Audit Report / Information • Dec 5, 2019
Audit Report / Information
Open in ViewerOpens in native device viewer
Independent Auditor's Report on the Consolidated Annual Accounts
Consolidated Annual Accounts and Consolidated Management Report for the year ended at 31 December 2018
We have audited the consolidated annual accounts of GRENERGY RENOVABLES, S.A. (hereinafter, the Parent Company) and Subsidiaries (the Group), which comprise the consolidated balance sheet as at December 31, 2018, and the consolidated income statement, consolidated statement of changes in equity, consolidated cash flows statement and the consolidated notes thereto for the year then ended.
In our opinion, the accompanying consolidated annual accounts express, in all material respects, the true and fair view of the Group's consolidated equity and consolidated financial position as at December 31, 2018, and its consolidated financial performance and consolidated cash flows for the year then ended in accordance with the regulatory financial reporting framework applicable to the Group (identified in note 2.1 to the accompanying consolidated annual accounts) and, in particular, with accounting principles and criteria set forth therein.
We conducted our audit in accordance with audit regulations in force in Spain. Our responsibilities under those regulations are further described in the Auditor's responsibilities for the audit of consolidated annual accounts section of our report.
We are independent of the Group in accordance with ethical requirements, including those regarding independence, that are relevant to our audit of consolidated annual accounts in Spain pursuant to audit regulations in force. In this regard, we have not provided any services other than the audit of the annual accounts, nor have any situations or circumstances arisen that, under the aforementioned audit regulations, might have affected the required independence in such a way as to compromise our independence.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Key audit matters are those matters that, in our professional judgement, were of most significance in our audit of the consolidated annual accounts of the current period. These matters were addressed in the context of our audit of the consolidated annual accounts as a whole, and in forming our opinion thereon, and we do not provide a separate opinion on these matters.
C/. Alcalá, 63, 28014 Madrid Teléfono: + 34 915 624 030 Fax: + 34 915 610 224 e-mail: [email protected] Oficinas en: Alicante, Barcelona, Bilbao, Madrid, Málaga, Valencia, Vigo
As indicated on note 4.1 to the accompanying consolidated financial statements, during 2018, 15 subsidiaries have left the consolidation perimeter, obtaining profits from the loss of control of consolidated investments of 13,276 thousand Euros, registered on caption "Result from loss of control of consolidated investments" of the consolidated profit and loss account.
According to the applicable financial reporting framework, and as indicated on note 4.1 to the accompanying consolidated financial statements, when control is lost on a subsidiary, for the exclusive purpose of the consolidation, profit or loss recognized on the individual annual accounts of the company that reduces its investment must be adjusted with the amount originated from reserves in consolidated companies generated from acquisition date, as well as with the amount originated from income and expenses generated by the subsidiary in the year, until the moment of loss of control. Since the exit of the 15 subsidiaries from the consolidation perimeter is a significant event performed during the year, we have considered that this is a key audit matter.
Our audit procedures have included, among others, (i) the understanding of transactions through analysis of agreements reached and meetings with the Group's Management, (ii) the review of the accounting treatment used to register results from the loss of control of consolidated investments, (iii) the verification, through bank statements, of the collection of the debt for the sale of investees, according to the payment schedule established on sales agreements, (iv) the verification that the accompanying notes to the consolidated financial statements include disclosures required by the applicable financial reporting framework.
As indicated on note 1.1 to the accompanying consolidated financial statements, at December 31, 2018, the Group comprises 97 companies, integrated through the global integration method.
According to the financial reporting framework applicable, and as indicated on note 4.1 to the accompanying consolidated financial statements, subsidiaries are consolidated through the global integration method, integrating on the consolidated annual accounts the totality of their assets, liabilities, income and expenses, after performing the exchange to Euros of the financial statements of foreign companies included on the consolidation perimeter, and after performing the corresponding adjustments and write-offs of intragroup operations. The Group performs the consolidation process in a manual manner on a spreadsheet. Also, the Group does not count with computer tools to be able to perform an exhaustive follow-up of transactions between Group companies in order to identify the internal margin generated on each transaction, and therefore it is difficult to determine such internal margin in order to write it off when preparing the consolidated financial statements. As a consequence of the above, we have considered that the consolidation process is a key audit matter.
Our audit procedures have included, among others, (i) the review of the value homogenization of financial statements of the foreign companies included on the consolidation perimeter, (ii) the review of the exchange to Euros of financial statements of the foreign companies included on the consolidation perimeter, (iii) the review of write-offs for internal operations, (iv) the review of the write-off of investment-equity, (v) the review of the allocation to results of the portion of differences from first consolidation, (vi) the review of the write-off of amounts transferred to profit and loss for capital gains existing on the first consolidation, (vii) the review of the attribution to the parent company and minority shareholders of equity variations undergone by subsidiaries since their incorporation to the Group.
Other information comprises only the consolidated management report for the 2018 financial year, the formulation of which is the responsibility of the Parent Company's directors and is not an integral part of the consolidated annual accounts.
Our audit opinion on the consolidated annual accounts does not cover the consolidated management report. Our responsibility regarding the consolidated management report, in conformity with the audit regulation in force in Spain, consists of assessing and reporting on the consistency of the information included in the consolidated management report with the consolidated annual accounts based on the knowledge of the Group we obtained during the audit of aforementioned annual accounts, and does not include any information not obtained as evidence during such audit. In addition, our responsibility is to assess and report on whether the content and presentation of the consolidated management report is in accordance with applicable regulations. If, based on the work we have performed, we conclude that a material misstatement exist, we are required to report that fact.
Based on the work performed, as described in the previous paragraph, we have checked that the information included in the consolidated management report agreed with that disclosed in the consolidated annual accounts for the 2018 financial year, and its content and presentation are in accordance with applicable regulations.
The Parent Company's Directors are responsible for the preparation of the accompanying consolidated annual accounts, such that they express the true and fair view of the Group's consolidated equity, consolidated financial position and consolidated financial performance in accordance with the regulatory financial reporting framework applicable to the Group in Spain, and for such internal control as they determine is necessary to enable the preparation of consolidated annual accounts that are free from material misstatement, whether due to fraud or error.
In preparing the consolidated annual accounts, the Parent Company's directors are responsible for assessing the Group's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis unless these directors either intend to liquidate the Group or to cease operations, or have no realistic alternative but to do so.
The Parent Company's Audit Committee is responsible for providing oversight in the preparation and presentation of the consolidated annual accounts.
Our objectives are to obtain reasonable assurance about whether the consolidated annual accounts 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 audit regulations in force in Spain will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these consolidated annual accounts.
As part of an audit in accordance with audit regulations in force in Spain, we exercise professional judgement and maintain professional scepticism throughout the audit. We also:
We communicate with the Parent Company's Audit Committee 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 the Parent Company's Audit Committee with a statement that we have complied with relevant ethical requirements, including those regarding independence, and have communicated with the Audit Committee those matters that may reasonably be thought to bear on our independence, and where applicable, the related safeguards.
From the matters communicated with the Parent Company's Audit Committee, we determine those matters that were of most significance in the audit of the consolidated annual accounts of the current period and are therefore the key audit matters.
We describe these matters in our auditor's report unless laws or regulation preclude public disclosure about the matter.
Additional Report to the Parent Company's Audit Committee
The opinion expressed in this report is consistent with our additional report to the Parent Company's Audit Committee dated April 3, 2019.
During the Parent Company's General Shareholders' Meeting held on June 22, 2018, we were appointed as the Group's auditors for a 1-year period beginning on December 31, 2018.
Previously, we have been carrying out the audit of the Entity's annual accounts uninterruptedly since the financial year ended December 31, 2014. We highlight that the Entity's shares were admitted to trading on the Alternative Stock Exchange, Segment of Expanding Companies, on July 8, 2015.
Madrid, 3 April 2019
MAZARS AUDITORES, S.L.P. ROAC Nº S1189
____________________________ María Pilar Cabodevilla Artieda ROAC Nº 18.431
Free translation of consolidated annual accounts originally issued in Spanish. In the event of a discrepancy, the Spanish-language version prevails.
Consolidated annual accounts corresponding to the year ended at 31 December 2018
| GRENERGY RENOVABLES, S.A. and SUBSIDIARIES Consolidated annual accounts corresponding to the year ended at 31 December 2018 |
|||||||
|---|---|---|---|---|---|---|---|
| GRENERGY RENOVABLES, S.A. AND SUBSIDIARIES | |||||||
| CONSOLIDATED BALANCE SHEET AT 31 DECEMBER 2018 AND 2017 | |||||||
| (Euros) | |||||||
| ASSETS | Notes | 31.12.2018 | 31.12.2017 | EQUITY AND LIABILITIES | Notes | 31.12.2018 | 31.12.2017 |
| NON-CURRENT ASSETS | 18,715,488 | 19,972,635 | EQUITY | 28,864,122 | 16,042,594 | ||
| Intangible assets | Note 6 | 2,697,418 | 2,849,725 | CAPITAL & RESERVES WITHOUT VALUATION ADJUSTMENTS | 29,353,127 | 15,966,511 | |
| Softw are |
3,093 | 3,965 | Share capital | Note 12.1 | 3,645,933 | 3,645,933 | |
| Patents, licences, brands and similar | 2,694,325 | 2,845,760 | Registered capital | 3,645,933 | 3,645,933 | ||
| Share premium | Note 12.2 | 6,117,703 | 6,117,703 | ||||
| Property, plant and equipment | Note 5 | 14,957,265 | 16,629,327 | Reserves and previous years' profit/(loss) (parent company) | Note 12.3 | 13,097,359 | 8,439,160 |
| Technical installations and other fixed assets | 791,972 | 15,335,859 | Reserves in consolidated companies | Note 12.3 | (4,724,300) | (4,615,622) | |
| Projects in progress and prepayments | 14,165,293 | 1,293,467 | (Parent company's shares and equity holdings). | Note 12.4 | (2,062,970) | (1,133,498) | |
| Non-current financial investments in group companies and associatesNote 8.2 | 11,474 | - | Profit/(loss) for the period attributed to the parent company VALUATION ADJUSTMENTS- |
Note 19 Note 13 |
13,279,402 (260,315) |
3,512,835 54,906 |
|
| Equity instruments | 11,474 | - | Exchange profit/(loss) | (260,315) | 54,906 | ||
| MINORITY SHAREHOLDERS- | Note 14 | (228,690) | 21,178 | ||||
| Non-current financial investments | Note 8.2 | 92,737 | 90,840 | ||||
| Other financial assets | 92,737 | 90,840 | NON-CURRENT LIABILITIES | 9,734,836 | 17,712,871 | ||
| Non-current debts | Note 15 | 9,734,836 | 17,249,426 | ||||
| Deferred tax assets | Note 18 | 956,594 | 402,743 | Debts w ith credit institutions |
9,333,447 | 16,901,897 | |
| Deferred tax assets | 956,594 | 402,743 | Financial lease payables Other financial liabilities |
Note 8.1 | 134,854 266,535 |
23,007 324,522 |
|
| Deferred tax liabilities | Note 18 | - | 463,446 | ||||
| CURRENT ASSETS | 39,569,876 | 37,524,289 | CURRENT LIABILITIES | 19,686,406 | 23,741,459 | ||
| Inventories | Note 9 | 6,003,631 | 13,420,695 | Current provisions | 64,150 | - | |
| Raw materials and other supplies |
1,115,309 | 177,078 | |||||
| Plants in progress Advances to suppliers |
4,858,820 29,502 |
9,470,115 3,773,502 |
Current debts Debts w ith credit institutions |
Note 15 | 7,333,584 6,061,848 |
7,019,427 4,743,998 |
|
| Trade and other accounts receivable | 17,930,825 | 20,879,438 | Financial lease payables | Note 8.1 | 27,662 | 14,406 | |
| Trade receivables | Note 10 | 8,265,413 | 10,230,137 | Other financial liabilities | 1,244,074 | 2,261,023 | |
| Accounts receivable group companies and associates | Note 22.1 | - | 1,076 | ||||
| Other receivables | 7,566,075 | 6,080,210 | Current debts with group companies and associates | Note 16 & 22.1 | 333,769 | 418,910 | |
| Personnel | 7,486 | 83,904 | |||||
| Other credits w ith Public Administrations |
2,091,851 | 4,484,112 | Trade and other accounts payable | 11,923,527 | 13,419,912 | ||
| Current investments in group companies and associates | 45,830 | 32,151 | Suppliers | 10,662,365 | 11,521,615 | ||
| Loans to group companies and associates Current financial investments |
Note 8.2 & 22.1 | 45,830 2,360,303 |
32,151 147,345 |
Suppliers, group companies and associates Other accounts payable |
Note 22.1 | 27,759 466,153 |
354,087 821,775 |
| Loans to companies | 2,236,465 | - | Personnel | 467,792 | 161,041 | ||
| Other financial assets | 123,838 | 147,345 | Other debts w ith Public Administrations |
Note 18 | 299,458 | 554,850 | |
| Prepayments for current assets | 110,246 | 91,244 | Advances from customers | - | 6,544 | ||
| Cash and cash equivalents | Note 11 | 13,119,041 | 2,953,415 | ||||
| Cash | 13,119,041 | 2,953,415 | Current accrual accounts | 31,376 | 2,883,210 | ||
| TOTAL ASSETS | 58,285,364 | 57,496,924 | TOTAL EQUITY AND LIABILITIES | 58,285,364 | 57,496,924 |
Consolidated annual accounts corresponding to the year ended at 31 December 2018
| GRENERGY RENOVABLES, S.A. and SUBSIDIARIES | |||
|---|---|---|---|
| Consolidated annual accounts corresponding to the year ended at 31 December 2018 | |||
| GRENERGY RENOVABLES, S.A. AND SUBSIDIARIES | |||
| CONSOLIDATED PROFIT AND LOSS ACCOUNT | |||
| CORRESPONDING TO YEARS ENDED AT 31 DECEMBER 2018 AND 2017 | |||
| (Euros) | |||
| Notes | 31.12.2018 | 31.12.2017 | |
| CONTINUING OPERATIONS | |||
| Revenue | Note 24 | 27,286,569 | 10,172,995 |
| Sales | 26,276,630 | 9,967,364 | |
| Services delivered | 1,009,939 | 205,631 | |
| Changes in inventories of finished goods and work in progress | - | (170,643) | |
| Work carried out by the company for assets | Note 19 | 8,190,763 | 29,606,848 |
| Supplies | (26,672,370) | (36,270,053) | |
| Raw materials and other consumables used |
(26,314,512) | (36,079,404) | |
| Subcontracted w ork |
(357,858) | (190,648) | |
| Other operating income | 68,885 | 115,052 | |
| Non-trading and other operating income | 68,885 | 115,052 | |
| Personnel costs | (3,152,305) | (1,890,414) | |
| Salaries and w ages |
(2,726,285) | (1,609,954) | |
| Employee benefits expense | Note 19 | (426,020) | (280,461) |
| Other operating expenses | (3,617,168) | (2,436,907) | |
| External services | (3,399,488) | (2,287,375) | |
| Taxes | (28,137) | (137,640) | |
| Losses, impairment and changes in trade provisions | (142,930) | 6,932 | |
| Other operating expenses | (46,613) | (18,824) | |
| Amortization and depreciation | Note 5 & 6 | (881,431) | (1,337,077) |
| Impairment and gains/(losses) on disposal of fixed assets | 4,547,502 | 7,265,562 | |
| Impairment and losses | (2,174,486) | - | |
| Gains/(losses) on disposal and other | 6,721,988 | 7,265,562 | |
| Gains/(losses) from loss of control of consolidated investments | Note 4.1.6 | 13,275,558 | 898,433 |
| Other results | (84,433) | (334,322) | |
| RESULTS FROM OPERATING ACTIVITIES | 18,961,570 | 5,619,474 | |
| Finance income | Note 19 | - | 1,832 |
| Marketable securities and other financial instruments | - | 1,832 | |
| Third parties | - | 1,832 | |
| Finance expenses | (1,559,392) | (1,974,374) | |
| Third parties | (1,559,392) | (1,974,374) | |
| Exchange gains/(losses) Impairment and gains/(losses) on disposal of financial instruments |
Note 19 | (2,798,088) (122,713) |
1,244,997 - |
| Impairment and losses | (122,713) | - | |
| NET FINANCE INCOME/(EXPENSE) | (4,480,193) | (727,544) | |
| PROFIT/(LOSS) BEFORE INCOME TAX | 14,481,377 | 4,891,929 | |
| Corporate Income Tax | Note 18 | (1,395,478) | (1,389,352) |
| CONSOLIDATED PROFIT/(LOSS) FOR THE PERIOD | 13,085,899 | 3,502,577 | |
| PROFIT/(LOSS) ATTRIBUTED TO MINORITY SHAREHOLDERS | (193,503) | (10,258) | |
| PARENT COMPANY'S PROFIT/(LOSS) FOR THE PERIOD | 13,279,402 | 3,512,835 |
(Euros)
| 31.12.2018 31.12.2017 | ||||||||
|---|---|---|---|---|---|---|---|---|
| PROFIT/(LOSS) FOR THE PERIOD (I) | 13,085,899 | 3,502,577 | ||||||
| Income and expenses recognized directly in equity | ||||||||
| - Other adjustments | - | - | ||||||
| - Tax effect | - | |||||||
| TOTAL INCOME AND EXPENSES RECOGNIZED DIRECTLY IN CONSOLIDATED EQUITY (II) |
- | - - |
||||||
| Amounts transferred to the income statement | - | - | ||||||
| TOTAL AMOUNTS TRANSFERRD TO THE CONSOLIDATED INCOME STATEMENT (III) | - | - | ||||||
| TOTAL RECOGNIZED INCOME AND EXPENSES (I+II+III) | 13,085,899 | 3,502,577 | ||||||
| Total income and expenses attributable to the Parent company | 13,279,402 | 3,512,835 | ||||||
| Total income and expenses attributable to Minority interests | (193,503) | (10,258) | ||||||
| GRENERGY RENOVABLES, S.A. and SUBSIDIARIES B) CONSOLIDATED TOTAL STATEMENT OF CHANGES IN EQUITY |
Capital | Share premium | (Euros) Reserves and prior periods' profit and loss |
(Parent company's shares) |
Profit/(loss) for the period attributed to Parent Company |
Valuation adjustments | Minority shareholders | Total |
| ADJUSTED BALANCE AT 1 JANUARY 2017 | 3,645,933 | 6,117,703 | 7,055,657 | (1,162,402) | (3,035,628) | 430,520 | 345,262 | 13,397,045 |
| Total recognized income and expenses | - | - | - | - | 3,512,835 | - - |
3,512,835 | |
| Operations w ith parent company's shares (net) |
- | - | (695) | 28,904 | - | 121,275 | - - (312,002) |
28,209 |
| Increase (decrease) of equity resulting from a business combination Other variations |
||||||||
| BALANCE AT 31 DECEMBER 2017 | - | - | 17,516 | - | - | (173,211) | ||
| Adjustments for changes in criterion and errors | - | - | (3,248,941) | - | 3,035,628 | (496,889) | (12,082) | (722,284) |
| 3,645,933 - |
6,117,703 - |
3,823,538 - |
(1,133,498) - |
3,512,835 - |
54,906 | 21,178 - - |
16,042,594 - |
|
| ADJUSTED BALANCE AT 1 JANUARY 2018 | 3,645,933 | 6,117,703 | 3,823,538 | (1,133,498) | 3,512,835 | 54,906 | 21,178 | 16,042,594 |
| Total recognized income and expenses | - | - | - | - | 13,279,402 | - (193,503) |
13,085,898 | |
| Operations w ith parent company's shares (net) |
- | - | 800,410 | (929,472) | - | - - |
(129,062) | |
| Increase (decrease) of equity resulting from a business combination | - | - | - | - | - | 5,696 | (6,577) | (881) |
| - Tax effect | - | - | ||||||
|---|---|---|---|---|---|---|---|---|
| TOTAL INCOME AND EXPENSES RECOGNIZED DIRECTLY IN CONSOLIDATED EQUITY (II) |
- | |||||||
| Amounts transferred to the income statement | - | - | ||||||
| TOTAL AMOUNTS TRANSFERRD TO THE CONSOLIDATED INCOME STATEMENT (III) | - | - | ||||||
| TOTAL RECOGNIZED INCOME AND EXPENSES (I+II+III) | 13,085,899 | 3,502,577 | ||||||
| Total income and expenses attributable to the Parent company | 13,279,402 | 3,512,835 | ||||||
| Total income and expenses attributable to Minority interests | (193,503) | (10,258) | ||||||
| GRENERGY RENOVABLES, S.A. and SUBSIDIARIES | ||||||||
| B) CONSOLIDATED TOTAL STATEMENT OF CHANGES IN EQUITY | ||||||||
| (Euros) | ||||||||
| Capital | Share premium | Reserves and prior periods' profit and loss |
(Parent company's shares) |
Profit/(loss) for the period attributed to Parent |
Valuation adjustments | Minority shareholders | Total | |
| ADJUSTED BALANCE AT 1 JANUARY 2017 | 3,645,933 | 6,117,703 | 7,055,657 | (1,162,402) | Company (3,035,628) |
430,520 | 345,262 | 13,397,045 |
| Total recognized income and expenses | - | - | - | - | 3,512,835 | - | - | 3,512,835 |
| Operations w ith parent company's shares (net) |
- | - | (695) | 28,904 | - | - | - | 28,209 |
