Interim / Quarterly Report • Sep 19, 2024
Interim / Quarterly Report
Open in ViewerOpens in native device viewer
Financial report of Echo Investment S.A. and its Group
Wita office and residential complex, Cracow


| Message from CEO | 6 | |
|---|---|---|
| CHAPTER 1 | 9 | |
| Management Report | 9 | |
| 1.1 | General information about the Company and its Group | 10 |
| Management Board | 11 | |
| Supervisory Board | 12 | |
| 1.2 | The Strategy of Profitable Growth | 13 |
| 1.3 | Business model | 15 |
| 1.4 | Selected financial data of the Group | 16 |
| 1.5 | Group segments | 17 |
| 1.6 | Shareholder structure of Echo Investment S.A. and description of shares | 22 |
| 1.7 | Volume of the Company's shares and bonds held by managing and supervising persons | 24 |
| 1.8 | Major events in H1 2024 | 25 |
| 1.9 | Significant events after the balance sheet day | 38 |
| 1.10 | Residential segment for individual clients – market outlook and the Group's business activities | 41 |
| 1.11 | Residential segment for rent – market outlook and the Group's business activities | 47 |
| 1.12 | Office segment – market outlook and Group business activities | 50 |
| 1.13 | Retail segment – market outlook and Group business activities | 55 |
| 1.14 | Portfolio of properties | 58 |
| 1.15 | Main investments in the first half-year of 2024 – acquisition of plots | 73 |
| 1.16 | Factors and unusual events affecting the results in the second quarter of 2024 | 75 |
| 1.17 | Significant factors influencing the development of Company and the Group in the perspective | |
| of at least the following quarter | 78 | |
| 1.18 | Information on dividend policy and dividend | 81 |
| 1.19 | Financial liabilities of the Company and its Group | 83 |
| 1.20 | Sureties and guarantees of the Company and its Group | 88 |
| 1.21 | Other disclosures required by law | 90 |
| 1.22 | Remuneration of the Management Board and Supervisory Board | 92 |
| 1.23 | How we manage risk | 95 |
| CHAPTER 2 | 100 | |
|---|---|---|
| Condensed interim consolidated financial statements of Echo Investment Group as of and for the period ended 30 June 2024 |
100 | |
| Explanatory note | 109 | |
| Information on financial statement of the Group | 147 | |
| 2.1 | Principles adopted in preparation of Group financial report | 148 |
| 2.2 | Echo Investment Group | 149 |
| 2.3 | Material estimates and judgments of the Management Board of the Group | 151 |
| 2.4 | New standards and interpretations that are effective as of 1 January 2024 | 161 |
| 2.5 | Published standards and interpretations which are not effective yet and have not been | |
| adopted by the Group | 162 | |
| 2.6 | Significant events after the balance sheet day | 164 |
| CHAPTER 3 Condensed interim standalone financial statements of Echo Investment S.A. |
165 | |
| as of and for the period ended 30 June 2024 | 165 | |
| Explanatory note | 173 | |
| Information on financial statement of the Company | 212 | |
| 3.1 | Principles adopted in financial report of the Company | 213 |
| 3.2 | Significant contracts concluded with related entities | 214 |
| 3.3 | Methods of determining the financial result | 216 |
| 3.4 | Estimates of the Company's management board | 216 |
| 3.5 | New standards and interpretations that are effective as of 1 January 2024 | 217 |
| 3.6 | Published standards and interpretations which are not effective yet and have not been | |
| adopted by the Company | 218 | |
| 3.7 | Significant events after the balance sheet day | 220 |
01.
| CHAPTER 4 | 221 |
|---|---|
| Statement of the Management Board | 221 |
| Contact | 224 |

I am pleased to present to you the financial report of Echo Investment Group for the first half of 2024. This was a period during which, despite the fluctuating macroeconomic environment affecting the valuation of real estate assets as well as the consumer behaviours, we strengthened the Group's position in key market sectors. We also expanded into the private student housing segment, where we see significant potential and an alternative source of solid profits. The total value of the Group's assets at the end of June this year amounted to over PLN 6.5 billion, whereas the generated net profit attributable to shareholders of the parent company exceeded PLN 15 million.
During the first half of the year, the Group saw strong sales in Archicom, amounting to 882 units, which represents an increase of approx. 10% compared to the previous year. Handovers reached 480 units. We see a stable market with strong potential for continued growth in our residential business, positioning us to reach our long-term target of 4,000 units sold per year. By the end of 2024, we expect to sell a total of 2,600 apartments.
The Resi4Rent platform's portfolio grew in the first half of the year to 4,400 ready-to-rent apartments across 15 locations, making it the largest player in the PRS market in Poland. By the end of the year, we will have over 6,200 such apartments in operation and another 4,000 under construction.
In the first half of the year, we placed particular emphasis on launching the new PBSA platform, StudentSpace – our joint venture with Signal Capital Partners and Griffin Capital Partners. Shortly after the reporting period ended, we began construction on the first two dormitories in Kraków, with a total of 1,200 beds. Ultimately, under the StudentSpace brand, we will provide accommodation and study spaces for around 5,000 students in the largest academic centres in the country.
As part of the Echo-Archicom Group, we are currently developing over 4,400 apartments for sale, with construction of more than 1,700 units having started in the first half of the year. Another 2,300 units will begin construction by the end of this year.
In Warsaw, the Office House building (31,000 sq m) and the M7 apartment building (140 premium apartments) are progressing according to plan – these are the first office and residential components of the multifunctional Towarowa 22 district. We are planning on closing September with the Office House lease level at 65%. We are also in discussions with many other prospective tenants.
In Wrocław, we are continuing the construction of the first phase of Swobodna SPOT. In Kraków, we have started the WITA "destination" project, which includes over 26,000 sq m of commercial space and 176 comfortable apartments.
Interest from office tenants, PRS clients, and home buyers remains high, and we are also seeing this in regional cities. As previously announced, we are preparing the sale of selected, fully leased office assets outside Warsaw, aiming to finalize these processes in the coming months.
In the first half of this year, our retail properties – Galeria Młociny and Libero – maintained a stable market position in Warsaw and Katowice, thanks to the continuous expansion of their offerings and strong marketing support. Both centres boast nearly 100% occupancy. In the second quarter of 2024, Galeria Młociny's turnover increased by 9%, and footfall by 5% compared to the same period last year. Libero's turnover was 5% higher, and footfall increased by 8%.
In the first half of 2024, we introduced and began trading additional series of Echo Investment bonds for individual investors with a total value of 200 million PLN, as well as Echo and Archicom bonds for institutional investors with a total value of 368 million PLN. The funds raised through these support our development plans, along with the Group's strong cash position which by the end of the second quarter amounted to 523 million PLN.
Together with EPP, we also finalized green refinancing of Galeria Młociny in the amount of over 145 million EUR.
I invite you to take a closer look at the Echo Investment Group's results for the first half of 2024. The execution of high-quality projects, portfolio diversification, and strong partnerships with leading investors and financial institutions remain the foundation of our business, enabling the Group to successfully achieve its development milestones.
Sincerely,
Nicklas Lindberg CEO of Echo Investment

The Echo Investment Group is the only Polish entity with such extensive experience in the largest real estate market in Central and Eastern Europe. It is responsible for the entire investment process related to the execution of development projects. The Group is composed of a total of nearly 200 subsidiaries and co-subsidiary companies, including Archicom, which in 2023 took over all of the Group's competences in the residential business, the Resi4Rent platform that offers a service of apartments on a subscription basis, StudentSpace venture, and CitySpace operating in the flexible office segment. Under the Echo Investment brand, operations are carried out in the office and retail sectors, as well as the development of mixed-use "destinations" projects.
The Echo Investment Group contributes to the development of the construction and real estate sector in Poland, the size of which, together with cooperating industries, is estimated to account for at least 10 percent of GDP. Thanks to technological innovations and ecological solutions implemented in the Group's projects, it has a genuine impact on improving the quality of life in Poland and the competitiveness of the national and local economy.
Despite the volatile macroeconomic environment, in H1 2024 The Group has successfully benefited from the residential market's return to growth, as well as a stable demand for modern offices. Choices of both buyers and tenants, shaped by changing lifestyles and work styles - greater mobility, hybrid working and a shift towards solutions that are safe for the environment and people - are positively influencing the demand.

Echo and Archicom concluded 882 preliminary and developer agreements. The keys to 480 apartments were handed over to clients.

Resi4Rent maintained its position as the largest player in the sector of apartments for rent in Poland, with more than 4,400 completed units in 15 locations.

New platform StudentSpace is working on creating 5,000 beds in modern and eco-friendly dormitories.

Construction of approx. 84,000 sqm of office and service space is ongoing in Warsaw, Wrocław and Kraków.
With a view to sustainable development and the needs of all stakeholders, the Echo Investment Group regularly reports on its ESG targets and activities. Its strategy is to constantly strive for the zero-carbon performance of its projects and to make a fundamental contribution to sound urban development. Buildings excel in terms of proenvironmental solutions, including reducing their carbon footprint, which is one of the main tenets of the Group's ESG strategy.
In Q1 2024 the Group publishing the fourth sustainability report, for 2023. The document was prepared for the first time in accordance with the new ESRS standard introduced by the EU CSRD directive.



1996
First listing of Echo Investment's shares on the WSE
The Echo Investment Group's core activity consists of the construction and sale of residential buildings, construction, lease and sale of office and retail buildings, as well as trade in real estate.
The parent company - Echo Investment S.A. with its headquarter in Kielce, at al. Solidarności 36 - was registered in Kielce on 30 June 1994 and is entered into the National Court Register under number 0000007025 by the District Court in Kielce, 10th Commercial Division of the National Court Register.
Since 5 March 1996, the Company's shares are quoted at the Warsaw Stock Exchange on the regulated market. They are included into Warsaw Stock Exchange Index WIG, sWIG80 subindex as well as WIG-Real Estate sector index. The main place where the Company runs its business is Poland. The parent entity is Lisala Sp. z o.o., and the parently company of the highest level of the group is Dayton-Invest Kft., which is controlled at the highest
level by Tibor Veres. The Company was established for an indefinite period.
There have been no changes in the name of the reporting entity or other identifying data since the end of the previous reporting period.
Average monthly employment in the Echo Investment Group as at 30 June 2024 amounted to 610 people fulltime equivalents.
Whenever this document refers to the Echo Investment Group it means the parent company Echo Investment S.A. with all subsidiaries, including Archicom S.A. and its subsidiaries. The term "Echo Group" means the company Echo Investment S.A. with its subsidiaries, excluding Archicom S.A. and its subsidiaries. The term "Archicom Group" means only the company Archicom S.A. and its subsidiaries.
Nicklas Lindberg
President of the Board, CEO

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

Noah M. Steinberg
Chairman

Tibor Veres
Deputy Chairman

Independent Supervisory Board Member Deputy Chairman of the Audit Committee

Péter Kocsis
Supervisory Board Member

Nebil Senman
Supervisory Board Member Audit Committee Member

Independent Supervisory Board Member Chair of the Audit Committee
Supervisory Board Member

Supervisory Board Member

In 2016, the Management Board of Echo Investment prepared and introduced the Strategy of Profitable Growth with the approval of the Supervisory Board. The strategic directions confirmed in 2020 place particular emphasis
on the Group's development in the residential sector and increasing the importance of multifunctional, large destination projects in the pipeline. Echo's strategy is based on the following pillars:


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.
Echo Investment Group's many years of experience in three real estate sectors gives a competitive advantage consisting in the ability to implement large, multifunctional and city-forming projects. Thanks to this, the Group can buy larger areas, with regard to which the unit price
is lower and the competition among buyers is much smaller. Combining the functions provides for faster completion of the project and comprehensive design of the urban space.

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.

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 focuses 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, Krakow and Łódź.

Echo Investment Group values longterm business relations with reliable partners, that created synergies for both sides. Development activities of Echo Investment Group are complementary to these entities. Such cooperation facilitates expanding Echo's scale of operation, accelerates speed of projects implementation and limits risks. Echo Investment Group 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 Group and its partners need to be discussed and approved by the Supervisory Board.

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:
| [PLN '000] | [EUR '000] | |||
|---|---|---|---|---|
| as at 30.06.2024 |
as at 30.06.2023 |
as at 30.06.2024 |
as at 30.06.2023 |
|
| Revenue | 489 014 | 456 986 | 113 437 | 99 065 |
| Operating profit | 24 234 | 32 056 | 5 622 | 6 949 |
| Gross (loss) profit | 46 093 | 37 283 | 10 692 | 8 082 |
| Profit attributable to shareholders of the parent company | 15 207 | 9 113 | 3 528 | 1 976 |
| Cash flows from operating activities | (406 282) | (152 111) | (94 245) | (32 974) |
| Cash flows from investment activities | (238 808) | 6 065 | (55 396) | 1 315 |
| Cash flows from financing activities | 354 201 | (133 096) | 82 164 | (28 852) |
| Net cash flow | (290 889) | (279 142) | (67 478) | (60 512) |
| Total assets | 6 573 359 | 5 728 875 | 1 524 080 | 1 287 301 |
| Equity attributable to equity holders of the parent | 1 705 225 | 1 649 484 | 395 369 | 370 646 |
| Long-term liabilities | 2 674 033 | 2 045 057 | 619 994 | 459 532 |
| Short-term liabilities | 1 852 533 | 1 873 009 | 429 523 | 420 873 |
| Number of shares | 412 690 582 | 412 690 582 | 412 690 582 | 412 690 582 |
| Profit (loss) per one ordinary share | 0,04 | 0,02 | 0,01 | 0,00 |
| Book value per one share | 4,13 | 4,00 | 0,96 | 0,90 |
In the periods covered by the report, selected financial data were converted using the average exchange rates of the Polish zloty against the EUR, established by the National Bank of Poland.
Exchange rate valid on the last day of the reporting period:
Average exchange rate in the period, calculated as the arithmetic mean of the rates applicable on the last day of each month in a given period:
− 4.3109 PLN/EUR
in the period from 1 January 2024 to 30 June 2024,
− 4.6130 PLN/EUR in the period from 1 January 2023 to 30 June 2023.
| as at 30 June 2024 [PLN '000] |
|||||
|---|---|---|---|---|---|
| Total | Residential | Resi4Rent | Student Space | Commercial properties |
|
| Assets | |||||
| Non-current assets | |||||
| Intangible assets | 78 699 | 76 711 | - | - | 1 988 |
| Property, plant and equipment | 70 589 | 42 572 | - | - | 28 017 |
| Investment property | 1 175 126 | 15 518 | - | - | 1 159 608 |
| Investment property under construction | 484 241 | - | - | 3 482 | 480 759 |
| Investment in associates and joint ventures | 742 642 | - | 328 596 | 13 976 | 400 070 |
| Long-term financial assets | 423 341 | 114 671 | 269 992 | - | 38 678 |
| Lease receivables | 6 079 | - | - | - | 6 079 |
| Derivative financial instruments | 631 | - | - | - | 631 |
| Other assets | 369 | 369 | - | - | - |
| Deferred tax asset | 148 657 | 114 122 | 1 732 | 1 165 | 31 638 |
| Land intended for development | 67 395 | 63 688 | - | - | 3 707 |
| 3 197 769 | 427 651 | 600 320 | 18 623 | 2 151 175 | |
| Current assets | |||||
| Inventory | 1 988 825 | 1 910 779 | 43 621 | 31 544 | 2 881 |
| Current tax assets | 9 566 | 7 861 | 34 | - | 1 671 |
| Other taxes receivable | 131 335 | 95 852 | 7 870 | 5 180 | 22 433 |
| Trade and other receivables | 331 829 | 204 487 | 681 | 6 953 | 119 708 |
| Short-term financial assets | 47 402 | 40 468 | - | - | 6 934 |
| Derivative financial instruments | 2 634 | 1 095 | 248 | 33 | 1 258 |
| Other financial assets * | 77 013 | 43 746 | - | - | 33 267 |
| Cash and cash equivalents | 522 947 | 204 232 | 920 | 270 | 317 525 |
| 3 111 551 | 2 508 520 | 53 374 | 43 980 | 505 677 | |
| Assets held for sale | 264 039 | - | - | - | 264 039 |
| 3 375 590 | 2 508 520 | 53 374 | 43 980 | 769 716 | |
| Total assets | 6 573 359 | 2 936 171 | 653 694 | 62 603 | 2 920 891 |
* Mainly cash on escrow accounts from residential clients
as at 30 June 2024 [PLN '000]
| Total | Residential | Resi4Rent | Student Space | Commercial properties |
|
|---|---|---|---|---|---|
| Equity and liabilities | |||||
| Equity | |||||
| Equity attributable to equity holders of the parent company company |
1 705 225 | 469 838 | 330 129 | 21 712 | 883 546 |
| Non-controlling shareholders' equity | 341 568 | 341 568 | - | - | - |
| 2 046 793 | 811 406 | 330 129 | 21 712 | 883 546 | |
| Long-term liabilities | |||||
| Credits, loans, bonds | 2 194 467 | 896 449 | 186 861 | - | 1 111 157 |
| Credits, loans, bonds - non-current assets classified as held for sale |
105 749 | - | - | - | 105 749 |
| Long-term provisions | 8 175 | 8 114 | - | - | 61 |
| Deferred tax liabilities | 136 113 | 53 764 | - | 1 098 | 81 251 |
| Leasing | 144 867 | 37 464 | - | - | 107 403 |
| Other liabilities | 84 662 | 5 033 | - | - | 79 629 |
| 2 674 033 | 1 000 824 | 186 861 | 1 098 | 1 485 250 | |
| Short-term liabilities | |||||
| Credits, loans, bonds | 831 574 | 349 081 | 94 441 | 37 252 | 350 800 |
| Credits, loans, bonds - non-current assets classified as held for sale |
2 264 | - | - | - | 2 264 |
| Income tax payable | 6 938 | 5 778 | - | - | 1 160 |
| Other taxes liabilities | 17 092 | 11 982 | - | - | 5 110 |
| Trade payable | 109 563 | 68 650 | 951 | 1 108 | 38 854 |
| Dividend payable | 9 720 | 9 720 | - | - | - |
| Leasing | 82 258 | 34 479 | 11 156 | 1 433 | 35 190 |
| Short-term provisions | 25 119 | 15 302 | - | - | 9 817 |
| Other liabilities | 159 956 | 52 871 | 156 | - | 106 929 |
| Liabilities due to customers | 606 296 | 576 078 | 30 000 | - | 218 |
| 1 850 780 | 1 123 941 | 136 704 | 39 793 | 550 342 | |
| Liabilities directly associated with non-current assets classified as held for sale |
1 753 | - | - | - | 1 753 |
| 1 852 533 | 1 123 941 | 136 704 | 39 793 | 552 095 | |
| Total equity and liabilities | 6 573 359 | 2 936 171 | 653 694 | 62 603 | 2 920 891 |
The Echo Group values inventories in its financial statements in accordance with International Accounting Standards IAS 2. Under inventories, it presents semifinished and work-in-progress products, finished products and goods for sale with an average operating cycle from the purchase of land to the sale of apartments of up to 5 years.
In the Echo Group, the item inventories presents residential projects in each project life cycle. Projects in the pipeline (plots), under construction (plots + capex), and completed projects including finished apartments not handed over to final purchasers.
Inventories in accordance with IAS 2 are presented in the balance sheet at values corresponding to their purchase price or production costs. Valuations are only permitted downwards when an inventory has a market value less than its carrying value.
The segment of apartments for rent and student houses for rent is being developed by the Echo Group through JVs with leading funds operating in the real estate industry: PIMCO, SIGNAL, GRIFFIN. The Echo Group, due to its 30% share in the JV, presents the values of these segments in one balance sheet line "Investments in affiliated undertakings and joint ventures measured using the equity method" where the NAV (Net Asset Value) of these segments is presented.
It is worth noting, however, that within the consolidated statements of the R4R and Student Space platforms, projects are presented in the balance sheet within "Investment immovable property construction in progress" if a project is in the preparation and construction stage and after the project is put into operation within "Investment immovable property". In accordance with IAS 40, both of these balance sheet items are measured at fair value of the projects when the following conditions are met:
Projects of the Commercial Segment are presented in the balance sheet under "Investment immovable property construction in progress" if a project is in the preparation and construction stage and under "Investment immovable property" once the project is put into operation. In accordance with IAS 40, both of these balance sheet items are measured at fair value of the projects when the following conditions are met:
In line with the above information, International Financial Reporting Standards introduce a certain inconsistency in the Financial Statements of the Echo Investment Group by not allowing measurements to fair value of residential projects during the construction stage.
The Management Board of the Echo Investment Group, in its management approach, analyses the Residential Segment taking into account the valuation of the Archicom Group S.A. to market value obtained from the Warsaw Stock Exchange (WSE), where the Archicom Group's shares are listed. This approach gives a better comparability of the values of the individual segments. This approach gives a better comparability of the values of the individual segments.
The calculation, which shows Echo Group's NAV in the management approach including the market/fair valuation of each segment (including the residential segment):
We estimate the value of the Resi Segment based on the value of Archicom's share price from the WSE at the balance sheet date:
| Number of Archicom shares | 58 496 043 | pcs. |
|---|---|---|
| Number of Archicom shares held by Echo | 43 307 601 | pcs. |
| Echo's share in Archicom | 74,04% | % |
| Price of shares of Archicom S.A. from the WSE as at 28 June 2024 (the last valuation before the balance sheet date) | 35,00 | PLN |
| Market value of Archicom shares held by Echo | 1 515 766 | PLN thous. |
| Estimated CIT on the increase in the value of the Residential Segment | -150 669 | PLN thous. |
| Net market value of Archicom shares held by Echo | 1 365 097 | PLN thous. |
| - the Archicom Group S.A. net worth: | 1 365 097 | <-- valuation from the WSE | |||
|---|---|---|---|---|---|
| - the Echo Investment Nowy Mokotów stage I in Warszawie with a net value: | 130 429 <-- cost valuation (BV: inventories - exempt customer payments) |
||||
| - the Echo Investment Lofty Fuzja project in Łódź with a net value: | 61 747 <-- cost valuation (BV: inventories - exempt customer payments) |
||||
| - the Echo Investment Wita project in Kraków with a net value: | 21 358 <-- cost valuation (BV: inventories - exempt customer payments) |
||||
| Total | 1 578 632 | PLN thous. | |||
| Reporting overview of Echo Group segments: |
The value of residential projects under IAS2 is presented at manufac turing costs. |
The value in the R4R, Student Space and Com mercial segments in accordance with IAS 40 is presented at fair value (once the conditions are met). |
|||
| Balance sheet figures for H1 2024: | Apartments | Resi4Rent | Student Space | Commercial properties |
Total |
| Equity attributable to shareholders of the parent com pany |
469 838 | 330 129 | 21 712 | 883 546 | 1 705 225 |
| Equity attributable to shareholders of the parent compa ny per share |
1,14 | 0,80 | 0,05 | 2,14 | 4,13 |
| Management overview of Echo Group segments: |
The valuation of Archi com in accordance with the WSE. |
BV with the valuation of the assets to fair value. |
|||
|---|---|---|---|---|---|
| Commercial | |||||
| Management figures for the H1 2024: | Apartments | Resi4Rent | Student Space | properties | Total |
| Market value (NAV) per segment | 1 578 632 | 330 129 | 21 712 | 883 546 | 2 814 019 |
| Market value per share | 3,83 | 0,80 | 0,05 | 2,14 | 6,82 |
for the period of 1 January - 30 June 2024 [PLN '000]
| Total | Residential | Resi4Rent | Student Space | Commercial properties |
|
|---|---|---|---|---|---|
| Revenues | 489 014 | 333 531 | 19 569 | 1 | 135 913 |
| Cost of sales | (325 499) | (226 365) | (9 940) | (12) | (89 182) |
| Gross profit | 163 515 | 107 166 | 9 629 | (11) | 46 731 |
| Profit (loss) on investment property | (25 303) | 210 | - | - | (25 513) |
| Administrative costs associated with project implementation | (40 079) | (29 848) | (1 565) | (900) | (7 766) |
| Selling expenses | (33 274) | (30 175) | - | (1) | (3 098) |
| General and administrative expenses | (48 036) | (25 136) | (9 098) | (1 840) | (11 962) |
| Other operating income | 20 065 | 8 382 | 1 | - | 11 682 |
| Other operating expenses | (12 654) | (8 204) | (89) | (84) | (4 277) |
| Operating profit | 24 234 | 22 395 | (1 122) | (2 836) | 5 797 |
| Financial income | 31 117 | 14 348 | 6 247 | 11 | 10 511 |
| Financial cost | (106 663) | (44 864) | (6 697) | (946) | (54 156) |
| Profit (loss) on FX derivatives | 327 | - | - | - | 327 |
| Foreign exchange gains (losses) | 10 190 | 2 033 | 242 | 32 | 7 883 |
| Share of profit (loss) of associates and joint ventures | 86 888 | (5) | 69 457 | (162) | 17 598 |
| Profit before tax | 46 093 | (6 093) | 68 127 | (3 901) | (12 040) |
| Income tax | (17 634) | 2 331 | (26 063) | 1 493 | 4 605 |
| Net profit | 28 459 | (3 762) | 42 064 | (2 408) | (7 435) |
| Equity holders of the parent | 15 207 | (17 023) | 42 064 | (2 408) | (7 426) |
| Non-controlling interest | 13 252 | 13 261 | - | - | (9) |
The Company's share capital amounts to PLN 20,634,529.10 and is divided into 412,690,582 shares with a nominal value of PLN 0.05 each. Each share in
the Company carries the right to one vote at the General Meeting. There are no preference shares in the Company.
Significant Shareholders holding at least 5 percent of the total number of votes at the Company's General Meeting of Shareholders as at the date of signing of this report, i.e. 18 September 2024.
| Shareholder | number of shares | % of capital | number of votes | % of votes |
|---|---|---|---|---|
| Lisala Sp. z o.o. (Wing IHC Zrt with Griffin Capital Partners) | 272 375 784 | 66.00 | 272 375 784 | 66.00 |
| Nationale-Nederlanden OFE | 46 201 330 | 11,20 | 46 201 330 | 11,20 |
| Allianz Polska OFE | 39 781 769 | 9.64 | 39 781 769 | 9.64 |
| Other shareholders below 5 percent of votes | 54 331 699 | 13,16 | 54 331 699 | 13,16 |

Significant changes to the shareholder structure since the date of publication of the last financial statements.
Since the date of publication of the last financial statements, i.e. since 28 May 2024, there has no significant changes to the shareholder structure.

WING is a leading property development and investment group in Central Europe. It has significant market shares in the property markets of Germany, Poland and Hungary. WING is the majority owner of Poland's largest property developer, Echo Investment, which is listed on the Warsaw Stock Exchange, as well as of Bauwert, Germany's leading residential and commercial property developer. WING is one of the largest property developer and investor
companies in Hungary. In Germany, Poland and Hungary, WING has a total of 5,5 million sqm of floorspace in its development portfolio.
The group is a reliable, long-term partner for leading corporations active in the Central European region. The compan''s aim is to deliver world-class projects that are good for people and respectful of the environment.
To the best of the Company's knowledge, among the persons in charge of Echo Investment S.A. management or supervisory functions, the shareholders of the Company are Nicklas Lindberg, President of the
Management Board, Maciej Drozd Vice-president, CFO, Péter Kocsis and Bence Sass, members of the Supervisory Board.
| Surname / Position in the company | Number of shares held |
Share in the capital and votes at GMS |
|---|---|---|
| Nicklas Lindberg President of the Board, CEO |
981 116 | 0,24 |
| Maciej Drozd Vice-President of the Board, CFO |
291 065 | 0,07 |
| Péter Kocsis Supervisory Board Member |
111 084 | 0,03 |
| Bence Sass Supervisory Board Member |
50 000 | 0,01 |
Since the date of publication of the last financial statements, i.e. 28 May 2024, the Company received two notifications, both from Nicklas Lindberg - CEO, regarding his acquisition of the Issuer's shares:
− 2.08.2024 the Company was informed about share purchase transactions made on 1.08.2024 in the number of 25,000 shares at an average price of PLN 4.1993 (the Notification in question was provided by the Issuer in Current Report No. 31/2024),
− 7.08.2024 The Company was informed about share purchase transactions made on 6.08.2024 in the number of 10,344 shares at an average price of PLN 4 (the Notification in question was provided by the Issuer in Current Report No. 33/2024).
Bonds and shares · Profit and dividend · Projects · ESG
The S, S2 and T-series ordinary bearer bonds are registered with Krajowy Depozyt Papierów Wartościowych S.A.
The S-series (PLECHPS00399), S2-series (PLECHPS00399) and T-series bonds (PLECHPS00415) are listed in the continuous trading system on the Catalyst main market operated by the Warsaw Stock Exchange.
The money raised will be spent on business development and rollover of the company's debt maturing in 2024 and 2025.
The bonds public offering was carried out on the basis of the prospectus approved by the Polish Financial Supervision Authority on 19 June 2023 and supplements to the prospectus.
| Series | S | S2 | T |
|---|---|---|---|
| Data of issued | 26.02.2024 | 20.03.2024 | 20.05.2024 |
| Value | PLN 70 mln | PLN 70 mln | PLN 60 mln |
| Maturity | 4 years | 4 years | 4 years |
| Interest | WIBOR 6M + margin 4% |
WIBOR 6M + margin 4% |
WIBOR 6M + margin 3,8% |
| Offering agent | Consortium: 1) Biuro Maklerskie of PKO Bank Polski 2) Michael / Ström Dom Maklerski Spółka Akcyjna 3) Noble Securities Spółka Akcyjna |
Consortium: 1) Biuro Maklerskie of PKO Bank Polski 2) Michael / Ström Dom Maklerski Spółka Akcyjna 3) Noble Securities Spółka Akcyjna |
Consortium: 1) Biuro Maklerskie of PKO Bank Polski 2) Michael / Ström Dom Maklerski Spółka Akcyjna 3) Noble Securities Spółka Akcyjna |
value of S, S2 and T- series of bonds issued by Echo Investment for individual investors in 2024 under the V established program of bond issue for individual investors of up to PLN 300 million or its equivalent in EUR
The 4l-series bonds (PLO017000103) and 4l-series bonds (PLO017000111 are not secured and were introduction to trading in the alternative trading system operated by the Warsaw Stock Exchange S.A.
The money raised will be spent on rollover part of the company's debt under bonds maturing in 2024 and 2025. The 4I/2024 and 5I/2024-series bonds offering was carried out based on the agreement approved Ipopema Securities S.A. registered in Warsaw, under the Company's bond issue program up to PLN 500 million from 2022, increased to PLN 1 billion by an annex of 25 October 2023.
value of 4l and 5l-series of bonds issued by Echo Investment for institutional investors in H1 2024 under the established program of bond issue for institutional investors of up to PLN 1 billion or its equivalent in EUR
| Series | 4l/2024 | 5I/2023 |
|---|---|---|
| Data of issued | 27.02.2024 | 13.05.2024 |
| Value | PLN 100 mln | PLN 100 mln |
| Maturity | 5 years | 5 years |
| Interest | WIBOR 6M + margin 4.5% |
WIBOR 6M + margin 4.5% |
| Offering agent | Ipopema Securities S.A. | Ipopema Securities S.A. |
At the same time, in connection with the process of issuing 4l and 5l-series bonds, the Company purchased the following bonds for redemption:
| Emitent | Series | ISIN code | Maturity date | Nominal value |
|---|---|---|---|---|
| Echo Investment S.A. | 2/2021 | PLO017000061 | 10.05.2024 | PLN 100 mln |
| Echo Investment S.A. | 1P/2021 | PLO017000053 | 22.10.2024 | PLN 16 mln |
| Echo Investment S.A. | 1/2021 | PLO017000046 | 17.03.2025 | PLN 12 mln |
| Echo Investment S.A. | 2/2021 | PLO017000061 | 10.11.2025 | PLN 72 mln |
All purchased bonds were redeemed.
value of bonds redeemed by Echo Investment Group in H1 2024
| Data of amendment to the program agreement dated 17 June 2016 | 2.02.2024 | 17.05.2024 |
|---|---|---|
| The amount of the increase in the total maximum amount of issued and outstanding bonds | from 350 mln zł to 500 mln zł |
from 500 mln zł to 800 mln zł |
| Bank | mBank S.A. | mBank S.A. |
The M9/2024-series bonds are not secured and are listed on the Warsaw Stock Exchange.
The M10/2024-series bonds not secured and will be listed to introduction to trading in the alternative trading system operated by the Warsaw Stock Exchange S.A.
The money raised will be spent on business development.
| Series | M9/2024 | M10/2024 |
|---|---|---|
| Data of issued | 1.03.2024 | 19.06.2024 |
| Value | PLN 168 mln | PLN 190 mln |
| Maturity | 3 years | 4 years |
| Interest | WIBOR 3M + margin 3.5% |
WIBOR 3M + margin 3,5% |
| Offering agent | mBank | mBank |
total value of the bonds issued by Archicom for institutional investors in H1 2024
The Company purchased the following bonds for redemption:
| Emitent | Series | ISIN code | Maturity date | Nominal value |
|---|---|---|---|---|
| Archicom S.A. | M6/2022 | PLO221800090 | 23.02.2024 | 2.5 mln zł |
| Archicom S.A. | M6/2022 | PLO221800090 | 15.03.2024 | 58.7 mln zł |
value of bonds purchased by Archicom S.A. in H1 2024
Recommendation of the Management Board of Echo Investment regarding the allocation of profit for the financial year 2023 and setting the date of the Ordinary General Meeting
The Management Board of Echo Investment adopted a resolution to set the date of the Ordinary General Meeting of Shareholders of the Company for the financial year 2023 on 26 June 2024, and to submit to the General Meeting of the Company a recommendation regarding the allocation of the Company's net profit for the financial year 2023.
Regarding the allocation of the Company's net profit for the financial year 2023, the Company's Management Board decided to submit a recommendation to the Company's General Meeting that the Dividend Amount of PLN 90,791,928.04, i.e. 22 groszy per share, corresponds to the amount paid by the Company on 10 November, 2023. Dividend Advance, therefore, the Company will not pay additional funds from the profit for the financial year 2023. Due to the above, the Dividend date and the Dividend payment date are not determined.
At the same time, with the above-mentioned resolutions of the Company's Management Board pursuant to Art. 382 § 3 of the Commercial Companies Code, will apply to the Company's Supervisory Board to assess the proposed distribution of profit, and the final decision regarding the distribution of profit for the financial year 2023 will be made by the Ordinary General Meeting of the Company.
The General Meeting of Echo Investment S.A. has decided to allocate the net profit earned by the Company in the fiscal year 2023, amounting to PLN 50,254,477.61, for distribution among all shareholders of the Company under the following terms:
In January 2024, Archicom announced the completion of its acquisition of additional parcels of land on Reymonta Street in Wrocław. These newly acquired plots are contiguous to those announced in November
At the outset of 2024, Echo Investment successfully obtained the occupancy permit for the second phase of its development project in the heart of Krakow. Situated at the intersection of Pokoju Avenue and Fabryczna Street in Kraków, the Brain Park has introduced 43,100 sq m of total floor space to the regional market.
total area of Brain Park office complex in Kraków

Brain Park office complex, Cracow

On 15 April 2024, the transaction provided for in the conditional agreements dated on 6 March 2024, regarding the implementation of student housing construction projects in Poland by Echo Investment, Signal Alpha 3 R1 S.à r.l. and a company controlled by Echo Investment and Signal, through which Echo Investment and Signal intend to implement the project, was closed.
Echo Investment S.A. intends to engage up to EUR 31.3 million in the venture. The assumed time frame for the implementation of the venture will be from 3 to 5 years. The assumed number of beds to be provided as part of the venture will be at least 5,000. The assumed proportions of the venture's financing sources will be (i) 40 percent-50 percent - financing from the parties; (ii) the remaining 60 percent - 50 percent - debt.
The closing of the transaction took place after the President of the Office of Competition and Consumer Protection granted consent to the concentration, on which the closing of the transaction was dependent. As a result of closing the transaction, Echo Investment is entitled to 30 percent of the shares in the joint-venture profits.
this is how much Echo Investment S.A. intends to spend in the construction of student housing in Poland


On 7 March 2024, documents concerning the establishment of a joint venture by Archicom S.A. and Rank Progress S.A. were signed, as a result of which Archicom Wrocław 2 Sp. z o.o. became the subject of joint ownership of the two aforementioned companies. Archicom's share in the joint venture will be 55 percent and Rank Progress 45 percent.
The JV initiative relates to the construction of a residential project in the area located at Browarna Street in Wrocław. The project involves the contribution of land by Rank Progress to the company, and Archicom will handle the comprehensive development of the project. As part of the three-phase project, it is planned to build a residential estate with more than 45,000 sqm of usable floor space, including nearly 800 apartments.
On 13 June 2024, a subsidiary of Archicom and MBP I, a subsidiary of Immofinanz Services Poland Sp. z o.o., entered into an agreement for the sale of real estate located in Warsaw held in perpetual usufruct by the Seller (Promised Agreement). Archicom acquired the
properties located in Warsaw, at ul. Postępu 18A, 18B and Domaniewska 41.
The value of the transaction is EUR 28,5 million net.
The Management Board of Archicom S.A. has announced that in connection with the Wrocław Municipality's waiver of its pre-emptive right to purchase a property located at Browarna Street in Wrocław, on 28 March 2024 a subsidiary of Archicom S.A. and Rank Progress S.A.
concluded, in execution of the preliminary and conditional agreement of 7 March 2024, an agreement for sale and a transfer agreement concerning the acquisition by the SPV from Rank Progress S.A. of the property located at Browarna Street in Wrocław.
EPP, the largest asset manager of retail real estate located in Poland in terms of gross leasable area (GLA), along with Echo Investment, the biggest Polish developer, have successfully secured a loan worth EUR 145.2 million for the new financing of the Galeria Młociny shopping centre located in Warsaw. The five-year financing was classified as meeting the EU Taxonomy. Galeria Młociny, owned by EPP (70 percent stake) and Echo Investment (30 percent stake), complies with the environmental objective of the EU Taxonomy on climate change adaptation.
loan secured by Echo Investment and EPP for new financing of the Galeria Młociny

Młociny Gallery, Warsaw

On 17 April 2024, the Management Board of Archicom S.A. announced that a subsidiary of Archicom S.A. entered into an agreement with Budimex S.A., for general contracting of a complex of K1 and K2 residential buildings with built-in garages and landscaping as part of the development of the "Południk 17" estate in Wrocław. The contractor's remuneration for the development is PLN 138.99 million net.
On 9 May 2024, Archicom S.A. and Archicom Sp. z o.o. entered with Echo Investment S.A. and "Grupa Echo" Sp. z o.o. into a conditional agreement to acquire all rights and obligations of partners of Projekt 140 - Grupa Echo Sp. z o.o. Sp.k. with its registered office in Kielce. Under this agreement, Archicom S.A. became a limited partner and Archicom Sp. z o.o. became a general partner in the acquired company. A condition for the effectiveness of the agreement was the waiver of the preemptive right to purchase shares in the acquired company by its
existing partners. Thus, Archicom S.A. and Archicom Sp. z o.o. acquired all rights and obligations in Projekt 140 - Grupa Echo Sp. z o.o. Sp.k. In connection with the purchase, the intended use of the land was changed from commercial to residential.
Through the acquisition of the company, the Archicom Group took possession of a plot of land in Katowice, where it intends to build a total of 350 apartments.
Start of construction of the new "destination" project - WITA in Krakow

On 20 June 2024, Echo Investment and Archicom started the construction of a multifunctional project at Wita Stwosza Street in Krakow's Old Town district. Five four-story buildings will be built in place of the former supply warehouses of the Kraków Fortress.
The WITA concept is to create a unique place where people will live, work and spend time, using a wide range of culinary and event services, as well as available recreational areas among lush greenery. The investment, covering an area of 3 ha, will be built in stages and is scheduled for completion in 2026.

Wita office and residential complex, Cracow
3 ha
investment area
the number of buildings within the project
commercial space in two buildings
usable space of apartments
number of comfortable, highstandard apartments from 28 to 97 sq m.
an area of carefully designed greenery, which will be planted, among others, 120 trees

Wita office and residential complex, Cracow


On 22 May 2024, Echo Investment and Archicom informed about the start of construction of the first residential building within the Group's newest destination project in Warsaw.
The M7 apartment building is an integral part of the multifunctional Towarowa 22 project. The building will complement the existing urban fabric along Miedziana Street and will be adjacent to a park, part of which is expected to be completed by the end of 2025.
M7 will feature 140 comfortable, high-standard apartments. The spacious units, ranging from one to five rooms, will offer floor areas between 38 and 148 square meters. The apartments on the top floors will have rooftop terraces.
M7 is the first building under the Archicom Collection brand, aimed at premium segment clients.

M7 residential project, Warsaw
number of apartments being developed in the M7 building
On 3 June 2024, Archicom presented its new proposal for developing the area at 14 Komisji Edukacji Narodowej Avenue in Warsaw, which involves the construction of residential buildings. The project near Kabaty metro station includes lush greenery, an attractive urban square surrounded by dining and service establishments, and a grocery store located on level -1.
The presented vision aligns with local urban and architectural standards and has received a positive opinion from the Office of Architecture and Spatial Planning. The decision on whether the project can proceed will be made by a resolution of the Warsaw City Council.
As is customary for projects developed under the special housing law, a dialogue with the local community about the investment was conducted in June and July 2024, culminating in the publication of the required report.

Kabaty residential project, Warsaw
number of apartments planned in the current version of the Kabaty project.

Together with the annual financial report, the Group summarized its activities and achievements in the ESG area for 2023, publishing the fourth sustainability report. The document was prepared for the first time in accordance with the new ESRS standard introduced by the EU CSRD directive. Another new feature is the reporting of the carbon footprint, which takes into account indirect emissions in selected categories, generated in the Group's value chain.
The Group's achievements in 2023 include reducing the carbon footprint from scopes 1 and 2 by 35 percent. The report also includes data on progress in achieving the goal of the Group using only renewable energy.
The social issues to which the Group paid particular attention in 2023 were the development of employee competences, their safety (especially on construction sites) and working conditions. The pay gap between women and men decreased by 4 percent. The Group also carried out a number of activities aimed at strengthening corporate governance and organizational culture, including training to promote ethical behaviour in business. and the promotion of the Code of Conduct among employees.

