Annual / Quarterly Financial Statement • Jun 14, 2018
Annual / Quarterly Financial Statement
Open in ViewerOpens in native device viewer
Annual Management Board Report on the business performance and position of the Company and unconsolidated financial statements for the year 2017, together with Independent Auditor's Report
| Annual Management Board report on the business performance and position of the Company for the year 2017 ………………………………………………………………………………………………………………………………………………………………………………………………………………………………………………………………………………………………………………………………………………………………………………………………………………………………………………………………………… |
|
|---|---|
| Responsibility for the unconsolidated financial statements | |
| Independent Auditor's Report | |
| Unconsolidated statement of profit or loss and comprehensive income | |
| Unconsolidated statement of financial position | |
| Unconsolidated statement of changes in shareholders' equity | |
| Unconsolidated statement of cash flows | |
| Notes to the unconsolidated financial statements |
GRANOLIO d.d. ("the Company") is a joint stock company registered at the Commercial Court in Zagreb, Croatia. The Company's personal tax identification number (OIB) is 5906493527, and its company registration number (MBS) is 080111595.
The registered seat of the Company is in Zagreb, Budmanijeva 5.
The Company has a Shareholders' Assembly, a Supervisory Board and Management Board.
| The members of its Management Board are as follows: Hrvoje Filipović, Chairman | |
|---|---|
| Drago Surina, Member | |
| Vladimir Kalčić, Member | |
| Tomislav Kalafatić, Member until July 24, 2017 | |
Members of the Supervisory Board are as follows:
Franjo Filipović, President Jurij Detiček, Deputy President Braslav Jadrešić, Member Davor Stefan, Member Josip Lasić, Member until June 16, 2017
At 31 December 2017 the total share capital of the Company amounts to HRK 19,016,430 and is divided into 1,901,643 ordinary shares, with a nominal value of HRK 10.00 each. The shares are traded under the ticker GRNL and have been listed on the Official Market of the Zagreb Stock Exchange since 23 March 2015
The majority shareholder of the company is Mr. Hrvoje Filipović, who holds 58.11 percent of the shareholders' equity.
At 31 December 2017 the ten largest shareholders of Granolio held a total ownership interest of 95.22 percent.
The principal activity of the Company comprises the production of and trade in agricultural products and cattle. At 31 December 2017 the business system of the Company comprised five active operations, of which two are production centres: grain mills Farina and Kopanica engaged in the production, packaging, warehousing and dispatch of grain mill products.
The business unit Bjeliš is a grain drying and storage silo.
The Osijek location is responsible for the storage, sale and dispatch of seed material, sale of grains and oleaginous plants and sales platform management.
The Granolio unit in Zagreb provides logistic, management, accounting and IT support to the Company's business.
Farina and Kopanica mills are subject to International Food Standards (IFS), which enables the Company to export its flour to EU Member States.
The Company sells five own flour brands on the market: Farina, Mlin Kopanica, Ekoklas, Mlineta, and Belje.

Because of Granolio's focus on the product and delivery quality as well as on building long-term relationships with customers, Granolio is engaged in the production of private labels for a majority of retail chains in Croatia. Currently, flour is produced for 15 private labels.
The output capacities of the Company's mills at 31 December 2017 are presented in the following table.
| Mill | ton/24h |
|---|---|
| Farina | 320 |
| Kopanica | 230 |
| 550 |
The Company holds the entire equity interest in Zdenačka farma d.o.o. and Prerada Žitarica d.o.o. It exercises the controlling influence in the decision-making process at Zdenka - mliječni proizvodi d.o.o. and Žitar d.o.o. These companies have been consolidated as part of the Granolio Group since 2011. Žitar d.o.o., as the sole owner, has established another company, Žitar konto d.o.o., whose financial statements have been included in consolidated financial statements for 2016 and 2017.
In addition, the Company has a minority interest in Žitozajednica d.o.o.(1.28%), Zagrebačke pekarne Klara d.d.(18.25%), and Prehrana trgovina d.d. (11.48%).
The ownership interests of Granolio in its subsidiaries are presented in the chart below:
Granolio Group Structure

On 17 July 2017, the Company requested the initiation of a pre-bankruptcy settlement procedure, and a non-enforceable ruling on established and disputed claims was issued on 19 October 2017. Once the ruling becomes final, the court will determine a vote for the restructuring plan.
At the beginning of September 2017, Privredna banka Zagreb sent a Declaration of Cancellation of the Long Term Club Credit Agreement, whereby the total principal and interest liability determind on thre day became due three working days from the date of the Statement. The total loan principed annunt amounts to HRK 278,5m and is stated at short-term liabilities.
On 10 October 2017, Privredna banka Zagreb transferred its claims to Granolio d.d., which on 31 August 2017 amounted to a total of HRK 116,6m, on the company B2 KAPITAL d.o.o.
On November 27, 2017, the company recapitalized the related company Prerada žitarica d.o.o. in the total amount of HRK 40,7m. Capitalization was made by converting debt into equity.
In the financial statements on December 31, 2017, the Company had a value of HRK 163 million in value impairment, of which over HRK 140 million was generated from operations with the Agrokor Group.
The Company leases business premises in Osijek from affiliated persons. Annual rental value amounted to HRK 331 thousand in 2017 (2016: HRK 331 thousand).
| In 000 HRK | ||||
|---|---|---|---|---|
| 1-12 2017 | 1-12 2016 | change | ||
| Operating income | 397,875 | 595,310 | (197,434) | (33%) |
| EBIT | (180,218) | 29,013 | (209,231) | 721% |
| margin % | (45%) | 5% | ||
| EBITDA | (6,892) | 39,626 | (46,211) | (118%) |
| margin % | (2%) | 7% | ||
| Net financial result | (17,969) | (24,517) | 6,548 | 27% |
| Net result | (198,187) | 2.507 | (200,693) | 8007% |
| margin % | (49.8%) | 0.4% |
In 000 HRK
| 31.12.2017 | 31.12.2016 | change | ||
|---|---|---|---|---|
| Total debt | 389,977 | 402,444 | (12,467) | -3% |
| Cash and cash equivalents | 2.801 | 9.300 | (6,499) | -70% |
| Financial assets | 41.620 | 47,772 | (6,152) | -13% |
| Net debt | 345,556 | 345,372 | 184 | 0% |
| EBITDA | (6,891) | 39,626 | (46,517) | -117% |
| Net debt/EBITDA | (50.15) | 8.72 | (59) | -675% |
Total debt to financial institutions does not include reimbursement obligations as part of other shortterm liabilities, worth HRK 65 million (31 December 2016: HRK 100 million).
The total product and service sales for 2017 are more than 30 percent lower than the prior-year sales. The decline was recorded in all business segments. The reason for this is the lack of working captal in 2017 as a result of the situation with the Agrokor Group, as the largest single business pristner and the initiation of the pre-bankruptcy settlement procedure.

In 2016, the company sold 125,000 tons of flour, which is 24% less than in the previous year. The average sales price of flour achieved in 2017 remained at approximately the same level as the average sales price in the previous year.
About 40% of the total sales of merchandise goods in the domestic market refers to export. About 70% of the total sales on domestic market refers to sales of raw materials. Decrease in sales of cereals and oilseeds is 47%, while sales of raw material for sowing are lower by 14% compared to the previous year.
Segment Other represents the largest part the revenues from providing drying services, storage, revenue from prefactoring sales costs to customers and income from livestock sales.

The cost of employees is lower than the previous year by 10% due to staff reductions and reduction of part of wages.
During 2017, the Company adjusted the value of receivables from customers, which were estimated to be non-performing in the total value of HRK 14,6 million. In addition to the receivables, the company has also matched the value of intangible assets worth HRK 60,3 million and financial assets (including claims on regress bills) totaling HRK 88 million.
Assets that are value adjusted as a result of the situation in the Agrokor Group during 2017 account for 88% of the total cost of the adjustment.
Out of the total amount of receivables that were adjusted in the previous years, around HRK 0,5 million was collected in 2017 (2016: HRK 1 million).
Total capital investments in tangible assets in 2017 amounted to HRK 2,2 million (2016: HRK 4,4 million). Procurement refers to procurement of equipment for production facilities, the purchase of land and the purchase of a car.
Net financial result in 2017 was HRK (18) million (2016: (25) million).
Interest expense was not calculated in the last quarter of 2017 and will not be calculated until the end of the pre-bankruptcy settlement procedure.
On January 29, 2018, notification was received about the acquisition of 150,000 shares by HOK Insurance Company (representing 7,89% of the ownership stake). HOK Company acquired shares through OTC transaction with seller PBZ Croatia Insurance Mandatory Pension Fund. After this transaction, HOK Insurance Company became the owner of a total of 19.49% of the shareholding in the company Granolio d.d.
The Agreement on the merger of the related company Prerada žitarica d.o.o. to the company Granolio d d. was made on March 14, 2018. The formal merger procedure is expected to be completed by the end of April 2018.
The Company expects to successfully complete the pre-bankruptcy settlement procedure in 2018.
Based on the total hours of work, the Company had 175 employees in 2017 (2016: 160 employees), structured by formal qualification levels and gender as presented in the following charts:

In the period observed, the Company had no research and development projects.
As of the date of issue of the Annual Management Board Report on the business performance and the position of the Company, the Company did not engage in any purchases of its own shares.
In the area of environmental protection, the Company applies integrated and systematic solutions and implements environmentally friendly production processes.
Details about the risks to which the Company is exposed are presented in the notes to the annual financial statements.
The Corporate Governance Statement has been prepared pursuant to Article 272.p of the Companies Act.
As a company whose shares are listed in the Official Market of the Zagreb Stock Exchange, in 2016 and 2017 the Company voluntarily applied the recommendations provided in the Code of Corporate Governance developed by the Croatian Financial Services Supervisory Agency (CFSSA) and Zagrebacka burza d.d., with departures from certain recommendations and guidelines provided therein. The Code was adopted by the resolution of CFSSA, Class.: 011-02/07-04/28, Reg. 0 p.: 32601-07-02 of 26 April 2007. The resolution adopting the Code of Corporate Governance was published in the Croatian Official Gazette "Narodne novine" no. 46/2007, and the Code is published on the nobsite of Zagrebačka burza d.d..
The Supervisory Board of Granolio d.d. has not established any appointment, bonus or audit board because, according to the Statute, it consists of three to five members and as such are board discharges the duties and responsibilities of those bodies itself, except for those of the audit the bottle the function of which, according to the Auditing Act, is discharged by the appointed Audit Committee. There are also departures concerning the proxies for the shareholders not being able to vote in person, the date defined as the relevant reference date for establishing the right to vote in the General Shareholders' Meetings, the contents of the decisions to pay dividends, remote voting in General Shareholder Meetings by means of modern communication technologies, the exercise of the voting rights in General Shareholder Meetings, public disclosure of information about any legal actions and rebutting any such disputes, a long-term succession plan, rules for determining bonuses for the supervisory board members, public disclosure of all remuneration and other benefits provided by the company or its related parties to each individual supervisory board member, the internal audit system, the audit commission and the audit committee, the statement of bonus for the members of the management and supervisory board members, details about all remuneration and benefits of the management board members or executive directors received from the Company, transactions involving the members of the management board or executive directors and their related parties, a public disclosure of fees for external auditors for the audit and other services provided by them, or the existence of internal auditors and internal control systems.
Further explanations regarding the 2017 departures from individual recommendations provided in the Code are presented in the Annual Questionnaire, which is an inseparable part of the Code and submitted to Zagrebačka burza d.d. for public disclosure, together with the annual financial statements. In addition to the recommendations from the Code, the Company's Management and Supervisory Boards invest increasing efforts to establish adequate corporate governance taking into account the structure and organisation of the Company, its strategy and business objectives, the allocation of duties and responsibilities, with a particular emphasis on effective procedures for identifying, measuring and monitoring operational risks and reporting on those risks, as well as the establishment of appropriate internal control mechanisms.
The Company has prepared its separate financial statements as well as the consolidated financial statements for the Granolio Group, which consists of Granolio d..d. and its fully-owned subsidiaries Zdenačka farma d.o.o. and Prerada žitarica d.o.o. and associates Zdenka - mliječni proizvodi d.o.o. and Zitar d.o.o., co-owned by the Company.
The majority shareholder, holding over 58 percent of the Company's share capital and voting rights, is Mr. Hrvoje Filipović.
All the shares have been fully paid in, and there are no restrictions to the rights arising from the shares.
Members of the Supervisory Board are elected in a General Meeting of Shareholders based on a proposal of the shareholders representing individually or in aggregate at least one-twenting of the Company's share capital at the point of the election.
The Supervisory Board of the Company consists of three or five members. The exact number of the Supervisory Board members is determined by decision of the Company's shareholders in thirder of their general meeting. As long as there is a prescribed obligation, one member of the Supervisory Board is a representative of employees, who is appointed and revoked as specified in the Labour Act. One member of the Supervisory Board is appointed and revoked directly by Hrvoje Filipović as long as he holds at least 25 of the total number of issued ordinary shares of the Company. Other Supervisory of ord members are elected and revoked by the Company's shareholders in a General Meeting.
Pursuant to the Statute of Granolio d.d., the Management Board consists of three to seven members, depending on the decision adopted by the Supervisory Board. The members and president of the Management Board are appointed by a decision of the Supervisory Board for a mandate of five years, with the possibility of re-appointment. The Supervisory Board may issue a decision revoking a member or the president of the Supervisory Board for a relevant reason.
The Statute can be amended only by a decision adopted in the General Shareholders Meeting by majority vote as defined for a particular amendment in the applicable legislation or the Statute.
The affairs and operations of the Company are managed by the president and members of the Management Board based on the principle of segregation of duties and responsibilities for individual areas of operations or scope of responsibilities. The work and segregation of duties and responsibilities are regulated by the Rules of Procedure for the Management Board, adopted by the Management Board with the consent of the Company's Supervisory Board. The president of the Management Board represents the Company solely, and the Management Board members represent the Company jointly with the president of the Management Board or another Management Board member. The Company's Management Board must receive a consent from the Supervisory Board for, among others, deciding about the overall maximum indebtedness of the Company for a particular business year, maximum exposure on loans granted to related companies, maximum exposure of the Company with respect of guarantees, sureties and other security instruments issued to third legal and natural persons, about establishing and/or discontinuing any directly related companies, branch offices and business units, about purchasing or selling the shares in other companies in Croatia and abroad, about any fixed asset investments in excess of HRK 15,000,000.00, acquisition and sale of real estate with a net book value higher than HRK 5,000,000.00; establishing a charge on the real estate for purposes other than disposal in the ordinary course of business and conclusion of contracts worth in excess of HRK 5,000,000.00. with the exception of product, goods, energy, short-term debt and service sales contracts as part of the Company's ordinary business.
Pursuant to the Companies Act and the Company's Statute, the principal responsibilities of the Supervisory Board comprise permanent supervision of the management of the Company's affairs and adopting decisions to appoint and revoke the president and members of the Management Board. The composition of the Supervisory Board and changes of its members are presented in the accompanying financial statements.
Pursuant to the Companies Act, the Company's Statute and the Rules of Procedure for the Management Board, the principal responsibility and power of the Management Board on on anaging the operations and affairs of the Company and representing the Company before third parties. In addition, the Management Board is charged with the responsibility to undertake, autonomoudly or with a privation consent of the Supervisory Board, any actions and adopt any decisions it considers necessary for effective management and control of the Company's operations. This implies, among others, adopting Company by-laws, decisions on the business and development plans of the Company oreporting to the Supervisory Board about the business performance and position of the Company, establishing boties or boards of the Company as well as deciding on all other issues for which the Management Board is responsible according to the Statute or another by-law as well as those issues that, under the positive law or Statute, do not fall within the area of responsibilities of another corporate body.
In a General Shareholders' Meeting, the Company shareholders may participate and vote themselves or through their proxies, which applies to the shareholders registered at the Central Depositary and Clearing Company Inc. 21 days before the Meeting. Each ordinary share entitles to one vote in a General Meeting of Shareholders. The Company shareholders may participate in a General Meetings personally or through their proxies. A General Shareholders' Meeting is convoked in cases specified by law and the Company's Statute. The meetings are convoked by the Company's Management or Supervisory Board when it is necessary for the benefit of the invitation and the aren a are published at least one month before the date of the meeting. Any propositions of the shreeholders counter those of the Management Board and/or Supervisory Board, with the full name of the proposing shareholder and his or her explanation, or propositions of the shareholders regarding the appointment of the Company's auditor must be received by the Company at least 14 days prior to the General Shareholders' Meeting, excluding the date of receipt of the counter-proposition. Shareholders holding jointly 20th portion of the Company's share capital may require an issue to be included in the General Meeting agenda, by providing an explanation and the decision proposal. The request must be received by the Company at least 30 days in advance of the General Meeting, excluding the day of the request receipt.
The activities and decisions of the General Assembly are valid if at least 50 percent of the voting shares are present in a meeting. All decisions under the proposed agenda items are adopted by simple majority, except for those requiring qualified majority, i.e. three-quarters of the share capital being represented in the Meeting. Each share with a nominal amount of HRK 10.00 entitles to one vote in the Meeting.
The General Shareholders' Meetings are chaired by the chairperson or deputy chairperson in case of the chairperson's absence. The chairperson and the deputy chairperson are elected by the shareholders in a general meeting for a term of 4 (four) years based on the Supervisory Board. The chairperson chairs the Meetings and determines, before opening the discussion on the agenda items, determines the validity of any proxies and the quorum. The chairperson determines the sequence of the individual agenda item discussions, the sequence and manner of voting on the individual proposals, as well as on all procedural matters not regulated by law or the Statute. In addition, the chairperson signs decisions adopted in the Meetings, the list of the present shareholders, the manner of voting and the voting results, makes other required notes, communicates on behalf of the Shareholders with other bodies of the Company and their parties in cases stipulated by law and the Statute and performs other tasks, duties and responsibilities specified by law and the Statute.
