost of leasing interests | (2 814) | (3 125) |
| Loss on sale of investment | (297) | (842) |
| Other financial costs | (33) | - |
| Total financial costs | (57 366) | (24 337) |
In accordance with IAS 23, the Group activates the part of financial costs that are directly related to the acquisition and production of assets. In the case of general financing, the financing costs subject to capitalisation are determined using the weighted average of all borrowing costs in relation to the incurred outlays for a given asset.
The activated amount of borrowing costs in H1 2021 amounted to: PLN 3,577 thous. at a capitalization rate of 1.09% (of which: for inventories: PLN 2,598 thous., for investment properties under construction: PLN 979 thous.). In H1 2020, it amounted 5,751 thous. At a capitalization rate of 1.11%, (including: for inventories PLN 4,422 thous., for investment properties under construction: PLN 1,329 thous.).
The change of the presentation is a result of organizational changes in the Group: the supervision over the segments 'office' and 'retail' were taken over by one member the Board. The new way of presentation is therefore consistent with the management model. At the same time, the comparative data of the period from 1 January 2020 to 30 June 2020 were adjusted to the current presentation model.
| 01.01.2021 – 30.06.2021 |
01.01.2020- 30.06.2020 |
|
|---|---|---|
| Residential | 284 321 | 212 909 |
| Resi4Rent | 13 164 | 115 125 |
| Commercial properties | 123 411 | 76 315 |
| Total operating revenue | 420 896 | 404 349 |
| 01.01.2021 – 30.06.2021 |
01.01.2020- 30.06.2020 |
|
|---|---|---|
| Residential | (244 644) | (175 563) |
| Resi4Rent | (12 243) | (111 217) |
| Commercial properties | (57 089) | (58 585) |
| Total operating cost | (313 976) | (345 365) |
| 01.01.2021 – 30.06.2021 |
01.01.2020- 30.06.2020 |
|
|---|---|---|
| Residential | 39 677 | 37 346 |
| Resi4Rent | 921 | 3 908 |
| Commercial properties | 66 322 | 17 730 |
| Total gross profit (loss) | 106 920 | 58 984 |
Both in H1 2021 and in H1 2020, the Group achieved revenues only in the territory of Poland.
| 30.06.2021 | 31.12.2020 | |
|---|---|---|
| Commercial properties | 243 861 | 252 660 |
| Resi4Rent | 63 745 | 53 789 |
| Total | 307 606 | 306 449 |
The allocation of assets and liabilities to the segments is presented in section 11 of the Management Report - "Segments of the Capital Group - financial structure".
The value of investments in associates and joint ventures accounted for using the equity method is presented in the table below:
| 30.06.2021 | 31.12.2020 | |
|---|---|---|
| Rosehill Investments Sp. z o.o., Berea Sp. z o.o. (Galeria Młociny) | 95 829 | 104 919 |
| Projekt Echo – 138 Sp. z o.o. Sp.K. (Towarowa 22) | 148 032 | 147 741 |
| R4R Poland Sp. z o.o. (Resi4Rent") | 63 745 | 53 789 |
| Total | 307 606 | 306 449 |
On 31 May 2017 the Echo Investment Group together with the EPP N.V. Group concluded a purchase agreement concerning a property located in Warsaw at ul. Zgrupowania AK "Kampinos". Under the concluded transaction the companies purchased shares in Rosehill Investments Sp. z o.o., which is the owner of Galeria Młociny project by way of holding 100% shares in Berea Sp. z o.o. The property value was established as EUR 104.5 mln. As at the day of the acquisition and the balance date i.e. on 30 June 2021 the Echo Investment Group held 30% shares in the project company being the owner of the property and the remaining 70% was held by the EPP Group. Echo Investment S.A. and EPP N.V. are only responsible for their respective parts of the purchase price. The share of the Group in Berea Sp. z o.o. presented in the financial report is estimated according to the equity method. Pursuant to the articles of association, all strategic financial and operational decisions (including in particular: purchase of a significant asset, conclusion of a lease agreement, etc.) require the unanimous consent of both shareholders.
A summary of financial information in the joint venture is presented below. The carrying value of the investment as at 30 June 2021 amounted to PLN 95,829 thous.
In 2019, the company analyzed the impairment of net investment value based on the equity method in a jointly controlled company Rosehill Investments Sp. z o.o (projekt Młociny). In the first half of 2019, due to Galeria Młociny opening, the company updated the fair value of the project in the net assets of the jointly controlled entity. The company estimated that the recoverable amount of the net investment as at the balance sheet date is lower than the value of the shares in net assets as at that day. An impairment loss as at 30 June 2021 amounts to PLN 13,161 thous.
Short-term liabilities in the amount of PLN 596,257 thous. consists in 54% of corporate financing maturing on 31.03.2022, which may be subject to repayment or rollover. Another significant item covering 37% of the short-term liabilities total amount are loans from owners, the maturity of which - if necessary – can be extended.
| 30.06.2021 | |
|---|---|
| Fixed assets – investment property | 1 770 797 |
| Current assets | 13 008 |
| Cash | 45 387 |
| Total assets | 1 829 193 |
| Long-term liabilities | 986 425 |
| Short-term liabilities | 596 257 |
| Total liabilities | 1 582 682 |
| Equity | 246 512 |
| Share of the Echo Investment S.A. | 30,00% |
| Actualization value of the share Group Echo investment | (158) |
| Share of the Echo Investment S.A. | 73 796 |
* The difference between the net investment value (PLN 95,829 thous.) and the value of Echo Investment Group's share in the net assets of Rosehill Investments Sp. z o.o. (Galeria Młociny) in the amount of PLN 73,796 thous. constitutes goodwill.
| 1.01.2021 – 30.06.2021 | |
|---|---|
| Operating income | 40 733 |
| Operating costs | (15 413) |
| Revenue/cost - revaluation of property | (6 434) |
| Costs of general administrative | (1 090) |
| Costs of sales | (200) |
| Other income / operating costs | (3 617) |
| Financial income | 704 |
| Financial costs | (45 510) |
| Gross profit (loss) | (30 827) |
| Income tax | 1 051 |
| Net profit (loss) | (29 776) |
| Total comprehensive income | (29 776) |
| Share of the Echo Investment Group (%) | 30,00% |
| Share of the Group in comprehensive income resulting from joint-venture | (8 933) |
On 15 September 2016 the Echo Investment Group and the EPP Group concluded a conditional purchase agreement under which they were planning to purchase a property located at ul. Towarowa 22 in Warsaw, where a joint investment enterprise is to be developed. The final purchase agreement was concluded on 23 December 2016. The property sales price was EUR 77.4 mln, however, it will be increased to EUR 119.4 mln upon the fulfilment of conditions stipulated in the agreement. Echo Investment paid EUR 35.82 mln and EPP's contribution amounted to EUR 41.58 mln. Thus, as at the balance date i.e. on 30 June 2021 the Echo Investment Group had 46.20% share in the project company being the owner of the property at ul. Towarowa 22. EPP held the remaining 53.80%. Upon the fulfilment of all conditions increasing the price, the share of Echo Investment in the transaction and the planned enterprise will ultimately amount to 30% and 70% will be held by the EPP Group. As at the balance sheet day, on 30 June 2021 those conditions were not yet fulfilled.
Pursuant to the articles of association, all strategic financial and operational decisions (including in particular: purchase of a significant asset, conclusion of a lease agreement, etc.) require the unanimous consent of both shareholders. Echo Investment S.A. and EPP N.V. are only responsible for their proportional parts of the price. The share of the Echo Investment Group in the joint venture is shown in the consolidated financial statement and it is estimated using the equity method. The carrying value of the investment as at 30 June 2021, amounted to PLN 148,032 thous. A summary of financial information in the joint venture is presented below.
| 30.06.2021 | |
|---|---|
| Fixed assets – investment property | 433 441 |
| Other fixed assets | 570 |
| Cash | 1 260 |
| Current assets | 1 113 |
| Total assets | 436 384 |
| Long-term liabilities | 86 421 |
| Short-term liabilities | 24 289 |
| Total liabilities | 110 710 |
| Equity | 325 674 |
| Share of the Echo Investment S.A. | 46,20% |
| Elimination of mutual transactions between unit and the Group | (2 416) |
| Share of the Echo Investment S.A. | 148 032 |
1.01.2021 – 30.06.2021
| Operating income | 5 128 |
|---|---|
| Operating costs. | 326 |
| Costs of general administrative | (201) |
| Other income / operating costs | (492) |
| Financial income and costs | (4 282) |
| Gross profit (loss) | 479 |
| Income tax | 149 |
| Net profit (loss) | 627 |
| Total comprehensive income | 627 |
| Share of the Echo Investment Group (%) | 46,20% |
| Share of the Group in comprehensive income resulting from joint-venture | 290 |
On 20 July 2018 Echo Investment S.A. acquired 30% of shares and votes in a joint investment venture R4R Poland Sp. z o.o. The remaining 70% of shares and votes was acquired by R4R S.a.r.l. Pursuant to the articles of association, all strategic financial and operational decisions (including in particular purchase of a significant asset) require the unanimous consent of both shareholders. Pursuant to the agreement, the project will operate as a platform of apartments for rent in Poland. As part of the project, buildings with apartments for rent were built - primarily in four locations in Warsaw, Łódź and Wrocław. Under the agreement, Echo Investment S.A. provides planning, design and investment implementation services while R4R Poland Sp. z o.o. is responsible for the operational management of the platform. On 14 September 2018, subsidiaries of R4R Poland Sp. z o.o. concluded preliminary purchase agreements for four development projects developed by subsidiaries of Echo Investment S.A. for a total price of PLN 338,670 thous. The projects created approximately 1,200 apartments, which, according to the assumptions of the project, are dedicated to rent. The projects that are the subject of the agreements are R4R Warsaw Brewery developed in Warsaw at ul. Grzybowska, R4R Wrocław Rychtalska developed in Wrocław at ul. Rychtalska, R4R Wrocław Kępa Mieszczańska developed in Wrocław on the island of Kępa Mieszczańska and R4R Łódź Wodna developed in Łódź at ul. Wodna.
Pursuant to the provisions of the preliminary contract, all projects listed above was sold by final sale agreements to the subsidiaries of R4R Poland Sp. z o.o.: the R4R Wrocłąw Rychtalska projects in 2019, while the another three projects – in 2020.
By fulfilling its commitment to co-finance the project, Echo Investment S.A. provided capital to R4R Poland Sp. z o.o. acquiring new shares in the increased share capital in 2018 - with a value of PLN 41,354,269, in 2019 - with a value of PLN 9,434,700, in 2020 - with a value of PLN 3,474,000 and in H1 2021 - with a value of PLN 3,825,000. At the same time, Echo Investment granted a loan to R4R Poland Sp. z o.o. in 2019 for the amount of PLN 77 250 728, in 2020 - PLN 35 546 700 and in H1 2021 – PLN 21,675,000.
In 2019, 2020 and H1 2021, new subsidiaries of R4R Poland Sp. z o.o. were created in order to develop projects located among others in Warsaw (Taśmowa, Woronicza, Wilanowska), Gdańsk (Kołobrzeska), Kraków (3 Maja, Jana Pawła II and Puszkarska), Poznań (Szczepanowskiego), Łódź (Kilińskiego) and Wrocław. The share of the Echo Investment Group in the consolidated financial statements is recognised by using the equity method. A summary of financial information in the joint venture is provided below. The carrying value of the investment as at 30 June 2021 amounted PLN 63,745 thous.
| 30.06.2021 | |
|---|---|
| Fixed assets – investment property | 553 625 |
| Fixed assets – investment properties under construction | 561 811 |
| Other fixed assets | 24 600 |
| Cash | 64 860 |
| Current assets | 24 560 |
| Total assets | 1 229 456 |
| Long-term liabilities | 957 328 |
| Short-term liabilities | 47 317 |
| Total liabilities | 1 004 645 |
| Equity | 224 811 |
| Share of the Echo Investment S.A. | 30,00% |
| Elimination of mutual transactions between unit and the Group | (3 698) |
| Share of the Echo Investment S.A. | 63 745 |
| Operating income | 17 730 |
|---|---|
| Administrative costs related to project | (4 644) |
| Revenue - revaluation of property | 30 376 |
| Costs of general administrative | (6 291) |
| Other income / operating costs | (838) |
| Financial costs | 1 442 |
| Gross profit (loss) | 37 775 |
| Income tax | (8 016) |
| Net profit (loss) | 29 759 |
| Total comprehensive income | 29 759 |
| Share of the Echo Investment Group (%) | 30,00% |
| Share of the Group in comprehensive income resulting from joint-venture | 8 928 |
On 11 March 2021, Echo Investment's subsidiary - Dellia Investments - Projekt Echo 115 Sp. z o.o. concluded with APAK Grundstücksgesellschaft mbH & Co KG a final agreement of sale of the building Villa Offices, that belongs to Warsaw Brewery complex. The building was sold for approximately EUR 86,673 thous. The transaction value was reduced, inter alia, by the value of the rent-free periods, the partial value of capitalized rents on premises not handed over to tenants, the value of arrangement works, and other costs. As a result, the price payable at closing was EUR 69.3 million plus VAT. After the space is handed over to all tenants, the price will be increased to EUR 76.6 million plus VAT. In addition the seller received a separate fee related to the completion of arrangement works on the tenants' premises and the repair of defects in the total amount of EUR 4.6 million plus VAT.
As part of the transaction, the parties have also concluded a building quality guarantee agreement and a rental guarantee agreement. The second one provides a guarantee to the buyer that the seller will cover rent payments and service charges for parts of the building that have not been yet rented and those that have been rented, but for which rent reductions or rent-free periods have been applied.
After considering all costs related to the transaction, the Group recognized a profit on the investment property sale in the amount of PLN 779 thous.
| Perpetual usufruct | Other agreements | |||||
|---|---|---|---|---|---|---|
| Inven tory |
Investment properties |
Investment properties under con struction |
Assets held for sale |
Fixed assets |
Investment properties |
|
| Asset on perpetual usufruct | ||||||
| As at 1 January 2021 | 26 979 | 4 965 | 16 319 | 22 095 | 18 330 | 44 207 |
| Amortization | (142) | - | - | - | (2 131) | - |
| Fair value | - | - | - | - | - | (4 917) |
| Increases | 13 963 | 2 | 5 789 | 1 904 | 12 169 | - |
| Decreases | (8 400) | (1 804) | (5 800) | (4 727) | (1 515) | - |
| As at 30 June 2021 | 32 401 | 3 163 | 16 308 | 19 272 | 26 853 | 39 290 |
| Perpetual usufruct | Other agreements | |||||
|---|---|---|---|---|---|---|
| Inventory | Investment properties |
Investment properties under construction |
Liabilities related to assets held for sale |
Fixed assets | Investment properties |
|
| Leasing liabilities | ||||||
| As at 1 January 2021 | 30 880 | 4 568 | 16 010 | 22 465 | 16 453 | 67 975 |
| Cost of interests | 852 | 149 | 555 | 466 | 444 | 33 |
| Repayment of liabilities | (3 268) | (371) | (1 229) | (1 856) | (1 573) | (5 658) |
| Increases | 13 855 | - | 5 194 | 1 853 | 21 885 | - |
| Decreases | (8 757) | (1 524) | (6 060) | (3 941) | (4 547) | - |
| Reclassification | 1 606 | 130 | 918 | (624) | (12) | - |
| As at 30 June 2021 | 35 168 | 2 952 | 15 387 | 18 363 | 32 650 | 62 350 |
| Perpetual usufruct | Other agreements | |||||
|---|---|---|---|---|---|---|
| Inventory | Investment prop erties |
Investment properties under construction |
Liabilities related to assets held for sale |
Fixed assets | Investment prop erties |
|
| Leasing liabilities | ||||||
| short-term | 28 860 | 200 | 918 | 18 363 | 2 104 | 12 437 |
| long-term | 6 308 | 2 752 | 14 469 | - | 30 546 | 49 913 |


The condensed consolidated statements of the Echo Investment Group present consolidated financial data for the 6-month period ending on 30 June 2021 and comparative data for the 12-month period ending on 31 December 2020 and for the 6-month period ending on 30 June 2020.
The Group's financial statement in this financial statements is presented in thousands of Polish zloty (PLN), if not indicated differently. The financial statements have been prepared according to the historical cost principle, except for investment properties and financial instruments measured at fair value.
As at 30 June 2021, the Capital Group consisted of 186 subsidiaries consolidated with the full method and 27 jointly controlled companies consolidated with the equity method.
The statements have been prepared in compliance with the International Financial Reporting Standards (IFRS), applicable to the preparation of interim financial statements (IAS 34) and in accordance with all applicable IFRS adopted by the European Union.
The statements have been drawn up according to the going concern principle as there are no circumstances indicating a threat to continued activity.