| Increase (decrease) of equity resulting from a business combination Other variations |
- - |
- - |
17,516 (3,248,941) |
- - |
- 3,035,628 |
121,275 (496,889) |
(312,002) (12,082) |
(173,211) (722,284) |
| BALANCE AT 31 DECEMBER 2017 | 3,645,933 | 6,117,703 | 3,823,538 | (1,133,498) | 3,512,835 | 54,906 | 21,178 | 16,042,594 |
| Adjustments for changes in criterion and errors | - | - | - | - | - | - | - | - |
| ADJUSTED BALANCE AT 1 JANUARY 2018 | 3,645,933 | 6,117,703 | 3,823,538 | (1,133,498) | 3,512,835 | 54,906 | 21,178 | 16,042,594 |
| Total recognized income and expenses | - | - | - | - | 13,279,402 | - | (193,503) | 13,085,898 |
| Operations w ith parent company's shares (net) |
- | - | 800,410 | (929,472) | - | - | - | (129,062) |
| Increase (decrease) of equity resulting from a business combination Other variations |
- - |
- - |
- 3,749,112 |
- - |
- (3,512,835) |
5,696 (320,917) |
(6,577) (49,789) |
(881) (134,429) |
Consolidated annual accounts corresponding to the year ended at 31 December 2018
| GRENERGY RENOVABLES, S.A. and SUBSIDIARIES | |||
|---|---|---|---|
| Consolidated annual accounts corresponding to the year ended at 31 December 2018 | |||
| CONSOLIDATED STATEMENT OF CASH FLOWS CORRESPONDING TO THE | |||
| INTERIM PERIOD ENDED AT 31 DECEMBER 2018 AND 2017 | |||
| (Euros) | |||
| Notes | 31.12.2018 | 31.12.2017 | |
| A) CASH FLOWS FORM OPERATING ACTIVITIES | |||
| 1. Profit/(loss) for the period before tax. | 14,481,376 | 4,891,926 | |
| 2. Adjustments for: | 1,155,146 | (4,873,551) | |
| a) Amortization and depreciation (+). | 5 & 6 | 881,431 | 1,337,076 |
| b) Valuation allow ances for impairment losses (+/-). |
2,451,360 | (6,932) | |
| c) Change in provisions (+/-). | 64,150 | - | |
| e) Proceeds from disposals of fixed assets (+/-). g) Finance income (-). |
5 & 6 19 |
(6,721,988) - |
(7,265,562) (1,832) |
| h) Finance expenses(+). | 19 | 1,559,392 | 1,974,374 |
| i) Exchange gains/losses (+/-). | 19 | 2,798,088 | (1,244,997) |
| j) Change in fair value of financial instruments (+/-). | 122,713 | - | |
| k) Other income and expenses (-/+). | - | 334,322 | |
| 3. Changes in operating assets and liabilities. | 2,923,498 | (14,185,372) | |
| a) Inventories (+/-). | 9 | 7,283,120 | (5,372,653) |
| b) Trade and other receivables (+/-). | 10 | 2,805,685 | (8,408,792) |
| c) Other current assets (+/-). d) Trade and other payables (+/-). |
(19,002) (4,294,471) |
(21,766) (3,001,149) |
|
| e) Other current liabilities (+/-). | (2,851,834) | 2,665,657 | |
| f) Other non-current liabilities (+/-). | - | (46,669) | |
| 4. Other cash flows from operating activities. | (4,057,308) | (595,122) | |
| a) Interests paid (-). | 19 | (1,559,392) | - |
| d) Income tax received (paid) (+/-). | 19 | (2,497,916) | (595,122) |
| 5. Cash flows from/used in operating activities (+/-1+/-2+/-3+/-4) | 14,502,712 | (14,762,119) | |
| B) CASH FLOWS FROM INVESTMENT ACTIVITIES | |||
| 6. Payments for investments (-). | (29,349,117) | (39,415,490) | |
| a) Group companies, net of cash in consolidated companies. | 8.1 | (48,162) | - |
| b) Intangible assets. | 6 | - | (2,849,147) |
| c) Property, plant and equipment. e) Other financial assets. |
5 | (26,926,181) (2,374,774) |
(36,423,407) (142,936) |
| 7. Proceeds from sale of investments (+). | 32,325,403 | 46,113,304 | |
| a) Group companies, net of cash in consolidated companies. | 23,009 | 3,289,767 | |
| c) Property, plant and equipment. | 5 | 32,265,189 | 40,245,506 |
| e) Other financial assets. | 8.2 | 37,205 | 2,578,031 |
| 8. Cash flows from/used in investing activities (7+6) | 2,976,286 | 6,697,814 | |
| C) CASH FLOWS FROM FINANCING ACTIVITIES | |||
| 9. Proceeds from and payments for equity instruments. | 50,850 | - | |
| c) Acquisition of ow n equity instruments (-). |
12 | (1,869,232) | - |
| d) Disposal of the Parent Company's equity instruments | 12 | 1,920,082 | - |
| 10. Proceeds from and payments for financial liability instruments. | (7,200,433) | 1,960,405 | |
| a) Issue (+) | 34,741,508 | 3,403,397 | |
| 2. Debts w ith financial institutions (+). b) Redemption and repayment of: |
15 | 34,741,508 (41,941,941) |
3,403,397 (1,442,992) |
| 3. Debts w ith Group companies and associates (-). |
16 | (41,941,941) | (1,238,656) |
| 4. Other debts (-). 12. Cash flows from/used in financing activities (+/-9+/-10-11) |
- (7,149,583) |
(204,336) 1,960,405 |
|
| D) Effect of exchange rate fluctuations | (163,789) | ||
| E) NET INCREASE/DECREASE IN CASH AND CASH EQUIVALENTS (+/-A+/-B+/-C+/- D) Cash and cash equivalents at beginning of period |
11 | 10,165,626 2,953,415 |
(6,103,900) 9,057,315 |
| Cash and cash equivalents at end of period | 11 | 13,119,041 | 2,953,415 |
GRENERGY RENOVABLES, S.A. (hereinafter, the Parent Company) was incorporated in Madrid, on July 2, 2007, through public deed, being inscribed on the Mercantile Registry of Madrid, volume 24430, book 0, folio 112, section 8, sheet M-439.423, inscription 1. Its registered and tax address is the same where it develops its activity, and is located in calle Rafael Botí, 2 of Madrid.
The corporate purpose and sectors in which the Grenergy Group develops its activity are the promotion and trading of energetic exploitation facilities, as well as the production of electric energy and any complementary activity, and the management and exploitation of energetic exploitation facilities.
At December 31, 2018, the Group Grenergy Renovables comprises 97 companies, including its Parent company (86 subsidiaries through direct investment by the parent company, and 10 subsidiaries indirectly invested through a subsidiary's majority shareholding), integrating all subsidiaries through global integration method.
Since July 8, 2015, shares of the Parent company Grenergy Renovables, S.A. are listed in the Alternative Stock Exchange, segment Expanding Companies (hereinafter MAB-EE) (Note 11). As a consequence of the listing on the MAB-EE, the Parent Company lost its condition as single-shareholding company, declared in 2014.
The consolidated annual accounts of the Grenergy Group corresponding to the year ended at December 31, 2017, as well as the corresponding management and auditor's reports were approved without modifications by the General Shareholders' Meeting on June 22, 2018.
The Parent Company is in turn part of the Daruan Group, which parent company is Daruan Group Holding, S.L, resident in Spain, and which formulates and publishes consolidated annual accounts.
The consolidated annual accounts of the Group which parent company is Daruan Group Holding, S.L., corresponding to the year ended at December 31, 2017, as well as the Group's corresponding management and auditor's reports were deposited on the Mercantile Registry of Madrid on July 29, 2018.
The consolidated annual accounts corresponding to the year ended at December 31, 2018, as well as the corresponding management and auditor's reports of the Group Daruan Group Holding, S.L will be deposited on the Mercantile Registry of Madrid.
Subsidiaries included on the consolidation perimeter, as well as information related to them, are presented on Annex I of the present consolidated annual accounts.
The subsidiaries' annual accounts are consolidated with the Parent Company's annual accounts through application of the global integration method, thus writing off in the consolidation process all balances and transactions performed between consolidated companies.
Results achieved by subsidiaries acquired or disposed of during the year are included on the consolidated income statement since the effective acquisition date or until the effective date when the subsidiary ceases being such, as applicable. Third parties' investment on the Group's equity and results is respectively presented on captions "minority interests" of the consolidated balance sheet and "results attributable to minority interests" of the consolidated profit and loss account.
The Parent Company and subsidiaries' individual financial statements used to elaborate the consolidated financial statements refer to the same presentation date.
Apart of the above, no other company, based on the content of article 42 of the Code of Commerce, is part of such Group. None of the subsidiaries has issued securities admitted to trading on an exchange market.
The consolidated annual accounts have been obtained from the Group's accounting records and are presented in agreement with the applicable financial reporting framework and, in particular, with accounting principles and criteria therein contained, to show the true and fair view of the Group's consolidated equity, consolidated financial position, consolidated results and consolidated cash flows, during the year.
The main standards included on the financial reporting framework applicable to the Group are the following:
The main accounting policies adopted are presented on Note 4. All accounting principle and registration and valuation standard with a significant effect on the consolidated annual accounts have been applied on their elaboration.
Figures contained on all statements comprised on the consolidated annual accounts (consolidated balance sheet, consolidated profit and loss account, consolidated statement of changes in equity, consolidated statement of cash flows and the present consolidated notes to the financial statements) are presented in Euros (unless otherwise indicated) which is the Group's functional currency.
When preparing certain information included on the present consolidated annual accounts, estimates have been used, based on the Top Management's assumptions, subsequently ratified by the Parent Company's Directors, to quantify some of the assets, liabilities, income, expenses and commitments therein included. The most significant estimates used on the consolidated annual accounts refer to the following:
These estimates and assumptions are based on the best information available at the date of elaboration of the consolidated annual accounts, on the estimate of uncertainty at yearend closing, and are periodically reviewed. However, these periodic reviews or future events are likely to cause a modification of estimates in coming years. In this case, the effects from changes in estimates would be prospectively registered on the consolidated profit and loss account of such years and of successive periods, as established on the 22nd Registration and Valuation Standard "Changes in accounting criteria, misstatements and accounting estimates".
On the consolidated annual accounts, for comparison purposes, each item of the consolidated balance sheet, consolidated profit and loss account, consolidated statement of changes in equity, consolidated statement of cash flows, and consolidated notes to the financial statements, in addition to the previous year's figures, includes those corresponding to the previous year, under identical accounting principles.
The sector of renewable energies is a regulated sector that has undergone important changes during the last years, with a new regulatory framework since 2013. Within this framework, the new standard of reference is Law 24/2013, of 26 December, of the Electrical Sector, which repeals the previous Law 54/1997, of 27 November, of the Electrical Sector.
On December 26, 2013, the new Sector Law was published, ratifying the Royal Decree-Law 9/2013; it eliminates the special regime and considers a new remuneration scheme for these facilities of renewables, cogeneration and waste. The new remuneration (called specific remuneration and which will be exceptionally granted for new facilities) is additional to the remuneration for the sale of energy in the market and comprises one term per power unit installed that covers, as applicable, investment costs that cannot be recovered by the market, and one term to the operation that covers, where applicable, the difference between exploitation costs and the market price.
The calculation of this new specific remuneration is based on a standard installation, throughout its regulatory useful life and in reference to the activity performed by an efficient well-managed company, based on:
This remuneration regime is based on a reasonable profitability to investments, which definition is based on the interest rate of the Government bond in ten years plus a differential, initially established in 300 basis points.
Six-year regulatory periods are established, and sub-periods of three years. Every three years, remuneration parameters related to market price forecasts can be changed, incorporating deviations suffered in the sub-period.
Every six years, the installations' standard parameters can be modified, except for the initial investment value and the regulatory useful life, which remain invariable throughout the installations' life. Likewise, every six years, the remuneration interest rate can be changed, but only for future remunerations.
The standard investment value for new installations is determined through a tender procedure.
This new remuneration is applicable since July 2013, when the Royal Decree-Law 9/2013 became effective.
On June 6, 2014, the RDL 413/2014 was published, regulating the activity of production of electric energy from renewable energy sources, cogeneration and waste. Additionally, on June 16, 2014, the Order IET 1045/2014, of the Ministry of Industry Energy and Tourism, was published, approving remuneration parameters of standard contributions applicable to certain installations of electric energy production from renewable energy sources, cogeneration and waste. By virtue of this new regulation, installations will receive, during their regulatory useful life, in addition to the remuneration from the sale of energy valued at market price, a specific remuneration comprising one term for power unit installed that covers, as applicable, investment costs for each standard installation that cannot be recovered from the sale of energy in the market, called remuneration to investment, and one term to the operation that covers, when applicable, the difference between exploitation costs and the income from the standard installation's participation in the production market, called remuneration to the operation.
At December 31, 2018, the Group does not own any asset in Spain that could be classified as plant or installation of renewable energies which remuneration is determined by the previous regulatory framework. The Parent Company has focused its efforts to carry out new developments and build new installations in LATAM, through the subsidiaries.
With regards to the regulatory framework in LATAM that, at the short and mid-terms, will affect the Grenergy Group's operations in Chile, Peru, Mexico, Colombia and Argentina, it should be noted that the energy market is private, not being subject in any case to public premiums or grants to renewable energies, as it was the case in Spain in past years. Therefore, there is no regulatory uncertainty or legal insecurity with a view to investments in photovoltaic or wind installations.
To date, the Group has operated in Chile through photovoltaic installations adhered to the small means of distributed generation regime (PMGD). PMGDs are all those generation means that have power surpluses below or equal 9 MW, connected in medium power networks in distribution systems. This is the kind of project included on the project portfolio of Grenergy at the mid-term in Chile.
The main difference in relation to energy trading between one PMGD and the remaining generators is the sale through a stabilized price. This stabilized price is offered by the distribution company to which the generator is sold. In turn, this price is established by the National Energy Commission (CNE) every 6 months, based on the projection of marginal costs for the following 48 months in each hub. Being an average of the evolution of marginal costs in the following four years and in the 24 hours of the day, this price does not present significant variations, and remains stable in comparison with the spot market price.
Also, all generating companies can enter into agreements with clients at freely-agreed prices (unregulated clients) and with transmission/distribution companies at hub price, determined by the CNE, as indicated above. Another way to trade generated energy is through a regulated tendering process of supply for distributors. In turn, distributors sell energy to regulated final clients, or to free clients who do not wish to freely subscribe supply agreements with generation companies.
Generators must communicate to the corresponding CDEC, with a 6-month notice, the energy sale option to be adopted (hub price or stabilized price). To change the regime, a 12-month notice must be given and the minimum period of permanence for each regime is of 4 years.
At December 31, 2018, the Group does not own any operating photovoltaic installation.
The proposal of distribution of results, formulated by the Parent Company's Directors, which will be submitted to approval by the Shareholders' Meeting, is the following:
| Euros | |
|---|---|
| Basis of Distribution | |
| Profit from the year | 8,991,163 |
| 8,991,163 | |
| Application | |
| To voluntary reserves | 8,786,926 |
| To capitalization reserve | 204,237 |
| 8,991,163 |
Registration and valuation standards applied when elaborating the consolidated annual accounts corresponding to 2018 have been the following:
In order to present homogeneous information, the most appropriate valuation principles and standards have been applied to all consolidated companies, for the purpose of showing the true and fair view aimed by the Parent company on its individual financial statements.
The annual accounts of all companies integrated on the consolidation perimeter refer to the same closing date and period as the present consolidated annual accounts.
Subsidiaries are all companies on which Grenergy Renovables, S.A. holds power to manage financial and operating policies, in order to obtain economic benefits from their activities. When assessing whether the Group controls a company, the existence and effect of the exercisable potential voting rights at the date of the control's assessment are considered, as well as possible arrangements with other shareholders.
Subsidiaries are consolidated through the global integration method, integrating on the consolidated annual accounts the totality of their assets, liabilities, income and expenses, after the corresponding adjustments and write-offs of intragroup operations. Subsidiaries are excluded from the consolidation from the date when they cease being part of the Group.
In order to register the acquisition of subsidiaries, the acquisition method is used. The acquisition cost is the fair value of assets delivered, equity instruments issued, and liabilities incurred or assumed at exchange date, plus costs directly attributable to the acquisition. The excess of the acquisition cost over the fair value of an investment in the acquired net identifiable assets is recognized as goodwill. If the acquisition cost is lower than the fair
value of the acquired subsidiary's net assets, the difference is directly recognized on the consolidated profit and loss account.
Intangibles assets acquired through a business combination are recognized separately from goodwill if assets' recognition criteria are met, that is to say, if they are separable or originate from legal or contractual rights, and when their fair value can be reliably valued.
Acquired identifiable assets and incurred or assumed liabilities or contingent liabilities as a result of the transaction are initially valued at their fair value at acquisition date, regardless of the percentage of minority shareholders.
When the control over a subsidiary is lost, exclusively for consolidation purposes, the profit or loss recognized on the individual annual accounts of the company that reduces its investment must be adjusted with the amount originated from reserves in consolidated companies generated from acquisition date, as well as with the amount originated from income and expenses generated by the subsidiary in the year, until the date when control is lost.
In relation to the investment of minority interests, its investment in equity is registered on "Minority interests", within the caption "Equity" of the Group's consolidated balance sheet. With regards to the consolidated profit and loss account, results from the year attributable to minority interests are included on caption "Profit/(loss) attributable to minority interests".
Before performing the corresponding write-offs on the consolidation, a temporary, valuation homogenization has been performed for internal operations in the aggregation.
The financial statements of companies included on the consolidation perimeter used on the consolidation correspond to the year ended at December 31, 2018, thus not requiring any adjustment for temporary homogenization.
In relation to the valuation homogenization, valuation criteria applied on the consolidated annual accounts are those applied by the Parent Company on its individual annual accounts, being the most appropriate valuation criteria. The subsidiaries' assets, liabilities, expenses and income have been valued in application of the same criteria, performing the necessary adjustments, except when the result from the new valuation offered a scarcely relevant interest to reach the Group's true and fair view.
In the homogenization for internal operations, amounts of items derived from non-coinciding internal operations, or in which there is some internal operation to be registered, have been adjusted to practice subsequent write-offs.
In the homogenization to perform the aggregation, when the structure of a Group company's annual accounts did not coincide with the consolidated annual accounts, the necessary reclassifications have been performed.
