Interim / Quarterly Report • Aug 31, 2016
Interim / Quarterly Report
Open in ViewerOpens in native device viewer
| 30 June 2016 € |
30 June 2015 € |
|
|---|---|---|
| Sales | ||
| Cost of sales | 23,532,038 | 20,743,250 |
| (20,356,324) | (18,020,545) | |
| Gross profit | 3,175,714 | 2,722,705 |
| Other income | 9,020 | 6,392 |
| Administrative expenses | (3,273,305) | (2,807,079) |
| (Loss) from operations | (88,571) | (77,982) |
| Finance costs – net |
(367,986) | (414,283) |
| Share of profit of associated companies |
20,279 | 20,046 |
| (Loss) before taxation | (436,278) | (472,219) |
| Taxation | -- | (1,972) |
| Group (loss) before minority interest | (436,278) | (474,191) |
| Attributable to: | ||
| Company shareholders | (448,446) | (491,129) |
| Minority interest | 12,168 | 16,938 |
| (436,278) | (474,191) | |
| (Loss) per share (cents): | cents | cents |
| Basic | (1.16) | (1.26) |
| Fully diluted | (1.16) | (1.26) |
| 30 June | 31 December | |
|---|---|---|
| 2016 | 2015 | |
| € | € | |
| ASSETS | ||
| Non-current assets | ||
| Property, plant and equipment | 12,894,530 | 12,753,656 |
| Intangible assets | 1,347,625 | 1,241,854 |
| Investments in associated company | 890,063 | 1,061,563 |
| Financial assets available for sale | 538,999 | 538,999 |
| 15,671,217 | 15,596,072 | |
| Current assets | ||
| Stocks | 24,464 | 17,066 |
| Trade and other receivables | 17,544,369 | 17,601,002 |
| Cash and cash equivalents | 7,100,160 | 7,682,226 |
| 24,668,993 | 25,300,294 | |
| Total assets | 40,340,210 | 40,896,366 |
| LIABILITIES AND SHAREHOLDER INTEREST | ||
| Non-current liabilities | ||
| Borrowings | 5,409,722 | 4,180,817 |
| Deferred tax liabilities | 786,480 | 786,480 |
| Liabilities of associated company | 358,000 | 378,282 |
| 6,554,202 | 5,345,579 | |
| Current liabilities | ||
| Trade and other creditors | 13,412,632 | 13,171,313 |
| Current tax liabilities | 348,964 | 340,832 |
| Borrowings | 8,065,549 | 9,036,605 |
| 21,827,145 | 22,548,750 | |
| Total liabilities | 28,381,347 | 27,894,329 |
| Capital and reserves | ||
| Share capital | 6,587,540 | 6,587,540 |
| Difference from conversion of capital into Euro | 33,332 | 33,332 |
| Other reserves | (244,291) | 191,281 |
| Retained earnings | 2,508,108 | 2,956,554 |
| 8,884,689 | 9,768,707 | |
| Minority interest | 3,074,174 | 3,233,330 |
| 11,958,863 | 13,002,037 | |
| Total equity and liabilities | 40,340,210 | 40,896,366 |
| Share capital |
Difference from conversion of capital into Euro |
Other reserves |
Earnings retained |
Minority interest |
Total | |
|---|---|---|---|---|---|---|
| € | € | € | € | € | € | |
| As at 1 January 2015 | 6,587,540 | 33,332 | 630,705 | 2,699,116 | 2,720,058 | 12,670,751 |
| 6,587,540 | 33,332 | 630,705 | 2,699,116 | 2,720,058 | 12,670,751 | |
| Net profit/loss | (491,129) | 16,938 | (474,191) | |||
| Exchange difference / Loss recognised in equity |
415,888 | 154,038 | 569,926 | |||
| As at 30 June 2015 | 6,587,540 | 33,332 | 1,046,593 | 2,207,987 | 2,891,034 | 12,766,486 |
| As at 1 January 2016 | 6,587,540 | 33,332 | 191,281 | 2,956,554 | 3,233,330 | 13,002,037 |
| Fair value loss: Investments |
||||||
| 6,587,540 | 33,332 | 191,281 | 2,956,554 | 3,233,330 | 13,002,037 | |
| Net profit/loss | (448,446) | 12,168 | (436,278) | |||
| Exchange difference / loss recognised in equity |
(435,572) | (144,924) | (580,496) | |||
| Dividend paid to minority interest from subsidiary |
||||||
| company | (26,400) | (26,400) | ||||
| As at 30 June 2016 | 6,587,540 | 33,332 | (244,291) | 2,508,108 | 3,074,174 | 11,958,863 |
| 30 June 2016 | 30 June 2015 | |
|---|---|---|
| € | € | |
| CASH FLOW FROM OPERATING ACTIVITIES | ||
| Loss before taxation | (436,278) | (472,219) |
| Adjustments for: | ||
| Depreciation of intangible and fixed assets | 473,632 | 463,322 |
| Debit interest | 553,066 | 619,341 |
| Credit interest | (185,080) | (205,058) |
| Unrealised exchange difference | (175,450) | 181,854 |
| Operating profit before changes in working capital | 229,890 | 587,240 |
| Changes in working capital: | ||
| -Debtors | 956,633 | (507,041) |
| -Creditors | 918,514 | (979,314) |
| -Stocks | (7,398) | (5,551) |
| Cash flow from / in operating activities |
2,097,639 | (904,666) |
| Tax paid | -- | (4,896) |
| Net cash flow from / in operating activities |
2,097,639 | (909,562) |
| CASH FLOW IN INVESTING ACTIVITIES | ||
| Purchase of fixed assets | (615,517) | (176,233) |
| Proceeds from sale of property, plant and equipment | 1,011 | 9,539 |
| Purchase of intangible assets | (105,917) | (73,654) |
| Interest received | 185,080 | 205,058 |
| Net cash flow in investing activities | (535,343) | (35,290) |
| CASH FLOW IN FINANCING ACTIVITIES | ||
| Repayment of loans | (292,800) | (310,800) |
| Interest paid | (553,066) | (619,341) |
| Net cash flow in financing activities | (845,866) | (930,141) |
| Net increase/decrease in cash and cash equivalents | 716,430 | (1,874,993) |
| Cash and cash equivalents at beginning of period | (492,124) | 862,841 |
| Cash and cash equivalents at end of period | 224,306 | (1,012,152) |
| Bank balances and cash in hand |
7,100,160 | 7,294,030 |
| Bank overdrafts | (6,875,854) | (8,306,182) |
| 224,306 | (1,012,152) |
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.