The Company drew up the Consolidated Financial Statement for the half year ended 30 June 2021, which was approved for publication on 22 September 2021.
Echo Investment S.A. plays the most important role in the structure of the Group, which it supervises, co-executes and provides financial resources for the implementation of development projects. The vast majority of companies being part of the Group were established or purchased in order to execute specific investment tasks, including those resulting from the construction process of a specific development project.
As at 30 June 2021 the Capital Group included 186 subsidiaries consolidated according to the full method and 27 jointly controlled companies consolidated according to the equity method.
| Entity | Action | Date | Share capital [PLN] |
|---|---|---|---|
| DKR Echo Invest S.A. | Acquisition of shares in the company | 22.04.2021 | 11 725 130 |
| DKR Echo Investment Sp. z o.o. | Acquisition of interests in the company | 22.04.2021 | 212 598 750 |
| Archicom S.A. | Acquisition of shares in the company | 22.04.2021 | 256 703 430 |
| Archicom Residential Sp. z o. o. | Acquisition of interests in the company | 22.04.2021 | 35 000 |
| Archicom Residential 2 Sp. z o. o. | Acquisition of interests in the company | 22.04.2021 | 8 000 |
| Archicom Sp. z o.o. | Acquisition of interests in the company | 22.04.2021 | 50 000 |
| Archicom Consulting Sp. z o.o. | Acquisition of interests in the company | 22.04.2021 | 2 895 053 |
| Archicom Stabłowice Sp. z o.o. | Acquisition of interests in the company | 22.04.2021 | 51 000 |
| Archicom Jagodno 5 Sp. z o.o. | Acquisition of interests in the company | 22.04.2021 | 502 700 |
| Bartoszowice 1 Sp. z o.o. | Acquisition of interests in the company | 22.04.2021 | 532 400 |
| Archicom Nieruchomości Sp. z o.o. | Acquisition of interests in the company | 22.04.2021 | 5 000 |
| Archicom Nieruchomości 2 Sp. z o.o. | Acquisition of interests in the company | 22.04.2021 | 10 000 |
| Archicom Nieruchomości 3 Sp. z o.o. | Acquisition of interests in the company | 22.04.2021 | 10 000 |
| Archicom Nieruchomości 4 Sp. z o.o. | Acquisition of interests in the company | 22.04.2021 | 10 000 |
| Archicom Nieruchomości 5 Sp. z o.o. | Acquisition of interests in the company | 22.04.2021 | 10 000 |
| Archicom Nieruchomości 6 Sp. z o.o. | Acquisition of interests in the company | 22.04.2021 | 10 000 |
| Archicom Nieruchomości 7 Sp. z o.o. | Acquisition of interests in the company | 22.04.2021 | 2 003 725 |
| Archicom Nieruchomości 8 Sp. z o. | Acquisition of interests in the company | 22.04.2021 | 10 000 |
| Archicom Nieruchomości 9 Sp. z o.o. | Acquisition of interests in the company | 22.04.2021 | 10 000 |
| Archicom Nieruchomości 10 Sp. z o.o. | Acquisition of interests in the company | 22.04.2021 | 51 000 |
| Archicom Nieruchomości 11 Sp. z o.o. | Acquisition of interests in the company | 22.04.2021 | 10 000 |
| Archicom Nieruchomości 12 Sp. z o.o. | Acquisition of interests in the company | 22.04.2021 | 10 000 |
| Archicom Nieruchomości 14 Sp. z o.o. | Acquisition of interests in the company | 22.04.2021 | 10 000 |
| Archicom Nieruchomości 16 Sp. z o.o. | Acquisition of interests in the company | 22.04.2021 | 10 000 |
| Archicom Nieruchomości 17 Sp. z o.o. | Acquisition of interests in the company | 22.04.2021 | 50 000 |
| Archicom Nieruchomości 18 Sp. z o.o. | Acquisition of interests in the company | 22.04.2021 | 51 000 |
| Archicom Nieruchomości 19 Sp. z o.o. | Acquisition of interests in the company | 22.04.2021 | 5 000 |
| Archicom Nieruchomości JN1 Sp. z o.o. | Acquisition of interests in the company | 22.04.2021 | 10 000 |
| Archicom Nieruchomości JN2 Sp. z o.o. | Acquisition of interests in the company | 22.04.2021 | 10 000 |
| Entity | Action | Date | Share capital [PLN] |
|---|---|---|---|
| Archicom Nieruchomości JN3 Sp. z o.o. | Acquisition of interests in the company | 22.04.2021 | 10 000 |
| Archicom Nieruchomości Club House Sp. z o.o. | Acquisition of interests in the company | 22.04.2021 | 551 000 |
| Archicom Nieruchomości Residential Sp. z o.o. | Acquisition of interests in the company | 22.04.2021 | 51 400 |
| Archicom Holding Sp. z o. o. | Acquisition of interests in the company | 22.04.2021 | 110 000 |
| Archicom Cadenza Hallera Sp. z o.o. | Acquisition of interests in the company | 22.04.2021 | 50 000 |
| Archicom Lofty Platinum 1 Sp. z o.o. | Acquisition of interests in the company | 22.04.2021 | 147 700 |
| Archicom Jagodno Sp. z o.o. | Acquisition of interests in the company | 22.04.2021 | 50 000 |
| Archicom Jagodno Sp. z o.o. Sp.K. | Acquisition of rights and obligations in the company |
22.04.2021 | 920 000 |
| Archicom Marina 3 Sp. z o.o. | Acquisition of interests in the company | 22.04.2021 | 500 000 |
| Archicom Marina 4 Sp. z o.o. | Acquisition of interests in the company | 22.04.2021 | 295 150 |
| Archicom Marina 5 Sp. z o.o. | Acquisition of interests in the company | 22.04.2021 | 1 253 370 |
| TN Stabłowice 1 Sp. z o.o. | Acquisition of interests in the company | 22.04.2021 | 2 134 050 |
| Archicom Dobrzykowice Park Sp. z o.o. | Acquisition of interests in the company | 22.04.2021 | 50 000 |
| Archicom Byczyńska 1 Sp. z o.o. | Acquisition of interests in the company | 22.04.2021 | 883 850 |
| Space Investment Sp. z o.o. | Acquisition of interests in the company | 22.04.2021 | 56 000 |
| Space Investment Strzegomska 3 Otyńska Sp. z o.o. | Acquisition of interests in the company | 22.04.2021 | 408 000 |
| Space Investment Strzegomska 3 Kamieńskiego Sp. z o.o. | Acquisition of interests in the company | 22.04.2021 | 362 550 |
| Archicom Investment Sp. z o. o. | Acquisition of interests in the company | 22.04.2021 | 77 000 |
| Strzegomska Nowa Sp. z o.o. | Acquisition of interests in the company | 22.04.2021 | 50 050 500 |
| AD Management Sp. z o. o. | Acquisition of interests in the company | 22.04.2021 | 111 000 |
| Archicom Sp. z o.o. Realizacja Inwestycji Sp.K. | Acquisition of rights and obligations in the company |
22.04.2021 | 10 487 000 |
| Archicom Asset Management Sp. z o .o. | Acquisition of interests in the company | 22.04.2021 | 67 000 |
| Archicom Fin Sp. z o.o. | Acquisition of interests in the company | 22.04.2021 | 1 054 200 |
| P16 Inowrocławska Sp. z o.o. | Acquisition of interests in the company | 22.04.2021 | 342 500 |
| Altona Investments Sp. z o .o. | Acquisition of interests in the company | 22.04.2021 | 350 000 |
| Archicom RW Sp. z o.o. | Acquisition of interests in the company | 22.04.2021 | 10 000 |
| Entity | Action | Date | Share capital [PLN] |
|---|---|---|---|
| Projekt 154 – Projekt K-6 – Grupa Echo Sp. z o.o SKA Sp.K. | Removal from the register of entrepreneurs | 16.03.2021 | 5 050 |
| Projekt 150 – Shanklin Sp. z o.o. Sp.K. | Removal from the register of entrepreneurs | 16.03.2021 | 5 050 |
| Projekt 151 – Projekt 13 – Grupa Echo Sp. z o.o SKA Sp.K. | Removal from the register of entrepreneurs | 17.03.2021 | 5 050 |
| Projekt 148 – Grupa Echo Sp. z o.o. Sp.K. | Removal from the register of entrepreneurs | 23.03.2021 | 5 050 |
| Projekt 153 – Projekt 21 – Grupa Echo Sp. z o.o SKA Sp.K. | Removal from the register of entrepreneurs | 29.03.2021 | 5 050 |
| Pod Klonami – Grupa Echo Sp. z o.o. Sp.K. | Removal from the register of entrepreneurs | 07.04.2021 | 10 000 |
| Projekt 152 – Projekt 14 – Grupa Echo Sp. z o.o SKA Sp.K. | Removal from the register of entrepreneurs | 06.05.2021 | 5 050 |
| Kasztanowa Aleja – Grupa Echo Sp. z o.o. Sp.K. | Removal from the register of entrepreneurs | 06.05.2021 | 655 000 |
| Klimt House – Grupa Echo Sp. z o.o. Sp.K. | Removal from the register of entrepreneurs | 20.05.2021 | 500 000 |
| Echo – Babka Tower Sp. z o.o. Sp.K. | Removal from the register of entrepreneurs | 20.04.2021 | 2 000 000 |
| 53 – Grupa Echo Sp. z o.o. SKA w likwidacji | Resolution on liquidation | 1.06.2021 | 990 372 |
| Bełchatów – Grupa Echo Sp. z o.o. SKA w likwidacji | Resolution on liquidation | 1.06.2021 | 85 230 |
| Echo – Babka Tower Sp. z o.o. w likwidacji | Resolution on liquidation | 1.06.2021 | 50 000 |
| Echo – Galaxy Sp. z o.o. w likwidacji | Resolution on liquidation | 1.06.2021 | 50 000 |
| Gleann Sp. z o.o. w likwidacji | Resolution on liquidation | 1.06.2021 | 5 000 |
| Oxygen – Grupa Echo Sp. z o.o. SKA w likwidacji | Resolution on liquidation | 1.06.2021 | 96 200 |
| Park Postępu – Grupa Echo Sp. z o.o. SKA w likwidacji | Resolution on liquidation | 1.06.2021 | 532 828 |
| Share capital | |||
|---|---|---|---|
| Entity | Action | Date | [PLN] |
| Projekt 13 – Grupa Echo Sp. z o.o. SKA w likwidacji | Resolution on liquidation | 1.06.2021 | 50 000 |
| Projekt 14 – Grupa Echo Sp. z o.o. SKA w likwidacji | Resolution on liquidation | 1.06.2021 | 50 000 |
| Projekt 21 – Grupa Echo Sp. z o.o. SKA w likwidacji | Resolution on liquidation | 1.06.2021 | 50 000 |
| Projekt Echo – 119 Sp. z o.o. w likwidacji | Resolution on liquidation | 1.06.2021 | 25 000 |
| Projekt K-6 – Grupa Echo Sp. z o.o. SKA w likwidacji | Uchwala o likwidacji | 1.06.2021 | 50 000 |
| Shanklin Sp. z o.o. w likwidacji | Resolution on liquidation | 1.06.2021 | 5 000 |
| Entity | Action | Date |
|---|---|---|
| Echo – Arena Sp. z o.o. | Sale of an interest in the company by Projekt Echo - 123 Sp. z o.o. to Echo Investment S.A. | 25.01.2021 |
| M2 Biuro Sp. z o.o. | Sale of interests in the company by Echo Investment S.A. to R4R Poland Sp. z o.o. | 23.04.2021 |
| Projekt 5 – Grupa Echo Sp. z o.o. SKA | Sale of shares in the company by Echo Investment S.A. to Echo Aurus Sp. z o.o. | 20.05.2021 |
In execution of the preliminary agreement for the sale of shares and stocks of February 17, 2021, on April 22, 2021 Echo Investment S.A. concluded with Dorota Jarodzka-Śródka, Kazimierz Śródka and Rafał Jarodzki, the founders of Archicom Group, the final agreement for the sale of all shares of DKR Investment Sp. z o.o. (currently DKR Echo Investment Sp. z o.o.) and all shares of DKR Invest S.A. (currently DKR Echo Invest S.A.). In consequence, it indirectly acquired a block of 16,945,487 shares in Archicom S.A., representing in total approximately 66.01% of the share capital and carrying 21,039,375 votes at the general meeting, i.e. approximately 65.99% of the total vote. Archicom S.A. is a public company whose shares are listed on the Warsaw Stock Exchange. The subsidiaries of Archicom S.A. were excluded from the scope of the transaction. - Archicom Polska S.A. conducting development activities outside the territory of the city of Wrocław and adjacent municipalities and Archicom Studio Projekt Sp z o.o. Sp.K. providing architectural and design services.
The price for shares and stocks amounted in total to PLN 428.6 million. Part of the price in the amount of PLN 188 million was paid to the sellers by offering them unsecured bearer bonds of Echo Investment S.A., issued on April 22, 2021, bearing a yearly interest rate of 5%. The bonds redemption date was set for October 22, 2024.
The closing of the transaction of the indirect purchase of shares in Archicom S.A. was preceded by restructuring of the Archicom Group, including in particular:
the sale of 2,132,964 shares in Archicom S.A., representing in total 8.31% of the share capital of the company and carrying 4,246,578 votes, i.e. approximately 13.32% of all votes at the general meeting of shareholders of Archicom S.A. The shares were sold by DKR Investment Sp. z o.o. indirectly to Dorota Jarodzka-Śródka and Rafał Jarodzki through DKRA Sp. z o.o., in which they are partners. The sale took place over-the-counter on the basis of the promised share purchase agreement concluded on April 16, 2021. The transaction was settled on the same date.
In addition, in connection with the sale of controlling stake in Archicom S.A., Echo Investment and Partners of DKRA Sp. z o.o. (Dorota Jarodzka-Śródka i Rafał Jarodzki) have entered into the option agreement pursuant to which Echo Investment will be entitled to acquire by March 15, 2023, or designate an entity to acquire, all shares in the share capital of DKRA Sp. z o.o., which holds 8.31% of Archicom S.A. shares, substantially under the same terms and conditions as the indirect acquisition of 66% of Archicom S.A. shares under the transaction of April 22, 2021. Consideration for such acquisition will be increased by the amount of interest accrued from March 15, 2021 to the date of execution of the option agreement, calculated at the annual interest rate of 6%. If Echo Investment S.A. does not use the right specified in the call option, the shareholders of DKRA Sp. z o.o. will have the option to sell the shares in the share capital of this company to Echo Investment.
As a result of the option agreement, the Company analyzed the provisions of IFRS 10 in order to determine whether it meets all the criteria giving it current access to the financial results of the acquired business resulting from non-controlling shares. As a result of applying professional judgment, it ultimately assessed that the contractual rights put it in an economic position as if it effectively owned the non-controlling shares. On this basis, the Company recognized the non-controlling interests in the consolidated financial statements under the purchase price allocation and measured them. The value as of the acquisition date was PLN 53.5 million and was recorded as part of the purchase price at nominal value. As of June 30, 2021, the value under the agreement was measured and presented in long-term liabilities in the consolidated financial statements under "derivative financial instruments" and the effect of the measurement was recognized in the consolidated profit and loss account.
The acquisition of shares in DKR (indirectly Archicom) is in line with Echo Investment's strategic goal of becoming the nationwide leader in the residential sector. At the end of 2020, Archicom had about 2,000 apartments under construction and 4,200 apartments in preparation in Wrocław and Kraków. After the transaction has been finalized, the Echo-Archicom Group is the largest residential developer in Poland, with a total of 7,000 residential units for sale and rent to be launched only in 2021. Archicom operates mainly in Wrocław. The company grew out of a family-run design studio and its track record includes 160 completed projects, including the revitalized complex Browary Wrocławskie, the award-winning residential complex Olimpia Port and the first exclusive project Lofty in Wrocław. Archicom is a strong, recognizable brand with nearly 15% share in the Wrocław residential market.
The Group has conducted an analysis and concluded that the transaction is a business acquisition within the meaning of IFRS 3 "Business Combinations". Acquired investment properties are fully operational, the transaction included, in principle, the acquisition of the entire business activity and operating processes. Considering the above, the criteria for considering the subject matter of the transaction as a business within the meaning of IFRS 3 "Business Combinations" are fulfilled. In accordance with IFRS 3 "Business Combinations", the transaction is subject to settlement using the acquisition method. The date on which control of the acquired business was obtained was April 22, 2021. As at 30 June 2021 the Group received all information necessary to complete the identification and fair value measurement of the assets acquired and liabilities incurred, and made a final settlement of the transaction.The Group has completed the fair value measurement of fixed assets acquired and fixed liabilities acquired. The Group has completed the fair value measurement of fixed assets (intangible assets, investment properties) and current assets (inventories), which are the most significant components of the net assets of the acquired business, and the Group has identified and measured at fair value the remaining net assets acquired. As a result, in these consolidated financial statements, the Group presents the fair values of the assets and liabilities acquired and makes the final settlement of the transaction using the acquisition method. Due to the valuation to fair value of current assets - inventories, the Group recognized the increase in value of these assets by the amount of PLN 88 026 thousand, together with the reserve for deferred tax in the amount of PLN 16 725 thousand. As part of intangible assets, the Group recognized the "Archicom" trademark with an undefined period of use. The value of the trademark, determined by an independent expert, at the date of the acquisition was PLN 66,704 thousand. The Group recognized a deferred tax liability on the recognized trademark in the amount of PLN 12,674 thousand.