All foreign companies' goods, rights and obligations are translated to Euros using the exchange rate in force at the closing date to which these companies' annual accounts refer. Items on the profit and loss accounts are translated using exchange rates in force at the date of operations, applying an average exchange rate. The difference between the amount of equity, calculated as described above, and the amount of equity translated to the historical exchange rate is inscribed on equity of the consolidated balance sheet under item "Exchange profit/(loss)".
Goodwill generated on the consolidation represents the excess of the acquisition cost on the Group's investment in the fair value of a subsidiary or jointly controlled entity's identifiable assets and liabilities at acquisition date.
Positive differences between the cost of investment in the share capital of the consolidated entities with regards to the corresponding theoretic-accounting securities acquired, adjusted at the date of first consolidation, are allocated as follows:
Goodwill is only registered when they have been onerously acquired in the context of a business combination.
According to the accounting legislation, and in order to detect a possible value loss, the Parent Company's Management analyzes and assesses estimates and projections available for the different cash generating units to which goodwill has been allocated, determining whether the recoverable amount deduced from them justifies the value registered on the consolidated annual accounts. In case of an impairment loss in goodwill, it is registered on the consolidated profit and loss account of the year in which it appears and can be reversed in subsequent periods.
In the rare case when the value of acquired identifiable assets minus assumed liabilities exceeds the business combination's cost, the excess would be registered on the consolidated profit and loss account as income.
However, before recognizing such income, the company will newly assess whether identifiable acquired assets and assumed liabilities, as well as the combination cost, have been correctly identified and measured. If, during the identification and valuation process, contingent assets or intangible elements for which there is no active market arise, they will not be subject to recognition, with the limit of the abovementioned negative difference.
At both year-end closings, the Group does not have consolidation Goodwill or negative consolidation differences.
After homogenizations described above, on the consolidated annual accounts, reciprocal credits and debits and expenses and income have been written off, as well as results from internal operations not performed towards third parties.
The main variations in the consolidation perimeter corresponding to 2018 have been the following:
On June 29, 2018, the Parent Company has sold its shares on companies GR Huingan, S.P.A., GR Pacific Pan de Azucar, S.P.A. and GR Arrayán, S.P.A. Such operations have generated a capital gain of 2,053 thousand Euros, registered on item "Result from loss of control of consolidated investments" of the accompanying consolidated profit and loss account.
On August 29, 2018, the Parent Company has sold its shares on companies GR Litre, S.P.A. and GR Laurel, S.P.A. Such operations have generated a capital gain of 2,954 thousand Euros, registered on item "Result from loss of control of consolidated investments" of the accompanying consolidated profit and loss account.
The main variations on the consolidation perimeter corresponding to 2017 were the following:
They are non-monetary identifiable assets, without physical appearance, that arise as a consequence of a legal business or have been internally developed. The Group only recognizes in accounts those assets which cost can be reliably estimated and for which the Group considers probable to obtain future economic benefits or yields.
Intangible assets are initially recognized at acquisition or production cost and are, subsequently, valued at cost minus their corresponding accumulated amortization and impairment losses undergone.
Patents, licences and brands are initially valued at acquisition price and are linearly amortized throughout their estimated useful lives (25 years).
This item includes amounts satisfied for the access to ownership or right of use of computer programmes and software, as long as they are expected to be used in several years. They are systematically amortized, applying a linear criterion in a four-year period.
Expenses for the maintenance, global review of systems or recurrent expenses as a consequence of the modification or update of these applications are directly registered as expenses in the year when they are incurred.
They correspond to tangible assets owned by the Group for their use in the production or supply of goods and services or for administrative purposes, and which are expected to be used in more than one year.
Goods included on property, plant and equipment are registered at acquisition cost (updated, if applicable, with several legal provisions) or production cost, minus accumulated amortization and impairment losses, if any.
The cost of property, plant and equipment built by the Group is determined by following the same principles as for an acquired asset. The capitalization of the production cost is charged to caption "Work carried out for assets" of the consolidated profit and loss account.
Costs for the extension, modernization, improvement, substitution or renewal, which represent an increase of productivity, capacity or efficiency, or an extension of the good's useful life, are registered as higher cost of the corresponding goods, with the consequent accounting withdrawal of substituted or renewed goods or elements.
The acquisition cost of property, plant and equipment that require a period above one year to be in conditions of use includes financial expenses accrued before the element is put into operating conditions. During the year, no amount has been activated for this concept. On the other hand, financial interests accrued after such date, or to finance the acquisition of the remaining fixed assets, do not increase the acquisition cost and are registered on the profit and loss account of the year when they are accrued.
Costs incurred in the conditioning of leased premises are classified as installations, systematically amortizing them through the linear method during an 8-year period, not exceeding in any case the lease agreement's length.
Periodic expenses for the conservation, repair and maintenance that do not increase the asset's useful life are charged to the consolidated profit and loss account of the year in which they are incurred.
The amortization is calculated by systematically applying the linear method on the acquisition or production cost of assets, minus their residual value, during the years of estimated useful life of the different elements, as per the following detail:
| Years of Useful | |
|---|---|
| Life | |
| Machinery | 5-10 |
| Installations and tools | 3-50 |
| Transport elements | 5-20 |
| Furniture | 10 |
| Information equipment | 4 |
| Other property, plant and equipment | 6-8 |
Values and the residual lives of these assets are reviewed at each balance sheet date and are adjusted, where necessary.
At each year-end closing, the Group analyzes whether there are signs that the carrying value of its property, plant and equipment exceeds the corresponding recoverable amount, that is to say, that a given element may be impaired. For those identified assets, the Group estimates the recoverable amount, understood as the highest between the fair value minus necessary selling costs and the value in use. If the asset does not generate cash flows per se, independent from other assets, the Group calculates the recoverable amount of the Cash Generating Unit to which it belongs.
If the recoverable value thus determined is below the asset's carrying value, the difference between both values is recognized on the consolidated profit and loss account by reducing the asset's carrying value down to its recoverable amount, and future charges for amortization are adjusted in proportion to their adjusted carrying value and the new remaining useful life, if it was necessary to re-estimate it.
Similarly, when there are signs of recovery in the value of an element of property, plant and equipment, the Group registers the reversal of the impairment loss registered in previous years and future charges for amortization are accordingly adjusted. In any case, such reversal does not imply an increase of the asset's carrying value above the value that it would have if impairment losses had not been recognized in previous years.
Profit or loss resulting from the disposal or write-off of an asset is calculated as the difference between the value of the consideration received and the asset's carrying value, and is recognized on the consolidated profit and loss account of the year.
The Group classifies lease agreements as financial or operating leases based on the operation's economic substance, regardless of its legal form.
Leases are classified as financial leases as long as their conditions transfer to the Group risks and benefits inherent to the ownership of the leased good. Elements thus acquired are classified on the category of non-current assets corresponding to the nature of the leased good, valuing it at the lowest value between the leased asset's fair value and the current value of minimum payments agreed at lease inception, including the value of the call option in absence of reasonable doubts on its exercise.
The payment obligation derived from the financial lease, net of the financial charge, is recognized on current or non-current debts payable, depending on whether the payment will be settled before or after the 12 months following the year-end closing.
Interests derived from the financing of fixed assets are allocated to the consolidated profit and loss account during the period of validity of the lease, and are calculated at the operation's effective interest rate, thus obtaining a constant periodic interest on the amount of the debt to be amortized in each period.
Amortization policies and impairment corrections of such goods are similar to those applied by the Group to its intangible assets and property, plant and equipment.
Leases where the lessor keeps an important part of risks and benefits derived from the good's ownership are classified as operating leases.
Payments for operating leases (net of any incentive granted by the lessor) are charged to the consolidated income statement of the year during the lease period.
A financial instrument is a contract that gives rise to a financial asset in an entity and, simultaneously, to a financial liability or an equity instrument in another. The Group only recognized financial instruments on the balance sheet when becoming a party of the contract, according to its specifications.
On the accompanying consolidated balance sheet, financial assets and liabilities are classified as current or non-current based on whether their maturity is equal or below twelve months, respectively, from the year-end closing date.
The Group most regular financial assets and liabilities are the following:
Trade receivables
Financing received from financial entities and suppliers
They are initially recognized at fair value plus incremental costs directly allocable to the transaction, except when assets are classified in the category of "Financial assets held for trading", in which case incremental costs are directly allocated to the consolidated profit and loss account of the year in which they are incurred.
For valuation purposes, the Group classifies financial assets, except for investments held in group companies, in one of the following categories:
Loans and accounts receivable: they correspond to credits (commercial or not) nonderivatives, not being traded on an active market, which cash flows are fixed or determinable and for which the entire disbursement is expected to be recovered, except when there are reasons allocable to the debtor's solvency. They arise when the Group supplies cash or goods and services corresponding to its business purpose directly to a debtor, without intending to negotiate with the account receivable. It also includes deposits and sureties registered at face value, since it does not significantly differ from the fair value.
After initial recognition, they are valued at amortized cost, using in their determination the effective interest rate method. Nonetheless, in general, trade credits with maturity below twelve months are registered at face value, that is to say, they are not discounted.
"Amortized cost" is understood as the asset's acquisition cost minus collections of main, corrected (upwards or downwards, as applicable) by the portion systematically allocated to results of the difference between the initial cost and the corresponding reimbursement value at maturity, taking into account eventual impairment losses.
Moreover, effective interest rate is considered the discount rate that, at asset's acquisition date, is exactly equal to the asset's initial value for the totality of its estimated cash flows for all concepts throughout its remaining life.
The Group follows the criterion of registering impairment corrections in order to cover balances with a given ageing or in which circumstances concur that allow doubting on the debtor's solvency.
Financial liabilities are classified based on contractual agreements and taking into account the operations' economic fund.
The main financial liabilities held by the Group correspond to liabilities at maturity, remunerated or not, classified by the Group for valuation purposes on the category of "Debts and items payable", initially valued at fair value and subsequently at amortized cost.
Debts with credit institutions and other remunerated liabilities: loans, bank overdrafts, obligations and other similar instruments that accrue interests are initially registered at
their fair value, which equals the cash received, net of costs incurred in the transaction that are directly attributable. Accrued financial expenses, including premiums payable in the liquidation or reimbursement and direct costs allocable to the issuance are registered on the consolidated profit and loss account following the effective interest rate method, increasing the debt's carrying value in so far as they are not liquidated in the period when they are accrued. It also includes loans at a cero interest rate, registered at face value, since it does not significantly differ from the fair value.
Loans which short-term maturity which long-term refinancing is ensured at the Group's discretion, through long-term credit policies, are classified in the accompanying consolidated balance sheet as non-current liabilities.
Trade payables: the Group's trade payables, in general, have maturities not above one year and do not explicitly accrue interests, registering them at their face value, which does not significantly differ from their amortized cost.
The Group writes off a financial liability or a portion therein when obligations contemplated on the corresponding contract have been satisfied, cancelled or expired.
Substantial modifications of initially recognized liabilities are registered as a cancelation of the original liability and the recognition of a new financial liability, as long as instruments have substantially different conditions. The difference between the book value of the financial liability cancelled or assigned to a third party and the paid consideration, including any assigned asset other than cash of assumed liability, is registered on the consolidated profit and loss account.
All capital instruments issued by the Group are classified on item "Capital" of caption "Equity" of Equity in the accompanying consolidated balance sheet. The Group does not own any other equity instruments.
Such instruments are registered in consolidated equity for the amount received, net of direct issuance costs.
When the Group acquires or sells its own equity instruments, the amount paid or received is directly registered in consolidated equity accounts, not recognizing any amount on the consolidated income statement for such transactions (see Note 12.4).
This caption on the accompanying consolidated balance sheet includes cash at hand, spot deposits in credit institutions and other current investments with high liquidity with an original maturity below or equal to three months. Bank overdrafts are classified on caption "Current debts" of the "Current liabilities" of the accompanying consolidated balance sheet.
This caption of the consolidated balance sheet includes assets that the Group:
Inventories are valued at the lowest amount between the acquisition or production cost and their net realizable value, understood as the amount that the Group shall obtain at disposal in the market in the normal business course, minus necessary costs to carry it out (completion, trading, sale and distribution costs).
The formula applied by the Group to determine of the cost for each type of inventories is the following:
Commercial discounts, granted rebates and similar items are recognized when conditions determining their granting are likely to be met, such as reduction of the inventories' cost. Moreover, discounts for early payment are recognized as a reduction of the cost of acquired inventories.
The Group performs an assessment of the net realizable value of inventories at year-end closing, allocating the corresponding impairment correction when they are overvalued. When circumstances that caused the recognition of inventories' value correction cease to exist or there is clear evidence justifying an increase of the net realizable value due to changes in economic circumstances, the previous value correction is reversed, taking as limit of such reversal the lowest amount between the inventories' cost and new net realizable value. Both inventories' value corrections and their reversal are recognized on the consolidated profit and loss account of the year.
Photovoltaic solar plants owned by the Group are initially classified as inventories, since Directors consider that their normal destination is their sale. For those cases when, since inception, a decision is made to exploit the plant, it is classified as property, plant and equipment.
The Group's functional currency is the Euro, and therefore all balances and transactions denominated in currencies other than Euro are considered denominated in foreign currency. Such transactions are registered in Euros, applying spot exchange rates in force at transactions' dates.
At year-end closing, monetary assets and liabilities in foreign currency are translated to Euros using the average spot exchange rate in force at such date of the corresponding currency market.
Profit and loss resulting from the liquidation of transactions in foreign currency and of the translation to exchange rates at closing date of monetary assets and liabilities in foreign currency are recognized on the consolidated profit and loss account of the year in the item "Exchange profit/(loss)".
The income tax expense of the year is calculated through the sum of the current tax applicable of the tax rate on the tax assessment basis of the year, and after applying fiscally admissible deductions, plus the variation of deferred tax assets and liabilities.
The Group registers on Equity of the consolidated balance sheet the tax effect related to items directly registered in equity accounts.
Deferred taxes are calculated in accordance with the method based on the balance, on temporary differences arisen between tax bases of assets and liabilities and their carrying amounts, applying the approved regulation and tax rate, or to be approved, at year-end closing, and which is expected to be applied when the corresponding deferred tax asset is realized or the deferred tax liability is liquidated.
Deferred tax liabilities are recognized for all taxable temporary differences, except when the temporary difference derives from the initial recognition of a goodwill or of other assets and liabilities in an operation, other than a business combination, which has not affected the tax or accounting results. Deferred tax assets are recognized when the Group is likely to have sufficient tax gains in the future to offset deductible temporary differences or unused tax losses or credits.
At year-end closing, the Group reviews registered deferred taxes (both assets and liabilities) in order to verify that they remain in force, performing the corresponding corrections therein, according to results from analyses performed.
The Group Spanish companies present the Corporate Income Tax under the consolidated taxation regime, together with the Group's Parent Company, Daruan Group Holding, S.L. And with other companies included on the tax group Daruan Group Holding, S.L. And Subsidiaries, under number 0381/14. Accordingly, the deductions in the Corporate Income Tax charge affect the calculation of the tax accrued in the Group for their effective amount, which is applicable in the consolidated declaration regime, not for a higher or lower amount that would correspond in individual taxation regime.
The Group registers income and expenses based on the accrual criterion, that is to say, when there is a real flow of goods and services represented by them, regardless of the timing of the monetary or financial flow derived from them.
The most significant criteria followed by the Group to register its income and expenses are the following:
Income from sales and services delivered: they are registered at the fair value of the consideration collected or to be received and represent amounts receivable for goods and the services delivered in the ordinary framework of activity, minus discounts, VAT and other taxes related to sales.
Sales of goods are recognized as income when all risks and benefits inherent to their ownership have been substantially transferred, when the transaction's outcome can be reliably determined, and when the Group is likely to receive economic yields derived from the transaction.
Income associated to the service delivery is also recognized considering the service realization degree at balance sheet date, as long as it is possible to reliably estimate the transaction's outcome and the Group is likely to receive economic yields derived from it.
At the date of formulation of the present consolidated annual accounts, the Parent Company's Directors distinguish between:
The Group's consolidated annual accounts include all significant provisions with regards to which the Group estimates that there is a high probability of having to face the obligation. They are quantified based on the best information available at the date of formulation of the consolidated annual accounts on the causing event's consequences, taking into account, where significant, the temporary value of money.
Their allocation is charged to the consolidated profit and loss account of the year in which the obligation (legal, contractual or implicit) arises, and they are fully or partly reversed, charged to the consolidated profit and loss account, when obligations cease to exist or decrease.
At year-end closing, the Group does not have any contingent liabilities.
Environmental assets are goods used on a lasting basis on the Group's activities, and which main purpose is to minimize the environmental impact and to protect and improve the environment, including the reduction or elimination of future pollution in the Group's activities.
Criteria used for the initial recognition, allocation to amortization and possible impairment corrections of such assets are described on Note 4.3 above.
Due to the Group's activities, and according to the legislation in force, the Group holds control on the pollution degree of waste and emissions, as well as of an appropriate waste collection policy. Expenses incurred for these purposes are charged on the consolidated profit and loss account of the year when they are incurred.
Personnel costs include of the Group's all social assets and liabilities, obligatory or voluntary, accrued at each moment, recognizing obligations for extra pays, holidays and variable remunerations, as well as associated expenses.
This kind of remunerations are valued, without update, at the amount payable for services received, generally registering them as personnel costs of the year, and including them on a liability account of the consolidated balance sheet at the difference between the total accrued expense and the amount satisfied at year-end closing.
According to the legislation in force, the Group is compelled to indemnify employees who are dismissed without justified cause. Such severances are paid to employees as a consequence of the Group's decision to terminate their labour agreement before the normal date of retirement, or when the employee voluntarily accepts resigning in exchange for this benefit. The Group recognizes these benefits when it has demonstrably committed to terminating the employment of current workers, according to a detailed plan, without possibility of withdrawal, or to provide severances as a consequence of an offer to promote voluntary resignation.
At year-end closing, the Group does not count with any personnel reduction plan requiring the creation of a provision for this concept.
Transactions with payments based in equity instruments are those that, in exchange for receiving goods or services, including services delivered by employees, are liquidated by the Parent Company with equity instruments or with an amount based on the value of equity instruments, such as stock options or rights on the revaluation of shares.
The Group will recognize, on the one hand, goods or services received as asset or as expense, based on their nature, at the moment of obtaining them, and, on the other hand, the corresponding increase in equity if the transaction is liquidated with equity instruments,
or the corresponding liability if the transaction is liquidated with an amount based on the value of equity instruments.
If the Group had the option to settle the payment with equity instruments or in cash, a liability must be recognized in so far as the Group had incurred in a present obligation to liquidate in cash or with other assets; otherwise, an equity item will be recognized. If the option corresponds to the provider or supplier of goods or services, the Group will register a compound financial instrument, including a liability component, for the other party's right to require the cash payment, and an equity component for the right to receive the remuneration with equity instruments.
For transactions which require completing a given period of services, the recognition is made as such services are delivered during said period.
For transactions with employees liquidated with equity instruments, both services delivered and the increase in equity to be recognized are valued at the fair value of assigned equity instruments, referred to the date of the concession agreement.
Transactions liquidated with equity instruments which counterpart are goods or services other than those delivered by employees will be valued, if they can be reliably estimated, at the fair value of goods or services at the date when they are received. If the fair value of goods or services received cannot be reliably estimated, goods or services received, and the increase in equity, will be valued at the fair value of assigned equity instruments, referred to the date when the Group obtains goods or the other party delivers services.
After recognizing goods and services received, according to the above, as well as the corresponding increase in equity, no additional adjustment would be performed on equity after irrevocability date.
In transactions liquidated in cash, goods or services received, and the liability to be recognized, will be valued at the liability's fair value, referred to the date when requirements for their recognition are met.
Subsequently, and until liquidation, the corresponding liability will be valued at the fair value at each year-end closing, allocating to the profit and loss account any valuation change during the year.