Echo Investment Group published its fourth sustainability report, for 2023. The document was prepared for the first time in accordance with the new ESRS standard introduced by the EU CSRD directive.
Stacja Wola residential project, Warsaw

| Bonds and shares | Bonds and shares · Profit and dividend · Projects |
|---|---|
| Emitent | Series | ISIN code | Maturity date | Nominal value |
|---|---|---|---|---|
| Echo Investment S.A. | 1/2021 | PLO017000046 | 17.09.2024 | PLN 182,790 mln |
The 6l (PLO017000129) series bonds are not secured and will be listed to introduction to trading in the alternative trading system operated by the Warsaw Stock Exchange S.A.
The money raised will be spent on rollover part of the company's debt under bonds maturing in 2024 and 2025.
| Series | 6I/2024 |
|---|---|
| Data of issued | 1.08.2024 |
| Value | PLN 200 mln |
| Maturity | 5 years |
| Interest | WIBOR 6M + margin 4.5% |
| Offering agent | Ipopema Securities S.A. |
On 30 August 2024, the Polish Financial Supervision Authority approved the Company's prospectus prepared in connection with the Company's planned application for admission and introduction to trading on the regulated market (parallel market) operated by the Warsaw Stock Exchange. 22,825,700 C1, C2, C3, C4 and C5-series ordinary bearer shares with a nominal value of PLN 10.00 each, including:
On the same day, the Company published the prospectus on its website.
On September 10, 2024, the Management Board of the Warsaw Stock Exchange, by Resolution No. 1113/2024, confirmed the admission of the aforementioned series C1-C5 ordinary bearer shares of Archicom S.A. to trading on the parallel market. and resolved to introduce the Company's shares to trading on the parallel market as of 16 September 2024, provided that Krajowy Depozyt Papierów Wartościowych S.A. assimilates these shares with the Company's shares traded on the parallel market, bearing the ISIN code "PLARHCM00016", as of 16 September 2024.
On 16 September 2024, Krajowy Depozyt Papierów Wartościowych S.A. assimilated the Company's shares into its depository system. Thus, the condition for the effectiveness of the introduction of C1-C5-series ordinary bearer shares to stock exchange trading on the parallel market operated by the WSE was fulfilled.
On 25 July 2024, pursuant to the provision of Resolution No. 19/06/2024 of the Ordinary General Meeting of 18 June 2024, a dividend was paid from 2023 profit in the amount of PLN 37,437,467.52, i.e. in the amount of PLN 0.64 per share.
On 23 July 23 2024, a credit agreement was concluded with a consortium consisting of Bank Pekao S.A. (Credit Agent) and Santander Bank Polska S.A. (Account Agent and Security Agent), under which the banks granted Echo Investment and AFI Europe a construction-investment loan in the amount of EUR 103.4 million and a VAT working capital loan of PLN 20 million. Office House, the first phase of the multifunctional Towarowa 22 project, will be completed in the spring of 2025.
construction and investment loan granted to Office House
The lack of a decision regarding the introduction of a new housing program was reflected in the sales data for the second quarter of 2024. The results — 9,800 apartments sold across six major markets — were weaker than in the first three months of this year. The decline compared to the previous quarter was nearly 11%.
The largest quarter-to-quarter sales declines were recorded in Kraków and Warsaw, at 27% and 19%, respectively. In Poznań and Łódź, the declines were 10% and 7%, respectively. Only in the Tri-City area did sales remain at a level similar to the previous quarter, while in Wrocław there was an increase, although this was similar to the weak first half of 2022.
From January to June this year, developers sold nearly 21,000 apartments in the largest markets, a result similar to the first half of 2022. Buyers in recent months have been
cautious, taking more time to make purchase decisions.
The second quarter saw a fairly large number of new units introduced to the market for the third consecutive time. A total of almost 15,300 new apartments were added to the offer across the six major markets, 8.5% fewer than in the previous quarter. The number of new listings once again exceeded sales, resulting in a 14% increase in the offer by the end of June, giving buyers a choice of approximately 48,400 units.
The average prices of units remaining on offer at the end of June 2024 saw the highest increases compared to prices at the end of March in Warsaw (4.9%) and Łódź (4.6%), and the smallest increase in Wrocław (0.5%). In Kraków and the Tri-City area, the increases were 3.3% and 1.7%, respectively.
Perspectives of each market sectors in comming 12 months: – Very optimistic – Optimistic – Neutral – Pesimistic – Very pesimistic

quantity of apartments sold in the Q2 across six primary markets, marking an 11 percent decrease q-on-q.
15,300
the overall number of apartments introduced to the market in the Q2 across six main markets.
48,400
the total inventory available at the end of June 2024 across six primary markets.


Source: JLL – apartments introduced to offer – apartments sold – number of apartments in offer

Prices apartments [PLN/sqm]

Echo Investment's achievements in the apartments for sale sector in H1 2024
Despite the overall slowdown in residential sales dynamics in Poland in the first half of 2024, the residential projects of Echo-Archicom Group continue to enjoy stable demand. Locations in central districts of the largest Polish cities, a wide range of amenities, and abundant greenery are just some of the factors contributing to the high interest in our projects. Noteworthy is the May debut of the premium brand Archicom Collection, under which the first apartment building in the multifunctional Towarowa 22 project in Warsaw is being developed, as well as the Powstańców 7D building in Wrocław.

M7 residential project, Warsaw
In Q2 2024, Echo Investment Group sold 472 apartments and handed over the keys to 65 apartments. At the end of H1 2024, there were a total of 882 units sold and 479 handovers. In H1 the Group also started construction of 1,736 units for sale. New phases of ongoing projects were also introduced to the offer, including Zenit and Flow in Łódź, Wieża Jeżyce in Poznań, Planty Racławickie and Przystań Reymonta in Wrocław, as well as the first stages of WITA and Dąbrowskiego in Krakow.
For the future, the Echo-Archicom Group is preparing projects with a total of over 9,000 apartments for sale, thus achieving its goal of holding on to its position as a nationwide leader in the residential sector.
estimated number of units at an early stage preparations or premises to be purchased in 2024
total sold apartments in Q2 2024
total jointly handed apartments to the customers in Q2 2024
total number of units under construction
total number of units whose construction we started in the H1
total number of units whose construction we plan to start in H2
total number of units whose construction we plan to complete in H2
| Project / address | Sales area [sqm] |
Number of units | Start | Targeted completion |
|---|---|---|---|---|
| KRAKÓW | ||||
| Wita Stwosza Resi ul. Wita Stwosza |
8 700 | 184 | II kw. 2024 | IV kw. 2025 |
| Dąbrowskiego D3 ul. Dąbrowskiego |
1 400 | 31 | II kw. 2024 | IV kw. 2025 |
| WARSZAWA | ||||
| Apartamenty M7 ul. Towarowa 22 |
12 300 | 151 | II kw. 2024 | III kw. 2026 |
| WROCŁAW | ||||
| Planty Racławickie R10 ul. Wichrowa / Racławicka |
5 500 | 98 | I kw. 2024 | IV kw. 2025 |
| Przystań Reymonta WR1-3 ul. Władysława Reymonta |
18 100 | 346 | I kw. 2024 | II kw. 2026 |
| POZNAŃ | ||||
| Wieża Jeżyce II ul. Janickiego |
14 500 | 264 | I kw. 2024 | IV kw. 2025 |
| ŁÓDŹ | ||||
| Zenit III ul. Widzewska |
8 000 | 159 | I kw. 2024 | III kw. 2025 |
| Flow (Fab - Gh) I ul. Hasa |
7 000 | 192 | I kw. 2024 | IV kw. 2025 |
| Flow (Fab - Gh) II ul. Hasa |
14 800 | 311 | I kw. 2024 | II kw. 2026 |
| Total | 90 300 | 1 736 |
| Project / address | Sales area [sqm] |
Number of units | Start | Targeted completion |
|---|---|---|---|---|
| WROCŁAW | ||||
| River Point 4 ul. Mieszczańska |
8 700 | 184 | I kw. 2022 | I kw. 2024 |
| Total | 8 700 | 184 |

– Echo Investment – Archicom

– Echo Investment – Archicom
Currently, institutional investors own nearly 16,600 apartments for rent in the largest Polish cities. By mid-2024, the number of PRS (Private Rented Sector) investments in Poland exceeded 120 projects, with approximately 75 percent completed and the remainder under construction.
High financing costs, resulting from high interest rates, have been the biggest barrier to PRS development and have led to a reduction in the number of transactions in the past two years. However, after a period of slowdown, the market is preparing for a strong rebound, especially since it has been driven by strong demand since the outbreak of the war in Ukraine. After significant increases, rents are currently experiencing a correction, but stable growth is still expected in the future. The occupancy rate in almost all PRS projects reaches 98 percent.
The three largest platforms, including Resi4Rent, collectively own 46 percent of the entire current PRS market. According to the main players, the number of rental apartments is expected to increase by an additional 30,000 in the coming years.
Warsaw is the leader in the PRS segment. By mid-2024, the capital had 7,402 such apartments, accounting for 45 percent of all available institutional rental units in Poland. Wrocław ranks second (2,801), followed by Kraków (2,102). Further positions are held by Łódź (1,572), Poznań (1,418), the Tri-City area (988), and the Katowice agglomeration (388). The total PRS stock constitutes no more than 1 percent of the entire rental market in Poland.
existing housing stock in the PRS sector in Poland at the end of H1 2024
Perspectives of each market sectors in comming 12 months:

planned number of housings for rent to be introduced in 2024

Echo Investment's achievements in the apartments for rent sector in H1 2024
Resi4Rent, an entity offering a service of apartments on a subscription basis, maintains its position as the market leader of the PRS market. This largest market-rate rental institution in Poland started construction of 371 apartments - stage 2 at Zielony Trójkąt Street in Gdańsk and 620 at Bardzka Street in Wrocław in H2 2024.
total number of units offered by Resi4Rent in 14 locations in six major Polish cities - Gdańsk, Łódź, Poznań, Warsaw, Wrocław and Cracow at the end of H1 2024
total number of Resi4Rent units under construction and in the design stage
total number of Resi4Rent units, the construction of which we plan to start in H2
total number of Resi4Rent units, the construction of which we plan to complete in H2

Resi4Rent apartments
the expected number of Resi4Rent subscription apartments by 2026

Echo Investment's achievements in the private student housing segment in H1 2024

As a Group, we are responding to the growing housing needs in Poland — both in the form of apartments for sale and through alternative solutions such as rental housing and private dormitories. The living sector is one of the main directions in which we are expanding. The start of construction on the first projects under the StudentSpace brand will allow us to further enhance the attractiveness of our portfolio for investors. The demand from both Polish and international students for high-quality, vibrant places to live and study is very strong.
Echo Investment (30 percent of shares) and Signal Capital Partners and Griffin Capital Partners (70 percent of shares in total) will jointly develop a new platform for private student housing. The aim of the joint venture is to build, within three to five years, an investment portfolio with 5,000 beds in modern and energy-efficient dormitories under the StudentSpace brand at the most important academic cities in Poland. Griffin Capital Partners will act as investment manager and asset manager, and Echo Investment will act as the developer of the project.
The first two StudentSpace projects will be launched in Kraków. Located at Wita Stwosza Street and 29 Listopada Avenue, they will provide spaces for 1,221 students. Meanwhile, the completion of the first project in Warsaw is planned for the fall of 2026.
total number of beds will be available in the offer of modern and energyefficient StudentSpace dormitories in the most important academic cities in Poland.
the number of students that the first two StudentSpace projects in Kraków will accommodate. The buildings will welcome students in the 2025/2026 academic year
At the end of June 2024, the total office supply in Warsaw amounted to 6.25 million sq m, with approximately 45 percent located in the central zones of the city.
In the first half of the year, a total of 63,700 sq m of new office space entered the market – for comparison, 60,900 sq m were delivered throughout the entire year of 2023. At the end of June, 281,000 sq m were under construction in Warsaw, of which 234,100 sq m were in the city center.
From January to the end of June, tenants in Warsaw signed lease agreements for 316,400 sq m of space, a decrease of 2 percent compared to the same period last year. In the second quarter, demand amounted to 178,400 sq m. Of the signed agreements, more than half were renegotiations. New agreements accounted for 41 percent, expansions for 7 percent, and pre-leases for 1 percent.
According to Savills data, at the end of the first half of the year, there were 680,400 sq m of vacant office space in Warsaw, translating to a vacancy rate of 10.9 percent (a decrease of 20 basis points quarter-on-quarter and 50 basis points year-on-year).
Asking rents in prime locations within the Central Business District at the end of the analyzed period averaged between EUR 22.50 and EUR 26.00 per square meter per month, with some buildings exceeding EUR 27.00 per sq m per month.
– Very pesimistic
total office space delivered to the Warsaw market in the H1 2024
total resources of modern office space in Warsaw
total demand for office space in Warsaw in the H1 this year.
vacancy rate in Warsaw
According to the report of the Polish Chamber of Real Estate, at the end of the second quarter of 2024, the total existing stock of modern office space in the eight main regional markets amounted to 6,731,400 sq m. Consistently, the largest office markets in Poland (after Warsaw) remained Kraków (1,821,100 sq m), Wrocław (1,378,400 sq m), and the Tri-City area (1,053,000 sq m).
In the second quarter of 2024, buildings with a total area of 30,000 sq m were delivered to the market. At the end of June, approximately 1,190,500 sq m of office space were immediately available for lease, corresponding to a vacancy rate of 17.7 percent (a decrease of 0.1 percentage points quarter-on-quarter and an increase of 1.1 percentage points compared to the same period in 2023). The highest vacancy rate was recorded in Łódź at 23.3 percent, and the lowest in Szczecin at 6.3 percent.
The total lease transaction volume recorded in the regional markets in the second quarter of 2024 amounted to 146,000 sq m, which is 4 percent higher than the previous quarter and 13 percent lower than the same quarter in 2023. The most office space was leased in Kraków (49,400 sq m), the Tri-City area
(32,300 sq m), and Wrocław (24,900 sq m).
In the second quarter of 2024, lease renewals accounted for more than half of the transaction volume. New leases accounted for 38 percent, expansions for 5 percent, and transactions for the needs of building owners for 6 percent of total tenant activity.
total area of office buildings put into use in Q2
total resources of modern office space in eight main regional markets
demand for office space in eight major regional markets in Q2
vacancy rate (decrease by 0.1 percentage points q/q and increase by 1.1 percentage points y/y). The highest vacancy rate was recorded in Łódź (23.3 perc.)
| City | Existing space ['000 sqm] |
New buildings ['000 sqm] |
Gross demand ['000 sqm] |
Vacancy rates [%] |
Monthly rental rates [EUR/sqm] |
|---|---|---|---|---|---|
| Warszawa | 6 255 | 64 | 316,4 | 10,9 | 18,0-28,0 /13,75-18,5* |
| Kraków | 1 821 | 14,5 | 93,5 | 20,2 | 15,5-18,0 |
| Wrocław | 1 378 | 32,3 | 50,0 | 18,2 | 14,5-16,5 |
| Katowice | 751 | 0,0 | 25,0 | 20,8 | 13,5–14,8 |
| Łódź | 645,5 | 7,7 | 23 | 23,3 | 12,0–14,0 |

* CBD – central business district (limited by the Vistula, Trasa Łazienkowska, Raszyńska and Towarowa streets and WZ route) ** NCL – non-central location (the rest of Warsaw)

Echo Investment's achievements in the office sector in H1 2024
total office space under construction
area of the second stage of Brain Park in Krakow
At the beginning of this year the second stage of the Brain Park project in the center of Krakow (13,300 sq m) received the occupancy permit. Brain Park added a total of 43,000 sq m of office space to the local market. EY and Volvo Tech Hub have also joined the group of tenants of the complex.
Also in Krakow, Echo Investment is developing another city-forming destination project - WITA, which includes, among others: 18,700 sq m commercial space. Tenants in WITA will have at their disposal ergonomic workspaces, numerous amenities and ecological technological solutions compliant with the BREEAM standard at the Excellent level. The office buildings will also house a fitness center and a medical clinic, as well
space rented by EY and Volvo Tech Hub in the Brain Park complex in Kraków
as service premises on the ground floors.
The Swobodna SPOT project is well underway in the business center of Wrocław. The 11-story building will offer 16,000 sq m of modern office space, which will be ready in mid-2025. The second building planned within the complex will offer tenants 26,800 sq m area and will welcome them in Q3 2026.
The core & shell of the Office House building in the mixed-use Towarowa 22 project in Warsaw is also ready. The building has reached its height of 9 floors, and the installation of energy-saving glass has started on its façade. White architectural concrete, abundant greenery,
value of construction and investment loan granted to Office House
including orangery and green loggias, are just some of the distinguishing features of the project. The building, developed by Echo Investment and AFI Europe, will be ready in spring 2025, providing 31,000 sq m flexible arrangement of office, retail and catering space.
The high quality of Office House, developed in the centre of Warsaw by AFI Europe and Echo Investment, has been recognized by leading financial institutions. A consortium of Santander Bank Polska S.A. (Credit Agent) and Bank Pekao S.A. (Accounting Agent and Security Agent) granted the investors a construction and investment loan of 103.4 million EUR and a VAT loan of 20 million PLN.
Echo Investment remains one of the key players contributing to the increase in the supply of the most sought-after workspaces in Poland. The office market is experiencing a stable situation, with tenants increasingly willing to relocate to newer, energy-efficient, and more employee-friendly buildings. This is confirmed by both the contracts signed so far and the negotiations with prospective tenants, which we plan to finalize in the second half of the year.

Wita office and residential complex, Cracow
planned commercial space in the WITA Kraków project, the construction of which we started in Q2

CitySpace's achievements in the flexible office segment in H1 2024
The main activities around which CitySpace's activity was focused in the first half of 2024 included the start of the refurbishment of the CitySpace Rondo 1 in Warsaw and the expansion of the fifth location in the capital city - CitySpace Novo located in the Nowogrodzka Square building. In the first half of the year, we also expanded Katowice's CitySpace in the Face2Face building by an additional 1,800 sq m and 273 workstations.
total area of CitySpace flexible offices at the end of H1
11
number of CitySpace locations in 5 cities: Warsaw, Wrocław, Cracow, Katowice, and Łódź
total number of workplaces currently available in the CitySpace portfolio

Face2Face office complex, Katowice
According to Colliers data, the total retail space in Poland exceeded 13 million sq m. The total area of retail facilities delivered in the first half of 2024 amounted to 175,000 sq m. The new supply delivered was dominated by retail parks – 13 new projects accounted for 160,000 sq m of new space. Refurbishments of existing facilities also had a significant impact on the new supply.
Currently, 380,000 sq m is under construction, with as much as 78 percent scheduled for completion this year. The dominant format remains retail parks, which account for approximately 290,000 sq m, or 75 percent of the space under construction. Demand for retail space continues to be dominated by retail chains in the budget sector, discount stores, and off-price shops.
The saturation of retail space in Poland at the end of the first half of 2024 was 343 sq m per 1,000 inhabitants. For comparison, in the same period last year, this ratio was 13 sq m lower.
The average vacancy rate for shopping centers in the first half of 2024 was 3.6 percent.
new supply of retail space put into use in H1 2024
total retail space in Poland
13 new retail parks were put into operation in H1 2024
retail space under construction in Poland

The strategy based on continuous expansion of the offer and strong marketing support ensured the stability of operations of the Libero Katowice and Galeria Młociny in H1 2024. Both centers are almost 100 percent rented and record constant increases in footfall, with a simultaneous increase in tenants' turnover. Libero, as a "convenience" shopping center, is a "neighborhood mall" - close, comprehensive, offering many possibilities.
Q2 2024 resulted in the strengthening of trade in both locations. Libero's turnover was 5 percent higher y/y, while footfall was 8 percent higher y/y. We have observed a after a weaker Q1, footfall is higher.in Galeria Młociny in Warsaw. Here, turnover increased by 9 percent y/y, while footfall by 5 percent y/y. The indicators in both centers were at the market average level.
turnover rate y/y
footfall rate y/y
+9 percent
turnover rate y/y
+5 percent footfall rate y/y
From a strategic perspective, Echo Investment views retail and service components as integral elements that enhance the appeal of multifunctional "destination" projects like Warsaw Breweries, Fuzja in Łódź or Towarowa 22 in Warsaw.
the number of lease agreements finalized by the food and beverage team in H1 2024 with restaurants, cafes, service outlets, and local shops. Among the tenants joining Echo Investment's projects to enhance their appeal are several notable additions. These include breakfast concept by Bułka by Bibułka which will expand its offer in Łódź with a new menu, Trzykrotny Mistrz Burgerowy; and various new retail points within the Resi4Rent residential projects (LINO and Nio'more Beauty salons, TaoTao and MyVietnam restaurants, and food operator Biedronka). Splendido restaurant and fitness club CHANG3 have also joined the group of tenants in the destination Towarowa 22 project.)

Młociny Gallery, Warsaw
"Our assets in the retail segment are well-prepared to meet the changing customer expectations. The continually expanding retail and service offerings in Echo-Archicom Group's residential projects are also carefully tailored to the needs of modern users. The new destination projects we are currently developing in the centers of Poland's largest cities, such as Towarowa 22 in Warsaw or Fuzja in Łódź, are generating significant interest from potential tenants"
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 percent 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 |
|---|---|---|---|---|---|---|---|---|
| WROCŁAW | ||||||||
| River Point 4 ul. Mieszczańska |
8 700 | 184 | 100% | 123,9 | 74,3 | 97% | I kw. 2022 | I kw. 2024 |
| Total | 8 700 | 184 | 100% | 123,9 | 74,3 | 97% | ||
| Total of Echo Group's residential projects completed |
8 700 | 184 | 123,9 | 74,3 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| ŁÓDŹ | ||||||||
| Fuzja Lofty G01 ul. Tymienieckiego |
7 700 | 158 | 28% | 87,5 | 64,9 | 66% | IV kw. 2022 | IV kw. 2024 |
| Fuzja Lofty G02 ul. Tymienieckiego |
9 900 | 185 | 2% | 119,6 | 88,7 | 19% | IV kw. 2023 | IV kw. 2025 |
| KRAKÓW | ||||||||
| Wita Stwosza Resi ul. Wita Stwosza |
8 700 | 184 | 16% | 172,6 | 99,7 | 20% | II kw. 2024 | IV kw. 2025 |
| WARSZAWA | ||||||||
| Modern Mokotów I ul. Domaniewska |
29 900 | 554 | 40% | 594,3 | 341,8 | 46% | III kw. 2023 | II kw. 2025 |
| Total | 56 200 | 1 081 | 28% | 974,0 | 595,1 | 40% |
| 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 | ||||||||
| ZAM II ul. Rydlówka |
5 400 | 100 | 100% | 78 | 52,5 | 93% | IV kw. 2022 | III kw. 2024 |
| Dąbrowskiego D3 ul. Dąbrowskiego |
1 400 | 31 | 48% | 23,1 | 14,8 | 17% | II kw. 2024 | IV kw. 2025 |
| ŁÓDŹ | ||||||||
| Zenit II ul. Widzewska |
6 000 | 120 | 68% | 50,6 | 33,6 | 57% | IV kw. 2023 | IV kw. 2024 |
| Zenit III ul. Widzewska |
8 000 | 159 | 6% | 69,9 | 46,8 | 38% | I kw. 2024 | III kw. 2025 |
| Flow (Fab - Gh) I ul. Hasa |
7 000 | 192 | 40% | 85,1 | 61,1 | 21% | I kw. 2024 | IV kw. 2025 |
| Flow (Fab - Gh) II ul. Hasa |
14 800 | 311 | 13% | 178,2 | 127,6 | 20% | I kw. 2024 | II kw. 2026 |
| POZNAŃ | ||||||||
| Wieża Jeżyce II ul. Janickiego |
14 500 | 264 | 25% | 171,8 | 119,8 | 18% | I kw. 2024 | IV kw. 2025 |
| WARSZAWA | ||||||||
| Modern Mokotów VI ul. Domaniewska |
14 600 | 261 | 11% | 284,4 | 177,8 | 46% | IV kw. 2023 | III kw. 2025 |
| Apartamenty M7 ul. Towarowa 22 |
12 300 | 151 | 11% | 508,7 | 227,2 | 28% | II kw. 2024 | III kw. 2026 |
| WROCŁAW | ||||||||
| River Point 6 ul. Mieszczańska |
7 200 | 165 | 99% | 104,1 | 68,4 | 92% | II kw. 2022 | III kw. 2024 |
| Planty Racławickie R9 ul. Wichrowa / Racławicka |
9 500 | 177 | 99% | 120,8 | 75,2 | 90% | III kw. 2022 | III kw. 2024 |
| Sady nad Zieloną 2 A1, C ul. Blizanowicka |
5 100 | 98 | 85% | 55,5 | 38 | 81% | I kw. 2023 | IV kw. 2024 |
| River Point 5 ul. Mieszczańska |
1 800 | 18 | 0% | 30,8 | 26,5 | 28% | III kw. 2022 | I kw. 2027 |
| Awipolis etap 4 ul. Władysława Chachaja |
9 900 | 188 | 98% | 107,2 | 70,9 | 67% | II kw. 2023 | I kw. 2025 |
| Awipolis etap 4a ul. Władysława Chachaja |
3 200 | 56 | 84% | 36 | 23,6 | 47% | II kw. 2023 | III kw. 2025 |
| Sady nad Zieloną 2B ul. Blizanowicka |
6 400 | 123 | 60% | 72,1 | 47,8 | 43% | IV kw. 2023 | III kw. 2025 |
| Południk 17 K1 ul. Karkonoska |
15 000 | 285 | 30% | 203,3 | 119,6 | 19% | IV kw. 2023 | II kw. 2026 |
| Południk 17 K2 ul. Karkonoska |
9 600 | 187 | 34% | 131,3 | 80,8 | 17% | IV kw. 2023 | II kw. 2026 |
| Planty Racławickie R10 ul. Wichrowa / Racławicka |
5 500 | 98 | 74% | 68,9 | 43,6 | 27% | I kw. 2024 | IV kw. 2025 |
| Przystań Reymonta WR1-3 ul. Władysława Reymonta |
18 100 | 346 | 8% | 294,9 | 212,6 | 31% | I kw. 2024 | IV kw. 2026 |
| Total | 175 300 | 3 330 | 42% | 2 674,7 | 1 668,2 | 39% | ||
| Total of Echo Investment Group's residential projects under con struction |
231 500 | 4 411 | 3 648,7 | 2 263,3 |
| Project / address | Sales area [sqm] |
Number of units |
Targeted revenues [PLN mln] |
Targeted budget [PLN mln] |
Expenditure incurred [%] |
Start | Targeted completion |
|---|---|---|---|---|---|---|---|
| KRAKÓW | |||||||
| Dąbrowskiego D1 D2 ul. Dąbrowskiego |
2 700 | 47 | 40,8 | 26,8 | 17% | III kw. 2024 | IV kw. 2025 |
| Duża Góra ul. Duża Góra |
4 200 | 80 | 60,9 | 43,9 | 10% | IV kw. 2024 | II kw. 2026 |
| ŁÓDŹ | |||||||
| Zenit IV ul. Widzewska |
8 800 | 173 | 77,9 | 54,1 | 16% | I kw. 2025 | I kw. 2026 |
| Flow IV ul. Hasa |
7 100 | 181 | 85,1 | 61 | 18% | II kw. 2025 | III kw. 2026 |
| Zenit VII ul. Widzewska |
13 200 | 242 | 120,3 | 81,9 | 8% | II kw. 2025 | IV kw. 2026 |
| Flow III ul. Hasa |
9 800 | 200 | 110,4 | 79 | 19% | II kw. 2025 | I kw. 2027 |
| Zenit V ul. Widzewska |
9 900 | 185 | 86,9 | 57,1 | 7% | IV kw. 2025 | III kw. 2027 |
| Zenit X ul. Widzewska |
12 400 | 231 | 121,3 | 81,1 | 7% | IV kw. 2025 | II kw. 2027 |
| Zenit VIII ul. Widzewska |
10 100 | 186 | 95,4 | 65,5 | 7% | I kw. 2026 | IV kw. 2027 |
| Zenit VI ul. Widzewska |
8 500 | 172 | 76,7 | 51,8 | 7% | II kw. 2026 | I kw. 2028 |
| Flow V ul. Hasa |
20 700 | 421 | 245 | 175,6 | 18% | III kw. 2026 | II kw. 2028 |
| Zenit IX ul. Widzewska |
15 000 | 279 | 144,5 | 92,2 | 8% | I kw. 2027 | II kw. 2028 |
| Zenit XI ul. Widzewska |
4 700 | 89 | 45,2 | 29,3 | 6% | IV kw. 2027 | II kw. 2029 |
| POZNAŃ | |||||||
| Wieża Jeżyce V ul. Janickiego |
12 500 | 274 | 158,4 | 113,3 | 22% | III kw. 2024 | II kw. 2026 |
| Wieża Jeżyce VI ul. Janickiego |
13 700 | 286 | 171,3 | 123,1 | 23% | IV kw. 2024 | III kw. 2026 |
| Apartamenty Esencja II ul. Garbary |
6 000 | 126 | 96,3 | 69 | 15% | IV kw. 2024 | IV kw. 2026 |
| Opieńskiego Etap I ul. Opieńskiego |
17 000 | 237 | 175,5 | 122,9 | 7% | I kw. 2026 | I kw. 2028 |
| Wieża Jeżyce IV ul. Janickiego |
11 900 | 183 | 148 | 98,1 | 13% | II kw. 2026 | I kw. 2028 |
| Wieża Jeżyce III ul. Janickiego |
13 600 | 242 | 161,6 | 111,2 | 13% | III kw. 2026 | II kw. 2028 |
| Opieńskiego Etap II ul. Opieńskiego |
12 800 | 254 | 134,9 | 90,5 | 7% | IV kw. 2026 | III kw. 2028 |
| Opieńskiego Etap III ul. Opieńskiego |
16 200 | 293 | 167,2 | 113,8 | 8% | II kw. 2027 | I kw. 2029 |
| Opieńskiego Etap IV ul. Opieńskiego |
10 000 | 172 | 100,1 | 70,2 | 7% | IV kw. 2027 | III kw. 2029 |
| WARSZAWA | |||||||
| Stacja Wola III ul. Ordona |
13 300 | 232 | 256 | 127,7 | 24% | IV kw. 2024 | IV kw. 2026 |
| Modern Mokotów III ul. Domaniewska |
14 500 | 255 | 309,6 | 171,7 | 29% | I kw. 2025 | III kw. 2026 |
| Project / address | Sales area [sqm] |
Number of units |
Targeted revenues [PLN mln] |
Targeted budget [PLN mln] |
Expenditure incurred [%] |
Start | Targeted completion |
|---|---|---|---|---|---|---|---|
| Chłodna ul. Chłodna 37/39 |
6 100 | 54 | 186,4 | 122,1 | 31% | I kw. 2025 | I kw. 2027 |
| Modern Mokotów IV ul. Domaniewska |
15 600 | 301 | 351,6 | 184,3 | 28% | I kw. 2025 | III kw. 2026 |
| Postępu I ul. Postępu |
10 900 | 214 | 186,9 | 114,9 | 25% | IV kw. 2025 | III kw. 2027 |
| Towarowa22 F ul. Towarowa 22 |
18 300 | 173 | 761,8 | 345,2 | 23% | I kw. 2025 | I kw. 2027 |
| Towarowa22 D ul. Towarowa 22 |
7 800 | 71 | 368,9 | 166,9 | 20% | III kw. 2025 | II kw. 2027 |
| Modern Mokotów V ul. Domaniewska |
6 200 | 123 | 142,6 | 73,4 | 28% | IV kw. 2025 | II kw. 2027 |
| Postępu II ul. Postępu |
10 900 | 214 | 186,9 | 115,1 | 24% | IV kw. 2025 | III kw. 2027 |
| Modern Mokotów VII ul. Domaniewska |
7 700 | 140 | 164,9 | 105 | 36% | II kw. 2026 | I kw. 2028 |
| Modern Mokotów VIII ul. Domaniewska |
17 800 | 324 | 393,8 | 248,1 | 35% | IV kw. 2026 | III kw. 2028 |
| KATOWICE | |||||||
| P. Skargi** ul. Piotra Skargi, Sokolska |
14 900 | 345 | 185,3 | 132,5 | 16% | III kw. 2024 | IV kw. 2026 |
| WROCŁAW | |||||||
| Przystań Reymonta WR2 ul. Władysława Reymonta |
9 000 | 194 | 139,3 | 99,6 | 32% | III kw. 2024 | III kw. 2026 |
| Gwarna ul. Gwarna |
4 000 | 107 | 66,6 | 45,5 | 32% | III kw. 2024 | III kw. 2026 |
| Góralska 1 ul. Góralska |
17 400 | 380 | 245,9 | 159,4 | 16% | IV kw. 2024 | IV kw. 2026 |
| Powstańców 7D ul. Powstańców Śląskich |
11 500 | 228 | 226,2 | 171,6 | 33% | IV kw. 2024 | I kw. 2027 |
| Browary Wrocławskie R1R2 ul. Rychtalska |
6 600 | 129 | 99,5 | 57,8 | 12% | I kw. 2025 | III kw. 2026 |
| Browarna 1 ul. Browarna* |
14 300 | 258 | 242,1 | 165,4 | 32% | I kw. 2025 | I kw. 2027 |
| Przystań Reymonta WR4 ul. Władysława Reymonta |
10 500 | 210 | 159,6 | 115,1 | 33% | II kw. 2025 | II kw. 2027 |
| Przystań Reymonta WR5 ul. Władysława Reymonta |
4 100 | 117 | 67,2 | 48,5 | 31% | I kw. 2026 | I kw. 2028 |
| Browarna 2 ul. Browarna* |
16 300 | 301 | 289,8 | 188,6 | 32% | I kw. 2026 | I kw. 2028 |
| Czarnieckiego - AH ul. Stefana Czarnieckego |
2 200 | 58 | 39,3 | 26,2 | 13% | I kw. 2026 | I kw. 2028 |
| Czarnieckiego - M ul. Stefana Czarnieckego |
4 000 | 97 | 65,2 | 41,5 | 15% | I kw. 2026 | I kw. 2028 |
| Iwiny - Radomierzycka 1 ul. Radomierzycka |
9 500 | 179 | 90,1 | 65,3 | 19% | I kw. 2027 | III kw. 2028 |
| Iwiny - Schuberta ul. Schuberta |
4 000 | 60 | 35,2 | 25,4 | 13% | I kw. 2027 | III kw. 2028 |
| Browarna 3 ul. Browarna* |
15 400 | 286 | 288,2 | 178,1 | 32% | IV kw. 2026 | IV kw. 2028 |
| Iwiny - Radomierzycka 2 ul. Radomierzycka |
10 800 | 202 | 102,8 | 74,0 | 17% | I kw. 2027 | III kw. 2028 |
| Project / address | Sales area [sqm] |
Number of units |
Targeted revenues [PLN mln] |
Targeted budget [PLN mln] |
Expenditure incurred [%] |
Start | Targeted completion |
|---|---|---|---|---|---|---|---|
| Iwiny - Radomierzycka 3 ul. Radomierzycka |
10 700 | 199 | 102,1 | 73,9 | 17% | IV kw. 2027 | II kw. 2029 |
| Total | 535 100 | 10 004 | 8 377 | 5 254 | 22% | ||
| Total of Echo Investment Group's re sidential projects under preparation |
535 100 | 10 004 | 8 377 | 5 254 |
* Joint venture (55% Archicom S.A., 45% Rank Progress)
** The project was transferred to Archicom Group for the implementation of the residential project
All residential properties are presented as inventory in the consolidated statement of financial position.
Definitions:
GLA - Gross Lease Area An estimated budget of Resi4Rent projects includes the cost of external financing durin g construction, 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 and intra-group financing costs.
| Project / address | GLA [sqm] |
Number of units | Targeted annual net rental revenues [PLN mln] |
Budget [PLN mln] |
Completion |
|---|---|---|---|---|---|
| WROCŁAW | |||||
| R4R Wrocław Rychtalska ul. Zakładowa |
11 400 | 302 | 11,6 | 76,8 | III kw. 2019 |
| R4R Wrocław Kępa (River Point) Mieszczańska* ul. Dmowskiego |
9 300 | 269 | 10,2 | 76,3 | II kw. 2020 |
| R4R Wrocław ul. Jaworska |
13 700 | 391 | 14,4 | 135,9 | III kw. 2023 |
| R4R Wrocław II ul. Jaworska |
9 700 | 290 | 11,3 | 109,9 | II kw. 2024 |
| ŁÓDŹ | |||||
| R4R Łódź Wodna ul. Wodna |
7 800 | 219 | 7,0 | 52,4 | IV kw. 2019 |
| WARSZAWA | |||||
| R4R Warszawa Browary* ul. Grzybowska |
19 000 | 450 | 26,9 | 187,6 | III kw. 2020 |
| R4R Warszawa Suwak ul. Suwak |
7 900 | 227 | 9,6 | 60,7 | IV kw. 2020 |
| R4R Warszawa Taśmowa ul. Taśmowa |
13 000 | 372 | 14,7 | 112,1 | I kw. 2021 |
| R4R Warszawa Woronicza ul. Żwirki i Wigury |
5 200 | 161 | 7,5 | 53,2 | IV kw. 2022 |
| R4R Warszawa II ul. Żwirki i Wigury |
11 200 | 344 | 14,7 | 127,3 | I kw. 2023 |
| R4R Warszawa ul. Wilanowska |
11 700 | 374 | 15,9 | 132,5 | III kw. 2023 |
| GDAŃSK | |||||
| R4R Gdańsk Kołobrzeska ul. Kołobrzeska |
10 000 | 302 | 12,2 | 88,7 | II kw. 2021 |
| POZNAŃ | |||||
| R4R Poznań Jeżyce ul. Szczepanowskiego |
5 000 | 160 | 5,3 | 45,3 | III kw. 2021 |
| KRAKÓW | |||||
| R4R Kraków Bonarka ul. Puszkarska |
5 100 | 149 | 5,6 | 40,2 | III kw. 2022 |
| R4R Kraków Błonia ul. 3 Maja |
12 100 | 386 | 13,2 | 102,1 | IV kw. 2022 |
| Total | 152 100 | 4 396 | 180,1 | 1 401,0 |
*asset available for sale.The annual revenue estimate was prepared assuming that lease agreements for the investment will be maintained.
| Estimated annual rental revenue for stabilized asset |
Targeted budget |
Targeted | ||||
|---|---|---|---|---|---|---|
| Project / address | GLA [sqm] | Number of units | [PLN mln] | [PLN mln] | Start | completion |
| WROCŁAW | ||||||
| R4R Wrocław Park Zachodni ul. Horbaczewskiego |
10 200 | 301 | 11,7 | 101,6 | II kw. 2022 | III kw. 2024 |
| R4R Wrocław ul. Grabiszyńska |
13 200 | 369 | 14,4 | 163,4 | III kw. 2022 | I kw. 2025 |
| R4R Wrocław ul. Bardzka |
21 000 | 620 | 24,8 | 232,1 | I kw. 2024 | IV kw. 2025 |
| ŁÓDŹ | ||||||
| R4R Łódź ul. Kilińskiego |
10 000 | 287 | 9,2 | 104,6 | II kw. 2022 | III kw. 2024 |
| WARSZAWA | ||||||
| R4R Warszawa ul. Pohoskiego |
7 500 | 275 | 11,4 | 106,6 | II kw. 2023 | IV kw. 2024 |
| POZNAŃ | ||||||
| R4R Poznań ul. Brneńska |
13 000 | 411 | 14,7 | 138,2 | IV kw. 2022 | IV kw. 2024 |
| KRAKÓW | ||||||
| R4R Kraków ul. Romanowicza |
29 300 | 873 | 36,4 | 327,3 | IV kw. 2022 | I kw. 2025 |
| GDAŃSK | ||||||
| R4R Gdańsk (etap 1 i 2) ul. Nowomiejska |
20 400 | 569 | 26,7 | 278,3 | II kw. 2023 | II kw. 2025 |
| R4R Gdańsk (etap 1) ul. Zielony Trójkąt |
12 300 | 365 | 15,3 | 144,7 | IV kw. 2023 | IV kw. 2025 |
| R4R Gdańsk (etap 2) ul. Zielony Trójkąt |
11 900 | 371 | 14,9 | 140,0 | II kw. 2024 | I kw. 2026 |
| Total | 148 800 | 4 441 | 179,5 | 1 733,7 |
| WARSZAWA R4R Warszawa 13 400 378 17,0 189,3 IV kw. 2024 ul. Opaczewska POZNAŃ R4R Poznań 22 200 671 25,8 265,6 IV kw. 2024 ul. Dmowskiego KRAKÓW R4R Kraków 8 400 293 11,4 103,9 IV kw. 2024 ul. Jana Pawła II Total 44 000 1 342 54,2 558,8 |
Project / address | GLA [sqm] |
Number of units |
Estimated annual rental revenue for stabilized asset [PLN mln] |
Targeted budget [PLN mln] |
Start | Targeted completion |
|---|---|---|---|---|---|---|---|
| III kw. 2026 | |||||||
| II kw. 2027 | |||||||
| II kw. 2026 | |||||||
The table "Residential projects of rental platform Resi4Rent in preparation" presents only properties with projects that are owned by the Resi4Rent group or are in the process of being sold from the Echo Investment
Group to Resi4Rent. They do not present investments on plots secured by Resi4Rent (e.g. with a preliminary agreements), even if the preparation of the project is advanced.
Definitions: NLA - Net Leasingable Area.
| Project / address | NLA [sqm] |
Number of rooms |
Number of beds |
|---|---|---|---|
| KRAKÓW | |||
| ul. 29 Listopada | 9 460 | 611 | 635 |
| ul. Wita Stwosza A | 3 822 | 222 | 242 |
| ul. Wita Stwosza F1&F2 | 5 356 | 324 | 344 |
| WARSZAWA | |||
| ul. Wołoska | 8 330 | 460 | 517 |
| Total | 26 968 | 1 617 | 1 738 |
Definitions: GLA – gross leasable area NOI – net operating income with the assumption of full rental and the average market rent rates ROFO – (right of first offer)
Due to 25 percent of capital participation in the project, ROFO partner is entitled to 25 percent 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 percent 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] |
Expenditure incurred [%] |
Recognized fair value gain cumu latively [PLN mln] |
Completion | Comments |
|---|---|---|---|---|---|---|---|---|
| KRAKÓW | ||||||||
| Brain Park I Kraków, al. Pokoju |
29 800 | 93% | 5,7 | 282,7 | 95% | 45,5 | IV kw. 2022 | Investment property. |
| Brain Park II Kraków, al. Pokoju |
13 300 | 99% | 2,6 | 137,7 | 95% | -2,7 | I kw. 2024 | Investment property. |
| ŁÓDŹ | ||||||||
| React I Łódź, al. Piłsudskiego |
15 100 | 100% | 2,7 | 114,5 | 99% | 6,0 | I kw. 2022 | Investment property. |
| WROCŁAW | ||||||||
| City Forum – City 2 Wrocław, ul. Traugutta |
12 700 | 98% | 2,6 | 96,1 | 96% | 35,3 | II kw. 2020 | Archicom's S.A. office building. Asset available for sale. |
| Total | 70 900 | 13,6 | 631,0 | 84,1 |
* exclude storage
** cumulative fair value due account the valuation before the date of purchase Archicom S.A. Group by Echo Investment Group
| Project / address | GLA [sqm] * |
Leasing [%] ** |
NOI [EUR mln] |
Targeted budget [PLN mln] |
Expenditure incurred [%] |
Recog nized fair value gain [PLN mln] |
Start | Targeted completion |
Comments |
|---|---|---|---|---|---|---|---|---|---|
| ŁÓDŹ | |||||||||
| Fuzja I01 & I03 Łódź, ul. Tymienieckiego |
9 400 | 0% | 1,6 | 88,4 | 55% | 0,0 | I kw. 2022 | IV kw. 2025 | |
| WARSZAWA | |||||||||
| T22 Office B Warszawa, ul. Towarowa |
31 100 | 54% | 9,3 | 408,3 | 43% | 0,0 | II kw. 2023 | I kw. 2025 | Project owned by Echo Investment (30 percent) and AFI Europe (70 percent). |
| WROCŁAW | |||||||||
| Swobodna I Wrocław, ul. Swobodna |
16 000 | 0% | 3,2 | 141,6 | 31% | 0,0 | III kw. 2023 | II kw. 2025 | |
| KRAKÓW | |||||||||
| Wita Stwosza Kraków, ul. Wita Stwosza |
18 700 | 0% | 4,2 | 176,1 | 29% | 0,0 | II kw. 2024 | IV kw. 2025 | |
| Total | 75 200 | 18,3 | 811 | 0,0 |
* exclude storage
**% of signed LOIs
| Project / address | GLA [sqm] * |
NOI [EUR mln] |
Targeted budget [PLN mln] |
Expend iture incurred [%] |
Targeted start |
Targeted completion |
Comments |
|---|---|---|---|---|---|---|---|
| WARSZAWA | |||||||
| T22 Office A Warszawa, ul. Towarowa |
50 200 | 15,5 | 812,8 | 16% | III kw. 2025 | III kw. 2028 | The project is owned 30% by the Echo Investment group and 70% by AFI Europe. |
| WROCŁAW | |||||||
| Swobodna II Wrocław, ul. Swobodna |
25 600 | 5,1 | 222,8 | 14% | I kw. 2025 | I kw. 2027 | |
| Total | 75 800 | 20,6 | 1 035,6 |
* exclude storage
All office buildings under construction and under preparation are presented as 'investment properties under construction' in the condensed interim consolidated statement of financial position.
| Project / address | GLA [sqm]* |
NOI [EUR PLN] |
Targeted budget [PLN mln] |
Expend iture incurred [%] |
Targeted start |
Targeted completion |
Comments |
|---|---|---|---|---|---|---|---|
| WARSZAWA | |||||||
| T22 Aparthotel E Warszawa, ul. Towarowa |
17 300 | 20,4 | 235,0 | 18% | I kw. 2025 | II kw. 2027 | Project owned by Echo Investment Group (30 percent) and AFI Europe (70 percent). |
| T22 Aparthotel A Warszawa, ul. Towarowa |
13 300 | 17,3 | 234,9 | 17% | III kw. 2025 | II kw. 2028 | Project owned by Echo Investment Group (30 percent) and AFI Europe (70 percent). |
| T22 Aparthotel C Warszawa, ul. Towarowa |
34 100 | 40,5 | 461,0 | 18% | II kw. 2026 | III kw. 2028 | Project owned by Echo Investment Group (30 percent) and AFI Europe (70 percent). |
| Total | 64 700 | 78,2 | 930,9 |
* exclude storage
GLA – gross leaseable area NOI – net operating income with the assumption of full rental and the average market rent rates ROFO – right of first offer
Completion – date of commissioning permit. Significant part of fit-out works to be done after this date. NLA – Net Leasingable Area.
Due to 25 percent of capital participation in the project, ROFO partner is entitled to 25 percent of profit after sale of project.
| WARSZAWA Galeria Młociny 84 700 97% 20,9 1 273,7 99,9% 9,4* II kw. 2019 ul. Zgrupowania AK "Kampinos" KATOWICE Libero 44 900 99% 9,0 404,1 96,7% 119,9 IV kw. 2018 ul. Kościuszki POZNAŃ Pasaż Opieńskiego 13 500 94% 0,8 n/a n/a n/a n/a ul. Opieńskiego KRAKÓW Pasaż Kapelanka 17 800 97% 1,8 n/a n/a n/a n/a ul. Kapelanka Total 160 900 32,5 1 677,8 129,3 |
GLA | Leasing | NOI | Targeted budget |
Expend iture incurred |
Recognized fair value gain cumulatively |
|||
|---|---|---|---|---|---|---|---|---|---|
| Project / address | [sqm] | [%] | [EUR mln] | [PLN mln] | [%] | [PLN mln] | Completion | Comments | |
| Project owned by Echo Investment Group (30 percent) and EPP (70 percent). |
|||||||||
| ROFO agreement with EPP. |
|||||||||
| Building to be demolished. |
|||||||||
| Building to be demolished. |
|||||||||
*profit with account changes in Profit Share provision
**profit recognized by the Echo Group (30 percent)
Libero shopping centre is presented as 'investment property' in the condensed interim consolidated statement of financial position.
Proportional shares in Galeria Młociny are included in the item 'investments in associates and joint ventures'.
| Project / address | GLA [sqm] |
Leasing [%] |
Sales price [PLN/m2] |
Targeted budget [PLN mln] |
Expend iture incurred [%] |
Recognized fair value gain cumula tively [PLN mln] |
Completion | Comments |
|---|---|---|---|---|---|---|---|---|
| ŁÓDŹ | ||||||||
| Fuzja ul. Tymienieckiego |
1 799 | 69% | 14 000 | 22,8 | 86% | 0,3 | ||
| Total | 1 799 | 14 000 | 22,8 | 0,3 |
| Project / address | Plot area [sqm] |
Potential of leasing / sales area [sqm] |
Comments |
|---|---|---|---|
| Warszawa, ul. Wołoska | 6 900 | 9 000 | Plot for rental apartments. |
| Warszawa, ul. Towarowa | 3 100 | 1 500 | Plot for service. |
| Kraków, ul. Kapelanka | 56 000 | 66 800 | Plot for office, service and rental apartments. |
| Warszawa, al. KEN | 29 600 | 30 400 | Plot for service and apartments. |
| Łódź, ul. Tymienieckiego | 7 400 | 7 400 | Plot for office, service and residential functions. |
| Kraków, ul. Wita Stwosza | 700 | 300 | Plot for service. |
| Wrocław, ul. Na Ostatnim Groszu | 26 400 | 31 800 | Plot for services and residential |
| Łódź, al. Piłsudskiego | 6 400 | 22 000 | Plot for services and residential |
| Total | 136 500 | 169 200 |
| Project / address | Plot area [sqm] |
Potential of leasing / sales area [sqm] |
Comments |
|---|---|---|---|
| Projekt Kraków | 7 100 | 13 100 | |
| Projekt Kraków 2 | 5 600 | 7 000 | |
| Total | 12 700 | 20 100 |
| Project / address | Plot area [sqm] |
Comments |
|---|---|---|
| Poznań, Naramowice | 77 500 | |
| Zabrze, ul. Miarki | 8 100 | |
| Total | 85 600 |
| Project / address | Plot area [sqm] |
Comments |
|---|---|---|
| Wrocław, ul. Vespucciego | 700 | Plot for green areas, with the possibility of building a gastronomic pavilion. |
| Total | 700 |
In H1 2024, the Echo Investment Group entered into the following agreements:
On 12 June 2024, Resi4Rent entered an agreement with Echo Investment S.A. to purchase real estate located
at Opaczewska Street in Warsaw, intended for the development of apartments for rent (PRS), with a potential of approximately 13.4 thousand square meters of usable area.
In H1 2024, Echo Group also entered into the purchase of at Wołoska street in Warsaw.
In H1 2024, the Archicom Group entered into the following agreements:
In January 2024, Archicom announced the completion of its acquisition of additional parcels of land on Reymonta Street in Wrocław. These newly acquired plots are contiguous to those announced in November 2023. The land obtained in this manner will facilitate the development of a residential project comprising over 800 apartments.
On 12 January 2024, Archicom Wrocław Sp. z o.o. entered into a promised agreement for purchase of the right of perpetual usufruct of a property located in Wrocław, intended for residential development, where nearly 10 thous. sqm of residential area can be completed.
On 2 February 2024, Archicom Wrocław Sp. z o.o. entered into a promised agreement for purchase of the right of perpetual usufruct to a property located in Wrocław, intended for residential development, where nearly 9 thous. sqm of residential area can be built.
On 28 March 2024, Archicom Wrocław 2 Sp. z o.o. entered into a joint venture agreement for purchase of the right of perpetual usufruct to a property located in Wrocław, intended for residential and commercial development, where approximately 46 thous. sqm of usable area can be built.
A subsidiary of Archicom S.A. entered into an agreement for purchase of a property located in Kraków, intended for residential and commercial development, with a potential of about 7 thous. sqm of usable area.
On 13 June 2024, a subsidiary of Archicom and MBP I, a subsidiary of Immofinanz Services Poland sp. z o.o., entered into an agreement for the sale of real estate located in Warsaw held in perpetual usufruct by the Seller (Promised Agreement). Archicom acquired the properties located in Warsaw, at ul. Postępu 18A, 18B and Domaniewska 41. The value of the transaction is EUR 28,5 million net.
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.