The members of the Management Board of Granolio d.d. in 2017 were the following:
President of the Management Board: Hrvoje Filipović (re-appointed on 23 February 2016)
Members of the Management Board are as follows:
Drago Šurina (re-appointed on 23 February 2016) Vladimir Kalčić (re-appointed on 23 February 2016) Tomislav Kalafatić (re-appointed on 19 April 2016, resignation as of 24 July 2017)
The members of the Supervisory Board of Granolio d.d. in 2017 were the following:
Chairperson of the Supervisory Board:
Franjo Filipović (re-appointed 09 June 2016)
Members of the Supervisory Board:
Braslav Jadrešić (re-appointed 09 June 2016) Davor Stefan (re-appointed 09 June 2016) Jurij Detiček (re-appointed 09 June 2016) Josip Lasić (re-appointed 09 June 2016, resignation as of 16 June 2017)
This Corporate Governance Statement is an inseparable part of the Company's Annual Report for the year 2017.
Pursuant to the Croatian Accounting Law, the Management Board of Granolio d.d. ("the Company") is responsible for ensuring that financial statements are prepared for each financial year in accordance with International Financial Reporting Standards (IFRS) as adopted by the European Union, which give a true and fair view of the state of affairs and results of the Granolio d.d. for that period.
After making enquiries, the Management Board has a reasonable expectation that the Company has adequate resources to continue in operational existence for the foreseeable future. For this reason, the Management Board continues to adopt the going concern basis in preparing the unconsolidated financial statements.
In preparing those financial statements, the responsibilities of the Management Board include ensuring that:
The Management Board is responsible for keeping proper accounting records, which disclose with reasonable accuracy at any time the financial position of the Company and must also ensure that the financial statements comply with the Croatian Accounting Law. The Management Board is also responsible for safeguarding the assets of the Company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Management is also responsible for the preparation and content of the annual report on the operations and position of the Company in accordance with the requirements of Article 18 of the Croatian Accounting Law.
Signed on behalf of the Management Board:
27 April 2018
Hrvoje Filipović, dipl.oec. President of the Management Board
Vladimir Kalčić dipl.oec. Member of the Management Board
Drago Surina dipl.oec. Member of the Management Board
Deloitte d.o.o. ZagrebTower Radnička cesta 80 10 000 Zagreb Hrvatska OIB: 11686457780
Tel: +385 (0) 1 2351 900 Fax: +385 (0) 1 2351 999 www.deloitte.com/hr
To the Shareholders of Granolio d.d .:
We have audited the unconsolidated financial statements of Granolio d.d. (the Company), which comprise the unconcolidated statement of financial position as at December 31, 2017, and the unconcolidated statement of profit or loss and other comprehensive income, unconcolidated statement of changes in equity and unconcolidated statement of cash flows for the near then ended, and notes to the unconcolidated financial statements, including a summary of significant accounting policies.
In our opinion, except for the effects of the matter described in the Basis for qualified opinion section of our report, the accompanying unconcolidated financial statements present fairly, in all material respects, the financial position of the Company as at December 31, 2017, and its financial performance and its cash flows for the year then ended in accordance with International Financial Reporting Standards as adopted by the European Union (IFRSs).
On acquiring the mill operations, the Company has recognised goodwill on the Mlineta and Belje brands, as disclosed in Note 14 which purchase value amounted to HRK 120,000 thousand as of 31 December 2017. According to International Accounting Standard 36 "Impairment of Assets", the Company must review annually whether there are any indications that assets may be impaired. Based on the current economic situation, impairment indications are identified as existing. Significant assumptions underlying the estimated impairment loss for those assets include the realisation of the revenue from those brands on the market of the Republic of Croatia. Considering the current economic situation and the availability of information, the Management Board of the Company was not able to obtain sufficient information for making an estimate of the impairment of those assets. Therefore, we were not able to obtain sufficient appropriate audit evidence in support of the potential impairment of goodwill and the brands and we could not identify whether any of the amounts should be adjusted.
We conducted our audit in accordance with the Audit Act and International Standards on Auditing (ISAs). Our responsibilities under those standards are further described in the Auditor's Responsibilities for the Audit of the Financial Statements section of our report. We are independent of the Company in accordance with the International Ethics Standards Board for Accountants' Code of Ethics for Professional Accountants (IESBA Code) and we have fulfilled our ethical responsibilities in accordance with the IESBA Code. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our qualified opinion.
Deloitte refers to one or nore of Deloite Touche 1 inted, a UK private company limited by guarantee ("DTTL"), its network of member firms, and their related entitles. DTTL and each of interest and independent entitles. DTTL (also referred to as "Delotte Global") does not orgyide services to clients. Please see www.deloitte.com/hr/about to learn more about our global network of member firms.
© 2018. For information, contact Deloitte Croatia
The company was registered at Zagreb Commercial Court: MBS 03022053; paid-in intital capital: Kn 44,900.00; Board Members: Branislav Vrtačnik, Marina Toratei, Juraj Warek, Bank Zagebaka baka L., Try ban Jasietica 1, 10 00 Zageb, bark accoun no. 236000-10.08631,
SWFT Coe: ZAAHZX BAN: HEZ2330001100929; Pirfeinark Austria C.,
We draw attention to note 3.2. in the unconsolidated financial statements, which indicates that the Company incurred a net loss of HRK 198,187 thousand during the year ended December 31, 2017 and, as of that date, the total liabilities of the Company exceeded its total assets for the amount of HRK 23,855 thousand. Furthermore, as a result of the insolvency of the 2017 - And in the bankruptcy settlement was filled to the Commercial Court in Zagreboon 27 July 2017. As noted in Note 3.2, these events or conditions, along with other matters, indiate that material uncertainty exists that may cast significant doubt on the Company's ability to continue as a going concern. Our opinion is not modified in respect of this matter.
Key audit matters are those matters that, in our professional judgment, were of most significance in our audit of the unconsolidated financial statements of the current period. These matters were addressed in the context of our audit of the financial statements as a woole , and in forming our opinion thereon, and we do not provide a separate opinion on these matters.
| Key Audit Matters | How our audit addressed the key audit matter |
|---|---|
| Revenue Revenue is measured at the fair value of the consideration received or receivable for products, goods or services sold in the ordinary course of the Company's business. Revenue is recognised net of value-added tax, volume and cash discounts. |
The procedures applied by us included inquiries of the management, testing the structure and efficiency of internal control procedures as well as tests of details to satisfy ourselves with the accuracy of the revenue transactions. |
| The Company recognises revenue when the amount of the revenue can be measured reliably, when future benefits will flow into the Company and when the specific requirements, set out below, applicable to all the activities of the Company are met. (i) Income from the wholesale of products and trading |
>> We assessed the relevant IT systems and the design and operational effectiveness of controls over capturing and recording of revenue transactions. We involved our IT specialists to assist in the audit of the automated controls. >> We assessed the existing controls over the authorisation of sales booking and recognition. |
| The Company produces and distributes own products and third-party trading (wholesale services). Wholesale revenue is recognised when the Company has delivered the goods to the wholesaler, when it no longer controls the management of the goods and when there is no outstanding liability that could affect the acceptance of the products by the wholesaler. |
>> We tested the accuracy on a sample of invoices issued to customers. >> We tested significant adjustments made by the management in order to assess the completeness and accuracy of the revenue. >>We tested the evidence supporting journal entries made manually to revenue accounts in order to identify any unusual items. |
| Key Audit Matters | How our audit addressed the key audit matter |
|---|---|
| A delivery is considered completed upon the delivery of the products to a specific location, when the risk of loss is transferred to the wholesaler and when one of the following conditions is met: |
We confirmed the validity of the assumptions and key estimates made by the management in accounting for the revenue. |
| Products are sold at the agreed volume discounts, with the right of the customers to return faulty products and goods. Sales are recognised at prices defined in the underlying sales contracts, less any estimated volume discounts, cash discounts and returns. The discounts and returns are estimated based on past experience. Volume discounts are estimated based on the anticipated annual sales. Amounts receivable for sales made under terms and conditions that involve financing elements, i.e. where the collection period is longer than 60 days, are classified as current financial assets. |
| Key Audit Matters | How our audit addressed the key audit matter |
|---|---|
| Impairment of receivables from companies within Agrokor Group: |
The procedures applied by us included folowing: |
| The significant risk is collection of receivables from companies in the Agrokor Group incurred |
>> we obtained understanding of business processes in the Company relating to calculation and recording of value adjustments |
| before April 9, 2017 that still remain unpaid since the adoption of the"Act on the Procedure for Extraordinary Management in Enterprises of Systematic Importance for the Republic of Croatia" up to the date when financial statements are published. |
>> we reviewed aging structure of receivables from companies within Agrokor group and confirmed wether relate to the debt incurred before April 9, 2017. |
| Total receivables from Agrokor companies amounted to HRK 101,448 thousand, of which HRK 81,448 thousand was value adjusted as of December 31, 2017. |
>> we have gained an understanding of the processes in the Company that relate to the calculation of estimated future inflows and their approximation to their present value. |
| Trade receivables are recognised initially at fair value and subsequently measured at amortised cost, if significant, using the effective interest method. Otherwise, they are measured at nominal amounts, less an allowance for impairment. An impairment loss is recognized when there is objective evidence that the Company will not be able to collect all its receivables in accordance with agreed terms. |
>> we evaluated the adequacy of the amount of the adjustment of the value of the receivables and evaluated the significance of the remainder of the impaired receivables on the financial statements |
| The Management regularly evaluates the probability of receivable collection from companies within Agrokor group by analyzing the maturity of receivables and the financial position of a particular customer. |
|
Management is responsible for the other information. The other information comprises the information included in the Annual Report, but does not include the unconsolidated financial statements and our auditor's report.
Our opinion on the unconsolidated financial statements does not cover the other information.
In connection with our audit of the unconsolidated financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the unconsolidated financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. With respect to the Management Report and the Corporate Governance Statement, which are included in the "Annual Management Foard report on the business performance and position of the year 2017" and "Corporate Governance Statement", we have also performed the procedures pressible by the Accounting Act. These procedures include examination of whether the Management Report and Corporate Governance Statement" includes required disclosures as set out in the Article 21, 22 of the Accounting Act and whether the Corporate Governance Statement includes the information specified in the Article 22 of the Accounting Act.
Based on the procedures performed during our audit, to the extent we are able to assess it, we report that:
Based on the knowledge and understanding of the Company and its environment, which we gained during our audit of the financial statements, we have not identified material misstatements in the other information.
Management is responsible for the preparation and fair presentation of the financial statements in accordance with IFRSs and for such internal control as Management determines is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the financial statements, Management is responsible for assessing the Company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless Management either intends to liquidate the Company or to cease operations, or has no realistic alternative but to do so.
Those charged with governance are responsible for overseeing the Company's financial reporting process.
Our objectives are to obtain reasonable assurance about whether the unconsolidated financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs will aways detect a material misstatement when it exists. Misstatements can arise from fraud or nerrur and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
As part of an audit in accordance with ISAs, we exercise professional judgment and maintain professional skepticism throughout the audit. We also:
We communicate with those charged with governance regarding, among other matters, the planned scope and timing of the audit and significant audit findings, including any significant deficiencies in internal control that we identify during our audit.
We also provide those charged with governance with a statement that we have complied with relevant ethical requirements regarding independence, and to communicate with them all relationships and other matters that may reasonably be thought to bear on our independence, and where applicable, related safeguards.
From the matters communicated with those charged with governance, we determine those matters that were of most significance in the audit of the financial statements of the current period and are therefore the key audit matters. We describe these matters in our auditor's report unless law or regulation precludes public disclosure about the matter or when, in extremely rare circumstances, we determine that a matter should not be communicated in our report because the adverse consequences of doing so would reasonably be expected to outweigh the public interest benefits of such communication.
Other reporting obligations as required by Regulation (EU) No. 537/2014 of the European Parliament and the Council and the Audit Act
We were appointed as the statutory auditor of the Company by the shareholders on General Shareholders' Meeting held on 6 June 2017 to perform audit of accompanying financial statements. Our total uninterrupted engagement has lasted 3 years and covers period 31 December 2015 to 31 December 2017.
We confirm that:
There are no services, in addition to the statutory audit, which we provided to the Company and its controlled undertakings, and which have not been disclosed in the Annual Report.
The engagement partner on the audit resulting in this independent auditor's report is Branislav Vrtačnik.
Branisla
Vrtačnik, President of the Board and Certified Auditor
Deloitte d.o.o.
Zagreb, 27 April 2018. Radnička cesta 80, 10 000 Zagreb, Croatia
in thousands of HRK Notes 2017 2016 Income Sales income 5 395,713 585,657 Other income 6 2,163 9,652 Total operating income 397,876 595,309 Changes in inventories (10) (1,447) Material expenses 17 (371,426) (520,821) Staff expenses 7 (20,200) (22,359) Depreciation and amortisation 8 (10,872) (10,306) Other expenses 14, 15 (5,330) (4,291) Value adjustment 10 (162,454) (247) Other operating expenses 9 (7,801) (6,765) Total operating expenses 11 (578,093) (566,236) Profit/ (loss) from operations (180,217) 29,073 Financial income 12 4,001 3,700 Financial expenses 12 (21,971) (28,277) Net financial result (17,970) (24,577) Result before taxation (198,187) 4,496 Income tax 13 (1,989) Profit after taxation (198,187) 2,507 Other comprehensive income Financial assets held for sale, reclassification to profit or loss Total comprehensive income (198.187) 2,507 Earnings per share Basic and diluted earnings per share (in Croatian kunas and lipas) 27 (104,22) 1,32
* The accompanying accounting policies and notes form an integral part of these financial statements.
At 31 December 2017
| in thousands of HRK | |||
|---|---|---|---|
| Notes 31 December 2017 31 December 2016 | |||
| I NON-CURRENT ASSETS | |||
| Intangible assets | |||
| 1. Goodwill | 60,379 | ||
| 2. Trademarks, concessions, licenses | 120,000 | 120,000 | |
| 3. Customer list | 4,030 | 5,696 | |
| 4. Software and other intangible assets | 331 | 400 | |
| 14 | 124,361 | 186,475 | |
| Property, plant and equipment | |||
| 1. Land | 8,303 | 8,182 | |
| 2. Buildings | 108,954 | 110,566 | |
| 3. Plant, equipment and tools | 15,029 | 17,635 | |
| 4. Other tangible assets | 76 | 77 | |
| 5. Plant and equipment under construction | 24 | 2,729 | |
| 15 | 132,386 | 139,189 | |
| Financial assets | |||
| 1. Investments in subsidiaries | 16a | 155,964 | 115,255 |
| 2. Investments at fair value through profit or loss | 16b | 13,486 | 20,462 |
| 3. Given loans, deposits and similar | 16c | 259 | 667 |
| 169,709 | 136,384 | ||
| Long-term receivables | 15 | 25 | |
| II CURRENT ASSETS | |||
| Inventories | 17 | 20,567 | 32,554 |
| Receivables | |||
| 1. Receivables from related parties | 26 | 3,605 | 27,584 |
| 2. Trade receivables | 18a | 55,779 | 100,499 |
| 3. Receivables from the State and other institutions | 18b | 3,336 | 1,748 |
| 4. Other receivables | 18c | 23,758 | 104,915 |
| 86,478 | 234,746 | ||
| Financial assets | |||
| 1. Loans to related parties | 19 | 28,150 | 39,919 |
| 2. Investments in securities | 19a | 178 | 882 |
| 3. Given loans, deposits and similar | 19b | 13,032 | 6,303 |
| 41,360 | 47,104 | ||
| Cash and cash equivalents | 20 | 2.801 | 9,300 |
| Prepaid exenses and accrued income | 21 | 617 | 4,370 |
| TOTAL ASSETS | 578,294 | 790,147 |
At 31 December 2017 (continued)
| in thousands of HRK | |||
|---|---|---|---|
| Notes | 31 December 2017 |
31 December | |
| I EQUITY | 2016 | ||
| 1. Subscribed capital | 19,016 | ||
| 2. Premium for issued shares | 84,187 | 19,016 | |
| 3. Revaluation reserves | 60.117 | 84,187 | |
| 4. Legal reserves | 409 | 61,562 | |
| 5. Own shares reserves | 800 | 283 800 |
|
| 6. Retained earnings /(Accumulated loss)/ | 9,803 | 3,784 | |
| 7. Profit or loss for the year | (198,187) | 2,507 | |
| 22 | (23,855) | 172,139 | |
| II LONG-TERM LIABILITIES | |||
| 1. Deferred tax liabilities | 13 | 13,196 | 15,390 |
| 2. Liabilities to banks and other financial institutions | 23 | 757 | 267,783 |
| 13,953 | 283,173 | ||
| III SHORT-TERM LIABILITIES | |||
| 1. Liabilities to related companies | 26 | 39,164 | 13,969 |
| 2 Liabilities to banks and other financial institutions | 23 | 341,369 | 94,891 |
| 3. Advances received | 2,948 | 3,616 | |
| 4. Trade payables | 24a | 77,540 | 73,823 |
| 5. Liabilities for securities | 24b | 47,551 | 39.770 |
| 6. Taxes, contributions and similar duties payable | 24c | 738 | 4,145 |
| 7. Accrued expenses and deferred income | 671 | 479 | |
| 8. Other short-term liabilities | 24d | 78,215 | 104,142 |
| 588,196 | 334,835 | ||
| TOTAL EQUITY AND LIABILITIES | 578,294 | 790,147 |
* The accompanying accounting policies and notes form an integral part of these financial statements.
| For the year ended 31 December 2017 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Share | Capital | Legal | Own shares |
Revaluat ion |
d loss) (Accumulate |
Profit / (loss) |
Total | |
| capital | reserves | reserves | reserves | reserves | earnings / retained |
for the year | ||
| Balance at 31 December 2015 | 19.016 | 84.187 | 183 | 64.473 | 7.077 | 9.073 | 169,855 | |
| Net profit for the year | 2.507 | 2.507 | ||||||
| Transfer of revaluation reserves to retained earnings | 91 ਟ |
6 2 |
||||||
| Total other comprehensive income for the year | (2,911) | 2.911 | 2.507 | 2.507 | ||||
| Reversal of deferred tax liabilities | 100 | (100) | ||||||
| Reversal for own shares | 800 | (800) | ||||||
| Reversal of deferred tax liabilities | 728 | 728 | ||||||
| Dividends paid | (951) | (951) | ||||||
| Allocation of the result for the year 2015 | 7.222 | 7.222 | ||||||
| Balance at 31 December 2016 | 19.016 | 84.187 | 283 | 800 | 61.562 | 3.784 | 2.507 | 172.139 |
| Net profit for the year | (198,187) | (198,187) | ||||||
| Transfer of revaluation reserves to retained earnings | - | 1 | (2,984) | 2,984 | ||||
| Total other comprehensive income for the year Reversal of deferred tax liabilities |
(2,984) | 2,984 | (198,187) | (198,187) | ||||
| Reversal of deferred tax liabilities | 1,539 | 1,539 | ||||||
| Dividends paid | 654 | 654 | ||||||
| Allocation of the result for the year 2016 | 126 | 2,381 | (2,507 | |||||
| Balance at 31 December 2017 | 19,016 | 84.187 | 409 | 800 | 60.117 | 9.804 | (198,187) | (23.855) |
* The accompanying accounting policies and notes form an integral part of these financial statements.