At December 31, 2018, the Parent Company has granted an incentive plan to its employees, consisting on a stock option plan in the Parent Company. Such plan establishes that transactions will be liquidated through the delivery of equity instruments (Note 12.5).
In general, operations between group companies are initially registered at fair value. Where applicable, if the agreed price differs from the fair value, the difference is registered based on the operation's economic reality. The subsequent valuation is performed in accordance with the corresponding standards.
However, in mergers, spin-offs or non-monetary contributions of a business, the Group uses the following criterion:
The revealed difference is registered on reserves.
The composition and variations during 2018 and 2017 in accounts included on this caption of the accompanying balance sheet have been the following:
| Machinery and technical installations |
Other installations, tools and furniture |
Other fixed assets |
Work in progress |
TOTAL | |
|---|---|---|---|---|---|
| COST | |||||
| Balance at 31.12.2016 | 11,024,511 | 558,926 | 101,156 | 11,223,209 | 22,907,802 |
| Additions | 29,606,848 | 19,931 | 174,422 | 485,736 | 30,286,937 |
| Exits, write-offs and reductions | (35,579,620) | (1,264) | - | - (35,580,884) | |
| Transfers | 10,415,477 | - | - | (10,415,477) | - |
| Balance at 31.12.2017 | 15,467,216 | 577,593 | 275,578 | 1,293,467 | 17,613,855 |
| Additions | 162,241 | 5,833 | 196,670 | 26,570,743 | 26,935,487 |
| Exits, write-offs and reductions | (25,551,746) | (32,705) | (28,073) | - (25,612,525) | |
| Reclassifications | 153,398 | 68,894 | (222,293) | - | - |
| Transfers | 11,524,431 | - | - | (11,524,431) | - |
| Balance at 31.12.2018 | 1,755,540 | 619,615 | 221,882 | 16,339,779 | 18,936,817 |
| AMORTIZATION AND DEPRECIATION | |||||
| Balance at 31.12.2016 | (257,328) | (140,095) | (58,566) | - | (455,988) |
| Allocation of the year | (1,250,147) | (50,502) | (36,003) | - | (1,336,652) |
| Decreases | 807,216 | 897 | - | - | 808,113 |
| Balance at 31.12.2017 | (700,259) | (189,700) | (94,569) | - | (984,528) |
| Allocation of the year | (810,120) | (40,290) | (29,941) | (880,350) | |
| Decreases | 17,974 | 20,191 | 21,648 | 59,814 | |
| Balance at 31.12.2018 | (1,492,404) | (209,799) | (102,862) | - | (1,805,065) |
| IMPAIRMENT | |||||
| Balance at 31.12.2016 | - | - | - | - | - |
| Allocation of the year | - | - | - | - | - |
| Decreases | - | - | - | - | - |
| Balance at 31.12.2017 | - | - | - | - | - |
| Allocation of the year | - | - | - | (2,174,486) | (2,174,486) |
| Decreases | - | - | - | - | - |
| Balance at 31.12.2018 | - | - | - | (2,174,486) | (2,174,486) |
| NBV at 31.12.2017 | 14,766,957 | 387,893 | 181,009 | 1,293,467 | 16,629,327 |
|---|---|---|---|---|---|
| Balance at 31.12.2018 | 263,136 | 409,816 | 119,020 | 14,165,293 | 14,957,266 |
These goods' useful lives as well as the amortization criteria used are detailed on Note 4.3.
The main additions of 2018 and 2017 correspond to plants built in both years (Note 4.1.6).
The main write-offs in 2018 mainly correspond to sales of solar plants associated to Group companies GR Huingan SPA, GR Litre SPA, GR Laurel SPA, GR Tineo SPA, GR Lingue SPA, GR Guayacan SPA and GR Pan de Azucar Spa. These sales have generated profits for an amount of 6,721,988 Euros, registered on caption "Impairment and results from disposals of fixed assets" of the accompanying consolidated profit and loss account.
The main write-offs of 2017 mainly corresponded to sales of solar plants associated to the Group companies GR Radal SPA, GR Patagua SPA, GR Boldo SPA, GR Tiaca SPA, GR Espino SPA, GR Coigue SPA, GR Araucaria Spa and GR Canelo SPA. These sales generated profits for an amount of 7,265,562 Euros registered on caption "Impairment and results from disposals of fixed assets" of the accompanying consolidated profit and loss account.
During 2018 the Group has registered an impairment of fixed assets, for an amount of 2,174 thousand Euros (0 thousand Euros in 2017), mainly corresponding to several projects in progress held by the Group mainly in Mexico.
At 2018 closing, the Group holds on property, plant and equipment fully-amortized elements still in use, for an amount of 96,623 Euros (78,626 Euros at 2017 closing).
The caption "Other fixed assets", at December 31, 2018 and December 31, 2017, includes 182,641 Euros and 43,252 Euros, respectively, corresponding to the net book value of transport elements subject to financial lease, and classified on the corresponding caption depending on their nature. The length of these lease agreements varies from 2 and 5 years (see Note 7.1).
The Group does not hold commitments to acquire or sell property, plant and equipment for a significant amount, and there are no elements of property, plant and equipment in litigation or related to guarantees with third parties.
The Group has contracted several insurance policies to cover risks to which elements of the property, plant and equipment are subject, considering that their coverage is sufficient.
The composition and variations during 2018 and 2017 in accounts included on this caption of the accompanying balance sheet have been the following:
| Patents, licences, brands and similar |
Computer software |
TOTAL | |
|---|---|---|---|
| COST | |||
| Balance at 31.12.2016 | - | 7,350 | 7,350 |
| Additions | - | 3,387 | 3,387 |
| Business combination | 2,845,760 | - | 2,845,760 |
| Balance at 31.12.2017 | 2,845,760 | 10,737 | 2,856,497 |
| Additions | - | - | - |
| Exchange profit/(loss) | (151,435) | - | (151,435) |
| Balance at 31.12.2018 | 2,694,325 | 10,737 | 2,705,062 |
| AMORTIZATION AND DEPRECIATION | |||
| Balance at 31.12.2016 | - | (6,348) | (6,348) |
| Allocation of the year | - | (424) | (424) |
| Exits, write-offs and reductions | - | - | - |
| Balance at 31.12.2017 | - | (6,772) | (6,772) |
| Allocation of the year | - | (872) | (872) |
| Exits, write-offs and reductions | - | - | - |
| Balance at 31.12.2018 | - | (7,644) | (7,644) |
| NBV at 31.12.2017 | 2,845,760 | 3,965 | 2,849,725 |
|---|---|---|---|
| Balance at 31.12.2018 | 2,694,325 | 3,093 | 2,697,418 |
These goods' useful lives as well as the amortization criteria used are detailed on Note 4.2 to the present notes to the financial statements.
Patents, licences, brands and similar correspond to the fair value of the contract awarded to the subsidiary Kosten, S.A. in the frame of the "Open National and International Tender in the Wholesale Electricity Market (MEM) of electric energy of renewable generation sources – Renovar Programme (Round 1)". Through Kosten, S.A., the Group will be entrusted with the development and design and will in due course carry out the construction, installation and operation in Argentina of the Kosten Wind Farm, with an installed power of 24 MW.
The Group's Directors consider that there are no signs of impairment of the different intangible assets at 2018 or 2017 closings, and thus no value correction has been made during the year.
At 2018 and 2017 closings, the Group held on its intangible assets fully-amortized elements still in use, for an amount of 6,160 Euros.
At December 31, 2018 and 2017, the Group does not own intangible assets subject to financial lease. Also, the Group has not entered into operating lease agreements on goods of its intangible assets.
The Group does not hold commitments to acquire or sell intangible assets for a significant amount and does not have elements of property, plant and equipment under litigation or related to guarantees towards third parties.
The caption of "Other tangible fixed assets" includes the following amounts of transport elements in which the Group is the lessee under financial lease:
Year ended at 31 December 2018
| Property, plant and equipment |
Gross value | Accumulated amortization |
Net value | |
|---|---|---|---|---|
| Transport elements | 206,315 | (23,674) | 182,641 | |
| Total | 206,315 | (23,674) | 182,641 |
Year ended at 31 December 2017
| Property, plant and equipment |
Gross value | Accumulated amortization |
Net value | |
|---|---|---|---|---|
| Transport elements | 71,577 | (28,325) | 43,252 | |
| Total | 71,577 | (28,325) | 43,252 |
These assets' initial value corresponds to the lowest between the fair value of the good and the current value of agreed minimum payments, including the call option, where applicable, at lease date.
The most significant data, at December 31, 2018 and 2017, of goods acquired under financial lease are the following:
Year ended at 31 December 2018
| Euros | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Element | Contract's maturity |
Number of | Cost in | Satisfied instalments | Outstanding instalments |
|||||
| instalments | origin | Previous years |
Current year | Short term | Long term |
|||||
| Transport elements | 22/04/2021 | 60 | a) | 31,908 | 10,486 | 6,222 | 6,919 | 8,805 | ||
| Transport elements | 05/03/2023 | 60 | a) | 49,835 | - | 7,960 | 9,651 | 32,224 | ||
| Transport elements | 22/11/2022 | 48 | a) | 105,830 | - | 913 | 11,092 | 93,825 | ||
| Total | 187,573 | 10,486 | 15,095 | 27,662 | 134,854 |
a) Monthly instalments
| Euros | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Element | Contract's maturity |
Number of instalments |
Cost in | Satisfied instalments | Outstanding instalments |
||||||
| origin Previous years |
Current year | Short term | Long term | ||||||||
| Transport elements | 27/10/2019 | 60 | a) | 39,669 | 15,711 | 7,967 | 8,184 | 7,807 | |||
| Transport elements | 22/04/2021 | 60 | a) | 31,908 | 4,432 | 5,948 | 6,222 | 15,200 | |||
| Total | 71,577 | 20,143 | 13,916 | 14,406 | 23,007 |
a) Monthly instalments
In order to develop its activity, the Group leases to third parties and other Daruan Group companies the right of use of certain goods. The main lease agreements' conditions in force during 2018 and 2017 are the following:
Year ended at 31 December 2018
| Element | Contract's | Expense of the year (a) |
Contingent | Renewal | ||
|---|---|---|---|---|---|---|
| maturity | 2018 | payments | Year | Call option |
Price review |
|
| Office lease (Spain) | 2019 | 108,000 | b) | 2018 | N/A | 2019 |
| Office lease (Chile) | 2019 | 69,352 | 2016 | N/A | 2018 | |
| Office lease (Peru) | 2019 | 24,938 | 2018 | N/A | 2019 | |
| Apartment lease (Chile) | 2019 | 7,790 | 2018 | N/A | 2019 | |
| Apartment lease (Mexico) | 2019 | 21,798 | 2018 | N/A | 2019 | |
| Total | 231,878 | |||||
a) Monthly instalments
b) Based on CPI
Consolidated annual accounts corresponding to the year ended at 31 December 2018
| Element | Expense of the year (a) Contract's |
Contingent | Renewal | ||||
|---|---|---|---|---|---|---|---|
| maturity | 2017 | payments | Year | Call option | Price review |
||
| Office lease (Spain) | 2018 | 72,000 | b) | 2017 | N/A | 2018 | |
| Office lease (Chile) | 2023 | 80,924 | 2016 | N/A | 2016 | ||
| Office lease (Peru) | 2018 | 25,536 | 2017 | N/A | 2017 | ||
| Apartment lease (Mexico) | 2018 | 22,081 | 2016 | N/A | 2018 | ||
| Total | 200,541 | ||||||
| a) Monthly instalments |
b) Based on CPI
At 2018 and 2017 closings, the Group has constituted the legal sureties required by lessors, which value amounts to 91,989 Euros and 84,387 Euros respectively (see Note 8.2).
At 2018 and 2017 closings, the detail of minimum future payments for non-cancellable operating lease agreements, broken down per maturity terms is the following:
| 2018 | 2017 | ||||||
|---|---|---|---|---|---|---|---|
| 1 year | From 1 to 5 years |
+5 years | 1 year | From 1 to 5 years |
+5 years | ||
| Office lease (Spain) | 108,000 | - | 108,000 | 108,000 | - | ||
| Office lease (Chile) | 170,612 | 1,100,461 | 220,092 | 80,924 | 80,924 | - | |
| Office lease (Peru) | 27,215 | 27,215 | - | 25,536 | 25,536 | - | |
| Apartment lease (Chile) | 7,904 | - | - | - | - | - | |
| Apartment lease (Mexico) | 21,798 | - | - | 22,081 | 22,081 | - | |
| Total | 335,529 | 1,127,676 | 220,092 | 236,541 | 236,541 | - |
At 2018 and 2017 closings, or throughout these years, goods leased by the Group have not been subleased to third parties.
The composition and variations during 2018 and 2017 in accounts included on this caption of the accompanying consolidated balance sheet have been the following:
| Balance at | 31.12.2016 Additions Withdrawals Balance at | 31.12.2017 Additions Withdrawals Balance at | 31.12.2018 | ||||
|---|---|---|---|---|---|---|---|
| Non-current investments |
|||||||
| Equity instruments | - | - | - | - | 11,474 | - | 11,474 |
| Other financial assets | 53,373 | (53,373) | - | - | - | - | |
| 53,373 | - | (53,373) | - | 11,474 | - | 11,474 | |
| Current investments | |||||||
| Loans to companies | 16,824 | 15,327 | - | 32,151 | 45,830 | (32,151) | 45,830 |
| 16,824 | 15,327 | - | 32,151 | 45,830 | (32,151) | 45,830 | |
| Total | 70,197 | 15,327 | (53,373) | 32,151 | 57,304 | (32,151) | 57,304 |
Equity instruments correspond to the Parent Company's investment in certain group companies that have not been included on the consolidation perimeter since they are inactive and they investment is not significant.
Loans to companies correspond to credits for Corporate Income Tax of held by some Group companies with the Parent Company of the Group Daruan Group Holding, S.L. parent company of the tax group (Note 18).
The variation during 2018 and 2017 of the different accounts comprised on captions "Financial investments" of the accompanying consolidated balance sheet is the following:
| Balance at 31.12.16 |
Entries | Exits | Balance at 31.12.2017 |
Entries | Exits | Balance at 31.12.2018 |
|
|---|---|---|---|---|---|---|---|
| Non-current investments | |||||||
| Equity instruments | 210,480 | - | (210,480) | - | - | - | - |
| Other financial assets | - | 6,453 | - | 6,453 | (5,705) | 748 | |
| Deposits and sureties | 53,186 | 31,443 | (242) | 84,387 | 7,602 | - | 91,989 |
| 263,666 | 37,896 | (210,722) | 90,840 | 7,602 | (5,705) | 92,737 | |
| Current investments | |||||||
| Loans to companies | - | - | - | - | 2,236,465 | - | 2,236,465 |
| Other financial assets | 2,354,409 | 146,764 (2,353,828) | 147,345 | 130,707 | (154,214) | 123,838 | |
| Deposits and sureties | - | - | - | - | - | - | |
| 2,354,409 | 146,764 (2,353,828) | 147,345 2,367,172 | (154,214) | 2,360,303 | |||
| Total | 2,618,075 | 184,660 (2,564,550) | 238,185 2,374,774 | (159,919) | 2,453,040 |
Current loans to companies correspond to 3 loans held by the subsidiary Grenergy Pacific Limitada with entities that left the Group at December 31, 2018 (GR Tineo S.P.A., GR Lingue S.P.A. and GR Guayacan S.P.A.). These credits have been collected on February 2019.
In 2017, the subsidiaries Greenhouse Fields Energy Solar Energy, S.L. and Greenhouse Renewable Energy, S.L. sold the investment held by them by 7.24% in Evacuación de Promotores Arico Sur, A.I.E. at their carrying value (210,480 Euros).
The detail of financial investments based on the Group's management of them is the following:
Year ended at 31 December 2018
| Loans and items receivable |
Total | |
|---|---|---|
| Non-current investments | ||
| Other financial assets | 748 | 748 |
| Non-current deposits and sureties | 91,989 | 91,989 |
| 92,737 | 92,737 | |
| Current investments | ||
| Current credits | 2,236,465 | 2,236,465 |
| Other financial assets | 123,838 | 123,838 |
| 2,360,303 | 2,360,303 | |
| Total | 2,453,040 | 2,453,040 |
Year ended at 31 December 2017
| Loans and items receivable |
Total | |
|---|---|---|
| Non-current investments | ||
| Other financial assets | 6,453 | 6,453 |
| Non-current deposits and sureties | 84,387 | 84,387 |
| 90,840 | 90,840 | |
| Current investments | ||
| Other financial assets | 147,345 | 147,345 |
| 147,345 | 147,345 | |
| Total | 238,185 | 238,185 |
During 2018 and 2017, the Group has not reclassified financial assets between categories or performed any assignment of transfer of financial assets.
At December 31, 2018 and 2017, financial assets with determined or determinable maturity per remaining terms present a length above 5 years.
At December 31, 2018 and 2017, the Group does not have financial assets delivered or accepted as guarantee of operations
The composition of inventories at 2018 and 2017 closings is the following:
| 31.12.2018 | 31.12.2017 | |||||
|---|---|---|---|---|---|---|
| Cost | Impairment corrections |
Balance | Cost | Impairment corrections |
Balance | |
| Raw materials and other supplies | 1,115,309 | - | 1,115,309 | 177,078 | - | 177,078 |
| Plants in progress | 4,858,820 | - | 4,858,820 | 9,470,115 | - | 9,470,115 |
| Advances to suppliers | 29,502 | - | 29,502 | 3,773,502 | - | 3,773,502 |
| Total | 6,003,631 | - | 6,003,631 13,420,696 | - 13,420,696 |
At 2018 closing, the Group's Inventories include components and other materials, for an amount of 1,115,309 Euros (177,078 Euros of components at 2017 closing). Also, they include Advances to Suppliers for an amount of 29,502 Euros at 2018 closing and 3,773,502 Euros at 2017 closing.
The caption of Plants in Progress, for an amount of 4,858,820 Euros, includes construction costs for photovoltaic plants mostly located in Chile, which will be sold (9,470,115 Euros at 2017 closing).
The Group has contracted insurance policies to cover risks to which inventories are subject, considering that their coverage is sufficient.
The caption "Trade receivables" of the accompanying consolidated balance sheet corresponds to amounts receivable originated from the lease and maintenance of photovoltaic plants and income from operating and maintenance services of photovoltaic plants to third parties, as well as to Daruan Group companies.
At December 31, 2018, in the caption "Accounts receivable" mainly includes amounts receivable from the sale of photovoltaic plants for an amount of 7,679 thousand Euros (7,929 thousand Euros at December 31, 2017).
Moreover, at December 31, 2018, the caption "Other receivables" mainly includes amounts receivable from the Parent Company's sale of shares in companies GR Alerce S.P.A., GR Palma S.P.A., GR Lilén S.P.A., GR Meli S.P.A., Gr Tineo S.P.A., GR Lingue S.P.A. and GR Guayacan S.P.A., for an amount of 6,524 thousand Euros (Note 4.1.6).
At December 31, 2017, the caption "Other receivables" mainly included amounts receivable from the Parent Company's sale of shares on companies GR Canelo S.P.A., GR Boldo S.P.A.; GR Espino S.P.A.; GR Tiaca S.P.A.; Gr Coigüe S.P.A.; GR Radal S.P.A. and GR Patagua S.P.A. for an amount of 6,043 thousand Euros (Note 4.1.6).
During the first quarter of 2019, most of the outstanding amount from the abovementioned sales of shares and plants has been collected.
At 2018 and 2017 closings, there are no balances considered as bad debt.
The variation during 2018 and 2017 of impairment corrections has been the following
| Euros | |
|---|---|
| Balance at December 31, 2016 | (6,934) |
| Reversal of the year | 6,934 |
| Balance at December 31, 2017 | - |
| Reversal of the year | - |
| Balance at December 31, 2018 | - |
The totality of balances included on this caption is due within the 12 coming months, and Directors consider that the amount included on the accompanying consolidated balance sheet in relation to these assets approaches its fair value.