The fair values of assets and liabilities acquired as of the date of obtaining control are presented in the table below:
| Assets | ||
|---|---|---|
| Non-current assets | ||
| Intangible assets | 68 237 | |
| Property, plant and equipment | 13 561 | |
| Investment property | 109 364 | |
| Long-term financial assets | 91 545 | |
| Deferred income tax provision and asset | 31 893 | |
| 314 600 | ||
| Current assets | ||
| Inventory | 862 510 | |
| Income tax receivable | 6 885 | |
| Other taxes receivable | 14 006 | |
| Trade and other receivables | 6 635 | |
| Other financial assets | 47 670 | |
| Cash and cash equivalents | 205 507 | |
| 1 143 213 | ||
| Total assets | A | 1 457 813 |
| Liabilities acquired | ||
| Long – term liabilities | ||
| Loans, borrowings and bonds | 166 088 | |
| Long-term provisions | 6 805 | |
| Deferred tax liabilities | 45 077 | |
| Leasing liabilities | 24 166 | |
| Other liabilities | 22 712 | |
| Liabilities resulted from agreements with clients | 3 990 | |
| 268 838 | ||
| Short-term liabilities | ||
| Loans, borrowings and bonds | 90 061 | |
| Deferred tax liabilities | 9 423 | |
| Other taxes liabilities | 2 679 | |
| Trade liabilities | 53 948 | |
| Short-term provisions | 2 105 | |
| Other liabilities | 30 763 | |
| Liabilities under contracts with customers | 40 463 | |
| Zobowiązania z tytułu umów z klientami | 245 011 | |
| 474 453 | ||
| Total liabilities | B | 743 291 |
| Net asset value | C = A-B | 714 522 |
| Value of non – controlling interests valued proportionally | D | 183 496 |
| to share in the net assets (25.68%) | ||
| Purchase price of the project | E | 482 445 |
| Profit on a bargain purchase | F=E-C+D | 48 581 |
| Purchase price of the project, including: | ||
| Amount paid – cash | 240 611 | |
| Amount paid – bond issue | 188 000 | |
| Recognition of put/call options (nominal value) | 53 834 | |
| Total purchase price of the project | 482 445 | |
The acquisition agreement provides that in the event of the fulfilment of any of the so-called rental guarantee agreement conditions for the office building City2 in Wrocław in the period between April 22, 2021 and December 31, 2021 inclusive, the final remuneration for the sale of shares in Companies of DKR will be reduced by respective amounts calculated according to the formula under the agreement, and the sellers, i.e. Dorota Jarodzka-Śródka and Rafał Jarodzki, will be obliged to return the relevant amount to the buyer. The reimbursement will be counted as a return by way of overpayment of the price. The amount may range from PLN 500 thousand to PLN 900 thousand and will depend on the actual date of the fulfilment of the condition. The Management Board assessed that the probability of the conditional payment is equal to zero and therefore it was not included in the purchase settlement.
The value of non-controlling shares shown in the table above was measured using the pro-rata share method in net assets in the amount of PLN 173,993 thousand allocated to minority shareholders holding 25.68% of the share capital of Archicom S.A.
The fair value of the acquired trade and other receivables as at the acquisition date was PLN 60,135 thousand, while the gross value of the receivables arising from the concluded agreements as at that date was PLN 83,816 thousand. The Group's best estimate suggests that it is probable that the trade and other receivables acquired will be repaid in the amount of PLN 60,135 thousand.
At the acquisition date, the amount of the determined value of the identifiable assets and liabilities acquired exceeds the consideration transferred by the Group, and therefore the Group assesses that the transaction is a bargain purchase.
Considering the specific requirements of IFRS 3 "Business Combinations" regarding the possibility of recognizing a possible gain on the bargain purchase, the Group reassessed the completeness of the identification of the acquired assets and liabilities and the procedures used to determine their value. As a consequence of the procedures performed, the Group decided that it is justified to recognize the gain on the bargain purchase in the above amount under other operating activities in the consolidated statements on comprehensive income ("other operating income").
The Group considers that the occurrence of the bargain purchase gain on the transaction was due to a number of circumstances, the most important of which related to changes in the market situation regarding sales of apartments, which were favourable from the Company's point of view. The valuation of Archicom Group's assets showed the largest increase compared to the carrying amount in the group of residential properties where construction has already been completed and apartments have not yet been fully delivered to clients. The valuation of the Archicom Group trademark, whose value of PLN 66,704 thousand was confirmed by an independent expert, also had an impact on the gain on the bargain purchase transaction.
Sales revenue of Archicom S.A. from the sale date to June 30, 2021 amounted to PLN 97,194 thousand, while operating profit amounted to PLN 30,354 thousand.
If the sale had taken place on January 1, 2021, Archicom S.A.'s revenue from 1 January 2021 to 30 June 2021 would have amounted to PLN 560,207,498 thous., while operating profit would have amounted to PLN 83,135 thous.
In connection with the transaction, the Group incurred costs related to the purchase of shares and stocks of DKR in the current period in the amount of PLN 9,135 thousand, which were recognized as costs for the period under "general and administrative expenses" in the consolidated statement of profit or loss and other comprehensive income, and as a component of cash flows from operating activities in the consolidated statement of cash flows.
The preparation of the financial statements requires the Management Board of the Company to adopt certain assumptions and make estimates and judgments that affect the figures disclosed in the financial statements. Assumptions and estimates are based on the best knowledge of current and future events and activities, however, actual results may differ from those anticipated. Estimates and related assumptions are subject to ongoing verification. Change in accounting estimates is recognized in the period in which they were changed – if it concerns only this period, or in the current and future period – if the changes concern both the current and future period.
The main fields in which the Management Board's estimates have a material impact on the financial statements and key sources of uncertainty as at the balance sheet date are:
Investment real estate includes facilities leased to clients by companies which are part of the Group. The fair value of investment real estate is classified at level 3 in the fair value hierarchy. There were no transfers between the levels. After a change in the strategy of the Echo Investment Group, the Group most often measures properties at fair value during construction and / or commercialisation.
The property valuation is based on the income method using the discounted cash flow technique, which takes into account future proceeds from rent (including rent guarantees), the sale of real estate and other expenditure to be incurred. The yield used to determine residual values recognized in cash flows result from the Management Board's estimates based on preliminary agreements for the sale of real estate, letters of intent, external valuations of appraisers or their familiarity with the market. The rates used also take into account the risk, and the level of risk is assessed individually for each property subject to its status. The fair value of real estate properties which are almost 100% commercialised and generate a fixed income is determined by the unit according to the income method, using simple capitalization technique as the quotient of the project's net operating income (NOI) and the yield, or using the value resulting from external valuation, a preliminary contract for the sale of real estate, a letter of intent or a purchase offer, provided they exist.
According to the valuations prepared by the Group, the value of investment properties as at 30 June 2021 amounted to PLN 857,059 thous. It consisted of real estate measured at fair value (PLN 776,275 thousand) and other properties (PLN 80,784 thousand) The table below presents an analysis of investment properties carried at fair value in the consolidated statement of financial position according to the levels of the fair value hierarchy:
| Level 1* | Level 2** | Level 3*** | Fair value - total | |
|---|---|---|---|---|
| 30.06.2021 | ||||
| Retail | - | - | 625 028 | 625 028 |
| Office | - | - | 111 957 | 111 957 |
| Office – City Space | - | - | 39 290 | 39 290 |
| Total | - | - | 776 275 | 776 275 |
* Level 1 - Quoted (unadjusted) market prices in active markets for identical assets or liabilities
** Level 2 - valuation techniques where the lowest level inputs that are relevant to the determination of fair value are directly or indirectly observable
*** Level 3 - valuation techniques where the lowest level inputs that are relevant to the measurement of fair value are unobservable.
| Valuation | Valuation technique |
Discount rate % |
Capitalization % | |
|---|---|---|---|---|
| 30.06.2021 | ||||
| Retail | 625 028 | Income method |
7,00% | 6,50% |
| Office | 105 801 | Income method |
6,50%-9,00% | 6,50%-9,00% |
| Office – City Space | 39 290 | Income method |
2,76% | - |
| Office | 6 156 | Other method | - | - |
| Total | 776 275 | - |
As at 31 December 2020, the value of investment properties was PLN 1,388,972 thous. It consisted of real estate measured at fair value (PLN 1,266,595 thous.) and other properties (PLN 122,377 thous.).
The table below presents an analysis of investment properties carried at fair value in the consolidated statement of financial position according to the levels of the fair value hierarchy:
| Level 1* | Level 2** | Level 3*** | Fair value - total | |
|---|---|---|---|---|
| 31.12.2020 | ||||
| Retail | - | - | 629 304 | 629 304 |
| Office | - | - | 593 084 | 593 084 |
| Office – City Space | - | - | 44 207 | 44 207 |
| Total | - | - | 1 266 595 | 1 266 595 |
* Level 1 - Quoted (unadjusted) market prices in active markets for identical assets or liabilities
** Level 2 - valuation techniques where the lowest level inputs that are relevant to the determination of fair value are directly or indirectly observable
*** Level 3 - valuation techniques where the lowest level inputs that are relevant to the measurement of fair value are unobservable.
The key input data and assumptions adopted for investment properties measured using the income method are as follows:
| Valuation | Valuation technique |
Discount rate % |
Capitalization % | |
|---|---|---|---|---|
| 31.12.2020 | ||||
| Retail | 629 304 | Income method |
7,00% | 6,50% |
| Office | 593 084 | Income method |
7,62%-7,85% | 7,12%-7,35% |
| Office – City Space | 44 207 | Income method |
5,05% | - |
| Total | 1 266 595 |
The value of investment properties under construction as at 30 June 2021 amounted to PLN 986,652 thous. It consisted of real estate valued at fair value (PLN 544,682 thousand) and real estate valued at the value of expenditure (PLN 441,970 thous.).
The table below presents an analysis of investment properties carried at fair value in the consolidated statement of financial position according to the levels of the fair value hierarchy:
| Level 1* | Level 2** | Level 3*** | Fair value - total | |
|---|---|---|---|---|
| 30.06.2021 | ||||
| Retail | - | - | 67 186 | 67 186 |
| Office | - | - | 477 496 | 477 496 |
| Total | - | - | 544 682 | 544 682 |
* Level 1 - Quoted (unadjusted) market prices in active markets for identical assets or liabilities
** Level 2 - valuation techniques where the lowest level inputs that are relevant to the determination of fair value are directly or indirectly observable
*** Level 3 - valuation techniques where the lowest level inputs that are relevant to the measurement of fair value are unobservable.
The key input data and assumptions adopted for investment properties under construction measured using the income method are as follows:
| Valuation | Valuation technique |
Discount rate % |
Capitalization % | |
|---|---|---|---|---|
| 30.06.2021 | ||||
| Retail | 67 186 | Other method | - | - |
| Office | 477 496 | Income | 7,00% – 8,00% | 6,50% – 7,50% |
| method | ||||
| Total | 544 682 |
When calculating the valuation of the fair value of investment properties under construction, the Group companies take into account the valuation of the debt related to the debt incurred for the purpose of the implementation of a specific investment project.
As at 31 Decembe 2020, the value of investment properties under construction amounted to PLN 780,621 thous. It consisted of real estate valued at fair value (PLN 384,008 thousand) and real estate valued at the value of expenditure (PLN 396,613 thous).
The key input data and assumptions adopted for investment properties under construction measured using the income method are as follows:
| Level 1* | Level 2** | Level 3*** | Fair value - total | |
|---|---|---|---|---|
| 31.12.2020 | ||||
| Retail | - | - | 67 022 | 67 022 |
| Office | - | - | 316 986 | 316 986 |
| Total | - | - | 384 008 | 384 008 |
* Level 1 - Quoted (unadjusted) market prices in active markets for identical assets or liabilities
** Level 2 - valuation techniques where the lowest level inputs that are relevant to the determination of fair value are directly or indirectly observable
*** Level 3 - valuation techniques where the lowest level inputs that are relevant to the measurement of fair value are unobservable.
The key input data and assumptions adopted for investment properties under construction measured using the income method are as follows:
| Valuation | Valuation technique |
Discount rate % |
Capitalization % | |
|---|---|---|---|---|
| 31.12.2020 | ||||
| Retail | 67 022 | Other method | ||
| Office | 316 986 | Income method |
7,00% – 8,00% | 6,50% – 7,50% |
| Total | 384 008 |
Under the 'assets held for sale' item the Group presents the properties with reference to which a decision was made to sell them within 12 months. This item includes completed projects as well as ongoing projects and investment plots.
As at 30 June 2021, the value of assets held for sale amounted to PLN 1,606,929 and consisted of office buildings measured at fair value (PLN (1,557,608 thous.) and real estate valued at the value of expenditure (PLN 49,321 thous.).
The table below presents an analysis of assets held for sale carried at fair value in the consolidated statement of financial position according to the levels of the fair value hierarchy:
| Level 1* | Level 2** | Level 3*** | Fair value - total | |
|---|---|---|---|---|
| 30.06.2021 | ||||
| Office | - | - | 1 557 608 | 1 557 608 |
| Total | - | - | 1 557 608 | 1 557 608 |
* Level 1 - Quoted (unadjusted) market prices in active markets for identical assets or liabilities
** Level 2 - valuation techniques where the lowest level inputs that are relevant to the determination of fair value are directly or indirectly
observable
*** Level 3 - valuation techniques where the lowest level inputs that are relevant to the measurement of fair value are unobservable.
| Valuation | Valuation technique |
Discount rate % |
Capitalization % | |
|---|---|---|---|---|
| 30.06.2021 | ||||
| Office | 1 557 608 | Income method |
5,35%-7,90% | 4,85% - 7,40% |
| Total | 1 557 608 |
As at 31 December 2020, the value of assets held for sale was PLN 1,269,329 thous. It consisted of office buildings measured at fair value (PLN 1,259,610 thousand) and real estate valued at the value of expenditure (PLN 9,719 thous).
The table below presents an analysis of assets held for sale carried at fair value in the consolidated statement of financial position according to the levels of the fair value hierarchy:
| Level 1* | Level 2** | Level 3*** | Fair value - total | |
|---|---|---|---|---|
| 31.12.2020 | ||||
| Office | - | - | 1 259 610 | 1 259 610 |
| Total | - | - | 1 259 610 | 1 259 610 |
* Level 1 - Quoted (unadjusted) market prices in active markets for identical assets or liabilities
** Level 2 - valuation techniques where the lowest level inputs that are relevant to the determination of fair value are directly or indirectly observable
*** Level 3 - valuation techniques where the lowest level inputs that are relevant to the measurement of fair value are unobservable.
The key input data and assumptions adopted for asset held for sale measured using the income method are as follows:
| Valuation | Valuation technique |
Discount rate % |
Capitalization % | |
|---|---|---|---|---|
| 31.12.2020 | ||||
| Office | 1 259 610 | Income | 5,20% – 7,65% | 4,70% – 7,15% |
| method | ||||
| Total | 1 259 610 |
When an investment property is selling, it occurs that buildings are not fully commercialized at the time of sale. The price is calculated based on the project's projected revenue (NOI) while the Group signs a contract securing the rent-free periods (master lease). Securing rental proceeds (master lease) is estimated on the basis of information obtained from the office project leasing team, accepted by the Member of the Management Board responsible for this segment of activity, concerning:
The following is calculated on this basis:
− for vacancies: the rent that would be paid by the potential future tenant, − for signed contracts: rental holidays (if any).
The estimate is made from the balance sheet date for the period of securing rental proceeds. In each calculated month:
The basic rent and the maintenance fees are calculated in this way, the exception being that there are no rental holidays on maintenance fees. The total of these values discounted as at the balance sheet date is the value of the reserve for securing rent-free periods (master lease). The reserve for securing rent-free periods (master lease) is calculated for projects sold.
As at 30 June 2021, the value of reserves established to secure rent free periods amounted to PLN 9,040 thousand.
As at 31 December 2020, the value of reserves established to secure rent free periods amounted to PLN 12,370 thousand.
A profit share is a share in the minority investor's profit. It results from concluded agreements according to which the investor is obliged to pay the capital constituting a share in the investment.