Granolio d.d., Zagreb
Unconsolidated statement of changes in shareholders' equity
21
For the year ended 31 December 2017
| In thousands of HRK | |||
|---|---|---|---|
| Note | 2017 | 2016 | |
| Result before taxation | (198,187) | 4,496 | |
| Adjusted by: | |||
| Depreciation and amortisation | 14,15 | 10,872 | 10,306 |
| The cost of provision | 2,273 | 697 | |
| Profit on the disposal and retirement of fixed assets, net | (94) | (187) | |
| Value adjustment of trade receivables | 9 | 14,639 | 247 |
| Value adjustment of goodwill | 9 | 60,379 | |
| Value adjustment of other receivables | 9 | 65,000 | |
| Receivables write off | 20 | ||
| Value adjustment of financial assets | 9 | 23,339 | 60 |
| Liability write off | (a) | ||
| Inventory surplus | 6 | (540) | (3,121) |
| Dividend income | (20) | ||
| Net interest expense | 12 | 18,827 | 24,408 |
| Net loss from other financial activities | (106) | (153) | |
| Net gain from investing | (196) | 262 | |
| Operating result before changes in working capital | (4,394) | 37,006 | |
| Decrease in inventories | 17 | 12,527 | 25,266 |
| Decrease in short-term receivables | 19,652 | 6,726 | |
| Increase (Decrease) in short-term liabilities | 1,658 | (25,303) | |
| Advances (made)/received | (1,655) | 1,037 | |
| Increase/(Decrease) accrued expenses | 418 | (275) | |
| Increase in prepaid expenses | (467) | (47) | |
| Operating result after changes in working capital | 27,739 | 44,410 | |
| Income tax paid | (2,002) | (5,200) | |
| Cash generated from operations | 25,737 | 39,210 | |
| Interest received | 1.446 | 2,435 | |
| Payments to acquire property, plant, equipment and intangibles |
|||
| (2,355) | (4,607) | ||
| Proceeds from the sale of property, plant and equipment | 114 | 187 | |
| Proceeds from dividends | 20 | ||
| Deposits paid/received | (15) | 159 | |
| Net proceeds from received bills of exchange | 19 | (27) | |
| Payments for given loans | (29,829) | (96,222) | |
| Proceeds from sale of financial instrument | 19 | 1,490 | |
| Repayments of given loans | 15,901 | 91,911 | |
| Cash generated from investing activities | (13,248) | (6,144) |
For the year ended 31 December 2017
| Note | in thousands of HRK | ||
|---|---|---|---|
| 2017 | 2016 | ||
| Repayment of borrowings | 23 | (98,272) | |
| Proceeds from borrowings | 23 | 100,178 | (333,073) |
| Net payments of securities | 24b | (12,219) | 361,876 (41,118) |
| Interest paid | (8,745) | (27,325) | |
| Repayment of finance leases | 23 | (904) | (736) |
| Proceeds from finance lease | 23 | 974 | 728 |
| Dividends paid | (951) | ||
| Other net payments from financing activities | (140) | ||
| Net cash generated from financing activities Net (decrease)/ increase in cash and cash |
(18,988) | (40,739) | |
| equivalents | (6,499) | (7,673) | |
| Cash at the beginning of the year | 9,300 | 16,973 | |
| Cash at the end of the year | 21 | 2,801 | 9,300 |
* The accompanying accounting policies and notes form an integral part of these financial statements.
Granolio d.d. ('the Company') was incorporated as a Croatian joint stock company in December 1996. The registered seat of the Company is in Zagreb and its business units are located in Gornji Draganac, Slavnski Brod, Velika Kopanica and Osijek.
Based on Decision No. 48. St-2021/2017 dated 27 July 2018, Commercial Court in Zagreb has opened a prebancrupcy procedure against Granolio d.d. and nominated Nada Reljic for the commissioner. No final court judgment was delivered until the publication of the annual report.
Subsidiaries constituting the Granolio Group are the following:
Zdenka - mliječni proizvodi d.o.o., Veliki Zdenci, Žitar d.o.o., Donji Miholjac, Žitar konto d.o.o., Donji Miholjac, Zdenačka farma d.o.o., Veliki Zdenci and Prerada žitarica d.o.o., Grubišno Polje.
The core activities of Granolio d.d. and its subsidiaries comprise the production of food, agricultural production, warehousing of agricultural products and trade in products for the bakery industry, in agricultural products and intermediary products in agriculture.
Around the half of 2007 the Company acquired the entire share in Zdenačka farma d.o.o., Veliki Zdenci, for HRK 2,820 thousand. The subsidiary produces high-quality milk produced by dairy cows of a high genetic potential.
Pursuant to the decision of the Company's Shareholders dated 16 March 2015, the share capital of Zdenačka farma was increased from HRK 13,520 thousand to HRK 29,520 thousand by issuing a new business share in the amount of HRK 16,000 thousand.
Around the middle of 2008 the Company acquired the entire equity share in Prerada žitarica d.o.o., Grubišno Polje, for HRK 5,206 thousand. The subsidiary is engaged in grains warehousing and drying activities. At 27 November 2017 the share capital of Prerada Žitarica was increased from HRK 23,121 thousand to HRK 63,821 thousand by the amount of HRK 40,700 thousand.
In 2011 Granolio d.d. acquired a controlling interest in the subsidiary, enabling it to exercise power in making operational decisions of its subsidiaries as well as to govern the financial and business policies, the appointment of the members of the Management Boards or the majority of vote at Zdenka mliječni proizvodi d.o.o. and Žitar d.o.o.
At 31 December 2017 and at 31 December 2016 the Management Board of Granolio d.d. consisted of the following members:
Hrvoje Filipović - President (since 23 February 2011), Vladimir Kalčić - Member (since 23 February 2011), Drago Surina - Member (since 23 February 2011) and Tomislav Kalafatić - Member (from 19 April 2011 to 25 July 2017).
At 31 December 2017 and at 31 December 2016 the Supervisory Board of Granolio d.d. consisted of the following members:
Franjo Filipović - Chairman (since 23 February 2011), Jurij Detiček - Member (since 23 February 2011), Braslav Jadrešić - Member (since 23 February 2011), Josip Lasić - Member (from 16 January 2015 to 16 June 2017). Davor Stefan - Member (since 16 January 2015)
The following amendments to the existing standards and new interpretation issued by the International Accounting Standards Board (IASB) and adopted by the EU are effective for the current reporting period:
The adoption of these amendments to the existing standards has not led to any material changes in the Company's financial statements.
At the date of authorisation of these financial statements, the following new standards and amendments to standards issued by IASB and adopted by the EU are not yet effective:
Amendments to various standards "Improvements to IFRSs (cycle 2014-2016)" resulting from the annual improvement project of IFRS (IFRS 1, IFRS 12 and IAS 28) primarily with a view to removing inconsistences and clarifying wording (amendments to IFRS 12 are to be applied for annual periods beginning on or after 1 January 2017 and amendments to IFRS 1 and IAS 28 are to be applied for annual periods beginning on or and after 1 January 2018),
The Company has elected not to adopt these new standards and amendments to existing standards in advance of their effective dates. IFRS 9 and IFRS 15 will be applied from 1 January 2018. The Compans has not assessed the possible effects of the application of IFRS 9 and IFRS 15 in its financial statements.
The Company anticipates that adoption of IFRS 16 will have an impact on the Company's financial statements for the period of their first application, but it is not currently possible to determine the significance of the inpot.
At present, IFRS as adopted by the EU do not significantly differ from regulations adopted by the International Accounting Standards Board (IASB) except for the following new standards, amendments to the existing standards and new interpretation, which were not endorsed for use in EU as at 28 April 2017 (the effective dates stated below is for IFRS in full):
2 ADDPTION OF NEW AND REVISED INERNATIONAL FINANCIAL REPORTING STANDARDS (CONTINUED)
At present, IFRS as adopted by the EU do not significantly differ from regulations adopted by the International Accounting Standards Board (IASB) except for the following new standards, amendments to the existing standards and new interpretation, which were not endorsed for use in EU as at date of publication of financial statements (the effective dates stated below is for IFRS in full):
za godinu koja je završila 31. prosinca 2017. godine
The unconsolidated financial statements are prepared in accordance with International Financial Reporting Standards, as adopted by European Union.
The financial statements of the Company have been prepared on the historical cost basis, except for certain properties and financial instruments which are carried at revalued amounts or at fair value, as disclosed in the corresponding accounting policies, and in accordance with International Financial Reporting Standards, as adopted by the European Union, and Croatian laws. The historical cost is generally based on the fair value of the consideration given in exchange for an asset.
The Company maintains its accounting records in the Croatian language, in Croatian Kuna and in accordance with Croatian laws and the accounting principles and practices observed by enterprises in Croatia.
Consolidated financial statements in accordance with IFRS for Granolio d.d. and its subsidiaries (The "Group") are still unpublished. Consolidated financial statements will be issued at the same date as unconsolidated financial statements as at 27 April 2018.
As at 31 December 2017, current assets of the Company exceeds short-term liabilities in amount of HRK 436,373 thousand. The total assets of the Company in 2017 were lower than the total liabilities for HRK 23,855 thousand. The Company realized negative operating result in amount of HRK 198,187 thousand. Due to the inability to pay due liabilities, the Company's Management Board, in accordance with The Financial Operations and Pre-Bankruptcy Settlement Act, filed a proposal for the initiation of a pre-bancrupcy settlement which was approved by the Commercial Court in Zagreb on July 27, 2017. Pre/bancrupcy settlement has not been concluded until the date when financial statements were published. The restructuring plan of the company was submitted to Fina on January 17, 2018.
The Management Board of the Company considers that the restructuring plan will be accepted and that the prebancrupcy settlement will be successfully concluded, which means that the continuation of the Company's business is not questionable and therefore these financial statements are prepared on a going concern basis.
An associate is an entity over which the Company has significant influence is the power to participate in the financial and operating policy decisions of the investee but is not control over those policies.
A joint venture is a joint arrangement whereby the parties that have joint control of the arrangement have rights to the net assets of the joint arrangement. Joint contractually agreed sharing of control of an arrangement, which exists only when decisions about the relevant activities require unanimous consent of the parties sharing control.
The results, assets and liabilities of associates or joint ventures are incorporated in financial statements using the equity method of accounting, except when the investment, or a portion thereof, is classified as held for sale, in which case it is accounted for in accordance with IFRS 5.
The requirements of IAS 39 are applied to determine whether it is necessary to recognise any impairment loss with respect to the Group's investment in an associate or a joint venture. When necessary, the entire carrying amount of the investment (including goodwill) is tested for impairment in accordance with IAS 36 Impairment of Assets as a single asset by comparing its recoverable amount (higher of value in use and fair value less costs of disposal) with its carrying amount, Any impairment loss recognised forms part of the investment. Any reversal of that impairment loss is recognised in accordance with IAS 36 to the extent that the recoverable amount of the investment subsequently increases.
za godinu koja je završila 31. prosinca 2017. godine
A joint operation is a joint arrangement whereby the parties that have joint control of the arrangement have rights to the assets, and obligations for the liabilities, relating to the arrangement. Joint control is the control is the contractually agreed sharing of control of an arrangement, which exists only when decisions about the relevant activities require unanimous consent of the parties sharing control.
When a group entity undertakes its activities under joint operations, the Company, as a joint operator, recognises in relation to its interest in a joint operation:
The Company accounts for the assets, liabilities, revenues and expenses relating to its interest in a joint operation in accordance with the IFRSs applicable to the particular assets, liabilities, revenues and expenses.
When a group entity transacts with a joint operation in which a group entity is a joint operator (such as a purchase of assets), the Group does not recognise its share of the gains and losses until it resells those assets to third party.
Subsidiary is an entity in which the Company has significant influence in making financial and business policy decisions and controlling such policies. The assumption is that control exists when a parent owns, directly or indirectly through a subsidiary, more than half of the voting power of the entity, unless in exceptional cases when can be clearly proven that such ownership is not control also exists when the parent company has half or less than half the voting power of the entity when there is:
a) the power over more than half of the voting rights under agreements with other investors
b) the power to manage the financial and business policies of the basis of a statute or agreement
c) the power to appoint or dismiss most of the management or equivalent administrative body or
d) the power to give a decisive vote at the meetings of the management or the equivalent administrative body.
Investments in companies over which the Company has control and significant impact in these financial statements are stated at cost, less any impairment losses, if necessary.
za godinu koja je završila 31. prosinca 2017. godine
The financial statements are prepared in the Croatian currency, the Croatian kuna (HRK), which is also the Company's functional currency, rounded to the nearest thousand.
Transactions denominated in foreign currencies are translated to the Croatian kuna by applying the exchange rates in effect at the transaction dates. Assets and liabilities denominated in a foreign currency are retronslated at the exchange rates in effect at the reporting date. Gains and losses on the retranslation from transaction dates to the reporting date are included in the statement of comprehensive income.
The preparation of financial statements in conformity with IFRS requires from management to make judgments, estimates and assumptions that affect the application of policies and the reported amounts of assets and liahilitins, income and expenses. These estimates and the underlying assumptions are based on past experience and various other pertinent factors and are believed to be reasonable under given circumstances and constitute a reliable basis for developing estimates of the carrying amounts of assets and liabilities that are not readily available from other sources. Actual results may differ from those estimates.
The estimates and underlying are regularly reviewed. Revisions to accounting estimates are recognized in the period in which the estimate is revised if the revision affects only that period of revision and future periods if the revision affects both current and future periods.
Areas of judgement made by the Management Board in applying IFRS that have a significant impact on the financial statements as well as areas of judgement involving a risk of material adjustment in the following year are presented in Note 4.
Revenue is measured at the fair value of the consideration receivable for products, goods or services sold in the regular course of the Company's operations. Revenues are stated net of value added tax, quantity and sales discounts.
The Company recognises revenue when the amount of the revenue can be measured reliably, when future economic benefits will flow into the Company and when the specific criteria for all the Company's activities described below are met.
The Company produces and distributes its own products as well as third-party merchandise (wholesale operations). Wholesale revenue is recognised when the Company has delivered the wholesaler, when it no longer controls the management of the goods and when there is no outstanding liability that could affect the acceptance of the products by the wholesaler.
A delivery is completed when the products are dispatched to a specific location, the risks of loss are transferred to the wholesaler and one of the following is met: the wholesaler has accepted the goods in accordance with the underlying contract; or the acceptance deadline has passed; or the Company has objective evidence that all the acceptance criteria are met.
Products are sold at the agreed volume discounts, with the right of the customers to return faulty goods. Sales revenue is recognised based on the price from the underlying sales contract, less any estimated volume and sales discounts, and returns. The discounts and returns are assessed based on past experience. Volume discounts are assessed based on anticipated annual sales are made under terms and conditions that involve financing elements, i.e. where the collection period is longer than 60 days, the receivables are classified as shortterm financial assets.
Retail product and merchandise sales are recognised upon the sale to the customer. Retail sales are generated in cash. The Company operates no specific customer award schemes.
Service sales are recognised in the accounting period in which the services are rendered, by reference to completion of the specific transaction assessed on the basis of the actual service provided as a propertion of the total services to be provided.
Financial income consists of interest earned on investments and foreign exchange gains. Interest income is recognised when it arises using the effective interest method. Dividend income is recognised when the right to receive payment has been established.
Rental income from operating leases is recognised on a straight-line basis over the term of the relevant lease. Initial direct costs incurred in negotiating and arranging an operating lease are added to the carrying amount of the leased asset and recognised on a straight-line basis over the lease term.
The Company leases certain property, plant and equipment. Leases of property, plant and equipment under which the Company bears all the risks and rewards of ownership are classified as financial leases are capitalised at the inception of the lease by reference to the lower of the leased property or the present value of the minimum lease payment is allocated between the liability and finance charges so as to achieve a constant rate on the balance outstanding. The interest element of the finance costs is charged to the statement of comprehensive income over the lease period. Property, plant and equipment acquired under finance leases are depreciated over the shorter of the useful life of the asset and the lease term.
Leases under which the Company does not bear all the significant risks and rewards of ownership are classified as operating leases. Payments under operating leases are recognised in the statement of come on a straight-line basis over the term of the underlying lease.