Echo Investment Group residential project's in Q2 2024
Hand overs of 26 housing and retail units of Echo Group to clients.
Echo Group residential project's shares in the total number of handovers units in Q2 2024

– Łódź, Wodna
Hand overs of 39 housing and retail units of Archicom Group to clients.
Archicom Group residential project's shares in the total number of handovers units in Q2 2024

– Other
Loss on investment property amounting to PLN 25.3 million

The valuation of the projects includes a negative change due to the depreciation of the euro exchange rate, which is particularly visible in the Brain II, Libero, React projects, which recorded a decrease in value.
Valuation of co-controlled projects - Galeria Młociny in Warsaw (includes a negative change due to the decrease in the EUR exchange rate), Towarowa 22 in Warsaw and Resi4Rent.
Costs of sales and general administration.
Valuation of bonds and loans at amortized cost.
Valuation of loans and cash due to changes in foreign exchange rates.
Valuation and execution of hedging financial instruments for foreign currencies.
Interest on deposits and loans granted.
1.17 Significant factors influencing the development of Company and the Group in the perspective of at least the following quarter
Significant factors influencing the development of the Group in coming quarters
to increase, as the situation in the property market is closely linked to the condition of the labour market. According to the Polish Economic Institute's projections, the average gross monthly salary in the national economy in the second quarter of 2024 increased by 14.7 percent year-on-year and amounted to PLN 8,038.41
quarters. According to the forecasts of the Polish Economic Institute, in 2024 we can expect wage growth to reach 11.7 percent,
Handover of Echo Group's apartments, mainly in the projects:
Revaluation of the fair value of the properties owned by the Group, which are in the course of
− Swobodna I in Wrocław,
leasing and construction:
Valuation and sale of the City2 office building in Wrocław.
Discounts and interest on credits, bonds and loans.
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.
Sales and general management costs of Echo Investment S.A.
Valuation of other assets and liabilities of the Echo Investment Group.
Interest on deposits and loans granted.

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 the Management Board will be recommending the payment of the dividend up to amount of 70 percent 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.
The dividend policy states that the Management Board recommends the payment of the dividend up to the amount of 70 percent of the consolidated net profit annually.
On 5 October 2023, the Management Board of Echo Investment S.A., considering that:
The Dividend Advance was paid on 10 November 2023. Shareholders holding shares of the Company on 3 November 2023 were entitled to the Dividend Advance.
By Resolution No. 6 of the Annual General Meeting of 26 June 2024 on the distribution of profit for 2023, the shareholders approved the dividend for the financial year 2023 at the level of the dividend advance paid. Additional profit appropriations for the financial year were not paid.
| Nominal value |
||||||
|---|---|---|---|---|---|---|
| Series | ISIN code | Bank / brokerage house | [PLN '000] | Maturity | Interest rate | |
| Bonds issued by Echo Investment S.A. for institutional investors | ||||||
| 1/2021 | PLO017000046 | mBank S.A. | 182 790 | 17.03.2025 | WIBOR 6M + margin 4,45% | |
| 1I/2022 | PLO017000079 | Ipopema Securities S.A. | 180 000 | 8.12.2027 | WIBOR 6M + margin 4,5% | |
| 2I/2023 | PLO017000087 | Ipopema Securities S.A. | 140 000 | 24.05.2028 | WIBOR 6M + margin 4,5% | |
| 4I/2024 | PLO017000103 | Ipopema Securities S.A. | 100 000 | 27.02.2029 | WIBOR 6M + margin 4,5% | |
| 5I/2024 | PLO017000111 | Ipopema Securities S.A. | 100 000 | 13.05.2029 | WIBOR 6M + margin 4,5% | |
| Total | 702 790 | |||||
| Bonds issued by Archicom S.A. for institutional investors | ||||||
| M7/2023 | PLO221800108 | mBank S.A. | 62 000 | 17.03.2025 | WIBOR 3M + margin 3,5% | |
| M8/2023 | PLO221800116 | mBank S.A. | 210 000 | 8.02.2027 | WIBOR 3M + margin 3,4% | |
| M9/2024 | PLO221800124 | mBank S.A. | 168 000 | 1.06.2027 | WIBOR 3M + margin 3,25% | |
| M10/2024 | PLO221800132 | mBank S.A. | 190 000 | 19.06.2028 | WIBOR 3M + margin 3,10% | |
| Total | 630 000 | |||||
| Bonds issued by Echo Investment S.A. for individual investors | ||||||
| K-series | PLECHPS00324 | DM PKO BP | 50 000 | 10.01.2025 | WIBOR 6M + margin 4,0% | |
| L-series | PLECHPS00332 | DM PKO BP | 50 000 | 22.02.2026 | WIBOR 6M + margin 4,0% | |
| M-series | PLECHPS00340 | DM PKO BP | 40 000 | 27.04.2026 | WIBOR 6M + margin 4,0% | |
| N-series | PLECHPS00357 | DM PKO BP | 40 000 | 27.06.2026 | WIBOR 6M + margin 4,0% | |
| O-series | PLECHPS00365 | DM PKO BP | 25 000 | 6.09.2026 | WIBOR 6M + margin 4,0% | |
| P/P2-series | PLECHPS00373 | DM PKO BP | 50 000 | 28.06.2027 | WIBOR 6M + margin 4,0% | |
| R-series | PLECHPS00381 | DM PKO BP | 50 000 | 15.11.2027 | WIBOR 6M + margin 4,0% | |
| S/S2-series | PLECHPS00399 | DM PKO BP | 140 000 | 31.01.2028 | WIBOR 6M + margin 4,0% | |
| T - series | PLECHPS00415 | DM PKO BP | 60 000 | 26.04.2028 | WIBOR 6M + margin 3,8% | |
| Total | 505 000 | |||||
| Bonds issued by Echo Investment S.A. for seller of shares in Archicom S.A. | ||||||
| 1P/2021 | PLO017000053 | Michael/Ström DM (agent) | 171 887 | 22.10.2024 | fixed interest rate 5% | |
| Total | 171 887 | |||||
| PLN bonds in total | 2 009 677 |
| Series | ISIN code | Bank / brokerage house | Nominal value [EUR '000] |
Nominal value [PLN] |
Maturity | Interest rate |
|---|---|---|---|---|---|---|
| 1E/2020 | PLECHPS00316 | Bank Pekao S.A. | 8 700 | 23.10.2024 | fixed interest rate 4.5% | |
| 3I/2023 | PLO017000095 | Ipopema Securities S.A. | 43 000 | 27.10.2028 | fixed interest rate 7,4% | |
| Total | 51 700 |
The value of bonds corresponds to undiscounted cash flows, not including the value of interest. The change in business and economic conditions did not have a significant impact on the fair value of the financial liabilities.
All are quoted on the Catalyst market of debt instruments operated by the Warsaw Stock Exchange, on trading platforms operated by the Warsaw Stock Exchange (in the regulated market and ASO formula) and by Bondspot (analogous two markets).
| Series | ISIN code | Date | Nominal value [PLN '000] |
|---|---|---|---|
| Seria 1P/2021* | PLO017000053 | 27.02.2024 | 16 113 |
| Seria 2/2021* | PLO017000061 | 27.02.2024 | 71 670 |
| seria 1/2021* | PLO017000046 | 27.02.2024 | 12 210 |
| 2/2021 | PLO017000061 | 10.05.2024 | 100 330 |
| 1/2020 | PLO017000012 | 31.05.2024 | 70 000 |
| Total | 270 323 |
*partial redemption
| Series | ISIN code | Date | Nominal value [PLN '000] |
|---|---|---|---|
| M6/2022 | PLO221800090 | 23.02.2024 | 2 500 |
| M6/2022 | PLO221800090 | 15.03.2024 | 58 700 |
| Total | 61 200 |
| Series | ISIN code | Date | Nominal value [PLN '000] |
|---|---|---|---|
| 4I/2024 | PLO017000103 | 27.02.2024 | 100 000 |
| Seria S | PLECHPS00399 | 26.02.2024 | 70 000 |
| Seria S2 | PLECHPS00399 | 20.03.2024 | 70 000 |
| 5I/2024 | PLO017000111 | 13.05.2029 | 100 000 |
| T | PLECHPS00415 | 26.04.2028 | 60 000 |
| Total | 400 000 |
| Series | ISIN code | Date | Nominal value [PLN '000] |
|---|---|---|---|
| M9/2024 | PLO221800124 | 1.03.2024 | 168 000 |
| M10/2024 | PLO221800132 | 19.06.2024 | 190 000 |
| Total | 358 000 |
| Contractual amount of loan ['000] |
Outstanding loan amount ['000] |
|||||||
|---|---|---|---|---|---|---|---|---|
| Investment project | Borrower | Bank | PLN | EUR | PLN | EUR | Interest rate | Repay mentdead line |
| Libero, Katowice | Galeria Libero - Projekt Echo 120 Sp. z. o.o. Sp.k. |
Santander Bank Polska S.A. BNP Paribas Bank Polska S.A. |
67 566 | 61 147 | EURIBOR 3M + margin |
22.11.2024 | ||
| Galeria Młociny, Warszawa* |
Berea Sp. z o.o. | Santander Bank Polska S.A. Erste Group Bank FirstRand Bank Limited |
43 565 | 43 565 | EURIBOR 3M + margin |
28.03.2029 | ||
| Brain Park I i II, Kraków |
Echo Arena Sp. z o.o. | PKO BP S.A. Bank Pekao SA |
64 904 | 55 250 | EURIBOR 3M + margin |
30.06.2026 | ||
| 9 000 | WIBOR 1M + margin |
20.12.2024 | ||||||
| Projekt Echo 129 | Projekt Echo 129 Sp. z o.o. |
Bank Pekao S.A. | 60 000 | 25 957 | EURIBOR 3M + margin |
30.09.2025 | ||
| React I, Łódź | React Dagnall Sp. z o.o. - S.K.A. |
Bank Pekao SA | 13 000 | 13 000 | EURIBOR 3M + margin |
24.10.2028 | ||
| Resi4Rent * - 1st tranche of projects |
R4R Łódź Wodna Sp. z o.o. R4R Wrocław Rychtalska Sp. z o.o. R4R Warszawa Browary Sp. z o.o. R4R Wrocław Kępa Sp. z o.o. |
ING Bank Śląski S.A. | 136 560 | 136 560 | WIBOR 3M + margin |
11.12.2028 | ||
| Resi4Rent * - 2nd tranche of projects |
R4R Poznań Szczepa nowskiego Sp. z o.o. R4R Warszawa Taśmowa Sp. z o.o. R4R Warsza wa Woronicza Sp. z o.o. R4R Gdańsk Kołobrzeska Sp. z o.o. |
Santander Bank Polska S.A. Helaba AG |
69 000 | 65 524 | WIBOR 3M + margin |
27.06.2027 | ||
| Resi4Rent * - 3rd tranche of projects |
R4R Warszawa Wilanow ska Sp. z o.o. Pimech Invest Sp. z o.o. M2 Hotel Sp. z o.o. R4R Kraków 3 Maja Sp. z o.o. R4R RE Wave 3 Sp. z o.o. |
Bank Pekao S.A. Bank Gospodarstwa Krajowe go BNP Paribas Bank Polska S.A. |
78 223 | 57 621 | WIBOR 1M / 3M + margin |
29.12.2028 | ||
| Resi4Rent * - 4th tranche of projects |
M2 Biuro sp. z o.o. R4R Wrocław Park Zachodni Sp. z o.o. R4R RE Wave 4 Sp. z o.o./R4R Gdańsk Stocznia Sp. z o.o. R4R Kraków JPII Sp. z o.o. R4R Łódź Kilińskiego Sp. z o.o. |
Santander Bank Polska S.A. Helaba AG |
118 301 | 58 361 | WIBOR 1M + margin |
15.12.2029 | ||
| Resi4Rent * - 5th tranche of projects |
R4R Wrocław Jaworska II Sp. z o.o. Hotel Gdańsk Zielony Trójkąt Sp. z o.o. Hotel Wrocław Grabi szyńska Sp. z o.o. Hotel Kraków Romanowicza Sp. z o.o. R4R Poznań Nowe Miasto Sp. z o.o. |
Bank Pekao S.A. San tander Bank Polska S.A. BNP Paribas Bank Polska S.A. |
175 061 | 35 454 | WIBOR 1M + margin |
30.12.2030 | ||
| Resi4Rent* - Corpo rate Credit Facility |
R4R Poland sp. z o.o. | European Bank for Reconstruction and Development |
22 500 | 22 500 | EURIBOR 3M + margin |
1.12.2027 | ||
| Total | 586 145 | 271 535 | 353 521 | 221 419 |
* Echo Investment owns 30 percent of shares in SPV - borrowers. and presents 30 percent of credit value.
| Investment project | Borrower | Bank | Contractual amount of loan [EUR '000] |
Outstanding loan amount [EUR '000] |
Interest rate | Repayment deadline |
|---|---|---|---|---|---|---|
| City Forum - City 2 | Archicom Nieruchomości 14 Sp. z o.o. | Bank Pekao S.A. | 12 500 | 12 177 | EURIBOR 3M + margin |
13.11.2028 no later than 20.12.2028 |
| Total | 12 500 | 12 177 |
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.
| Bank | Contractual amount of loan [PLN '000] |
Outstanding loan amount [PLN '000] |
Repayment deadline | Interest rate |
|---|---|---|---|---|
| PKO BP S.A. * | 75 000 | 61 983 | 31.10.2025 | WIBOR 1M + margin |
| Alior Bank S.A. | 30 000 | 30 000 | 8.09.2025 | WIBOR 3M + margin |
| Santander Bank Polska S.A.* * | 90 000 | 62 818 | 31.05.2025 | WIBOR 1M + margin |
| Total | 195 000 | 154 801 |
* The available loan amount as at 30 June 2024 is reduced by the issued guarantees and amounts to PLN 5,4 mln.
**The available loan amount as at 30 June 2024 is reduced by the issued guarantees and amounts to PLN 2,2 million.
| Contractual amount of |
Outstanding loan | ||||
|---|---|---|---|---|---|
| Bank | Borrower | loan [PLN '000] |
amount [PLN '000] |
Repayment deadline | Interest rate |
| PKO BP S.A* | Archicom S.A. | 160 000 | 574 | 30.04.2026 | WIBOR 3M + margin |
| Total | 160 000 | 574 |
* Revolving loan for financing construction contracts. The loan is secured with a real estate mortgage, an assignment under construction contracts and a declaration of submission to enforcement
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.
Echo Investment Group does not disclose any surety as at 30 June 2024 as well as any changes in H1 2024.
| Guarantor | Entity receiving the guarantee |
Beneficiary | Value [PLN '000] |
Validity | Description |
|---|---|---|---|---|---|
| Echo Investment S.A. | PROJECT TOWARO WA 22 Sp. z o.o. |
PROJEKT ECHO - 137 Sp. z o.o. |
16 141 | 8.12.2029 | Securing the payment of the price increase resulting from the sales agreement for quarter G at Towarowa 22. |
| Total | 16 141 |
| Guarantor | Entity receiving the guarantee |
Beneficiary | Value [PLN '000] |
Validity | Description |
|---|---|---|---|---|---|
| Echo - SPV 7 Sp. z o.o. | R4R Wrocław Jawor ska II Sp. z o.o. |
PKO Bank Polski S.A. I Oddział Warszawa |
97 256 | 31.12.2033 | Security of the borowers labilities arising from the cost overrun not included in the budget specified in credit agreement and payment of interest under loan facility in construction tranche.It secures coverage of the costs of budget increases. We gu arantee adding equity or granting a loan. Guarantee supported by Pimco. |
| ECHO - SPV 7 Sp. z o.o. |
M2 BIURO Sp. z o.o. | SANTANDER BANK POLSKA S.A. |
44 097 | 31.12.2027 | Security of the borrowers liabilities arising from the cost overrun not included in the budget specified in credit agreement. |
| Echo Investment S.A. | Nobilis - Projekt Echo 117 Sp. z o.o. Sp.k. |
Echo Investment S.A. | 40 000 | 31.10.2026 | Quality guarantee for construction work related to the Nobilis office building in Wrocław. |
| Echo - SPV7 Sp. z o.o. | R4R Warszawa Wila nowska Sp. z o.o. |
Bank PKO S.A. | 18 465 | 31.12.2027 | Security of the borrowers liabilities arising from the cost overrun not included in the budget specified in credit agreement and payment of interests under loan facility in construction tranche. |
| Generali Towarzystwo Ubezpieczeń S.A. |
Echo Investment S.A. | Miasto st. Warszawa | 2 925 | 31.12.2025 | Guarantee of proper performance of the 2KDD road contract. |
| Total | 202 743 | ||||
| Total financial, performance and other guarantees | 218 884 |
| Change | Guarantor | Entity receiving the guarantee |
Beneficiary | Value [PLN '000] |
Validity | Description |
|---|---|---|---|---|---|---|
| Expiry | Archicom S.A. | Javin Investments Sp. z o.o. Sp.k. w likwi dacji; Space Investment Strzegomska 3 Sp. z o.o. |
GNT Ventures Wrocław Sp. z o.o. |
11 | 25.02.2024 | Security for the proper performance of obligations under the contract for the sale of the West Forum IB office building. |
| Expiry | Sopockie Towarzy stwo Ubezpieczeń ERGO Hestia S.A. |
Projekt Towarowa 22 Sp. z o.o. |
Veolia Energia Warszawa S.A. |
3 500 | 27.05.2024 | Securing liabilities resulting from the lease agreement of the Heat Pipeline Transfer Agreement, Warszawa, ul. Towarowa 22. |
| Issue | ECHO - AURUS Sp. z o.o. |
NOBILIS-CITY SPACE GP Sp. z o.o. Sp.k. |
NOBILIS BUSI NESS HOUSE Sp. z o.o. |
780 | 31.10.2027 | Guarantee securing the liabilities arising from the lease agreement concluded on 28.02.2017. Issued in EUR. |
The Group's activities cover several segments of the real estate market. Accounting for sales of apartments depends on delivery dates of residential buildings, and revenue from this activity occurs basically in every quarter, but with varying intensity. Historically, the Group handed over the greatest number of apartments in the second half of the year, and particularly in the fourth quarter. Revenues and results from services of general execution of projects, sales of finished commercial projects and real estate trading may occur on an irregular basis. The Management Board cannot exclude other one-time events that may affect the results achieved in a given period.
From 1 January to 30 June 2024, no proceedings were pending before any court, arbitration authority or public administration authority which involved liabilities or receivables of Echo Investment S.A. or its subsidiary which represent at least 10% of the Company's equity.
The Company has no information on agreements concluded in H1 2024 between shareholders that would be important for its business.
In H1 2024, there were no material transactions between Echo Investment S.A. and its subsidiaries with affiliated entities on terms other than market conditions.
Echo Investment S.A. did not publish any forecasts of financial results.
In H1 2024, there are no material changes to the main management rules of the Company and the Group.
The Company is not aware of any agreements potentially resulting in changes in the proportions of shares held by existing shareholders.
Detailed information on the remuneration of the Management Board and Supervisory Board is described in the consolidated annual financial statements of Echo Investment S.A. in point 1.22 "Remuneration of the Management Board and Supervisory Board".

On 21 July 2021, Echo Investment S.A. entered into contracts with Nicklas Lindberg, the CEO of the Company and Maciej Drozd, the CFO specifying the terms of additional incentive compensation in the form of a longterm 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 longterm 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 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 percent of the base value if the average sixmonth 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 memberforfeits the right to receive the long-term bonus or a part thereof, in particular inthe event of causing damage to the Company or of taking actions that breach the elevant provisions of the law or the Company's in-house regulations.
On 15 June 2022, Echo Investment S.A. entered into contracts with Rafał Mazurczak and Małgorzata Turek, members of the company's management board and Waldemar Olbryk, president of the management board of Archicom S.A., the subsidiary of the Company specifying the terms of additional incentive compensation in the form of a long-term bonus. Such additional compensation conforms with the Remuneration Policy.
Under the contracts, Rafał Mazurczak, Małgorzata Turek and Waldemar Olbryk 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 4.07 per share. The right to the longterm bonus will be acquired in annual periods over the term of the program, i.e., from 31 December 2022 to 31 December 2025, unless a material change in the shareholding structure of the Company occurs earlier. The maximum amount of the long-term bonus (the "base value") does not exceed EUR 1 million for each of the participants if at the end of the four-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 5.60, 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 9.67 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 one years (to a five-year total), i.e., until 31 December 2026; in such case the maximum amount of the long-term bonus will be 112.5 percent of the base value if the average six-month price of the Company's shares increased by the dividend disbursed during the five-year evaluation period exceeds the base value by PLN 6.3, 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 10.37 per share.
The other rules regarding the long-term bonus program for Małgorzata Turek, Rafał Mazurczak and Waldemar Olbryk are the same as in the case of Nicklas Lindberg and Maciej Drozd.
As at 30 June 2024, within the half-yearly report the Company recognized a provision in the amount of PLN 17,820 thous. for a management bonus based on the share price. The change in the amount of the provision in H1 2024 increased the financial result of the Company by PLN 3 051 thous. gross. These amounts are not included in the table above.
In H1 2024 and as at the date of publication of the report, there were no agreements concluded between the Company and executives, providing for compensation in case of their resignation or dismissal from their position
without an important reason, or if their dismissal occurs due to a merger of Echo Investment S.A. or due to an acquisition.
| H1 2023 | ||||||
|---|---|---|---|---|---|---|
| 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 | 120 000 | - | - | 120 000 | - | - |
| Tibor Veres | 42 000 | - | - | 42 000 | - | - |
| Margaret Dezse | 90 000 | - | - | 90 000 | - | - |
| Maciej Dyjas | 30 000 | - | - | 30 000 | - | - |
| Sławomir Jędrzejczyk | 90 000 | - | - | 90 000 | - | - |
| Péter Kocsis | 30 000 | - | - | 30 000 | - | - |
| Bence Sass | 30 000 | - | - | 30 000 | - | - |
| Nebil Senman | 30 000 | - | - | 30 000 | - | - |
| Total | 462 000 | - | - | 462 000 | - | - |
Risk management is an integral part of implementing the Profitable Growth Strategy and ensures achieving the assumed goals of the Echo Investment Group. Risk management procedures applied include risk identification, assessment, management and monitoring. The Management Board of Echo Investment S.A., in collaboration with the Supervisory Board and the Audit Committee, is responsible for overall risk management. The Management Board, supported by directors and
managers responsible for individual departments, oversees the risk management process by creating, implementing and analysing controlling systems and procedures that respond to the identified risks. The process is supported by the Internal Audit Department, which periodically assesses the functioning of the risk management system and internal controls and evaluates the effectiveness of the control procedures that identify significant risks.
| Risk | Method of risk management and competitive advantages of Echo Investment |
|---|---|
| Risks related to strategic goals and assumptions • Risk of not achieving strategic goals, • Change of strategic assumptions and goals, • Non-uniform, unrealistic assumptions and strategic goals. |
• Experienced management focused on achieving goals. Incentive systems based on cascading of strategic goals to operational goals, • Periodical verification of key strategic goals for validity and their ongoing monitoring through developed procedures at project, portfolio and Group levels, • Monitoring of the markets in which the company operates based on industry reports and its own research and analysis, in particular covering the average level of apartment sales prices and rental rates and transaction prices on commercial markets. |
| Risk related to land bank • Strong competition, • High price expectations, • Limited supply of well-prepared real estate. |
• Own land purchase department, • Close cooperation with renowned brokers and agents, • A significant financial potential enabling acquisition of large, multifunctional plots, which attract less competition, • Maintaining a land bank that ensures operations for app. 3-5 years. |
| Risk | Method of risk management and competitive advantages of Echo Investment |
|---|---|
| Risk of not achieving assumed level of residential sales • Limiting access to financing for individual clients, • Strong competition on local markets, • The offer of apartments not matched to demand, • Negative price changes on residential market. |
• Business diversification - activities in key segments of the real estate market. The cyclical nature of these markets usually does not run in parallel, and the Group is not dependent on one type of activity. In the current situation, in particular, it is important to emphasize the Group's presence in both segments of apartments for sale and for rent - which situation differs dramatically, • Constant, thorough analysis of local residential markets from the stage before the pur chase of a given plot until the end of the sale process, • Constant analysis of the latest trends in the housing market based on industry reports and own analyses of customer preferences, • Ability to flexibly respond to changing customer preferences even during construction (own design department), • Conducting sales of apartments based on own sales teams, • Project implementation in stages, • Many years of experience from several local residential markets. • Implementation of residential projects in the largest cities, where the negative effects of limited access to loans are lower than in developers from smaller cities. |
| Risk of not securing assumed level of office and retail space lease • Strong competition on local retail markets, • Limited expansion of retailers, • Limited demand for office space from potential tenants, • A poorly structured office or retail offer, • Increasing tenant expectations in respect to fit-out standard and incentives. |
• Constant analysis of market trends and quick response to changes, • Constant cooperation and maintaining contacts with retail and office tenants or poten tial tenants (including in particular retail chains or the BPO/SSC sector), • Many years of experience in the implementation and rental of commercial projects on several local markets in Poland, • Own large leasing teams, • Cooperation with all significant brokers and rental agents, • CitySpace company in the Group which provides serviced offices and is a tenant in some buildings completed by Echo Investment, and introduces smaller companies, start-ups or companies from the shared services sector that are just starting their ope rations in Poland to the buildings, • Furthermore, the serviced offices allow the Company to be more flexible when provi ding the tenant with the target office space (the option of temporary placement of the tenant in CitySpace offices). |
| Risks related to sales of office and retail projects • Strong competition on the market of finished & operating commercial projects, • High requirements of potential investors regarding the product and the seller, • Limited demand for commercial properties, • Risk of a decrease in transaction prices on the commercial real estate market as a result of growing uncertainty and the impact of macroeconomic factors. |
• Own sales team (consisting of industry, legal, tax and financial specialists), • Extensive market experience, • Extensive contacts on global real estate markets, • High quality projects that meet all the criteria required by international institutions inve sting in real estate assets, • Flexible and innovative approach to contracts with potential buyers, • Good reputation of the company, allowing for the early introduction of projects into the sales phase and securing sales through preliminary agreements, contracts for the right to submit the first offer ('right of first offer', ROFO), or provisions of cooperation agreements for joint venture projects, • Financial resources making it possible to maintain rented and revenue-generating assets on the balance sheet of the Echo Investment group in difficult market conditions. |
| Risks related to cooperation with contractors and subcontractors • Risk of the contractor's bankruptcy, • Risk of delays in the work, • Risk of improper quality of the work provided, • Risk of increased prices of materials and workmanship, • Risk of claims and legal disputes with subcontractors. |
• Stable financial situation that makes Echo Investment an attractive and desirable client on the market, • Cooperation with a selected group of renowned contractors subcontractors and sup pliers, • Examination of the financial condition and technical capabilities of the contractor or sup plier before the final selection of the offer and signing of the contract, • Legal protection applied in concluded contracts for contractor services, • Permanent supervision over construction projects by project managers and directors of Echo Investment construction as well as inspectors or specialist external companies, • Echo Investment's many years of experience and low employee turnover (average senio rity of c.a. 7 years), • Own team responsible for cost estimates and constant monitoring of prices and supply of materials and services on the market, • Packaging of orders making it possible to reduce offer prices using the so-called effect of the scale. |
| Risk | Method of risk management and competitive advantages of Echo Investment | ||
|---|---|---|---|
| Risk of changes in estimates regarding development projects • The scale and long time horizon of development projects and the related volatility of material prices and workmanship, • The cyclical nature of the real estate market and macroeco nomic conditions affecting both the revenue and cost side of budget assumptions, • Limited project repeatability. |
• Internal teams of specialists for all key stages of the development process, enabling the achievement of an internal synergy effect, • Own department responsible for estimating development costs and monitoring the situation on the construction market on an ongoing basis, • Regular process of reviewing project budgets including risk analysis, • Designing based on functioning precise implementation standards for apartments and offices, allowing maximization of economies of scale and limiting the risks associated with low repeatability of implemented projects, • Mass orders, combined for several investments to ensure access to materials and equipment used massively on multiple investments, • Concluding flat-rate contracts with a fixed price guarantee. |
||
| Risk of accidents at work and other hazards • Threats to the safety of Echo employees, subcontractors' em ployees and bystanders, • Insufficient level of knowledge and competence of subcontrac tors in the field of HSE. |
• Own team of specialists in the field of HSE, carrying out, among others periodic inspec tions, audits and trainings in the field of HSE, • Applying high HS standards in accordance with ISO 45001 (H&S) and ISO 14001 (environment) confirmed by periodic external audits, • Obligation of contractors to comply with the provisions and standards of Echo in the field of HSE. |
| Risk | Method of risk management and competitive advantages of Echo Investment | ||||
|---|---|---|---|---|---|
| The risk of changes in interest rates | • Use of hedging instruments (fixed rates, for some loans – IRS) for selected liabilities. | ||||
| Credit risk | • Applying procedures to assess the creditworthiness of customers, tenants and sup pliers, • Security deposits and guarantees for tenants, • The Group uses only the services of reputable entities with regard to cash and deposits in financial institutions and banks. |
||||
| Currency risk | • Natural hedging – contracting loans to finance projects in EUR, which is also the main currency for rental and sale of retail real estate in Poland, financing of housing and con struction activities in Polish zlotys, which are the main currency of concluded construc tion contracts and sale of apartments, • Establishing a EUR-denominated bond issue program in order to better adjust the currency structure of liabilities to the currency structure of assets and to carry out the first issues, • Selective use of derivatives (forward, currency options). |
||||
| The risk of loss of liquidity by the Company or its Group • Lack of access to external financing, • Disturbance of balance between receivables and liabilities, • Material cash flows disruption. |
• Constant monitoring of forecast and actual short- and long-term cash flows, • Keeping cash level in order to ensure proper liquidity management, • Keeping free credit limits on current accounts, • Fixed income from the sale of apartments, • Financing the implementation of projects with special-purpose credits, • Implementation of the most capital-intensive projects in partnership or cooperation with companies outside Echo Investment group, • Constant monitoring of receivables and liabilities, • Diversification of business into residential, office and retail segments that might go through different phases of the business cycle at different times, • Conducting liquidity stress tests based on various market change scenarios. |
| Risk | Method of risk management and competitive advantages of Echo Investment |
|---|---|
| The risk related to administrative procedures • The risk of legal changes, • Risk related to interpretations of local and country-level regu lations, • Risk of delays of authorities and prolonged administrative process, • Risk of delays in administrative processes due to poor project preparation, • Risk of delays in administrative processes due to the participa tion of third parties. |
• Constant monitoring of legal changes in planning and administrative procedures, • Experience in obtaining permits from major cities in Poland, • Hiring experienced specialists in the field of planning and administrative procedures, • Detailed legal and administrative analysis before purchasing the plot, • Precise project preparation in cooperation with experienced external architectural and urban planning studios, • Conducting informational and promotional activities regarding planned projects in order to obtain public acceptance, • Running many projects at the same time spreading the risk. |
| The risk of introduction of new legal regulations or changes to current regulations • Risk of not complying with new regulations in a timely manner, • Change in interpretation of current regulations, • Public nature of the Company and the associated increased legal restrictions, • Increased expenditure related to legal compliance. |
• Constant monitoring of legislative work regarding the real estate: construction and related industries affecting the Group's operations, • Continuous analysis of the potential impact of new solutions on the company's opera tions at the level of the Management Board, • Participation in a social dialogue on ongoing legislative work through advisory, business and industry organizations, • Support of external law firms when specialized knowledge is needed, • Employment of capital markets specialist within the legal team, • Periodic legal compliance assessment audits, • Monitoring of legal solutions applied in developed countries (primarily the European Union and the USA). |
| Complicated and variable tax system • Risk of not complying with new tax regulations & changes in tax regulations, • Not consistent interpretative practice of tax authorities and case-law, • Increased tax burden and cost of ensuring tax compliance. |
• Internal tax control – own tax team, • Constant monitoring of the tax conditions of the Capital Group's operations, • Constant cooperation with renowned legal and tax advisors. |
| Risk | Method of risk management and competitive advantages of Echo Investment | ||
|---|---|---|---|
| The risk of adverse changes in the real estate market • Cyclical nature of the real estate market, • Risk of withholding external financing. |
• Early leasing of the commercial projects and its fast sale after completion, • A financial potential that makes it possible to keep completed retail properties on your own balance sheet if they cannot be sold, • Sales a large part of flats in a given project at the construction stage, which provides information about the demand on the market early and allows us to respond appropriately to less advanced projects (accelerate, delay, change the size and quality of apartments), • Constant maintenance of a high level of cash and available credit limits, • Implementation of residential projects from payments made by clients, without external financing, • Adjusting the pace and schedule of project implementation to market conditions, • Projects are carried out in stages. |
||
| The risk of adverse changes in business climate indicators • Poorer economic growth, • Increase of unemployment, • Decrease of consumption, • Increase of inflation. |
• Designing projects tailored to financial capabilities and the demand on local markets, • Flexible response to changes in demand by e.g. changing the size or quality of apart ments under construction, delay or slowdown of the construction pace, • Constant analysis of the behaviour and needs of consumers and clients. |
• Risk related to unauthorized access to data from inside and outside the organization that may result in leakage of confidential data.
CHAPTER 2 Condensed interim consolidated financial statements of Echo Investment Group as of and for the period ended 30 June 2024
Financial report of Echo Investment S.A. and its Group for H1 2024 100