The capital is contributed to the entities which perform the project in the form of a loan or an issue participating bonds. At the time of the sale of the project, the capital is returned to the investor along with due profit share (calculated as the sale price - costs). The provision for the profit share is estimated for projects valued using the income method in proportion to the released profit on real estate. Therefore, the first provision for the profit share is created along with the first valuation of the project at fair value.
As at 30 June 2021, the value of reserves established to secure rent free periods amounted to PLN 38,931 thousand.
As at 31 December 2020, the value of reserves established to secure rent free periods amounted to PLN 46,283 thousand.
When estimating the amount of the write-down on inventories held by the Group as at the balance sheet date, information is analyzed according to the current market prices obtained from the development market, regarding the expected sale prices and current market trends, as well as information resulting from the preliminary sales agreements concluded by the Group.
Assumptions used in the calculation of the writedown are mainly based on valid market prices of real estate in a given market segment. In the case of land included in the item of inventories, the value of write-downs results from the suitability of the given land for the needs of the current and future operations of the Group estimated by the Management.
Data regarding write-downs updating the value of inventories to the net value possible to obtain and reversing write-downs on this account are presented in note 9.
The Group uses its judgment when selecting valuation methods and makes assumptions based on market conditions existing at each balance sheet date. In particular, concluded forward contracts and concluded option agreements are valued on the basis of valuations provided by banks, which use such data as current exchange rates, their historical volatility and interest rates on deposits (WIBOR, EURIBOR) when calculating them. As at 30 June 2021, the Group did not change the valuation principles for financial instruments, there were no changes in the classification or movements between levels of the fair value hierarchy. There is no difference between the carrying value and the fair value of financial instruments.
The Group recognizes deferred tax asset based on the assumption that tax profit will be achieved in the future and it will be possible to use it. This assumption would be unjustified if the tax results deteriorated in the future.

The following amendments to existing standards issued by the International Accounting Standards Board (IASB) and endorsed for use in the EU enter into force for the first time in the Group's 2021 financial statements:
(approved in the EU on 13 January 2021)
The standard is effective for annual periods beginning on or after January 1, 2021.
Changed standards and interpretations, applicable for the first time in 2021, do not have a significant impact on the interim condensed consolidated financial statements of the Group.
In approving these financial statements, the following amendments to existing standards have been issued by the IASB and endorsed for use in the EU, which are effective at a later date:
(approved in the EU on December 16, 2020)
The expiry date of the temporary exemption from IFRS 9 has been extended from January 1, 2021 to annual periods beginning on or after January 1, 2023.
Amendments to IFRS 9 "Financial Instruments", IAS 39 "Financial Instruments: Recognition and Measurement", IFRS 7 "Financial Instruments: Disclosures", IFRS 4 "Insurance Contracts" and IFRS 16 "Leasing" - Reform of the Reference Interest Rate - Stage 2
(approved in the EU on January 13, 2021)
The standard is effective for annual periods beginning on or after 1 January 2021.
The IFRS as endorsed by the EU do not currently differ significantly from the regulations issued by the International Accounting Standards Board (IASB), except for the following new standards and amendments to standards, which as at March 30, 2021 have not yet been approved for use in the EU (the following effective dates refer to the full version of the standards):
The standard is effective for annual periods beginning on or after 1 January 2016. The European Commission has decided not to initiate the approval process of this interim standard for use in the EU until the final version of IFRS 14 is issued.
The standard is effective for annual periods beginning on or after January 1, 2023.
Amendments to IAS 1 "Presentation of financial statements" – Classification of liabilities as shortterm or long-term
The standard is effective for annual periods beginning on or after January 1, 2023.
The standard is effective for annual periods beginning on or after January 1, 2023.
The standard is effective for annual periods beginning on or after January 1, 2023.
The standard is effective for annual periods beginning on or after 1 January 2022.
The standard is effective for annual periods beginning on or after 1 January 2022.
The standard is effective for annual periods beginning on or after 1 January 2022.
Amendments to IFRS 10 "Consolidated Financial Statements" and IAS 28 "Investments in Associates and Joint Ventures" – Sale or contribution of assets between an investor and its associate or joint venture and subsequent amendments
The effective date of the amendments has been postponed until the completion of research work on the equity method.
Amendments to various standards "Improvements to IFRS (2018-2020 cycle)" – changes made as part of the procedure of introducing annual improvements to IFRS (IFRS 1, IFRS 9, IFRS 16 and IAS 41) aimed mainly at resolving inconsistencies and clarifying the vocabulary (changes to IFRS 1, IFRS 9 and IAS 41
The standards are effective for annual periods beginning on or after January 1, 2022. Amendments to IFRS 16 concern only the illustrative example, and therefore the effective date is not provided.
According to the Group's estimates, the above-mentioned new standards and changes to the existing standards would not have a significant impact on the financial statements, if they had been applied by the Group as at the balance sheet date.
Hedge accounting of the portfolio of financial assets and financial liabilities, the principles of which have not been approved for use in the EU, still remain outside the regulations approved by the EU.
According to the Group's estimates, the application of hedge accounting for the portfolio of financial assets or liabilities in accordance with IAS 39 "Financial Instruments: Recognition and Measurement" would not have a significant impact on the financial statements, if applied as at the balance sheet date.
The Group is currently analyzing how the implementation of the above standards and interpretations will affect the consolidated financial statements and the accounting policies applied by the Group.

CONDENSED INTERIM STANDALONE FINANCIAL STATEMENTS OF ECHO INVESTMENT S.A.

| Note | 30.06.2021 | 31.12.2020 | |
|---|---|---|---|
| ASSETS | |||
| Non-current assets | |||
| Intangible assets | 2 803 | 3 447 | |
| Property, plant and equipment | 1 | 20 231 | 20 340 |
| Investment property | 2 | 445 | 2 212 |
| Investment in subsidiaries, associates and joint ventures | 3 | 1 496 213 | 1 073 287 |
| Long-term financial assets | 3 | 314 009 | 314 772 |
| Borrowings granted | 4 | 1 070 627 | 954 425 |
| Deferred tax assets | 5 843 | - | |
| 2 910 171 | 2 368 483 | ||
| Current assets | |||
| Inventory | 6 | 151 058 | 198 504 |
| Current tax receivables | 574 | 205 | |
| Other taxes receivable | 451 | 1 205 | |
| Trade and other receivables | 70 231 | 83 979 | |
| Short-term financial assets | 3 | 143 455 | 183 438 |
| Derivative financial instruments | 7 | 153 108 | 294 909 |
| Other financial assets * | 15 922 | 42 444 | |
| Cash and cash equivalents | 106 587 | 107 437 | |
| 641 386 | 912 121 | ||
| Assets held for sale | 1 767 | - | |
| TOTAL ASSETS | 3 553 324 | 3 280 604 |
* mainly deposits from residential clients on escrow accounts
| Nota | 30.06.2021 | 31.12.2020 | |
|---|---|---|---|
| EQUITY AND LIABILITIES | |||
| Equity | |||
| Share capital | 20 635 | 20 635 | |
| Supplementary capital | 704 295 | 1 054 295 | |
| Dividend fund | 490 703 | 186 051 | |
| Profit (loss) from previous years | - | - | |
| Net profit | 29 716 | 57 825 | |
| 1 245 349 | 1 318 806 | ||
| Long-term liabilities | |||
| Loans, borrowings and bonds | 8 | 1 142 654 | 872 941 |
| Deferred tax liabilities | 5 | 19 520 | 19 534 |
| Deposits and advances received | 8 | 1 346 | 1 113 |
| Lease liabilities | 9 | 11 896 | 13 567 |
| Derivative financial instruments | 1 068 | 1 624 | |
| Other liabilities | 5 696 | ||
| 1 182 180 | 908 779 | ||
| Short-term liabilities | |||
| Loans, borrowings and bonds | 10 | 824 509 | 839 569 |
| - including from subsidiaries | 196 967 | 208 179 | |
| Current income tax payable | 9 | 2 | 5 |
| Other taxes liabilities | 9 | 11 636 | 8 706 |
| Trade payable | 9 | 26 438 | 26 389 |
| Deposits and advances received | 9 | 111 028 | 89 791 |
| Lease liabilities | 9 | 7 170 | 9 530 |
| Short-term provisions | 11 | 9 179 | 11 304 |
| Other liabilities | 9 | 135 833 | 67 725 |
| 1 125 795 | 1 053 019 | ||
| TOTAL EQUITY AND LIABILITIES | 3 553 324 | 3 280 604 |
| Note | 1.01.2021- 30.06.2021 |
1.01.2020- 30.06.2020 |
|
|---|---|---|---|
| Revenue | 13 | 166 868 | 155 363 |
| Cost of sales | (131 276) | (125 376) | |
| Gross profit | 35 592 | 29 987 | |
| Profit (loss) on investment property | - | – | |
| Administrative costs associated with project implementation | (4 556) | (4 475) | |
| Selling expenses | (12 304) | (12 078) | |
| General and administrative expenses | (43 655) | (31 107) | |
| Other operating income | 14 | 84 958 | 105 481 |
| - including interests and amortised costs (SCN) from borrowings and bond | 19 222 | 24 011 | |
| Other operating expenses | (4 664) | (1 845) | |
| Operating profit | 55 371 | 85 963 | |
| Financial income | 15 | 14 861 | 10 533 |
| Financial cost | (39 976) | (31 441) | |
| Profit before tax | 30 256 | 65 055 | |
| Income tax | 16 | (540) | (8 551) |
| Net profit | 29 716 | 56 504 | |
| Net profit | 29 716 | 56 504 | |
| Weighted average number of ordinary shares | 412 690 582 | 412 690 582 | |
| Profit (loss) per one ordinary share (in PLN) | 0,07 | 0,14 | |
| Weighted average number of ordinary shares | 412 690 582 | 412 690 582 | |
| Profit per one ordinary share (in PLN) | 0,07 | 0,14 |
| Note | 1.01.2021- 30.06.2021 |
1.01.2020- 30.06.2020 |
|
|---|---|---|---|
| Net profit | 29 716 | 56 504 | |
| Other comprehensive income for the year:: | - | - | |
| Other comprehensive income for the year, net of tax | - | – | |
| Total comprehensive income | 29 716 | 56 504 |
| Note | Share capital |
Supplementary capital |
Dividend fund |
Profit (loss) from previous years |
Profit for the current year |
Equity total |
|
|---|---|---|---|---|---|---|---|
| As at 1 January 2021 | 20 635 | 1 054 295 | 186 051 | 57 825 | 1 318 806 | ||
| Changes during the period: | |||||||
| Distribution of the result from previous years |
(350 000) | 350 000 | - | - | - | ||
| Dividend paid | - | ||||||
| Dividend approved for payment | (45 348) | (57 825) | (103 173) | ||||
| Net profit for the period | - | - | - | - | 29 716 | 29 716 | |
| Changes in total | - | (350 000) | 304 652 | (57 825) | 29 716 | (73 457) | |
| As at 30 June 2021 | 20 635 | 704 295 | 490 703 | - | 29 716 | 1 245 349 | |
| As at 1 January 2020 | 20 635 | 1 054 295 | 164 639 | 21 412 | - | 1 260 981 | |
| Changes during the period: |
| As at 31 December 2020 | 20 635 | 1 054 295 | 186 051 | – | 57 825 | 1 318 806 |
|---|---|---|---|---|---|---|
| Changes in total | - | - | 21 412 | (21 412) | 57 825 | 57 825 |
| Net profit (loss) for the period | - | - | - | - | 57 825 | 57 825 |
| years | ||||||
| Distribution of the result from previous | - | - | 21 412 | (21 412) | - | - |
| 1.01.2021- 30.06.2021 |
1.01.2020- 30.06.2020 |
|
|---|---|---|
| Operating cash flow – indirect method | ||
| I. Profit before tax | 30 256 | 65 055 |
| II. Adjustments | (44 261) | (58 588) |
| Depreciation | 4 431 | 4 436 |
| FX gains / (losses) | (12 330) | 8 326 |
| Interest and profit sharing (dividends) | (46 536) | (75 256) |
| Profit / (loss) on revaluation of assets and liabilities | 10 208 | 3 908 |
| Profit / (loss) from the sale of fixed assets and investment real estate | (34) | (2) |
| III. Changes in working capital | 80 942 | (48 739) |
| Change in reserves | (2 125) | (1 903) |
| Change in inventories | 44 745 | 1 830 |
| Change in receivables | 19 316 | 18 628 |
| Change in short–term liabilities, except for loans and borrowings | (7 516) | (43 003) |
| Change in other financial assets | 26 522 | (24 291) |
| IV. Net cash generated from operating activities (I+/-II+/-III) | 66 937 | (42 272) |
| V. Income tax paid | (926) | (982) |
| VI. Net cash generated from operating activities ( IV+/-V) | 66 011 | (43 254) |
| Cash flows from investing activities | ||
| I. Inflows | 370 093 | 128 209 |
| Disposal of intangible assets and tangible fixed assets | 22 | 3 |
| Disposal of investments in property | - | – |
| From financial assets, including: | 370 071 | 128 206 |
| a) in related entities | 370 071 | 128 206 |
| - disposal of financial assets | - | 9 301 |
| - dividends and profit sharing | 53 607 | 50 469 |
| - repayment of loans granted | 278 357 | 48 373 |
| - interest | 12 120 | 12 019 |
| - purchase of certificates | 702 | 3 752 |
| - other proceeds from financial assets | 25 285 | 4 292 |
| b) in other entities | - | – |
| - disposal of financial assets | - | – |
| - repayment of loans granted | - | - |
| - interest | - | - |
| Other investment incomes | - | - |
| II. Outflows | (475 152) | (232 021) |
| Purchase of intangible assets and tangible fixed assets | (367) | (855) |
| Investment in property | - | – |
| For financial assets, including: | (474 785) | (231 131) |
| a) in related entities | (474 785) | (231 131) |
| - acquisition of financial assets | (257 786) | (5 943) |
| - borrowings granted | (216 999) | (225 188) |
| b) in other entities | - | – |
| - acquisition of financial assets | - | – |
| - borrowings granted | - | – |
| Other investment outflows | - | (35) |
| Net cash flow from investment activities | (105 059) | (103 812) |
| 1.01.2021- 30.06.2021 |
1.01.2020- 30.06.2020 |
|
|---|---|---|
| Cash flow from financing activities | ||
| I. Inflows | 246 088 | 262 472 |
| Net proceeds from issuing shares (issue of shares) and other equity instruments and capital contributions | - | - |
| Loans and borrowings | 51 088 | 112 472 |
| Issue of debt securities | 195 000 | 150 000 |
| Other financial inflows | - | – |
| II. Outflows | (207 890) | (191 925) |
| Purchase of own shares | - | - |
| Dividends and other payments to equity holders | - | - |
| Profit distribution expenses other than payments to owners | - | - |
| Repayment of loans and borrowings | (16 188) | (47 397) |
| Redemption of debt securities | (155 000) | (106 940) |
| Due to other financial liabilities | - | – |
| Payments of leasing liabilities | (4 921) | (3 450) |
| Interest | (31 150) | (33 633) |
| Other financial expenses | (631) | (505) |
| Net cash flow from financing activities | 38 198 | 70 547 |
| Total net cash flows | (850) | (76 519) |
| Balance sheet change in cash, including: | (850) | (76 519) |
| - change in cash due to foreign exchange gains/losses | - | |
| Cash and cash equivalents at the beginning of the period | 107 437 | 232 147 |
| Cash and cash equivalents at the end of the period | 106 587 | 155 628 |


Note 1A
The Company did not make any impairment write-downs of tangible fixed assets in the periods under the financial statements. The Company has no collateral established on fixed assets.
| 30.06.2021 | 31.12.2020 | |
|---|---|---|
| PP&E, including: | 20 231 | 20 340 |
| - land | 178 | 180 |
| - buildings, premises, civil and water engineering struc | 12 993 | 15 023 |
| tures | ||
| - plant and machinery | 96 | 107 |
| - means of transport | 6 781 | 4 800 |
| - other PP&E | 183 | 230 |
| PP&E under construction | - | - |
| Advances on PP&E under construction | - | - |
| Total PP&E | 20 231 | 20 340 |
Note 1B
| For the period 01.01.2020– 30.06.2021 | Own land |
Buildings and struc tures |
Technical equipment and machines |
Means of transport |
Other PP&E | Total |
|---|---|---|---|---|---|---|
| Gross value of PP&E at the beginning of the period | 193 | 23 201 | 3 499 | 10 952 | 3 557 | 41 401 |
| Increases, due to | - | - | - | 1 794 | - | 1 794 |
| - purchase | - | - | - | - | - | - |
| - lease | - | - | - | 1 794 | - | 1 794 |
| Decreases, due to | - | - | (10) | (132) | (189) | (331) |
| - liquidation | - | - | - | - | - | - |
| - sale | - | - | (10) | (132) | (189) | (331) |
| Gross PP&E at the end of the period | 193 | 23 201 | 3 489 | 12 614 | 3 368 | 42 864 |
| Accumulated depreciation at the beginning of the period | (13) | (8 178) | (3 392) | (6 152) | (3 327) | (21 061) |
| Depreciation for the period | (2) | (2 030) | (1) | 319 | 142 | (1 572) |
| - depreciation | (2) | (129) | (11) | - | (47) | (189) |
| - sale | - | - | 10 | 132 | 189 | 331 |
| - lease | - | (1 901) | - | 187 | - | (1 714) |
| - liquidation | - | - | - | - | - | - |
| Accumulated depreciation at the end of the period | (15) | (10 208) | (3 393) | (5 833) | (3 185) | (22 633) |
| Accumulated depreciation at the end of the period | 178 | 12 993 | 96 | 6 781 | 183 | 20 231 |
| Including asset on leasing | - | 9 621 | - | 6 781 | - | 16 402 |
No contractual liabilities related to PP&E.