The composition at 2018 and 2017 closings is the following:
| Balance at 31.12.2018 |
Balance at 31.12.2017 |
|
|---|---|---|
| Cash | 13,119,041 | 2,953,415 |
| Total | 13,119,041 | 2,953,415 |
Our of the amount of the chart above, at December 31, 2018, 7,098,860 Euros correspond to two current accounts which will be used on future capital disbursements in the Group company Kosten, S.A.
At December 31, 2018 the Parent Company's share capital amounts to 3,645,933 Euros, comprising 24,306,221 shares of a face value each of 0.15 Euros.
On May 14, 2015, the Parent Company's Sole Shareholder agreed the transfer of 799 shares to the company Gahuco Investments, S.L. and 160 shares to the company Vivanco Abogados, S.L.P.
The Extraordinary General Shareholders' Meeting held on May 19, 2015 approved a split of shares, increasing the number of shares to 20,000,000, without altering the figure of share capital or shareholding percentages, decreasing each share's face value to 0.15 Euros. On the same Meeting, they agreed the Parent Company's transformation from Limited Liability Company to Limited Company and the consequent exchange of participations into shares.
On May 19, 2015, the Parent Company's General Shareholders' Meeting authorized the Board of Directors to agree capital increases once or several times, as established on article 297.1.b) of the Corporations Law.
The Parent Company's Board of Directors held on June 30, 2015 agreed the capital increase through monetary contributions for a nominal amount of 409,091 Euros, through the issuance and release of 2,727,273 new shares with a face value of 0.15 Euros per share, and share premium of 1.23 Euros per share (3,354,544 Euros), implying a total issuance amount of 3,763,635 Euros.
On July 8, 2015, the Parent Company incorporated the 2,727,273 newly issued shares to trading on the MAB-EE, out of which the shareholder Gahuco Investments, S.L. subscribed 138,406 shares.
The Parent Company's Board of Directors, by virtue of the delegation made by the Extraordinary General Shareholders' Meeting, held on May 6, 2016, agreed a capital increase to a maximum amount of 3,720,000 Euros (3,409,090.95 Euros before the increase) through the release of a maximum of 2,072,727 shares with a face value each of 0.15 Euros and an associated share premium of 1.75 Euros per share.
Additionally, the preferential subscription right is recognized in a proportion of 1 new share per 10 old shares.
The Parent Company's Board of Directors, by virtue of the delegation made by the Extraordinary General Shareholders' Meeting, held on June 28, 2016, communicated the result from the capital increase, declaring that it was incomplete, leaving the capital increase to the figure of 3,645,933.15 Euros (3,409,080.95 Euros before the increase), that is to say, in an amount of 236,842.20 Euros, through the issuance and release of 1,578,948 new shares of a face value of 0.15 Euros per share and a share premium of 1.75 Euros (2,763,159 Euros), implying a total issuance amount of 3,000,001.20 Euros.
At December 31, 2018, the Parent Company's shareholders with direct shareholding above 10% of the share capital are the following:
| Shareholder | Number of shares |
Shareholding percentage |
|---|---|---|
| Daruan Group Holding, S.L. | 18,469,590 | 75.99% |
The share premium amounts to 6,117,703 Euros at December 31, 2018. It can be allocated to the same purposes as the Parent Company's voluntary reserves, including its conversion into capital.
The Statement of changes in consolidated equity, which is part of these consolidated annual accounts, details aggregated balances and variations during 2018 and 2017. Below, the composition and variations of its different items are presented:
Year ended at 31 December 2018
| Balance at 31.12.17 |
Increase | Decrease | Transfer | Balance at 31.12.2018 |
|
|---|---|---|---|---|---|
| Parent Company's Reserves: | |||||
| Non-distributable reserves | |||||
| Legal reserve | 729,187 | - | - | 729,187 | |
| Capitalization reserve | 315,027 | - | - | 20,194 | 335,221 |
| Distributable reserves: | |||||
| Voluntary reserves | 7,394,946 | 3,801,634 | - | 836,371 | 12,032,951 |
| Total Parent Company's Reserves | 8,439,160 | 3,801,634 | - | - | 13,097,359 |
| Reserves in consolidated Companies | (4,615,622) | 1,473,192 | (725,305) | (856,565) | (4,724,300) |
| Total | 3,823,538 | 5,274,826 | (725,305) | (856,565) | 8,373,059 |
Year ended at 31 December 2017
| Balance at 31.12.16 |
Increase | Decrease | Transfer | Balance at 31.12.17 |
|
|---|---|---|---|---|---|
| Parent Company's Reserves: | |||||
| Non-distributable reserves | |||||
| Legal reserve | 681,818 | 47,369 | - | - | 729,187 |
| Capitalization reserve | - | - | - | 315,027 | 315,027 |
| Distributable reserves: | |||||
| Voluntary reserves | 8,224,707 | - | (514,734) | (315,027) | 7,394,946 |
| Total Parent Company's Reserves | 8,906,525 | 47,369 | (514,734) | - | 8,439,160 |
| Reserves in consolidated Companies | (1,850,868) | - | (2,764,754) | - | (4,615,622) |
| Total | 7,055,657 | 47,369 | (3,279,488) | - | 3,823,538 |
The Parent Company's legal reserve has been allocated according to article 274 of the Corporations Law, which establishes that, in any case, a figure equal to 10% of profits in the year to allocate the legal reserve, until it reaches at least 20% of the share capital.
It cannot be distributed and, if it is used to offset losses, if no other sufficient reserves are available for such purpose, it must be restored with future profits.
These reserves are freely available.
Profit or loss obtained from the purchase and sale of treasury stock are directly registered on voluntary reserves. The increase of voluntary reserves for this concept, registered in 2018, amounts to 812,165 Euros (decrease of 695 Euros in 2017).
In 2017, Parent Company Grenergy Renovables S.A. constituted, charged to available reserves, the capitalization reserve corresponding to 10% of Equity's increase in 2016, as established on art. 25 of Law 27/2014, of 27 November, of the Corporate Income Tax (Note 16). This reserve will be unavailable during 5 years. In 2018, this reserve has increased by 20,194 Euros, corresponding to 10% of the increase of Equity in 2017.
The detail of this caption of the accompanying consolidated balance sheet for each company included on the consolidation perimeter is the following:
| Companies | 31.12.18 | 31.12.17 |
|---|---|---|
| GREENHOUSE RENEWABLE ENERGY S.L. | (137) | (2,203) |
| GREENHOUSE SOLAR ENERGY S.L. | (276) | (2,049) |
| GREENHOUSE SOLAR FIELDS S.L. | (414) | (2,052) |
| GUIA DE ISORA SOLAR 2 S.L. | (6,344) | (6,173) |
| GR SOLAR 2020 S.L. | (1,136) | (1,010) |
| GR SUN SPAIN S.L. | (2,502) | (1,851) |
| GR EQUITY WIND AND SOLAR S.L. | 198,154 | 268,922 |
| GR AITANA RENOVABLES S.L. | (593) | - |
| GR ASPE RENOVABLES S.L. | (620) | - |
| GR BAÑUELA RENOVABLES S.L. | (617) | - |
| GR TURBON RENOVABLES S.L. | (611) | - |
| LEVEL FOTOVOLTAICA S.L. | (7,644) | (184) |
| EIDEN RENOVABLES, S.L. | (289) | - |
| CHAMBO RENOVABLES, S.L. | (289) | - |
| MAMBAR RENOVABLES, S.L. | (289) | - |
| EL AGUILA RENOVABLES, S.L. | (289) | - |
| GR RENOVABLES MEXICO S.A. | (1,112,855) | (822,598) |
| GRENERGY PERU SAC | (537,292) | (257,230) |
| GR PAINO SAC | 91,052 | 25,722 |
| GR TARUCA SAC | 90,815 | 26,002 |
| GRENERGY RENOVABLES PACIFIC, LTDA. | (3,321,748) | (3,866,549) |
| GRENERGY COLOMBIA SAS | (89,488) | (40,812) |
| FAILO 3, LTDA. | (1,601) | (3,178) |
| GRENERGY ATLANTIC S.A. | (3,616) | (2,883) |
| KOSTEN S.A. | (6,509) | 13,532 |
| GR HUINGAN SPA | - | (5,931) |
| GR PACIFIC OVALLE, LTDA. | (9,164) | (6,401) |
| GR TINEO SPA | - | 927 |
| GR GUAYAN SPA | - | 1,263 |
| GR LINGUE SPA | - | 4,364 |
| GR PACIFIC PAN DE AZÚCAR, LTDA. | - | 64,748 |
| Total Companies | (4,724,300) | (4,615,622) |
On May 19, 2015, the Extraordinary General Shareholders' Meeting of the Parent Company Grenergy Renovables, S.A. unanimously agreed, as established on article 146 of the Corporations Law, to authorize the Company's Board of Directors to acquire, once or in several times, a maximum of 2,000,000 of the Company's shares, at a maximum price of 5 Euros and minimum price of 0.01 Euros per share. The acquisition could be performed
through purchase-sale, swap, donation, awarding, accord and satisfaction, and, in general, through any onerous acquisition modality for shares.
Accordingly, on the share purchase deed of June 29, 2015, the majority shareholder, Daruan Group Holding, S.L., agreed the transfer of 520,000 shares to Grenergy Renovables, S.A., to create treasury stock. The purchase price was determined to be established on the share subscription offer of Grenergy Renovables, S.A.
Shares acquired on treasury stock will be applied to face obligations derived from the contract entered into with the liquidity supplier, in compliance with Circular 7/2010 of the Alternative Stock Exchange.
The purpose of the liquidity contract is to favour the liquidity of the Parent Company's shares in the MAB-EE, maintain sufficient regularity in the trading of such shares, and reduce price variations which cause is other than the market trend. The Parent Company has divided its treasury stock in two types (fixed and liquidity). The liquidity supplier is Banco Sabadell, which acts on behalf of Grenergy Renovables, S.A. and, for such purpose, the so-called "Liquidity Account" has been opened, where entries are made derived from transactions made by the liquidity supplier.
On September 11, 2018, the Parent Company acquired 365,426 treasury stocks from related persons, at a price of 2.40 Euros per share.
| Balance at 31.12.2018 |
Balance at 31.12.2017 |
|
|---|---|---|
| No. securities in treasury stock | 888,177 | 741,577 |
| Total amount treasury stock | 2,062,969 | 1,133,498 |
| Amount of Liquidity Accounts | 768,348 | 715,899 |
| Amount of the Fixed Treasury Stock Account | 1,294,621 | 417,599 |
The treasury stock at 2018 and 2017 closings comprises the following:
During 2018 and 2017, variations of the Parent company's treasury stock have been the following:
| Treasury stock | |||||
|---|---|---|---|---|---|
| Number Nominal shares |
Average acquisition price |
||||
| Balance at 31.12.2017 | 741,577 | 1,133,498 | 1.55 | ||
| Acquisitions | 658,055 | 1,869,232 | 2.84 | ||
| Disposals | (511,455) | (939,761) | 1.84 | ||
| Balance at 31.12.2018 | 888,177 | 2,062,969 | 2.32 |
Consolidated annual accounts corresponding to the year ended at 31 December 2018
Year ended at 31 December 2017
| Treasury stock | |||||
|---|---|---|---|---|---|
| Number Nominal shares |
Average acquisition price |
||||
| Balance at 31.12.2016 | 758,421 | 1,162,403 | |||
| Acquisitions | 80,347 | 132,476 | 1.65 | ||
| Disposals | (97,213) | (161,381) | 1.66 | ||
| Balance at 31.12.2017 | 741,555 | 1,133,498 |
The purpose of treasury stock is its disposal in the market as well as to face the Incentive Plan approved for administrators, management, employees and key collaborators of the Group (see note 12.5).
At December 31, 2018, treasury stock represents 4.8% (3.05% at December 31, 2017) of the Parent Company's total shares.
The Parent Company's Board of Directors approved, on meeting held on June 26, 2015, an incentive plan for certain directors and key personnel, based on the granting of the Parent Company's stock options. At December 31, 2018 the number of shares applied to cover this plan is of 254,000, establishing the price for the exercise of stock options at 1.38 Euros per share.
The beneficiary shall acquire:
One June 2, 2016, a second incentive plan was approved, based on the concession of the Parent Company's stock options with similar characteristics as the previous plan. At December 31, 2018 the number of shares applied to cover this plan is of 86,000, establishing the price for the exercise of stock options at 1.90 Euros per share.
Finally, on November 27, 2018 a third incentive plan was approved, based on the concession of the Parent Company's stock options with similar characteristics as the previous plan. At December 31, 2018 the number of shares applied to cover this plan is of 157,143, establishing the price for the exercise of stock options at 3.50 Euros per share.
Such incentive plans establish that they will be liquidated through the delivery of equity instruments to employees, if they exercise the option. Stock options' exercise prices have been established taking as reference the fair value of assigned equity instruments, referred to the date of the concession agreement, and therefore their concession has not affected the financial statements.
At December 31, 2018 there are 198,000 exercisable options (84,600 at December 31, 2017).
The detail of this caption of the accompanying consolidated balance sheet per company included on the consolidation perimeter is the following:
| 31.12.18 | 31.12.17 | |
|---|---|---|
| GR RENOVABLES MEXICO S.A. DE C.V. | 135,885 | 180,259 |
| GRENERGY GREENHUB S.A. DE C.V. | (48) | (813) |
| GRENERGY PERU SAC | 7,743 | 30,671 |
| GR PAINO SAC | (112,777) | (92,145) |
| GR TARUCA SAC | (112,382) | (92,387) |
| GRENERGY RENOVABLES PACIFIC, LTDA. | (116,367) | (19,951) |
| FAILO 3, LTDA. | 634 | (115) |
| GR COLOMBIA, SAS | 9,788 | 5,095 |
| GR HUINGAN SPA | - | 73,163 |
| GR PACIFIC OVALLE, LTDA. | (38,592) | 43,844 |
| ORSIPO 5 SOLAR | 40 | - |
| MESO 4 SOLAR | 1,179 | - |
| CRISON 2 SOLAR | 26 | - |
| ASTILO 1 SOLAR | 263 | - |
| GR MOLLE SPA | 746 | - |
| GR BELLOTO SPA | 746 | - |
| GR PACIFIC PAN DE AZÚCAR, LTDA. | - | (19,961) |
| GRENERGY ATLANTIC S.A. | 15,153 | (1,161) |
| KOSTEN S.A. | (52,352) | 6,304 |
| GR LAUREL SPA | - | (1,576) |
| GR AVELLANO SPA | - | 89 |
| GR LITRE SPA | - | (4,777) |
| GR TINEO SPA | - | (14,220) |
| GR GUAYACAN SPA | - | (14,417) |
| GR LINGUE SPA | - | (22,997) |
| Total | (260,315) | 54,906 |
The value included on this in this caption of the accompanying consolidated balance sheet at 2018 and 2017 closings includes the value of the investment of minority shareholders on subsidiaries: GR Renovables México, S.A. of C.V., Grenergy Perú SAC, Grenergy Renovables Pacific, Ltda., Grenergy Pacific Ovalle, Ltda., Failo 3, Ltda, Greenhub S.A. de C. V., Meso 4 Solar, Crison 2 Solar, Astilo 1 Solar and Level Fotovoltaica S.L.
Moreover, the balance included on the accompanying consolidated profit and loss account on caption "Results attributed to minority interests" represents the participation of these minority shareholders on consolidated results of the year.
The variation of this caption per company is the following:
| 31.12.2017 | Entries/Exits consolidation perimeter |
Others | Result | Exchange profit/(loss) 31.12.2018 |
||
|---|---|---|---|---|---|---|
| GR. Renovables Mexico, S.A. | (19,033) | - | (3,679) | (9,061) | 2,773 | (29,000) |
| Grenergy Perú SAC | (5,117) | - | (364) | (2,399) | 132 | (7,748) |
| Grenergy Renovables Pacific, Ltda. | (12) | - | (321) | 364 | (12) | 19 |
| Failo 3, Ltda. | (1,341) | - | (260) | (7,612) | 634 | (8,579) |
| Grenergy Pacific Ovalle, Ltda. | (225) | - | 38 | (20,038) | (788) | (21,013) |
| Level Fotovoltaica S.L. | (6,140) | - | (1,503) | (153,688) | - | (161,331) |
| Meso 4 Solar | - | - | - | (477) | 24 | (453) |
| Crison 2 Solar | - | - | - | (48) | 1 | (47) |
| Astilo 1 Solar | - | - | - | (544) | 6 | (538) |
| Grenergy Pan de Azúcar, Ltda. (*) | 53,046 | (53,046) | - | - | - | - |
| Total | 21,178 | (53,046) | (6,089) | (193,503) | 2,770 | (228,690) |
Year ended at 31 December 2018
(*) Company sold in 2018
Year ended at 31 December 2017
| 31.12.16 | Entries/Exits consolidation perimeter |
Others | Result | Exchange profit/(loss) 31.12.2017 |
||
|---|---|---|---|---|---|---|
| GR. Renovables Mexico, S.A. | (14,408) | - | (2,380) | (5,924) | 3,679 | (19,033) |
| Grenergy Perú SAC | (2,688) | - | 90 | (2,829) | 310 | (5,117) |
| Grenergy Renovables Pacific, Ltda. | (346) | - | (41) | 377 | (2) | (12) |
| Failo 3, Ltda. | (33) | - | (1,168) | (25) | (115) | (1,341) |
| Grenergy Pacific Ovalle, Ltda. | 1,335 | - | (2,395) | (60) | 895 | (225) |
| Grenergy Coigue, Ltda. (*) | 312,002 | (312,002) | - | - | - | - |
| Level Fotovoltaica S.L. | - | (184) | 1,504 | (7,460) | - | (6,140) |
| Grenergy Pan de Azúcar, Ltda. | 49,400 | - | (1,609) | 5,662 | (407) | 53,046 |
| Total | 345,262 | (312,186) | (5,998) | (10,259) | 4,359 | 21,178 |
(*) Company sold in 2017
The composition of these captions of the accompanying consolidated balance sheet at December 31, 2018 and 2017 is the following:
| Non current debts |
Current debts |
Total at 31.12.18 |
Non current debts |
Current debts |
Total at 31.12.17 |
|
|---|---|---|---|---|---|---|
| Debts with credit institutions | 9,333,447 | 6,061,848 | 15,395,295 | 16,901,897 | 4,743,998 | 21,645,895 |
| Loans | 9,333,447 | 2,799,001 | 12,132,448 | 16,901,897 | 3,226,407 | 20,128,304 |
| Credit policies | - | 2,424,089 | 2,424,089 | - | 882,151 | 882,151 |
| Current foreign financing | - | 838,758 | 838,758 | - | 635,440 | 635,440 |
| Other financial liabilities | 266,535 | 1,244,074 | 1,510,609 | 324,522 | 2,261,023 | 2,585,545 |
| Financial lease payables | 134,854 | 27,662 | 162,516 | 23,007 | 14,406 | 37,413 |
| Total | 9,734,836 | 7,333,584 | 17,068,420 | 17,249,426 | 7,019,427 | 24,268,853 |
The totality of financial liabilities held by the Group has been classified for valuation purposes under the category of "Debts and items payable".