| Note | 1.01.2024 - 30.06.2024 (unaudited) |
1.01.2023 - 30.06.2023 (unaudited) |
1.04.2024 - 30.06.2024 (unaudited) |
1.04.2023 - 30.06.2023 (unaudited) |
|
|---|---|---|---|---|---|
| Revenues | 1 | 489 014 | 456 986 | 130 067 | 246 893 |
| Cost of sales | (325 499) | (304 699) | (91 844) | (165 883) | |
| Gross profit | 163 515 | 152 287 | 38 223 | 81 010 | |
| Profit (loss) on investment property | 2 | (25 303) | (24 364) | 8 851 | (25 207) |
| Administrative costs associated with project implementation | (40 079) | (26 026) | (23 733) | (13 118) | |
| Selling expenses | (33 274) | (22 143) | (18 580) | (11 166) | |
| General and administrative expenses | (48 036) | (49 280) | (21 121) | (24 670) | |
| Other operating income, including: | 20 065 | 11 844 | 6 240 | 4 131 | |
| Other operating expenses | (12 654) | (10 262) | (9 029) | (4 224) | |
| Operating profit | 24 234 | 32 056 | (19 149) | 6 756 | |
| Financial income | 3 | 31 117 | 17 749 | 20 308 | 9 423 |
| Financial cost | 4 | (106 663) | (96 234) | (56 898) | (49 816) |
| Profit (loss) on FX derivatives | 327 | 403 | - | 279 | |
| Foreign exchange gains (losses) | 10 190 | 47 125 | (1 573) | 44 131 | |
| Share of profit (loss) of associates and joint ventures | 11 | 86 888 | 36 184 | 68 806 | 5 667 |
| Profit before tax | 46 093 | 37 283 | 11 494 | 16 440 | |
| Income tax | 6 | (17 634) | (18 380) | (11 612) | (12 147) |
| - current tax | (71 340) | (37 084) | (41 764) | (5 128) | |
| - deferred tax | 5 | 53 706 | 18 704 | 30 152 | (7 019) |
| Net profit (loss), including: | 28 459 | 18 903 | (118) | 4 293 | |
| Equity holders of the parent | 15 207 | 9 113 | 1 907 | (2 420) | |
| Non-controlling interest | 13 252 | 9 790 | (2 025) | 6 713 | |
| Equity holders of the parent | 15 207 | 9 113 | 1 907 | (2 420) | |
| Weighted average number of ordinary shares (in '000) without shares held | 412 691 | 412 691 | 412 691 | 412 691 | |
| Profit (loss) per one ordinary share (in PLN) | 0,04 | 0,02 | 0,00 | (,01) | |
| Diluted profit (loss) per one ordinary share (PLN) | 0,04 | 0,02 | 0,00 | (,01) |
| Note | As at 30.06.2024 (unaudited) |
As at 31.12.2023 restated data |
As at 1.01.2023 restated data |
|
|---|---|---|---|---|
| Assets | ||||
| Non-current assets | ||||
| Intangible assets | 78 699 | 76 365 | 71 752 | |
| Property, plant and equipment | 10 | 70 589 | 56 489 | 60 409 |
| Investment property | 7 | 1 175 126 | 1 144 456 | 1 094 638 |
| Investment property under construction | 8 | 484 241 | 583 506 | 486 625 |
| Investment in associates and joint ventures for using the equity method | 11 | 742 642 | 642 468 | 478 180 |
| Long-term financial assets | 12 | 423 341 | 267 757 | 326 675 |
| Lease receivables | 6 079 | - | - | |
| Derivative financial instruments | 631 | - | 26 251 | |
| Other assets | 369 | 1 655 | 1 549 | |
| Deferred tax asset | 5 | 148 657 | 112 993 | 94 494 |
| Lands for development | 67 395 | 63 063 | 21 359 | |
| 3 197 769 | 2 948 752 | 2 661 932 | ||
| Current assets | ||||
| Inventory | 13 | 1 988 825 | 1 553 824 | 1 592 885 |
| Current tax assets | 9 566 | 15 199 | 14 925 | |
| Other taxes receivable | 14 | 131 335 | 80 801 | 81 762 |
| Trade and other receivables | 14 | 331 829 | 291 400 | 333 577 |
| Short-term financial assets | 12 | 47 402 | 38 392 | 15 327 |
| Derivative financial instruments | 2 634 | 11 065 | 366 | |
| Other financial assets * | 15 | 77 013 | 59 730 | 88 914 |
| Cash and cash equivalents | 15 | 522 947 | 813 836 | 941 997 |
| 3 111 551 | 2 864 247 | 3 069 753 | ||
| Fixed assets (disposal group) held for sale | 9 | 264 039 | 148 839 | 355 327 |
| 3 375 590 | 3 013 086 | 3 425 080 | ||
| Total assets | 6 573 359 | 5 961 838 | 6 087 012 |
| Note | As at 30.06.2024 (unaudited) |
As at 31.12.2023 restated data |
As at 1.01.2023 restated data |
|
|---|---|---|---|---|
| Equity and liabilities | ||||
| Equity | ||||
| Share capital | 20 635 | 20 635 | 20 635 | |
| Supplementary capital | 1 057 735 | 1 057 378 | 1 044 798 | |
| Retained earnings | 626 196 | 611 346 | 577 337 | |
| Foreign currency translation reserve | 659 | 694 | 1 008 | |
| Equity attributable to shareholders of the parent company | 1 705 225 | 1 690 053 | 1 643 778 | |
| Non-controlling interest | 341 568 | 338 036 | 162 534 | |
| 2 046 793 | 2 028 089 | 1 806 312 | ||
| Long-term liabilities | ||||
| Credits, loans, bonds | 16 | 2 194 467 | 1 708 807 | 1 609 032 |
| Credits, loans, bonds - non-current assets classified as held for sale | 16 | 105 749 | 52 006 | 20 230 |
| Derivative financial instruments | - | 331 | - | |
| Long-term provisions | 18 | 8 175 | 9 283 | 5 356 |
| Deferred tax liabilities | 5 | 136 113 | 154 154 | 140 651 |
| Leasing | 17,19 | 144 867 | 142 037 | 138 837 |
| Other liabilities | 19 | 84 662 | 101 570 | 68 200 |
| 2 674 033 | 2 168 188 | 1 982 306 | ||
| Short-term liabilities | ||||
| Credits, loans, bonds | 16 | 831 574 | 900 598 | 667 980 |
| Credits, loans, bonds - non-current assets classified as held for sale | 16 | 2 264 | 2 116 | 122 264 |
| Acquisition of shares | - | - | 51 478 | |
| Derivative financial instruments | - | 441 | - | |
| Income tax payable | 6 938 | 4 812 | 31 174 | |
| Other taxes liabilities | 19 | 17 092 | 12 368 | 147 176 |
| Trade payable | 19 | 109 563 | 113 965 | 142 867 |
| Dividend payable | 19 | 9 720 | 6 986 | 90 792 |
| Leasing | 17,19 | 82 258 | 72 097 | 96 389 |
| Short-term provisions | 18 | 25 119 | 31 339 | 51 238 |
| Other liabilities | 19 | 159 956 | 162 409 | 238 348 |
| Liabilities due to customers | 1 | 606 296 | 457 377 | 613 679 |
| 1 850 780 | 1 764 508 | 2 253 385 | ||
| Liabilities directly associated with non-current assets classified as held for sale | 9 | 1 753 | 1 053 | 45 009 |
| 1 852 533 | 1 765 561 | 2 298 394 | ||
| Total equity and liabilities | 6 573 359 | 5 961 838 | 6 087 012 |
| 1.01.2024 - 30.06.2024 (unaudited) |
1.01.2023 - 30.06.2023 (unaudited) |
1.04.2024 - 30.06.2024 (unaudited) |
1.04.2023 - 30.06.2023 (unaudited) |
|
|---|---|---|---|---|
| Profit for the year | 28 459 | 18 903 | (118) | 4 293 |
| Components of other comprehensive income that may be reclassified to profit or loss in later periods |
||||
| - The impact of The fair value measurement of The right of use in connec tion with The cessation of occupation and reclassification of The right of use to investment properties (including The tax impact) |
- | 733 | - | 733 |
| - exchange differences on translation of foreign operations | (35) | (224) | 108 | (212) |
| Other comprehensive income for the year, net of tax | (35) | 509 | 108 | 521 |
| Total comprehensive income for the year, including: | 28 424 | 19 412 | (10) | 4 814 |
| Comprehensive income attributable to shareholders of the parent company | 15 172 | 9 622 | 2 015 | (1 899) |
| Comprehensive income attributable to non-controlling interest | 13 252 | 9 790 | (2 025) | 6 713 |
| Share capital |
Supplemen tary capital |
Accumulated retained earnings |
Exchange differences from conversion |
Equity attributable to equity holdersof the parent |
Non-con trollng share |
Total equity |
|
|---|---|---|---|---|---|---|---|
| For the period 1.01.2024 - 30.06.2024 | |||||||
| Opening balance | 20 635 | 1 057 378 | 611 346 | 694 | 1 690 053 | 338 036 | 2 028 089 |
| Net profit (loss) for the period | - | - | 15 207 | - | 15 207 | 13 252 | 28 459 |
| Other comprehensive income | - | - | - | (35) | (35) | - | (35) |
| Total net income for the period | - | - | 15 207 | (35) | 15 172 | 13 252 | 28 424 |
| Dividend approved for payment | - | - | - | - | - | (9 720) | (9 720) |
| Dividend paid | - | - | - | - | - | - | - |
| Transactions with owners | - | - | - | - | - | (9 720) | (9 720) |
| Distribution of previous years' profit/loss | - | 357 | (357) | - | - | - | - |
| Closing balance | 20 635 | 1 057 735 | 626 196 | 659 | 1 705 225 | 341 568 | 2 046 793 |
| For the period 1.01.2023 - 30.06.2023 | |||||||
| Opening balance | 20 635 | 1 044 798 | 577 337 | 1 008 | 1 643 778 | 162 534 | 1 806 312 |
| Net profit (loss) for the period | - | - | 9 113 | - | 9 113 | 9 790 | 18 903 |
| Other comprehensive income | - | - | 733 | (224) | 509 | - | 509 |
| Total net income for the period | - | - | 9 846 | (224) | 9 622 | 9 790 | 19 412 |
| Transactions with non-controlling shareholders | - | - | (3 916) | - | (3 916) | - | (3 916) |
| Dividend approved for payment | - | - | - | - | - | (10 999) | (10 999) |
| Transactions with owners | - | - | (3 916) | - | (3 916) | (10 999) | (14 915) |
| Distribution of previous years' profit/loss | - | 3 160 | (3 160) | - | - | - | - |
| Closing balance | 20 635 | 1 047 958 | 580 107 | 784 | 1 649 484 | 161 325 | 1 810 809 |
| 1.01.2024 - 30.06.2024 (unaudited) |
1.01.2023 - 30.06.2023 (unaudited) |
|
|---|---|---|
| A. Operating cash flow – indirect method | ||
| I. Profit before tax | 46 093 | 37 283 |
| II. Total adjustments | ||
| Share in (profit) net losses of entities accounted for using the equity method | (86 888) | (36 184) |
| Depreciation of fixed assets and intangible assets | 7 098 | 7 311 |
| Profit (loss) on currency exchange rate | (9 882) | (48 555) |
| Interest and profit sharing (dividends) | 89 904 | 80 517 |
| Profit on investment property | 25 303 | 24 365 |
| Profit / (loss) from the investment activity | 3 188 | 749 |
| Change in provision | (7 327) | (23 338) |
| (Profit) loss on realization of financial instruments | (1 259) | (403) |
| 20 137 | 4 462 | |
| III. Changes in working capital | ||
| Change in inventories | (402 870) | (97 952) |
| Change in receivables | (129 369) | 127 770 |
| Change in short-term liabilities, except for loans and borrowings | 140 592 | (118 635) |
| Change in cash on escrow account | (17 282) | (29 540) |
| (408 929) | (118 357) | |
| IV. Net cash generated from operating activities (I+/-II+/-III) | (342 699) | (76 612) |
| Income tax paid | (63 583) | (75 499) |
| V. Cash flow from operating activities | (406 282) | (152 111) |
| B. Cash flows from investing activities | ||
| I. Inflows | ||
| Disposal of intangible assets and tangible fixed assets | 47 | 126 |
| Disposal of investments in property | 10 283 | 114 233 |
| From borrowings | 6 893 | - |
| Lease interest | 110 | - |
| Repayment of lease receivables | 299 | - |
| Inflow of cash from bank deposit accounts with maturity over three months | - | 562 |
| Disposal of investments | 5 | - |
| 17 637 | 114 921 | |
| II. Outflow | ||
| Purchase of intangible assets and tangible fixed assets | (10 366) | (1 591) |
| Investment in property | (79 471) | (102 852) |
| For borrowings | (152 386) | (4 413) |
| Increasing capital in joint ventures | (14 222) | - |
| (256 445) | (108 856) | |
| III. Net cash flow from investing activities (I+II) | (238 808) | 6 065 |
| 1.01.2024 - 30.06.2024 (unaudited) |
1.01.2023 - 30.06.2023 (unaudited) |
|
|---|---|---|
| C. Cash flow from financing activities | ||
| I. Inflows | ||
| Loans and borrowings | 126 698 | 27 888 |
| Issue of debt securities | 656 648 | 201 402 |
| 783 346 | 229 290 | |
| II. Outflows | ||
| Dividends and other payments to owners | (6 987) | (90 792) |
| Repayment of loans and borrowings | (60 919) | (10 621) |
| Redemption of debt securities | (239 753) | (156 510) |
| Payments of leasing liabilities | (27 048) | (21 754) |
| Interest paid | (93 558) | (82 709) |
| Expenses related to the issue of shares of Archicom S.A. completed in the previous year | (880) | - |
| (429 145) | (362 386) | |
| III. Net cash flow from financing activities (I+III) | 354 201 | (133 096) |
| D. Total net cash flows (A.V +/- B.III +/- C.III) | (290 889) | (279 142) |
| E. Change in cash in the consolidated statement of financial position, including: | (290 889) | (279 142) |
| F. Cash and cash equivalents at the beginning of the period | 813 836 | 941 997 |
| G. Cash and cash equivalents at the end of the period (D+F) | 522 947 | 662 855 |
109 Financial report of Echo Investment S.A. and its Group for H1 2024
| 1.01.2024- 30.06.2024 |
1.01.2023- 30.06.2023 |
|
|---|---|---|
| Revenue from Contracts with Customers | ||
| Sales of residential space (Segment: Apartments) | 333 392 | 341 948 |
| Sales of services to Resi4Rent (Segment: Apartments for rent) | 19 569 | 10 717 |
| Development services in office buildings (Segment: Commercial properties) | 21 479 | 20 469 |
| Development services in shopping and entertainment centres (Segment: Commercial properties) | 303 | 414 |
| Other sales (Segment: Commercial properties) | 19 044 | 2 831 |
| Sales of Student Space (Segment: Student Space) | 1 | - |
| Revenue from Contracts with Customers | 393 788 | 376 379 |
| Lease (IFRS16) | ||
| Lease of residential space (Segment: Apartments) | 139 | 187 |
| Lease of office space (Segment: Commercial properties) | 54 345 | 43 903 |
| Lease of retail space) (Segment: Commercial properties) | 37 858 | 36 094 |
| Lease of other space (Segment: Commercial properties) | 2 884 | 423 |
| Asset on leasing (IFRS16) | 95 226 | 80 607 |
| Revenue total | 489 014 | 456 986 |
| 1.01.2024- 30.06.2024 |
1.01.2023- 30.06.2023 |
|
|---|---|---|
| Sale | 333 392 | 341 948 |
| Lease | 139 | 187 |
| Apartments | 333 531 | 342 135 |
| Lease | 54 345 | 43 903 |
| Fit-out services | 21 479 | 20 469 |
| Office | 75 824 | 64 372 |
| Lease | 37 858 | 36 094 |
| Development services | 303 | 414 |
| Retail | 38 161 | 36 508 |
| Sale | 19 569 | 10 717 |
| Resi4Rent | 19 569 | 10 717 |
| Services | 1 | - |
| Sudent Space | 1 | - |
| Sale | 471 | 1 255 |
| Lease | 2 884 | 423 |
| Services | 18 573 | 1 576 |
| Other | 21 928 | 3 254 |
| Project | Targeted completion |
Targeted total value |
Total value of deferred reve nue related to concluded agreements |
Received advance paymants / / Liabilities from contracts with customers * |
Deposit on apartments / Liabilities from contracts with customers ** |
|---|---|---|---|---|---|
| Residential project | |||||
| Fuzja I, Łódź | completed | 108 931 | 2 329 | 325 | - |
| Fuzja II, Łódź | completed | 101 962 | 1 801 | 106 | - |
| Fuzja III, Łódź | completed | 83 822 | 2 148 | 783 | 64 |
| Boho, Łódź | completed | 106 566 | 23 399 | 4 556 | 103 |
| Nowa Dzielnica, Łódź | completed | 30 247 | 934 | - | - |
| Osiedle Enter IA, Poznań | completed | 42 292 | 442 | - | - |
| Osiedle Enter IB, Poznań | completed | 39 368 | 551 | 97 | - |
| Osiedle Enter II, Poznań | completed | 61 850 | 251 | - | - |
| Osiedle Enter III, Poznań | completed | 65 923 | 1 827 | - | 3 |
| Fuzja Lofty I, Łódź | IV Q 2024 | 87 521 | 87 521 | 12 327 | 400 |
| Empark I, Warszawa | II Q 2025 | 594 321 | 594 321 | 71 045 | 12 720 |
| Wita Stwosza, Kraków | IV Q 2025 | 172 585 | 172 585 | - | - |
| Fuzja Lofty II, Łódź | IV Q 2025 | 119 550 | 119 550 | 517 | - |
| Awipolis Etap 1, Wrocław | completed | 66 710 | 323 | 323 | - |
| Awipolis Etap 2, Wrocław | completed | 79 986 | 19 | 19 | - |
| Awipolis Etap 3, Wrocław | completed | 60 569 | 85 | 85 | - |
| Browary Wrocławskie BP1-2, Wrocław | completed | 63 591 | 407 | 407 | - |
| Browary Wrocławskie BA1,BL3, Wrocław | completed | 105 580 | 361 | 361 | - |
| Browary Wrocławskie BA2-3, Wrocław | completed | 183 484 | 882 | 882 | - |
| Browary Wrocławskie BL1-2, BP3-4 Wrocław | completed | 164 718 | 838 | 838 | - |
| Browary Wrocławskie BP5-6, Wrocław | completed | 109 107 | 2 921 | 2 921 | - |
| Olimpia Port M1-4, Wrocław | completed | 71 923 | 78 | 78 | - |
| Olimpia Port M28-33, Wrocław | completed | 142 270 | 5 | 5 | - |
| Olimpia Port M21,M22,M23, Wrocław | completed | 72 638 | 108 | 108 | - |
| Olimpia Port M24,M25,M26, Wrocław | completed | 128 063 | 248 | 248 | - |
| Olimpia Port M34,M35, Wrocław | completed | 76 911 | 112 | 112 | - |
| Olimpia Port M36,M38, Wrocław | completed | 48 477 | 19 | 19 | - |
| Olimpia Port S16a, S16b, S17, Wrocław | completed | 54 184 | 136 | 136 | - |
| Sady nad Zieloną 1, Wrocław | completed | 35 302 | 210 | 210 | - |
| Planty Racławickie R8, Wrocław | completed | 59 440 | 65 | - | 65 |
| River Point 4, Wrocław | completed | 123 471 | 2 601 | 2 519 | 82 |
| Bonarka Living II C, Kraków | completed | 103 682 | 456 | 369 | 87 |
| Bonarka Living II D, Kraków | completed | 88 095 | 244 | 160 | 84 |
| Zenit I, Łódź | completed | 65 720 | 1 035 | 958 | 77 |
| Wieża Jeżyce I, Poznań | completed | 110 870 | 74 | 34 | 40 |
| Stacja Wola II, Warszawa | completed | 145 768 | 257 | 257 | - |
| Rytm Kabaty, Warszawa | completed | 290 397 | 215 | 180 | 35 |
| Planty Racławickie R9, Wrocław | III kw. 2024 | 120 797 | 120 797 | 102 825 | 11 521 |
| River Point 6 , Wrocław | III kw. 2024 | 104 134 | 104 134 | 80 398 | 691 |
| ZAM II, Kraków | III kw. 2024 | 77 963 | 77 963 | 64 826 | 4 194 |
| Project | Targeted completion |
Targeted total value |
Total value of deferred reve nue related to concluded agreements |
Received advance paymants / / Liabilities from contracts with customers * |
Deposit on apartments / Liabilities from contracts with customers ** |
|---|---|---|---|---|---|
| Sady nad Zieloną 2 A1, C, Wrocław | IV kw. 2024 | 55 492 | 55 492 | 36 208 | 83 |
| Zenit II, Łódź | IV kw. 2024 | 50 590 | 50 590 | 16 535 | 627 |
| Awipolis etap 4, Wrocław | I kw. 2025 | 107 232 | 107 232 | 52 616 | 864 |
| Awipolis etap 4a, Wrocław | III kw. 2025 | 35 946 | 35 946 | 7 460 | 1 239 |
| Modern Mokotów VI, Warszawa | III kw. 2025 | 284 366 | 284 366 | 6 873 | - |
| Sady nad Zieloną 2B, Wrocław | III kw. 2025 | 72 060 | 72 060 | 13 076 | 1 133 |
| Zenit III, Łódź | III kw. 2025 | 69 861 | 69 861 | 548 | 164 |
| Dąbrowskiego D3, Kraków | IV kw. 2025 | 23 050 | 23 050 | 1 257 | 589 |
| Flow (Fab - Gh) I, Łódź | IV kw. 2025 | 85 126 | 85 126 | 6 630 | 1 370 |
| Planty Racławickie R10, Wrocław | IV kw. 2025 | 68 897 | 68 897 | 6 169 | 1 743 |
| Wieża Jeżyce II, Poznań | IV kw. 2025 | 171 830 | 171 830 | 4 954 | 912 |
| Flow (Fab - Gh) II, Łódź | II kw. 2026 | 178 214 | 178 214 | 2 969 | 1 115 |
| Południk 17 K1 , Wrocław | II kw. 2026 | 203 294 | 203 294 | 8 057 | 594 |
| Południk 17 K2 , Wrocław | II kw. 2026 | 131 281 | 131 281 | 5 926 | 514 |
| Wieża Jeżyce V, Poznań | II kw. 2026 | 158 406 | 158 406 | 3 034 | 720 |
| Przystań Reymonta WR2, Wrocław | III kw. 2026 | 139 266 | 139 266 | - | 171 |
| T22 Resi G, Warszawa | III kw. 2026 | 508 723 | 508 723 | 3 381 | 1 549 |
| Przystań Reymonta WR1-3, Wrocław | IV kw. 2026 | 294 862 | 294 862 | 1 990 | 186 |
| Stacja Wola III, Warszawa | IV kw. 2026 | 256 008 | 256 008 | 21 | - |
| Total Residential project | 7 263 292 | 4 216 755 | 526 738 | 43 739 | |
| Other projects | |||||
| Others | 35 819 | 35 819 | 35 819 | - | |
| Total other projects | 35 819 | 35 819 | 35 819 | - | |
| Total residential and others projects | 7 299 111 | 4 252 574 | 562 557 | 43 739 | |
* Advance payments released from escrow accounts
** Advance payments (gross) to be released from escrow accounts
| 1.01.2024- 30.06.2024 |
1.01.2023- 30.06.2023 |
|
|---|---|---|
| Profit (loss) on investment property | (5 577) | 10 492 |
| - costs of securing income from rents (master lease) | (6 534) | (3 423) |
| Revaluation of real estate (profit/loss on fair value measurement), including: | (19 726) | (34 857) |
| - settlement of rental income over time | (2 664) | 2 184 |
| - changes in the valuation of investment properties (Note 7) | (3 320) | (40 185) |
| - changes in the valuation of investment properties under construction (Note 8) | (279) | (364) |
| - changes in the valuation of assets held for sale (note 9) | (13 462) | 3 508 |
| Net profit (loss) on investment property | (25 303) | (24 364) |
The item of profit (loss) on sale of investment properties presents, among others, costs of collateral on rental income (master lease), which mainly relate to the projects Sagittarius Business House, MidPoint 71, West4 Business Hub I in Wrocław, Moje Miejsce II in Warsaw, Fuzja C,D in Łódź and Face2Face in Katowice.
The item of revaluation of properties mainly includes valuations of the office projects Brain Park I and II in
Cracow, React and Fuzja in Łódź, City2 in Wrocław and the Libero shopping center in Katowice.
As the measurement conditions indicated in the accounting policy were met on 30 June 2024, the Group performed the first valuation of the property Fuzja E_03 , E_04, G_03 and H_03.
| 1.01.2024- 30.06.2024 |
1.01.2023- 30.06.2023 |
|
|---|---|---|
| Income from borrowings interest with amortized cost | 14 879 | 15 305 |
| Income from derivatives | 6 120 | 2 402 |
| Income from interest | 3 451 | - |
| Discount income | 6 552 | - |
| Other financial income | 115 | 42 |
| Total financial income | 31 117 | 17 749 |
| 1.01.2024- 30.06.2024 |
1.01.2023- 30.06.2023 |
|
|---|---|---|
| Interest expense from bonds with amortized cost | (82 853) | (63 713) |
| Interest expense from credit with amortized cost | (19 917) | (25 267) |
| Profit share costs | 3 672 | 578 |
| Costs due to interest of leasing | (5 218) | (5 931) |
| Discount cost | (2 147) | (1 497) |
| Other financial costs | (201) | (404) |
| Total Financial costs | (106 663) | (96 234) |
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 external financing costs in relation to the incurred outlays for a given asset.
The capitalised amount of general borrowing costs amounted to PLN 14 636 thous. in H1 2024 according to the annual capitalization rate of 8.06 percent (including: for inventories: PLN 12 197 thous., for investment immovable
property construction in progress: PLN 2 439 thous.). In H1 2023, it amounted to PLN 9,506 thous. according to the annual capitalization rate of 8.52 percent (including: for inventories: PLN 8,488 thous., for investment immovable property construction in progress: PLN 1,018 thous.).
The profit share costs item presents costs that relate to the Moje Miejsce I office building in Warsaw and the Libero shopping center in Katowice.
| 1.01.2024- 30.06.2024 |
1.01.2023- 31.12.2023 |
|
|---|---|---|
| 1. Deferred tax at the beginning of the period | ||
| - measurement of financial instruments | (2 712) | (1 795) |
| - valuation of investment property | (49 666) | (70 262) |
| - shares in joint ventures * | (44 506) | (27 307) |
| - tax loss | 54 600 | 42 643 |
| - liabilities due to loans and bonds (measurement, FX differences, etc.) | (1 499) | 8 571 |
| - liabilities due to borrowings (measurement, FX differences, etc.) | 21 198 | 10 687 |
| - loans receivable (interest, valuation, exchange rate differences, etc.) | (40 056) | (33 993) |
| - liabilities related to investment projects (master lease) | 2 306 | 3 790 |
| - activated costs on projects during construction | 30 130 | 20 963 |
| - costs due to created reserves | 28 606 | 26 542 |
| - IFRS 16 | 4 385 | 6 668 |
| - difference between the book value and tax value of inventory | 112 077 | (13 463) |
| - difference between the book value and tax value of prepayments for premises | (145 598) | (7 606) |
| - Difference between the book value and tax value of the other assets | (12 864) | (12 649) |
| - Liabilities and provisions for employee benefits | 1 783 | 1 163 |
| other | 651 | (108) |
| (41 164) | (46 156) | |
| 2. Change in the period | ||
| - measurement of financial instruments | 2 156 | (917) |
| - valuation of investment properties | 3 530 | 20 596 |
| - shares in joint ventures * | (12 835) | (17 198) |
| - tax loss | 7 744 | 11 958 |
| - liabilities due to loans and bonds (measurement, FX differences, etc.) | 8 846 | (10 069) |
| - liabilities due to borrowings (measurement, FX differences, etc.) | (13 794) | 10 511 |
| - loans receivable (interest, valuation, exchange rate differences, etc.) | (3 690) | (6 063) |
| - liabilities related to investment projects (master lease) | (193) | (1 484) |
| - activated costs on projects during construction | 9 756 | 9 167 |
| - costs due to created reserves | 7 558 | 2 065 |
| - IFRS 16 leasing | (2 091) | (2 283) |
| - difference between the book value and tax value of inventory | (84 808) | 125 540 |
| - difference between the book value and tax value of prepayments for premises | 142 521 | (137 992) |
| - Difference between the book value and tax value of the other assets | (9 349) | (215) |
| - Liabilities and provisions for employee benefits | (949) | 620 |
| other | (696) | 759 |
| 53 706 | 4 996 | |
| 3. Total deferred income tax at the end of the period | ||
| - measurement of financial instruments | (556) | (2 712) |
| - valuation of investment property | (46 136) | (49 666) |
| - shares in joint ventures * | (57 341) | (44 506) |
| - tax loss | 62 344 | 54 600 |
| - liabilities due to loans and bonds (measurement, FX differences, etc.) | 7 347 | (1 499) |
| 1.01.2024- 30.06.2024 |
1.01.2023- 31.12.2023 |
|
|---|---|---|
| liabilities due to borrowings (measurement, FX differences, etc.) | 7 404 | 21 198 |
| - loans receivable (interest, valuation, exchange rate differences, etc.) | (43 746) | (40 056) |
| - liabilities related to investment projects (master lease) | 2 113 | 2 306 |
| - activated costs on projects during construction | 39 886 | 30 130 |
| - costs due to created reserves | 36 164 | 28 606 |
| - IFRS 16 leasing | 2 294 | 4 385 |
| - difference between the book value and tax value of inventory | 27 270 | 112 077 |
| - difference between the book value and tax value of prepayments for premises | (3 077) | (145 598) |
| -Difference between the book value and tax value of the other assets | (22 212) | (12 864) |
| - Liabilities and provisions for employee benefits | 834 | 1 783 |
| - other | (45) | 651 |
| 12 542 | (41 164) | |
| - including: | ||
| Deferred tax assets | 148 657 | 112 993 |
| - change during the year | 35 665 | 18 499 |
| Deferred tax provision | 136 113 | 154 154 |
| - change during the year | (18 041) | 13 503 |
* Estimated tax burden related to expected changes in the Group's structure resulting from the difference between the tax and balance sheet value of interests in joint ventures.
| 1.01.2024- 30.06.2024 |
1.01.2023- 30.06.2023 |
|
|---|---|---|
| 1. Profit before tax (gross profit) | 46 095 | 37 283 |
| 2. Income tax calculated according to the parent company tax rate (19%) | 8 758 | 7 084 |
| 3. Differences: | ||
| Tax effect of non-taxable income | (6 433) | (118) |
| Tax effect of income from change in provisions and non-taxable liabilities | 171 | (521) |
| Allowances for expected credit losses - receivables solution | (278) | (846) |
| Tax effect of non-deductible costs | 5 224 | 805 |
| The tax effect of financial costs that are permanently not tax deductible | 1 401 | 686 |
| Services above the ebitda limit | 9 330 | 9 200 |
| Utilization of previously unrecognized tax losses | (568) | (716) |
| Tax losses for which deferred income tax has not been recognized | 2 929 | 2 684 |
| Income tax for the preceding years | 740 | 461 |
| Tax losses from previous years for which deferred income tax was recognized | (3 668) | (1 078) |
| Interim result of partnerships | - | 415 |
| Effect of tax rate change | 29 | 979 |
| Unrecognized asset for deferred tax in previous years | - | (655) |
| Differences total | 8 876 | 11 296 |
| Charge on the financial result due to income tax, including | 17 634 | 18 380 |
| - current tax | (71 340) | (37 084) |
| - deferred tax | 53 706 | 18 704 |
| Right-of-use | |||||
|---|---|---|---|---|---|
| Offices | Centers | Land | asset | Total | |
| Value at 1.01.2023 | 373 226 | 625 981 | 11 314 | 84 116 | 1 094 638 |
| - purchase | - | - | - | 27 585 | 27 585 |
| - expenditure on investments | 76 170 | 938 | - | - | 77 108 |
| - revaluation of property - profit/loss on fair value measurement | (11 068) | (53 400) | 1 222 | (1 001) | (64 247) |
| - taking from investment properties | - | - | - | 9 372 | 9 372 |
| Value at 31.12.2023 | 438 328 | 573 519 | 12 536 | 120 073 | 1 144 456 |
| - purchase | - | - | - | 3 214 | 3 214 |
| - expenditure on investments | 44 291 | 1 802 | - | - | 46 093 |
| - revaluation of property - profit/loss on fair value measurement (Note 2) | (3 574) | 8 958 | 210 | (8 914) | (3 320) |
| - taking to assets held for sale (Note 8) | (128 662) | - | - | - | (128 662) |
| - transfer to lease receivable | - | - | - | (7 261) | (7 261) |
| - taking from investment properties | 111 738 | 6 441 | - | 2 429 | 120 608 |
| Value at 30.06.2024 | 462 121 | 590 720 | 12 746 | 109 541 | 1 175 127 |
The Group measures investment properties at fair value at the end of each reporting period. Valuations of investment properties were performed by the internal analysis department with the exception of a property valued by an external valuer in the amount of PLN 12,301 thous.
The property value as of 30 June 2024 consists mainly of the following properties: the Libero shopping center in Katowice, the Brain Park I,II office building in Cracow. At the same time, the value of investment properties includes the value of perpetual usufruct rights to land, which as of 30 June 2024 is PLN 109,541 thous. (as of 31 December 2023 is PLN 120,073 thous.).
In the fair value hierarchy for investment properties, the Group assigned level 3, except for two investment properties assigned to level 2 in the amount of PLN 12,301 thous. For details, see Section 2.3 "Material estimates and judgments of the Management Board of the Group".
| Right-of-use | |||||
|---|---|---|---|---|---|
| Offices | Centers | Land | asset | Total | |
| Value at 1.01.2023 | 429 916 | 46 120 | - | 10 587 | 486 625 |
| - purchase | - | - | - | 3 231 | 3 231 |
| - expenditure on investments | 102 002 | 15 887 | - | - | 117 888 |
| - movement to fixed assets | - | (3 212) | - | - | (3 212) |
| - changes in property valuation - gain/loss on fair value measurement | (13 115) | (7 961) | - | 51 | (21 026) |
| Value at 31.12.2023 | 518 803 | 50 834 | - | 13 869 | 583 506 |
| - purchase | - | - | - | 3 620 | 3 620 |
| - expenditure on investments | 28 913 | 4 710 | - | - | 33 623 |
| - movement to investment property | (111 738) | (6 441) | - | (2 429) | (120 608) |
| - movement to inventories | (15 216) | - | - | (404) | (15 620) |
| - changes in property valuation - gain/loss on fair value measurement (Note 2) |
- | (279) | - | - | (279) |
| Value at 30.06.2024 | 420 762 | 48 824 | - | 14 656 | 484 241 |
The Group measures investment properties under construction that meet the criteria to be measured at fair value, in accordance with the Group's accounting policy, at fair value at the end of each reporting period. The valuations of investment properties under construction were performed by the internal analysis department.
The investment expenditures incurred were mainly for investment projects located in Kraków, Łódź and Wrocław.
The Group updated the fair value of the Fuzja E_03 , E_04, G_03 i H_03 in the amount of (-) PLN 279 thous The Group's report as of 30 June 2024 presented investment properties under construction with a total value of PLN 484,242 thous. The closing balance of the reporting period consisted primarily of the React II and Fuzja I in Łódź, office buildings at Swobodna Street in Wrocław. The value of investment properties under construction includes the right of perpetual usufruct of land in the amount of PLN 14,656 thous. (31 December 2023 in the amount of PLN 13,869 thous.).
In the fair value hierarchy for investment properties under construction, the Group has assigned level 3. Details are presented in Section 2.3 "Material estimates and judgments of the Management Board of the Group".
| Right-of-use | |||||
|---|---|---|---|---|---|
| Offices | Centers | Land | asset | Total | |
| 353 597 | - | 1 400 | 330 | 355 328 | |
| (216) | - | - | - | (216) | |
| 4 773 | - | - | - | 4 773 | |
| (209 316) | - | (1 400) | (330) | (211 046) | |
| 148 839 | - | - | - | 148 839 | |
| (13 462) | - | - | - | (13 462) | |
| 128 662 | - | - | - | 128 662 | |
| 264 039 | - | - | - | 264 039 | |
The Group measures investment properties that are assets held for sale at fair value at the end of each reporting period. The valuations of assets held for sale were performed by the internal analysis department.
In the statements as at 30 June 2024, the Group presented assets held for sale with a total value of PLN 264,039 thous. The closing balance of the reporting period consisted of the City 2 office building in Wrocław and React I in Łódź.
The sale of City 2 did not happen on the previously anticipated date. The delay in the sale is solely due to the macroeconomic situation and the current condition of
the office market. The continued high interest rates have resulted in a lack of activity in the office property trading market. As the property market is characterised by its cyclic nature, there is a high expectation of a recovery. In the opinion of the Management Board, the completion of the sale is highly probable within 12 months from the balance sheet date and a change in the disposal plan is unlikely.
In the fair value hierarchy for investment properties classified as held for sale, the Group assigned Level 3. Details are presented in Section 2.3 "Material estimates and judgments of the Management Board of the Group".
| 30.06.2024 | 31.12.2023 | |
|---|---|---|
| Received deposits (Note 19) | 1 753 | 967 |
| Total | 1 753 | 1 053 |
The item 'liabilities associated to assets held for sale' of the consolidated statement of financial position, presents liabilities related to following properties: City2 office building in Wrocław and React I in Łódź.
Liabilities related to the financing of City 2 in Wrocław, were presented as long-term as described in Note 23 (Amendments to IAS).
| 1.01.2024 - 30.06.2024 | Own land |
Buildings and structures |
Technical equipment and ma chines |
Means of transport |
Other PP&E |
Right-of use asset |
Total PP&E |
|---|---|---|---|---|---|---|---|
| Gross value of PP&E at the beginning of the period after corrections |
200 | 6 915 | 6 047 | 2 118 | 16 902 | 64 384 | 96 566 |
| - purchase | - | 2 187 | 577 | - | 4 293 | 256 | 7 313 |
| - leasing (IFRS16) | - | - | - | - | - | 14 774 | 14 774 |
| - sale | - | - | (7) | (106) | (206) | - | (319) |
| - liquidation | - | (1 478) | (48) | - | (23) | (2 616) | (4 164) |
| Gross PP&E at the end of the period | 200 | 7 624 | 6 569 | 2 012 | 20 966 | 76 799 | 114 170 |
| Accumulated depreciation at the beginning of the period | (13) | 2 435 | (5 027) | (1 343) | (11 273) | (24 857) | (40 077) |
| - depreciation | - | (549) | (217) | (20) | (1 009) | - | (1 796) |
| - liquidation | - | 641 | 41 | - | 28 | 1 791 | 2 502 |
| - leasing (IFRS16) - depreciation | - | - | - | - | - | (4 311) | (4 311) |
| - correction due to sale | - | - | 7 | 67 | 26 | - | 100 |
| Accumulated depreciation at the end of the period | (13) | 2 527 | - | (1 296) | (12 227) | (27 376) | (43 581) |
| Net value of PP&E at the end of the period | 187 | 10 151 | 1 374 | 716 | 8 739 | 49 423 | 70 589 |
| 1.01.2023 - 31.12.2023 | Own land |
Buildings and structures |
Technical equipment and ma chines |
Means of transport |
Other PP&E |
Right-of use asset |
Total PP&E |
|---|---|---|---|---|---|---|---|
| Gross value of PP&E at the beginning of the period after corrections |
200 | 8 240 | 6 196 | 2 183 | 16 756 | 63 063 | 96 638 |
| - purchase | - | 222 | 465 | 279 | 3 103 | - | 4 069 |
| - leasing (IFRS16) | - | - | - | - | - | 5 966 | 5 966 |
| - sale | - | (24) | (223) | (380) | (149) | - | (776) |
| - liquidation | - | (6 158) | (392) | 36 | (2 808) | (1 112) | (10 434) |
| - other | - | 4 634 | - | - | - | (3 533) | 1 101 |
| Gross PP&E at the end of the period | 200 | 6 915 | 6 047 | 2 118 | 16 902 | 64 384 | 96 566 |
| Accumulated depreciation at the beginning of the period | (11) | (1 641) | (4 947) | (1 651) | (8 968) | (19 011) | (36 229) |
| - depreciation | (2) | (608) | (620) | (57) | (2 546) | - | (3 832) |
| - liquidation | - | 4 289 | 359 | (71) | 92 | (403) | 4 266 |
| - leasing (IFRS16) - depreciation | - | - | - | - | - | (8 495) | (8 495) |
| - leasing - claiming the lease agreement | - | - | - | - | - | 160 | 160 |
| - correction due to sale | - | - | 181 | 436 | 149 | - | 766 |
| - other | - | 395 | - | - | - | 2 892 | 3 287 |
| Accumulated depreciation at the end of the period | (13) | 2 435 | (5 027) | (1 343) | (11 273) | (24 857) | (40 077) |
| Net value of PP&E at the end of the period | 187 | 9 350 | 1 020 | 775 | 5 629 | 39 528 | 56 489 |
The value of investments in associates and joint ventures accounted for using the equity method is presented in the table below:
| Rosehill Investments Sp. z o.o., Berea Sp. z o.o. (Galeria Młociny) |
Projekt Echo 138 Sp. z o.o. Sp.k. (Towarowa 22) |
R4R Poland Sp. z o.o. (Resi4Rent) |
SGE JV co S. a r. l. (Student Space) |
Project Bro warna Sp. z o.o. (previ ously named Archicom Wrocław 2 Sp. z o.o.) |
Total | |
|---|---|---|---|---|---|---|
| Balance as of 1.012023 | 205 274 | 103 715 | 169 192 | - | - | 478 181 |
| - increase in capitals | 71 331 | - | 5 625 | - | - | 76 956 |
| - Echo Investment Group's share in the joint venture's net profit/loss |
4 698 | (952) | 88 286 | - | - | 92 032 |
| - elimination of transactions between the entity and the Gro up (revenues, costs, sales profits of 30 percent) |
- | (1 412) | (3 289) | - | - | (4 701) |
| Balance as of 31.12.2023 | 281 303 | 101 351 | 259 814 | - | - | 642 468 |
| - increase in capitals | - | - | - | 48 | 48 | |
| - disclosure in connection with the sale of shares | - | - | - | - | 6 | 6 |
| - increase in capitals | - | - | - | 14 071 | - | 14 071 |
| - Echo Investment Group's share of the joint venture's net profit/loss |
(3 921) | 20 404 | 60 779 | (162) | (184) | 76 915 |
| - exchange differences due to the translation | - | - | - | 103 | - | 103 |
| Total cumulative unrecognized shares of the joint venture's loss |
- | - | - | - | 1 811 | 1 811 |
| - elimination of transactions between the entity and the Gro up (revenues, costs, sales profits of 30 percent) |
- | 933 | 8 003 | - | (1 633) | 7 303 |
| - other | - | - | - | (84) | - | (84) |
| Balance as of 30.06.2024 | 277 382 | 122 688 | 328 596 | 13 976 | - | 742 642 |
| Rosehill Investments Sp. z o.o., Berea Sp. z o.o. (Galeria Młociny) |
Projekt Echo 138 Sp. z o.o. Sp.k. (Towarowa 22) |
R4R Poland Sp. z o.o. (Resi4Rent) |
SGE JV co S. a r. l. (Student Space) |
Project Bro warna Sp. z o.o. (previ ously named Archicom Wrocław 2 Sp. z o.o.) |
Total | |
|---|---|---|---|---|---|---|
| Total comprehensive income | 851 455 | 411 923 | 1 112 005 | 46 587 | (325) | 2 421 645 |
| Echo Investment Group's % share | 30% | 30% | 30% | 30% | 55% | |
| Echo Investment Group's share of net assets | 255 436 | 123 577 | 333 602 | 13 976 | (179) | 726 412 |
| Goodwill after impairment allowance | 21 946 | - | - | - | - | 21 946 |
| Elimination of transactions between the undertaking and the Group (income, expenses, profits from sales ) and other adjustments |
- | (889) | (5 006) | - | 179 | (5 716) |
| Echo Investment Group's share of net assets = the carrying value of the investment valued using the equity method |
277 382 | 122 688 | 328 596 | 13 976 | - | 742 642 |
| Borrowings granted | - | 27 062 | 268 333 | - | 140 734 | 436 129 |
| Echo Investment Group's total involvement in joint ventures as of 30.06.2024 |
277 382 | 149 750 | 596 928 | 13 976 | 140 734 | 1 178 771 |
On 31 May 2017 the Echo Investment Group together with the EPP 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 percent 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 2024 the Echo Investment Group held 30 percent shares in the project company being the owner of the property and the remaining 70 percent was held by the EPP Group. 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.
In 2022, the Echo Investment Group together with the EPP N.V. made a proportional capital increase in Rosehill Investments Sp z o.o. in the total amount of EUR 76.3 million (EPP N.V. - EUR 53.4 million, Echo Group - EUR 22.9 million).
The following is a summary of financial information in the joint venture. The carrying value of the investment as of 30 June 2024 was PLN 277,382 thous. At the same time, since the beginning of the project, the Echo Group has granted loans to Rosehill Investments Sp. z o.o. and Berea Sp. z o.o. with a total value of PLN 71 million, which were used in Q4 2023 to increase the capital in the joint venture. As of 30 June 2024 the Echo Group has no loans granted to Rosehill Investments Sp. z o.o. and Berea Sp. z o.o.
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. As at 30 June 2024, the company recognized an impairment loss of PLN 13,091 thousand.
| 30.06.2024 | 31.12.2023 | |
|---|---|---|
| Fixed assets – investment property | 1 644 383 | 1 675 284 |
| Non-current assets - other financial assets | - | 20 708 |
| Current assets - other | 14 939 | 13 131 |
| Current assets - Cash | 31 199 | 59 987 |
| Total assets | 1 690 522 | 1 769 110 |
| Long-term liabilities | 824 637 | 845 110 |
| Financial liabilities (without trade liabilities) | 657 017 | 678 335 |
| Other long-term liabilities | 167 620 | 166 775 |
| Short-term liabilities | 14 431 | 59 475 |
| Financial liabilities (without trade liabilities) | 5 521 | 47 739 |
| Other short-term liabilities | 8 910 | 11 736 |
| Total liabilities | 839 067 | 904 585 |
| Equity | 851 455 | 864 525 |
| Share of the Echo Investment S.A. | 30,00% | 30,00% |
| Share of the Echo Investment Group in net assets | 255 436 | 259 357 |
| Goodwill | 35 037 | 35 037 |
| Impairment write-off | (13 091) | (13 091) |
| The carrying amount of an investment accounted for using the equity method | 277 382 | 281 303 |
| 1.01.2024 - 30.06.2024 |
1.01.2023 - 30.06.2023 |
|
|---|---|---|
| Operating income | 50 044 | 61 420 |
| Operating costs including: | (19 535) | (26 019) |
| Depreciation | - | - |
| Revenue/cost - revaluation of property | (284) | (4 084) |
| Costs of general administrative | (1 275) | (1 260) |
| Costs of sales | (268) | (186) |
| Other income / operating costs | 1 044 | 679 |
| Other income / operating costs including: | (41 673) | (25 501) |
| Financial income and cost | (28 337) | (24 056) |
| Gross profit (loss) | (11 947) | 5 050 |
| Income tax | (1 124) | 4 227 |
| Net profit (loss) | (13 070) | 9 277 |
| Total comprehensive income | (13 070) | 9 277 |
| Share of the Echo Investment Group (%) | 30,00% | 30,00% |
| Share of the Echo Investment Group in the net profit/loss of the joint venture | (3 921) | 2 783 |
| Share of the Group in comprehensive income resulting from joint-venture | (3 921) | 2 783 |
On 15 September 2016, the Echo Investment Group and the EPP Group N.V. entered into a conditional purchase agreement relating to a property located in Warsaw at 22 Towarowa Street on which a joint investment project will be carried out. The final purchase agreement was concluded on 23 December 2016. The sale price of the property was agreed at EUR 77.4 million where Echo Investment paid EUR 35.82 million and EPP's contribution amounted to EUR 41.58 million.
On 8 June 2022, the following transactions took place regarding the property:
− EPP Group N.V. increased the capital in the joint venture by EUR 36 million and then sold all its shares to a new investor, i.e. AFI Europe N.V. (a company fully owned by AFI Properties Ltd, which is a public company registered in Israel and listed on the Tel Aviv Stock Exchange),
Echo Investment and AFI Europe N.V. have proportionally withdrawn their contributions to the joint venture: Echo Investment in the amount of EUR 7.1 million and AFI Europe N.V. - in the amount of EUR 16.6 million,
− Echo Investment signed a preliminary purchase agreement for a part of the property located at 22 Towarowa Street (""a part of the joint venture""), which is intended for the construction of apartments, and made a down payment for this plot of land in the amount of EUR 23.7 million, which represents 50 percent of the value of the plot.
In October 2023, Echo Investment's subsidiary Projekt Echo - 137 Sp. z o.o. purchased a portion of a property located at 22 Towarowa Street intended for the construction of apartments for PLN 57.8 million from Projekt Echo 138 Sp. z o.o.
Following the completion of the above transactions and as of the balance sheet date, i.e. 30 June 2024, the Echo Group owns 30 percent and AFI Europe N.V. 70 percent of the shares in the joint venture.
Based on the company's deed, all strategic financial and operational decisions (including, in particular, making the purchase of a material asset, entering into a lease agreement, etc.) are subject to the unanimous consent of both shareholders. Echo Investment S.A. and AFI Europe N.V. are only liable for their proportionate share of the purchase price. The share of this joint venture is accounted for using the equity method in the consolidated financial statements of the Echo Investment Group. The carrying amount of the project as of 30 June 2024 was PLN 122.688 thous. At the same time, since the beginning of the project, the Echo Group has granted Projekt Echo 138 Sp. z o.o. Sp.k. and Projekt Echo 138 Sp. z o.o. with a total value of PLN 27.062 thous.
The following is a summary of financial information in the joint venture."
| 30.06.2024 | 31.12.2023 | |
|---|---|---|
| Fixed assets – investment property | 716 448 | 591 753 |
| Other fixed assets | 25 842 | 8 400 |
| Current assets - Cash | 40 499 | 9 637 |
| Current assets | 16 699 | 17 250 |
| Total assets | 799 487 | 627 040 |
| Long-term liabilities | 231 279 | 159 505 |
| Financial liabilities (without trade liabilities) | 194 232 | 155 511 |
| Other long-term liabilities | 37 047 | 3 994 |
| Short-term liabilities | 156 285 | 123 625 |
| Financial liabilities (without trade liabilities) | 5 366 | 5 409 |
| Other short-term liabilities | 150 919 | 118 216 |
| Total liabilities | 387 564 | 283 130 |
| Equity | 411 923 | 343 910 |
| Share of the Echo Investment S.A. | 30,00% | 30,00% |
| Elimination of mutual transactions between unit and the Group (przychodów, kosztów, zysków ze sprzedaży w wysokości 30 percent) |
(889) | (1 822) |
| Echo Investment Group's share in net assets = carrying amount of the investment valued using the equity method | 122 688 | 101 351 |
| 1.01.2024 - 30.06.2024 |
1.01.2023 - 30.06.2023 |
|
|---|---|---|
| Operating income | 3 248 | 916 |
| Operating costs, including: | (3 704) | (2 125) |
| Depreciation | - | - |
| Profit/loss on revaluation of property to fair value | 87 769 | - |
| Costs of general administrative | (79) | (41) |
| Other income / operating costs | 340 | (186) |
| Financial income and costs, including: | (3 857) | (4 964) |
| Financial interest expense | (1 490) | (2 405) |
| Gross profit (loss) | 83 717 | (6 400) |
| Income tax | (15 704) | 1 636 |
| Net profit (loss) | 68 013 | (4 764) |
| Total comprehensive income | 68 013 | (4 764) |
| Share of the Echo Investment Group (%) | 30,00% | 30,00% |
| Share of the Group in comprehensive income resulting from joint-venture (46.2 percent until 8 June 2022, 30 percent from 9 June 2022) |
20 404 | (1 429) |
| Share of the Echo Investment Group in the total income from the joint venture | 20 404 | (1 429) |
On 20 July 2018 Echo Investment S.A. acquired 30 percent of shares and votes in a joint investment venture R4R Poland Sp. z o.o. The remaining 70 percent 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, conclusion of a lease agreement, etc.) require the unanimous consent of both share-holders.
Pursuant to the agreement, the joint-venture operates 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.
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: 39,236 thousand.
At the same time, Echo Investment granted loans to R4R Poland Sp. z o.o.: 268 332 thousand.
In 2018 - 2023, new subsidiaries of R4R Poland Sp. z o.o. were established in order to develop projects located among others in Warsaw (Grzybowska, Taśmowa, Woronicza, Wilanowska), Gdańsk (Kołobrzeska, Zielony Trójkąt), Kraków (3 Maja, Jana Pawła II, Puszkarska, Romanowicza, Zabłocie, Młyńska), Poznań (Szczepanowskiego, Nowe Miasto, ul. Dmowskiego), Łódź (Wodna, Kilińskiego) and Wrocław (Grabiszyńska, Jaworska, Rychtalska, Kępa, Park Zachodni, Bardzka).
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 2024 amounted PLN 328,596 thousand.
| 30.06.2024 | 31.12.2023 | |
|---|---|---|
| Fixed assets – investment property | 2 579 595 | 2 290 925 |
| Fixed assets – investment properties under construction | 1 117 805 | 869 478 |
| Other fixed assets | 36 173 | 32 644 |
| Current assets - Cash | 113 057 | 157 737 |
| Current assets | 65 928 | 65 480 |
| Total assets | 3 912 558 | 3 416 264 |
| Long-term liabilities | 2 686 787 | 2 363 397 |
| Financial liabilities (without trade liabilities) | 2 385 959 | 2 109 789 |
| Other long-term liabilities | 300 828 | 253 608 |
| Short-term liabilities | 113 766 | 143 457 |
| Financial liabilities (without trade liabilities) | 21 786 | 17 499 |
| Other short-term liabilities | 91 980 | 125 958 |
| Total liabilities | 2 800 553 | 2 506 855 |
| Equity | 1 112 005 | 909 410 |
| Share of the Echo Investment S.A. (%) | 30,00% | 30,00% |
|---|---|---|
| Elimination of mutual transactions between unit and the Group (revenues, costs, sales profits in the amount of 30 percent) | (5 006) | (13 009) |
| Echo Investment Group's share in net assets = carrying amount of the investment valued using the equity method | 328 596 | 259 814 |
| 1.01.2024 - 30.06.2024 |
1.01.2023 - 30.06.2023 |
|
|---|---|---|
| Operating income | 88 427 | 56 919 |
| Revenue - revaluation of property to fair value | 232 777 | 151 450 |
| Administrative costs related to project | (23 061) | (16 934) |
| Costs of general administrative, including: | (13 862) | (10 646) |
| Depreciation | (327) | (255) |
| Other income / operating costs | 498 | 3 828 |
| Financial income and costs, including: | (34 793) | (49 865) |
| Financial interest expense | (38 609) | (27 293) |
| Gross profit (loss) | 249 986 | 134 752 |
| Income tax | (47 391) | (27 723) |
| Net profit (loss) | 202 595 | 107 029 |
| Total comprehensive income | 202 595 | 107 029 |
| Share of the Echo Investment Group (%) | 30,00% | 30,00% |
| Share of the Group in comprehensive income resulting from joint-venture | 60 779 | 34 830 |
| Share of the Group in comprehensive income resulting from joint-venture | 60 779 | 34 830 |
On 6 March 2024, Echo Investment S.A. acquired 30 percent of the shares and votes in a joint investment venture (Student House) that will develop student housing projects in Poland. The remaining 70 percent of the shares and votes were acquired by Signal Alpha 3 R1 S.ŕ r.l., based in Luxembourg. Under the company deed, all strategic financial and operational decisions (including in particular the purchase of a significant asset) require that both shareholders unanimously agree.
Echo Investment S.A. intends to invest up to EUR 31.3 million in the development of the Venture. The assumed time horizon for the execution of the Venture will be from 3 to 5 years. The assumed number of beds to be completed as part of the Venture shall be at least 5,000. The assumed proportions of financing sources of the Venture shall be (i) 40 percent-50 percent - financing from the parties; (ii) the remaining 60 percent - 50 percent - debt.
The first two projects will be started in Kraków. There will be places for 1,230 students at Wita Stwosza Street and 29 Listopada Avenue. In turn, the first project in Warsaw is scheduled for completion in autumn 2026.
Echo Investment S.A., while fulfilling its commitment to cofinance the venture, contributed its capital to SGE JV co S. a r. l. in H1 2024 by acquiring new shares in the increased share capital for the amount of PLN 14,071 thous. (EUR 3,273 thous.).
The Echo Investment Group's share in the consolidated financial statements is accounted for using the equity method. The financial information in the joint venture is summed up below.
The carrying amount of the investment as at 30 June 2024 amounted to PLN 13,976 thous.
| 30.06.2024 | |
|---|---|
| Cash | 9 316 |
| Current assets | 37 306 |
| Total assets | 46 623 |
| Short-term liabilities | 35 |
| Financial liabilities (without trade liabilities) | - |
| Other short-term liabilities | 35 |
| Total liabilities | 35 |
| Equity | 46 587 |
| Share of the Echo Investment S.A. (%) | 30,00% |
| Elimination of mutual transactions between unit and the Group (revenues, costs, sales profits in the amount of 30 percent) | - |
| Echo Investment Group's share in net assets = carrying amount of the investment valued using the equity method | 13 976 |
| 1.01.2024 - 30.06.2024 |
|
|---|---|
| Costs of general administrative, including: | (25) |
| Depreciation | (3) |
| Financial income and costs, including: | (515) |
| Gross profit (loss) | (540) |
| Income tax | - |
| Net profit (loss) | (540) |
| Total comprehensive income | (540) |
| Share of the Echo Investment Group (%) | 30,00% |
| Share of the Group in comprehensive income resulting from joint-venture | (162) |
| Share of the Group in comprehensive income resulting from joint-venture | (162) |
On 7 March 2024, documents concerning the establishment of a joint venture by Archicom S.A. and Rank Progress S.A. were signed, as a result of which Archicom Wrocław 2 Sp. z o.o. (currently: Projekt Browarna sp. z o.o.) became the subject of the joint ownership of the two aforementioned companies. Archicom's share in the joint venture is 55 percent and Rank Progress 45 percent. As a result of the transaction, the Company lost exclusive control over the undertaking. Under the company deed, all
strategic financial and operational decisions (including in particular the purchase of a significant asset) require that both shareholders unanimously agree.
The JV initiative relates to the development of a residential project on a site located at Browarna Street in Wrocław. The project assumes that Rank Progress will contribute the land to the venture, and Archicom will handle the comprehensive development of the project. As part of the
three-stage investment, it is planned to build a residential estate with over 45,000 sqm of usable floor space, including nearly 800 apartments.
On 27 March 2024, Archicom S.A. granted Projekt Browarna sp. z o.o. (previous name: Archicom Wrocław 2 sp. z o.o.) a borrowing for a total amount of PLN 138,944 thous.
On 28 March 2024, the jointly-controlled undertaking and Rank Progress S.A. concluded, in performance of the preliminary and conditional agreement of 7 March 2024, a sales agreement and a transfer agreement concerning the purchase by Projekt Browarna sp. z o.o. (previous name: Archicom Wrocław 2 sp. z o.o.) from Rank Progress S.A. of the property located at Browarna Street in Wrocław. The Echo Investment Group's share in the consolidated financial statements is accounted for using the equity method. The financial information in the joint venture is summed up below.
| 30.06.2024 | |
|---|---|
| Current assets inventories | 178 620 |
| Current assets taxes | 39 949 |
| Current assets other | 933 |
| Current assets cash | 7 769 |
| Total assets | 227 271 |
| Long-term liabilities | 225 938 |
| Financial liabilities (without trade liabilities) | 225 131 |
| Other long-term liabilities | 807 |
| Short-term liabilities | 1 658 |
| Financial liabilities (without trade liabilities) | 120 |
| Other short-term liabilities | 1 538 |
| Total liabilities | 227 596 |
| Equity | (325) |
| Echo Investment Group's % share | 55% |
| Echo Investment Group's share in net assets | (179) |
| Elimination of transactions between the undertaking and the Group (income, costs, profits from sales of 55%) | (1 633) |
| Total cumulative unrecognized share of the joint venture's loss | 1 812 |
| Carrying amount of the investment measured using the equity method | - |
| 1.01.2024 - 30.06.2024 |
|
|---|---|
| Operating income | 5 |
| Costs of general administrative, including: | (101) |
| Sales cost | (270) |
| Financial income and costs, including: | (48) |
| Financial interest expense | (97) |
| Gross profit (loss) | (413) |
| Income tax | 78 |
| Net profit (loss) | (335) |
| Total comprehensive income | (335) |
| Share of the Echo Investment Group (%) | 55% |