| For the period 01.01.2020– 30.06.2021 | Own land |
Buildings and struc tures |
Technical equipment and machines |
Means of transport |
Other PP&E | Total |
|---|---|---|---|---|---|---|
| Gross value of PP&E at the beginning of the period | 193 | 20 503 | 3 496 | 9 465 | 3 730 | 37 386 |
| - due to leasing as at 1 January 2019 | ||||||
| Gross value of PP&E at the beginning of the period | 193 | 20 503 | 3 496 | 9 465 | 3 730 | 37 386 |
| Increases, due to | - | 2 698 | 25 | 1 487 | - | 4 210 |
| - purchase | - | 97 | 25 | - | - | 122 |
| - inventory | - | - | - | - | - | - |
| - lease | - | 2 601 | - | 1 487 | - | 4 088 |
| Decreases, due to | - | - | (22) | - | (173) | (195) |
| - inventory | - | - | - | - | - | - |
| - liquidation | - | - | - | - | (44) | (44) |
| - sale | - | - | (22) | - | (129) | (151) |
| Gross PP&E at the end of the period | 193 | 23 201 | 3 499 | 10 952 | 3 557 | 41 401 |
| Accumulated depreciation at the beginning of the period | (11) | (4 351) | (3 347) | (4 633) | (3 376) | (15 717) |
| Depreciation for the period | (2) | (3 827) | (45) | (1 519) | 49 | (5 344) |
| - depreciation | (2) | (256) | (67) | (208) | (122) | (655) |
| - sale | - | - | 22 | - | 127 | 149 |
| - lease | - | (3 571) | - | (1 311) | - | (4 882) |
| - liquidation | - | - | - | - | 44 | 44 |
| Accumulated depreciation at the end of the period | (13) | (8 178) | (3 392) | (6 152) | (3 327) | (21 061) |
| Accumulated depreciation at the end of the period | 180 | 15 023 | 107 | 4 800 | 230 | 20 340 |
| Including asset on leasing | - | 11 522 | - | 4 800 | - | 16 322 |
| 1.01.2021- 30.06.2021 |
1.01.2020- 31.12.2020 |
|
|---|---|---|
| Value of property investments at the beginning of the period | 2 212 | 2 212 |
| Increases | - | - |
| Decreases | (1 767) | - |
| - due to movement to assets held for sale | (1 767) | - |
| Value of property investments at the end of the period | 445 | 2 212 |
The Company has no security established on real estate investment. As at 30 June 2021, the Company has no contractual obligations.
30.06.2021 31.12.2020
| Investments in subsidiaries, joint ventures | ||
|---|---|---|
| - in subsidiaries | 1 369 860 | 951 898 |
| - in joint-ventures | 126 353 | 121 389 |
| 1 496 213 | 1 073 287 | |
| Total interests and shares | 1 496 213 | 1 073 287 |
Note 3B
| 1.01.2021- 30.06.2021 |
1.01.2020- 31.12.2020 |
|
|---|---|---|
| Balance at the beginning of the period | 1 073 287 | 1 021 440 |
| - including shares and interests | 1 073 287 | 1 021 440 |
| Increases | 457 076 | 78 385 |
| - due to purchase of interests | 452 112 | 11 113 |
| - due to increase in capital | 4 964 | 67 272 |
| Decreases | (34 150) | (26 538) |
| - due to sale of interests | (19 215) | (15 029) |
| - due to capital decrease | (13 950) | (6 000) |
| - due to advances on capital increase | - | - |
| - due to subsidiary liquidation | (729) | - |
| - due to write–down on assets | (256) | (5 509) |
| Balance at the end of the period | 1 496 213 | 1 073 287 |
| - including shares and interests | 1 496 213 | 1 073 287 |
| Change | Entity | Value [PLN '000] |
|---|---|---|
| Acquisition of interests | Echo – Arena Sp. z o.o. | 1 |
| M2 Biura Sp. z o.o. | 19 215 | |
| DKR Echo Invest S.A.* | 76 925 | |
| DKR Echo Investment Sp. z o.o.* | 355 971 | |
| Sale of interests | M2 Hotel Sp. z o.o. | 19 215 |
| Projekt 5 – GE Sp. z o.o. SKA | - | |
| Projekt Echo – 104 Sp. z o.o. | - | |
| Capital increase | R4R Poland Sp. z o.o. | 4 964 |
| Writte-offs | ||
| Projekt Echo – 93 Sp. z o.o. | 16 | |
| Metropolis – Projekt Echo 121 Sp. z o.o. SKA | 17 | |
| Projekt CS Sp. z o.o. | 24 | |
| Taśmowa Projekt Echo 116 Sp. z o.o. SKA | 11 | |
| Projekt K-6 Sp. z o.o. SKA | 0 | |
| Projekt Echo – 116 Sp. z o.o. | 30 | |
| Projekt Echo – 127 Sp. z o.o. | 30 | |
| Projekt Echo – 136 Sp. z o.o. | 30 | |
| Bełchatów Grupa Echo Sp. z o.o. SKA | 10 | |
| Cornwall Investments Sp. z o.o. | 12 | |
| PPR Projekt Echo-77 Sp. z o.o. SKA | 10 | |
| Stranraer Sp. z o.o. | 10 | |
| Dagnall Sp. z o.o. | 10 | |
| Malta Office Park – GE Sp. z o.o. SKA | 7 | |
| Echo – Browary Warszawskie Sp. z o.o. | 30 | |
| Galeria Tarnów-Grupa Echo Sp. z o.o. SKA | 9 | |
| Licquidation | Projekt 154 – PK 6 GE Sp. z o.o. SKA Sp.K. | - |
| Projekt 148 – GE Sp. z o.o. Sp.K. | - | |
| Projekt 150 – PE 12 GE Sp. z o.o. SKA Sp.K. | - | |
| Projekt 151 – PE 13 GE Sp. z o.o. SKA Sp.K. | - | |
| Projekt 152 – PE 14 GE Sp. z o.o. SKA Sp.K. | - | |
| Projekt 153 – PE 21 GE Sp. z o.o. SKA Sp.K. | - | |
| Pod Klonami – GE Sp. z o.o. Sp.K. | - | |
| Echo-Kasztanowa Aleja Sp.K. | 227 | |
| Klimt House – GE Sp. z o.o. Sp.K. | 452 | |
| Capital decrease | Echo – Browary Warszawskie Sp. z o.o. Sp.K. | 13 950 |
* On April 22, 2021 Echo Investment concluded an agreement of indirect acquisition of 16,945,487 of Archicom S.A. shares representing in total approximately 66.01% of the share capital and entitling to a total of approximately 65.99% of votes - through the acquisition of all interests in DKR Investment Sp. z o.o. and all shares of DKR Invest S.A. The sellers were the company founders Dorota Jarodzka-Śródka, Kazimierz Śródka and Rafał Jarodzki. The price for the shares amounted to PLN 429 million. Echo Investment paid PLN 237 million on the transaction day and the remaining PLN 188 million in bonds issued with a maturity date of 3.5 years, bearing interest at an annual rate of 5%. A subsidiary of Archicom carrying out the development business outside Wrocław and adjacent municipalities, as well as a subsidiary of Archicom carrying out architectural and design services business, were excluded from the scope of the transaction. For the purchase of shares and interests Echo Investment paid tax on civil law transactions (PCC) in the amount of PLN 4,286 thous.
| 30.06.2021 | 31.12.2020 | |
|---|---|---|
| In associates | 457 464 | 495 221 |
| bonds | 457 464 | 495 221 |
| - long-term | 314 009 | 311 783 |
| - short-term | 143 455 | 183 438 |
| receivables for the repurchase of and interest sale | - | 2 989 |
| Total long-term and short-term financial assets | 457 464 | 498 210 |
As at June 30, 2020 the Company estimated the value of an impairment loss on bonds in the amount of PLN 29 million PLN and at 31 December, 2021 – for 29 milion PLN. In the view of the Management Board, through monitoring the operations of subsidiaries and periodical confirming the profitability of their projects, the Company has the opportunity to assess and identify receivables where the credit risk significantly increased. The Management Board the Comapny did not find such bonds. The Management Board assessed the issued bonds in order to create a write-down due to expected credit losses based on the assessment of the credibility of the Echo Investment Capital Group. p. In accordance with the requirements of IFRS 9, a write-down was created in respect of expected credit losses. As at June 31th, 2020, the write-down amounted to PLN 214 thousand, and as at December 30th, 2020 - PLN 289 thousand.
| Contractor | Value | Interest | Redemption date |
Classification by maturity |
|---|---|---|---|---|
| Swanage Sp. z o.o. | 179 160 | Wibor 6M + margin | 28.12.2021 | long-term |
| and short-term | ||||
| Strood Sp. z o.o. | 154 781 | EURIBOR 6M + | 20.12.2021 | długoterminowe |
| margin | ||||
| Taśmowa – Projekt Echo 116 Sp. z o.o. SKA | 40 810 | Wibor 6M + margin | 10.09.2023 | long-term |
| Echo – Galaxy Sp. z o.o. SKA | 36 500 | Wibor 6M + margin | 14.12.2021 | long-term |
| Projekt Beethovena – Projekt Echo 122 Sp. z o.o. SKA | 34 975 | Wibor 6M + margin | 5.11.2023 | short-term |
| Projekt Beethovena – Projekt Echo 122 Sp. z o.o. SKA | 27 000 | Wibor 6M + margin | 1.01.2024 | short-term |
| bonds without interest and write-offs | 473 226 | |||
| interest | 14 395 | |||
| write-offs | (30 157) | |||
| Total bonds without interest and write-offs | 457 464 |
After the analysis the Management Board of the Company decided to correct the presentation of long – term and short – term bonds. The classification of loans depends on the actual repayment date.
| Contractor | Value | Interest | Redemption date |
Classification by maturity |
|---|---|---|---|---|
| Projekt Beethovena – Projekt Echo 122 Sp. z o.o. SKA | 34 975 | Wibor 6M + margin | 05.11.2023 | short-term |
| Projekt Beethovena – Projekt Echo 122 Sp. z o.o. SKA | 27 000 | Wibor 6M + margin | 01.01.2024 | short-term |
| Taśmowa – Projekt Echo 116 Sp. z o.o. SKA | 40 810 | Wibor 6M + margin | 10.09.2023 | long-term |
| Echo – Galaxy Sp. z o.o. SKA | 47 500 | Wibor 6M + margin | 14.12.2021 | long-term and short-term |
| Gosford Investments Sp. z o.o. | - | EURIBOR 6M + margin |
27.12.2021 | short-term |
| Strood Sp. z o.o. | 154 781 | EURIBOR 6M + margin |
20.12.2021 | long-term |
| Swanage Sp. z o.o. | 197 560 | Wibor 6M + margin | 28.12.2021 | long-term and short-term |
| bonds without interest and write-offs | 502 626 | |||
| interest | 21 788 | |||
| write-offs | (29 193) | |||
| Total bonds without interest and write-offs | 495 221 |
| 30.06.2021 | 31.12.2020 | |
|---|---|---|
| In subsidiaries | 845 097 | 755 590 |
| In joint-ventures | 224 990 | 198 835 |
| In other | 540 | - |
| Total long-term loans granted | 1 070 627 | 954 425 |
In accordance with the requirements of IFRS 9, a write-down was created in respect of expected credit losses; as at June 30th, 2020 in the amount of PLN 1 328 thousand, while as at December 30th, 2020 – PLN 1 481 thousand.
| 30.06.2021 | 31.12.2020 | |
|---|---|---|
| In Polish currency | 1 033 087 | 917 134 |
| In other currencies – after translation into Polish zloty | 37 540 | 37 291 |
| Total long-term loans granted | 1 070 627 | 954 425 |
The note includes short-term loans with interest.
| Contractor | Amount | Interest rate | Repayment deadline |
|---|---|---|---|
| Projekt 12 – Grupa Echo Sp. z o.o. Sp.K. | 122 718 | Wibor 3M + margin | 31.12.2023 |
| Galeria Libero Sp. z o.o Sp.K. | 97 507 | Wibor 3M + margin | 10.10.2026 |
| Fianar Investments Sp. z o.o. | 70 466 | Wibor 3M + margin | 31.12.2023 |
| Villea Investments Sp. z o.o. | 68 375 | Wibor 3M + margin | 31.12.2023 |
| Echo – SPV 7 Sp. z o.o. | 67 970 | Wibor 3M + margin | 31.12.2023 |
| R4R Poland Sp. z o.o. | 61 518 | margin | 31.03.2029 |
| Projekt Echo – 130 Sp. z o.o. | 54 880 | Wibor 3M + margin | 31.12.2023 |
| RPGZ IX S. z o.o. | 47 465 | Wibor 3M + margin | 31.12.2023 |
| Senja 2 Sp. z o.o. | 43 533 | Wibor 3M + margin | 31.12.2023 |
| Arena Sp. z o.o.* | 40 000 | Wibor 3M + margin | 31.12.2023 |
| R4R Poland Sp. z o.o. | 37 803 | margin | 31.03.2030 |
| Berea Sp. z o.o. | 36 760 | margin | 31.12.2025 |
| R4R Poland Sp. z o.o. | 35 151 | margin | 30.09.2026 |
| Midpoint 71 – Cornwall Investments Sp. z o.o. SKA* | 35 080 | Wibor 3M + margin | 30.06.2026 |
| Doxent Investments Sp. z o.o.* | 30 845 | Wibor 3M + margin | 31.12.2023 |
| Rosehill Investments Sp. z o.o. | 25 703 | Euribor 3M + margin | 31.12.2025 |
| Echo Aurus Sp. Z o.o. | 25 098 | Wibor 3M + margin | 31.12.2021 |
| Projekt Echo – 123 Sp. z o.o. | 22 860 | Wibor 3M + margin | 31.12.2023 |
| GRO Nieruchomości Sp. z o.o. | 21 642 | Wibor 3M + margin | 31.12.2023 |
| Perth Sp. z o.o. | 13 111 | Wibor 3M + margin | 31.12.2023 |
| RPGZ IX Sp. z o.o. | 11 100 | Wibor 3M + margin | 31.12.2023 |
| Elektrownia RE Sp. z o.o. | 10 827 | Wibor 3M + margin | 31.03.2022 |
| Strood Sp. z o.o. | 9 890 | Wibor 3M + margin | 31.12.2023 |
| City Space Management Sp. z o.o. | 9 300 | Wibor 3M + margin | 31.03.2022 |
| Berea Sp. z o.o. | 7 869 | Euribor 3M + margin | 31.12.2025 |
| Rondo 1 City Space – GP S. z o.o. Sp.K. | 4 051 | Wibor 3M + margin | 20.09.2021 |
| Echo – Property Poznań 1 Sp. z o.o. | 2 330 | Wibor 3M + margin | 20.09.2021 |
| GRO Nieruchomości Sp. z o.o. | 2 010 | Wibor 3M + margin | 31.12.2023 |
| Projekt Echo – 111 Sp. z o.o. | 792 | Wibor 3M + margin | 30.09.2021 |
| DKRA Sp. z o.o.* | 535 | Wibor 3M + margin | 22.04.2026 |
| Plac Unii City Space – GP Sp. z o.o. Sp.K. | 499 | Wibor 3M + margin | 30.09.2021 |
| 142 – City Space – GP Sp. z o. o. Sp.K. | 440 | Wibor 3M + margin | 30.09.2021 |
| Borrowings without interest and write-offs | 1 018 128 | ||
| Interest | 71 842 | ||
| Write-offs | (19 343) | ||
| Total borrowings without interests and write-offs | 1 070 627 |
* Borrowings granted in 2021.