At December 31, 2018 and December 31, 2017, the detail of debts per remaining maturity terms is the following:
| Debts with credit institutions |
Other debts | Financial lease payables |
Total | |
|---|---|---|---|---|
| Up to 1 year | 6,061,848 | 1,244,074 | 27,662 | 7,333,584 |
| Until 2020 | 2,618,644 | 52,060 | 27,688 | 2,698,392 |
| Until 2021 | 1,271,276 | 52,060 | 23,168 | 1,346,504 |
| Until 2022 | 453,627 | 52,060 | 80,887 | 586,574 |
| Until 2023 | 453,627 | 52,060 | 3,111 | 508,798 |
| More than 5 periods | 4,536,273 | 58,295 | - | 4,594,568 |
| Total | 15,395,295 | 1,510,609 | 162,516 | 17,068,420 |
Consolidated annual accounts corresponding to the year ended at 31 December 2018
Year ended at 31 December 2017
| Debts with credit institutions |
Other debts | Financial lease payables |
Total | |
|---|---|---|---|---|
| Up to 1 year | 4,743,998 | 2,261,023 | 14,406 | 7,019,427 |
| Until 2019 | 1,628,509 | 57,986 | 14,296 | 1,700,791 |
| Until 2020 | 1,719,508 | 56,485 | 6,573 | 1,782,566 |
| Until 2021 | 1,851,070 | 52,360 | 2,138 | 1,905,568 |
| Until 2022 | 1,452,983 | 51,963 | - | 1,504,946 |
| More than 5 years | 10,249,827 | 105,727 | - | 10,355,554 |
| Total | 21,645,895 | 2,585,545 | 37,413 | 24,268,853 |
During 2018 and 2017, the Group has faced at maturity the payment of all amounts of its financial debt. Additionally, at the date of formulation of these consolidated annual accounts, all assumed obligations have been complied with.
The detail of subscribed loans and their main conditions at December 31, 2018 and at December 31, 2017 is the following:
| Euros | |||||||
|---|---|---|---|---|---|---|---|
| Financial institution | Maturity Interest rate |
Type of | Instalments | Non | Current | ||
| guarantee | current liability |
liability | Total | ||||
| KFW BANK | 31/07/2034 | 5.00% | Project's guarantee |
Half-yearly | 6,350,782 | - | 6,350,782 |
| BANCO SABADELL | 20/10/2021 | 2.50% | Corporate | Monthly | 1,143,724 | 602,127 | 1,745,851 |
| BANCO SABADELL (USD) | 19/04/2021 | 3.60% | Corporate | Monthly | 1,165,114 | 870,701 | 2,035,815 |
| BANCO SANTANDER | 10/04/2020 | 2.15% | Corporate | Quarterly | 673,827 | 1,326,173 | 2,000,000 |
| Total | 9,333,447 | 2,799,001 12,132,448 |
Consolidated annual accounts corresponding to the year ended at 31 December 2018
Year ended at 31 December 2017
| Euros | |||||||
|---|---|---|---|---|---|---|---|
| Financial institution | Maturity | Interest rate | Type of guarantee |
Instalments | Non-current Current liability liability |
Total | |
| BANCO SABADELL | 20/10/2021 | 2,50% | No | Monthly | 1,745,851 | 587,276 | 2,333,127 |
| CORPORACION INTERAMERICANA DE INVERSIONES (CII) |
01/04/2030 | 50%: LIBOR 3 months +4.2% annual 50%: fixed 4.25% |
Project's guarantee |
Quarterly | 5,028,243 | 307,242 | 5,335,485 |
| BANCO SECURITY (CHILE) | 15/02/2035 | Libor USD 6m + 4.15% |
Project's guarantee |
Half-yearly | 3,036,621 | 192,999 | 3,229,620 |
| CORP. INTERAMERICANA PARA EL FINANC. INFRAESTR.(CIFI) |
06/03/2034 | LIBOR 6m + 5% |
Project's guarantee |
Half-yearly | 7,091,182 | 187,989 | 7,279,171 |
| PRÉSTAMOS IVA ITAU CORPBANCA |
31/03/2018 | 5.00% | Corporate | Annual | - | 1,950,901 | 1,950,901 |
| Total | 16,901,897 | 3,226,407 | 20,128,304 |
All subscribed loans have accrued market interest rates. The annual average interest rate during 2018 has been of 3.31% (4.11% during 2017).
At December 31, 2018 and at December 31, 2017, the Group had subscribed credit policies and credit financing for foreign operations with several financial institutions. The detail of credit disposed of at such dates, as well as these contracts' conditions is the following:
Consolidated annual accounts corresponding to the year ended at 31 December 2018
| Euros | ||||||
|---|---|---|---|---|---|---|
| Financial institution | Maturity | Granted Disposed of limit |
Available | |||
| BANKIA I | 07/09/2019 | 100,000 | 93,524 | 6,476 | ||
| BANKIA II | 21/04/2019 | 1,500,000 | 1,494,422 | 5,578 | ||
| SANTANDER | 14/04/2019 | 300,000 | 281,761 | 18,239 | ||
| POPULAR | 26/10/2019 | 200,000 | 189,852 | 10,148 | ||
| SABADELL | 25/05/2019 | 200,000 | 80,203 | 119,797 | ||
| BANKINTER | 28/07/2019 | 300,000 | 271,616 | 28,384 | ||
| BANKIA (VISA) | Indefinite | 3,000 | - | 3,000 | ||
| BANCO SABADELL (VISA) | Indefinite | 30,000 | 12,711 | 17,289 | ||
| Total Credit policies | 2,633,000 | 2,424,089 | 208,911 | |||
| SABADELL | Indefinite | 6,500,000 | 250,952 | 6,064,509 | ||
| SANTANDER | Indefinite | 6,000,000 | - | 2,959,432 | ||
| BANKIA | 07/09/2019 | 6,000,000 | 587,806 | 2,336,537 | ||
| POPULAR | 26/10/2019 | 2,000,000 | - | 2,000,000 | ||
| BANKINTER | 28/07/2019 | 6,500,000 | - | 6,500,000 | ||
| CAIXABANK | 23/01/2019 | 5,000,000 | - | 5,000,000 | ||
| BBVA | 12/07/2019 | 3,000,000 | - | 1,994,369 | ||
| Total Foreign financing | 35,000,000 | 838,758 | 26,854,847 | |||
| Total | 37,633,000 | 3,262,847 | 27,063,758 |
| Euros | ||||||
|---|---|---|---|---|---|---|
| Financial institution | Maturity | Granted limit |
Disposed of | Available | ||
| BANKIA | 07/09/2018 | 100,000 | 93,393 | 6,607 | ||
| SANTANDER | 14/04/2018 | 300,000 | 285,162 | 14,838 | ||
| POPULAR | 26/10/2018 | 200,000 | 198,095 | 1,905 | ||
| SABADELL | 25/05/2018 | 200,000 | - | 200,000 | ||
| BANKINTER | 28/07/2018 | 300,000 | 298,524 | 1,476 | ||
| BANKIA (VISA) | Indefinite | 3,000 | 334 | 2,666 | ||
| BANCO SABADELL (VISA) | Indefinite | 19,400 | 6,644 | 12,756 | ||
| Total Credit policies | 1,122,400 | 882,151 | 240,249 | |||
| SABADELL | Indefinite | 5,000,000 | 206,613 | - | ||
| SANTANDER | Indefinite | 5,000,000 | - | - | ||
| BANKIA | 07/09/2018 | 6,000,000 | - | - | ||
| POPULAR | 20/05/2017 | 2,000,000 | - | - | ||
| BANKINTER | 15/06/2018 | 400,000 | - | - | ||
| CAIXA BANK | 23/01/2018 | 500,000 | - | - | ||
| BBVA | 12/07/2018 | 1,000,000 | 428,827 | - | ||
| Total Foreign financing | 19,900,000 | 635,440 | - | |||
| Total | 21,022,400 | 1,517,591 | 240,249 |
The average interest rate of the credit policies during 2018 has been of 2.15% per year (2.58% in 2017).
At December 31, 2018 and December 31, 2017, the detail of other debts held by the Group is the following:
| Euros | |||||||
|---|---|---|---|---|---|---|---|
| Financial institution | Maturity | Interest rate |
Type of guarantee |
Instalments | Non current liability |
Current liability |
Total |
| CDTI | 12/05/2022 | Without interests |
No | Monthly | 260,308 | 52,060 | 312,368 |
| Ministry of Economy and Competitiveness |
20/01/2021 | Without interests |
No | Monthly | 6,227 | 5,926 | 12,153 |
| Other debts | - | - | - | - | - | 1,186,088 | 1,186,088 |
| Total | 266,535 1,244,074 | 1,510,609 |
Year ended at 31 December 2018
Year ended at 31 December 2017
| Euros | |||||||
|---|---|---|---|---|---|---|---|
| Financial institution | Maturity | Interest rate |
Type of guarantee |
Instalments | Non current liability |
Current liability |
Total |
| CDTI | 12/05/2022 | Without interests |
No | Monthly | 312,369 | 52,060 | 364,429 |
| Ministry of Economy and Competitiveness |
20/01/2021 | Without interests |
No | Monthly | 12,153 | 5,926 | 18,079 |
| Other debts | - | - | - | - | - | 2,203,037 | 2,203,037 |
| Total | 324,522 | 2,261,023 | 2,585,545 |
CDTI corresponds to the amount to be reimbursed at the period's closing for a loan without interests granted by CDTI on October 13, 2011, for an amount of 520,609 Euros to finance necessary investments for the project "Design and modelling of a behaviour prediction system and comprehensive control for energy distribution facilities". The Group has not registered this loan at its fair value, as established on Consultation 1 of the BOICAC 81, considering that this fair value would not significantly differ from its face value
In turn, the Group received another loan without interests, granted by the Ministry of Economy and Competitiveness on April 16, 2012, for an amount of 33,756 Euros, related to personnel costs for the project "Design and modelling of a behaviour prediction system and comprehensive control for energy distribution facilities".
Both loans' reimbursement shall be made within a maximum of 7 yearly payments of identical amount, admitting as maximum maturity of the first yearly payment five years since its concession. The first yearly payment corresponded to 2015.
Other debts at December 31, 2018 and 2017 correspond to the amount payable generated in the Parent Company' purchase of the company Kosten S.A., integrated on the Group in 2017 (Note 4.1.6).
The composition of these captions of the accompanying consolidated balance sheet at December 31, 2018 and 2017 is the following
Year ended at 31 December 2018
| Maturity | Interest | Type of | Non current |
Current | Total at | |
|---|---|---|---|---|---|---|
| date | rate | Guarantee | Debts | Debts | 31.12.18 | |
| Debts with group companies | ||||||
| Debts for loans | Indefinite | Euribor 12 months + 2% |
- | - | 17,033 | 17,033 |
| Debt for tax concepts | - | - | - | - | 316,736 | 316,736 |
| Total | - | - | 333,769 | 333,769 |
Year ended at 31 December 2017
| Maturity | Interest | Type of | Non current |
Current | Total at | |
|---|---|---|---|---|---|---|
| date | rate | guarantee | Debts | Debts | 31.12.17 | |
| Debts with group companies | ||||||
| Euribor 12 | ||||||
| Debts for loans | Indefinite | months + 2% |
- | - | 27,854 | 27,854 |
| Debt for tax concepts | - | - | - | - | 391,056 | 391,056 |
| Total | - | - | 418,910 | 418,910 |
The chart above includes the debt with Daruan Group Holding, S.L. at 2018 and 2017 closings, for an amount of 17 thousand Euros and 28 thousand Euros, respectively.
The Group is taxed for the Corporate Income Tax within the tax group paired with all companies, in which all requirements established by the regulation on Caption VI of Title VII of Law 27/2014, of 27 November, of the Corporate Income Tax (LIS) are met, which parent company is the company Daruan Group Holding, S.L. For this concept, a debt is included with this company, at December 31, 2018, for an amount of 317 thousand Euros (391 thousand Euros at December 31, 2017).
The information on payment deferrals to suppliers is the following:
| 31.12.2018 | 31.12.2017 | |
|---|---|---|
| Days | Days | |
| Average period of payment to suppliers | 62.57 | 71.5 |
| Ratio of paid operations | 69 | 73 |
| Ratio of operations payable | 45 | 46 |
| Amount (Euros) | Amount (Euros) | |
| Total settled payments | 23,053,948 | 29,121,988 |
| Total outstanding payments | 8,444,984 | 7,856,179 |
The detail of balances with Public Administrations at December 31, 2018 and December 31, 2017 is the following:
| Public Administrations payable | Non current |
Current | Balance at 31.12.18 |
Non current |
Current | Balance at 31.12.17 |
|---|---|---|---|---|---|---|
| Deferred tax assets | 956,594 | - | 956,594 | 402,743 | - | 402,743 |
| Current tax assets | - | - | - | - | - | - |
| Other credits with Public Administrations |
- 2,091,851 2,091,851 | - | 4,484,112 4,484,112 | |||
| Tax receivable | - | 714,533 | 714,533 | - | 615,036 | 615,036 |
| VAT receivable | - 1,377,318 1,377,318 | - | 3,869,076 3,869,076 | |||
| Total | 956,594 2,091,851 3,048,445 | 402,743 | 4,484,112 4,886,855 |
| Public Administrations payable | Non current |
Current | Balance at 31.12.18 |
Non current |
Current | Balance at 31.12.17 |
|---|---|---|---|---|---|---|
| Deferred tax liabilities | - | - | - | 463,446 | - | 463,446 |
| Current tax liabilities | - | - | - | - | - | - |
| Other debts with Public Administrations | - | 299,458 | 299,458 | - | 554,849 | 554,849 |
| VAT payable | - | 128,172 | 128,172 | - | ||
| Withholdings payable | - | 129,526 | 129,526 | 527,804 | 527,804 | |
| Social Security payable | - | 41,760 | 41,760 | 27,045 | 27,045 | |
| Total | - | 299,458 | 299,458 | 463,446 | 554,849 1,018,295 |
According to the tax legislation in force in countries where the Group is based, taxes cannot be considered definitively liquidated until tax returns have been inspected by the authorities or the statute-barred period has elapsed.
Due to the different interpretations of the applicable tax regulation, there could be certain tax contingencies which objective quantification is not possible. Nonetheless, the Parent Company's Directors consider that the tax debt that would derive from possible future actions by the tax administrations corresponding to each Group company would not significantly affect the consolidated annual accounts as a whole.
Since 2012, the Grenergy Group Spanish companies are taxed under tax consolidation regime together with other Daruan Group companies. During 2012 and 2013, the tax group's parent company was Daruan Venture Capital, S.C.R.; since 2014, the group's new parent company is Daruan Group Holding, S.L.
The reconciliation between the consolidated accounting results and tax assessment basis, according to each company's individual information, is the following:
| Profit and loss account | |||||
|---|---|---|---|---|---|
| Increase | Decrease | Total | |||
| Income and expenses of the year | 13,085,899 | 13,085,899 | |||
| Corporate Income Tax | 1,395,478 | 1,395,478 | |||
| Permanent differences | 189,300 | (11,714,706) | (11,525,406) | ||
| Individual Company | 36,465 | (11,714,706) | (11,678,241) | ||
| Consolidation adjustments | 152,835 | - | 152,835 | ||
| Temporary differences | 2,390,092 | (430,268) | 1,959,824 | ||
| Individual Company | 2,303,769 | (2,853) | 2,300,917 | ||
| Consolidation adjustments | 86,323 | (427,415) | (341,092) | ||
| Capitalization reserve | - | (62,261) | (62,261) | ||
| Tax assessment basis (tax results) | 4,853,535 |
Consolidated annual accounts corresponding to the year ended at 31 December 2018
| Profit and loss account | |||||
|---|---|---|---|---|---|
| Increase | Decrease | Total | |||
| Income and expenses of the year | 3,502,577 | 3,502,577 | |||
| Corporate Income Tax | 1,389,352 | 1,389,352 | |||
| Permanent differences Individual Company |
334,322 - |
- | 334,322 | ||
| Consolidation adjustments | 334,322 | ||||
| Temporary differences | 1,160,350 | (1,506,929) | (346,579) | ||
| Individual Company | 1,579 | - | 1,579 | ||
| Originated in previous years | 1,579 | - | 1,579 | ||
| Consolidation adjustments | 1,158,771 | (1,506,929) | (348,158) | ||
| Capitalization reserve | - | (20,194) | (20,194) | ||
| Tax assessment basis (tax results) | 6,386,601 | (1,527,123) | 4,859,478 |
The composition of the Corporate Income Tax expense / (income) of 2018 and 2017 is as follows:
| 31.12.2018 | 31.12.2017 | |
|---|---|---|
| GRENERGY RENOVABLES, S.L. | (1,642,517) | (939,052) |
| GREENHOUSE RENEWABLE ENERGY S.L. | 54 | (689) |
| GREENHOUSE SOLAR ENERGY S.L. | 46 | (591) |
| GREENHOUSE SOLAR FIELDS S.L. | 54 | (546) |
| GR PAN DE AZUCAR | - | (16,477) |
| GR RENOVABLES PACIFIC LTDA | (305,688) | (100,778) |
| GR HUINGAN S.P.A. | - | (38,863) |
| GR COIGÜE S.P.A. | - | (31,027) |
| GUIA DE ISORA SOLAR 2 S.L. | 83 | 57 |
| GR SOLAR 2020 S.L. | 255 | 42 |
| GR SUN SPAIN S.L. | 1 | 217 |
| GR TARUCA SAC | (14,064) | (23,972) |
| GR PAINO SAC | (14,162) | (24,163) |
| GR ARAUCARIA SPA | - | (24,223) |
| GR CANELO SPA | - | (24,223) |
| GR PATAGUA SPA | - | (5,115) |
| GR LAUREL SPA | - | (1,407) |
| GR LITRE SPA | - | 2,197 |
| GR RADAL SPA | - | 3,781 |
| GR BOLDO SPA | - | (601) |
| GR TIACA SPA | - | (30,444) |
| GR TINEO SPA | 89,897 | 1,237 |
| GR GUAYACAN SPA | 81,144 | (32,018) |
| GR LINGUE SPA | 188,798 | (91,481) |
| GR ESPINO SPA | - | (34,803) |
| KOSTEN SA | 221,708 | - |
| GREEN HUB SA de CV | (1,519) | - |
| ORSIPO 5 SOLAR | (349) | - |
| GR EQUITY WIND AND SOLAR S.L. | 781 | 23,590 |
| Total | (1,395,478) | (1,389,352) |
The difference between the tax charge allocated to results from the period and previous years, and the tax charge paid or payable for these years is registered on accounts "Deferred tax assets" or "Deferred tax liabilities", as applicable. Such deferred taxes have been calculated through the application of the nominal tax rate in force to the corresponding amounts.
The composition and variation of these captions of the consolidated balance sheet at 2018 and 2017 closings is the following:
| Balance at |
Registered in the income statement |
Balance at |
Registered in the income statement |
Balance at 31.12.2018 |
||||
|---|---|---|---|---|---|---|---|---|
| 31.12.16 | Additions Withdrawals | 31.12.17 | Additions Withdrawals | |||||
| Deferred tax assets | 164,507 | 313,728 | (75,492) | 402,743 | 836,956 | (283,105) | 956,594 | |
| Tax losses carried forward | - | - | - | - | 247,987 | - | 247,987 | |
| Tax deductions to be applied | - | - | - | - | 33 | - | 33 | |
| For permanent differences from consolidation adjustments |
75,492 | - | (75,492) | - | - | - | - | |
| For temporary differences | 89,015 | 313,728 | - | 402,743 | 588,936 | (283,105) | 708,574 | |
| Deferred tax liabilities | 227,699 | 461,569 | (225,822) | 463,446 | - | (463,446) | - | |
| For permanent differences from consolidation adjustments |
225,291 | - | (225,291) | - | - | - | - | |
| For temporary differences | 2,408 | 461,569 | (531) | 463,446 | - | (463,446) | - | |
| Total | (63,192) | (147,841) | 150,330 | (60,703) | 836,956 | 180,341 | 956,594 |
The recoverability of deferred tax assets is assessed at recognition and at least at year-end closing, according to results expected by the Group for coming years.
At 2018 and 2017 closings the detail of tax losses carried forward per company is the following:
| Thousands of Euros | 31.12.2018 | 31.12.2017 |
|---|---|---|
| LEVEL FOTOVOLTAICA, S.L. | 322 | 15 |
| GR PACIFIC OVALLE, LTDA. | 1,017 | 16 |
| GRENERGY PERU SAC | 765 | 524 |
| GR RENOVABLES MEXICO S.A. | 1,417 | 993 |
| GRENERGY COLOMBIA SAS | 137 | 81 |
| GRENERGY ATLANTIC S.A. | 101 | 4 |
| FAILO 3, LTDA. | 15 | 15 |
| KOSTEN SA | 856 | - |
| Total | 4,630 | 1,648 |
Out of the chart above, at December 31, 2018, only tax losses carried forward corresponding to the subsidiary Kosten, S.A. have been activated.