| Share of the Group in comprehensive income resulting from joint-venture | (184) |
| Share of the Group in comprehensive income resulting from joint-venture | (184) |
| 30.06.2024 | 31.12.2023 | |
|---|---|---|
| Long-term loans granted (with interests) | 405 798 | 263 442 |
| Short-term loans granted (with interests) | 47 402 | 38 392 |
| Long-term sureties | 3 824 | 4 291 |
| Long-term prepayments | - | 24 |
| Prepayments and long-term advances | 13 718 | - |
| Assets at the end of the period | 470 743 | 306 149 |
| - long-term | 423 341 | 267 757 |
| - short-term | 47 402 | 38 392 |
The loans were granted to legal entities in PLN, with an interest rate of WIBOR plus a margin or a fixed interest rate. As of the balance sheet date, the loans with a total value of PLN 436,130 thous. (converted to PLN) were granted to the entities accounted for using the equity method: Towarowa 22 and Resi4Rent, to be repaid in 2024-2032. The carrying amount of the loans granted to other entities is PLN 17,070 thous., to be repaid in 2024.
The maximum credit risk of the borrowings is equal to their carrying value, but the Management Board takes into account that the borrowers are special purpose companies operating a real estate project, which is a
source of potential recoveries. The Group's Management Board actively monitors debtors and assesses their ability to meet their loan obligations. In particular, this is done for loans granted to related parties, through which the Group is able to assess and identify the loans for which their credit risk has significantly increased. The Group's Management Board has not identified any such loans. The Management Board also evaluated the loans in terms of creating an allowance for expected credit losses and assessed such allowance as immaterial. The estimated fair value of the loans granted is approximately equal to their carrying value.
| 30.06.2024 | 31.12.2023 | |
|---|---|---|
| Semi-finished products and work-in-progress | 1 881 253 | 1 383 295 |
| – asset on perpetual usufruct | 47 502 | 33 307 |
| Finished products | 35 113 | 167 399 |
| Goods | 72 459 | 3 131 |
| Total Inventory | 1 988 825 | 1 553 824 |
The item of finished products mainly includes residential and commercial units sold with final agreements.
The item of semi-finished products and work-inprogress mainly includes properties owned by the Group and expenditures on residential projects in preparation and under construction (e.g. design services, construction work, etc. provided by external companies). In addition, this item includes the right to use the land (perpetual usufruct) on which residential and commercial units are built. The remaining value of the item relates to expenditures incurred for provided services of fit-out of premises. Due to the nature of the business, freshly purchased lands are presented as lands and the Group divides lands held for development between fixed and current assets based on the estimated length of the operating cycle. The details of the division are described in Section 02 "Main Accounting Policies."
The item of goods includes lands held for sale.
Inventory is valued at cost of manufacturing or acquisition, but not higher than the net realizable value of sales. This value is obtained according to current market prices acquired from the property developer market. Inventory write-downs are reversed either due to the sale of inventory or due to an increase in the net selling price. The amounts of inventory write-downs recognized in the period as costs and the amounts of reversals of write-downs reducing the inventory value recognized in the period as revenues are included in the profit and loss account under cost of sales.
The Group's Management Board reviewed the projects as at the balance sheet date and analyzed their
operating cycle. Due to the identification of projects that go beyond the Group's standard operating cycle, the Group's Management Board decided to present them in the consolidated statement of financial position as longterm assets, under the heading "Land for development". As a result, the Group made a corresponding change in presentation in the consolidated statement of financial position.
In accordance with IAS 23, the Group capitalizes that portion of financing costs that are directly related to the acquisition and production of assets recognized as inventory. In the case of targeted financing acquired for the implementation of a project, the amount of finance costs is capitalized, less revenues generated from the temporary placement of cash (i.e., amounts of interest on bank deposits except for deposits resulting from account freezes, letter of credit agreements). In the case of leases, interest expenses on the lease obligation for a specific project are capitalized into the cost of that project (targeted financing). In the case of general financing, financing costs subject to capitalization are determined using the weighted average of all borrowing costs in relation to the expenditures incurred for the asset.
The capitalized amount of general financing costs for the inventory was PLN 12,197 thous. in H1 2024 (annual yield of 8.06 percent), while in 2023 - PLN 15,352 thous. (annual yield of 8.07 percent).
The inventory value as of 30 June 2024 is PLN 1,985,825 thous., including for sale within 12 months of PLN 455,769 thous.
| 1.01.2024- 30.06.2024 |
1.01.2023- 30.06.2023 |
|
|---|---|---|
| Amount of inventories recognised as an expense in the period | (245 159) | (231 292) |
| Impairment losses on inventories recognised in the period as cost | (484) | (14) |
| Reversal of impairment losses which decreases the value of inventories recognised in the period as income | 2 615 | 92 |
Inventory write-downs and reversals relate to residential projects are intended to write down the value to the level of the realisable price.
The inventory value recognized as revenue/expense in the period is included in the profit and loss account under "cost of sales".
The change in the inventory write-down to 30 June 2024 amounted to PLN 2 131 thous. (30 June 2023 - PLN 78 thous.).
The reversal of write-downs in H1 2024 mainly related to residential projects located in Warsaw due to completed sales.
| 30.06.2024 | 31.12.2023 | |
|---|---|---|
| Trade receivables | ||
| - up to 12 months | 50 753 | 67 021 |
| Total trade receivables | 50 753 | 67 021 |
| Claims for compensation | 841 | - |
| Accruals and deferred income - Perpetual usufruct | 1379 | - |
| Land use right asset (perpetual usufruct) | 235 | 1 594 |
| Prepayments - policies | 1 448 | 2 641 |
| Prepayments - cost of transferred infrastructure | 1 908 | - |
| Prepayments and accruals - others | 8 629 | 9 537 |
| Prepayments - property tax | 4 518 | - |
| Prepayments - settlement of rents over time | 12 339 | 3 806 |
| Receivable due to price increase | - | 5 526 |
| Assignment of receivables | 59 632 | 14 400 |
| Other receivables | 4 873 | 3 545 |
| Total non-financial assets | 95 802 | 41 049 |
| Tender bond for the purchase of real estate | 6 150 | 18 268 |
| Deposits paid | 4 188 | 7 896 |
| Advances for other deliveries | 6 578 | 20 310 |
| Advances for the purchase of land | 168 358 | 136 856 |
| Total financial assets | 185 274 | 183 330 |
| Trade and other receivables total: | 331 829 | 291 400 |
| Receivables due to VAT tax | 127 869 | 80 330 |
| Receivables due to other taxes | 3 466 | 471 |
| Total receivables due to taxes | 131 335 | 80 801 |
| Total net short-term receivables | 463 164 | 372 201 |
| - impairment losses on receivables - trade receivables | 16 264 | 16 015 |
| Total gross-short-term receivables | 479 428 | 388 216 |
Receivables on account of deliveries and services result from provided development services, fit-out services, rental of commercial and residential space, and other.
The Group monitors the condition and payment capacity of its counterparties on an ongoing basis. There is no significant risk concentration in relation to any of Echo Investment Group's clients.
The credit risk maximum value of trade receivables does not differ materially from the carrying value. The estimated fair value of trade receivables is the present value of future expected discounted cash flows and does not differ materially from the carrying value of these receivables.
| 30.06.2024 | 31.12.2023 | |
|---|---|---|
| Cash at bank | 522 947 | 813 836 |
| Total cash | 522 947 | 813 836 |
The Group keeps surplus cash in the following banks: PKO BP S.A., Pekao S.A., Alior Bank Polska S.A. mBank S.A. and Bank Millennium S.A.
The maximum credit risk of cash is equal to its carrying amount.
In addition, the Group has procedures in place to assess the creditworthiness of clients and tenants, and securities in the form of deposits and guarantees are also used for tenants.
There is no significant concentration of risk in relation to any of Echo Investment Group's clients. For cash and deposits in financial institutions and banks, as well as residential clients' deposits in escrow accounts presented as other financial assets, the Group uses reputable entities. With regard to the aforementioned categories, there is a concentration risk due to the fact that approximately 55 percent of the funds are held in the bank PKO BP S.A."
| 30.06.2024 | 31.12.2023 |
|---|---|
| 43 746 | 27 463 |
| 17 257 | 18 837 |
| 16 010 | 13 430 |
| 77 013 | 59 730 |
| 30.06.2024 | 31.12.2023 | |
|---|---|---|
| Loans and borrowings | 808 527 | 803 033 |
| Credits, loans, - non-current assets classified as held for sale | 108 013 | 54 122 |
| Debt securities | 2 205 777 | 1 794 915 |
| Profit share liabilities | 11 737 | 11 457 |
| Total liabilities due to loans, borrowings and bonds | 3 134 054 | 2 663 527 |
| - of which long-term portion | 2 300 216 | 1 760 813 |
| - of which short-term portion | 833 838 | 902 714 |
In the consolidated statement of financial position, in the item loans, loans and bonds financing real estate held for sale, liabilities (bank loans, bonds, loans, profit shares) relating to projects intended for sale and presented in the line assets held for sale are presented. These liabilities will not be transferred to the buyer of the assets but will be repaid by the Echo Investment Group from the funds from the sale of assets, hence they are not disclosed as "liabilities relating to assets held for sale".
As of the balance sheet date, this item includes liabilities financing projects City2 in Wrocław, React I in Łódź
In the item loans and borrowings, the Group presents its special-purpose loans and used credit lines in current accounts. Securities of loan agreements for the financing of projects are mainly mortgages on properties, assignments of receivables from concluded lease agreements, implementation contracts, policies, as well as registered and financial pledges on shares, accounts and a collection of assets and rights of subsidiaries. The interest rate on the loans denominated in EUR is based on the EURIBOR rate plus a margin.
Current and operating credit lines (with a value of PLN 155,375 thous.) are secured by statements of submission to execution and powers of attorney to bank accounts. The interest rate on the loans is based on the WIBOR rate plus a bank margin.
According to the best information and data of the Management Boards of the Group's companies, during the fiscal year, as of the balance sheet date and up to the date of signing the financial statements, there were no violations of the terms and conditions of loan agreements and established security levels.
In the item of debt securities, the Group presents issued bonds. The interest rate on the bonds is based on the WIBOR rate plus a margin. The Group has also issued bonds in zlotys based on a fixed rate as well as bonds in euros that have a fixed interest rate.
The fair value of liabilities on account of loans and borrowings and bonds does not differ materially from the carrying value. For bonds listed, the fair value was determined based on quoted prices as of the balance sheet date, while for unlisted bonds the fair value was determined using the income approach based on cash flows discounted by the current market interest rate. The discount rate (averaged over all valuations) amounted to 9,97 percent in H1 2024 (9,47 percent in 2023) and 7,56 percent in EUR (7,6 percent in 2023). The fair value valuation for listed bonds was classified as level 1, and for unlisted bonds as level 2 in the fair value hierarchy defined by accounting standards.
Details of loans and bonds can be found in the section 1.19 of the report of the Management Board Financial liabilities of the Company and its Group.
Profit share is the minority investor's share of profit. It results from agreements entered into, according to which the investor is required to pay a capital that represents a share in the investment. The capital is contributed to the entities implementing the project in the form of a loan granted or the issuance of participation bonds. When the project is sold, the capital is returned to the investor together with the profit share due to the investor (calculated as sales price costs). Profit share liabilities are estimated for projects measured by the income approach in proportion to the released result on the property. Hence, the first profit share liability is created with the first valuation of the project at fair value.
Liabilities from profit distribution were divided according to their maturity from the balance sheet date, i.e.: to long-term, in the amount of PLN 10,557 thous. (PLN 10,631 thous. as of 31 December 2023) and short-term, amounting to PLN 1,179 thous. (PLN 826 thous. as of 31 December 2023).
| 30.06.2024 | 31.12.2023 | |
|---|---|---|
| Carrying value | 2 216 814 | 1 791 065 |
| Fair value | 2 241 132 | 1 810 898 |
| Perpetual usufruct right | Other agreements | ||||||
|---|---|---|---|---|---|---|---|
| Inventory | Investment properties |
Investment properties under construction |
Assets held for sale |
Fixed assets |
Investment properties |
Total | |
| Asset on right of use | |||||||
| As at 1 January 2024 | 33 307 | 12 253 | 13 869 | - | 39 528 | 107 820 | 206 777 |
| Depreciation | (1 472) | (148) | - | - | (4 311) | - | (5 931) |
| Fair value measurement | - | - | - | - | - | (8 356) | (8 356) |
| Increases | 17 958 | 3 497 | 4 739 | - | 14 770 | 5 569 | 46 533 |
| Reductions | (2 291) | - | (3 952) | - | (566) | (11 093) | (17 901) |
| As at 30 June 2024 | 47 502 | 15 602 | 14 656 | - | 49 423 | 93 940 | 221 123 |
| Perpetual usufruct right | Other agreements | |||||||
|---|---|---|---|---|---|---|---|---|
| Inven tory |
Investment properties |
Investment properties under construction |
Assets held for sale |
Fixed assets |
Investment properties |
Total | ||
| Lease liabilities | ||||||||
| As at 1 January 2024 | 30 336 | 11 621 | 13 491 | - | 39 519 | 119 167 | 214 134 | |
| Interest expense | 1 125 | 400 | 411 | - | 746 | 2 561 | 5 243 | |
| Repayment of liabilities | (5 098) | (805) | (486) | - | (9 121) | (13 533) | (29 043) | |
| Increases | 17 503 | 3 108 | 4 740 | - | 22 342 | 4 989 | 52 682 | |
| Reductions | (4 355) | (101) | (4 733) | - | (4 480) | (2 222) | (15 891) | |
| As at 30 June 2024 | 39 511 | 14 223 | 13 423 | - | 49 006 | 110 962 | 227 125 |
| Perpetual usufruct right | Other agreements | ||||||
|---|---|---|---|---|---|---|---|
| Inven tory |
Investment properties |
Investment properties under construction |
Assets held for sale |
Fixed assets |
Investment properties |
Total | |
| Lease liabilities | |||||||
| short-term | 39 511 | 1 103 | 571 | - | 17 362 | 23 711 | 82 258 |
| long term | - | 13 120 | 12 852 | - | 31 644 | 87 251 | 144 867 |
30.06.2024 31.12.2023
| Opening balance | ||
|---|---|---|
| - provisions on expected costs of general administrative | 11 324 | 12 876 |
| - provision for estimated penalties | 10 767 | 13 738 |
| - provision for estimated costs of warranty repairs, etc. | 10 091 | 7 994 |
| - provision for court cases | 8 361 | 8 324 |
| - provision for other cost | 79 | 13 662 |
| 40 622 | 56 594 | |
| Increases due to | ||
| - provisions on expected costs of general administrative | 9 327 | 15 253 |
| - provision for estimated penalties | 1 068 | 8 791 |
| - provision for estimated costs of warranty repairs, etc. | 5 405 | 8 125 |
| - provision for court cases | 479 | 2 126 |
| - provision for other cost | - | 395 |
| 16 279 | 34 690 | |
| Utilization due to | ||
| - incurred costs of general administrative | (13 557) | (16 805) |
| - incurred penalties | (3 549) | (11 762) |
| - incurred of warranty repairs, renovations, etc. | (4 363) | (6 028) |
| - provision for court cases | (2 103) | (2 089) |
| - provision for other cost | (35) | (13 978) |
| (23 607) | (50 662) | |
| Closing balance | ||
| - provisions on expected costs of general administrative | 7 094 | 11 324 |
| - provision for estimated penalties | 8 286 | 10 767 |
| - provision for estimated costs of warranty repairs, etc. | 11 133 | 10 091 |
| - provision for court cases | 6 737 | 8 361 |
| - provision for other cost | 44 | 79 |
| 33 294 | 40 622 | |
| including: | ||
| - long-term provisions | 8 175 | 9 283 |
| - short-term provisions | 25 119 | 31 339 |
The implementation dates for the provisions for penalties, warranty costs and litigation are difficult to estimate, although it is highly probable that they will be implemented within 12 months of the balance sheet date.
The provision for penalties include the value of penalties that may be charged to the Group in respect of contracts entered into, with a probability of being charged higher than 50 percent.
The provision for anticipated warranty repair costs includes the value of repairs, or compensation relating to sold premises and projects, with a probability of being charged higher than 50 percent.
The provision amounts were estimated based on the best knowledge of the Group's Management Board and experience.
| 30.06.2024 | 31.12.2023 | |
|---|---|---|
| Trade payables maturing: | ||
| - up to 12 months | 109 563 | 113 965 |
| Total | 109 563 | 113 965 |
| Leasing liabilities | ||
| Long-term | 144 867 | 142 037 |
| Short-term | 82 258 | 72 097 |
| Total | 227 125 | 214 134 |
| Non-financial liabilities | ||
| Liabilities under contracts with customers regarding fit-out works | 16 138 | 21 448 |
| Liabilities under contracts with customers regarding investment projects | 19 545 | 45 586 |
| Accruals - expenditure on real estate projects to be incurred in connection with concluded contracts | 39 204 | 9 280 |
| Accruals - bonuses for the Management Board and employees | 30 420 | 23 923 |
| Accruals - other | 1 073 | 7 302 |
| Total | 106 380 | 107 539 |
| Financial liabilities | ||
| Security deposits from contractors and deposits received | 98 976 | 112 698 |
| Security deposits from contractors, tenants and advances received - liabilities related to assets held for sale (note 9) | 782 | - |
| Derivative financial instruments | - | 772 |
| Liabilities to secure income for rent-free or reduced-rent periods (master lease) | 31 819 | 36 461 |
| Other liabilities | 7 443 | 7281 |
| Total, including: | 139 020 | 157 212 |
| Liabilities relating to assets held for sale | 782 | - |
| Dividend liabilities | ||
| Dividend liabilities | 9 720 | 6 986 |
| Total | 9 720 | 6 986 |
| Liabilities due to VAT | 5 624 | 8 940 |
| Liabilities due to other taxes | 11 468 | 3 428 |
| Total | 17 092 | 12 368 |
| Total trade and others liabilities | 608 900 | 612 204 |
The fair value of trade and other payables is not materially different from their carrying value.
The dividend liabilities as of 30 June 2024 relate to Archicom S.A.'s liabilities in the amount of PLN 9,720 thous. while as of 31 December 2023 they relate to
Archicom S.A.'s liabilities in the amount of PLN 6,986 thous.
After the balance sheet date, on 19 January 2024, the dividend liability of Archicom S.A. in the amount of PLN 6,986 thousand was repaid.
The value of liabilities due to revenue security for rentfree or reduced-rent periods (master lease) is estimated based on the property rental plan of the office leasing department. This plan is updated each quarter and adjusted to current market conditions both in respect of rental terms and rental rates.
On 30 June 2024, the liabilities due to revenue security for rent-free or rent-reduced periods (master lease) were related to projects: Face2Face, Moje Miejsce I and II, MidPoint, West 4 HUB I, Fuzja CD, Browary GH, J (Face2Face, Moje Miejsce I and II, MidPoint, West 4 HUB I, Fuzja CD, Browary GH, J in 2023). The Group provides revenue security for rent-free periods (master lease) up to a maximum of 2032 (in 2023, a maximum of 2032).
Liabilities due to revenue security for rent-free periods
or with rent-reduced periods (master lease) were divided according to the maturity from the balance sheet date, i.e. long-term in the amount of PLN 20,469 thous. (PLN 23,374 thous. as of 31 December 2023), short-term in the amount of PLN 11,350 thous. (PLN 13,087 thous. as of 31 December 2023). The liabilities for revenue security for rent-free periods (master lease) will settle up to one year in the amount of PLN 11,350 thous. (PLN 13,087 thous. for 2023), over one year to three years in the amount of PLN 8,429 thous. (PLN 12,446 thous. for 2023), over three to five years in the amount of PLN 10,603 thous. (PLN 9,205 thous. for 2023) and over five to ten years in the amount of PLN 1,437 thous. (PLN 1,723 thous. for 2023).
| Assets value |
Mortgage value | |||||
|---|---|---|---|---|---|---|
| Company | Real estate | [PLN '000] | [EUR '000] | [PLN '000] | For | Comment |
| Galeria Libero - Projekt Echo | Katowice, ul. Kościuszki | 539 517 | 50 675 | 33 000 | Santander Bank Polska S.A. |
due to the financing of the Libe |
| 120 Sp. z. o.o. Sp. k. | 9 000 | ro shopping center in Katowice | ||||
| 50 675 | 20 850 | BNP Paribas Bank Polska S.A. |
||||
| 9 000 | ||||||
| Echo - Arena Sp. z o.o. | Kraków, Al.Pokoju / ul. Fabryczna |
462 123 | 131 120 | 119 100 | Bank PKO BP S.A. oraz Pekao S.A. |
due to the financing of the Brain Park I and II in Cracow |
| 18 000 | ||||||
| Fianar Investments Sp. z.o.o | Kraków, ul. Kapelanka | 138 600 | 31 005 | Topaz Jewel Sp. z.o.o. |
security of pecuniary receivable debts in connection with the real estate purchase transaction in Cracow at Kapelanka street |
|
| 5 704 | Pearl Jewel Sp. z o.o. | security of pecuniary receiva ble debts due the real estate |
||||
| 5 070 | purchase transaction in Poznań and Łódź |
|||||
| React - Dagnall Sp. z o.o. Sp. K.a. |
Łódź / React I | 128 662 | 27 150 | 10 050 | Bank Pekao S.A. | due to the financing of the React I project |
| Archicom Nieruchomości 14 Sp. z o.o. |
Wrocław / City Forum 2 | 135 377 | 34 000 | 9 720 | Bank Pekao S.A. | due to the financing of the City Forum 2 project |
| Projekt 139 - Grupa Echo Sp. z o.o. Sp.k. |
Wrocław, ul. Swobodna | 57 100 | *120 000 | Bank Pekao S.A. | due to the credit concluded by PE 129 Sp. z o.o. |
|
| Villea Investments Sp. z o.o | Kraków, ul. Wita Stwosza | 70 580 | ||||
| Total | 1 531 959 |
* The mortgage of this value applies to both investment properties and inventories as a whole, these amounts should not be considered individually.
| Mortgage value Assets value |
|||||||
|---|---|---|---|---|---|---|---|
| Company | Real estate | [PLN '000] | [EUR '000] | [PLN '000] | For | Comment | |
| Archicom Nieruchomości 9 Sp. z o.o. |
Wrocław, ul. Góralska (etap 1 i 2) |
26 081 | 240 000 | Bank PKO BP S.A. | due to the bank overdraft facility granted to Archicom S.A. |
||
| Archicom Nieruchomości JN3 sp. z o.o. |
Wrocław / Awipolis bud L6aL7L8 - etap 4, bud L6b - etap 4a |
59 243 | |||||
| Archicom Nieruchomości 8 Sp. z o.o. |
Wrocław / Sady nad Zielo ną bud 2a, 2b |
54 112 | |||||
| Archicom Nieruchomości JN2 sp. z o.o. |
Wrocław / Iwiny Radomie rzyce |
40 021 | |||||
| Archicom Warszawa sp. z o.o. | Warszawa / Postępu | 58 010 | |||||
| Archicom Doxent Investments sp. z o.o. |
Łódź / Zenit II i III | 41 454 | |||||
| Projekt Echo - 143 Sp. z o.o. SKA |
Warszawa, al. KEN | 98 202 | *120 000 | Bank Pekao S.A. | due to the loan concluded by PE 129 Sp. z o.o. |
||
| Total | 377 123 |
* The mortgage of this value applies to both investment properties and inventories as a whole, these amounts should not be considered individually.
30.06.2024 31.12.2023
| Results of transactions with owners | ||
|---|---|---|
| Receivables from loans granted | 14 488 | 13 921 |
| Trade liabilities | 1 901 | 1 896 |
| Incurred costs | 9 261 | 18 535 |
| Recognized revenue - interests | 568 | 1 345 |
| Results of transactions with related entities | ||
| Trade receivables | 368 | 1 103 |
| Recognized revenue | 813 | 1 891 |
| Results of transactions with members of the Management Board | ||
| Recognized revenue | 2 189 | 1 625 |
| Advances received | 56 | - |
| Results of transactions with jointly controlled entities | ||
| Receivables from loans granted | 442 363 | 290 844 |
| Trade receivables | 13 035 | 17 892 |
| Receivables - advance for land paid | 121 603 | 136 856 |
| Liabilities | - | 10 |
| Incurred costs | 483 | 2 682 |
| Purchase of land | 57 253 | 24 401 |
| Recognized revenue due to rental, consulting, accounting and other services | 22 134 | 7 816 |
| Recognized revenue due to sale of land, properties, support for development of projects | - | 72 838 |
| Recognized revenue - interests | - | 9 751 |
| Received deposits and advances | - | 14 403 |
| Advance payments for the purchase of land | 27 000 | 16 959 |
| Commitments from loans received | 37 252 | - |
| Costs incurred on loans | 4 | - |
The Members of the Management Board of Echo Investment S.A. and the President of the Management Board of its subsidiary Archicom S.A. are entitled to additional additional incentive remuneration in the form of a Long-Term Bonus. As at 30 June 2024, the Group recognised a provision in the financial statements in the amount of PLN 17 820 thousand for bonuses for the
Management Board based on the share price. The impact on the company's profit or loss due to changes in the amount of this provision in 2024 amounted to PLN 3 051 thousand gross to increase profit or loss. Details are set out in the section 1 'Remuneration of the Management Board and Supervisory Board'.
| 30.06.2024 | 31.12.2023 | |
|---|---|---|
| As at the beginning of the period | 1 417 | 1 434 |
| Increases due to | ||
| - release of the write-down | - | (17) |
| - creation of a write-of | 242 | |
| Balance of allowances at the end of the period | 1 659 | 1 417 |
| 30.06.2024 | 31.12.2023 | |
|---|---|---|
| Contingent liabilities for other parties: | ||
| - due to guarantees and sureties granted | 218 884 | 217 135 |
| - due to court proceedings | 18 153 | 17 344 |
| Total | 237 037 | 234 478 |
In connection with the change of 1 January 2024 IAS 1 "Presentation of Financial Statements" - classification of liabilities as current and non-current, a change was made to the presentation of liabilities related to loans financing real estate held for sale (City 2 in Wrocław). The previous presentation of these liabilities as part of current liabilities was changed and thus loans financing real estate held
for sale as at 31 December 2023 in the amount of PLN 52,006 thousand (PLN 20,230 thousand as at 1 January 2023) were transferred to non-current liabilities. The changes are presented in the table below.
| 31.12.2023 published data |
31.12.2023 restated data |
Change | |
|---|---|---|---|
| Long-term liabilities | |||
| Credits, loans, bonds | 1 708 807 | 1 708 807 | - |
| Credits, loans, bonds - non-current assets classified as held for sale | - | 52 006 | 52 006 |
| Short-term liabilities | |||
| Credits, loans, bonds | 900 598 | 900 598 | - |
| Credits, loans, bonds - non-current assets classified as held for sale | 54 122 | 2 116 | (52 006) |
| 1.01.2023 published data |
1.01.2023 restated data |
Change | |
| Long-term liabilities | |||
| Credits, loans, bonds | 1 609 032 | 1 609 032 | - |
| Credits, loans, bonds - non-current assets classified as held for sale | - | 20 230 | 20 230 |
| Short-term liabilities | |||
| Credits, loans, bonds | 667 980 | 667 980 | - |
| Credits, loans, bonds - non-current assets classified as held for sale | 142 494 | 122 264 | (20 230) |
The strategic steering committee of the Group, which includes the Management Board, analyzes the activity throughout the type of product / service and distinguishes 4 segments: apartments, apartments for rent, student space and commercial properties.
Revenues of all segments of the Group's operations are recognized when the obligation to perform the service is fulfilled, except for revenues from the lease of space, which are recognized in a given period.
Revenues from any of the Group's clients did not exceed 10 percent of the sales revenues generated by the Group in the 6-month period ended on 30 June 2024.
Both in the H1 2024 and in H1 2023, the Group generated sales revenues only in Poland.
| Total | Residential | StudentSpace | Resi4Rent | Commercial properties |
|
|---|---|---|---|---|---|
| Investment property | 1 175 126 | 15 518 | 0 | 0 | 1 159 608 |
| Investment property under construction | 484 241 | 0 | 3 482 | 0 | 480 759 |
| Investment in associates and joint ventures | 742 642 | 0 | 13 976 | 328 596 | 400 070 |
| Deferred tax asset | 148 657 | 114 121 | 1 166 | 1 732 | 31 638 |
| Inventory | 1 988 825 | 1 910 779 | 31 544 | 43 621 | 2 881 |
| Cash and cash equivalents | 522 947 | 204 232 | 270 | 920 | 317 525 |
| Non-current assets (or disposal groups) held for sale | 264 039 | 0 | 0 | 0 | 264 039 |
| Other reportable segment assets | 1 246 882 | 691 518 | 12 165 | 278 825 | 264 375 |
| Total reportable segment assets | 6 573 359 | 2 936 168 | 62 603 | 653 694 | 2 920 895 |
| Credits, loans, bonds - Long-term liabilities | 2 194 467 | 896 449 | 0 | 186 861 | 1 111 158 |
| Credits, loans, bonds - Short-term liabilities | 831 574 | 349 081 | 37 252 | 94 441 | 350 799 |
| Credits, loans, bonds - non-current as- sets classified as held for sale Long-term liabilities |
105 749 | 0 | 0 | 0 | 105 749 |
| Credits, loans, bonds - non-current as- sets classified as held for sale Short-term liabilities |
2 264 | 0 | 0 | 0 | 2 264 |
| Incentive program | 17 820 | 17 820 | |||
| Other liabilities | 159 956 | 52 871 | 0 | 156 | 106 929 |
| Liabilities due to customers | 606 296 | 576 078 | 0 | 30 000 | 218 |
| Liabilities directly associated with non-current assets classi fied as held for sale |
1 753 | 0 | 0 | 0 | 1 753 |
| Other reportable segment liabilities | 606 687 | 250 284 | 3 639 | 12 107 | 340 657 |
| Total reportable segment liabilities | 4 526 566 | 2 124 763 | 40 891 | 323 565 | 2 037 347 |
| Total | Residential | StudentSpace | Resi4Rent | Commercial properties |
|
|---|---|---|---|---|---|
| Sales revenues (from external customers / customers), including: |
489 014 | 333 531 | 1 | 19 569 | 135 913 |
| Revenue from Contracts with Customers | 393 788 | 333 392 | - | 19 569 | 40 827 |
| Rental income | 95 226 | 139 | - | - | 95 087 |
| Cost of sales | (325 499) | (226 365) | (12) | (9 940) | (89 182) |
| Gross (loss) profit | 163 515 | 107 166 | (11) | 9 629 | 46 731 |
| Profi (loss)t on investment property | (5 577) | - | - | - | (5 577) |
| Revaluation of real estate (profit/loss on fair value measure ment) |
(19 726) | 210 | - | - | (19 936) |
| Revaluation of receivable | (3 218) | (1 240) | - | - | (1 978) |
| Amortisation | (7 098) | (3 893) | (613) | (2 592) | |
| Income from borrowings interest with amortized cost | 14 879 | 7 043 | - | 6 161 | 1 675 |
| interest expense from credit with amortized cost | (19 917) | (1 437) | 157 | 248 | (18 886) |
| interest expense from bonds with amortized cost | (82 853) | (39 680) | (920) | (6 945) | (35 307) |
| Share of profit (loss) of associates and joint ventures | 86 888 | (5) | (162) | 69 457 | 17 598 |
| Profit (loss) before tax | 46 093 | (6 093) | (3 901) | 68 127 | (12 040) |
147 Financial report of Echo Investment S.A. and its Group for H1 2024
The condensed consolidated statements of the Echo Investment Capital Group present consolidated financial data for the 6-month period ending on 30 June 2024 and comparative data as at 31 December 2023 and the 6-month period ending on 30 June 2023.
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 on a historical cost basis, except for investment properties and financial instruments measured at fair value.
These interim condensed consolidated financial statements have been prepared in accordance with International Accounting Standard No. 34 "Interim Financial Reporting" (IAS 34).
The interim condensed consolidated financial statements do not include all the information and disclosures required in the annual consolidated financial statements and should therefore be read in conjunction with the Group's consolidated financial statements for the year ended 31 December 2023.
The accounting policies used to prepare these condensed interim financial statements are consistent with those used in the last annual financial statements and have been applied consistently to all periods presented in the consolidated financial statements, except for the application of new and amended standards and interpretations, the impact of which is described in the section "New standards and interpretations effective from 1 January 2024".
The consolidated financial statements of the Echo Investment Capital Group for the H1 2024 were prepared on the assumption of continuing business operations in the foreseeable future, taking into account the fact that there are no circumstances indicating a threat to the Group's continued operations.
The Consolidated Financial Statement for the H1 2024 was approved for publication on 18 September 2024.
As at 30 June 2024 the Capital Group included 151 subsidiaries consolidated according to the full method and 52 jointly controlled companies consolidated according to the equity method.
The most important role in the Group's structure belongs to Echo Investment S.A., which supervises, co-delivers and provides funds for carrying out ongoing developer projects. Most of the Group's companies have been established or acquired for the purpose of carrying out specific project-based tasks, including those arising from the process of execution of specific projects.
Echo Investment S.A. directly and indirectly through entitie DKR Echo Investment Sp. z o.o. is a major shareholder of Archicom S.A., in which it held 74,04 percent of shares entitling it to 76,53 percent of votes at the General Meeting of Shareholders as at 30 June 2024. Echo Investment S.A. consolidates all companies of the Archicom S.A. group according to the full method.
The Echo Investment Group includes Echo Investment ACC - Grupa Echo Sp. z o.o. Sp. k. and Archicom Asset Management Sp. z o.o., which acts as an accounting and clearing centre for most of the Group's companies.
The Group also holds minority interests in a number of joint ventures - mostly in companies owning finished, under construction or planned projects with apartments for rent Resi4Rent, the shopping centre Galeria Młociny in Warsaw or the planned multifunctional project Towarowa 22 in Warsaw.
| Enity | Action | Data | Share capital [PLN] |
|---|---|---|---|
| Archicom Wrocław 2 Sp. z o.o. | Registration in the Register of Entrepreneurs | 30.01.2024 | 10 000 |
| Archicom Warszawa 2 Sp. z o.o. | Registration in the Register of Entrepreneurs | 8.02.2024 | 10 000 |
| EASS5003 Sp. z o.o. | Purchase of shares in the company by Archicom S.A. | 14.02.2024 | 5 000 |
| Wołoska Development Capital Prosta S.A. | Purchase of shares in the company by Echo Investment S.A. |
27.03.2024 | 5 000 |
| Enity | Action | Data | Share capital [PLN] |
|---|---|---|---|
| Archicom Consulting Sp. z o.o. | Merger with Archicom Residential 2 Sp. z o.o. | 9.01.2024 | 14 445 050 |
| Projekt 5 - Grupa Echo Sp. z o.o. S.K.A. w likwidacji | Deletion from the Register of Entrepreneurs | 7.02.2024 | 50 000 |
| Echo - Opolska Business Park Sp. z o.o. w likwidacji | Deletion from the Register of Entrepreneurs | 12.02.2024 | 283 000 |
| Projekt Echo - 113 Sp. z o.o. w likwidacji | Deletion from the Register of Entrepreneurs | 12.02.2024 | 278 000 |
| Projekt 1 - Grupa Echo Sp. z o.o. S.K.A. w likwidacji | Deletion from the Register of Entrepreneurs | 29.02.2024 | 4 800 000 |
| Archicom Wrocław 2 Sp. z o.o. | Sale of 45% shares in the company by Archicom S.A. to Rank Progress S.A. |
7.03.2024 | 10 000 |
| Kielce - Grupa Echo Sp. z o.o. S.K.A. w likwidacji | Deletion from the Register of Entrepreneurs | 18.03.2024 | 136 940 |
| Projekt Echo - 131 Sp. z o.o. w likwidacji | Deletion from the Register of Entrepreneurs | 14.06.2024 | 306 000 |
| Projekt Echo – 116 Sp. z o.o. | Takeover of the company by Projekt Echo – 115 Sp. z o.o. | 28.06.2024 | 460 000 |
| Projekt Echo – 121 Sp. z o.o. | Takeover of the company by Projekt Echo – 115 Sp. z o.o. | 28.06.2024 | 150 000 |
| Projekt Echo – 135 Sp. z o.o. | Takeover of the company by Projekt Echo – 115 Sp. z o.o. | 28.06.2024 | 150 000 |
| Stranraer Sp. z o.o. | Takeover of the company by Projekt Echo – 115 Sp. z o.o. | 28.06.2024 | 5 000 |
| Princess Investment Sp. z o.o. | Takeover of the company by Projekt Echo – 115 Sp. z o.o. | 28.06.2024 | 4 000 000 |
| Cornwall Investments Sp. z o.o. | Takeover of the company by Projekt Echo – 115 Sp. z o.o. | 28.06.2024 | 5 000 |
| Projekt Echo – 122 Sp. z o.o. | Takeover of the company by Projekt Echo – 115 Sp. z o.o. | 28.06.2024 | 778 000 |
On 27 March 2024 Echo Investment S.A. with its registered office in Kielce (the Buyer) concluded an agreement for the purchase of shares of Wołoska Development Capital prosta S.A. with its registered office in Warsaw (the Company) with Curtis Development Sp. z o.o. with its registered office in Warsaw (the Seller). The Seller is the sole shareholder of the Company. The sale price of the shares was agreed
to be PLN 1,749 thous. As a result of the settlement of the acquisition of the company, an amount of PLN 1,990 thous. was recognized in the item "inventories" in the consolidated statement of financial position.
The fair values of the assets and liabilities acquired are presented in the table below:
| Acquired Assets | |
|---|---|
| Assets | |
| Inventories | 54 788 |
| Trade and other receivables | 734 |
| Receivables due to other taxes | 12 194 |
| Cash and cash equivalents | 9 |
| 67 725 | |
| Total assets A |
67 725 |
| Acquired Liabilities | |
| Current liabilities | |
| Loans | 65 870 |
| Liabilities due to other taxes | 2 096 |
| 67 966 | |
| Total liabilities B |
67 966 |
| Net asset value C = A-B |
(241) |
| Value of shares purchased D |
1 749 |
| Acquisition result E=D-C |
1 990 |
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 properties under construction / Investment properties / Assets held for sale
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 2 and 3 in the fair value hierarchy. There were no transfers between the levels.
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 percent 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.
| Segment | Num ber of objects |
Value [PLN '000] |
Valuation type |
NOI [mln PLN] |
Yield % | Discount | rate % Sensitivity (gross change in PLN '000) | |||
|---|---|---|---|---|---|---|---|---|---|---|
| Retail | 1 | 542 717 | income approach |
38,8 | 7,00% | 7,15% - 7,50% |
Yield [p.p] | |||
| NOI [%] | -0,25 p.p. | 0 p.p. | + 0,25 p.p. | |||||||
| -1,0% | 15 053 | (5 143) | (23 945) | |||||||
| 0,0% | 20 401 | - | (18 991) | |||||||
| 1,0% | 25 748 | 5 143 | (14 037) | |||||||
| Offices | 4 | 739 046 | income approach |
59,5 | 6,75% - 8,53% |
7,25% - 9,03% |
Yield [p.p] | |||
| NOI [%] | -0,25 p.p. | 0 p.p. | + 0,25 p.p. | |||||||
| -1,0% | 21 378 | (7 965) | (35 299) | |||||||
| 0,0% | 29 641 | - | (27 612) | |||||||
| 1,0% | 37 903 | 7 965 | (19 925) | |||||||
| Offices | 11 | 90 043 | income approach |
33,3 | - | 7,16% | Yield [p.p] | |||
| NOI [%] | -0,25 p.p. | 0 p.p. | + 0,25 p.p. | |||||||
| -1,0% | (422) | (900) | (1 374) | |||||||
| 0,0% | 484 | - | (479) | |||||||
| 1,0% | 1 389 | 900 | 417 | |||||||
| Retail | 47 564 | comparative approach |
||||||||
| Offices | 12 301 | comparative approach |
||||||||
| Other real estate | 471 720 | at cost of production |
||||||||
| Segment | Num ber of objects |
Value [PLN '000] |
Valuation type |
NOI [mln PLN] |
price per metre |
Discount | rate % Sensitivity (gross change in PLN '000) | |||
| Centra handlowe |
4 | 20 015 | income approach |
1 798,95 | 11 000,00 - 18 000,00 |
7,15% | stopa dyskontowa [p.p.] |
|||
| cena za metr (%) |
-0,25 p.p. | 0 p.p. | + 0,25 p.p. | |||||||
| -1,0% | (54) | (207) | (358) | |||||||
| 0,0% | 154 | - | (153) | |||||||
| 1,0% | 362 | 207 | 52 | |||||||
Total 1 923 406
| Segment | Number of objects |
Value [PLN '000] |
Valuation type | NOI [mln PLN] |
Yield % | Discount rate | % Sensitivity (gross change in PLN '000) | |||
|---|---|---|---|---|---|---|---|---|---|---|
| Retail | 1 | 545 792 | comparative | 39,1 | 7,00% | 7,50% | Yield [p.p] | |||
| approach | NOI [%] | -0,25 p.p. | 0 p.p. | + 0,25 p.p. | ||||||
| -1,0% | 15 123 | (5 002) | (23 735) | |||||||
| 0,0% | 20 327 | 0 | (18 922) | |||||||
| 1% | 25 530 | 5 002 | (14 109) | |||||||
| Offices | 4 | 723 236 | comparative approach |
58,3 | 6,75% - 7,61% | 7,25% - 8,00% | Yield [p.p] | |||
| NOI [%] | -0,25 p.p. | 0 p.p. | + 0,25 p.p. | |||||||
| -1,0% | 23 411 | (7 909) | (37 0016) | |||||||
| 0,0% | 31 637 | 0 | (29 401) | |||||||
| 1,0% | 39 863 | 7 909 | (21 786) | |||||||
| Offices | 4 | 97 475 | comparative approach |
34,9 | 7,37% | Yield [p.p] | ||||
| NOI [%] | -0,25 p.p. | 0 p.p. | + 0,25 p.p. | |||||||
| -1,0% | (425) | (975) | (1 518) | |||||||
| 0,0% | 555 | 0 | (549) | |||||||
| 1,0% | 1 535 | 975 | 420 | |||||||
| Offices | 12 021 | comparative approach |
||||||||
| Other real estate | 498 275 | at cost of production |
||||||||
| Total | 1 876 801 |
According to the valuations prepared by the Group, the value of investment properties under construction as at 30 June 2024 amounted to PLN 484,241 thousand. It consisted of real estate measured at fair value (PLN 12,966 thousand) and other properties (PLN 471,275 thousand) valued at the purchase value that best reflects the fair value of the asset at the balance sheet date valued at the
purchase amount, which best reflects the fair value of the asset as at the balance sheet date.
The table below presents an analysis of investment properties under construction 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 | |
|---|---|---|---|---|
| 30.06.2024 | ||||
| Retail | - | - | 12 966 | 12 966 |
| Total | - | - | 12 966 | 12 966 |
* 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 at fair valueare as follows:
| Valuation | Approach | Discount rate % | Capitalization rate % |
|
|---|---|---|---|---|
| 30.06.2024 | ||||
| Retail | 12 966 | income approach | 7,15% | -* |
| Total | 12 966 | - |
* for Fuzja Retail projects, the residual value is calculated on the basis of the planned selling price of the premises per square meter.
According to the valuations prepared by the Group, the value of investment properties under construction as at 31 December 2023 amounted to PLN 583,506 thousand and consisted of properties measured at fair value (PLN 114,168 thousand) and other properties (PLN 469,338 thousand) measured at the acquisition amount, which best reflects the fair value of the asset at the balance sheet date.
The table below presents an analysis of investment properties under construction measured at fair value in the consolidated statement of financial position by levels of the fair value hierarchy.
| Level 1* | Level 2** | Level 3*** | Fair value - total | |
|---|---|---|---|---|
| 31.12.2023 | ||||
| Office | - | - | 114 168 | 114 168 |
| Total | - | - | 114 168 | 114 168 |
* 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 at fair value are as follows:
| Valuation | Approach | Discount rate % | Capitalization rate % |
|
|---|---|---|---|---|
| 31.12.2023 | ||||
| Office | 114 168 | income method | 7,25% | 6,75% |
| Total | 114 168 | - |
As at 30 June 2024, the value of investment properties was PLN 1,175,470 thousand. It consisted of real estate measured at fair value (PLN 1,175,025 thousand) and other properties (PLN 445 thousand) measured at cost due to the inability to determine a reliable fair value.
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 | |
|---|---|---|---|---|
| 30.06.2024 | ||||
| Retail | - | - | 597 330 | 597 330 |
| Offices | - | 12 301 | 475 007 | 487 308 |
| Offices - City Space | - | - | 90 043 | 90 043 |
| Total | - | 12 301 | 1 162 380 | 1 174 681 |
* 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 at fair valueare as follows:
| Valuation | Approach | Discount rate % | Capitalization rate % |
|
|---|---|---|---|---|
| 30.06.2024 | ||||
| Retail | 549 766 | income approach | 7,15% - 7,50% | 7,00%* |
| Retail | 47 564 | comparative approach | - | - |
| Offices | 475 007 | income approach | 7,25% - 7,62% | 6,75% - 7,62% |
| Offices - City Space | 90 043 | income approach | 7,16% | - |
| Offices | 12 301 | comparative approach | - | - |
| Total | 1 174 681 |
* for Fuzja Retail projects, the residual value is calculated based on the square meter of the planned selling price of the premises
According to valuations prepared by the Group, the value of investment properties as at 31 December 2023 amounted to PLN 1,144,456 thousand and consisted of properties measured at fair value (PLN 1,115,519 thousand) and other properties (PLN 28,937 thousand) measured at cost due to the inability to reliably determine the fair value. The table below presents an analysis of investment properties measured at fair value in the consolidated statement of financial position by levels of the fair value hierarchy:
| Level 1* | Level 2** | Level 3*** | Fair value - total | |
|---|---|---|---|---|
| 31.12.2023 | ||||
| Retail | - | - | 545 792 | 545 792 |
| Office | - | 12 091 | 460 160 | 472 251 |
| Office - City Space | - | - | 97 475 | 97 475 |
| Total | - | 12 091 | 1 103 428 | 1 115 519 |
* 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 at fair valueare as follows:
| Valuation | Approach | Discount rate % | Capitalization rate % |
|
|---|---|---|---|---|
| 31.12.2023 | ||||
| Retail | 545 792 | income method | 7,50% | 7,00% |
| Office | 460 160 | income method | 7,25% - 8,00% | 6,75% - 7,61% |
| Office - City Space | 97 475 | income method | 8,97% | - |
| Office | 12 091 | comparative method | - | - |
| Total | 1 115 519 | |||
As at 30 June 2024, the value of assets held for sale amounted to PLN 264,039 thousand and consisted of a real estate valued at the value of expenditure (PLN 264,039 thousand).
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 | |
|---|---|---|---|---|
| 30.06.2024 | ||||
| Offices | - | - | 264 039 | 264 039 |
| Total | - | - | 264 039 | 264 039 |
* 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 assets held for sale measured using the income method are as follows:
| Valuation | Approach | Discount rate % | Capitalization rate % |
|
|---|---|---|---|---|
| 30.06.2024 | ||||
| Offices | 264 039 | income approach | 7,25% - 9,03% | 6,75% - 8,53% |
| Total | 264 039 | - |
The value of assets held for sale as at 31 December 2023 amounted to PLN 148,839 thousand. it consisted of real estate valued at fair value.
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 | |
|---|---|---|---|---|
| 31.12.2023 | ||||
| Offices | - | - | 148 839 | 148 839 |
| Total | - | - | 148 839 | 148 839 |
* 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 assets held for sale measured using the income method are as follows:
| Valuation | Approach | Discount rate % | Capitalization rate % |
|
|---|---|---|---|---|
| 31.12.2023 | ||||
| Offices | 148 839 | income approach | 7,25% | 6,75% |
| Total | 148 839 |
As of 30 June 2024, the value of liabilities due to contracts with clients regarding finishing works amounted to PLN 16,138 thousand.
As of 31 December 2023, the value of liabilities due to contracts with clients regarding finishing works amounted to PLN 21,448 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 13.
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, are based on the discounted cash flow method using observable data such as exchange rates, interest rates (WIBOR, EURIBOR) and interest rate curves.
As at 30 June 2024, 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 classifies forward and option derivatives as the second level in the fair value hierarchy.
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 Management Board verifies the estimates adopted for the probability of the recovery of deferred tax assets based on changes in the factors considered in determining them, new information and past experience.
The adaption and application of IFRS 16 required the Company to make various estimates and to engage in professional judgment. The main area in which it happened concerning the assessment of lease periods, in agreements for an indefinite period and in agreements for which the Company was entitled to extend the agreement. When determining a lease period, the Company had to consider all facts and circumstances, including the existence of economic incentives to use or not to extend the agreement and any termination option. The Company also estimated the discount rate used in the calculation of the lease liability - as a rate reflecting the cost of financing a similar asset for the same period.. As at 1 January 2019, the average weighted IBR rate used to discount of liability valuation amounted to 5.73 percent.
In accordance with IAS 38 para. 88, the Group evaluated whether the "Archicom" trademark as an intangible asset, which arose from the business acquisition and was valued at PLN 67 million as of the acquisition date in 2021, has an indefinite or limited useful life. Indefinite does not mean 'infinite' (IAS 38 para. 91), but simply means that, based on the relevant factors, as at the valuation date, there is no reasonably foreseeable limit to the period over which the asset is expected to generate net proceeds to the entity. In particular, the assessment of the assumed period took into account that the Echo Group owns and controls the "Archicom" brand; there are no indications that would limit the period of using the brand by the Echo Group and it plans to use the brand without time
limit and there are no other factors that would limit the period of using the brand. In addition, in the opinion of the Management Board, there is no foreseeable time limit for the use of the brand, the trademark is recognisable in the Wrocław market where it has a significant market share with a growing trend, no technical, technological or commercial obsolescence of the brand is expected, as the Group is constantly improving its construction technique and technology to follow the market and intends to follow the preferences and expectations of its clients, especially in terms of living/housing conditions. The industry is relatively stable, with the strongest brands in the industry existing for around 20-30 years. In accordance with IAS 38 para. 109, the useful life of an intangible asset that is not subject to depreciation is verified each period to determine whether events and circumstances continue to support the indefinite useful life for that asset.
The Group has a long-term incentive program that meets the definition of a program based on IFRS 2 "Share-based payment", to which the members of the Management Board and the CEO of the subsidiary Archicom S.A. are covered. As the Group expects to settle the program in the form of cash, the amount of the obligation and the cost were recognised in the period within general and administrative expenses, respectively. The valuation of the program is based on the "Monte Carlo" model and variables such as the share price, the period to the end of the program or the expected share price at the end of the program.
The Group considered that the contracts with clients do not contain a significant financing component. In support of the conclusion that the contract does not contain a significant financing component is the fact that advance payments from clients are intended to secure the implementation of the contract (i.e. they guarantee to the developer that the client will not withdraw from the purchase and, from the client's point of view, they are securities that a given unit will be sold to the client at the agreed price), so they are made for reasons other than to provide financing to the developer (IFRS 15 para. 62c).
The following standards and amendments to standards became effective on 1 January 2024:
Effective for annual periods beginning on or after 1 January 2024. The impact of the amendments to IAS 1 is presented in note 23 "Amendments to IAS - restatement of financial statements for previous periods"
Effective for annual periods beginning on or after 1 January 2024.
The above amendments did not have a material impact on the Group's of H1 2024 consolidated financial statements.
2.5 Published standards and interpretations which are not effective yet and have not been adopted by the Group
New standards and amendments to existing standards issued by the IASB but not yet approved for use in the EU
IFRS as approved by the EU does not currently differ significantly from the regulations issued by the International Accounting Standards Board (IASB), with the exception of the following new standards and amendments to standards that, as of 30 June 2024, have not yet been approved for use in the EU (the effective dates below refer to standards in their full version):
Effective for annual periods beginning on or after 1 January 2016. The European Commission has decided not to initiate the endorsement process for this temporary standard for use in the EU until the final version of IFRS 14 is issued.
Amendments to IFRS 10 "Consolidated financial statements" and IAS 28 "Investments in associates and joint ventures" – Sale or contribution of assets between the 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 property rights method.
(published on 25 May 2023)
Not approved by the EU until the date of approval of these financial statements - applicable for annual periods beginning on or after1 January 2024.
(issued on 23 May 2023)
Not approved by the EU until the date of approval of these financial statements - applicable to annual periods beginning on or after 1 January 2023.
(published on 15 August 2023)
Not approved by the EU until the date of approval of these financial statements - effective for annual periods beginning on or after 1 January 2025.
(published on 9 April 2024)
Not approved by the EU as of the date of approval of these financial statements - effective for annual periods beginning on or after 1 January 2027.
(published on 9 May 2024)
Not approved by the EU as of the date of approval of these financial statements - effective for annual periods beginning on or after 1 January 2027.
(issued on 30 May 2024)
Not approved by the EU as of the date of approval of these financial statements - effective for annual periods beginning on or after 1 January 2026.
According to the Group's estimates, the aforementioned new standards and amendments to existing standards would not have a material impact on the financial statements if applied by the Group as of the balance sheet date.
Hedge accounting for a portfolio of financial assets and liabilities, the rules of which have not been approved for use in the EU, continue to be not covered by EU-approved regulations.
Significant for Echo Investment Group events after the balance sheet day are described in the management report in section "1.9 Significant events after the balance sheet day".
CHAPTER 3 Condensed interim standalone financial statements of Echo Investment S.A. as of and for the period ended 30 June 2024
165 Financial report of Echo Investment S.A. and its Group for H1 2024