Loans granted are presented in accordance with the actual repayment date.
| Contractor | Amount | Interest rate | Repayment deadline |
|---|---|---|---|
| Projekt 12 – Grupa Echo Sp. z o. o. Sp.K. | 122 718 | Wibor 3M + margin | 30.09.2021 |
| Galeria Libero Sp. z o. o. Sp.K. | 97 507 | Wibor 3M + margin | 10.10.2026 |
| Echo – SPV 7 Sp. z o. o. | 72 875 | Wibor 3M + margin | 31.12.2021 |
| Fianar Investments Sp. z o. o. | 71 360 | Wibor 3M + margin | 31.12.2021 |
| Villea Investments Sp. z o. o. | 68 375 | Wibor 3M + margin | 31.03.2021 |
| R4R Poland Sp. z o. o. | 61 518 | margin | 31.03.2029 |
| RPGZ IX Sp. z o. o. | 47 465 | Wibor 3M + margin | 31.12.2021 |
| Senja 2 Sp. z o. o. | 43 052 | Wibor 3M + margin | 31.03.2021 |
| Echo Aurus Sp. z o. o. | 42 029 | Wibor 3M + margin | 31.12.2021 |
| R4R Poland Sp. z o. o. | 35 151 | margin | 30.09.2026 |
| Perth Sp. z o. o. | 25 990 | Wibor 3M + margin | 31.12.2021 |
| Projekt Echo – 130 Sp. z o. o. | 25 860 | Wibor 3M + margin | 30.09.2021 |
| Rosehill Investments Sp. z o. o. | 25 703 | Euribor 3M + margin | 31.12.2025 |
| Berea Sp. z o. o. | 24 550 | margin | 31.12.2025 |
| Projekt Echo – 123 Sp. z o. o. | 22 700 | Wibor 3M + margin | 30.06.2021 |
| GRO Nieruchomości Sp. z o. o. | 21 642 | Wibor 3M + margin | 31.12.2021 |
| Berea Sp. z o. o. | 20 079 | Euribor 3M + margin | 31.12.2025 |
| Projekt Echo – 135 Sp. z o. o. Sp.K. | 19 000 | Wibor 3M + margin | 30.09.2021 |
| Park Rozwoju III – Projekt Echo – 112 Sp. z o. o. Sp.K. | 17 000 | Wibor 3M + margin | 30.09.2021 |
| R4R Poland Sp. z o. o. | 16 128 | margin | 31.03.2030 |
| Strood Sp. z o. o. | 9 890 | Wibor 3M + margin | 30.06.2021 |
| RPGZ IX Sp. z o. o. | 1 900 | Wibor 3M + margin | 30.09.2021 |
| GRO Nieruchomości Sp. z o. o. | 1 590 | Wibor 3M + margin | 31.03.2021 |
| Borrowings without interest and write-offs | 894 082 | ||
| Interest | 59 234 | ||
| Write-offs | 1 109 | ||
| Total borrowings without interests and write-offs | 954 425 |
| 1.01.2021- 30.06.2021 |
1.01.2020- 31.12.2020 |
|
|---|---|---|
| Deferred tax assets/provision at the beginning of the period | (19 534) | (4 639) |
| financial instruments | 308 | - |
| investment property | 513 | 513 |
| receivables and liabilities due to borrowings | (12 586) | (7 167) |
| liabilities due to loans and bonds | (2 546) | (405) |
| tax loss | 2 461 | 4 816 |
| Inventories | (83) | 2 163 |
| leasing | 26 | 72 |
| other | (7 627) | (4 631) |
| Increases | 3 143 | 308 |
| financial instruments | - | 308 |
| liabilities due to loans and bonds | 657 | - |
| Inventories | 540 | - |
| leasing | 60 | - |
| other | 1 886 | - |
| Decreases | (3 129) | (15 203) |
| financial instruments | (830) | - |
| receivables and liabilities due to borrowings | (2 255) | (5 419) |
| liabilities due to loans and bonds | - | (2 141) |
| tax loss | (44) | (2 355) |
| Inventories | - | (2 246) |
| leasing | - | (46) |
| other | - | (2 996) |
| Deferred tax assets/provision at the end of the period | (19 520) | (19 534) |
| financial instruments | (522) | 308 |
| investment property | 513 | 513 |
| receivables and liabilities due to borrowings | (14 841) | (12 586) |
| liabilities due to loans and bonds | (1 889) | (2 546) |
| tax loss | 2 417 | 2 461 |
| Inventories | 457 | (83) |
| leasing | 86 | 26 |
| other | (5 741) | (7 627) |
The amount of the tax loss for 2019 and 2020, from which the asset was not created is PLN 9 390 thousand. The right to tax reduction for tax loss expires in 2025.
| 30.06.2021 | 31.12.2020 | |
|---|---|---|
| Semi-finished products and work-in-progress | 129 937 | 145 824 |
| - land-use right asset | 2 397 | 5 098 |
| Finished products | 21 121 | 52 680 |
| Goods | - | - |
| Total | 151 058 | 198 504 |
| 30.06.2021 | 31.12.2020 | |
|---|---|---|
| Inventories write-offs recognised as cost in the period | - | - |
| Value of the reversal of write-offs, that decrease the value of invento | 143 | 11 574 |
| ry recognized as a cost of sales adjustment for the period | ||
| Change in write-down on inventory | 143 | 11 574 |
The change in the write- down of inventories in 2021 concerns, inter alia, Nowa Dzielnica and Resi4Rent Wodna projects in Łódź.
| 30.06.2021 | 31.12.2020 | |
|---|---|---|
| In subsidiaries | ||
| - loans granted | 153 108 | 294 909 |
| 153 108 | 294 909 | |
| In joint-ventures | ||
| - loans granted | - | - |
| - | - | |
| Total | 153 108 | 294 909 |
In accordance with the requirements of IFRS 9, a write-down was created in respect of expected credit losses: as at June 30th, 2020 in the amount of PLN 1 328 thousand, while as at December 30th, 2020 – PLN 1 481 thousand. Borrowings ranted are presented in accordance with the actual repayment date.
| 30.06.2021 | 31.12.2020 | |
|---|---|---|
| in the Polish currency (PLN) | 153 108 | 244 063 |
| in foreign currencies (after translation into PLN) | - | 50 846 |
| Total short-term loans granted | 153 108 | 294 909 |
The note includes short-term loans with interest.
| Contractor | Amount | Interest rate | Repayment deadline |
|---|---|---|---|
| Echo – SPV 7 Sp. z o.o. | 41 027 | Wibor 3M + marża | 31.12.2021 |
| ZAM – Projekt Echo – 127 Sp. z o. p. Sp.K. | 35 882 | Wibor 3M + marża | 31.12.2021 |
| Gosford Investments Sp. z o.o. | 23 197 | Wibor 3M + marża | 30.09.2021 |
| Aurus Sp. z o.o. | 16 931 | Wibor 3M + marża | 31.12.2021 |
| ZAM – Projekt Echo – 127 Sp. z o.o. Sp.K. | 16 920 | Wibor 3M + marża | 31.03.2022 |
| Elektrownia RE Sp. z o.o. | 6 109 | Wibor 3M + marża | 31.03.2022 |
| Echo – Advisory Services Sp. z o.o. | 3 397 | Wibor 3M + marża | 30.06.2022 |
| Dellia Investments – Projekt Echo – 115 Sp. z o.o. Sp.K. | 170 | Wibor 3M + marża | 31.12.2021 |
| Shanklin Sp. z o.o.* | 101 | Wibor 3M + marża | 31.03.2022 |
| Projekt K-6 SKA* | 85 | Wibor 3M + marża | 31.03.2022 |
| Projekt 13 SKA* | 70 | Wibor 3M + marża | 31.03.2022 |
| City Space Management Sp. z o.o. | 29 | Wibor 3M + marża | 30.09.2021 |
| Projekt Echo – 144 Sp. z o.o. | 25 | Wibor 3M + marża | 30.09.2021 |
| Projekt Echo – 141 Sp. z o.o. | 25 | Wibor 3M + marża | 30.09.2021 |
| Projekt Echo – 142 Sp. z o.o. | 25 | Wibor 3M + marża | 30.09.2021 |
| Projekt Echo – 143 Sp. z o.o. | 25 | Wibor 3M + marża | 30.09.2021 |
| Projekt Echo – 145 Sp. z o.o. | 25 | Wibor 3M + marża | 30.09.2021 |
| Borrowings without interest and write-offs | 144 043 | ||
| Interest | 18 337 | ||
| Write-offs | (9 272) | ||
| Total borrowings without interests and write-offs | 153 108 |
* Borrowings granted in 2021.
Loans granted are presented in accordance with the actual repayment date.
| Contractor | Amount | Interest rate | Repayment deadline |
|---|---|---|---|
| Pudsey Sp. z o.o. | 49 402 | Euribor 3M + margin | 30.06.2021 |
| Gosford Investments Sp. z o.o. | 46 397 | Wibor 3M + margin | 30.09.2021 |
| Projekt 144 – Grupa Echo Sp. z o.o. Sp.K. | 43 770 | Wibor 3M + margin | 13.03.2021 |
| Echo – SPV 7 Sp. z o.o. | 36 122 | Wibor 3M + margin | 13.12.2021 |
| ZAM – Projekt Echo – 127 Sp. z o.o. Sp.K. | 35 882 | Wibor 3M + margin | 13.12.2021 |
| Elektrownia RE Sp. z o.o. | 33 102 | Wibor 3M + margin | 13.12.2021 |
| ZAM – Projekt Echo – 127 Sp. z o.o. Sp.K. | 16 190 | Wibor 3M + margin | 13.12.2021 |
| Pudsey Sp. z o.o. | 9 740 | Wibor 3M + margin | 30.06.2021 |
| City Space Management Sp. z o.o. | 6 500 | Wibor 3M + margin | 30.06.2021 |
| Dellia Investments – Projekt Echo – 115 Sp. z o.o. Sp.K. | 5 945 | Wibor 3M + margin | 13.12.2021 |
| Projekt Naramowice Sp. z o.o. SKA | 5 400 | Wibor 3M + margin | 30.09.2021 |
| Rondo 1 City Space – GP Sp. z o.o. Sp.K. | 4 051 | Wibor 3M + margin | 30.09.2021 |
| Echo – Advisory Services Sp. z o.o. | 3 397 | Wibor 3M + margin | 30.06.2021 |
| Echo – Property Poznań 1 Sp. z o.o. | 2 070 | Wibor 3M + margin | 30.09.2021 |
| Projekt Echo – 111 Sp. z o.o. | 620 | Wibor 3M + margin | 30.09.2021 |
| Plac Unii City Space – GP Sp. z o.o. Sp.K. | 499 | Wibor 3M + margin | 30.09.2021 |
| 142 – City Space – GP Sp. z o.o. Sp.K. | 440 | Wibor 3M + margin | 30.09.2021 |
| City Space Management Sp. z o.o. | 29 | Wibor 3M + margin | 30.09.2021 |
| Projekt Echo – 141 Sp. z o.o. | 15 | Wibor 3M + margin | 30.09.2021 |
| Projekt Echo – 142 Sp z o.o. | 15 | Wibor 3M + margin | 30.09.2021 |
| Projekt Echo – 143 Sp. z o.o. | 15 | Wibor 3M + margin | 30.09.2021 |
| Projekt Echo – 144 Sp. z o.o. | 15 | Wibor 3M + margin | 30.09.2021 |
| Projekt Echo – 145 Sp. z o.o. | 15 | Wibor 3M + margin | 30.09.2021 |
| Borrowings without interest and write-offs | 299 631 | ||
| Interest | 10 326 | ||
| Write-offs | (15 048) | ||
| Total borrowings without interests and write-offs | 294 909 |
| 30.06.2021 | 31.12.2020 | |
|---|---|---|
| Due to subsidiaries | - | - |
| - loans and borrowings | - | - |
| - securities issued | - | - |
| - | - | |
| Wobec pozostałych jednostek | ||
| - leasing | 11 896 | 13 567 |
| - deposits and advanced payments received | 1 346 | 1 113 |
| - loan | - | - |
| - financial derivative instruments IRS | 1 068 | 1 624 |
| - due to issue of debt securities | 1 142 654 | 872 941 |
| - bonuses for management | 5 696 | |
| 1 162 660 | 889 245 | |
| Total long-term liabilities | 1 162 660 | 889 245 |
| Interest rates used to discount the expected cash flows from | od 1,77% do | od 1,77% do 3,03% |
| the lease: | 5,73% |
According to the best information and data of the Company, there were no breaches of terms of loan agreements and established security levels during the financial year and until the date of signing of the financial statements.
Note 8B
| 30.06.2021 | 31.12.2020 | |
|---|---|---|
| between 1 to 3 years | 515 479 | 466 750 |
| between 3 to 5 years | 647 073 | 422 292 |
| bver 5 years | 108 | 203 |
| Total long-term liabilities | 1 162 660 | 889 245 |
| Interest rates applied for discounting | 4,52% | 4,25% |
| the expected cash flows |
Long-term liabilities in nominal value were presented by the Company in note 8E.
Note 8C
| 30.06.2021 | 31.12.2020 | |
|---|---|---|
| in the Polish currency (PLN) | 981 700 | 712 900 |
| in foreign currencies (after translation into PLN) | 180 959 | 176 345 |
| Long- term liabilities in total | 1 162 659 | 889 245 |
According to the best information and data of the Company, there were no breaches of terms of loan agreements and established security levels during the financial year and until the date of signing of the financial statements.
| 30.06.2021 | 31.12.2020 | |
|---|---|---|
| Opening balance | 13 567 | 12 645 |
| Change in the period | (1 671) | 922 |
| - new purchases | 2 243 | 922 |
| - financial costs | 143 | - |
| - payment | (904) | - |
| - completion of the project / sale | (3 153) | - |
| Closing balance | 11 896 | 13 567 |
Note 8E
| Bank | Contractual amount of loan |
Outstanding loan amount |
Interest rate | Repayment deadline |
|---|---|---|---|---|
| PKO BP S.A. * | 75 000 | 63 417 | Wibor 1M + margin | 29.10.2021 |
| Alior Bank S.A. | 45 000 | 45 000 | Wibor 3M + margin | 12.05.2022 |
| Santander Bank Polska S.A.* * | 100 000 | 70 221 | Wibor 1M + margin | 30.11.2022 |
| Total | 220 000 | 178 638 |
* The available loan amount as on 30 June 2021 is decreased by the guarantees issued and amounts to PLN 2,7 million PLN.
** Under the credit limit of PLN 100 million, the Company has been granted a sublimit for current loan up to PLN 75 million and a sublimit up to PLN 25 million for guarantees. As at 30 June 2021, the whole guarantee limit is used.
| Bank | Contractual amount of loan |
Outstanding loan amount |
Interest rate | Repayment deadline |
|---|---|---|---|---|
| PKO BP S.A.* | 75 000 | 63 458 | WIBOR 1M + margin | 31.10.2022 |
| Alior Bank S.A. | 35 000 | 35 000 | WIBOR 3M + margin | 14.04.2021 |
| Santander Bank Polska S.A.** | 100 000 | 39 523 | WIBOR 1M + margin | 30.11.2022 |
| Total | 210 000 | 137 981 |
* The available loan amount as on 31 December 2020 is decreased by the guarantees issued and amounts to PLN 1,9 million PLN.
** Under the credit limit of PLN 100 million, the Company has been granted a sublimit for current loan up to PLN 75 million and a sublimit up to PLN 25 million for guarantees. As at 31 December 2020, the whole guarantee limit is available.
Change of business and economic conditions had no significant effect on the financial obligations' fair value.
All bonds were created in the Krajowy Depozyt Papierów Wartościowych S.A. All, except 2P/2020 series, are launched on Giełda Papierów Wartościowych in Warsaw. All liabilities are unsecured.
*redeemed in the redemption date.
| Series | ISIN code | Bank / brokerage house | Nominal value |
Maturity | Interest rate |
|---|---|---|---|---|---|
| 1P/2021 | PLO017000053 | Michael / Ström Dom Maklerski S.A. | 188 000 | 22.10.2024 | Fixed interest 5% |
| as an agent | |||||
| Total | 188 000 |
On 21 April 2021 the Management Board of the Company adopted a resolution on the issue of unsecured bearer bonds with a total nominal value of PLN 188 million, bearing an annual interest rate of 5%. The bonds were offered for purchase to the founders of Archicom S.A. - Dorota Jarodzka-Śródka, Kazimierz Śródka and Rafał Jarodzki as part of the price for the indirect purchase of a block of shares in Archicom S.A., which constitute approximately 66.01% of the share capital and entitle to approximately 65.99% of the total vote on GMS.