Transactions denominated in foreign currencies are converted to the functional currency using the exchange rate list in effect at the transaction date, At the reporting date, monetary assets and liabilities denominated in foreign currencies are translated to the functional currency using the exchange rates in effect at that date. Foreign exchange gains and losses resulting from the settlement of such translation of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss.
Non-monetary assets and items denominated in foreign currencies that are measured at historical cost are not retranslated.
Foreign-currency denominated non-monetary assets and liabilities measured at historical cost currencies are translated to the functional currency using the exchange rate list in effect at the transaction dates.
At 31 December 2017 the official exchange rate of the Croatian kuna against 1 euro (EUR) was HRK 7.513648, and at 31 December 2016 it was HRK 7.557787, respectively.
Borrowing costs directly attributable to the acquisition, construction of qualifying assets, which are assets that necessarily take a substantial period of time to get ready for their intended use or sale, are
For the year ended 31 December 2017
added to the cost of those assets, until such time as the assets are substantially ready for their intended use or sale
Investment income earned on the temporary investment of specific borrowings pending their expenditure on qualifying assets is deducted from the borrowing costs eligible for capitalisation.
All other borrowing costs are recognised in profit or loss in the period in which they are incurred
Obligations in respect of retirement and other post-employment benefits (i)
In the normal course of business the Company makes payments, through salary deductions, to mandatory pension funds on behalf of its employees as required by law. All contributions paid to the mandatory pension funds are y pension as salary expense when accrued. The Company has no obligation to provide any other post-employment benefits.
(ii) Long-term employee benefits
The Company recognises no obligation for long-term employee benefits (jubilee awards), as they are not included in the employment contracts or defined by other legal acts.
(iii) Short-term employee benefits
The Company recognises a provision for bonuses to employees when there is a contractual obligation or a past practice giving rise to a constructive obligation.
Share-based payments (iv)
The Company makes no share-based payments to its employees.
Dividends payable to shareholders are recognized as a liability in the financial statements in the period in which they are approved by the Company's shareholders.
A segment is a part of the Company that may be separated either as a part engaged in the production of a product or provision of a service (an operating segment), or as a part engaged in the production of a provision of service within an economic environment (a geographic segment) which is subject to the risks and rewards different from those of other segments.
Based on the internal reporting structure, the Company monitors the performance of the following segments:
The Company identifies operating segments on the basis of internal reports about components of the Company that are regularly reviewed by the chief operating decision maker in order to allocate resources to the segments and to assess their performance. Details about the operating segments of the Company are disclosed in Note 5 to the Unconsolidated financial statements. Comparative information has been presented on the principle of comparability.
Income tax expense comprises current and deferred taxes. Income tax expense is recognised in profit or loss to the extent of the tax relating to items within equity when the expense is also recognised through other comprehensive profit. Current and deferred tax are recognised in profit or loss, except when they relate to items that are recognised in other comprehensive income or directly in which case, the current and defered tax are also recognised in other comprehensive income or directly in equity respectively.
Current tax represents tax expected to be paid on the basis of taxable profit for the year, using the tax rate enacted at the reporting date, adjusted by appropriate prior-period items.
Deferred tax is provided using the balance sheet liability method, providing for temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for taxation purposes. Such deferred tax assets and liabilities are not recognised if the temporary difference arises from the initial recognition of goodwill, the initial recognition of assets and liabilities in a transaction (other than a business combination)that affects neither the taxable profit nor the accounting profit and if temporary differences relate to inventments in subsidiaries and jointly controlled companies where the reversal is not probable in the near future. Deferred taxes are measured at the tax rates that are expected to apply in the temporary differences will reverse, based on tax laws effective at the reporting date.
A deferred tax asset is recognized only to the extent that it is probable that future taxable profits will be available against which the asset can be utilised through reversal of the temporary differences. Deferred tax assets are reduced to the extent that it is no longer probable that the related tax benefit will be realised.
Deferred tax assets and deferred tax liabilities are offset when there is a legal right to offset a current tax liability and a current tax asset and if they relate to taxes imposed by the same tax authority to the same taxable entity, or to various entities, but which intend to settle the current liabilities and assets on a net basis, or to recover or settle the carrying amount of the tax assets and liabilities simultaneously.
In determining current and deferred taxes, the Company considers the impact of uncertain tax positions as well as potential additional taxes and interest. The consideration is based on estimates and assumptions and may involve a series of judgements about future events. New data may become available that may cause the Company to revise is judgement about the adequacy of the existing tax liabilities, and any changes in the tax liabilities will affect the tax expense in the period in which such a decision is made.
The Tax Authorities require that VAT is settled on a net basis. VAT on sale and purchase transactions is recognised in the unconsolidated statement of financial position on a net basis. If a trade debtor is impaired, the related impairment loss is included in the gross amount receivable from the debtor, which includes VAT.
Notes to the unconsolidated financial statements (continued) For the year ended 31 December 2017
Land and buildings held for use in the production or supply of goods or services, or for administrative purposes, are stated in the consolidated statement of financial position of through to radilinstrative purposes, are of revaluation, less any subsequent accumulated depreciation and subsequent accumulated impairment loses. Revaluations are performed with sufficient regularity such that the carrying amounts do not iffer materially from those that would be determined using fair values at the end of each reporting period.
Any revaluation increase arising on the revaluation of such land and buildings is recognised in other comprehensive income and accumulated in equity, except to the extent that it reverses a revaluation necrease for the same asset previously recognised in profit or loss, in which case the increase is credited to profit or boss to the exent of the decrease previously expensed. A decrease in the carrying amount arising on the revaluation of such land and buildings is recognised in profit or loss to the extent that it exceeds the balance, if any, held in then properties revaluation reserve relating to a previous revaluation of that asset.
Properties in the course of construction for production, supply or administrative purposes are carried at cost, less any recognised impairment loss. Cost includes professional fees and, for qualifying assets, borrowing costs capitalised in accordance with the Group's accounting policy. Such properties are classified to the appropriate categories of property, plant and equipment when completed and ready for intended use. Depreciation of these assets, on the same basis as other property assets, commences when the assets are ready for their intended use.
Depreciation on revalued buildings is recognised in profit or loss. On the subsequent sale or retirement of a revalued property, the attributable revaluation surplus remaining in the properties revaluation reserve is transferred directly to retained earnings.
Freehold land is not depreciated.
Fixtures and equipment are stated at cost less accumulated depreciation and accumulated impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets (other than freehold land and properties under construction) less their residual values over their useful lives, using the straight-line method. The estimated useful lives, residual values and depreciation method are reviewed at the end of each reporting period, with the effect of any changes in estimate accounted for on a prospective basis.
The useful lives applied for the purpose of determining the depreciation charge are as follows:
| 2017 | 2016 | |
|---|---|---|
| Buildings | 40 years | 40 years |
| Plant and equipment | 10 years | 10 years |
| Office equipment and delivery vans | 4 years | 4 years |
| Telecommunication equipment | 2 years | 2 years |
| Personal vehicles | 2,5 years | 2,5 years |
| Delivery vehicles | 4 years | 4 years |
Assets held under finance leases are depreciated over their expected useful lives on the same basis as owned assets. However, when there is no reasonable certainty that ownership will be obtained by the lease term, assets are depreciated over the shorter of the lease term and their useful lives.
An item of property, plant and equipment is derecognised upon disposal or when no future economic benefits are expected to arise from the continued use of the asset. Any gain or loss arising on the disposal or retirement of an item of property, plant and equipment is determined as the difference between the sales proceeds and the carrying amount of the asset and is recognised in profit or loss.
Intangible assets may be acquired in exchange for a non-cash asset or for cash, or a combination of both, where the cost of such an asset is determined at the fair value unleast be exchange lacks commercial substance or the first value of the asset received or disposed of cannot be determined reliably, in which case the cost is determined as the carrying amount of the asset disposed of.
Contracts with customers have a finite useful life and are carried at cost less accumulated amortisation and any accumulated impairment losses. Amortisation is provided using the straight-line method over the useful life which is estimated at 6 years.
Trademark licences are carried at cost and have an indefinite useful life, as the analyses of all relevant factors at the reporting date do not indicate any foreseeable limit to the period over which the identified rights will generate cash inflows. Intangible assets with indefinite useful lives are tested for impairment annually and are carried at cost less accumulated impairment losses.
Software licences are capitalised based on the cost, which includes the cost of purchase and costs incurred in bringing software into a working condition for its intended use. The cost is amortised over the useful life of software, which has been estimated at 5 years.
Goodwill and any excess of the fair value of assets acquired above the cost of acquisition represent the difference between the cost of acquisition and the acquirer's share in the total fair value of assets and liabilities at the acquisition date
Goodwill arose on the acquisition of Mlineta and Belje brands from Agrokor by the Company in 2014. The total consideration paid for the acquisition of the milling was recognised as an addition to non-current assets in the amount of HRK 193,679 thousand. The balance was allocated as follows:
Goodwill is tested for impairment at each reporting date, as already disclosed in note Impairment test of intangible assets. (Note 4. iv). During the 2017 the goodwill is value adjusted in full.
At the end of each reporting period, the Company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). When it is not possible to estimate the recoverable amount of an individual asset, the Company estimates the recoverable amount of the cash-generating unit to which the asset belongs. When a reasonable and consistent basis of allocation can be identified, corporate assets are also allocated to individual cash-generating units, or otherwise they are allocated to the smallest group of cash-generating units for which a reasonable and consistent allocation basis can be identified.
Intangible assets with indefinite useful lives and intangible assets not yet available for use are tested for impairment at least annually, and whenever there is an indication that the asset may be impaired.
For the year ended 31 December 2017
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carying amount, the carrying amount of the asset (or cash-generating unit) is recoverable amount. An impairment loss is recognised immediately in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.
When an impairment loss subsequently reverses, the carrying amount of the asset (or a cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been genount d for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediatoly in profit or loss, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impation ins is treated as a revaluation increase.
Inventories of raw material and spare parts are stated at the lower of cost and net realisable value. Cost is determined using the weighted average cost method. Net realisable value represents the estimated selling price in the ordinary course of business less all variable selling costs.
The cost of work in progress and finished products comprises raw materials, direct labour, other direct costs and related production overheads (based on normal operating capacity).
Trading is carried at the lower of cost and the selling price (net of taxes and margins).
Small inventory and tools are written off when put into use.
Trade receivables are recognised initially at fair value and subsequently measured at amortised cost, if significant, using the effective interest method. Otherwise, they are measured at nominal amounts, less an allowance for impaiment. Impairment is made whenever there is objective evidence that the Company will not be able to collect all amounts due according to the originally agreed terms. Significant financial difficulties of the probability of bankruptcy proceedings at the debtor, or default or delinquency in payment are considered indications of potential impaiment. The amount of impairment loss of an item receivable is measured as the difference between the carrying amount and the recoverable amount of the receivable.
Cash and cash equivalents consists of balances on accounts with banks and cash in hand. Bank overdrafts are presented within current liabilities in the unconsolidated statement of financial position.
The share capital consists of ordinary shares. Amounts recognised in equity as a result of issuing new shares or options are presented net of the related transaction costs and profit tax. Any fair value of the consideration received in excess of the nominal value of issued shares is recognised as capital gains.
Financial assets and financial liabilities are recognised when a group entity becomes a party to the contractual provisions of the instruments.
Financial assets and financial liabilities are initially measured at fair value. Transaction costs that are directly attributable to the acquisition or issue of financial liabilities (other than financial assets and financial liabilities at fair value through profit or loss) are added to or deducted from the fair value of the financial assets or financial liabilities, as appropriate, on initial recognition. Transaction costs directly attributable to the acquisition of financial assets or financial liabilities at fair value through profit or loss are recognised immediately in profit or loss.
For the year ended 31 December 2017
Financial assets are recognised and derecognised on a trade-date basis where the purchase or sale of a financial asset is under a contract whose terms require delivery of the investment within the time frame established by the market concerned, and are initially measured at fair value, plus transaction costs, except for those financial assets classified as at fair value through the statement of comprehensive income, which are initially measured at fair value.
Financial assets are classified into the following categories: financial assets at fair value through profit or loss (FVTPL), financial assets available for sale (AFS) and loans and receivables. The classification depends on the nature and purpose of the financial assets and is determined at the time of initial recognition.
Financial assets are classified as at FVTPL when the financial asset is (i) contingent consideration that may be paid as at EVERU as at FVTPL.
A financial asset is classified as held for trading if:
A financial asset other than a financial asset held for trading or contingent consideration that may be paid by an acquirer as part of a business combination may be designated as at FVTPL upon initial recognition if:
Financial assets at FVTPL are stated at fair value, with any gains or losses arising on remeasurement recognised in profit or loss. The net gain or loss recognised in profit or loss incorporates any dividend or interest earned on the financial asset and is included in the 'other gains and losses' line item. Fair value is determined in the manner described in note 4.
AFS financial assets are non-derivatives that are either designated as AFS or are not classified as (a) loans and receivables, (b) held-to-maturity investments or (c) financial assets at fair value through profit or loss.
Dividends on AFS equity instruments are recognised in profit or loss when the Group's right to receive the dividends is established.
The fair value of AFS monetary financial assets denominated in a foreign currency is determined in that foreign currency and translated at the spot rate prevailing at the reporting period. The foreign exchange gains and losses that are recognised in profit or loss are determined based on the amortised cost of the monetary asset. Other foreign exchange gains and losses are recognised in other comprehensive income.
For the year ended 31 December 2017
Loans and receivables are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market. Loans and receivables (including trade and other receivables, bank balances and cash, and others) and measured at amortised cost using the effective interest method, less any impairment.
Interest income is recognised by applying the effective interest rate, except for short-term receivables when the effect of discounting is immaterial.
Financial assets, other than those at FVTPL, are assessed for indicators of impairment at the end of each reporting period. Financial assets are considered to be impaired when there is objective evidence that, as a result of pone or more events that occurred after the initial recognition of the financial asset, the estimated future of the investment have been affected.
For AFS equity investments, a significant or prolonged decline in the fair value of the security below its cost is considered to be objective evidence of impairment.
For all other financial assets, objective evidence of impairment could include:
For certain categories of financial assets, such as trade receivables, assets are assessed for impairment on a collective basis even if they were assessed not to be impaired individually. Objective evidence of impairment for a portfolio of receivables could include the Company's past experience in collecting payments, an increase in the number of delayed payments in the portfolio past the average credit period of 360 days, as well as observable changes in national or local economic conditions that correlate with default on receivables.
For financial assets carried at amortised cost, the amount of the impairment is the difference between the asset's carrying amount and the present value of estimated future cash flows, discounted at the financial asset's original effective interest rate.
For financial assets that are carried at cost, the amount of the impairment loss is measured as the difference between the asset's carrying amount and the present value of the estimated future cash flows discounted at the current market rate of return for a similar financial asset. Such impairment loss will not be reversed in subsequent periods.
The carrying amount of the financial asset is reduced by the impairment loss directly for all financial assets with the exception of trade receivables, where the carrying amount is reduced through the use of an allowance account. When a trade receivable is considered uncollectible, it is written off against the allowance account. Subsequent recoveries of amounts previously written off are credited against the allowance account. Changes in the carrying amount of the allowance account are recognised in profit or loss.
When an AFS financial asset is considered to be impaired, cumulative gains or losses previously recognised in other comprehensive income are reclassified to profit or loss in the period.
For financial assets measured at amortised cost, if, in a subsequent period, the impairment loss decreases and the decrease can be related objectively to an event occurring after the impairment was recognised, the previously recognised impairment loss is reversed through profit or loss to the extent that the carrying amount of the investment at the date the impairment is reversed does not exceed what the amortised cost would have been had the impairment not been recognised.
For the year ended 31 December 2017
In respect of AFS equity securities, impairment losses previously recognised in profit or loss are not reversed through profit or loss. Any increase in fair value subsequent to an impairment loss is recognised in other comprehensive income and accumulated under the heading of investments revaluation reserve. In respect of AFS debt securities, impairment losses are subsequently reversed through profit or loss if an increase in the fair value of the investment can be objectively related to an event occurring after the recognition of the impairment loss.
The Company derecognises a financial asset when the contractual rights to the cash flows from the asset expire, or when it transfers the financial asset and substantially all the risks and rewards of ownership of the asset to another party. If the Company neither transfers nor retains substantially all the risks and rewards of ownership and continues to control the transferred asset, the Company recognises its retained interest in the asset and an associated liability for amounts it may have to pay. If the Company retains substantially all the risks and rewards of ownership of a transferred financial asset, the Company continues to recognise the financial asset and also recognises a collateralised borrowing for the proceeds received.
Debt and equity instruments issued by a group entity are classified as either financial liabilities or as equity in accordance with the substance of the contractual arrangements and the definitions of a financial liability and an equity instrument.
An equity instrument is any contract that evidences a residual interest in the assets of an entity after deducting all of its liabilities. Equity instruments issued by a group entity are recognised at the proceeds received, net of direct issue costs.
Own equity instruments redeemed by the Company are recognised as a deduction directly in equity. No gain or loss is recognised in profit or loss on the purchase, sale, issue or cancellation of the Company's own equity instruments.
Financial liabilities are classified as either financial liabilities 'at FVTPL' or 'other financial liabilities'
Financial liabilities are classified as at FVTPL when the financial liability is (i) contingent consideration that may be paid by an acquirer as part of a business combination to which IFRS 3 applies, (ii) held for trading, or (iii) it is designated as at FVTPL.
A financial liability is classified as held for trading if:
A financial liability other than a financial liability held for trading or contingent consideration that may be paid by an acquirer as part of a business combination may hou for trading of other matther and that may be
Financial liabilities at FVTPL are stated at fair value, with any gains or losses arising on remeasurement recognised in profit or loss. The net gain or loss recognised in profit or loss incorporates any interest paid on the financial lability and is included in the 'other gains and losses' line item. Fair value is determined in the manner described including 28
Other financial liabilities (including borrowings and trade and other payables) are subsequently measured at amortised cost using the effective interest method.