| Note | 30.06.2024 | 31.12.2023 | |
|---|---|---|---|
| Assets | |||
| Fixed assets | |||
| Intangible assets | 90 | 182 | |
| Tangible assets | 1 | 25 629 | 20 591 |
| investment immovable property | 445 | 445 | |
| Investments in subsidiary undertakings, jointly controlled entities | 2 | 1 854 387 | 1 853 828 |
| Long-term financial assets | 3 | 111 353 | 11 115 |
| Loans granted | 4 | 697 214 | 643 423 |
| Lease receivables | 6 | 28 561 | 31 266 |
| Deferred tax assets | 1 339 | - | |
| 2 719 018 | 2 560 850 | ||
| Current assets | |||
| Inventories | 7 | 204 013 | 138 108 |
| Corporate income tax receivables | - | 3 967 | |
| Receivables from other taxes | 8 | 7 808 | - |
| Trade and other receivables | 8 | 63 123 | 82 413 |
| Loans granted | 4 | 84 593 | 104 741 |
| Derivative financial instruments | 5 | 2 634 | 9 392 |
| Other financial assets | 12 720 | 3 534 | |
| Cash and cash equivalents | 156 446 | 101 552 | |
| 531 337 | 443 707 |
Total assets 3 250 355 3 004 557
| Note | 30.06.2024 | 31.12.2023 | |
|---|---|---|---|
| Liabilities and shareholders' equity | |||
| Equity | |||
| Share capital | 20 635 | 20 635 | |
| Supplementary capital | 704 295 | 704 295 | |
| Dividend fund | 305 844 | 305 589 | |
| Interim dividend | - | (50 000) | |
| Net profit | 42 484 | 50 254 | |
| 1 073 258 | 1 030 773 | ||
| Long-term liabilities | |||
| Loans, borrowings and bonds | 9 | 1 155 380 | 1 190 051 |
| - including from subsidiary undertakings | 109 663 | 120 591 | |
| Deffered income tax provison | 10 | - | 4 627 |
| Deposits and advances received | 9 | 2 684 | 2 988 |
| Lease liabilities | 9 | 50 227 | 44 895 |
| Other liabilities | 9 | 2 920 | 2 176 |
| 1 211 211 | 1 244 737 | ||
| Short-term liabilities | |||
| Loans, borrowings and bonds | 9 | 727 743 | 589 068 |
| - including from subsidiary undertakings | 7 254 | 22 394 | |
| Corporate income tax liabilities | 11 | 1 | 105 |
| Liabilities due to other taxes | 11 | 1 202 | 1 220 |
| Trade payables | 11 | 40 715 | 36 646 |
| Deposits and advances received | 11 | 109 735 | 45 302 |
| Lease liabilities | 11 | 22 950 | 23 139 |
| Short-term provisions | 12 | 9 689 | 9 273 |
| Other liabilities | 11 | 53 851 | 24 294 |
| 965 886 | 729 047 | ||
Total liabilities and shareholders' equity 3 250 355 3 004 557
| Note | 1.01.2024- 30.06.2024 |
1.01.2023- 30.06.2023 |
1.04.2024- 30.06.2024 |
1.04.2023- 30.06.2023 |
|
|---|---|---|---|---|---|
| Proceeds from sales | 14 | 63 757 | 61 931 | 33 886 | 28 644 |
| Cost of sales | (47 951) | (39 322) | (28 049) | (27 054) | |
| Gross profit from sales | 15 806 | 22 609 | 5 837 | 1 590 | |
| Administrative expenses related to project development | (6 957) | (9 694) | (4 616) | (6 353) | |
| Selling costs | (8 792) | (8 829) | (7 222) | (4 292) | |
| General administrative expenses | (43 699) | (41 305) | (20 580) | (21 258) | |
| Other operating income | 15 | 155 643 | 180 741 | 87 023 | 84 760 |
| - interest and valuation of amortised cost due to loans and bonds | 27 840 | 29 533 | 14 972 | 16 342 | |
| Other operating expenses | (5 873) | (865) | (5 604) | (61) | |
| Operating profit | 106 128 | 142 657 | 54 837 | 54 386 | |
| Financial income | 16 | 689 | 57 | 100 | (5 186) |
| Financial expenses | 16 | (72 436) | (78 192) | (39 071) | (33 643) |
| Profit / (loss) from derivative instruments | 228 | 14 411 | 77 | 14 411 | |
| Profit/ (loss) from foreign exchange differences | 1 979 | 16 948 | (1 018) | 16 948 | |
| Profit before tax | 36 588 | 95 881 | 14 927 | 46 916 | |
| Income tax | 17 | 5 896 | 6 975 | 3 266 | 739 |
| Net profit | 42 484 | 102 856 | 18 193 | 47 655 | |
| Net profit | 42 484 | 102 856 | |||
| Weighted average number of ordinary shares | 412 690 582 | 412 690 582 | |||
| Basic profit per one ordinary share (PLN) | 0,10 | 0,25 | |||
| Diluted weighted average number of ordinary shares | 412 690 582 | 412 690 582 | |||
| Diluted profit per one ordinary share (PLN) | 0,10 | 0,25 |
| Note | 1.01.2024- 30.06.2024 |
1.01.2023- 30.06.2023 |
|
|---|---|---|---|
| Net profit | 42 484 | 102 856 | |
| Other comprehensive income | - | - | |
| Other net comprehensive income | - | - | |
| Total comprehensive income | 42 484 | 102 856 | |
| Comprehensive income per ordinary share | 0,10 | 0,25 |
| Supplementa | Interim | Current year | Total equity attributable to |
||||
|---|---|---|---|---|---|---|---|
| Note Share capital | ry capital | Dividend fund | dividend | profit | shareholders | ||
| For the period of 1 January 2024 - 30 June 2024 |
20 635 | 704 295 | 305 589 | (50 000) | 50 254 | 1 030 773 | |
| Opening balance | |||||||
| Changes during the period: | |||||||
| Distribution of the result from previous years | 11 | - | - | 255 | 50 000 | (50 254) | 1 |
| Net profit of the period | - | - | - | - | 42 484 | 42 484 | |
| Total changes | - | - | 255 | 50 000 | (7 770) | 42 485 | |
| Closing balance | 20 635 | 704 295 | 305 844 | - | 42 484 | 1 073 258 | |
| For the period of 1 January 2023 - 30 June 2023 |
20 635 | 704 295 | 296 169 | (50 000) | 100 212 | 1 071 311 | |
| Opening balance | |||||||
| Changes during the period: | |||||||
| Distribution of the result from previous years | - | - | 9 420 | - | (9 420) | - | |
| Dividend paid | 11 | - | - | 40 792 | 50 000 | (90 792) | - |
| Net profit (loss) of the period | - | - | - | - | 102 856 | 102 856 | |
| Total changes | - | - | 50 212 | 50 000 | 2 644 | 102 856 | |
| Closing balance | 20 635 | 704 295 | 346 381 | - | 102 856 | 1 174 167 |
| 1.01.2024- 30.06.2024 Note (unresearched) |
1.01.2023- 30.06.2023 |
|
|---|---|---|
| Cashs flow from operating activities – indirect method | ||
| I. Profit before tax | 36 588 | 95 881 |
| II. Adjustments: | (66 051) | (111 606) |
| Depreciation and amortisation | 2 934 | 4 747 |
| Profit / (loss) on foreign exchange differences | 964 | (14 961) |
| Interest and share in profits (dividends) | (63 001) | (97 469) |
| Profit / (loss) due to revaluation of assets and liabilities | (8 853) | (4 796) |
| Profit (loss) due to sale of PPEs and investment immovable property | - | (116) |
| Profit / (loss) due to the implementation of financial instruments | 1 905 | 989 |
| III. Change in working capital | 147 126 | (4 073) |
| Change in provisions | 737 | (797) |
| Change in inventories | (65 464) | 9 075 |
| Change in amounts receivable | 123 291 | 11 766 |
| Change in short-term liabilities, save for loans and borrowings | 97 748 | (24 116) |
| Change in cash in blocked accounts | (9 186) | - |
| IV. Net cash generated from operating activities (I +/- II +/- III) | 117 663 | (19 797) |
| V. Income tax paid | 3 793 | (1 858) |
| VI. Net cash flows from operating activities ( IV+/-V) | 121 456 | (21 655) |
| Cash flows from investing activities | ||
| I. Receipts | 228 074 | 835 243 |
| Disposal of intangible assets and tangible fixed assets | 2 | 119 |
| From financial assets, including: | 228 072 | 835 124 |
| a) in affiliated undertakings | 228 072 | 835 124 |
| - disposal of financial assets | 17 358 | 43 480 |
| - dividends and profit sharing | - | 160 370 |
| - repayment of loans granted and redemption of bonds | 199 552 | 627 905 |
| - interest | 11 162 | 3 369 |
| II. Payments | (323 101) | (663 646) |
| Purchases of intangible and tangible fixed assets | (35) | (2 647) |
| For financial assets, including: | (203 473) | (392 442) |
| a) in affiliated undertakings | (203 473) | (392 442) |
| - loans granted | (203 473) | (392 442) |
| Other investment expenditure | (119 593) | (268 557) |
| Net cash flows from investing activities | (95 027) | 171 597 |
| Cash flows from financing activities | 305 404 | 150 256 |
| I. Receipts | - | - |
| Loans and borrowings | 2 352 | 1 685 |
| Issue of debt securities | 300 000 | 140 000 |
| Other financial receipts | 3 052 | 8 571 |
| II. Payments | (276 939) | (308 681) |
| Dividends and other payments to owners | - | (90 792) |
| Note | 1.01.2024- 30.06.2024 (unresearched) |
1.01.2023- 30.06.2023 |
|
|---|---|---|---|
| Repayments of loans and borrowings | (21 747) | (33 897) | |
| Redemption of debt securities | (170 330) | (96 510) | |
| For other financial liabilities | - | - | |
| Financial lease payments | (6 162) | (5 985) | |
| Interest | (74 606) | (80 335) | |
| Other financial expenses | (4 094) | (1 162) | |
| Net cash flows from financing activities | 28 465 | (158 425) | |
| Total net cash flows | 54 894 | (8 485) | |
| Balance sheet change in cash, including: | 54 894 | (8 485) | |
| - change in cash due to foreign exchange differences | - | ||
| Cash and cash equivalents at the beginning of the period | 101 552 | 116 073 | |
| Cash and cash equivalents at the end of the period | 156 446 | 107 588 |
173 Financial report of Echo Investment S.A. and its Group for H1 2024
The Company did not recognize any impairment losses on tangible assets during the periods covered by the financial statements.
The Company has no collateral established on PPEs.
| 30.06.2024 | 31.12.2023 | |
|---|---|---|
| Property, plant and equipment, including: | 25 629 | 20 591 |
| - land | - | - |
| - buildings, premises, rights to premises and civil engineering structures | 22 548 | 16 613 |
| - plant and machinery | 428 | 453 |
| - means of transport | 2 223 | 3 008 |
| - other PPEs | 430 | 517 |
| Total tangible assets | 25 629 | 20 591 |
| Buildings | Plant | Other | ||||
|---|---|---|---|---|---|---|
| For the period 1 January 2024 – 30 June 2024 | Land owned |
and structures |
and machinery |
Means of transport |
tangible assets |
Total |
| Gross property, plant and equipment at the beginning of the period |
- | 28 952 | 2 130 | 7 731 | 3 640 | 42 453 |
| Increases | - | 8 499 | - | 102 | 29 | 8 630 |
| - due to purchase | - | - | - | - | 29 | 29 |
| - due to lease | - | 8 499 | - | 102 | - | 8 601 |
| Decreases | - | (1 396) | - | (82) | (26) | (1 504) |
| - due to liquidation | - | (1 396) | - | - | - | (1 396) |
| - due to lease | - | - | - | (82) | - | (82) |
| - due to sale | - | - | - | - | (26) | (26) |
| Gross property, plant and equipment at the end of the period |
- | 36 055 | 2 130 | 7 751 | 3 643 | 49 579 |
| Accumulated amortisation (depreciation) at the beginning of the period |
- | (12 339) | (1 677) | (4 723) | (3 123) | (21 862) |
| Amortisation (depreciation) for the period | - | (1 168) | (25) | (805) | (90) | (2 088) |
| - due to amortisation (depreciation) | - | (145) | (25) | - | (116) | (286) |
| - due to sale | - | - | - | - | 26 | 26 |
| - due to lease | - | (1 664) | - | (805) | - | (2 469) |
| - due to liquidation | - | 641 | - | - | - | 641 |
| Accumulated amortisation (depreciation) at the end of the period |
- | (13 507) | (1 702) | (5 528) | (3 213) | (23 950) |
| Net property, plant and equipment at the end of the period | - | 22 548 | 428 | 2 223 | 430 | 25 629 |
| - including assets due to right of use | - | 20 776 | - | 2 223 | - | 22 999 |
| For the period 1 January 2023 – 31 December 2023 | Land owned |
Buildings and structures |
Plant and machinery |
Means of transport |
Other tangible assets |
Total |
|---|---|---|---|---|---|---|
| Gross property, plant and equipment at the beginning of the period |
100 | 46 239 | 1 947 | 12 498 | 5 349 | 66 133 |
| Increases | - | 2 711 | 462 | 495 | - | 3 668 |
| - due to purchase | - | - | 462 | - | - | 462 |
| - due to lease | - | 2 711 | - | 495 | - | 3 206 |
| Decreases | (100) | (19 998) | (279) | (5 262) | (1 709) | (27 348) |
| - due to liquidation | - | (2 421) | - | - | - | (2 421) |
| - due to in-kind contribution | (100) | (17 577) | (269) | (3 701) | (1 677) | (23 324) |
| - due to lease | - | - | - | (1 246) | - | (1 246) |
| - due to sale | - | - | (10) | (315) | (32) | (357) |
| Gross property, plant and equipment at the end of the period |
- | 28 952 | 2 130 | 7 731 | 3 640 | 42 453 |
| Accumulated amortisation (depreciation) at the beginning of the period |
(12) | (13 322) | (1 925) | (5 396) | (3 526) | (24 181) |
| Amortisation (depreciation) for the period | (1) | (4 864) | (21) | (1 254) | (297) | (6 437) |
| - due to amortisation (depreciation) | (1) | (455) | (27) | - | (330) | (813) |
| - due to sale | - | - | 6 | 315 | 33 | 354 |
| - due to lease | - | (4 409) | - | (1 569) | - | (5 978) |
| Decreases | 13 | 5 847 | 269 | 1 927 | 700 | 8 756 |
| - due to liquidation | - | 969 | - | - | - | 969 |
| - due to in-kind contribution | 13 | 4 878 | 269 | 1 927 | 700 | 7 787 |
| Accumulated amortisation (depreciation) at the end of the period |
- | (12 339) | (1 677) | (4 723) | (3 123) | (21 862) |
| Net property, plant and equipment at the end of the period | - | 16 613 | 453 | 3 008 | 517 | 20 591 |
| - including assets due to right of use | - | 13 941 | - | 3 008 | - | 16 949 |
| 30.06.2024 | 31.12.2023 | |
|---|---|---|
| Investments in subsidiary undertakings, jointly controlled subsidiary undertakings | ||
| in subsidiary undertakings | 1 535 672 | 1 552 382 |
| in jointly controlled subsidiary undertakings | 318 715 | 301 446 |
| 1 854 387 | 1 853 828 | |
| Total shares | 1 854 387 | 1 853 828 |
| 1.01.2024- 30.06.2024 |
1.01.2023- 30.06.2023 |
|
|---|---|---|
| Opening balance, including: | 1 853 828 | 1 551 065 |
| - shares | 1 853 828 | 1 551 065 |
| Increases | 19 491 | 293 547 |
| - due to purchase of shares | 1 817 | 57 |
| - due to capital increase | 17 674 | 293 490 |
| Decreases | (18 932) | (56 975) |
| - due to sale of shares | (15 006) | - |
| - due to capital reduction | - | (32 620) |
| - due to in-kind contribution | - | - |
| - due to impairment of assets | (3 926) | (24 355) |
| Closing balance, including: | 1 854 387 | 1 787 637 |
| - shares | 1 950 162 | 1 880 568 |
| - due to impairment of assets | (95 775) | (92 931) |
| Change | Company | Value of interests and shares [PLN '000] |
|---|---|---|
| Purchase of shares | Wołoska Development Capital Prosta SA | 1 769 |
| SGE JV co S. a r. l. | 48 | |
| Disposal of shares | Service Hub Sp. z o. o. | - |
| Projekt 140 - Grupa Echo Sp. z o. o. Sp.k. | 15 006 | |
| R4R Poland Sp. z o. o. Capital increase |
3 150 | |
| Service Hub Sp. z o. o. | 453 | |
| SGE JV co S. a r. l. | 14 071 | |
| Impairment write down on shares | PHS - Projekt CS Sp. z o. o. Sp.k. | 147 |
| Echo- Property Poznań 1 Sp. z o. o. | 16 | |
| AVATAR - PE-119 Sp. z o. o. S.K.A. | 7 116 | |
| Projekt Echo - 144 Sp. z o. o. | 18 | |
| Projekt Echo - 145 Sp. z o. o. | 16 | |
| Projekt Echo - 115 Sp. z o. o. | -3 423 | |
| MALTA OFFICE PARK - GE Sp. z o. o. S.K.A. | 7 | |
| Galeria Tarnów-GE Sp. z o. o. S.K.A. | 29 | |
| Company | Value [PLN '000] |
|---|---|
| DKRA Sp. z o.o. | 57 |
| Company | Value [PLN '000] |
|---|---|
| Projekt Echo - 116 Sp. z o.o. | 430 |
| Projekt Echo - 141 Sp. z o.o. | 90 |
| Projekt Echo - 136 Sp. z o.o. | 650 |
| Projekt Echo - 135 Sp. z o.o. | 120 |
| Seaford Sp. z o.o. | 150 |
| Grupa Echo Sp. z o.o. | 1 650 |
| City Space Management Sp. z o.o. | 19 150 |
| Echo - Property Poznań 1 Sp. z o.o. | 2 750 |
| Gosford Investments Sp. z o.o. | 4 500 |
| Galeria Nova - Grupa Echo Sp. z o.o S.K.A. | 65 000 |
| Projekt Echo - 139 Sp. z o.o. | 2 000 |
| Perth Sp. z o.o. | 97 000 |
| R4R Poland Sp. z o.o. | 2 475 |
| Rosehill Investments Sp. z o.o. | 70 508 |
| Projekt Echo - 137 Sp. z o.o. | 100 000 |
| Company | Value [PLN '000] |
|---|---|
| Projekt Echo - 135 Sp. z o.o. | 120 |
| Seaford Sp. z o.o. | 150 |
| Grupa Echo Sp. z o.o. | 1 650 |
| City Space Management Sp. z o.o. | 19 150 |
| Projekt Echo - 141 Sp. z o.o. | 90 |
| Projekt Echo - 116 Sp. z o.o. | 430 |
| Echo - Property Poznań 1 Sp. z o.o. | 2 488 |
| PHS - Grupa Echo Sp. z o.o. Sp.k. | 248 |
| Projekt Echo - 108 Sp. z o.o. | 60 |
| Projekt Echo - 121 Sp. z o.o. | 21 |
| Projekt Echo - 144 Sp. z o.o. | 26 |
| Projekt Echo - 145 Sp. z o.o. | 26 |
| Selmer Investments Sp. z o.o. | 21 |
| Malta Office Park - GE Sp. z o.o. S.K.A. | 64 |
| Galeria Tarnów - Grupa Echo Sp. z o.o. S.K.A. | 38 |
| Company | Value [PLN '000] |
|---|---|
| Echo - Opolska Business Park Sp. z o.o. w likwidacji | - |
| Projekt Echo - 113 Sp. z o.o. w likwidacji | - |
| Projekt Echo - 128 Sp. z o.o. w likwidacji | - |
| Projekt Echo - 131 Sp. z o.o. w likwidacji | - |
| Projekt Echo - 112 Sp. z o.o. w likwidacji | - |
| Pure Systems Sp. z o.o. w likwidacji | 1 |
| Projekt 1 - GE Sp. z o.o. S.K.A. w likwidacji | 3 928 |
| Kielce - GE Sp. z. o.o. S.K.A. w likwidacji | 142 |
| Company | Value [PLN '000] |
|---|---|
| Archicom S.A. | ( 2 494) |
| Company | Value [PLN '000] |
|---|---|
| Projekt Echo - 136 Sp.k. | 32 620 |
| 30.06.2024 | 31.12.2023 | |
|---|---|---|
| In other undertakings | 6 353 | 7 965 |
| RMK - insurance | 1 022 | 1 655 |
| D365 program | 5 331 | 6 310 |
| In subsidiary undertakings | 105 000 | 3 150 |
| receivables due for the sale of shares and advances for capital increase | 105 000 | 3 150 |
| Total financial assets | 111 353 | 11 115 |
| - long-term | 111 353 | 11 115 |
| - short-term | - | - |
The Company made payments to increase the capital in Fianar Investment Sp. z o.o., in accordance with the resolution of 14 June 2024 and in Projekt 17- Grupa Echo Sp. z o.o. Sp. k., in accordance with the resolution of 14 June 2024. As at 30 June 2024 and as at the date of preparation of the financial statements, this capital was not registered in the National Court Register.
| 30.06.2024 | 31.12.2023 | |
|---|---|---|
| Long-term loans granted | ||
| In subsidiary undertakings | 428 483 | 379 923 |
| in jointly controlled subsidiary undertakings | 268 731 | 263 500 |
| 697 214 | 643 423 | |
| Short-term loans granted | ||
| in subsidiary undertakings | 84 593 | 104 741 |
| 84 593 | 104 741 | |
| Total loans granted | 781 807 | 748 164 |
The borrowings meet the SPPI test and are held in accordance with the business model, which aims to hold financial assets to earn contractual cash flows in accordance with IFRS 9, and are therefore not measured at fair value but by the amortized cost method. The valuation does not differ significantly from fair value.
The maximum credit risk associated with the borrowings is equal to their carrying value. The borrowings granted are unsecured, not past due, and not significantly impaired. The loans were granted to affiliated undertakings with good financial standing. In relation to affiliated undertakings, credit risk, in the opinion of the Management Board, is minimized through ongoing control of operating activities and evaluation of investment projects of these companies.
In the opinion of the Management Board, by being able to monitor the activities of its subsidiary undertakings and periodically confirm the profitability of their ongoing projects, the Company has the ability to assess and identify loans where credit risk has significantly increased.
The Company's Management Board has not identified any such borrowings. The Management Board evaluated the loans for the creation of an allowance for expected credit losses based on its assessment of the credibility of the Echo Investment Group.
In accordance with the requirements of IFRS 9, an allowance for expected credit losses was established: as of 30 June 2024 in the amount of PLN 2,258 thous., and as of 31 December 2023 in the amount of PLN 2,097 thous.
| 30.06.2024 | 31.12.2023 | |
|---|---|---|
| Long-term loans granted | ||
| In Polish currency (PLN) | 697 214 | 643 423 |
| 697 214 | 643 423 | |
| Short-term loans granted | ||
| In the Polish currency (PLN) | 84 593 | 104 741 |
| 84 593 | 104 741 | |
| Total loans granted | 781 807 | 748 164 |
| Contractor's name | Amount | Interest rate | Maturity |
|---|---|---|---|
| Galeria Libero Sp. z o.o. Sp.k. | 81 219 | Wibor 3M + margin | 10.10.2026 |
| R4R Poland Sp. z o.o. | 61 518 | fixed rate | 31.03.2029 |
| R4R Poland Sp. z o.o. | 49 584 | fixed rate | 31.03.2030 |
| R4R Poland Sp. z o.o. | 80 580 | fixed rate | 31.03.2031 |
| R4R Poland Sp. z o.o. | 35 151 | fixed rate | 30.09.2026 |
| DKR Sp. z o.o. | 535 | Wibor 3M + margin | 22.04.2026 |
| STROOD Sp. z o.o. | 93 996 | Wibor 3M + margin | 31.12.2025 |
| FIANAR INVESTMENTS Sp. z o.o. | 6 925 | Wibor 3M + margin | 30.09.2025 |
| DKR Sp. z o.o. | 5 781 | Wibor 3M + margin | 13.04.2026 |
| GRO NIERUCHOMOŚCI Sp. z o.o. | 26 269 | Wibor 3M + margin | 31.12.2025 |
| VILLEA INVESTMENTS Sp. z o.o. | 76 480 | Wibor 3M + margin | 31.12.2025 |
| GALAXY - GRUPA ECHO Sp. z o.o. S.K.A. | 8 388 | Wibor 3M + margin | 31.12.2025 |
| ELEKTROWNIA Sp. z o.o. | 966 | Wibor 3M + margin | 30.06.2026 |
| FIANAR INVESTMENTS Sp. z o.o. | 47 600 | Wibor 3M + margin | 31.03.2026 |
| PROJEKT 139- GE Sp. z o.o. Sp.k. | 10 000 | Wibor 3M + margin | 30.09.2025 |
| Loans without interest and write-down | 584 992 | ||
| interest | 112 222 | ||
| Total loans with interest and write-down | 697 214 |
| Contractor's name | Amount | Interest rate | Maturity |
|---|---|---|---|
| Galeria Libero Sp. z o.o. Sp.k. | 97 507 | Wibor 3M + margin | 10.10.2026 |
| R4R Poland Sp. z o.o. | 61 518 | fixed rate | 31.03.2029 |
| R4R Poland Sp. z o.o. | 49 584 | fixed rate | 31.03.2030 |
| R4R Poland Sp. z o.o. | 80 580 | fixed rate | 31.03.2031 |
| R4R Poland Sp. z o.o. | 35 151 | fixed rate | 30.09.2026 |
| DKR Sp. z o.o. | 535 | Wibor 3M + margin | 22.04.2026 |
| STROOD Sp. z o.o. | 58 978 | Wibor 3M + margin | 31.12.2025 |
| FIANAR INVESTMENTS Sp. z o.o. | 6 925 | Wibor 3M + margin | 30.09.2025 |
| DKRA ECHO Sp. z o.o. | 53 450 | Wibor 3M + margin | 13.04.2026 |
| GRO NIERUCHOMOŚCI Sp. z o.o. | 25 390 | Wibor 3M + margin | 31.12.2025 |
| VILLEA INVESTMENTS Sp. z o.o. | 74 425 | Wibor 3M + margin | 31.12.2025 |
| GALAXY - GRUPA ECHO Sp. z o.o. S.K.A. | 8 366 | Wibor 3M + margin | 31.12.2025 |
| Loans without interest and write-downs | 552 409 | ||
| interest | 100 925 | ||
| write-downs | (9 911) | ||
| Total loans with interest and write-offs | 643 423 |
| Contractor's name | Amount | Interest rate | Maturity |
|---|---|---|---|
| PROJEKT ECHO - 143 Sp. z o.o. | 38 378 | Wibor 3M + margin | 31.12.2024 |
| CITY SPACE MANAGEMENT Sp. z o.o. | 500 | Wibor 3M + margin | 30.06.2025 |
| RONDO 1 CITY SPACE - GP Sp. z o.o. Sp.k. | 4 051 | Wibor 3M + margin | 31.12.2024 |
| Wołoska Development Capital Prosta S.A.* | 28 876 | Wibor 3M + margin | 26.03.2025 |
| Wołoska Development Capital Prosta S.A.* | 3 350 | Wibor 3M + margin | 31.03.2025 |
| Loans without interest and write-down | 75 155 | ||
| interest | 15 817 | ||
| write-downs | (6 379) | ||
| Total loans with interest and write-down | 84 593 |
* Loans granted in 2024
Granted loans are presented in accordance with the actual repayment date.
| Contractor's name | Amount | Interest rate | Maturity |
|---|---|---|---|
| CITY SPACE MANAGEMENT Sp. z o.o. | 500 | Wibor 3M + margin | 30.06.2024 |
| PROJEKT ECHO - 143 Sp. z o.o. | 93 461 | Wibor 3M + margin | 31.12.2024 |
| ELEKTROWNIA Sp. z o.o. | 1 619 | Wibor 3M + margin | 30.06.2024 |
| RONDO 1 CITY SPACE - GP Sp. z o.o. Sp.k. | 4 050 | Wibor 3M + margin | 31.12.2024 |
| PROJEKT 5 - GRUPA ECHO Sp. z o.o. S.K.A. | 687 | Wibor 3M + margin | 31.12.2023 |
| Loans without interest and write-downs | 100 317 | ||
| interest | 10 598 | ||
| write-downs | (6 174) | ||
| Total loans with interest and write-downs | 104 741 |
| 30.06.2024 | 31.12.2023 | |
|---|---|---|
| Interest Rate Swap | 2 634 | 9 392 |
| Total derivative financial instruments | 2 634 | 9 392 |
| - long-term | - | - |
| - short-term | 2 634 | 9 392 |
The Company classifies derivative financial instruments as level 2 in the fair value hierarchy defined by accounting standards. The valuation technique for interest rate swaps is based on the discounted cash flow method using observable data such as interest rates (WIBOR, EURIBOR) and interest rate curves.
The Company uses a three-level hierarchy: Level 1 - fair value is based on stock market prices (unadjusted) offered for identical assets or liabilities on active markets.
Level 2 - fair value is determined on the basis of values observed in the market, however, which are not direct market quotations (e.g., they are determined by direct or indirect reference to similar instruments existing on the market).
Level 3 - fair value is determined on the basis of various valuation techniques not based, however, on any observable market data.
| Valuation | ||||||
|---|---|---|---|---|---|---|
| Nominal security | 30.06.2024 | 31.12.2023 | Interest rate | Conclusion date | Redemption date | |
| IRS - 39827 | 100 000 | 2 634 | 5 552 | 0,535% | 16.09.2020 | 5.08.2024 |
| 30.06.2024 | 31.12.2023 | |
|---|---|---|
| Up to 1 year | 3 351 | 3 632 |
| 1 to 3 years | 8 433 | 8 400 |
| 3 to 5 years | 9 182 | 9 230 |
| Over 5 years | 10 946 | 13 636 |
| Total lease receivables | 31 912 | 34 898 |
The Company estimated an allowance for expected credit loss (ECL), due to the immateriality of the amount it decided not to enter it in the books.
Lease receivables in the statements of financial position are presented in current assets trade and other receivables - short-term portion and in fixed assets lease receivables - long-term portion.
| 30.06.2024 | 31.12.2023 | |
|---|---|---|
| Semi-finished products and work-in-progress | 202 739 | 136 786 |
| - land usufruct asset | 15 877 | 15 436 |
| Finished products | 1 274 | 1 322 |
| Total inventories | 204 013 | 138 108 |
| 30.06.2024 | 31.12.2023 | |
|---|---|---|
| Value of Inventories write-downs recognized as a cost in the period | - | - |
| Value of reversal of write-downs reducing the value of Inventories recognized in the period as an adjustment to cost of sales |
750 | 32 |
| Change in inventories write-down | 750 | 32 |
| 30.06.2024 | 31.12.2023 | |
|---|---|---|
| Trade and other receivables | ||
| Receivables from subsidiary undertakings | 43 939 | 45 720 |
| trade, with maturity: | 29 033 | 34 767 |
| - up to 12 months | 29 033 | 34 767 |
| Others: | 14 906 | 10 953 |
| - due to profit distribution | 14 860 | 10 896 |
| Receivables from other undertakings | 19 184 | 36 693 |
| trade, with maturity: | 1 987 | 2 101 |
| - up to 12 months | 1 987 | 2 101 |
| Others | 17 197 | 34 592 |
| - deposits paid | 7 150 | 19 275 |
| - lease receivables | 3 351 | 3 632 |
| - others | 6 696 | 11 350 |
| - advances for deliveries | - | 335 |
| 63 123 | 82 413 | |
| Total tax receivables | ||
| Due to taxes | 7 808 | 3 967 |
| 7 808 | 3 967 | |
| Total net short-term trade receivables, taxes and other | 70 931 | 86 380 |
| total allowance for expected credit losses of receivables | (3 770) | (4 364) |
| Total gross short-term trade receivables, taxes and other receivables | 74 701 | 90 744 |
The maximum value of credit risk associated with trade receivables does not differ significantly from the carrying value. The estimated fair value of trade receivables is the present value of future expected discounted cash flows and does not differ materially from the carrying value of these receivables.
Receivables from affiliated companies are not secured. In relation to affiliated undertakings, credit risk, in the opinion of the Management Board, is minimized through ongoing monitoring of the operations and evaluation of the investment projects of these companies. In the Management Board's opinion, by being able to monitor the operations of subsidiary undertakings and periodically confirm the profitability of their ongoing projects, the Company has the ability to assess the receivables for which credit risk has significantly increased. The
Company's Management Board has not identified any such receivables, even with respect to prepaid receivables over 30 days, based on the evaluation of the subsidiary undertakings' investment projects.
Trade receivables from other undertakings result from the rental of office space and residential units, as well as the provision of project development and other services. The Company monitors the standing and payment capacity of its counterparties on an ongoing basis. There is no significant concentration of risk with respect to any of the Company's clients outside the Echo Investment Group. As of 30 June 2024, the Company estimated the value of a write-down for impairment of trade receivables using a provision matrix developed based on historical data on repayment of receivables by counterparties.
| 30.06.2024 | 31.12.2023 | |
|---|---|---|
| Long-term loans, borrowings and bonds | ||
| Due to subsidiary undertakings | ||
| - borrowings | 109 663 | 120 591 |
| 109 663 | 120 591 | |
| Due to other undertakings | ||
| - due to debt security issued | 1 045 717 | 1 069 460 |
| 1 045 717 | 1 069 460 | |
| Short-term bank and non-bank loans as well as bonds | ||
| Due to subsidiary undertakings | ||
| - borrowings | 7 254 | 22 394 |
| 7 254 | 22 394 | |
| Due to other undertakings | ||
| - loans and borrowings | 154 801 | 152 448 |
| - due to debt securities issued | 565 688 | 414 226 |
| 720 489 | 566 674 | |
| Total loans, borrowings and bonds | 1 883 123 | 1 779 119 |
| - long-term | 1 155 380 | 1 190 051 |
| - short-term | 727 743 | 589 068 |
| Interest rates used to discount expected cash flows are as follows: | from 2.68% to 11.52% | from 1.77% to 12.05% |
According to the Company's best information and data, during the financial year and up to the date of signing the financial statements, there were no violations of the terms of loan agreements and established collateral levels.
| 30.06.2024 | 31.12.2023 | |
|---|---|---|
| 1-3 years | 317 227 | 669 830 |
| 3-5 years | 875 742 | 553 683 |
| Over 5 years | 18 242 | 16 597 |
| Total long-term liabilities | 1 211 211 | 1 240 110 |
| Interest rates used to discount expected cash flows | from 2.68% to 11.52% | from 1.77% to 12.05% |
The Company presented long-term liabilities at nominal value in Note 9E and 9F.
| 30.06.2024 | 31.12.2023 | |
|---|---|---|
| In Polish currency (PLN) | 881 858 | 887 102 |
| In foreign currencies (by currency and after conversion to PLN) | 329 353 | 353 008 |
| Total long-term liabilities | 1 211 211 | 1 240 110 |
| 30.06.2024 | 31.12.2023 | |
|---|---|---|
| In the Polish currency (PLN) | 669 160 | 528 835 |
| In foreign currencies (by currency and after conversion to PLN) | 58 583 | 60 233 |
| Total short-term loans, borrowings and bonds | 727 743 | 589 068 |
| 30.06.2024 | 31.12.2023 | |
|---|---|---|
| Opening balance | 68 034 | 96 146 |
| Changes in the period | 5 143 | (28 112) |
| - new purchases | 16 057 | 2 711 |
| - financial costs | (3 859) | (3 935) |
| - payment | (7 055) | (13 093) |
| - project's completion/sale/in-kind contribution | - | (13 795) |
| Closing balance | 73 177 | 68 034 |
| - long-term | 50 227 | 44 895 |
| - short-term | 22 950 | 23 139 |
| Bank | Contractual amount |
Outstanding amount | Interest rate | Repayment deadline |
|---|---|---|---|---|
| PKO BP S.A. * | 75 000 | 61 983 | Wibor 1M + margin | 31.10.2025 |
| Alior Bank S.A. | 30 000 | 30 000 | Wibor 3M + margin | 8.09.2025 |
| SANTANDER BANK POLSKA S.A.** | 90 000 | 62 818 | Wibor 1M + margin | 31.05.2025 |
| Total | 195 000 | 154 801 |
* The available loan amount as of 30 June 2024 is reduced by issued guarantees and amounts to PLN 5.4 million.
** The available loan amount as of 30 June 2024 is reduced by issued guarantees and amounts to PLN 2.2 million.
The loan value corresponds to the nominal amount of the line of credit used.
| Bank | Contractual amount |
Outstanding amount | Interest rate | Repayment deadline |
|---|---|---|---|---|
| PKO BP S.A. * | 75 000 | 61 078 | Wibor 1M + margin | 31.10.2025 |
| Alior Bank S.A. | 30 000 | 30 000 | Wibor 3M + margin | 8.09.2025 |
| SANTANDER BANK POLSKA S.A.** | 90 000 | 61 370 | Wibor 1M + margin | 31.05.2024 |
| Total | 195 000 | 152 448 |
* The available loan amount as of 31 December 2023 is reduced by issued guarantees and amounts to PLN 6,3 million.
** The available loan amount as of 31 December 2023 is reduced by issued guarantees and amounts to PLN 2.9 million.
| Series | ISIN code | Bank / brokerage house | Nominal value |
Redemption date |
Interest rate terms | |
|---|---|---|---|---|---|---|
| Bonds for institutional investors issued by Echo Investment S.A. [PLN '000] | ||||||
| 1/2021 | PLO017000046 | mBank S.A. | 182 790 | 17.03.2025 | Wibor 6M + margin | |
| 1I/2022 | PLO017000079 | IPOPEMA | 180 000 | 8.12.2027 | Wibor 6M + margin | |
| 2I/2023 | PLO017000087 | IPOPEMA | 140 000 | 24.05.2028 | Wibor 6M + margin | |
| 4I/2024 | PLO017000103 | IPOPEMA | 100 000 | 27.02.2029 | Wibor 6M + margin | |
| 5I/2024 | PLO017000111 | IPOPEMA | 100 000 | 13.05.2029 | Wibor 6M + margin | |
| 702 790 | ||||||
| Bonds for individual investors issued by Echo Investment S.A. [PLN '000] | ||||||
| 1P/2021-series PLO017000053 | Michael / Ström Dom Maklerski S.A. jako agent | 171 887 | 22.10.2024 | fixed interest rate of 5% | ||
| K-series | PLECHPS00324 | DM PKO BP S.A. | 50 000 | 10.01.2025 | Wibor 6M + margin | |
| L-series | PLECHPS00332 | DM PKO BP S.A. | 50 000 | 22.02.2026 | Wibor 6M + margin | |
| M-series | PLECHPS00340 | DM PKO BP S.A. | 40 000 | 27.04.2026 | Wibor 6M + margin | |
| N-series | PLECHPS00357 | Agent : DM PKO BP | 40 000 | 27.06.2026 | Wibor 6M + margin | |
| O-series | PLECHPS00365 | Agent : DM PKO BP | 25 000 | 6.09.2026 | Wibor 6M + margin | |
| P and P2-se ries |
PLECHPS00373 | Biuro Maklerskie PKO BP | 50 000 | 28.06.2027 | Wibor 6M + margin | |
| R-series | PLECHPS00381 | Biuro Maklerskie PKO BP | 50 000 | 15.11.2027 | Wibor 6M + margin | |
| S/S2-series | PLECHPS00399 | Biuro Maklerskie PKO BP | 140 000 | 31.01.2028 | Wibor 6M + margin | |
| T-series | PLECHPS00415 | Biuro Maklerskie PKO BP | 60 000 | 25.04.2028 | Wibor 6M + margin | |
| 676 887 | ||||||
| Total 1 379 677 |
| Series | ISIN code | Bank / brokerage house | Nominal value [EUR '000] |
Nominal value [PLN '000] |
Redemption date |
Interest rate terms |
|---|---|---|---|---|---|---|
| 1E/2020 | PLECHPS00316 | PEKAO S.A. | 8 700 | 37 523 | 23.10.2024 | fixed rate: 4,5% |
| 3I-series issue | PLO017000095 | Biuro Maklerskie PKO BP | 43 000 | 185 459 | 27.10.2028 | fixed rate: 7,4% |
| Bonds denominated in EUR - total | 51 700 | |||||
| Bonds denominated in PLN - total | 222 982 |
The change in business and economic conditions had no significant impact on the fair value of financial liabilities. Fair value measurements for quoted bonds were classified as Level 1 and for unquoted bonds as Level 2 in the fair value hierarchy defined by accounting standards.
| Series | ISIN code | Bank / brokerage house | Nominal value |
Redemption date |
Interest rate terms | ||
|---|---|---|---|---|---|---|---|
| Bonds for institutional investors issued by Echo Investment S.A. [PLN '000] | |||||||
| 1/2020 | PLO017000012 | mBank S.A. | 70 000 | 31.05.2024 | Wibor 6M + margin | ||
| 1/2021 | PLO017000046 | mBank S.A. | 195 000 | 17.03.2025 | Wibor 6M + margin | ||
| 2/2021 | PLO017000061 | mBank S.A. | 172 000 | 10.11.2025 | Wibor 6M + margin | ||
| 1I/2022 | PLO017000079 | IPOPEMA | 180 000 | 8.12.2027 | Wibor 6M + margin | ||
| 2I/2023 | PLO017000087 | IPOPEMA | 140 000 | 24.05.2028 | Wibor 6M + margin | ||
| 757 000 | |||||||
| Bonds for individual investors issued by Echo Investment S.A. [PLN '000] | |||||||
| 1P/2021-series | PLO017000053 | Michael / Ström Dom Maklerski S.A. jako agent | 188 000 | 22.10.2024 | fixed interest rate of 5% | ||
| K-series | PLECHPS00324 | DM PKO BP S.A. | 50 000 | 10.01.2025 | Wibor 6M + margin | ||
| L-series | PLECHPS00332 | DM PKO BP S.A. | 50 000 | 22.02.2026 | Wibor 6M + margin | ||
| M-series | PLECHPS00340 | DM PKO BP S.A. | 40 000 | 7.04.2026 | Wibor 6M + margin | ||
| N-series | PLECHPS00357 | Agent : DM PKO BP | 40 000 | 27.06.2026 | Wibor 6M + margin | ||
| O-series | PLECHPS00365 | Agent : DM PKO BP | 25 000 | 6.09.2026 | Wibor 6M + margin | ||
| P and P2-series | PLECHPS00373 | Biuro Maklerskie PKO BP | 50 000 | 28.06.2027 | Wibor 6M + margin | ||
| R-series | PLECHPS00381 | Biuro Maklerskie PKO BP | 50 000 | 15.11.2027 | Wibor 6M + margin | ||
| 493 000 | |||||||
| Total | 1 250 000 |
| Series | ISIN code | Bank / brokerage house | Nominal value [EUR '000] |
Nominal value [PLN '000] |
Redemption date |
Interest rate terms |
|---|---|---|---|---|---|---|
| 1E/2020 | PLECHPS00316 | PEKAO S.A. | 8 700 | 37 828 | 23.10.2024 | fixed rate: 4,5% |
| 3I-series issue | PLO017000095 | Biuro Maklerskie PKO BP | 43 000 | 186 964 | 27.10.2028 | fixed rate: 7,4% |
| Bonds denominated in EUR | 51 700 | |||||
| Bonds denominated in PLN | 224 792 |
| 30.06.2024 | 31.12.2023 | |
|---|---|---|
| Carrying value | 1 602 659 | 1 481 874 |
| Fair value | 1 618 953 | 1 499 212 |
| 1.01.2024- 30.06.2024 |
1.01.2023- 31.12.2023 |
|
|---|---|---|
| Deferred tax asset / provision at the beginning of the period | (4 627) | (12 396) |
| financial instruments | (1 784) | (2 161) |
| investment immovable property | 513 | 513 |
| receivables and liabilities due to loans | (22 839) | (22 501) |
| liabilities due to loans and bonds | (2 421) | 1 868 |
| tax loss | 15 897 | 3 420 |
| inventories | 3 320 | 4 625 |
| shares | 1 636 | 1 636 |
| lease | 776 | 1 448 |
| other | 275 | (1 244) |
| Increases | 12 311 | 16 627 |
| financial instruments | 1 284 | 377 |
| receivables and liabilities due to loans | - | 2 106 |
| tax loss | 9 458 | 12 477 |
| inventories | 509 | - |
| lease | 1 060 | 148 |
| other | - | 1 519 |
| Decreases | (6 345) | (8 858) |
| receivables and liabilities due to loans | (3 895) | (2 444) |
| liabilities due to loans and bonds | (1 088) | (4 289) |
| inventories | - | (1 305) |
| lease | (809) | (820) |
| other | (553) | - |
| Deferred tax asset / provision at the end of the period | 1 339 | (4 627) |
| financial instruments | (500) | (1 784) |
| investment immovable property | 513 | 513 |
| receivables and liabilities due to loans | (26 734) | (22 839) |
| liabilities due to loans and bonds | (3 509) | (2 421) |
| tax loss | 25 355 | 15 897 |
| inventories | 3 829 | 3 320 |
| shares | 1 636 | 1 636 |
| lease | 1 027 | 776 |
| other | (278) | 275 |
The Company has created an asset on all losses for 2019-2024. The right to reduces tax due to the tax losses Company pans to use at the 2024 and 2029 respectively.
| 30.06.2024 | 31.12.2023 | |
|---|---|---|
| Long-term liabilities, deposits received, advances received and others - without provision for income tax | ||
| Due to other undertakings | ||
| - lease liabilities | 50 227 | 44 895 |
| - deposits and advances received | 2 684 | 2 988 |
| - management board bonuses + retirement benefits | 2 920 | 2 176 |
| 55 831 | 50 059 | |
| Short-term trade liabilities, taxes, deposits received, advances received and others | ||
| Short-term trade liabilities | ||
| Trade, due to subsidiary undertakings, with maturity: | 15 135 | 13 006 |
| - up to 12 months | 15 135 | 13 006 |
| Trade, due to other undertakings, with maturity: | 25 580 | 23 640 |
| - up to 12 months | 25 580 | 23 640 |
| 40 715 | 36 646 | |
| Deposits and advances received | ||
| Advances received ("contract liability") | 105 177 | 27 306 |
| Deposits received | 4 558 | 17 996 |
| 109 735 | 45 302 | |
| Liability due to taxes | ||
| Due to other taxes | 1 202 | 1 220 |
| Due to current income tax | 1 | 105 |
| 1 203 | 1 325 | |
| Liability due to leases | ||
| Liability due to perpetual usufruct of land | 12 643 | 13 094 |
| Liability due to car lease | 1 366 | 1 683 |
| Liability due to lease of immovable property | 8 941 | 8 362 |
| 22 950 | 23 139 | |
| Other short-term liabilities | ||
| Other liabilities | 53 851 | 24 294 |
| - due to salaries | (46) | (28) |
| - derivative financial instruments | - | - |
| - other (due to) | 53 897 | 24 322 |
| - cash on escrow account | 12 720 | 3 534 |
| - other, including: | 41 177 | 20 788 |
| - management board and employee bonuses | 18 533 | 19 377 |
| 53 851 | 24 294 | |
| Total trade payables, taxes, deposits received, advances received and other - excluding provisions | 284 285 | 180 765 |
|---|---|---|
| - long-term | 55 831 | 50 059 |
| - short-term | 228 454 | 130 706 |
| Interest rates used to discount expected cash flows are as follows: | from 2.68% to 11.52% |
from 1.77% to 12.05% |
The fair value of trade and other liabilities is not materially different from their carrying value.
| 30.06.2024 | 31.12.2023 | |
|---|---|---|
| Opening balance | ||
| - provisions for guarantees | 1 636 | 2 389 |
| - provisions for repairs | 1 238 | 848 |
| - court proceedings | 2 900 | 2 376 |
| - other provisions | 3 499 | 6 315 |
| 9 273 | 11 928 | |
| Increases | ||
| - provisions for guarantees | 15 | - |
| - provisions for repairs | 227 | 390 |
| - other provisions | 154 | 3 499 |
| - court proceedings | 20 | 524 |
| 416 | 4 413 | |
| Release | ||
| - other provisions | - | (6 315) |
| - provisions for guarantees | - | (753) |
| - | (7 068) | |
| Closing balance | ||
| - provisions for repairs | 1 465 | 1 238 |
| - provisions for guarantees | 1 651 | 1 636 |
| - court proceedings | 2 920 | 2 900 |
| - other provisions | 3 653 | 3 499 |
| 9 689 | 9 273 |
| 30.06.2024 | 31.12.2023 | |
|---|---|---|
| Contingent liabilities | ||
| To affiliated undertakings | 2 348 961 | 2 472 844 |
| - due to guarantees and suretyships granted | 2 348 961 | 2 472 844 |
| 2 348 961 | 2 472 844 | |
| Other | ||
| - due to court proceedings against Echo Investment | 6 744 | 6 766 |
| 6 744 | 6 766 | |
| Total | 2 355 705 | 2 479 610 |
Financial guarantee contracts are recognized as financial liabilities when the guarantee is issued. The liability is initially recognized at fair value.
In accordance with the requirements of IFRS 9, a provision for expected credit losses has been established as of 30 June 2024 in the amount of PLN 1,651 thous., and as of 31 December 2023 in the amount of PLN 1,636 thous.
| Issuer | Entity receiving the surety |
Beneficiary | Value [PLN '000] |
Validity | Description |
|---|---|---|---|---|---|
| Echo Investment S.A. | DELLIA INVESTMENTS - PROJEKT ECHO - 115 Sp. z o.o. Sp.k. |
HPO AEP Sp. z o.o. Sp.j. |
10 783 | 7.12.2031 | Surety for liabilities of the entity, as a col lateral of liabilities resulting from the good neighbourhood agreement of 7.12.2016. Mutual surety issued in EUR. |