The distribution of consolidated supplies per sector of activity is the following:
| 31.12.2018 | 31.12.2017 | |||||
|---|---|---|---|---|---|---|
| Purchases Impairment / (Reversal) |
consumptions Purchases Impairment Total |
/ (Reversal) | Total consumptions |
|||
| Consumption merchandise | 26,314,512 | - | 26,314,512 36,079,404 | - | 36,079,404 | |
| Subcontracted work | 357,858 | - | 357,858 | 190,648 | - | 190,648 |
| Total | 26,672,370 | - | 26,672,370 36,270,053 | - | 36,270,053 |
The detail of purchases on the accompanying consolidated profit and loss account is the following:
| 31.12.2018 | 31.12.2017 | |
|---|---|---|
| Domestic | 6,515,023 | 15,489,067 |
| Importations | 20,157,347 | 20,780,986 |
| Total | 26,672,370 | 36,270,053 |
The composition of this caption of the consolidated profit and loss account of 2018 and 2017 is the following:
| 31.12.2018 | 31.12.2017 | |
|---|---|---|
| Social Security paid by the company | 386,673 | 110,978 |
| Other employee benefits expense | 39,347 | 9,976 |
| Total | 426,020 | 120,954 |
The average number of employees during 2018 and 2017, distributed per professional categories, is the following:
| Category | 2018 | 2017 |
|---|---|---|
| Top Management | 2 | 2 |
| Departments' Directors | 15 | 7 |
| Others | 64 | 52 |
| Total | 81 | 61 |
The distribution of payroll per gender, at 2018 and 2017 closings, as well as of Directors and Top Management is the following:
| 31.12.2018 | 31.12.2017 | ||||||
|---|---|---|---|---|---|---|---|
| Category | Male | Female | Total | Male | Female | Total | |
| Top Management | 2 | - | 2 | 2 | - | 2 | |
| Departments' Directors | 11 | 4 | 15 | 4 | 3 | 7 | |
| Others | 67 | 24 | 91 | 36 | 18 | 54 | |
| Total | 80 | 28 | 108 | 42 | 21 | 63 |
During 2018 and 2017, the Group has not had employees with disability equal or above 33%.
The detail of financial income and expenses included on the accompanying consolidated profit and loss account is the following:
| 31.12.2018 | 31.12.2017 | |
|---|---|---|
| Income | - | 1,833 |
| Interests from other financial assets | - | 1,833 |
| Expenses | (1,559,392) | (1,974,374) |
| Interests from debts | (1,559,392) | (1,974,374) |
| Exchange profit/(loss) | (2,798,088) | 1,244,997 |
| Impairment and results from disposals | (122,713) | - |
| Impairment and losses | (122,713) | - |
| Financial results | (4,480,193) | (727,544) |
Exchange losses are mainly due to the strong depreciation of Chilean Peso versus US Dollar during 2018. This depreciation, above 10%, requires an adjustment of the value of debt in Dollars at the existing exchange rate at year-end closing, by allocating provisions for exchange rate, thus generating losses by 2,798,088 Euros.
The contribution in Euros by each company included on the consolidation perimeter to consolidated results attributable to the Parent Company at 2018 and 2017 closings is the following:
| Companies | 31.12.2018 | 31.12.2017 |
|---|---|---|
| GRENERGY RENOVABLES, S.A. | 14,360,457 | 3,273,383 |
| GREENHOUSE RENEWABLE ENERGY S.L. GREENHOUSE SOLAR ENERGY S.L. |
(217) (184) |
2,066 1,773 |
| GREENHOUSE SOLAR FIELDS S.L. | (217) | 1,639 |
| GUIA DE ISORA SOLAR 2 S.L. | (332) | (170) |
| GR SOLAR 2020 S.L. GR SUN SPAIN S.L. |
(1,021) (4) |
(126) (651) |
| GR EQUITY WIND AND SOLAR S.L. | 74,628 | (70,769) |
| LEVEL FOTOVOLTAICA S.A. EIDEN RENOVABLES, S.L. |
(153,687) (60) |
(7,460) - |
| CHAMBO RENOVABLES, S.L. | (60) | - |
| MAMBAR RENOVABLES, S.L. GR RENOVABLES MEXICO S.A. |
(60) (443,974) |
- (290,257) |
| GREEN HUB SA de CV | (513,212) | - |
| GRENERGY PERU SAC | (237,535) | (280,062) |
| GR PAINO SAC GR TARUCA SAC |
44,335 43,937 |
65,330 64,813 |
| GRENERGY RENOVABLES PACIFIC, LTDA. | 3,637,399 | (309,447) |
| GRENERGY COLOMBIA SAS GRENERGY ATLANTIC S.A. |
(55,804) (97,142) |
(48,676) (734) |
| KOSTEN S.A. | 122,822 | (34,224) |
| FAILO 3, LTDA. | (7,612) | (25) |
| GR ARAUCARUA SPA () GR CANELO SPA() |
- - |
126,446 80,725 |
| GR HUINGAN SPA(*) | (11,472) | 171,305 |
| GR PACIFIC OVALLE, LTDA. GR MOLLE SPA |
(981,841) (21,060) |
(2,950) - |
| GR BELLOTO SPA | (25,209) | - |
| MESO 4 SOLAR | (23,392) | - |
| CRISON 2 SOLAR ASTILO 1 SOLAR |
(2,370) (26,641) |
- - |
| ORSIPO 5 SOLAR | 4,871 | - |
| GR LAUREL SPA() GR AVELLANO SPA() |
(316,549) (3,879) |
3,804 (11,363) |
| GR LITRE SPA(*) | (853,771) | (5,941) |
| GR ARRAYÁN SPA (*) | (21,554) | - |
| GR TINEO SPA() GR GUAYACAN SPA() |
(227,945) (205,308) |
(1,056) 92,416 |
| GR LINGUE SPA(*) | (488,239) | 264,569 |
| GR QUILLAY SPA() GR COIGUE SPA(*) |
(13,312) - |
- 62,867 |
| GR BOLDO SPA(**) | - | 2,802 |
| GR TIACA SPA(**) | - | 86,083 |
| GR ESPINO SPA() GR RADAL SPA() |
- - |
99,152 (10,241) |
| GR ALERCE SPA(*) | (13,602) | (12,115) |
| GR PALMA SPA() GR LILEN SPA() |
(19,082) (31,891) |
- - |
| GR MELI SPA(*) | (411) | - |
| GR CHAQUIHUE SPA(*) | (103,787) | - |
| GR PACIFIC PAN DE AZÚCAR, LTDA.(*) Total Companies |
(106,614) 13,279,402 |
199,930 3,512,835 |
The detail of transactions in foreign currency during 2018 and 2017 is the following:
Year ended at 31 December 2018
| 31.12.2018 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Exchange value in Euros | |||||||||
| US Dollars | Chilean Pesos |
Peruvian Soles |
Mexican Pesos |
Argentinean Pesos |
Colombian Pesos |
Total | |||
| Sales | 24,254,429 | 2,022,201 | - | - | - | - | 26,276,630 | ||
| Services delivered | - | 778,268 | - | - | - | - | 778,268 | ||
| Total | 24,254,429 | 2,800,469 | - | - | - | - | 27,054,898 | ||
| Purchases | (12,407,766) | (7,257,779) | - | - | - | - (19,665,545) | |||
| Subcontracted work | - | (357,859) | - | - | - | - | (357,859) | ||
| Services received | - | (1,662,109) | (114,587) | (61,961) | (128,234) | (43,552) | (2,010,443) | ||
| Total | (12,407,766) | (9,277,747) | (114,587) | (61,961) | (128,234) | (43,552) (22,033,847) |
Year ended at 31 December 2017
| 31.12.2017 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Exchange value in Euros | |||||||||
| US Dollars | Chilean Pesos |
Peruvian Soles |
Mexican Pesos |
Argentinean Pesos |
Colombian Pesos |
Total | |||
| Sales | 6,461,921 | 3,334,758 | - | 170,685 | - | - | 9,967,364 | ||
| Services delivered | - | - | - | - | - | - | - | ||
| Total | 6,461,921 | 3,334,758 | - | 170,685 | - | - | 9,967,364 | ||
| Purchases | (13,385,797) | (16,938,576) | - | - | - | - (30,324,373) | |||
| Subcontracted work | - | (190,648) | - | - | - | - | (190,648) | ||
| Services received | - | (842,711) | (95,006) | (57,225) | (2,279) | (35,147) | (1,032,368) | ||
| Total | (13,385,797) | (17,971,936) | (95,006) | (57,225) | (2,279) | (35,147) (31,547,390) |
At 2018 and 2017 closings, the Group does not own significant assets dedicated to the protection and improvement of the environment, and has not incurred in relevant expenses of this nature during the years. Also, during 2018 and 2017, the Group has not received any environmental grant.
The Group's related parties, in addition to group companies and associates, are the Parent Company's Directors and Top Management personnel (including close relatives), as well as entities on which they exercise control or a significant influence.
At 2018 and 2017 closings, accounts receivable and payable held with related parties are the following:
| Parent Company |
Other group companies |
Total 31.12.2018 |
Parent Company |
Other group companies |
Total 31.12.2017 |
|
|---|---|---|---|---|---|---|
| Assets | ||||||
| Receivables group companies | - | - | - | - | 1,076 | 1,076 |
| Loans to group companies | 45,830 | - | 45,830 | 32,151 | - | 32,151 |
| 45,830 | - | 45,830 | 32,151 | 1,076 | 33,227 | |
| Liabilities | ||||||
| Suppliers group companies | - | (27,759) | (27,759) | - | (354,087) | (354,087) |
| Debts with group companies | (332,879) | (890) | (332,769) | (391,056) | (27,854) | (418,910) |
| (332,879) | (28,649) | (361,528) | (391,056) | (381,941) | (772,997) |
Balances with related entities at December 31, 2018 and 2017 included the following:
The detail of transactions with related parties during 2018 and 2017 is the following:
| 31.12.2018 | 31.12.2017 | |||||
|---|---|---|---|---|---|---|
| Parent company |
Key Management personnel |
Other related parties |
Parent company |
Key Management personnel |
Other related parties |
|
| - | (214,168) | (250,787) | - | (184,814) | (360,995) | |
| - | - | (250,787) | - | - | (360,995) | |
| - | (214,168) | - | - | (184,814) | - | |
Operations with related parties, performed during 2018 and 2017, correspond to the Group's ordinary traffic and were performed, in general, at arm's length.
During 2018 and 2017, the Parent Company's Directors have not been granted with prepayments or credits and the Parent Company has not assumed any obligation on their behalf as guarantee. Moreover, the Parent Company has not contracted obligations for pensions or life insurances with regards to former or current Directors.
Directors and top management personnel have received remunerations, detailed as follows:
| 31.12.2018 | 31.12.2017 | ||||
|---|---|---|---|---|---|
| Remuneration's concept |
Board of Directors |
Top Management Personnel |
Top Management Personnel |
||
| Fixed remuneration | 48,000 | 210,000 | 48,000 | 176,407 | |
| Remunerations in kind | - | 4,168 | - | 8,407 | |
| Total | 48,000 | 214,168 | 48,000 | 184,814 |
As indicated on note 4.14, the incentive plan approved for administrators, management, employees and key collaborators of Grenergy Renovables S.A. has been exclusively offered to the Parent Company's employees and collaborators, without the participation of any Director or Top Management Personnel.
At the date of formulation of the consolidated annual accounts, none of the members of the Parent Company's Board of Directors has stated the existence of any situation of conflict of interests, direct or indirect, with the Group's interests, both related to such members and to persons established on article 231 of Corporations Law.
The Group's activities are exposed to several risks financial: market risk (including the exchange rate risk), liquidity risk. The Group's risk management focuses on the uncertainty of financial markets and tries to minimize potentially adverse effects on the Group's profitability, using certain financial instruments as described below.
The market in which the Group GRENERGY RENOVABLES S.A. and Subsidiaries operate is related to the sector of production and trading of renewable energies. Accordingly, factors that positively and negatively affect this market can affect the Group's performance. A subrisk traditionally associated to this market is the regulatory risk, during the last years, due to changes derived from continuous adjustments to slow down the energy deficit in Spain. As a consequence of the last energy reform (July 2013), the market enjoys more stability with regards to previous years, and thus it is considered that the market risk has considerably decreased.
In any event, the sector's evolution largely differs from one country to another, and from one continent to another. Therefore, three years ago, the Group started a geographic diversification process, penetrating markets outside Spain (currently, the Group is present in Spain, Argentina, Chile, Mexico, Colombia, and Peru), achieving an additional reduction of this kind of risk. Currently, all of Grenergy's efforts focus on carrying forward the Group's project portfolio on these countries.
At 2018 closing, and after the sale of the last generation assets in Spain, GRENERGY RENOVABLES S.A. does not own any photovoltaic installation in Spain; therefore, the market risk is reduced to the extent possible, as long as new developments or installations are not built or acquired.
The Group designs, develops, executes and promotes large-scale renewable energy projects, certified by TÜV Rheinland, its integrated Quality management system (ISO9001) and Environment (ISO14001) systemizes the identification of each project's requirements, at Quality, security and efficiency level for each one of its stages.
The clients' credit risk is assumed by the Group. The Group does not count with a large credit risk concentration, and its exposure is distributed in any clients. Therefore, the risk is diversified and bad debts do not significantly affect the Group.
The Group's operating currency is the Euro. Some payments and collections are regularly settled and received in US Dollars, mainly associated to the importation of materials to build its subsidiaries' installations. Therefore, the Group could close exchange insurances Euro/Dollar or other structures to cover the exchange rate, if deemed necessary.
Being an intensive business in capital and with long-term debt, it is important for the Group to analyze cash flows generated by the business to be able to respond to the debt's payment. Currently, and foreseeably, cash flows generated by the Group are more than sufficient to face the debt's maturities. Currently, the Group does not require additional financing.
The Group's objective from the financial standpoint is to have appropriate equity to obtain the necessary financing from external resources to be able to achieve its expansion, not committing its solvency and maximizing the yield of its shareholders' investments.
Within commitments acquired for the Environmental certification, ongoing improvement objectives are established with regards to such certification, identifying externalities from its activity with regards to the environment, such as atmospheric or water, dangerous waste, noise or landscape pollution, which are scarcely significant.
Due to the Group's activity and through the periodic analysis of these externalities, no there
are no environmental responsibilities, expenses, assets, provisions, or contingencies that could be significant in relation to the Group's consolidated equity, consolidated financial situation and consolidated results.
At 2018 closing, the Group has presented guarantees before third parties for an amount of 19,016,949 Euros (15,686,409 Euros at 2017 closing), mainly guarantees for renewable energy tenders and auctions.
Fees accrued, in 2018 and 2017, for professional services delivered by MAZARS Auditores, S.L.P. amount to 27,500 Euros, respectively in each year, as per the following detail:
| 2018 | 2017 | |
|---|---|---|
| For audit services: | ||
| Individual annual accounts | 6,000 | 5,000 |
| Consolidated annual accounts | 20,300 | 12,500 |
| Other audit-related services: | 12,500 | 10,000 |
| Total | 38,800 | 27,500 |
Additionally, the expense registered on the consolidated annual accounts of 2018 and 2017, corresponding to services delivered to the Group by other MAZARS companies amounts to 51 and 60 thousand Euros, respectively, as per the following detail:
| 2018 | 2017 | |
|---|---|---|
| For audit services: | 32,262 | 41,000 |
| For other audit-related services: | 20,520 | 19,000 |
| Total | 52,782 | 60,000 |
The Group's activity consists on the promotion and trading of energetic exploitation installations, as well as the production of electric energy and complementary activities, and the management and exploitation of energetic exploitation installations.