The effective interest method is a method of calculating the amortised cost of a financial liability and of allocating interest expense over the relevant period. The effective interest rate is the rate that exactly discounts estimated future cash payments (including all fees and points paid or received that form an integral part of the effective interest rate, transaction costs and other premiums or discounts) through the expected life of the financial liability, or (where approgriate) a shorter period, to the net carrying amount on initial recognition.
A financial guarantee contract is a contract that requires the issuer to make specified payments to reimburse the holder for a loss it incurs because a specified debtor fails to make payments when due in accordance with the terms of a debt instrument.
Financial guarantee contracts issued by a group entity are initially measured at their fair values and, if not designated as at FVTPL, are subsequently measured at the higher of:
The Company derecognises financial liabilities when, the Company's obligations are discharged, cancelled or have expired. The difference between the carrying amount of the financial liability derecognised and the consideration paid and payable is recognised in profit or loss.
Notes to the unconsolidated financial statements (continued)
For the year ended 31 December 2017
In applying the Company's accounting policies, which are described in the Note 3, the directors of the Company are required to make judgements, estimates and assumptions about the carrying amounts of assets and libilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revision affects only that period, or in the period, or in the period of the revision and future periods if the revision affects both current and future periods.
Critical judgements in applying accounting policies
The following are the critical judgements, apart from those involving estimations, that the directors have made in the process of applying the Company's accounting policies and that have the most significant effect on the amounts recognised in the consolidated financial statements.
In making their judgement, the Management applied the detailed criteria for the recognition of revenue from the sale of goods set out in IAS 18 Revenue and, in particular, whether the Company had transferred to the buyer the significant risks and rewards of ownership of the goods.
The Company's Group entities are involved in legal actions and proceedings, which have arisen from the regular course of the operations. The management uses estimates of the probable outcome of the legal actions and recognises provisions for contingent liabilities of the Company arising from those actions on a consistent basis.
The recoverable amount of trade and other receivables is determined as the present value of future cash flows, discounted using the market interest rate in effect at the measurement date. Short-term receivables without the interest rate are measured at the originally invoiced amounts if the discounting effect is not material.
The Company tests the goodwill, brands and licences for impairment on an annual basis. For the purposes of impairment test, they are allocated to cash-generating units of the milling segment, and their carrying amounts at the reporting date were as follows:
| in thousands of HRK |
||
|---|---|---|
| 31 December 2017 |
31 December 2016 |
|
| Goodwill | 60,379 | |
| Trademarks | 120,000 | 120,000 |
| Customer list | 4,029 | 5,696 |
| Software and other intangible assets | 332 | 400 |
| 124.361 | 186.475 |
The recoverable amount of the cash-generating units was determined as the value in use obtained from cash flow projections based on five-year financial plans approved by the Management Board.
Goodwill is tested for impairment by assessing the value in use of the cash-generated units to which the goodwill is allocated. In determining the value in use, the Management Board is required to estimate the expected future cash inflows from a cash-generating unit as well as the discount rate to be used in calculating the present value. If the actual cash flow received is below the expected, this may indicate material losses as a result of impairment.
At 31 December 2017 the carrying amount of goodwill was HRK 0 million (31 December 2016: HRK 60 million).
For the year ended 31 December 2017
The Company tests annually whether goodwill has suffered any impairment, in accordance with its accounting policy. The recoverable anouncer of cash-generating units are determined based on value-in-use. These calculations require the use of assumptions (Note 14).
lf the discount and long-term growth rate were differ-nt than the management's estimates as at 31 December 2017 and 2016, the impact on recognition of impairment of goodwill would be as follows:
Discount rate – Future cash flows of cash-generating units are discounted using the discount rate of 15 percent. Constant expected future cash flows were used as calculation inputs.
Intangible assets other than software and other intangible assets are those on the acquisition of the milling segment. At 31 December 2017 the Company performed impairment tests for goodwill and trademarks. The tests did not show any indication of impairment of the intangible good .
As described in Note 3.18 above, the Company reviews the estimated useful lives of property, plant and equipment at the end of each reporting period.
Assets carried at fair value are remeasured based on periodic valuations of external independent valuation experts.
| in thousands of HRK | ||
|---|---|---|
| 2017 | 2016 | |
| Sales income - domestic | 301,469 | 438,098 |
| Sales income - foreign | 90,778 | 135,095 |
| Service income | 3,466 | 12.464 |
| 395,713 | 585.657 |
The reporting segments form a part of the internal financial reporting. The internal reports are reviewed regularly by the Company's Management Board, as the chief decision-maker, which uses them as a basis for assessing the performance of the segments and for making operating decisions.
The Company monitors its performance through the following operating segments:
The operating income of the Company, analysed by reporting segments presented in accordance with IFRS 8, and the reconciliation of the segment performance with the profit or loss on taxation as reported in the unconsolidated statement of comprehensive income, is provided below:
| in thousallus of HRK | ||
|---|---|---|
| 2017 | 2016 | |
| 196,434 | 297,708 | |
| 195,131 | 274,188 | |
| 4,148 | 13,761 | |
| 395,713 | 585,657 | |
| in thousands of HRK | ||
|---|---|---|
| 2017 | 2016 | |
| Croatia | 304,317 | 450,531 |
| Serbia | 58,960 | 17,892 |
| Bosnia and Herzegovina | 9,083 | 8,727 |
| Slovenia | 8,260 | 13,088 |
| Italy | 7,693 | 66,552 |
| Hungary | 7,400 | 26,882 |
| Romania | 1,985 | |
| 395,713 | 585,657 |
Notes to the unconsolidated financial statements (continued)
For the year ended 31 December 2017
| in thousands of HRK | ||
|---|---|---|
| Inventory surplus | 2017 | 2016 |
| 540 | 3,121 | |
| Income from the collection of corrected claims | 454 | 972 |
| Subsequent credit notes from suppliers | 303 | 4,521 |
| Income from grants | 227 | 70 |
| Other income | 639 | 968 |
| 2,163 | 9,652 |
Cost of goods sold
The structure of material expenses is as follows:
| in thousands of HRK | |||
|---|---|---|---|
| 2017 | 2016 | ||
| Cost of raw material | 151,290 | 197.974 | |
| Energy used | 6,306 | 13.250 | |
| Inventory spillage, breakage and similar costs | 5,209 | 2,990 | |
| Cost of inventories for sold livestock | 659 | 1.216 | |
| Cost of small inventory | 288 | 322 | |
| Other material expenses | 311 | 348 | |
| Cost of raw material | 164,063 | 216,100 | |
181,918
| 6021 of goods sold | 181,918 | 264,905 |
|---|---|---|
| Telecommunication and transportation expenses | 15,102 | 24.610 |
| Rental costs | 2.410 | 2,412 |
| Intellectual services | 1,867 | 1.817 |
| Maintenance and security services | 1,598 | 2,263 |
| Promotions and sponsorships | 977 | 719 |
| Quality control costs | 937 | 1,113 |
| Selling costs (freight-forwarding, goods handling, etc.) | 811 | 1,785 |
| External milling costs | 3,013 | |
| Other external costs | 1.743 | 2.084 |
| Other external costs | 25,445 | 39.816 |
| 371,426 | 520,821 |
lnventory spillage, breakage and similar costs comprise mostly the standard spillage and breakage in the production in the amount of HRK 5,089 thousand (2016: HRK 2,847 thousand).
In the course of 2017, a total of HRK 446 thousand (2016: 383 thousand) was paid to the auditing company.
Notes to the unconsolidated financial statements (continued)
For the year ended 31 December 2017
| in thousands of HRK | ||
|---|---|---|
| 2017 | 2016 | |
| Salaries | 12,302 | 12.725 |
| Income tax and contributions from salaries costs Contributions on salaries costs |
4.974 | 6,391 |
| 2,924 | 3.243 | |
| 20,200 | 22,359 |
The Company has 176 employees as of 31 December 2017 (31 december 2016: 170).
| In thousands of HRK | ||
|---|---|---|
| 2017 | 2016 | |
| Value adjustments of other receivables (Note 18c) | 65,000 | |
| Value adjustments of intangible assets (Note 14) | 60,379 | |
| Value adjustments of given loans (Note 16c i 19b) | 16,370 | 60 |
| Value adjustments of receivables (Note 18a) | 13,525 | 247 |
| Value adjustments of investments (Note 16) | 6,976 | |
| Other value adjustments | 203 | |
| 162,454 | 307 |
The entire value adjustment charge for 2017 consists of impairment losses on trade receivables and receivables from cooperative farms, determined on the basis of impairment test of the receivables.
A significant part of value adjustments is the result of the current unfavorable situation in the Agrokor Group, which was a significant business partner of the Company.
| in thousands of HRK | ||
|---|---|---|
| 2017 | 2016 | |
| Bank services | 2,817 | 1,499 |
| Reimbursement of expenses to employees | 761 | 938 |
| Contributions, membership fees and similar | 513 | 675 |
| Insurance premiums | 492 | 609 |
| Daily allowances | 249 | 274 |
| Taxes independent of the result | 157 | ਰੂਰ |
| Other expenses | 340 | 197 |
| 5,330 | 4.291 |
Reimbursement of costs to employees consists mainly of commutation allowances and termination benefits in the amount of HRK 46 thousand (2016: termination benefits in the amount of HRK 8 thousand).
Notes to the unconsolidated financial statements (continued)
For the vear ended 31 December 2017 For the year ended 31 December 2017
| in thousands of HRK | ||
|---|---|---|
| 2017 | 2016 | |
| Subsequently approved cassa sconto | 2,861 | 5,058 |
| Spillage, breakage and similar damage on goods | 1,983 | 188 |
| Write-offs | 958 | 20 |
| Entertainment and hospitality | 479 | 641 |
| Fines, penalties and damages | 441 | 424 |
| Donations and sponsorships | 24 | 178 |
| Other operating expenses | 1,055 | 257 |
| 7,801 | 6,765 |
| in thousands of HRK | ||
|---|---|---|
| 2017 | 2016 | |
| Interest on given loans | 1,962 | 2,489 |
| Gains from stock transactions | 796 | 160 |
| Exchange differences | 718 | 566 |
| Other financial income | 344 | |
| Late-payment interest | 181 | 465 |
| Gains from participating interest | 20 | |
| 4,001 | 3,700 |
| in thousands of HRK | ||
|---|---|---|
| 2017 | 2016 | |
| Interest expense | 16,186 | 21,964 |
| Discount on bills of exchange | 2,738 | 4,494 |
| Default interest | 2,046 | 904 |
| Exchange differences | 968 | 808 |
| Other financial expenses | 31 | 46 |
| 21,971 | 28,217 |
The tax expense/ (income) comprises the following:
| in thousands of HRK | ||
|---|---|---|
| Current tax | 2017 | 2016 |
| .989 | ||
| 1,989 |
The following table analyses the tax expense recognised in the statement of comprehensive income using the statutory rate:
| Profit before taxation | 2017 | in thousands of HRK 2016 |
|---|---|---|
| (198,187) | 4.496 | |
| Income tax at the rate of 18% (2016: 20%). | (35,674) | 899 |
| Effect of non-taxable income | (10) | |
| Effect of tax non-deductible expenses | 28,733 | 1,090 |
| Effect of unused tax losses and tax offsets not recognised as deferred tax | ||
| assets | 6.951 | |
| Income tax | 1,989 | |
| Effective tax rate | - | 44,2% |
For the year ended 31 December 2017
Under the applicable tax legislation, the Company has deferred tax losses of HRK 38,615 thousand as at 31 December 2017 (as at 31 December 2016 there were no deferred tax losses).
Deferred tax assets are not recognized in the Company's books due to the uncertainty of achieving sufficient future tax gains that would be deducted for the transferred tax losses.
Deferred tax liabilities are arising from:
| 2017 | Opening | Recognised in profit or |
in thousands of HRK |
|---|---|---|---|
| Non-current asset adjustments Deferred tax liabilities |
balance | loss | Closing balance |
| 15.390 | (2,194) | 13.196 | |
| 15.390 | (2,194) | 13,196 |
| 2016 | Opening balance |
Recognised in profit or loss |
in thousands of HRK Closing balance |
|---|---|---|---|
| Non-current asset adjustments | 16.118 | (728) | 15,390 |
| Deferred tax liabilities | 16.118 | (728) | 15,390 |
Movements in deferred tax liabilities:
| 31 December 2017 |
in thousands of HRK 31 December 2016 |
|
|---|---|---|
| Balance at 1 January | 15.390 | 16,118 |
| Decrease | (2.194) | (728) |
| 13.196 | 15 390 |
Under Groatian regulations, the Tax Administration may at any time audit the books and records of the Company in a period of three year in which the year in which the books and impose additional taxes and penalties. The Management Board of the Company is not aware of any circumstances which may give rise to a potential material liability in this respect.
Notes to the unconsolidated financial statements (continued) For the year ended 31 December 2017
| Cost | |||||
|---|---|---|---|---|---|
| Goodwill | concessions, licenses Trademarks. |
Customer list | Software | in thousands of HRK TOTAL |
|
| Balance at 1 January 2017 | 60,379 | 120,000 | 10,000 | 2,074 | 192.453 |
| Additions | 163 | 163 | |||
| Balance at 31 December 2017 Disposals |
60,379 | 120,000 | 10,000 | 2,170 (67 |
192.549 (67) |
| Accumulated amortisation | |||||
| Balance at 1 January 2017 | 4.304 | ||||
| Charge for the year | 1,666 | 1,674 | 5,978 | ||
| Disposals | 232 | 1,898 | |||
| Reduction of value | 60.379 | (67) | (67) | ||
| Balance at 31 December 2017 | 60,379 | 5,970 | 1,839 | 68,188 60,379 |
|
| Net book value at 1 January 2017 | 60,379 | 120,000 | 5,696 | 400 | 186,475 |
| Net book value at 31 December 2017 | 120,000 | 4,030 | 331 | 124,361 |
Intangible assels in the amount of HRK 120,000 thousand (2016: 120,000) have been pledged as collateral for the Company's borrowings (Note 23).
49
| Movements in intangible assets in 2016 | |||||
|---|---|---|---|---|---|
| Goodwill | Trademarks. | in thousands of HRK | |||
| Cost | concessions, licenses | Customer list | Software | Goodwill | |
| Balance at 1 January 2016 | 60,379 | 120,000 | 10,000 | 1,856 | |
| Additions | 192,235 | ||||
| Balance at 31 December 2016 | 218 | 218 | |||
| 60.379 | 120,000 | 10.000 | 2.074 | 192.453 | |
| Accumulated amortisation | |||||
| Balance at 1 January 2016 | |||||
| Charge for the year | 2.638 | 1.455 | 4.093 | ||
| Balance at 31 December 2016 | 1.666 | 219 | 1,885 | ||
| 4.304 | ,674 | 5,978 | |||
| Net book value at 1 January 2016 | 60.379 | 120,000 | 7,362 | ||
| Net book value at 31 December 2016 | 60.379 | 401 | 188.142 | ||
| 120,000 | 5.696 | 400 | 186.475 |
Movements in property, plant and equipment in 2017
in thousands of HRK
| 266.061 2,192 (913) (386) 266,954 3.637 5,340 132,386 (1,277) 139,189 134,567 (3) 2,729 (2,722) 17 24 2,729 24 172 172 05 95 76 77 91.406 1,957 92.375 (386) 311 (913) 1,472 3.383 73,771 77,346 17.635 (1,277) (3) 15.029 163.572 97 53,006 2,411 166,080 2,165 110.566 1,955 57,126 108,954 8,182 8.303 121 8.182 8,303 Net book value at 31 December 2017 Net book value at 1 January 2017 Balance at 31 December 2017 Balance at 31 December 2017 Accumulated depreciation Balance at 1 January 2017 Depreciation of revaluation Balance at 1 January 2017 Charge for the year Retirement Disposals Disposals Additions Transfers Write-off Cost |
Land | Buildings | Plant, equipment and tools |
Other tangible assets |
Assets under construction |
|
|---|---|---|---|---|---|---|
| TOTAL | ||||||
| 126,872 | ||||||
Tangible assets in the amount of HRK 117,847 thousand) have been pledged as collateral for the Company's borrowings (Note 23,
51
Notes to the unconsolidated financial statements (continued) For the year ended 31 December 2017
Movements in property, plant and equipment in 2016
| 2,366 363 2,729 2,366 2,729 172 172 94 95 78 77 89.645 91,406 2,932 (1,171) 69.848 (577) 3,028 1.472 19,797 17,635 73,771 162.478 1,094 163,572 49.086 1,755 2,165 53,006 113,392 110.566 8,182 - 8,182 - - - 8,182 8,182 Net book value at 31 December 2016 Net book value at 1 January 2016 Balance at 31 December 2016 Balance at 31 December 2016 Accumulated depreciation Balance at 1 January 2016 Balance at 1 January 2016 Depreciation of revaluation Charge for the year Retirement Disposals Disposals Transfers Additions Cost |
Land | Buildings | Plant, equipment and tools |
Other tangible assets |
Assets under | |
|---|---|---|---|---|---|---|
| construction | TOTAL | |||||
| 262,843 | ||||||
| 4,389 | ||||||
| (1,171) | ||||||
| 266,061 | ||||||
| 119,028 | ||||||
| 3,637 | ||||||
| 4.784 | ||||||
| (577) | ||||||
| 126,872 | ||||||
| 143.815 | ||||||
| 139.189 |
52
Notes to the unconsolidated financial statements (continued) For the year ended 31 December 2017
| Ownership | in thousands of HRK |
||
|---|---|---|---|
| Zdenka mliječni proizvodi d.o.o., Veliki Zdenci Prerada žitarica d.o.o., Grubišno Polje Zitar d.o.o., Donji Miholjac Zdenačka farma d.o.o., Veliki Zdenci |
and voting rights |
31 December 2017 |
31 December 2016 |
| 42,767 | 42,767 | ||
| 45,915 | 5,206 | ||
| 39,621 | 39,621 | ||
| 27,661 | 27,661 | ||
| 155.964 | 115,255 |
| 31 December 2017 |
in thousands of HRK 31 December 2016 |
|
|---|---|---|
| Zagrebačke pekarne Klara d.d., Zagreb Prehrana trgovina d.d., Zagreb Zitozajednica d.o.o., Zagreb |
12,949 | 19,925 |
| 536 | 536 | |
| 13,486 | 20 462 |
| 31 December 2017 |
31 December 2016 |
|
|---|---|---|
| Zdenačka farma d.o.o., Veliki Zdenci | 100.00% | 100.00% |
| Prerada žitarica d.o.o., Grubišno Polje | 100.00% | 100.00% |
| Zdenka mliječni proizvodi d.o.o., Veliki Zdenci | 50.00% | 50.00% |
| Zitar d.o.o., Donji Miholjac | 49.69% | 49.69% |
| Zagrebačke pekarne Klara d.d., Zagreb | 18.25% | 18.25% |
| Prehrana trgovina d.d., Zagreb | 11.48% | 11.48% |
| Zitozajednica d.o.o., Zagreb | 1.28% | 1.28% |
Based on the impairment test conducted in 2017, the investment in Zagrebačke pekarne Klara d.d. was decreased by HRK 6,976 thousand (Note 9).