The purchase of Archicom shares was carried out through the purchase of 100% interest in DKR Investment Sp. z o.o. and 100% of shares in the company DKR Invest S.A. The bonds were issued and acquired by investors on 22 April 2021. The price of the bonds was equal to their nominal value. The issue was not subject to the requirement to prepare a prospectus or information memorandum. The bond redemption date is 22 October 2024. The bonds were registered in the deposit kept by the National Depository for Securities (Krajowy Depozyt Papierów Wartościowych S.A.) and introduced to trading in the alternative trading system organized by the ASO Catalyst and operated by the Warsaw Stock Exchange (Giełda Papierów Wartościowych w Warszawie S.A.), in accordance with the terms of the issue corresponding to the current bond issues issued by the Company.
| Nominal | |||||
|---|---|---|---|---|---|
| Series | ISIN code | Bank / brokerage house | value | Maturity | Interest rate |
| 1E/2020 | PLECHPS00316 | Bank Pekao S.A. | 40 000 | 23.10.2024 | Fixed interest 4.5% |
| 2P/2020* | PLO017000038 | Michael / Ström Dom Maklerski S.A. | 12 800 | 31.10.2021 | Fixed interest 6% |
| Total | 52 800 |
* Issue beyond the bond issue program in EUR of September 3, 2020.
| Series | Date | Nominal value |
|---|---|---|
| Bonds for institutional investors – 1/2017-series | 17.03.2021 | 155 000 |
| and | ||
| 31.03.2021 |
| Series | Date | Nominal value |
|---|---|---|
| Obligacje dla inwestorów instytucjonalnych – seria 1/2021 | 17.03.2021 | 195 000 |
| Emisja prywatna – seria 1P/2021 | 22.04.2021 | 188 000 |
| Total | 383 000 |
| Series | ISIN code | Bank / brokerage house Nominal value | Maturity | Interest rate | |
|---|---|---|---|---|---|
| 1/2017 | PLECHPS00225 | mBank S.A. | 155 000 | 31.03.2021 | WIBOR 6M + margin 2,9% |
| 2/2017 | PLECHPS00258 | mBank S.A. | 139 950 | 30.11.2021 | WIBOR 6M + margin 2,9% |
| 1/2018 | PLECHPS00282 | mBank S.A. | 46 600 | 25.04.2022 | WIBOR 6M + margin 2,9% |
| 1/2019 | PLECHPS00308 | mBank S.A. | 96 510 | 11.04.2023 | WIBOR 6M + margin 4,25% |
| 1/2020 | PLO017000012 | mBank S.A. | 150 000 | 31.05.2024 | WIBOR 6M + margin 4,50% |
| 1P/2020 | PLO017000020 | PKO TFI Parasolowy oraz Michael / Ström Dom Maklerski S.A. jako agent |
100 000 | 05.08.2024 | WIBOR 6M + margin 4,50% |
| Total | 688 060 | ||||
| OBLIGACJE DLA INWESTORÓW INDYWIDUALNYCH | |||||
| E-series | PLECHPS00217 | DM PKO BP S.A. | 100 000 | 06.07.2021 | WIBOR 6M + margin 2,9% |
| F-series | PLECHPS00233 | DM PKO BP S.A. | 125 000 | 11.10.2022 | WIBOR 6M + margin 2,9% |
| G-series | PLECHPS00241 | DM PKO BP S.A. | 75 000 | 27.10.2022 | WIBOR 6M + margin 2,9% |
| H-series | PLECHPS00266 | DM PKO BP S.A. | 50 000 | 22.05.2022 | WIBOR 6M + margin 2,8% |
| I-series | PLECHPS00274 | Consortium: DM PKO Banku Polskiego S.A. Noble Securities S.A. and Centralny Dom Maklerski Pekao S.A. |
50 000 | 08.11.2023 | WIBOR 6M + margin 3,4% |
| J and J2-series |
PLECHPS00290 | J-series: consortium Noble Securities S.A., Michael / Ström Dom Maklerski S.A., Dom Mak lerski Banku Ochrony Środowiska S.A. |
33 832 | 21.09.2023 | WIBOR 6M + margin 3,4% |
| J2-series: DM PKO Banku Polskiego S.A. | |||||
| Total | 433 832 | ||||
| Bonds total | 1 121 892 |
| Series | ISIN code | Bank / brokerage house Nominal value | Maturity | Interest rate | |
|---|---|---|---|---|---|
| 1E/2020 | PLECHPS00316 | Bank Pekao S.A. | 40 000 | 23.10.2024 | fixed interest 4,5% |
| 2P/2020* | PLO017000038 | Michael/Ström DM | 12 800 | 31.10.2021 | fixed interest 6% |
| Total | 52 800 |
* Issue beyond the bond issue program in EUR of 3 September 2020.
| 30.06.2021 | 31.12.2020 | |
|---|---|---|
| Trade, due to subsidiaries, with maturity: | 5 211 | 1 937 |
| - up to 12 months | 5 211 | 1 937 |
| Trade, due to other companies, with maturity: | 21 227 | 24 452 |
| - up to 12 months | 21 227 | 24 452 |
| Total short-term trade liabilities | 26 438 | 26 389 |
| Advances received (contractual liability) | 102 709 | 83 253 |
| Security deposits received | 8 319 | 6 538 |
| Total security deposits and advances received | 111 028 | 89 791 |
| Other taxes | 11 636 | 8 706 |
| Current portion of income tax | 2 | 5 |
| Liabilities due to taxes in total | 11 638 | 8 711 |
| Leasing liabilities | 7 170 | 9 530 |
| Total leasing liabilities | 7 170 | 9 530 |
| Other liabilities | 135 833 | 67 725 |
| - payroll | 8 | 4 |
| - other (due to) | 135 825 | 67 721 |
| - dividend | 103 173 | - |
| - cash on escrow account | 15 922 | 42 444 |
| - acquisition of shares | - | - |
| Other, including: | 16 730 | 25 277 |
| - bonuses for Management and employees | 5 901 | 6 572 |
| Total other short-term liabilities | 135 833 | 67 725 |
| Short- term trade liabilities, taxes, security deposits received, advances received and other in total |
292 107 | 202 146 |
| Interest rates used to discount the expected cash flows | from 1,77% to 5,73% | from 1,77% to 6,94% |
The fair value of trade and other liabilities does not differ materially from their carrying value.
Note 9B
| 30.06.2021 | 31.12.2020 | |
|---|---|---|
| Opening balance | 9 530 | 13 274 |
| Changes in the period | (2 360) | (3 744) |
| - new purchases | - | 4 916 |
| - financial costs | 118 | 955 |
| - payment | (2 478) | (6 841) |
| - completion of project or its sale | - | (2 774) |
| Closing balance | 7 170 | 9 530 |
| 30.06.2021 | 31.12.2020 | |
|---|---|---|
| Due to subsidiaries | ||
| - borrowings | 196 967 | 208 179 |
| 196 967 | 208 179 | |
| Due to other parties | ||
| loans and borrowings | 178 638 | 137 981 |
| due to issue of debt securities | 448 904 | 493 409 |
| 627 542 | 631 390 | |
| Short- term loans, borrowings and bonds in total | 824 509 | 839 569 |
According to the best information and data of the Company, there were no breaches of terms of loan agreements and established security levels during the financial year and until the date of signing of the financial statements.
| 30.06.2021 | 31.12.2020 | |
|---|---|---|
| In the Polish currency (PLN) | 560 941 | 572 321 |
| In foreign currencies (by currency and after translation into | 263 568 | 267 248 |
| PLN) | ||
| Short- term loans, borrowings and bonds in total | 824 509 | 839 569 |
| Contractor | Value | Interest rate | Repayment rate |
|---|---|---|---|
| Projekt Echo – 129 Sp. z o.o. | 186 911 | Wibor 3M + margin | 30.09.2021 |
| Loans without interest and write-offs | 186 911 | ||
| Interest | 10 056 | ||
| Loans with interest | 196 967 |
| Contractor | Value | Interest rate | Repayment rate |
|---|---|---|---|
| Projekt Echo – 129 Sp. z o.o. | 192 666 | Wibor 3M + margin | 30.09.2021 |
| Loans without interest and write-offs | 192 666 | ||
| Interest | 15 513 | ||
| Loans with interest | 208 179 |
| 30.06.2021 | 31.12.2020 | |
|---|---|---|
| At the beginning of the period | ||
| - provisions for penalties | 2 000 | 2 000 |
| - provisions for guarantees | 590 | 514 |
| - provisions for repair | 794 | - |
| - court proceedings | 272 | - |
| - provision for costs | 7 648 | 12 993 |
| 11 304 | 15 507 | |
| Increases, due to | ||
| - provisions for guarantees | - | 76 |
| - provisions for repair | - | 794 |
| - provision for costs | - | 1 333 |
| - court proceedings | 228 | 272 |
| 228 | 2 475 | |
| Utilisation, due to | ||
| - provision for costs | - | - |
| - court proceedings | - | - |
| - | - | |
| Release, due to | ||
| - provision for costs | (1 333) | (6 678) |
| - provisions for guarantees | (64) | - |
| - provisions for penalties | (770) | |
| - provisions for repair | (186) | - |
| (2 353) | (6 678) | |
| At the end of the period | ||
| - provisions for penalties | 1 230 | 2 000 |
| - provisions for repair | 608 | 794 |
| - provisions for guarantees | 526 | 590 |
| - court proceedings | 500 | 272 |
| - provision for costs | 6 315 | 7 648 |
| 9 179 | 11 304 |
| 30.06.2021 | 31.12.2020 | |
|---|---|---|
| Contingent liabilities | ||
| For related parties, due to | 2 242 820 | 1 968 163 |
| - guarantees and sureties granted | 2 242 820 | 1 968 163 |
| 2 242 820 | 1 968 163 | |
| Other, due to | ||
| - court proceedings against Echo Investment | 447 | 664 |
| 447 | 664 | |
| Total | 2 243 267 | 1 968 827 |
In accordance with IFRS 9 requirements, the provision due to expected credit losses was created and amounted to PLN 526 thousand as at June 30th, 2021 and PLN 590 thousand as at December 31th, 2020.
In H1 2021 there were no changes in sureties issued by Echo Investment S.A.
| Change | Entity receiving guarantee | Beneficiary | Date of change |
Value [PLN '000] |
Description |
|---|---|---|---|---|---|
| Issue | Santander Bank Polska S.A. (within the credit limit of Echo Investment S.A.) |
Galerii Libero - pro jekt Echo 120 Sp. z o.o. SK |
20.01.2022 | 758 | Security under the warranty and the quality guar antee for the obligations of Galeria Libero - Projekt Echo 120 Sp. z o.o. Sp.K. resulting from the agree ment on performing the road project concluded on 16.06.2016. |
| Issue | Echo Investment S.A. | APAK Grundstücks gesellschaft mbH & Co KG |
11.03.2021 | 48 131 | Security for the proper performance of obligations arising under the sale contract of the Villa Offic es (building K) being part of the Warsaw Brewery complex, as well as unter the side letter. Issued in EUR and PLN. |
| Issue | Echo Investment S.A. | APAK Grundstücks gesellschaft mbH & Co KG |
11.03.2021 | 72 638 | Security for the proper performance of obligations arising under rental guarantee related to the office space in the Villa Offices (building K), being a part of the Warsaw Brewery complex. Issued in EUR. The maximum amount of the liability reduces, as the amount of the liability that is secured by the guarantee decreases. |
| Issue | Echo Investment S.A. | APAK Grundstücks gesellschaft mbH & Co KG |
11.03.2021 | 5 715 | Security for the proper performance of obligations arising under rental guarantee related to the retail space in the Villa Offices (building K), being a part of the Warsaw Brewery complex. Issued in EUR. The maximum amount of the liability reduces, as the amount of the liability that is secured by the guarantee decreases. |
| Issue | Echo Investment S.A. | APAK Grundstücks gesellschaft mbH & Co KG |
11.03.2021 | 96 611 | Security for the proper performance of obligations arising under quality guarantee agreement regard ing to the Villa Offices (building K), being part of the Warsaw Brewery complex. The maximum amount of the liability reduces, as the amount of the liability that is secured by the guarantee decreases. |
| Issue | Echo Investment S.A. | APAK Grundstücks gesellschaft mbH & Co KG |
11.03.2021 | 20 792 | Security for the proper performance of liabilities arising under the fit-out agreement regarding the Villa Office building in the Warsaw Brewery com plex. Issued in EUR. |
| Issue | Echo Investment S.A. | R4R Gdańsk Stocznia sp. z o.o. |
18.03.2021 | 26 000 | Conditional guarantee to secure repayment of the advance made by the buyer under the preliminary contract of sale of the real estate. |
| Issue | Park Rozwoju - Projekt Echo 112 Sp. z.o.o. Sp.K. |
Kaufland Polska Mar kety Sp. z.o.o. Sp.J. |
22.03.2021 | 2 500 | Conditional guarantee of the payment of the con tractual penalty resulting from the lease agreement for premises at Pasaż Opieńskiego shoping centre in Poznań. |
| Issue | Projekt - 16 Grupa Echo Sp. z o.o. SKA |
Wentel Sp. z o.o. | 2.04.2021 | 26 000 | Conditional guarantee securing the reimbursement of the advance payment made by a company from the Student Depot group under the preliminary purchase agreement of real estate in Gdańsk from the Echo Investment group. |
| Issue | Echo Investment S.A. | City of Poznań repre sented by City Roads Office in Poznań |
23.04.2021 | 3 384 | Guarantee of proper performance of the contract. |
| Issue | Echo Investment S.A. | Kraków Municipality - ZDM Kraków |
11.05.2021 | 282 | Guarantee of proper performance of the contract. |
| Issue | Projekt 146 - CitySpace - GP Sp. z o.o. Sp.K. |
Face2Face - Stran raer Sp. z o.o. SKA |
26.05.2021 | 710 | Security for liabilities resulting from the lease agree ment concluded on 30.09.2020. Issued in EUR. |
| Issue | Echo Investment S.A. | City of Warsaw | 1.06.2021 | 25 000 | Guarantee securing obligation to performance of the accompanying investment under the special housing act - building a primary school and trans ferring it to the City of Warsaw. |
| Expiry | PKO BP S.A. (commisioned by Echo Investment S.A.) |
Tax Administration Office Director in Kielce |
10.02.2021 | 873 | Lottery guarantee for Galeria Libero - Projekt Echo - 120 Sp. z o.o. Sp.K. |
| Change | Entity receiving guarantee | Beneficiary | Date of change |
Value [PLN '000] |
Description |
|---|---|---|---|---|---|
| Expiry | Projekt 17 - Grupa Echo Sp. z o.o. SKA |
Bank Millennium S.A. | 25.06.2021 | 4 837 | Guarantee securing rent proceeds during the per formance of the West 4 Business Hub office project in Wrocław. Issued in EUR. |
| Expiry | Echo Investment S.A. | LUX Europa III S.a.r.l. | 30.06.2021 | 24 | Security of the liabilities arising from the rental guarantee contract. The maximum amount of the liability will be successively reduced as the amount of the liability that is secured by the guarantee de creases. |
| Expiry | R4R Łódź Wodna Sp. z o.o. R4R Wrocław Kępa Sp. z o.o. R4R Wrocławskie Rychtalska Sp. z o.o. R4R Warszawa Bro wary Sp. z o.o. |
Bank Pekao S.A. | 30.06.2021 | 14 147 | Guarantee securing exceeding the costs of per forming Resi4REnt projects: Łódź Wodna, Wrocław Rychtalska, Warsaw Brewery, Wrocław Kępa. |
| Extension | Echo Investment S.A. | Tryton Business Park Sp. z o.o. |
29.01.2021 | 1 220 | Security for the liabilities arising from the lease contract concluded on 12.06.2018. Issued in EUR. |
| Extension and increase of value |
Echo Investment S.A. | DH Supersam Katow ice Sp. z o.o. Sp.K. |
31.01.2021 | 383 | Security for the liabilities arising from the lease agreement concluded on 28.02.2017. Issued in EUR. |
| Increase of value |
Sagittarius - Projekt Echo - 113 Sp. z o.o. Sp.K |
Warburg-HiH Invest Real Estate GmbH |
27.04.2021 | 966 | Security of the liabilities arising from the rental guarantee contract. The maximum amount of the liability will be successively reduced as the amount of the liability that is secured by the guarantee de creases. |
Note 13
| 01.01.2021- 30.06.2021 |
01.01.2020- 30.06.2020 |
|
|---|---|---|
| REVENUE FROM AGREEMENTS WITH CUSTOMERS | 166 674 | 154 805 |
| Sale of residential and commercial area | 95 475 | 103 604 |
| from related parties | - | 46 465 |
| – from joint-ventures | - | 46 465 |
| Property development services | 33 883 | 34 910 |
| From related parties | 33 835 | 34 910 |
| from subsidiaries | 25 613 | 31 556 |
| from joint-ventures | 8 222 | 3 354 |
| Sale of plots | 18 418 | 4 477 |
| From related parties | 18 416 | - |
| – from joint-ventures | 9 845 | - |
| – from subsidiaries | 8 571 | - |
| Legal, accounting, consulting and IT services | 1 378 | 1 221 |
| From related parties | 1 378 | 1 221 |
| – from subsidiaries | 1 378 | 1 221 |
| Financial, marketing, securing services and other revenue | 17 520 | 10 593 |
| From related parties | 16 133 | 8 630 |
| – from subsidiaries | 15 195 | 8 047 |
| – from joint ventures | 932 | 583 |
| – from key staff | 6 | - |
| REVENUES FROM LEASE | 194 | 558 |
| Leasing services | 194 | 558 |
| From related parties | 15 | 15 |
| – from subsidiaries | 15 | 15 |
| Total revenue | 166 868 | 155 363 |
| From related parties | 69 777 | 91 241 |
| – from subsidiaries | 60 617 | 40 839 |
| – from joint ventures | 9 154 | 50 402 |
| – from key personnel | 6 | - |
The company did not sign agreements with affiliated entities on terms other than market terms. The agreements regarding significant transactions with affiliated entities implemented in H1 2021 were presented by the Company in additional explanations.