| Echo Investment S.A. | MIDPOINT 71 - CORN WALL INVESTMENTS Sp. z o.o. S.K.A. |
ARCHICOM S.A. | 4 626 | 31.01.2030 | Joint and several liability of Echo Invest ment S.A. in connection with the rent guarantee. |
| Echo Investment S.A. | ECHO - ARENA Sp. z o.o. |
VOLVO CAR POLAND Sp. z o.o. |
3 722 | 30.06.2025 | Surety for the lessor's obligation to pay contractual penalties specified in the lease agreement. |
| Echo Investment S.A. | CITY SPACE MANAGE MENT Sp. z o.o. |
BLETWOOD INVEST MENTS Sp. z o.o. |
2 486 | 22.11.2029 | Surety for liabilities, as a collateral of liabi lities resulting from the lease agreement of 6.11.2015. Surety issued in EUR. |
| Echo Investment S.A. | PROJEKT 139 - GRUPA ECHO Sp. z o.o. Sp.k. |
KONSORCJUM STALI S.A. |
1 800 | 30.06.2025 | Guarantee for settlements resulting from the steel sales agreement for the construc tion of the Swobodna Spot project. |
| Total sureties | 23 417 |
| Change | Issuer | Entity receiving the surety |
Beneficiary | Value [PLN '000] |
Validity | Description |
|---|---|---|---|---|---|---|
| Issue | Echo Investment S.A. | ECHO - ARENA Sp. z o.o. |
VOLVO CAR PO LAND Sp. z o.o. |
3 722 | 30.06.2025 | Surety for the lessor's obligation to pay contractual penalties specified in the lease agreement. |
| Issue | Echo Investment S.A. | PROJEKT 139 - GRU PA ECHO Sp. z o.o. Sp.k. |
KONSORCJUM STALI S.A. |
1 800 | 30.06.2025 | Guarantee for settlements resulting from the steel sales agreement for the con struction of the Swobodna Spot project. |
| Extension | Echo Investment S.A. | CITY SPACE MANA GEMENT Sp. z o.o. |
BLETWOOD INVESTMENTS Sp. z o.o. |
2 486 | 22.11.2029 | Surety for liabilities, as a collateral of liabilities resulting from the lease agreement of 6.11.2015. Surety issued in EUR. |
| Guarantor | Entity receiving the guarantee |
Beneficiary | Value [PLN '000] |
Validity | Description |
|---|---|---|---|---|---|
| Echo Investment S.A. | FACE2FACE - STRAN RAER Sp. z o.o. S.K.A. |
HURAMITELL INVEST MENTS Sp. z o.o. |
96 374 | 23.02.2029 | Security for the proper performance of ob ligations arising under the sale agreement of Face2Face office buildings. Issued in EUR. |
| Echo Investment S.A. | DELLIA INVESTMENTS - PROJEKT ECHO - 115 SPÓŁKA Z OGRANI CZONĄ ODPOWIE DZIALNOŚCIĄ SPÓŁ KA KOMANDYTOWA |
LUX EUROPA III S.A.R.L. |
47 443 | 3.03.2027 | 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. Guarantee issued in EUR |
| Echo Investment S.A. | ECHO - ARENA Sp. z o.o. |
POWSZECHNA KASA OSZCZĘDNOŚCI BANK POLSKI S.A. |
43 130 | 20.12.2024 | Guarantee to ensure that the debt service ratio is maintained. Guarantee issued in EUR. |
| Echo Investment S.A. | PROJEKT BEETHOVE NA - PROJEKT ECHO 122 Sp. z o.o. S.K.A. |
TAL POLAND Sp. z o.o. | 34 493 | 30.04.2029 | Security for the proper performance of ob ligations arising under the sale agreement of the My Place II office building. Issued in EUR. |
| Echo Investment S.A. | PROJEKT 17 - GRUPA ECHO Sp. z o.o. S.K.A. |
BARCARROTA Sp. z o.o. |
30 519 | 31.12.2027 | Security for the proper performance of ob ligations arising under the sale agreement of the building West 4 Business Hub I. Guarantee issued in EUR. |
| Echo Investment S.A. | MIDPOINT 71 - CORN WALL INVESTMENTS Sp. z o.o. S.K.A. |
A19 Sp. z o.o. | 25 878 | 4.07.2038 | Guarantee for the obligations arising from the good neighborly agreement concluded on 4.07.2018 with Midpoint 71 project. Guarantee issued in EUR. |
| SANTANDER BANK POLSKA S.A. CEN TRUM OBSŁUGI TRADE FINANCE I KREDYTÓW, ZESPÓŁ OBSŁUGI GWARANCJI |
Echo Investment S.A. | MIASTO STOŁECZNE WARSZAWA |
25 000 | 30.10.2024 | 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. |
| Echo Investment S.A. | PROJECT TOWARO WA 22 Sp. z o.o. |
PROJEKT ECHO - 137 Sp. z o.o. |
16 141 | 8.12.2029 | Securing the payment of the price increase resulting from the sales agreement for quarter G at Towarowa 22. |
| Echo Investment S.A. | DELLIA INVESTMENTS - PROJEKT ECHO - 115 Sp. z o.o. S.K.A. |
WESTINVEST GESELL SCHAFT FÜR INVEST MENTFONDS MBH Sp. z o.o. o/Polska |
15 418 | 5.11.2031 | Security for the proper performance of obligations arising under rental guarantee and coverage of service charges related to the office space in the Malthouse Offices (building GH), being a part of the Warsaw Brewery complex. Rent guarantee issued in EUR. |
| Echo Investment S.A. | PROJEKT 17 - GRUPA ECHO Sp. z o.o. S.K.A. |
BARCARROTA Sp. z o.o. |
11 142 | 20.01.2028 | Security for the proper performance of obligations arising under fit-out works agreement re. West 4 Business Hub I. Guarantee issued in EUR. |
| Echo Investment S.A. | FACE2FACE - STRAN RAER Sp. z o.o. S.K.A. |
HURAMITELL INVEST MENTS Sp. z o.o. |
10 869 | 23.02.2030 | Security for the proper performance of ob ligations arising under rental guarantee re lated to sale of Face2Face office buildings. Issued in EUR. The maximum amount of the liability reduces during given calendar year, as the amount of the liability that is secured by the guarantee decreases. |
| Guarantor | Entity receiving the guarantee |
Beneficiary | Value [PLN '000] |
Validity | Description |
|---|---|---|---|---|---|
| Echo Investment S.A. | DELLIA INVESTMENTS - PROJEKT ECHO - 115 Sp. z o.o. Sp.k. |
WESTINVEST GESELL SCHAFT FÜR INVEST MENTFONDS MBH Sp. z o.o. o/Polska |
7 763 | 30.11.2026 | Security for the proper performance of ob ligations arising under the sale agreement of the building "Villa Schiele", being part of the Warsaw Brewery complex. Guarantee issued in EUR. |
| Echo Investment S.A. | REACT - DAGNALL Sp. z o.o. S.K.A. |
BANK POLSKA KASA OPIEKI S.A. |
6 859 | 20.12.2028 | Bank guarantee to secure fit-outs in the React project |
| Echo Investment S.A. | PROJEKT BEETHOVE NA - PROJEKT ECHO 122 Sp. z o.o. S.K.A. |
PORTFEL2 PH5 Sp. z o.o. |
3 553 | 21.11.2026 | Security for the proper performance of obligations arising under fit-out agreement related to sale of Moje MIejsce I office building. Guarantee issued in EUR. |
| Echo Investment S.A. | DELLIA INVESTMENTS - PROJEKT ECHO - 115 Sp. z o.o. Sp.k. |
WESTINVEST GESELL SCHAFT FÜR INVEST MENTFONDS MBH Sp. z o.o. o/Polska |
3 322 | 5.11.2031 | Security for the proper performance of obligations arising under: (i) fit-out works agreement re. Malthouse Offices (building GH), being a part of the Warsaw Brewery complex, and (ii) rental guarantee related to the retail space in the Malthouse Offices (building GH), being a part of the Warsaw Brewery complex. Issued in EUR. Guarantee issued in EUR. |
| Echo Investment S.A. | PROJEKT 17 - GRUPA ECHO Sp. z o.o. S.K.A. |
BARCARROTA Sp. z o.o. |
3 039 | 20.01.2028 | Security for the proper performance of obligations arising under rental guarantee related to the office space and coverage of service charges in the West 4 Business Hub I. Rent guarantee issued in EUR. |
| Echo Investment S.A. | FIANAR INVESTMENTS Sp. z o.o. |
KAUFLAND POLSKA MARKETY Sp. z o.o. Sp.j. |
2 500 | 2.11.2036 | Conditional guarantee of the payment of the contractual penalty resulting from the lease agreement for premises at Kapelanka shopping centre in Cracow. |
| Echo Investment S.A. | RONDO 1 CITY SPACE - GP Sp. z o.o. Sp,k. |
RONDO 1 UG (HAFTUNGSBE SCHRANKT) & CO. KG. |
1 888 | 1.03.2031 | Corporate guarantee granted to secure the obligations arising from the lease agreement of 24/05/2015 regarding the lease of the office in Rondo 1 |
| Echo Investment S.A. | MIDPOINT 71 - CORN WALL INVESTMENTS Sp. z o.o. S.K.A. |
SER POLAND Sp. z o.o. | 1 686 | 30.09.2029 | Corporate guarantee securing the rent guarantee and coverage of service char ges related to the sale of Midpoint 71 in Wroclaw. The maximum amount of liability will be gradually reduced along with the decrease in the amount of liability secured by the guarantee. Rent guarantee issued in EUR. |
| Echo Investment S.A. | CITY SPACE MANAGE MENT Sp. z o.o. |
TRYTON BUSINESS PARK Sp. z o.o. |
1 381 | 30.09.2024 | Security for the liabilities arising from the lease contract concluded on 12.06.2018. Issued in EUR. |
| Echo Investment S.A. | CITY SPACE MANAGE MENT Sp. z o.o. |
HURAMITELL INVEST MENTS Sp. z o.o. |
1 182 | 30.04.2025 | Security for liabilities resulting from the le ase agreement concluded on 30.09.2020. Guarantee issued in EUR. |
| Echo Investment S.A. | MIDPOINT 71 - CORN WALL INVESTMENTS Sp. z o.o. S.K.A. |
SER POLAND Sp. z o.o. | 1 035 | 21.12.2033 | Unconditionally and irrevocably guarante es of full, due and punctual performance of all payment obligations under the lease agreement. Guarantee issued in EUR |
| Echo Investment S.A. | PROJEKT ECHO - 130 Sp. z o.o. |
FARKAS Grundstuc kgesellschaft mbH &Co KG |
963 | 30.06.2031 | Corporate guarantee securing the rent gu arantee and coverange of service charges related to the sale of Fuzja CDJ in Łódź (office part). Rent guarantee issued in EUR. |
| Echo Investment S.A. | PROJEKT ECHO - 130 Sp. z o.o. |
FARKAS Grundstuc kgesellschaft mbH &Co KG |
906 | 30.06.2025 | Corporate guarantee securing the rent guarantee related to the sale of Fuzja CDJ in Łódź (retail part). Guarantee issued in EUR. |
| Guarantor | Entity receiving the guarantee |
Beneficiary | Value [PLN '000] |
Validity | Description |
|---|---|---|---|---|---|
| Echo Investment S.A. | CITY SPACE MANAGE MENT Sp. z o.o. |
BARCARROTA Sp. z o.o. |
880 | 31.12.2024 | Bank guarantee securing the liabilities under the lease agreement. |
| POWSZECHNA KASA OSZCZĘDNOŚCI BANK POLSKI SPÓŁKA AKCYJNA |
CITY SPACE MANAGE MENT Sp. z o.o. |
AQUARIUS SR Sp. z o.o. |
738 | 31.12.2024 | Bank guarantee issued securing the liabilities under the lease agreement of 5.09.2018. |
| BANK POLSKA KASA OPIEKI S.A. /Depar tament Bankowości Międzynarodowej i Finansowania Handlu |
Echo Investment S.A. | APAK GRUND STUCKSGESELLSCHA FT MBH & CO. KG |
687 | 31.08.2025 | Guarantee of proper performance of the terms of the Lease Agreement, which in particular includes the payment of rent, service charges, claims for payment of contractual penalties, payment of a guarantee deposit, possible interest to the space lease agreement |
| Echo Investment S.A. | NOBILIS-CITY SPACE GP Sp. z o.o. Sp.k. |
NOBILIS BUSINESS HOUSE Sp. z o.o. |
562 | 31.10.2027 | Guarantee securing liabilities resulting from the annex to leasing agreement. Issued in EUR. |
| Echo Investment S.A. | CITY SPACE MANAGE MENT Sp. z o.o. |
FARKAS Grundstuc kgesellschaft mbH &Co KG |
560 | 27.02.2025 | Corporate guarantee securing payment of rent and service charges regarding the lease agreement of 17/09/2021. Merger J. |
| Echo Investment S.A. | PROJEKT ECHO - 130 Sp. z o.o. |
FARKAS Grundstuc kgesellschaft mbH &Co KG |
451 | 30.06.2031 | Corporate guarantee securing the rent guarantee related to the sale of Fuzja CDJ in Łódź (office part). Guarantee issued in EUR. |
| Echo Investment S.A. | PROJEKT 17 - GRUPA ECHO Sp. z o.o. S.K.A. |
BARCARROTA Sp. z o.o. |
341 | 20.01.2028 | Security for the proper performance of obligations arising under rental guarantee related to the office space and coverage of service charges in the West 4 Business Hub I. |
| Echo Investment S.A. | MIDPOINT 71 - CORN WALL INVESTMENTS Sp. z o.o. S.K.A. |
SER POLAND Sp. z o.o. | 68 | 30.09.2029 | Corporate guarantee securing the rent guarantee related to the sale of Midpoint 71 in Wroclaw. Issued in EUR and PLN. The maximum amount of liability will be suc cessively reduced as the amount of liability secured by the guarantee decreases: (a) until 31 July 2023: EUR 9,612,802.06 and PLN 925,117.13; (b) until 31 July 2024: EUR 8,239,544.62 and PLN 792,957.54; (c) until 31 July 2025: EUR 6,866,287.18 and PLN 660,797.95; (d) until 31 July 2026: EUR 5,493,029.75 and PLN 528,638.36; (e) until 31 July 2027: EUR 4,119,772.31 and PLN 396,478.77; (f) until 31 July 2028: EUR 2,746,514.87 and PLN 264,319.18; (g) until 30 September 2029: EUR 1,373,257.44 and PLN 132,159.59. Gwarancja bliźniacza do: Z202200178 |
| Echo Investment S.A. | PROJEKT BEETHOVE NA - PROJEKT ECHO 122 Sp. z o.o. S.K.A. |
PORTFEL2 PH5 Sp. z o.o. |
61 | 21.11.2026 | Security for the proper performance of obligations arising under rental guarantee and coverage of service charges related to sale of Moje Miejsce I office building. Rent guarantee issued in EUR. |
| Echo Investment S.A. | PROJEKT BEETHOVE NA - PROJEKT ECHO 122 Sp. z o.o. S.K.A. |
TAL POLAND Sp. z o.o. | 35 | 4.08.2026 | Security for the proper performance of obligations arising under rental guaran tee related to the office space in the My Place II office building. Issued in EUR and PLN. The maximum amount of the liability reduces, as the amount of the liability that is secured by the guarantee decreases. |
| Guarantor | Entity receiving the guarantee |
Beneficiary | Value [PLN '000] |
Validity | Description |
|---|---|---|---|---|---|
| Echo Investment S.A. | FACE2FACE - STRAN RAER Sp. z o.o. S.K.A. |
HURAMITELL INVEST MENTS Sp. z o.o. |
30 | 23.02.2030 | Security for the proper performance of ob ligations arising under rental guarantee re lated to sale of Face2Face office buildings. Issued in EUR. The maximum amount of the liability reduces during given calendar year, as the amount of the liability that is secured by the guarantee decreases. |
| POWSZECHNA KASA OSZCZĘDNOŚCI BANK POLSKI S.A. |
CITY SPACE MANAGE MENT Sp. z o.o. S.K.A. |
AQUARIUS SR Sp. z o.o. |
29 | 31.12.2024 | Bank guarantee securing the liabilities under the lease agreement of 5.09.2018. |
| Total | 396 925 |
| Guarantor | Entity receiving the guarantee |
Beneficiary | Value [PLN '000] |
Validity | Description |
|---|---|---|---|---|---|
| Echo Investment S.A. | FACE2FACE - STRAN RAER Sp. z o.o. S.K.A. |
HURAMITELL INVEST MENTS Sp. z o.o. |
302 747 | 22.10.2033 | Security for the proper performance of obligations arising under quality guarantee agreement related to sale of Face2Face office buildings. Issued in PLN. The maximum amount of the liability redu ces as follows: from 22 December 2025, the Total Limit will be reduced to PLN 201,409,247.00; from 22 December 2026, the Total Limit will be reduced to PLN 123,224,353.00; from 22 December 2028, the Total Limit will be reduced to PLN 98,760,259.00; from 22 December 2030, the Total Limit will be reduced to PLN 78,663,658.00 |
| Echo Investment S.A. | DELLIA INVESTMENTS - PROJEKT ECHO - 115 Sp. z o.o. Sp.k. |
WESTINVEST GESELL SCHAFT FÜR INVEST MENTFONDS MBH Sp. z o.o. o/Polska |
200 486 | 5.08.2031 | Security for the proper performance of obligations arising under quality guarantee agreement regarding to the Malthouse Offices (building GH), being part of the Warsaw Brewery complex. |
| Echo Investment S.A. | MIDPOINT 71 - CORN WALL INVESTMENTS Sp. z o.o. S.K.A. |
SER POLAND Sp. z o.o. | 179 242 | 30.09.2032 | Corporate guarantee securing the quality guarantee related to the sale of Midpoint 71 in Wroclaw. |
| Echo Investment S.A. | DELLIA INVESTMENTS - PROJEKT ECHO - 115 Sp. z o.o. Sp.k. |
WESTINVEST GESELL SCHAFT FÜR INVEST MENTFONDS MBH Sp. z o.o. o/Polska |
167 711 | 5.08.2026 | Security for the proper performance of obligations arising under the sale agreement of the Malthouse Offices (building GH) being part of the Warsaw Brewery complex. Guarantee issued in EUR. |
| Echo Investment S.A. | DELLIA INVESTMENTS - PROJEKT 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 quality guaran tee agreement related to sale agreement of the Gatehouse Office building in the Warsaw Brewery complex. |
| Echo Investment S.A. | "PROJEKT BEETHOVE NA - PROJEKT ECHO 122 Sp. z o.o. S.K.A. |
PORTFEL2 PH5 Sp. z o.o. | 124 643 | 28.05.2030 | Security for the proper performance of obligations arising from the quality gu arantee agreement, related to sale of Moje Miejsce I office building. The maximum amount of the liability reduces, that is: (i) from 21.10.2023 to PLN 93,482,250, (ii) from 02.01.2026 to PLN 63,321,500, (iii) from 15.03.2028 to PLN 31.160.750 |
| Echo Investment S.A. | PROJEKT ECHO - 130 Sp. z o.o. |
FARKAS Grundstuckge sellschaft mbH &Co KG |
103 221 | 30.06.2033 | Security for the proper performance of obligations arising under quality gu arantee agreement related to sale of Fuzja CD office buildings. |
| Echo Investment S.A. | DELLIA INVESTMENTS - PROJEKT ECHO - 115 Sp. z o.o. Sp.k. |
APAK Grundstücksgesel lschaft 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. |
| Echo Investment S.A. | DELLIA INVESTMENTS - PROJEKT ECHO - 115 Sp. z o.o. Sp.k. |
LUX EUROPA III S.A.R.L. | 94 628 | 31.12.2024 | Security for the proper performance arising from the sale contract of the Ga tehouse Offices building being part of the Warsaw Brewery complex. Guarantee issued in EUR. |
| Guarantor | Entity receiving the guarantee |
Beneficiary | Value [PLN '000] |
Validity | Description |
|---|---|---|---|---|---|
| Echo Investment S.A. | PROJEKT BEETHOVE NA - PROJEKT ECHO 122 Sp. z o.o. S.K.A. |
TAL POLAND Sp. z o.o. | 90 353 | 30.03.2032 | Security for the proper performance of obligations arising under quality guaran tee agreement regarding to My Place II office building. The maximum amount of the liability reduces, as the amount of the liability that is secured by the guarantee decreases. |
| Echo Investment S.A. | PROJEKT 17 - GRUPA ECHO Sp. z o.o. S.K.A. |
BARCARROTA Sp. z o.o. | 82 498 | 20.01.2032 | Security for the proper performance of obligations arising under quality guaran tee agreement regarding building West 4 Business Hub I. |
| Echo Investment S.A. | ECHO - ARENA Sp. z o.o. Sp.k. |
POWSZECHNA KASA OSZCZĘDNOŚCI BANK POLSKI S.A. |
49 598 | 20.12.2024 | Securing the coverage of project cost overruns. |
| Echo Investment S.A. | Echo Investment S.A. NOBILIS BUSINESS HOUSE Sp. z o.o. |
40 000 | 31.10.2026 | Quality guarantee for construction work related to the Nobilis office building in Wrocław. |
|
| Echo Investment S.A. | OPOLSKA BUSINESS PARK - GRUPA ECHO Sp. z o.o. Sp.k. |
EPP OFFICE-O3 BUSI NESS CAMPUS Sp. z o.o. |
39 354 | 21.12.2026 | Corporate guarantee regarding monetary obligations arising from the construction guarantee. Guarantee issued in EUR. |
| Echo Investment S.A. | OPOLSKA BUSINESS PARK - GRUPA ECHO Sp. z o.o. Sp.k. |
EPP OFFICE-O3 BUSI NESS CAMPUS Sp. z o.o. |
37 522 | 21.12.2027 | Construction guarantee related to the sale of the O3 Business Campus II office buil ding in Kraków. The guarantee is secured by a corporate guarantee issued by Echo Investment S.A. Guarantee issued in EUR. |
| Echo Investment S.A. | OPOLSKA BUSINESS PARK - GRUPA ECHO Sp. z o.o. Sp.k. |
EPP OFFICE - O3 BU SINESS CAMPUS III Sp. z o.o. |
34 792 | 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 Investment S.A. Guarantee issued in EUR. |
| Echo Investment S.A. | PROJEKT ECHO - 130 Sp. z o.o. |
FARKAS Grundstuckge sellschaft mbH &Co KG |
30 616 | 30.06.2032 | Security for the proper performance of obligations arising under fit-out agreement related to sale of Fuzja CDJ office buildin gs. Guarantee isued in EUR. |
| Echo Investment S.A. | PROJEKT ECHO - 135 Sp. z o.o. Sp.k. |
A4 BUSINESS PARK Sp. z o.o. |
23 722 | 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 Investment S.A. Guarantee issued in EUR. |
| Echo Investment S.A. | MIDPOINT 71 - CORN WALL INVESTMENTS Sp. z o.o. S.K.A. |
SER POLAND Sp. z o.o. | 21 751 | 31.03.2030 | Corporate guarantee securing the sale agreement of Midpoint 71 in Wroclaw. Issued in EUR. |
| Echo Investment S.A. | SYMETRIS - GRUPA ECHO Sp. z o.o. Sp.k. |
EPP OFFICE-SYMETRIS BUSINESS PARK Sp. z o.o. |
17 561 | 21.12.2026 | Corporate guarantee regarding monetary obligations arising from the construction guarantee. Guarantee issued in EUR. |
| Echo Investment S.A. | PROJEKT ECHO - 130 Sp. z o.o. |
FARKAS Grundstuckge sellschaft mbH &Co KG |
9 717 | 30.06.2033 | Security for the proper performance of obligations arising under quality guarantee agreement related to sale of Fuzja J office building. |
| Echo Investment S.A. | DELLIA INVESTMENTS - PROJEKT ECHO - 115 Sp. z o.o. Sp.k. |
WESTINVEST GESELL SCHAFT FÜR INVEST MENTFONDS MBH Sp. z o.o. o/Polska |
9 159 | 30.11.2031 | Security for the proper performance of obligations arising under quality guarantee agreement regarding to the sale of Schiele Willa building, being part of the Warsaw Brewery complex. |
| Guarantor | Entity receiving the guarantee |
Beneficiary | Value [PLN '000] |
Validity | Description |
|---|---|---|---|---|---|
| SOPOCKIE TOWARZYSTWO UBEZPIECZEŃ ERGO HESTIA S.A. |
PROJEKT BEETHOVE NA - PROJEKT ECHO 122 Sp. z o.o. S.K.A. |
PORTFEL2 PH5 Sp. z o.o. | 6 232 | 6.10.2026 | Securing the proper performance of obli gations arising from the quality guarantee agreement, related to the sale of Moje Miejsce I office building. |
| GENERALI TOWARZYSTWO UBEZPIECZEŃ S.A. |
Echo Investment S.A. | MIASTO STOŁECZNE WARSZAWA |
2 925 | 31.12.2025 | Guarantee of proper performance of the 2KDD road contract. |
| Total | 1 928 638 | ||||
Total financial, performance and other guarantees 2 325 563
| Change | Guarantor | Entity receiving the guarantee |
Beneficiary | Value [PLN '000] |
Validity | Description |
|---|---|---|---|---|---|---|
| Extension | SANTANDER BANK POLSKA S.A. CEN TRUM OBSŁUGI TRADE FINANCE I KREDYTÓW, ZESPÓŁ OBSŁUGI GWARAN CJI |
Echo Investment S.A. | MIASTO STO ŁECZNE WAR SZAWA |
25 000 | 30.10.2024 | 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. |
| Extension | Echo Investment S.A. | RONDO 1 CITY SPACE - GP Sp. z o.o. Sp,k. |
RONDO 1 UG (HAFTUNGSBE SCHRANKT) & CO. KG. |
1 888 | 1.03.2031 | Corporate guarantee granted to secure the obligations arising from the lease agreement of 24/05/2015 regarding the lease of the office in Rondo 1 |
| Extension | Echo Investment S.A. | CITY SPACE MANA GEMENT Sp. z o.o. |
TRYTON BUSI NESS PARK Sp. z o.o. |
1 381 | 30.09.2024 | Security for the liabilities arising from the lease contract concluded on 12.06.2018. Issued in EUR. |
| Extension | Echo Investment S.A. | CITY SPACE MANA GEMENT Sp. z o.o. |
BARCARROTA Sp. z o.o. |
880 | 31.12.2024 | Bank guarantee securing the liabilities under the lease agreement. |
| Extension | POWSZECHNA KASA OSZCZĘDNOŚCI BANK POLSKI SPÓŁ KA AKCYJNA |
CITY SPACE MANA GEMENT Sp. z o.o. |
AQUARIUS SR Sp. z o.o. |
738 | 31.12.2024 | Bank guarantee issued securing the liabilities under the lease agreement of 5.09.2018. |
| Extension | BANK POLSKA KASA OPIEKI S.A. /Depar tament Bankowości Międzynarodowej i Finansowania Handlu |
Echo Investment S.A. | APAK GRUND STUCKSGESELL SCHAFT MBH & CO. KG |
687 | 31.08.2025 | "Guarantee of proper performance of the terms of the Lease Agreement, which in particular includes the payment of rent, service charges, claims for payment of contractual penalties, payment of a guarantee deposit, possible interest to the space lease agreement" |
| Extension | Echo Investment S.A. | CITY SPACE MANA GEMENT Sp. z o.o. |
FARKAS Grund stuckgesellschaft mbH &Co KG |
560 | 27.02.2025 | Corporate guarantee securing payment of rent and service charges regarding the lease agreement of 17/09/2021. Merger J. |
| Extension | Echo Investment S.A. | PROJEKT BEETHOVE NA - PROJEKT ECHO 122 Sp. z o.o. S.K.A. |
TAL POLAND Sp. z o.o. |
35 | 4.08.2026 | Security for the proper performance of obligations arising under rental guaran tee related to the office space in the My Place II office building. Issued in EUR and PLN. The maximum amount of the liability reduces, as the amount of the liability that is secured by the guarantee decreases. |
| Extension | POWSZECHNA KASA OSZCZĘDNOŚCI BANK POLSKI S.A. |
CITY SPACE MANA GEMENT Sp. z o.o. S.K.A. |
AQUARIUS SR Sp. z o.o. |
29 | 31.12.2024 | Bank guarantee securing the liabi lities under the lease agreement of 5.09.2018. |
| Issue | Echo Investment S.A. | FACE2FACE - STRAN RAER Sp. z o.o. S.K.A. |
HURAMITELL INVESTMENTS Sp. z o.o. |
96 374 | 23.02.2029 | Security for the proper performance of obligations arising under the sale agreement of Face2Face office buildin gs. Issued in EUR. |
| Issue | Echo Investment S.A. | ECHO - ARENA Sp. z o.o. |
POWSZECHNA KASA OSZCZĘD NOŚCI BANK POLSKI S.A. |
43 130 | 20.12.2024 | Guarantee to ensure that the debt service ratio is maintained. Guarantee issued in EUR. |
| Issue | Echo Investment S.A. | PROJEKT BEETHOVE NA - PROJEKT ECHO 122 Sp. z o.o. S.K.A. |
TAL POLAND Sp. z o.o. |
34 493 | 30.04.2029 | Security for the proper performance of obligations arising under the sale agreement of the My Place II office building. Issued in EUR. |
| Issue | Echo Investment S.A. | PROJECT TOWARO WA 22 Sp. z o.o. |
PROJEKT ECHO - 137 Sp. z o.o. |
16 141 | 8.12.2029 | Securing the payment of the price incre ase resulting from the sales agreement for quarter G at Towarowa 22. |
| Issue | Echo Investment S.A. | PROJEKT 17 - GRUPA ECHO Sp. z o.o. S.K.A. |
BARCARROTA Sp. z o.o. |
11 142 | 20.01.2028 | "Security for the proper performance of obligations arising under fit-out works agreement re. West 4 Business Hub I. Guarantee issued in EUR." |
| Change | Guarantor | Entity receiving the guarantee |
Beneficiary | Value [PLN '000] |
Validity | Description |
|---|---|---|---|---|---|---|
| Issue | Echo Investment S.A. | REACT - DAGNALL Sp. z o.o. S.K.A. |
BANK POLSKA KASA OPIEKI S.A. |
6 859 | 20.12.2028 | Bank guarantee to secure fit-outs in the React project |
| Issue | Echo Investment S.A. | FACE2FACE - STRAN RAER Sp. z o.o. S.K.A. |
HURAMITELL INVESTMENTS Sp. z o.o. |
302 747 | 22.10.2033 | Security for the proper performance of obligations arising under quality guarantee agreement related to sale of Face2Face office buildings. Issued in PLN. The maximum amount of the liability reduces as follows: from 22 December 2025, the Total Limit will be reduced to PLN 201,409,247.00; from 22 December 2026, the Total Limit will be reduced to PLN 123,224,353.00; from 22 December 2028, the Total Limit will be reduced to PLN 98,760,259.00; from 22 December 2030, the Total Limit will be reduced to PLN 78,663,658.00 |
| Issue | Echo Investment S.A. | PROJEKT BEETHOVE NA - PROJEKT ECHO 122 Sp. z o.o. S.K.A. |
TAL POLAND Sp. z o.o. |
90 353 | 30.03.2032 | Security for the proper performance of obligations arising under quality guarantee agreement regarding to My Place II office building. 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. | ECHO - ARENA Sp. z o.o. Sp.k. |
POWSZECHNA KASA OSZCZĘD NOŚCI BANK POLSKI S.A. |
49 598 | 20.12.2024 | Securing the coverage of project cost overruns. |
| Issue | SOPOCKIE TOWA RZYSTWO UBEZPIE CZEŃ ERGO HESTIA S.A. |
PROJEKT BEETHOVE NA - PROJEKT ECHO 122 Sp. z o.o. S.K.A. |
PORTFEL2 PH5 Sp. z o.o. |
6 232 | 6.10.2026 | Securing the proper performance of obligations arising from the quality guarantee agreement, related to the sale of Moje Miejsce I office building. |
| Issue | GENERALI TOWA RZYSTWO UBEZPIE CZEŃ S.A. |
Echo Investment S.A. | MIASTO STO ŁECZNE WAR SZAWA |
2 925 | 31.12.2025 | Guarantee of proper performance of the 2KDD road contract. |
| 1.01.2024- 30.06.2024 |
1.01.2023- 30.06.2023 |
|
|---|---|---|
| Proceeds from contracts with clients | 59 970 | 57 916 |
| Sales of residential and commercial spaces | - | 1 837 |
| Project development services | 38 847 | 34 369 |
| - including from affiliated undertakings | 38 847 | 23 139 |
| - from subsidiary undertakings | 15 535 | 11 234 |
| - from jointly controlled subsidiary undertakings | 23 312 | 11 905 |
| Sale of plots of land | - | 41 |
| Legal, accounting, consulting and IT services | 626 | 1 156 |
| - including from affiliated undertakings | 622 | 1 153 |
| - from subsidiary undertakings | 591 | 1 130 |
| - from jointly controlled subsidiary undertakings | 31 | 23 |
| Financial, marketing, security services and other proceeds | 20 497 | 20 514 |
| - including from affiliated undertakings | 18 847 | 18 656 |
| - from subsidiary undertakings | 18 219 | 18 188 |
| - from jointly controlled subsidiary undertakings | 628 | 468 |
| Proceeds from lease | 3 787 | 4 014 |
| Lease services | 3 787 | 4 014 |
| - including from affiliated undertakings | 135 | 409 |
| - from subsidiary undertakings | 135 | 409 |
| Total proceeds from sales | 63 757 | 61 931 |
| - including from affiliated undertakings | 58 451 | 43 357 |
| - from subsidiary undertakings | 34 480 | 30 961 |
| - from jointly controlled subsidiary undertakings | 23 971 | 12 396 |
The Company did not enter into agreements with affiliated undertakings on terms other than at arm's length. Agreements regarding significant transactions with affiliated undertakings executed in 2024, the Company presented in the additional notes.
| 1.01.2024- 30.06.2024 |
1.01.2023- 30.06.2023 |
|
|---|---|---|
| Domestic | 63 757 | 61 931 |
| - including from affiliated undertakings | 58 451 | 43 334 |
| Abroad | - | - |
| Total net proceeds from the sale of products | 63 757 | 61 931 |
| - including from affiliated undertakings | 58 451 | 43 357 |
| Project | Expected completion date |
Total expected project value |
Total proceeds to be recognized in the future related to concluded contrac tual performance obligations |
Advance payments received |
|---|---|---|---|---|
| Nowa Dzielnica, Łódź | project completed | 30 247 | 934 | - |
| Apartamenty Esencja, Poznań | project completed | 117 182 | 121 | - |
| Empark, Warszawa | project under development |
594 321 | 594 321 | 78 045 |
| Total | 741 750 | 595 376 | 78 045 |
The total value of revenues to be recognized in the future related to performance obligations under contracts for the sale of residential and commercial spaces resulting from agreements signed as of the balance sheet date of 30 June 2024 amounts to PLN 595,376 thous., of which the Company has received advance payments of PLN 78,045
thous. up to the balance sheet date. The revenue will be recognized at the time the property is released to buyers, upon completion of construction and obtaining necessary administrative decisions, which occurs on average after a period of about 1 to 3 months after the completion of construction.
| Project | Expected completion date |
Total expected project value |
Total proceeds to be recognized in the future related to concluded contrac tual performance obligations |
Advance payments received |
|---|---|---|---|---|
| Nowa Dzielnica, Łódź | project completed | 30 247 | 934 | - |
| Apartamenty Esencja, Poznań | project completed | 117 182 | 121 | - |
| Empark, Warszawa | project under development |
586 131 | 586 131 | 19 888 |
| Total | 733 560 | 587 186 | 19 888 |
| 1.01.2024- 30.06.2024 |
1.01.2023- 30.06.2023 |
|
|---|---|---|
| Release of provision | 2 633 | 1 117 |
| - due to receivables | 561 | - |
| - for expected costs | 2 072 | 1 117 |
| Other, including: | 43 | 94 |
| - contractual penalties and compensations | 43 | 21 |
| - profit from sale of debts | - | 48 |
| - proceeds from sale of non-financial fixed assets | - | 25 |
| Interest on loans and bonds | 27 840 | 29 533 |
| From affiliated undertakings, including: | 27 840 | 29 533 |
| - from subsidiary undertakings | 27 840 | 29 533 |
| Deduction for loans and bonds | 9 544 | 1 780 |
| - loans and bonds | 9 544 | 1 780 |
| Other interest | 768 | 1 207 |
| From other undertakings | 768 | 1 207 |
| Profit from disposal of shares | 1 810 | - |
| Other operating income | 42 638 | 33 731 |
| 1.01.2024- 30.06.2024 |
1.01.2023- 30.06.2023 |
|
|---|---|---|
| From affiliated undertakings, including: | 113 005 | 147 010 |
| - from subsidiary undertakings | 113 005 | 147 010 |
| From other undertakings | - | - |
| Total operating income due to dividends and shares in profits | 113 005 | 147 010 |
| 1.01.2024- 30.06.2024 |
1.01.2023- 30.06.2023 |
|
|---|---|---|
| Interest and revaluation of loans, borrowings and bonds | ||
| - for affiliated undertakings | 2 668 | 6 295 |
| - for subsidiary undertakings | 2 668 | 6 295 |
| - for other undertakings | 67 618 | 64 812 |
| 70 286 | 71 106 | |
| Other interest | ||
| for other undertakings | 10 | 16 |
| 10 | 16 | |
| From lease | ||
| for other undertakings | (2 220) | 3 782 |
| (2 220) | 3 782 | |
| Total financial costs due to interest | 68 076 | 74 905 |
The amount of loan costs activated to the value of inventories is PLN 4,219 thous. as of 30 June 2024, and no loan costs were activated as of 30 June 2023 (capitalization rate of 2.12%).
| 1.01.2024- 30.06.2024 |
1.01.2023- 30.06.2023 |
|
|---|---|---|
| Other, including: | 4 360 | 3 287 |
| - commissions | 4 222 | 2 891 |
| - other | 138 | 396 |
| Total other financial costs | 4 360 | 3 287 |
| 1.01.2024- 30.06.2024 |
1.01.2023- 30.06.2023 |
|
|---|---|---|
| Profit / loss due to closing - foreign exchange derivatives | 6 986 | 8 571 |
| - IRS | 6 986 | 8 571 |
| Revaluation of derivative instruments, including: | (6 758) | 5 840 |
| - IRS | (6 758) | 5 840 |
| Total profit / (loss) on derivative instruments | 228 | 14 411 |
| 1.01.2024- 30.06.2024 |
1.01.2023- 30.06.2023 |
|
|---|---|---|
| Exchange rate differences | 1 979 | 16 948 |
| - executed | (324) | 1 798 |
| - non-executed | 2 303 | 15 150 |
| Total profit / (loss) due to foreign exchange differences | 1 979 | 16 948 |
| 1.01.2024- 30.06.2024 |
1.01.2023- 30.06.2023 |
|
|---|---|---|
| Profit before tax | 36 588 | 95 881 |
| Income tax according to national rates 19% | 6 952 | 18 217 |
| Dividends received | (21 471) | (22 039) |
| Distribution of profit from limited partnerships | - | (5 893) |
| Tax loss | 35 | (1 078) |
| Representation costs and other non-deductible costs during the year | 9 733 | 5 422 |
| Provision for expected costs | 76 | (212) |
| Valuation of interests in a subsidiary undertaking, which is a permanent difference | 737 | 62 |
| Write-downs related to receivables, loans granted and bonds subscribed due to which deferred income tax has not been recognized |
(1 976) | (888) |
| Adjustment from previous years shown in the result (current year) | 18 | (565) |
| Charge on the financial result due to income tax | (5 896) | (6 975) |
Carrying value
| Instrument type | Note | Classification under IFRS 9 |
30.06.2024 | 31.12.2023 |
|---|---|---|---|---|
| Financial assets | ||||
| Loans and receivables | 847 374 | 829 322 | ||
| Long-term loans | 4 | amortized cost | 697 214 | 643 423 |
| Short-term loans | 4 | amortized cost | 84 593 | 104 741 |
| Trade receivables | 8 | amortized cost | 31 020 | 36 868 |
| Lease | 6,8 | amortized cost | 31 912 | 34 898 |
| Derivative financial instruments | 7 | fair value | 2 634 | 9 392 |
| Cash and other financial assets | 169 166 | 105 086 | ||
| Other financial assets | amortized cost | 12 720 | 3 534 | |
| Cash and cash equivalents | amortized cost | 156 446 | 101 552 | |
| Financial liabilities | ||||
| Other financial liabilities: | 1 997 015 | 1 883 799 | ||
| Liabilities due to issue of debt securities | 9 | amortized cost | 1 611 405 | 1 483 686 |
| Trade liabilities | 11 | amortized cost | 40 715 | 36 646 |
| Borrowings | 9 | amortized cost | 116 917 | 142 985 |
| Loans | 9 | 154 801 | 152 448 | |
| Lease | 9 | amortized cost | 73 177 | 68 034 |
IFRS 9, which replaced IAS 39, defines three categories of financial assets - depending on the business model for managing assets and characteristics of contractual cash flows:
Due to the fact that interest rates on financial instruments are linked to movements in WIBOR, EURIBOR, the
Company's Management Board estimates that their fair value is approximately equal to their book value including accrued interest.
In response to the expected interest rate benchmark reform (the IBOR reform), the International Accounting Standards Board has published the second part of amendments to IFRS 9, IAS 39, IFRS 7, IFRS 4 and IFRS 16. The amendments address accounting issues that will arise when IBOR-based financial instruments transition to the new interest rates. The amendments, effective as of 1 January 2021, introduced a number of guidelines and exemptions, in particular a practical simplification for contract modifications required by the reform, which will be recognized by updating the effective interest rate, an exemption from the obligation to terminate hedge accounting, a temporary exemption from the need to identify the risk component, and the obligation to include additional disclosures. The aforementioned changes have been reviewed by the Company's Management Board
and do not have a material impact on the Company's financial position, results of operations, or the scope of information presented in these interim condensed financial statements. The interest rates on which the financial instruments are based are still published and are in accordance with the BMR.
The National Working Group for benchmark reform (NGR), appointed by the Polish Financial Supervision Authority, has been working on the implementation of a new RFR-type benchmark, WIRON (Warsaw Interest Rate Overnight), which will replace WIBOR and WIBID. The Roadmap published by NGR explains that the change is being made in accordance with the BMR as part of the IBOR reform. The reform is planned to be
completed by the end of 2024, with the implementation by market participants of a new range of financial products using the WIRON index is planned for 2023 and 2024. The method of replacing the existing rates with WIRON will be regulated in the Regulation of the Minister of Finance planned for 2023, which will determine the dates of replacement and corrective sales. The Roadmap assumptions also indicate that the WIBOR and WIBID benchmarks will cease to be published from the beginning of 2025.
The Management Board is monitoring the changes and, as of the date of the standalone financial statements, is not in a position to clearly determine the impact of the reform.
| Floating-rate instruments | 30.06.2024 | 30.06.2023 |
|---|---|---|
| Financial assets | 950 973 | 853 250 |
| Financial liabilities | 1 883 123 | 1 779 119 |
| Total net | (932 150) | (925 869) |
Information on financial statement of the Company
212 Financial report of Echo Investment S.A. and its Group for H1 2024
The condensed standalone financial statement of Echo Investment S.A. presenting financial data for H1 2024, covering the period from 1 January 2023 to 30 June 2024 have been drawn up in accordance with MSR 34 "Interim Financial Reporting" endorsed for use in the European Union. In order to fully understand the financial position and performance of the Company, as the parent company of the Echo Investment Group, these financial statements should be read in conjunction with the annual consolidated financial statements for the financial year ended on 31 December 2023. These consolidated financial statements are available on the Company's website, at www.echo.com.pl.
The condensed standalone financial statement of Echo Investment S.A. presents financial data for the 6-month period ending on 30 June 2024 and comparative data for the 12-month period ending on 31 December 2023 and for the 6-month period ending on 30 June 2023.
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 for the H1 2024 were prepared on the assumption of continuing business operations in the foreseeable future, taking into account the fact that there are no circumstances indicating a threat to the Company's continued operations.
The Company drew up the Separate Financial Statement for the half year ended 30 June 2024, which was approved for publication on 18 September 2024. 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.
| Agreement subject | Counterparty - investor | Transac tion value |
|---|---|---|
| Strategic Cooperation Agreement | ARCHICOM S.A. | 4 387 |
| Development Management Agreement | ECHO - ARENA Sp. z o.o. | 2 226 |
| Real Estate Brokerage Agreement | WOŁOSKA DEVELOPMENT CAPITAL PROSTA Sp. z o.o. | 1 703 |
| Development Management Agreement | PROJECT TOWAROWA 22 Sp. z o.o. | 2 340 |
| Development preparation | R4R WARSZAWA OPACZEWSKA Sp. z o.o. | 5 500 |
| Development Support Agreement | HOTEL WROCŁAW GRABISZYŃSKA Sp. z o.o. | 1 695 |
| Development Management Agreement | ELEKTROWNIA RE Sp. z o.o. | 1 260 |
| Development Support Agreement | R4R WROCŁAW JAWORSKA II Sp. z o.o. | 1 364 |
| Development Management Agreement | HOTEL GDAŃSK ZIELONY TRÓJKĄT Sp. z o.o. | 1 277 |
| Property Management Services | GALERIA LIBERO - PROJEKT ECHO - 120 Sp. z o.o. Sp.k. | 1 146 |
| Development Management Agreement | R4R POZNAŃ NOWE MIASTO Sp. z o.o. | 1 567 |
| Development Support Agreement | R4R GDAŃSK STOCZNIA Sp. z o.o. | 1 545 |
| Development Cost Sharing Understanding | ARCHICOM PERTH Sp. z o.o. | 4 628 |
| Development Cost Sharing Understanding | ARCHICOM LOFTY PLATINUM 1 Sp. z o.o. | 1 234 |
| Development Support Agreement | HOTEL KRAKÓW ROMANOWICZA Sp. z o.o. | 3 024 |
| Development Management Agreement | PROJEKT ECHO - 139 Sp. z o.o. | 1 977 |
| Affiliated undertaking | Sales | Purchase | Receivables | Impairment write-downs |
Liabilities |
|---|---|---|---|---|---|
| Subsidiary undertakings | 34 480 | 22 878 | 635 006 | 6 539 | 132 053 |
| - trade | 34 480 | 22 878 | 16 930 | 160 | 15 135 |
| - borrowings | - | - | 513 076 | 6 379 | 116 917 |
| - advances | - | - | 105 000 | - | - |
| Jointly controlled undertakings | 23 971 | 198 | 280 834 | 3 167 | 1 905 |
| - trade | 23 971 | 198 | 12 103 | 3 167 | 1 905 |
| - borrowings | 268 731 | - | - | ||
| Owners | - | 8 832 | - | - | - |
| - trade | - | 8 832 | - | - | - |
| Company's Management Board | - | - | - | - | 17 820 |
| - incentive plan | 17 820 | ||||
| Total | 58 451 | 31 909 | 915 840 | 9 706 | 151 778 |
Write-downs related to assets arising from transactions with affiliated undertakings as of 30 June 2024 amounted to PLN 19,003 thous.
| Subsidiary undertakings 63 987 29 245 507 388 16 497 154 086 - trade 63 987 29 245 19 574 412 11 101 - borrowings - - 484 664 16 085 142 985 Jointly controlled undertakings 36 583 157 278 693 2 506 1 905 - trade 36 583 157 15 193 2 506 1 905 - borrowings 263 500 - - Owners - 18 544 - - - - trade - 18 544 - - - Company's Management Board - - - - 14 769 - incentive program 14 769 Total 100 570 47 946 786 081 19 003 170 760 |
Affiliated undertaking | Sales | Purchase | Receivables | Impairment write-downs |
Liabilities |
|---|---|---|---|---|---|---|