Voting rights are the same as property rights.
(c) Given loans, deposits and similar
| 31 December 2017 |
in thousands of HRK 31 December 2016 |
|
|---|---|---|
| Loans to individuals | 259 | 479 |
| Guarantee deposits | 188 | |
| 259 | 667 |
Movements in long-term given loans are presented in Note 19. Guarantee deposits were value adjusted in 2017.
Notes to the unconsolidated financial statements (continued)
For the year ended 31 December 2017
| 31 December 2017 |
in thousands of HRK 31 December 2016 |
|
|---|---|---|
| Raw materials | 11,957 | 8,359 |
| Trading | ||
| Finished products | 6.373 | 21,841 |
| 1.629 | 1,783 | |
| Work in progress | 608 | 571 |
| 20.567 | 32 554 |
| in thousands of HRK | |||
|---|---|---|---|
| 31 December 2017 |
31 December 2016 |
||
| Domestic | 73,976 | 82,919 | |
| Cooperators | 7,968 | 17,586 | |
| Foreign | 7.452 | 21,419 | |
| Value adjustment | (33,617) | (21,425) | |
| 55,779 | 100.499 |
Amounts owed by cooperative farmers relate to intermediary products (seeds) sold to farmers who are at the same time suppliers of raw material for the production and of trading.
| in thousands of HRK | ||
|---|---|---|
| 2017 | 2016 | |
| Balance at 1 January | 21,425 | 22,583 |
| Value adjustment of receivables | 13.525 | 247 |
| Write off receivables | (879) | (433) |
| Subsequent recovery of impaired trade receivables | (454) | (972) |
| Balance at 31 December | 33.617 | 21.425 |
Maturity analysis of receivables not impaired:
| in thousands of HRK | ||
|---|---|---|
| 31 December 2017 |
31 December 2016 |
|
| Not yet due | 39.080 | 56,390 |
| 0 - 90 days past due | 12,057 | 34,775 |
| 91 - 180 days past due | 4.180 | 3,149 |
| 181 - 360 days past due | 412 | 1.400 |
| > 360 days past due | 50 | 4.785 |
| 55,779 | 100 499 |
All the trade receivables and receivables from cooperative farmers were tested for impairment, and the Company assessed that all the receivables grouped as at 31 December 2017 as past due beyond 360 days are recoverable.
| in thousands of HRK | ||
|---|---|---|
| 31 December 2017 |
31 December 2016 |
|
| Overpaid income tax | 2.189 | 186 |
| VAT refund | 1,123 | 1.553 |
| Other receivables from the State and other institutions | 24 | 9 |
| 3.336 | 1740 |
| 31 December 2017 |
in thousands of HRK 31 December 2016 |
|
|---|---|---|
| Receivables under factoring with recourse | 20.000 | 100,000 |
| Prepayments made | 2.671 | |
| Interest receivable | 985 | 1.684 |
| Other receivables | 102 | 1,472 |
| Receivables under assignment and offsetting arrangements | 112 | |
| 1.647 | ||
| 23,758 | 104,915 |
Receivables under factoring with recourse, which amount to HRK 20,000 thousand, represent amounts receivable under bills of exchange with recourse, discunted at the facts in the factoring companies. The nominal value of the obligations on issued bills of exchange is stated in the Securities Liabilities item. Movements in receivables by regressive factor are shown in the following table:
Receivables under factoring with recourse
| In thousands of HRK | |
|---|---|
| 2017 | 2016 |
| 100,000 | |
| 100,000 | |
| (15,000) | |
| (65.000) | |
| 20,000 | 100.000 |
Notes to the unconsolidated financial statements (continued)
For the vear ended 31 December 2016 For the year ended 31 December 2016
| Investments in bills of exchange Investments in stocks at fair value through profit or loss |
31 December 2017 |
in thousands of HRK 31 December 2016 |
|---|---|---|
| 178 | 182 | |
| 700 | ||
| 178 | 882 |
| in thousands of HRK | ||
|---|---|---|
| 31 December 2017 |
31 December 2016 |
|
| Loans to legal entities Short-term loans to individuals |
12,913 | 5.637 |
| Deposits | 64 | 626 |
| 55 | 40 | |
| 13,032 | 6,303 |
Notes to the unconsolidated financial statements (continued) For the year ended 31 December 2017
Movement in aiven loans in 2017
| Movement in given loans in 2017 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Opening balance January 2017 at 1 |
Increase in receivables |
Transfer from receivables to financial assets |
adjustment Write off/ value of given loans |
Principal repaid |
Transfer of a portion of long- receivables to short-term term |
Exchange differences |
Closing balance at December 31 |
|
| Given long-term loans | 2017 | |||||||
| Loans to individuals | 479 | (147) | 1 | (71) | ਟ | |||
| Total long-term loans | 479 | (147) | - | 71 | ਟ | 259 259 |
||
| Short-term loans | ||||||||
| Loans to individuals | 626 | 544 | (554) | (621) | 71 | (2) | 64 | |
| Loans to related parties | 39.919 | 8.010 | (2,834) | (5,793) | (11,152) | 28.150 | ||
| Loans to third parties | 5.637 | 21,276 | (9,876) | (4,124) | 12,913 | |||
| Total short-term loans | 46.182 | 29.830 | (2,834) | (16,223) | (15.897) | 71 | (2) | 41.127 |
| TOTAL | 46,661 | 29.830 | (2,834) | (16,370) | (15,897) | (4) | 41.386 | |
| Movement in given loans in 2016 | Opening January 2016 balance at 1 |
Increase in receivables |
from Transfer to financial assets receivables |
adjustment of Write off/ value given loans |
Principal | Transfer of a portion of long-term receivables |
Exchange | Closing December balance at 31 |
| Given long-term loans | repaid | to short-term | differences | 2016 | ||||
| Loans to individuals | 550 | (8) | (60) | (3) | 479 | |||
| Total long-term loans | 550 | (8) | 60) | 3 | ||||
| Short-term loans | 479 | |||||||
| Loans to individuals | 829 | 410 | (60) | (608) | 60 | (5) | 626 | |
| Loans to related parties | 35,402 | 15.126 | (10,609) | |||||
| Loans to third parties | 5.500 | 80.686 | 137 | (80,686) | 39.919 5.637 |
|||
| Total short-term loans | 41.731 | 96.222 | 137 | (60) | 91,903 | 60 | 9 | 46.182 |
| TOTAL | 42,281 | 96,222 | 137 | (60) | (91.911) | = | 81 | RE AG |
46,661
(8)
Notes to the unconsolidated financial statements (continued)
For the vear ended 31 December 2017 For the year ended 31 December 2017
| in thousands of HRK | ||
|---|---|---|
| 31 December 2017 |
31 December 2016 |
|
| Cash in bank | 2,775 | |
| Foreign currency accounts | 24 | 8,411 887 |
| Cash on hand | 2 | 2 |
| 2,801 | 9.300 |
| in thousands of HRK | |||
|---|---|---|---|
| 31 December 2017 |
31 December 2016 |
||
| 617 | 4,370 | ||
| 617 | 4,370 | ||
Movement of prepaid expenses in 2017 is shown below:
| in thousands of HRK | ||
|---|---|---|
| 2017 | 2016 | |
| Opening balance at 1 January 2017 | 4.370 | 4.751 |
| Increase of prepaid expenses | 660 | 72 |
| Decrease of prepaid expenses | (4,413) | (453) |
| Closing balance at 31 December 2017 | 617 | 4.370 |
Equity represents own permanent sources of funding the operations of the Company. It consists of the share capital, legal reserves, revaluation reserves, retained earnings and the result for the year.
Pursuant to a decision adopted in the General Shareholders Meeting in 2012, Granolio d.o.o. changed its legal form from a Croatian limited liability company (d.o.o.) into a joint stock company through an issue of ordinary shares.
The share capital of the Company in the ament of IDV, E one The share capital of the Company in the anount of HRK 5,000 thousand was divided into 500,000 ordinary shares,
shares, with a nominal value of HRK 1,000 thousand was divided shares, with a nominal value of HRK 10 each.
The new legal form of the Company was registered at the Commercial Court in Zagreb on 21 February 2012.
Pursuant to the decision of the Company's Shareholders the share capital of the Commit was increased from HRK 5,000 thousand to HRK 12,000 thousand by transferring retained earnings in the amount of HRK 7,000 thousand. The share capital was increased through an issue of ordinary shares with a nominal value of HRK 7,000
share, subscribed by the shareholders includes includinary sha share, subscribed by the shareholders in proportion their respective shares in the Company's capital as of that date. The share capital increase was registered at the Commercial Court in Zagreb on 28 September 2011.
Pursuant to the decision of the Company shareholders dated 2 September 2014, the share capital was increased by an additional contribution of HRK 7,016,430.00 from HRK 12,000 thousand to HRK 19,016,430.00. Based on a public invitation to the subscription of the new shares, the share capital was increased by cash contributions made based on an issue of 701,643 new non-materialised shares in the nominal value of HRK 10 per share at a single final issue price per share of HRK 134.00. The Company made of FRK 10 per share at a single up to maximum 789,157 new shares. The share subscription took place in the period fininum of 1,642 milling by 1,642
As of 31 December 2016, the Company's subscribed capital, as registered in the court registry, amounts to HRK 19,016 thousand. The total number of shares is 1,901,643, and the nominal value per share amounts to HRK 10. The outcome of the public share offering includes a capital gain in the amount of HRK 87,004 thousand, which was reduced in the period from 1 January 2015 by the costs of the share capital increase incurred in that period which amounted to a total of HRK 2,817 thousand.
The ownership structure of the share capital at 31 December 2017 is presented below, with the largest 10 shareholders holding 95.22 percent of the shares at that date:
| 31 December 2017 | 31 December 2016 | |||
|---|---|---|---|---|
| Hrvoje Filipović | No. of shares in thousands |
Ownership in % |
No. of shares in thousands |
Ownership in % |
| 1,105 | 58,11% | 1,105 | 58,11% | |
| HOK - osiguranje d.d. Addiko d.d./PBZ.CO. B-Category |
221 | 11,61% | 67 | 3,53% |
| mandatory pension fund Societe Generale-Splitska banka d.d./Erste |
150 | 7.89% | 150 | 7,89% |
| plavi B-Category mandatory pension fund | 149 | 7,83% | 149 | 7,85% |
| C.I.M. banque Primorska banka d.d. Rijeka/Joint account |
100 | 5,26% | ||
| of private banking customers - DF | 38 | 2,00% | 61 | 3,21% |
| Capturis d.o.o. | 25 | 1,31% | ||
| Addiko-bank d.d./SZAIF d.d. | 9 | 0,47% | 27 | 1,42% |
| Splitska banka d.d./KD Viktoria fond HPB d.d./ HPB Global - OIF with public |
7 | 0,37% | ||
| offering | 7 | 0,37% | ||
| Others | 91 | 4.78% | 343 | 18% |
| 1,902 | 100,00% | 1,902 | 100.00% |
Notes to the unconsolidated financial statements (continued) For the year ended 31 December 2017
| Long-term liabilities | 31 December 2017 | in thousands of HRK 31 December 2016 |
|---|---|---|
| Bank loans Finance lease |
757 | 267,110 673 |
| Short-term liabilities | 757 | 267,783 |
| Bank loans Finance lease Liabilities under assumed payment obligations (cession, assignment and debt assumption contracts) |
340,861 508 |
92,864 527 1,500 |
| 341,369 342,126 |
94,891 362,674 |
In late 2016 an annex to the Club Loan (of 31 July 2015) was concluded under which the repayment of the B-tranche has been rescheduled and certain terms and conditions revised to the benefit of the repair
The long-term Club facility was granted in Croatian kunas, with certain covenants imposed to the Company. At 31 December 2017 the Company complied with all the covenants.
The portion of the long-term debt, including the finance lease obligations, falls due between 1 January 2017 and December 2021.
At 31 December 2017 non-current assets mortgaged as collateral for the bank loans amount to HRK 320,235 thousand (31 December 2016: HRK 327,264 thousand).
| Liabilities to banks and other financial institutions in 2017 | ||||||
|---|---|---|---|---|---|---|
| Opening January 2016 at 1 balance |
Increase in liabilities |
Principal repaid | of long-term loans to Transfer of a portion short-term loans |
differences Exchange |
Closing balance at 31 December |
|
| Long-term loans | 2016 | |||||
| Long-term bank loans | 267,110 | (267,110) | ||||
| Long-term finance lease obligations | 673 | 974 | (244) | (638) | (8) | |
| Total long-term loans | 267,783 | 974 | (244) | 267,748) | (8) | 757 757 |
| Short-term loans | ||||||
| Liabilities under assumed payment obligations (cession, assignment and debt assumption Short-term bank loans |
92,864 | 25.873 | (44,883) | 267.110 | (103) | 340.861 |
| contracts) | 1,500 | 3.438 | (4,938) | |||
| Current portion of the lease obligations | 527 | (660) | 638 | 3 | ||
| Total short-term loans | 94,891 | 29.311 | (50,481) | 267,748 | (100) | 508 |
| IOTAL | 674 362, |
30.285 | (50,725) | (108) | 341,369 342.127 |
|
| Liabilities to banks and other financial institutions in 2016 | at 1 January 2016 Opening balance |
Increase in liabilities | Transfer of a portion of long- term loans to short-term loans Principal repaid |
Exchange differences |
Closing balance at 31 December 2016 |
|
| Long-term loans | ||||||
| Long-term bank loans | 290 282. |
(15,180) | 267,110 | |||
| Long-term finance lease obligations | 715 | 728 | (554) (200) |
(16) | 673 | |
| Total long-term loans | 005 283. |
728 | (15,734) (200) |
(16) | 267,783 | |
| Short-term loans | ||||||
| obligations (cession, assignment and debt Liabilities under assumed payment Short-term bank loans |
60,647 | 136,907 | (120,008) | 15.180 | 138 | 92.864 |
| assumption contracts) | 1,500 | 12,268 | (12,268) | 1,500 | ||
| Current portion of the lease obligations | 510 | (536) | (1) 554 |
527 | ||
| Total short-term loans | 657 62, |
149.175 | (132,812) | 15.734 | 37 1 |
|
| TOTAL | 662 345, |
149,903 | (133,012) | 121 | 362.674 94.891 |
|
Notes to the unconsolidated financial statements (continued)
For the year ended 31 December 2017
62
Notes to the unconsolidated financial statements (continued)
For the year ended 31 December 2017
The bank loans and finance leases mature as follows:
| Balance | in thousands of HRK | |||||
|---|---|---|---|---|---|---|
| 31 December 2017 |
2018 | 2019 | 2020 | 2021 From 2022 | ||
| Domestic banks | 340,861 | 340,861 | ||||
| Finance lease | 1,265 | 508 | 463 | 212 | 82 | |
| 342,126 | 341.369 | 463 | 212 | 82 |
The foreign-currency balance of the loans is shown in the following table:
| 31 December 2017 31 December 2016 | ||
|---|---|---|
| Total liabilities to financial institutions, in thousands of EUR | 2.497 | 2.487 |
(a) Trade payables
| in thousands of HRK | ||
|---|---|---|
| 31 December 2017 | 31 December 2016 | |
| Domestic | 70.493 | 70,188 |
| Foreign | 7,047 | 3.597 |
| Amounts not yet billed | 38 | |
| 77,540 | 73,823 |
The maturity structure of trade payables at 31 December 2017:
| in thousands of HRK | ||
|---|---|---|
| 31 December 2017 | 31 December 2016 | |
| Not yet due | 10.490 | 23.875 |
| 0 - 90 days past due | 18.075 | 43,102 |
| 91 - 180 days past due | 12.432 | 3,887 |
| 181 - 360 days past due | 32.717 | 1,698 |
| > 360 days past due | 3,826 | 1.261 |
| 77,540 | 73,823 |
For the year ended 31 December 2017
The entire balance of liabilities for securities relates to amounts payable under issued bills of exchange.
| in thousands of HRK |
||
|---|---|---|
| Taxes and contributions from and on salaries Other taxes and contributions VAT payable |
31 December 2017 | 31 December 2016 |
| 541 | 770 | |
| 265 | 162 | |
| (68) | 3.213 | |
| 738 | 4,145 |
| in thousands of HRK |
||
|---|---|---|
| 31 December 2017 | 31 December 2016 | |
| Liabilities due to recourse factoring | 65,000 | 100,000 |
| Interest - liabilities towards banks | 11,583 | 2.958 |
| Liabilities to employees | 1.012 | 1,173 |
| Liabilities - default interest | 605 | |
| Other short-term liabilities | 15 | 11 |
| 78,215 | 104,142 |
| Bills receivable | Disscounted bills of exchange | 31 December 2017 | 31 December 2016 |
|---|---|---|---|
| Agrokor-trgovina d.o.o. | Erste factoring d.o.o. | 65.000 | 65.000 |
| Velpro-centar d.o.o. | C.I.M. Banque, Geneva, CH | 20.000 | |
| Agrokor-trgovina d.o.o. | Erste factoring d.o.o. | 15.000 | |
| 65,000 | 100 000 |
Bills of exchange in the amount of HRK 15,000 thousand, received from Agrokor trgovina d.o.o and discounted by Erste factoring d.o.o., were redeemed by the date of issue of the financial statements. Of the remaining liabilities, HRK 20,000 thousand was repaid by Granolio in a way that the company issued its own bills of exchange of HRK 20,000 thousand. The obligation for issued bills of exchange is shown in the balance sheet them Liabilities on Securities.