| 1.01.2021- 30.06.2021 |
1.01.2020- 30.06.2020 |
|
|---|---|---|
| Leasing services | - | 364 |
| Total | - | 364 |
Note 13B
| Project | Targeted completion | Targeted revenue | Total value deferred revenue related to liabilities resulting from concluded agreements |
Received advanced payments |
|---|---|---|---|---|
| Osiedle Bonarka Living I, Kraków | 4 Q 2021 | 68 801 | 68 801 | 19 926 |
| Osiedle Jarzębinowe VII, Łódź | completed | 36 843 | 3 | 1 |
| Osiedle Jarzębinowe VIII, Łódź | 4 Q 2021 | 40 700 | 40 700 | 28 732 |
| Nowa Dzielnica, Łódź | completed | 30 264 | 951 | 34 |
| Grota – Roweckiego 111 phase III, Wrocław |
completed | 16 232 | 44 | - |
| Nasze Jeżyce, Poznań | completed | 57 873 | 6 213 | 3 536 |
| Nasze Jeżyce II, Poznań | 3 Q 2021 | 64 399 | 64 399 | 48 805 |
| Apartamenty Esencja, Poznań | completed | 116 418 | 9 519 | 448 |
| Ogrody Graua, Wrocław | completed | 44 982 | 6 810 | 460 |
| Other projects | 2 | 2 | 357 | |
| Total | 476 515 | 197 441 | 102 299 |
| Targeted completion | Targeted revenue | Total value deferred revenue related to liabilities resulting from concluded agreements |
Received advanced payments |
|---|---|---|---|
| IV Q 2021 | 68 400 | 68 400 | 6 363 |
| IQ 2021 - sale of land plot |
5 969 | 5 969 | 5 969 |
| completed | 43 911 | 6 | 0 |
| completed | 30 200 | 1 535 | 1 |
| completed | 36 661 | 4 857 | 2 690 |
| IV Q 2021 | 39 302 | 39 302 | 12 111 |
| completed | 16 232 | 60 | 0 |
| II Q 2021 | 57 829 | 57 829 | 21 361 |
| II Q 2021 | 64 200 | 64 200 | 18 059 |
| completed | 116 366 | 38 110 | 15 204 |
| completed | 47 207 | 19 094 | 1 333 |
| 2 | 2 | 162 | |
| 526 279 | 299 364 | 83 253 | |
Total value of revenues tp be recognized in the future related to obligations to perform the cpntract sale of residential and commercial space resulting from contracts signed as at the balance sheet amount of June 30, 2021 amounts to PLN 197,441 thousand, of which the Company received, by the balance sheet date, advances in the amount of PLN 102 299 thousand. These revenues will remain recognized at the time of issue to the real estate buyer, upon completion of construction and obtaining the necessary administrative decisions as follows on average after a period of about 1 to 3 months after completion construction.
| 1.01.2021- 30.06.2021 |
1.01.2020- 30.06.2020 |
|
|---|---|---|
| Poland | 166 868 | 155 363 |
| - including from related entities | 69 777 | 91 241 |
| Abroad | - | - |
| - including from related entities | - | - |
| Net revenue from sale of products | 166 868 | 155 363 |
| - including from related entities | 69 777 | 91 241 |
| 1.01.2021- 30.06.2021 |
1.01.2020- 30.06.2020 |
|
|---|---|---|
| Released provisions | 2 124 | 1 903 |
| - due to receivables | - | - |
| - due to expected costs | 2 124 | 1 903 |
| Other, including: | 9 175 | 185 |
| - contractual penalties | - | 183 |
| - profit from sale of debt | 9 015 | - |
| - revenue from sale of non-financial non-current assets | 34 | 2 |
| - other | 126 | - |
| Interest and actualization of borrowings and bonds | 19 222 | 24 011 |
| From related parties, including: | 19 222 | 24 011 |
| - from subsidiaries | 15 446 | 21 847 |
| - from joint-ventures | 3 776 | 2 164 |
| Other interests | - | 39 |
| From other entities | - | 39 |
| Total | 30 521 | 26 138 |
| 1.01.2021- 30.06.2021 |
1.01.2020- 30.06.2020 |
|
|---|---|---|
| From related parties including: | 54 437 | 79 343 |
| - from subsidiaries | 54 437 | 79 343 |
| Total | 54 437 | 79 343 |
| 1.01.2021- 30.06.2021 |
1.01.2020- 30.06.2020 |
|
|---|---|---|
| Other interest | ||
| - from other entities | - | 55 |
| Total | - | 55 |
| 1.01.2021- 30.06.2021 |
1.01.2020- 30.06.2020 |
|
|---|---|---|
| Foreign exchange gains | 4 215 | 8 769 |
| Profit on sale of interests | 6 278 | - |
| Profit on interests redemption and certificate | - | 1 709 |
| Revaluation of derivative financial instruments | 4 368 | |
| Total | 14 861 | 10 478 |
| 1.01.2021- 30.06.2021 |
1.01.2020- 30.06.2020 |
|
|---|---|---|
| Profit before tax | 30 256 | 65 055 |
| Income tax according to the national rates 19% | 5 749 | 12 360 |
| Dividends received | (8 740) | (9 589) |
| Distribution of profit from limited partnerships (S.K.) | (1 603) | (5 486) |
| Company's tax burden relative to the result of limited partnerships | 146 | 5 664 |
| (subsidiaries) | ||
| Representation costs and other non-deductible costs during the year | 4 569 | 6 933 |
| Provision for expected cost | (404) | (361) |
| Measurement of interests of a subsidiary representing a permanent | 23 | 622 |
| difference | ||
| Write-downs on loans granted and bonds purchased due to which | 400 | (324) |
| deferred tax was not recognised | ||
| Movements in the measurement of other items | 400 | (1 268) |
| Charges on the financial result due to income tax | 540 | 8 551 |
| Balance value | ||||
|---|---|---|---|---|
| Type of instrument | Note | Classification according to IFRS 9 |
at 30.06.2021 |
at 31.12.2020 |
| FINANCIAL ASSETS | ||||
| Long-term and short-term financial assets | 3 | |||
| Bonds | amortized cost | 457 464 | 495 221 | |
| Borrowings and receivables | 1 251 626 | 1 288 686 | ||
| Long-term borrowings | 4 | amortized cost | 1 070 627 | 954 425 |
| Short-term borrowings | 7 | amortized cost | 153 108 | 294 909 |
| Trade payables | amortized cost | 26 880 | 38 342 | |
| Leasing | amortized cost | 1 010 | 1 010 | |
| Cash and other monetary assets | 122 509 | 149 881 | ||
| Other financial assets | amortized cost | 15 922 | 42 444 | |
| Cash and cash equivalents | amortized cost | 106 587 | 107 437 | |
| FINANCIAL LIABILITIES | ||||
| Other financial liabilities | 2 012 667 | 1 761 996 | ||
| Liabilities due to issue of debt securities | 8,10 | amortized cost | 1 591 558 | 1 366 350 |
| Trade liabilities | 9 | amortized cost | 26 438 | 26 389 |
| Borrowings | 8,10 | amortized cost | 196 967 | 208 179 |
| Loans | 8,10 | 178 638 | 137 981 | |
| Leasing | 9 | amortized cost | 19 066 | 23 097 |
IFRS 9, which replaced IAS 39, defines three categories of financial assets, depending on the business model in terms of asset management and the characteristics of cash flows resulting from the agreement:
The fair values of financial instruments do not differ significantly from their carrying amounts.
In response to the expected reform of the reference rates (IBOR reform) Rada ds. Międzynarodowych Standardów Rachunkowości published a second part of the amendments to MSSF 9, MSR 39, MSSF 7, MSSF 4 and MSSF 16. The amendments relate to issues accountants, that will appear the moment, when IBOR- based financial instruments will switch to new interest rates. The changed introduce a number of guidelines and exemptions, especially practical simplification in case of modification of contracts required by the reform to be captured by updating the effective interest rate, exemption from the obligation to complete accounting security, temporary relief from necessity identification of the risk component as well as the obligation posting additional disclosures. These changes have been reviewed by the Management Board of the Company and have no significant impact on the financial situation and results the activities of the Company, or the scope of information presented in the interim condensed financial statements. The company has not made a decision about early application of any of the standard, interpretation or amendment, that has been published, but has not yet entered into force.
Note 18 Due to the specificity of the Echo Investment group, the impact of the COVID – 10 pandemic on Echo Investment S.A. should be viewed from the perspective of the whole group. The impact of the pandemic on the group's operations is described in part 22 of the Report of the Management Board ''Impact of the COVID – 19 pandemic on the operations of Echo Investment Group''.


The condensed standalone financial statement of Echo Investment S.A. presenting financial data for the first half of 2021, covering the period from 1 January 2021 to 30 June 2021 have been drawn up in accordance with IAS 34 "Interim Financial Reporting" endorsed for use in the European Union.
The condensed standalone financial statement of Echo Investment S.A. presents financial data for the 6-month period ending on 30 June 2021 and comparative data for the 12-month period ending on 31 December 2020 and for the 6-month period ending on 30 June 2020.
This financial statement was prepared with the historical cost principle with the exception of investment property, which was measured at fair value. The reporting currency in the financial statements and the functional currency of Echo Investment S.A. is Polish zloty (PLN). Unless indicated otherwise, all financial data in the Company's financial statements has been presented in thousand zlotys (PLN).
The statements have been drawn up according to the going concern principle as there are no circumstances indicating a threat to continued activity.
The estimate of net working capital (current assets less current liabilities) for Echo Investment S.A. as at 30 June 2021 is negative and amounts to PLN -484 million. However, the Management Board does not identify any risks that may affect the Company's ability to continue its activities. This calculation is only to technically indicate this item. The Company's stability should always be considered in relation to the situation of the entire Echo Investment Group, i.e. including subsidiaries that perform a significant part of the Group's activities and, as a result - with regard to the possibility of distributing profits from subsidiaries to Echo Investment S.A.
By adjusting current assets for the distribution of funds from the sale of the Malthouse Offices in the Warsaw Breweries complex, and taking into account possible distributions of funds related to projects for sale in 2021 (My Place, Face 2 Face), and considering a planned rollover of bonds and working capital loans maturing within the next year, the Company can easily achieve a positive multi-million net working capital.
The Company drew up the Separate Financial Statement for the half year ended 30 June 2021, which was approved for publication on 22 September 2021. The Management Board of the Company has used its best judgment regarding the application of standards and interpretations, as well as the methods and principles of measurement of individual items of separate financial statements.
According to the Echo Investment S.A. Group's strategy for building shopping centres, office buildings and selected residential buildings through a separate subsidiary, a large portion of Echo Investment's transactions is concluded with related parties.
| Subject of the contract - liability of Echo Investment S.A. | Contractor – investor | Contractu al amount |
|---|---|---|
| Investment project management agreement – construction of the office complex Biura przy Warzelni, in Warsaw on ul. Grzybowska, GH Office Building |
Dellia Investments - Projekt Echo - 115 Sp. z o.o. Sp.K. | 2 631 |
| Financial entermediation agreement | Dellia Investments - Projekt Echo 115 Sp. z o.o. Sp.K. | 7 422 |
| Comprehensive project management and provision of advisory services in all matters related to the construction of the building Face2Face II in Katowice |
Face2Face - Stranraer Sp. z o.o. SKA | 1 463 |
| Investment project management agreement - construction of office project with underground parking in Warsaw on ul. Beethovena |
Projekt Beethovena-Projekt Echo - 122 Sp. z o.o. SKA | 2 007 |
| Investment project management agreement - construction of residential complex Stacja Wola I in Warsaw on ul. Ordona |
Projekt Echo 136 Sp. z o.o. Sp.K. | 1 332 |
| Comprehensive project management - construction of office complex MidPoint71 in Wroclaw on ul. Powstańców Śląskich |
Midpoint 71 - Cornwall Investments Sp. z o.o. SKA | 3 575 |
| Investment project management agreement - construction of residential complex KRK II in Cracow on ul. Zapolska |
RPGZ IX Sp. z o.o. | 1 124 |
| Investment project management agreement - construction of residential complex Stacja Wola II in Warsaw on ul. Ordona |
Projekt Echo 136 Sp. z o.o. Sp.K. | 1 223 |
| Financial entermediation agreement | Galeria Nova - Grupa Echo Sp. z o.o. SKA | 1 270 |
| Investment project management agreement - construction of office project Fuzja CD in Łódź on ul. Tymienieckiego |
Projekt Echo 130 Sp. z o.o. | 1 869 |
| Agreement on the transfer of the right of perpetual usufruct of real estate locat ed in Poznań on ul. Garbary |
Gosford Investments Sp. z o.o. | 8 571 |
| Comprehensive project management - construction of office complex Brain Park in Krakow on al. Pokoju |
Echo - Arena Sp. z o.o. | 1 236 |
| Investment project management agreement - construction of residential complex Fuzja A in Łodź on ul. Tymienieckiego |
Elektrownia RE Sp. z o.o. | 1 084 |
Listed above transactions with related entities concern subsidiaries.
| Related entity | Sales | Purchase | Receivables | Write-down | Liabilities |
|---|---|---|---|---|---|
| Subsidiaries | 60 617 | 7 788 | 16 964 | 2 | 5 211 |
| Joint-ventures | 9 154 | 11 692 | 2 600 | - | - |
| Shareholders | - | 8 331 | - | - | 1 899 |
| Management Board | 6 | - | - | - | - |
| Total | 69 777 | 27 811 | 19 564 | 2 | 7 110 |
| Related entity | Sales | Purchase | Receivables | Write-down | Liabilities |
|---|---|---|---|---|---|
| Subsidiaries | 85 201 | 12 406 | 25 432 | 6 | 1 937 |
| Joint-ventures | 56 453 | 863 | 2 600 | - | - |
| Shareholders | - | 14 800 | - | - | 1 517 |
| Management Board | 1 | - | - | - | - |
| Total | 141 655 | 28 069 | 28 032 | 6 | 3 454 |
Methods for determining the financial result as at 30 June 2021 are not changed compared to the last audited financial report as of 31 December 2020.
Estimates of the Company's management board as at 30 June 2021 are not changed compared to the last audited financial report as of 31 December 2020.
The document is signed with qualified electronic signature
Nicklas Lindberg President of the Board, CEO
Maciej Drozd Vice-President of the Board, CFO
Artur Langner Vice-President of the Board
Rafał Mazurczak Member of the Board
Małgorzata Turek Member of the Board
Anna Gabryszewska-Wybraniec
Chief Accountant
Kielce, 22 September 2021


The Management Board of Echo Investment S.A. declares that, to the best of its knowledge, the Management Board Report on operations of Echo Investment S.A. and its Group for H1 2021 and comparative data have been presented in compliance with the applicable accounting principles, and that they reflect in a true, reliable and transparent manner the economic and financial situation of Echo Investment S.A. and its financial result. The management report of Echo Investment S.A. presents a true view of development, accomplishments and situation of Echo Investment S.A., including a description of fundamental risks and threats.
The Management Board of Echo Investment S.A. declares that the entity authorised to audit financial statements, auditing the annual financial statements for H1 2021, was selected in accordance with the laws. This entity and the statutory auditors conducting the audit fulfilled the conditions required to express an unbiased and independent opinion on the audited annual financial statements, pursuant to the applicable laws and professional standards.
Nicklas Lindberg President of the Board, CEO
Maciej Drozd Vice-President of the Board, CFO
Artur Langner Vice-President of the Board
Rafał Mazurczak Member of the Board
Małgorzata Turek Member of the Board
Kielce, 22 September 2021
Echo Investment S.A. Warsaw office ul. Grzybowska 60 00-844 Warsaw


Design and execution: Damian Chomątowski | be.net/chomatowski
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.