Methods for determining the financial result as at 30 June 2024 are not changed compared to the last audited financial report as of 31 December 2023, are described in parts 3 and 4 of the Company's financial statements.
Estimates of the Company's management board as at 30 June 2024 are not changed compared to the last audited financial report as of 31 December 2023, are
described in parts 3 and 5 of the Company's financial statements.
The following standards and amendments to standards became effective on 1 January 2024:
Effective for annual periods beginning on or after 1 January 2024.
Effective for annual periods beginning on or after 1 January 2024.
The above amendments did not have a material impact on the Company's H12024 standalone financial statements.
3.6 Published standards and interpretations which are not effective yet and have not been adopted by the Company
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:
IFRS as approved by the EU does not currently differ significantly from the regulations issued by the International Accounting Standards Board (IASB), with the exception of the following new standards and amendments to standards that, as of 30 June 2024, have not yet been approved for use in the EU (the effective dates below refer to standards in their full version):
Effective for annual periods beginning on or after 1 January 2016. The European Commission has decided not to initiate the endorsement process for this temporary standard for use in the EU until the final version of IFRS 14 is issued.
Amendments to IFRS 10 "Consolidated financial statements" and IAS 28 "Investments in associates and joint ventures" – Sale or contribution of assets between the 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 property rights method.
(published on 25 May 2023)
Not approved by the EU until the date of approval of these financial statements - applicable for annual periods beginning on or after1 January 2024.
(issued on 23 May 2023)
Not approved by the EU until the date of approval of these financial statements - applicable to annual periods beginning on or after 1 January 2023.
(published on 15 August 2023)
Not approved by the EU until the date of approval of these financial statements - effective for annual periods beginning on or after 1 January 2025.
(published on 9 April 2024)
Not approved by the EU as of the date of approval of these financial statements - effective for annual periods beginning on or after 1 January 2027.
(published on 9 May 2024)
Not approved by the EU as of the date of approval of these financial statements - effective for annual periods beginning on or after 1 January 2027.
(issued on 30 May 2024)
Not approved by the EU as of the date of approval of these financial statements - effective for annual periods beginning on or after 1 January 2026.
Hedge accounting of the portfolio of financial assets and 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 Company's estimates, the abovementioned 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 Company as at the balance sheet date.

Significant for Echo Investment S.A. events after the balance sheet day are described in the consolidated financial statements in section "1.9 Significant events after the balance sheet day".
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

The document is signed with qualified electronic signature
Kielce, 18 September 2024

221 Financial report of Echo Investment S.A. and its Group for H1 2024
The Management Board of Echo Investment S.A. declares that, to the best of its knowledge, the interim financial statements of Echo Investment S.A. and its Group for H1 2024 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 Group and its financial result.
The management report on operations of the Echo Investment S.A. and its Group provides a true view of the development and achievements and standing, including the description of major threats and risks.
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

The document is signed with qualified electronic signature
Kielce, 18 September 2024

Echo Investment Warsaw office, Villa Offices ul. Grzybowska 60, 00-844 Warsaw Layout 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.