At 31 December 2017 the Company has commitments under operating lease arrangements entered into for tangible fixed assets in the occhinations of HRK 1,079 thousand and rent agreements into for for any into for 2,623 thousand which are not yet active or disclosed in the statement of financial position.
The contractual commitments under operating leases for vehicles and production equipment as well as under space rental agreements are as follows:
in thousands of HRK
| 31 December 2017 |
2018 | 2019 | 2020 | 2021 | From 2022 | |
|---|---|---|---|---|---|---|
| Operating leases | 1.079 | 561 | 267 | 142 | 91 | 18 |
| Rentals | 2,623 | 962 | 532 | 532 | 201 | 396 |
| 3,702 | 1,523 | 799 | 674 | 292 | 414 |
| Assets Trade and other receivables |
Given loans | in thousands of HRK 31 December 2017 Liabilities Long-term Short-term |
||
|---|---|---|---|---|
| Zitar d.o.o., Donji Miholjac | liabilities | liabilities | ||
| Zdenačka farma d.o.o., Veliki Zdenci | 41 | |||
| Zdenka- mliječni proizvodi d.o.o., Veliki Zdenci |
3,112 | 13,474 | 14 | |
| Prerada žitarica d.o.o., Grubišno | 6 | |||
| Polje | ||||
| Stan arka d.o.o., Zagreb | 160 | 8.867 | 50,202 | |
| Key management personnel | 333 | |||
| 5.809 | ||||
| 3,605 | 28,150 | - | 50,263 |
| Assets | in thousands of HRK 31 December 2016 Liabilities |
|||
|---|---|---|---|---|
| Trade and other receivables |
Given loans | Long-term liabilities |
Short-term liabilities |
|
| Zitar d.o.o., Donji Miholjac | 289 | 478 | ||
| Zdenačka farma d.o.o., Veliki Zdenci Zdenka- mliječni proizvodi d.o.o., |
2,251 | 18.217 | ||
| Veliki Zdenci Prerada žitarica d.o.o., Grubišno |
30 | |||
| Polje | 24.714 | 1,143 | 13.461 | |
| Stan arka d.o.o., Zagreb | 169 | 14.660 | ||
| Key management personnel | 161 | 5,899 | ||
| 27,584 | 39,919 | 13,969 |
Income and expenses arising from transactions with related parties for the years ended 31 December 2017 and 31 December 2016 were as follows:
| 2017 | 2016 | in thousands of HRK | ||
|---|---|---|---|---|
| Income | Expenses | Income | Expenses | |
| Zitar d.o.o., Donji Miholjac | 417 | 740 | 20,327 | 24,396 |
| Zdenačka farma d.o.o., Veliki Zdenci Zdenka- mliječni proizvodi d.o.o., |
3.954 | 113 | 2,538 | 1,012 |
| Veliki Zdenci | - | 5 | 33 | |
| Prerada žitarica d.o.o., Grubišno polje | 11.215 | 10,517 | 19,803 | 1,324 |
| Stan arka d.o.o., Zagreb | 78 | 81 | ||
| Key management | 174 | 165 | ||
| 15,838 | 11,375 | 42.914 | 26.765 |
The key management personnel consists of the members of the Management Board of Granolio d.d.
Remuneration paid to the key management personnel in 2017 amounts to 2.158 HRK thousand (2016: HRK 2.896
thousand) thousand).
The total remuneration paid to the members of the Supervisory Board in 2017 amounts to HRK 252 thousand (2016: HRK 252 thousand).
Notes to the unconsolidated financial statements (continued)
For the vear ended 31 December 2017 For the year ended 31 December 2017
| in thousands of HRK | ||
|---|---|---|
| 31 December 2017 | 31 December 2016 | |
| (Loss)/profit | (198,187) | 2,507 |
| (Loss)/profit attributable to the shareholders The weighted average number of ordinary shares used in the |
(198,187) | 2,507 |
| calculation of the basic earnings per share | 1,901,643 | 1,901.643 |
| (Loss)/Earnings per share (in kunas and lipas) | (104,22) | 1.32 |
Net debt-to-equity (Gearing ratio)
The Company reviews the capital structure annually. As part of this review, the cost of capital and the risks associated with each class of capital are presented.
The gearing ratio at the date of the statement of financial position was as follows:
| in thousands of HRK | ||
|---|---|---|
| Debt (long-term and short-term loans and liabilities for | 31 December 2017 | 31 December 2016 |
| securities) | 388,412 | 401.244 |
| Lease liabilities (long-term and short-term) | 1,265 | 1,200 |
| Cash and cash equivalents | (2,801) | (9,300) |
| Net debt | 386,876 | 393,144 |
| Equity | (23,855) | 172,138 |
| Net debt-to-equity ratio | 228% |
Debt is defined as long-term and short-term loans, liabilities under securities and lease obligations. Equity represents the value of capital and reserves.
The Company's capital consists of a debt, which includes received loans and leases, cash and cash equivalents and of the equity attributable to the shareholders comprising share capital, reserves, retained earings and profit for the year.
| in thousands of HRK | ||
|---|---|---|
| 31 December 2017 | 31 December 2016 | |
| Financial assets | ||
| Cash | 2.801 | 9,300 |
| Loans and receivables | 125,393 | 285,165 |
| Financial liabilities at amortized cost | ||
| Loans received and liabilities for securities | 389,677 | 402.444 |
| Trade payables | 77,540 | 73,823 |
| Other liabilities | 120,998 | 122,206 |
The Company finances a part of its operations using foreign-currency denominated borrowings. Therefore, the Company is subject to an impact of changes in the applicable foreign exchange and interest rates. The Company is also exposed to credit risk which arises from the sales it has made with deferred navnent.
The Company seeks to minimise the effects of these risks.
For the year ended 31 December 2017
The largest market on which the Company provides its services is the market of the Republic of Croatia. The Company's Management Board determines the prices is the market of the Republic of Croatia. The purchase function is centralised, which in itself provides the Company an image of a respectable customer with a good negotiating position from the start.
The Company is exposed to the risk of changes in foreign exchange rates. The exchange rate risk arises from the portion of the Company's loan debt tied the movements in the exchange rate of the Croatian kuna against the euro. Significant fluctuations in the HRK/EUR exchange rate could affect the value of the Croating in the Company's foreign currency denominated assets and liabilities. In addition, according to the 2017 data, the Company's incelering around 23 percent of its total revenue on foreign markets and in euros, which is another aspect of the Company's performance being subject to the fluctuations in the EUR/HRK exchange rate.
At the reporting date, the Company did not use any financial instruments to hedge its position from unfavourable exchange rate movements.
The table below analyses the carrying amounts of the Company's foreign-currency denominated monetary assets and monetary liabilities at the reporting date.
| In thousands of the original | ||||
|---|---|---|---|---|
| currency | ||||
| Assets | Liabilities | |||
| 31 December 2017 |
31 December 2016 |
31 December 2017 |
31 December 2016 |
|
| European Union (EUR) | 729 | 3.061 | 7.880 | 2 963 |
The Company is mainly exposed to the fluctuations in the exchange rate of the Croatian kuna against the Euro (EUR) because this is the currency in which the majority of intermediary food product purchase and sale transactions on international markets is carried out.
The following table details the Company's sensitivity to a 5-percent increase and decrease of the Croatian kuna against the relevant currency. The 5-percent sensitivity rate represent the management's assessment of the reasonably possible change in the foreign exchange rate. The sensitivity analysis includes only utstanding foreign currency denominated monetary items and adjusts their translation at the year end for the 10-percent change in the relevant foreign exchange rate. A positive number below indicates an increase in profit or equity where the Groatian kuna strengthens 5 percent against the relevant currency. For a F percent weakening of the Croatian kuna against the relevant currency, there would be an equal and opposite impact on the profit or equity, and the balances below would be negative.
| Increase / decrease of exchange rate |
Effect on profit before taxes |
|
|---|---|---|
| 2017 | ||
| EUR | +5% | 2,687 |
| -5% | (2,687) | |
| 2016 | ||
| EUR | +5% | 37 |
| -5% | (37) |
For the year ended 31 December 2017
The Company is exposed to the risk of default of a portion of its trade receivables. The Company transacts generally with retail chains with which it as a long history of cooperation. The Company transacts
is lower and prosont mainly to the ration of cooperation. As a result, the is lower and present mainly to the extent it reflects potential issues in the retail industry. The Company seeks to minimise its credit risk exposure by monitoring the financial position of its customers, applying strict collection measures and obtaining various instruments of collateral such as promissory notes and bills of exchange,
In addition to credit risk arising from trade debtors, the Company is also exposed to credit risk frivel dealing with cooperative famers in the production of grains and oleaginous plants, as it extends with seeds and intermediary products during the sowing season. The cooperative famers generally settle the liabilities for the intermediary products and seeds by delivering oleaginous plants and crops if the parties agree on the product proce during the harvest season. It is possible and it happens that, in the parties agree on the fail to produce crops and oleaginous plans in quantities sufficient to settle the commodity loans for a variety of reasons. The Company protects itself from such situations by obtaining additional collateral, such as personal guarantees of the agricultural farm owners, their family members, establishing pledge on the agricultural equipment and facilities, fiduciary title to harvested crops or grains on stock, co-ownership of the crops, and similar. The instruments to secure the settlement are negotiated separately with each individual famer, depending on the relationship history.
Where an individual farmer cannot repay a commodity loan due to unfavourable weather conditions and/or market prices of crops/oleaginous plants, the Company enters into a deferred payment arrangement with such farmers at a certain interest rate, a settlement arrangement involving the next season's harvest or settlement in another crop not affected by poor weather conditions (e.g. rain during wheat havest may reduce the wheat quality, but a the same time improve the quality of crops harvested in the autumn). It is common for farmers to sow several different types of crops/plants to reduce the risk of por weather conditions adversely affecting a particular crop/plant, but also as a safeguard against unfavourable movements in the prices of a particular crop, i.e. tr disperse the risk.
In the course of its operations, the Company enters into factoring contracts and/or discounted bills. The risk arising from the recoverability of the amounts owed by principal debtors is borne ultimately by the Company. At the reporting date, the Company has liabilities arising from the right of recourse under factoring in the amount of HRK 85 million, which relate to a group of customers under potential recomment of the business model initiated subsequent to the reporting date.
Given the level of debt owed to financial institutions, which mostly bears interest at a variable rate based on benchmark interest rates (EURIBOR, LIBOR, ZIBOR and interest rates on the treasury bills of the Croatian Ministry of Finance), the Company is exposed to the risk of growth in interest rates. At the reporting drioutle Company did not use any financial instruments to hedge its position from unfavourable interest rate movements.
As the Company borrows both at fixed and variable rates, it is exposed to the interest rate risk. A vast majority of the loans raised by the Company bear interest at variable rates.
The sensitivity analysis below is based on the risk of changes in interest rates at the statement of financial position. For variable-rate debt, the analysis is prepared assuming the amount of the liablity outstanding at the date of the statement of financial position was outstanding for the whole year. If the interest rates would change by 0.5 percent, and all other variables remained constant, there would be a change in the interest expense of the Company in the amount of HRK 1,499 thousand at 31 December 2017 (2016: HRK 1,580 inorosand).
There is a risk that the Company may not be able to meet all of its obligations as they fall due, which may be caused by inadequate level of recoverability of amounts owed by customers, inappropriately matched maturities of the debt, or the inability to obtain loans from financial institutions. In order the liquidity risk, the liquidity risk, the Company applies on-going measures to recover in receivables and monitor the liquidity of its the liquidity of its customers, seeks to optimise the maturity structure of the root and obtain lines of credit available to it at financial institutions to be able to continue servicing its debt in unforeseen circumstances.
However, the Company cannot provide any assurance that its liquidity management will be efficient and that the potential liquidity risk will not have a significant impact on its ndanding management will be efficient in
The following tables detail the remaining contractual maturities of the Company's non-derivative financial liabilities. The tables have been drawn up based on the undiscounted cash flows of financial liabilities by reference to the earliest date on which the Company can be required to pay. The tables include both principal and interest cash outflows. The undiscounted amount of interest payments has been derived from interest cash
the reporting period. The contractural material payments has been derived from inte the reporting period. The contractual maturity is defined as the earliest date on which the Company can be required to make the payment.
| 31 | Weighted average effective interest rate 0/0 |
Up to 1 month |
1 month to 3 months |
3 months to 1 year |
1 year to 5 years |
Over 5 years |
Total |
|---|---|---|---|---|---|---|---|
| December | |||||||
| 2017 Non-interest bearing |
|||||||
| liabilities Interest bearing |
8,694 | 3,947 | 69,392 | 82,032 | |||
| liabilities | 5,67% | 45 | 48 | 501,612 | 780 | 502,484 | |
| 8,738 | 3,994 | 571,004 | 780 | 584,516 | |||
| 31 December 2016 Non-interest |
|||||||
| bearing liabilities Interest bearing |
29,492 | 39,414 | 11,824 | 80,730 | |||
| liabilities | 5.23% | 7,376 | 65,779 | 93,272 | 150,439 | 192,875 | 509,741 |
| 36,868 | 105,193 | 105,096 | 150,439 | 192,875 | 590,471 |
Notes to the unconsolidated financial statements (continued)
For the year ended 31 December 2017
The following table details the Company's remaining contractual maturity for its non-derivative financial assets. The tables have been drawn up bened on the undiscusive to ris non-derivative financial assets, including the interest earned on those assets. The information on non-derivalive financial assets, including the interest
understand the Company's lighter of information on non-derivative financial understand the Company's liquidity of mormation on non-delive infancial assets is necessary in order to
understand the Company's liquidity risk management, as the liquidity i
| Weighted average effective interest rate |
Up to 1 month |
1 month to 3 months |
3 months to 1 year |
1 year to 5 years |
Over 5 years |
Total | |
|---|---|---|---|---|---|---|---|
| 31 December 2017 Non-interest |
0/0 | ||||||
| bearing | |||||||
| assets Interest bearing |
25,383 | 15,739 | 43,882 | 15 | 85,019 | ||
| assets | 3,82% | 73 | 356 | 42,488 | 203 | 40 | |
| 25,454 | 16,095 | 86,370 | 218 | 40 | 43,161 | ||
| 31 December 2016 Non-interest bearing |
128,180 | ||||||
| assets Interest bearing |
32,182 | 67,744 | 41,704 | 141,630 | |||
| assets | 3.41% | 965 | 1,360 | 46,506 | 255 | 219 | 49,305 |
| 33,147 | 69,104 | 88,210 | 255 | 219 | 190,935 |
Some of the Company's financial assets and financial liabilities are measured at the end of each reporting benjod. The following table provides the information at fair values of the end of each
reporting period. The following table provides the information about how the and financial liabilities are determined (in particular, the fair values of these)
and financial liabilities are determined (in particular, the valuation technique(s) and inp
| Financial assets and financial liabilities |
Fair value as at | Fair value hierarc hy |
Valuation technique(s) and key input(s) |
Significant unobservable input(s) |
Relationship of unobservable inputs to fair |
||
|---|---|---|---|---|---|---|---|
| 31.12.2017 | 31.12.2016 | value | |||||
| Shares and units in private equity firms (Note 20). |
18.25 % shares of Zagrebačke pekarne Klara d.d., a company from the bakery industry (bread, pastry and other related food products): HRK 12,949 thousand; and 11.48 % shares |
18.25 % shares of Zagrebacke pekarne Klara d.d., a company from the bakery industry (bread, pastry and other related food products): HRK 19,925 thousand; and 11.48 % shares of Prehrana trgovina d.d., a trade company: HRK 536 thousand |
Level 3 | Income approach - in this approach. the discounted cash flow method was used to capture the present value of the expected future economic benefits to be derived from the ownership of these investees. |
Based on the management's experience and knowledge of market conditions of the specific industries, a long-term revenue growth rate of 3 percent (2016: 3 %). |
A slight increase in the long-term revenue growth rates used in isolation would result in a significant increase in the fair value (see under 1 above). |
|
| of Prehrana trgovina d.d., a trade company: HRK 536 thousand |
Long-term pre-tax operating margin, based on the management's experience and knowledge of market conditions of the specific industries. ranging from 8 to 11 percent. |
A significant increase in the long-term pre-tax operating margin used in isolation would result in a significant increase in the fair value. |
|||||
| A weighted average cost of capital (WACC), determined using a Capital Asset Pricing Model (CAPM), of 12 percent. |
A slight increase in the WACC used in isolation would result in a significant decrease in the fair value. |
Fair value is the amount for which an asset could be exchanged, or a liability settled, between knowledgeable, willing parties under common market conditions.
The Management Board considers that the carrying amounts reported in these financial statements of financial assets and financial liabilities carried at amortised cost approximate their fair values.
One of the food industry risks arises from the fact that eating and diet habits of consumers as well as consumer awareness of the impact of the diet on their health have significantly evolved over the past two decades. Such trends pose an imperative for the producers in terms of seeking to expand the past wo decades. Such improve the quality of the current products.
Flour production could be adversely affected by extraordinary events such as fire, explosions, failure of production equipment, prolonged or unplanned maintenance, conntry over a such as in e phylosins, tallure of main transport routes, flooding, storms or other extreme weather of Tours of Touls Or Touls Or Than Transport routes,
for its facilities, the insurance anyana in conditions. Although the Company ha for its facilities, the insurance co werage is inherently limited by caps on insurance coverage coverage coverage coverage cover all the costs. In addition, the Company may be exposed to costs not covered by insurance.
The food product demand is relatively steady in relation to product prices. Factors impacting the demand are of the following nature: demographic (increase of population), economic (increase in the number of tourists and food consumption at hospitality facilities; higher production (increase in the number of ourists and food political (EU membership that enables export to both EU Member States, but also a higher competition on domestic markets on the part of producers coming from other Member Ottates).
Wheat, being the key flour production input, has a significant influence on the flour production and prices, both in terms of wheat production and price levels. A key domestic source of the input is represented by a broad base of farmers with whom the Company cooperates by making deliver in this internetities into of a budd one of required for sowing and accepting settlement using mostly offsetting arrangements involving produced wheat/crops at a pre-defined purchase price.
The input commodity purchase risk is mitigated, as the Company has established a sales division that is present on international commodity markets and is currently able to purchase, at an time, sufficient quantities of wheat the the current market price. Croatia's accession to the European Union has lifted all administrative barriers to inqut commodity purchases from the territory of the Union.
The product delivery risk arises from a potential discontinued production as a result of fault of the milling plant or cancellation of existing contract with the flour transporter.
The Company seeks to mitigate the production downtime risk by hiring staff resident in the vicinity of the mill plants who possess adequate skills to eliminate fault within a reasonable time. As the expansion of the milling is expected to bring a higher level of finished product orders, the warehousing capacities are being expanded to accommodate sufficient stock required to make timely deliveries.
The Company seeks to mitigate the product delivery risk arising from the potential cancellation of the contract with the flour transporter by relying on a broad base of transporters without being concentrated to either transporter by the scope of the services used.
The Company sells its products and goods mainly on the domestic market. As a result of Croatia's accession to the European Union, the administrative burden to entering the markets of other Member States hoo become smaller, which also applies to competitors entering the Croatian market.
The flour market is being increasingly concentrated, i.e. the total number of flour producers is decreasing (by integration or liquidation of small mills), with the aim to leverage from the economies of scale in order to reduce the unit production cost and strengthen the competitive position on the market. To this end, the Company arouired in 2014 the milling of Belje d.d., Darda, and PIK Vinkovci d.d. from the Agrokor Group. Following the full EU membership of Croatia, the Company is no longer exposed to domestic competitors only, which is why the need to improve the Company's competitiveness has been gaining on importance.
Notes to the unconsolidated financial statements (continued)
For the year ended 31 December 2017
The Company's major suppliers are those supplying the raw material and seeds for sowing. The Company seeks to cooperate with as many suppliers as possible to mitigate the risk of discontinued .cooperation with a key supplier. Despite this, the Company cannot provide any assurance that a potential terroination of cooperation with a key supplier will not have a significant impact on the Company's performance and financial position.
The majority shareholder of the Company is Mr Hrvoje Filipović, who holds an ownership interest of 58.11 percent. As the majority shareholder, Mr Hrvoje Filipović has the controlling influence over the shareholders of the Company, by means of the rights and powers pertaining to him as a Company shareholder. The enginity share enables Mr Filipović to exercise his influence in all decisions made in a General Shareholders' Meeting.
No assurance can be provided that the influence of Mr Filipović, as the majority shareholder, will not have a significant effect on the performance and financial condition of the Company.
Managing working capital successfully is a key area of the Company's operations. The Company may become exposed to a pressure both by competitors and key suppliers to reduce the settlement period for purchases, while simultaneously being under pressure and Roy Suppliers to reader the settlement period to
The Company has made significant investments in improving its logistics to improve the inventory turnover ratio and the operational efficiency ratio. Although the Company has been managing its working turnover ratio
no assurance can be given that this will section its working capital s no assurance can be given this will continue in the future, and the Company's performance and financial position may become affected.
The operating results are largely influenced by the price of wheat as the key input commodity for the Company's production. Poor weather conditions, diseases and pests, political installity and other external factors may cause the volatility of the wheat prices. Overall economic conditions, unforeseeable demand and problems occurring in the production and distribution, along with potential diseases and pests, as well as weather conditions at the time of harvest may have a negative impact on the wheat prices. Regardler continuel continuel continues at the lime wheat demand on the domestic movements in wheat prices on the domestic market are affected by fluctuations in the when prices on global commodity exchanges. The Company's past performance is conclusive of the past wheat purchase price fluctuations positively correlating with historic fluctuations. However, a certain period of time is required for the flour price to become aligned with the where price fluctuations, as a result of which there is a short time in which the Company's margin becomes negatively impacted where the wheat prices increase. Regardless of the past indications of the correlation between the flour and wheat prices, the Company cannot warrant that a potential future increase in wheat prices will be fully offset with higher flour prices and that the historic margin levels will be preserved.
The Company seeks to mitigate the risk of changes in wheat prices by participating actively on futures markets. Grandio has been managing the risks and input commodity purchase prices actively on nutress markets.
trading too and and input commodity purchase prices actively, by using va trading techniques on global commodity markets, and without any pronounced open positions.
The Company relies heavily on its staff as one of its key competitive advantages. This means that the Company should exercise great efforts in an attempt to retain top personnel at all levels in order to preserve its leading position on the market. The Company cannot warrant that it will be able to retain its current management and other leading employees or to attract new top personnel in the future. The potential loss of the current and the inability to attract new key personnel could have a significant impact on the Company's operations.
The Company relies on a number of IT systems in support of the efficient management of the distribution capacities, for the purpose of communication with its customers and suppliers, human resource management and performance evaluation and to collect all information for management decision-making purposes. The Company's operations are becoming increasingly dependent on the use of such systems, and any system downtime of failure resulting from malicious codes, hardware or software issues or otherwise could have a significant impact on the Company's operations and financial position.
It is a part of the overall strategy of the Company to become the leading flour producer on the Croatian market and flour supplier in the region, which may render the Company non-compliant with the market competition rules. The Croatian legislation governing market competition, which is aligned with the EU rules, forbirls of the of abuse of the dominant position, especially any direct imposition of purchase or selling prices or other unfair commercial terms and conditions, limiting production, markets or technological progress to the disadvantage of customers, or imposing any unequal conditions for the same type of deals with other sontemn s that may bring them in a disadvantaged competitive position, or additional obligations to counterportiors as a prerequisite for entering contracts with them that are in their nature and according to the customary comvercial practice not directly related to the subject matter of such contracts.
Notes to the unconsolidated financial statements (continued) For the year ended 31 December 2017
In addition, the legislation forbids any agreements, decisions, associations or joint actions on the part of enterprises aimed at, or resulting in infringing the competition rules on a given market.
Although the Company is not aware of any infringement of competition rules and has never been a respondent in proceedings initiated before the Competition Agency, it cannot warrant that no such proceedings will never be initiated. Any infringement of the competition rules is subject to significant administrative sanctions. For instance, a fine of up to 10 percent of the total annual revenue generated in the most recent year for which final final final final final final final final final final final final fin statements are available may be imposed for entering into non-permissible deals or abuse of the dominant position. Therefore, any administrative sanction could have an adverse impact on the financial position and performance of the Company.
To mitigate the risk, the Company intends to arrange additional education for its employees in the area of market competition rules and implement procedures to be followed in concluding contracts and undertaking other actions that may result in a breach of competition rules and make sure that the procedures are consistently follow d
Furthermore, before undertaking any future acquisition, the Company may have to ask from the Competition Agency to assess the eligibility of the intended concentration. The Company cannot warrant that a concentration will be assessed as permissible under conditions precedent, such as the disposal of certain assets or certain other steps that might affect the revenue, profit or cash flows of the Company. The concentration eligibility assessment itself could affect the timing of the acquisition.
As any business entity, is also the Company exposed to the risk of becoming a counterparty in legal actions initiated before courts, regulatory or other competent authorities that may arise from its ordinary course of business. These include mainly claims involving the Company's debtors or suppliers. The risk of potential future claims raised by customers on the grounds of losses or injuries caused by the consumption of products cannot be excluded. The Company cannot provide any assurance that the outcome of potential future legal and regulatory proceedings or measures will not have a significant impact on its performance and financial condition.
The level of insurance coverage is common for the industry in which the Company operates. The insurance policies of the Company include mainly those providing coverage for occupational injuries, machinery faults, property damage, as well as crop insurance. Still, not all contingent liabilities and losses can be covered by insurance, and the Company cannot warrant that it will not be exposed to situations in which no insurance coverage will be available or that such situations would not have a material impact on the Company's operations and financial condition.
The business environment risk includes political, legal and macroeconomic risks prevailing in the business environment of the Company, which is primarily the Croatian market on which the Company generates 77 percent of its total revenue (according to the 2017 data), followed by the markets of Serbia, Italy, Bosnia and Herzegovina, Slovenia, Hungary and Romania. The governments in power so far have introduced economic reforms to develop and stabilise free market economy by privatising state-owned companies, attracting foreign dirent investments and implemented reforms required in the pre-accession stage. Despite the significant progress twards establishing a full market economy, reaching the level of infrastructure of West European countries will take several more years and additional investments. The Company cannot warrant that Croatia will fully implement the intended reforms or that the political environment will favour their implementation. In addition, the Company cannot warrant that the Government in power will not introduce new regulations, fiscal or monetary policies, in cluding taxation, environmental and public procurement policy, an indemnity policy for nationalised proceded on a now foreign exchange policy.
The legal framework of the Republic of Croatia is still evolving, which may give rise to a certain level of legal uncertainty. As a result, the Company may come into a position of not being able to succeed in exercising or protecting some of its rights.
For the year ended 31 December 2017
The Company's operations are subject to the impact of the macroeconomic environment, economic conditions and economic activity developments. In the macroeconomic environment, economic conditions, the Company conditions, the Company could have problems in expanding its business or meeting its financial obligations. Under such circumstances, the Company's access to financial markets could become more difficult, and its borrowing costs could increase, which would affect the performance and final position of the Company. if the current economic situation would persist, the Company, its custom of the our of the Ourley. In the current coonomic situation would
have an adverse impact on the ourses could face difficulties in accessing c have an adverse impact on the current revenue and profit levels.
The Company is also under the influence of international trends, as wheat, being the Company's key input commodity, is an exchange traded commodity and heat, being the Company's key input
producing countries (China, Russia the LOA), Quitential political instability in the major producing countries (China, Russia, the USA). Still, as already mentioned above, the Company is able to meet its core input commodity needs entirely from domestic sources, while seeking to neutralise any fluctuations in the commodity price with an active access to futures markets.
As a food producer, the Company is exposed to strict regulatory requirements applicable to human foods, product safety, ocupational health and safety, security and environmental protection (including those applicable to waste waters, sewage, clean air, noise, waste disposal, environmental cleaning and similar), as well as product ingredients and contents, packaging, designation, advertising and market competition. Food production generates waste, emission of hazardous agents into the atmosphere and waters, which is why the Company has the obligation to obtain various licences and adhere to a variety of regulation. Health, safety and environmental regulations in Europe and other developed countries are becoming increasingly stringent, and their implementation is increasingly gaining on importance. The Company seeks to keep pace and anticipate any such changes, as any non-compliance could result in various sanctions. The Company considers to be currently compliant with all the applicable regulations and rules as well as deadlines set by different regulators. Howeve, it cannot warrant that it will not incur significant costs to eliminate any potential instances of non-compliance of the resulting negative publicity, or to adapt to amended regulations, as well as that the resulting impact on its operations and financial condition would not be significant. For instance, the Company is the current owner or lessee of a number of properties and facilities, including production is the current owner of which were previously used for other commercial or including production is climited on mich our many is currently not aware of any facts that would give rise to additional obligations regarding the environmental status of the properties and facilities, any contamination identified as a result of current or previous operations and the resulting obligation to eliminate it could cause significant costs to the Company. Additional regulations, or interpretations of current regulations, could be introduced in the future, which may affect the Company's business and products. The Company cannot provide any warranty that any costs of compuly of business and pioducts. The pintiatives will not have a significant impact on the performance and financial condition of the Company.
Notes to the unconsolidated financial statements (continued) For the year ended 31 December 2017
| Amount | Balance in original currency at 31 December 2015 |
Balance in HRK at 31 December 2015 |
Maturity | |
|---|---|---|---|---|
| Žitar d.o.o.o .- Loan 1 | EUR 6,190,000 | EUR 2,283,325 | 17,156,100 | 1.9.2020 |
| Žitar d.o.o.o.- Loan 2 | EUR 5,980,000 | EUR 2,241,014 | 16,838,190 | 1.9.2020 |
| Žitar d.o.o.o .- Loan 3 Zdenka-mliječni proizvodi d.o.o. - |
HRK 4,100,000 | EUR 600,000 | 4,508,189 | 3.5.2017 |
| Loan 1 Zdenka-mliječni proizvodi d.o.o. - |
EUR 3,294,190 | EUR 1,408,797 | 10,585,205 | 31.12.2024 |
| Loan 2 Zdenka- mliječni proizvodi d.o.o. - |
HRK 40,000,000 | 20,469,882 kn | 20,469,882 | 30.4.2024 |
| Loan 3 | EUR 1,395,751 | EUR 925,701 | 6,955,391 | 31.10.2023 |
| Prerada žitarica - debenture loan | HRK 42,000,000 | HRK 20,469,882 | 20,469,882 | 31.10.2017 31.12.2016+ |
| Bills of exchange issued to CERP | HRK 40,500,000 | HRK 40,500,000 | 40,500,000 | 60 days respiro |
| Corporate guarantee issued to CERP |
HRK 40,700,000 | HRK 40,700,000 | 40,700,000 | 31.12.2016+ 60 days respiro |
| Total | 178,182,840 |
The bills of exchange and corporte guarantees issued to the Restructuring and Sale Centre (CERP; former Croatian Privatisation Fund) were furnished under the restract on the acquisition of Prerada žitarica d.o. and the annex to the contract dated 19 November 2009. The common increased the capital in Prerada žitarica d.o.o.
as of 27 November 2017 and was and was and increased the capital as of 27 November 2017 and was noticed that the Governing Council of CERP made a decision to accept the Company's report on the performance of contractual bligations under the contract on the transfer of the shares in Prerada žitarica d.o.o.
There are no significant legal actions outstanding against the Company. The Management Board of the Company is confident of a successful defence as well as a successful groupline the Company. Hence, no litigation provision has been recognised.
On the 15th of March 2018 a contract on acquisition of affiliated company Prerada žitarica d.o.o. was filed to the Commercial Court in Zagreb. Onlination of adjantards, application of acquisition of acquisition will be filed to the court after which the court will make a decision on the acquisition of the stated company.
The financial statements were approved by the Management Board and authorized for issue on 27 April 2018.
Hrvoje Filipović, dipl.oec. President of the Management Board
Vladimir Kalčić dipl.oec. Management Board member
Drago Šurina, dipl.oec. Management Board member 6
Pursuant to Article 263. of the Companies Act and Article 39. of the Statute of the Company Granolio d.d. (hereon in the text: the Company), the Supervisory Board at its meeting held on April 30, 2018, adopted
Pursuant to Article 300.c of the Companies Act the Supervisory Board has examined the Company's Annual financial statements for 2017 together with the Audit Report, the consolidated Annual financial statements of the Granolio Group for 2017 together with the Audit Report, the Management Report for the Company and affiliated Companies for 2017 as well as the proposal of the decision on business year 2017 loss covering.
It is the opinion of the Supervisory Board that the Company's Annual financial statements for 2017 have been prepared in line with the Company's business books and that they reflect the true financial and business standing of the Company. Also, the Supervisory Board does not have any objections regarding the consolidated Annual financial statements of the Granolio Group for 2017. Therefore, the Supervisory Board approves the Company's Annual financial statements for 2017 and the consolidated Annual financial statements of the Granolio Group for 2017 which are thereby established by the Management Board and Supervisory Board in line with Article 300 d of the Companies Act.
The Supervisory Board has no objections concerning the Auditor's Audit Report regarding the Company's Annual financial statements for 2017 and the Auditor's Report regarding the consolidated Annual financial statements of the Granolio Group for 2017.
Article 2.
This Decision enters into force on the date of its adoption.
Franjo Filipović ( the president of the Supervisory Board )
Zagreb
Zagreb, April 30, 2018
Pursuant to Article 263. of the Companies Act and Article 39. of the Statute of the Company Granolio d.d. (hereon in the text: the Company), the Superviso varde a t its meeting held on April 30, 2018, adopted
Pursuant to Article 300.c of the Companies Act the Supervisory Board has examined the Company's Annual financial statements for 2017 together with the Audit Remort, the consolidated Annual financial statements of the Granolio Group for 2017 together, with the Audit Report, the Management Report for the Company and affiliated Companies for 2017, as well as the proposal of the decision on business year 2017 loss covering.
The Supervisory Board agrees with the Management Board's proposal that the 2017 business year loss in the amount of HRK 198.186.627,91 is to be covered from the retained earnings in the amount of HRK 9.803.142,30 and partly carried forward to the next business year in the amount of HRK 188.383.485,61.
This Decision enters into force on the day of its adoption.
Zagreb, April 30, 2018
Franjo Filipović (the president of the Supervisory Board )

Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.