Net turnover in 2018 and 2017, detailed per geographic location, is the following:
| 31.12.2018 | 31.12.2017 | |
|---|---|---|
| South America | 23,387,539 | 9,967,364 |
| National | 3,899,030 | 205,631 |
| Total | 27,286,569 | 10,172,995 |
The Group's assets and liabilities at December 31, 2018 and December 31, 2017, detailed per geographic location, are the following:
| ASSETS | Spain | Chile | Mexico | Peru | Colombia | Argentina | Total 31.12.2018 |
|---|---|---|---|---|---|---|---|
| NON-CURRENT ASSETS | 2,533,001 | 424,934 | 64,649 | 1,423,216 | 6,194 14,263,494 18,715,488 | ||
| Intangible assets | 3,093 | - | - | - | - | 2,694,325 | 2,697,418 |
| Property, plant and equipment | 1,803,436 | 345,098 | 61,572 | 1,420,847 | 6,194 11,320,119 14,957,265 | ||
| Non-current investments in group companies and associates |
11,474 | - | - | - | - | - | 11,474 |
| Non-current financial investments | 50,010 | 36,533 | 3,077 | 2,369 | - | 748 | 92,737 |
| Deferred tax assets | 664,989 | 43,303 | - | - | - | 248,302 | 956,594 |
| CURRENT ASSETS | 21,655,692 16,669,849 | 150,480 | 333,031 | 35,219 | 725,605 39,569,876 | ||
| Inventories | 1,116,306 | 4,873,259 | - | 9,092 | - | 4,974 | 6,003,631 |
| Trade and other accounts receivable | 12,079,613 | 5,069,355 | 169,620 | 277,707 | 9,870 | 324,659 17,930,825 | |
| Current investments in group companies and associates |
94,006 | - | (48,177) | - | - | - | 45,830 |
| Current financial investments | - | 2,274,570 | 11,844 | - | - | 73,889 | 2,360,303 |
| Prepayments for current assets | 69,289 | - | - | - | - | 40,957 | 110,246 |
| Cash and cash equivalents | 8,296,478 | 4,452,664 | 17,193 | 46,232 | 25,348 | 281,125 13,119,041 | |
| TOTAL ASSETS | 24,188,693 17,094,782 | 215,129 | 1,756,247 | 41,412 14,989,100 58,285,364 |
| EQUITY AND LIABILITIES | Spain | Chile | Mexico | Peru | Colombia Argentina | Total 31.12.2018 |
|
|---|---|---|---|---|---|---|---|
| EQUITY | 32.674.631 | (896.082) (2.027.427) (729.853) | (135.504) | (21.642) | 28.864.122 | ||
| Equity | 32,835,962 | (721,622) (2,126,787) (504,689) | (145,292) | 15,555 29,353,127 | |||
| Share capital | 3,645,933 | - | - | - | - | - | 3,645,933 |
| Share premium | 6,117,703 | - | - | - | - | - | 6,117,703 |
| Legal reserve | 728,631 | - | - | - | - | - | 728,631 |
| Other reserves | 9,320,591 | (106,991) (1,114,456) (355,425) | (89,488) | (10,125) | 7,644,106 | ||
| Profit/(loss) | 11,861,830 | 2,609,289 (1,012,330) (149,263) | (55,804) | 25,680 13,279,724 | |||
| Treasury stock | (2,062,970) | - | - | - | - | - (2,062,970) | |
| Valuation adjustments | - | (153,468) | 137,978 (217,416) | 9,788 | (37,197) | (260,315) | |
| Minority interests | (161,331) | (20,992) | (38,618) | (7,748) | - | - | (228,690) |
| NON-CURRENT LIABILITIES | 3,384,054 | - | - | - | - | 6,350,782 | 9,734,836 |
| Non-current provisions | - | - | - | - | - | - | - |
| Non-current debts | 3,384,054 | - | - | - | - | 6,350,782 | 9,734,836 |
| Deferred tax liabilities | - | - | - | - | - | - | - |
| CURRENT LIABILITIES | 16,588,140 | 2,560,922 | 257,895 | 242,477 | 783 | 36,189 19,686,405 | |
| Current provisions | - | 19,669 | 44,481 | - | - | - | 64,150 |
| Current debts | 7,330,185 | 3,400 | - | - | - | - | 7,333,585 |
| Current debts with group companies and associates |
332,879 | - | 890 | - | - | - | 333,769 |
| Trade payables and other accounts payable |
8,925,075 | 2,506,477 | 212,525 | 242,477 | 783 | 36,189 11,923,526 | |
| Accrual accounts | - | 31,376 | - | - | - | - | 31,376 |
| TOTAL EQUITY AND LIABILITIES | 52,646,825 | 1,664,840 (1,769,532) (487,377) | (134,721) | 6,365,329 58,285,364 |
Consolidated annual accounts corresponding to the year ended at 31 December 2018
Year ended at 31 December 2017
| ASSETS | Spain | Chile | Mexico | Peru | Colombia Argentina | Total 31.12.2017 |
|
|---|---|---|---|---|---|---|---|
| NON-CURRENT ASSETS | 683,098 15,343,620 | 344,964 | 548,824 | 6,644 | 3,045,485 | 19,972,635 | |
| Intangible assets | 3,965 | - | - | - | - | 2,845,760 | 2,849,725 |
| Property, plant and equipment | 539,582 15,010,248 | 342,030 | 548,824 | 6,644 | 181,999 | 16,629,327 | |
| Non-current investments in group companies and associates |
- | - | - | - | - | - | - |
| Non-current financial investments | 56,463 | 31,443 | 2,934 | - | - | - | 90,840 |
| Deferred tax assets | 83,088 | 301,929 | - | - | - | 17,726 | 402,743 |
| CURRENT ASSETS | 8,256,564 28,616,608 | 413,670 | 181,850 | 7,431 | 48,166 | 37,524,289 | |
| Inventories | 1,465,817 11,731,669 | 219,083 | 2,272 | - | 1,855 | 13,420,696 | |
| Trade and other accounts receivable | 6,329,065 14,233,539 | 116,676 | 150,197 | 5,294 | 44,667 | 20,879,438 | |
| Current investments in group companies and associates |
32,151 | - | - | - | - | - | 32,151 |
| Current financial investments | 19,824 | 72,359 | 54,581 | 581 | - | - | 147,345 |
| Prepayments for current assets | 91,244 | - | - | - | - | - | 91,244 |
| Cash and cash equivalents | 318,463 | 2,579,041 | 23,330 | 28,800 | 2,137 | 1,644 | 2,953,415 |
| TOTAL ASSETS | 8,939,662 43,960,228 | 758,634 | 730,674 | 14,075 | 3,093,651 | 57,496,924 |
| EQUITY AND LIABILITIES | Spain | Chile | Mexico | Peru | Colombia Argentina | Total 31.12.2017 |
|
|---|---|---|---|---|---|---|---|
| EQUITY | 19,517,601 (3,056,602) | (131,342) | (257,174) | (43,581) | 13,693 16,042,595 | ||
| Equity | 19,517,601 (3,056,602) | (131,342) | (257,174) | (43,581) | 13,693 16,042,595 | ||
| Valuation adjustments | - | 19,198 | 179,331 | (153,861) | 5,095 | 5,143 | 54,906 |
| Minority interests | (6,140) | 52,825 | (20,390) | (5,117) | - | - | 21,178 |
| NON-CURRENT LIABILITIES | 2,095,256 | 15,617,616 | - | - | - | - | 17,712,872 |
| Non-current debts | 2,093,380 15,156,046 | - | - | - | - | 17,249,426 | |
| Deferred tax liabilities | 1,876 | 461,570 | - | - | - | - | 463,446 |
| CURRENT LIABILITIES | 12,827,545 | 10,720,618 | 75,258 | 85,523 | 2,936 | 29,577 23,741,457 | |
| Current debts | 4,380,296 | 2,639,131 | - | - | - | - | 7,019,427 |
| Current debts with group companies and associates |
418,910 | - | - | - | - | - | 418,910 |
| Trade payables and other accounts payable |
8,028,339 | 5,198,277 | 75,258 | 85,523 | 2,936 | 29,577 13,419,910 | |
| Accrual accounts | - | 2,883,210 | - | - | - | - | 2,883,210 |
| TOTAL EQUITY AND LIABILITIES | 34,440,402 | 23,281,632 | (56,084) | (171,651) | (40,645) | 43,270 57,496,924 |
From 2018 closing to the date of formulation of these consolidated annual accounts by the Parent Company's Board of Directors, no noteworthy significant event has occurred or been known.
| GRENERGY RENOVABLES, S.A. AND SUBSIDIARIES | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Investments in group companies and associates at | |||||||||||||||
| 31 December 2018 | |||||||||||||||
| % capital - voting rights | Balances at 31.12.2018 | (Amounts in Euros) | Profit/(Loss) in the year | ||||||||||||
| Denomination | Address | Activity | Direct | Indirect | Total | Cost | Impairment | Carrying value | Capital | Reserves | Other Equity items |
Operating | Continuing activities | Interrupted activities | Total Investee's Equity |
| GREENHOUSE SOLAR FIELDS, S.L. | Spain | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.006 | - | 3.006 | 3.006 | (414) | - | (217) | (160) | - 2.433 |
|
| GREENHOUSE SOLAR ENERGY, S.L. | Spain | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.006 | - | 3.006 | 3.006 | (276) | - | (184) | (138) | - 2.592 |
|
| GREENHOUSE RENEWABLE ENERGY, S.L. | Spain | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.006 | - | 3.006 | 3.006 | (137) | - | (217) | (163) | - 2.707 |
|
| GUIA DE ISORA SOLAR 2, S.L. | Spain | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.565 | - | 1.565 | 3.100 | (6.344) | - | (332) | (249) | - (3.492) |
|
| GR SOLAR 2020, S.L. | Spain | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.000 | - | 3.000 | 3.000 | (1.136) | - | (1.021) | (766) | - 1.099 |
|
| GR SUN SPAIN, S.L. | Spain | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.000 | - | 3.000 | 3.000 | (2.502) | - | (4) | (3) | - 495 |
|
| GR EQUITY WIND AND SOLAR, S.L. | Spain | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.000 | - | 3.000 | 3.000 | 198.154 | - | 108.659 | 117.308 | - 318.462 |
|
| LEVEL FOTOVOLTAICA S.L. | Spain | Production of renew able electrical energy; development and construction of electrical energy installations. |
50% | - | 50% | 1.504 | - | 1.504 | 3.008 | (15.288) | - | (307.350) | (307.350) | - (319.630) |
|
| GR BAÑUELA RENOVABLES, S.L. | Spain | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.000 | - | 3.000 | 3.000 | (617) | - | - | - | - 2.383 |
|
| GR TURBON RENOVABLES, S.L. | Spain | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.000 | - | 3.000 | 3.000 | (611) | - | - | - | - 2.389 |
|
| GR AITANA RENOVABLES, S.L. | Spain | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.000 | - | 3.000 | 3.000 | (593) | - | - | - | - 2.407 |
|
| GR ASPE RENOVABLES, S.L. | Spain | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.000 | - | 3.000 | 3.000 | (620) | - | - | - | - 2.380 |
|
| VIATRES RENEWABLE ENERGY, S.L. | Spain | Production of renew able electrical energy; development and construction of electrical energy installations. |
40% | - | 40% | 1.200 | - | 1.200 | 3.000 | - | - | - | - | - 3.000 |
|
| EIDEN RENOVABLES, S.L. | Spain | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.000 | - | 3.000 | 3.000 | (289) | - | (60) | (60) | - 2.651 |
|
| CHAMBO RENOVABLES, S.L. | Spain | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.000 | - | 3.000 | 3.000 | (289) | - | (60) | (60) | - 2.651 |
|
| MAMBAR RENOVABLES, S.L. | Spain | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.000 | - | 3.000 | 3.000 | (289) | - | (60) | (60) | - 2.651 |
|
| EL AGUILA RENOVABLES, S.L. | Spain | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.000 | - | 3.000 | 3.000 | (289) | - | - | - | - 2.711 |
|
| EUGABA RENOVABLES, S.L. | Spain | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.000 | - | 3.000 | 3.000 | - | - | - | - 3.000 |
||
| TAKE RENOVABLES, S.L. | Spain | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.000 | - | 3.000 | 3.000 | - | - | - | - 3.000 |
||
| NEGUA RENOVABLES, S.L. | Spain | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.000 | - | 3.000 | 3.000 | - | - | - | - 3.000 |
| Investments in group companies and associates at | GRENERGY RENOVABLES, S.A. AND SUBSIDIARIES | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 31 December 2018 | ||||||||||||||||
| % capital - voting rights | Balances at 31.12.2018 | (Amounts in Euros) | Profit/(Loss) in the year | |||||||||||||
| Denomination | Address | Activity | Direct | Indirect | Total | Cost | Impairm ent |
Carrying value | Capital | Reserves | Other Equity items |
Operating | Continuing activities | Interrupted activities | Total Investee's Equity |
|
| GRENERGY PACIFIC LTDA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
99,9% | - | 99,9% | 43.150 | - 43.150 |
43.155 | 1.289.309 | (141.875) | 517.350 | 69.501 | - | 1.260.090 | ||
| GR PEUMO, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.408 (1.408) | - | - | - | - | - | - - |
- | |||
| GR QUEULE, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.408 (1.408) | - | - | - | - | - | - - |
- | |||
| GR MAITEN, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.408 (1.408) | - | - | - | - | - | - - |
- | |||
| GR ALGARROBO S.P.A | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.303 (1.303) | - | - | - | - | - | - - |
- | |||
| GR MOLLE, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.303 (1.303) | - | - | - | - | 746 | (21.060) | (21.060) | - | (20.314) | |
| GR TAMARUGO, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.303 (1.303) | - | - | - | - | - | - - |
- | |||
| GR PACIFIC CHILOE SPA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
- | 98% | 98,0% | 917 (917) |
- | - | - | - | - | - - |
- | |||
| GR PACIFIC OVALLE, SPA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
- | 98% | 98,0% | 1.357 (1.357) | - | - | - 1.049.268 |
(39.380) | (1.001.915) | (1.001.879) | - | 8.009 | ||
| GR PIMIENTO, SPA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.357 (1.357) | - | - | - | - | - | - - |
- | |||
| GR CHAÑAR, SPA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.357 (1.357) | - | - | - | - | - | - - |
- | |||
| GR CARZA, SPA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.357 (1.357) | - | - | - | - | - | - - |
- | |||
| GR PILO, SPA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.357 (1.357) | - | - | - | - | - | - - |
- | |||
| GR LÚCUMO, SPA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.357 (1.357) | - | - | - | - | - | - - |
- | |||
| GR PITAO, SPA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.357 (1.357) | - | - | - | - | - | - - |
- | |||
| GR LLEUQUE, SPA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.357 (1.357) | - | - | - | - | - | - - |
- | |||
| GR NOTRO, SPA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.357 (1.357) | - | - | - | - | - | - - |
- | |||
| GR LENGA, SPA | Chile | Production of renew able electrical energy; development |
100% | - | 100,0% | 1.357 (1.357) | - | - | - | - | - | - - |
- | |||
| GR TEPÚ, SPA | Chile | and construction of electrical energy installations. Production of renew able electrical energy; development |
100% | - | 100,0% | 1.357 (1.357) | - | - | - | - | - | - - |
- | |||
| and construction of electrical energy installations. Production of renew able electrical energy; development |
- | 100,0% | 1.357 (1.357) | - | - | - | - | - | - - |
- |
| GRENERGY RENOVABLES, S.A. AND SUBSIDIARIES | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Investments in group companies and associates at | ||||||||||||||||
| 31 December 2018 | ||||||||||||||||
| % capital - voting rights | Balances at 31.12.2018 | (Amounts in Euros) | Profit/(Loss) in the year | |||||||||||||
| Denomination | Address | Activity | Direct | Indirect | Total | Cost | Impairment | Carrying value | Capital | Reserves | Other Equity items |
Operating | Continuing activities | Interrupted activities | Total Investee's Equity |
|
| GR TOROMIRO, SPA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.357 (1.357) | - | - - |
- | - | - | - | - | |||
| GR PACAMA,S PA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.357 (1.357) | - | - - |
- | - | - | - | - | |||
| GR TEMO, SPA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.357 (1.357) | - | - - |
- | - | - | - | - | |||
| GR RULI, SPA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.357 (1.357) | - | - - |
- | - | - | - | - | |||
| GR POLPAICO PACIFIC, SPA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
- | 98% | 98,0% | 1.314 (1.314) | - | - - |
- | - | - | - | - | |||
| GR Roble SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.441 (1.441) | - | - - |
- | - | - | - | - | |||
| GR Guindo SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.441 (1.441) | - | - - |
- | - | - | - | - | |||
| GR Raulí SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.441 (1.441) | - | - - |
- | - | - | - | - | |||
| GR Manzano SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.441 (1.441) | - | - - |
- | - | - | - | - | |||
| GR Naranjillo SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.441 (1.441) | - | - - |
- | - | - | - | - | |||
| GR Mañio SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.441 (1.441) | - | - - |
- | - | - | - | - | |||
| GR Tara SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.441 (1.441) | - | - - |
- | - | - | - | - | |||
| GR Ciprés SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.441 (1.441) | - | - - |
- | - | - | - | - | |||
| GR Ulmo SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.441 (1.441) | - | - - |
- | - | - | - | - | |||
| GR Hualo SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.441 (1.441) | - | - - |
- | - | - | - | - | |||
| GR Belloto SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.441 (1.441) | - | - - |
- | 1.203 | (25.209) | (25.209) | - | (24.007) | ||
| GR Sauce SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.441 (1.441) | - | - - |
- | - | - | - | - | |||
| GR Huacano SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.258 (1.258) | - | - - |
- | - | - | - | - | |||
| GR Corcolén SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.258 (1.258) | - | - - |
- | - | - | - | - | |||
| GR Luma SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.258 (1.258) | - | - - |
- | - | - | - | - |
| GRENERGY RENOVABLES, S.A. AND SUBSIDIARIES | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Investments in group companies and associates at | ||||||||||||||||
| 31 December 2018 | ||||||||||||||||
| % capital - voting rights | Balances at 31.12.2018 | (Amounts in Euros) | Profit/(Loss) in the year | |||||||||||||
| Denomination | Address | Activity | Direct | Indirect | Total | Cost | Impairment | Carrying value | Capital | Reserves | Other Equity items |
Operating | Continuing activities | Interrupted activities | Total Investee's Equity |
|
| GR Fuinque SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.258 (1.258) | - | - | - | - | - | - | - | - | ||
| GR Piñol SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.258 (1.258) | - | - | - | - | - | - | - | - | ||
| GR Queñoa SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.258 (1.258) | - | - | - | - | - | - | - | - | ||
| GR Tayú Spa | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.258 (1.258) | - | - | - | - | - | - | - | - | ||
| GR Petra SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.258 (1.258) | - | - | - | - | - | - | - | - | ||
| GR Corontillo SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.258 (1.258) | - | - | - | - | - | - | - | - | ||
| GR Liun SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.258 (1.258) | - | - | - | - | - | - | - | - | ||
| GR Kew iña SpA |
Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.258 (1.258) | - | - | - | - | - | - | - | - | ||
| GR Frangel SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.258 (1.258) | - | - | - | - | - | - | - | - | ||
| GR Maqui SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.258 (1.258) | - | - | - | - | - | - | - | - | ||
| GR Petrillo SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.258 (1.258) | - | - | - | - | - | - | - | - | ||
| GR Tepa SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.258 (1.258) | - | - | - | - | - | - | - | - | ||
| Grenergy OPEX SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.258 (1.258) | - | - | - | - | - | - | - | - | ||
| GRENERGY PERU SAC | Peru | Production of renew able electrical energy; development and construction of electrical energy installations. |
99% | - | 99% | 275 | - | 275 | 278 | (537.292) | 13.249 | (221.581) | (241.320) | - (765.085) |
||
| GR JULIACA, S.A.C. | Peru | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 255 | - | 255 | 255 | - | - | - | - | - 255 |
||
| GR HUAMBOS, S.A.C. | Peru | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 255 | - | 255 | 255 | - | - | - | - | - 255 |
||
| GR APORIC, S.A.C. | Peru | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 255 | - | 255 | 255 | - | - | - | - | - 255 |
||
| GR BAYONAR, S.A.C. | Peru | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 255 | - | 255 | 255 | - | - | - | - | - 255 |
||
| GR VALE S.A.C. | Peru | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 255 | - | 255 | 255 | - | - | - | - | - 255 |
||
| GR CORTARRAMA S.A.C. | Peru | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 278 (278) |
- | - | - | - | - | - | - | - |
| ANNEX | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| GRENERGY RENOVABLES, S.A. AND SUBSIDIARIES Investments in group companies and associates at |
|||||||||||||||
| 31 December 2018 | |||||||||||||||
| (Amounts in Euros) | |||||||||||||||
| % capital - voting rights | Balances at 31.12.2018 | Capital | Reserves | Other Equity | Profit/(Loss) in the year | Total Investee's Equity |
|||||||||
| Denomination | Address | Activity | Direct | Indirect | Total | Cost | Impairment | Carrying value | items | Operating | Continuing activities | Interrupted activities | |||
| GR GUANACO S.A.C. | Peru | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 278 (278) |
- | - - |
- | - | - | - | - | ||
| GR TARUCA S.A.C. | Peru | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.597.955 | - | 1.597.955 | 1.597.955 | 90.815 | (112.305) | (2.825) | 60.859 | - | 1.637.325 |
| GR PAINO S.A.C. | Peru | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.597.955 | - | 1.597.955 | 1.597.955 | 91.052 | (112.701) | (2.815) | 60.897 | - | 1.637.202 |
| GR PAICHE S.A.C. | Peru | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 278 (278) |
- | - - |
- | - | - | - | - | ||
| GR LIBLANCA S.A.C. | Peru | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 278 (278) |
- | - - |
- | - | - | - | - | ||
| GR RENOVABLES MÉXICO | Mexico | Production of renew able electrical energy; development and construction of electrical energy installations. |
98% | - | 98% | 2.843 | - | 2.843 | 2.901 | (1.135.566) | 138.658 | (414.553) | (423.603) | - | (1.417.610) |
| GREENHUB S.L. DE C.V. | Mexico | Production of renew able electrical energy; development and construction of electrical energy installations. |
20% | 80% | 100% | 88.994 | - | 88.994 | 88.994 | - | (48) | (658) | (2.177) | - | 86.768 |
| FAILO 3 SACV | Mexico | Production of renew able electrical energy; development and construction of electrical energy installations. |
- | 50% | 50% | 1.977 | - | 1.977 | 1.977 | (1.226) | 1.268 | (15.225) | (15.225) | - | (13.206) |
| Mexico | Production of renew able electrical energy; development and construction of electrical energy installations. |
- | 99,99% | 99,99% | 2.790 (2.790) | - | - - |
- | 176 | (27.185) | (27.185) | - | (27.009) | ||
| ASTILO 1 SOLAR, SACV | Production of renew able electrical energy; development and construction of electrical energy installations. |
- | 99,99% | 99,99% | 2.790 (2.790) | - | - - |
- | 269 | (2.418) | (2.418) | - | (2.150) | ||
| CRISON 2 SOLAR, SACV | Mexico | - - |
- | 26 | (23.870) | (23.870) | - | (23.844) | |||||||
| MESO 4 SOLAR, SACV | Mexico | Production of renew able electrical energy; development and construction of electrical energy installations. |
- | 99,99% | 99,99% | 2.790 (2.790) | - | ||||||||
| ORSIPO 5 SOLAR, SACV | Mexico | Production of renew able electrical energy; development and construction of electrical energy installations. |
- | 99,99% | 99,99% | 2.790 (2.790) | - | - - |
- | 40 | 5.921 | 5.572 | - | 5.612 | |
| MIRGACA 6 SOLAR, SACV | Mexico | Production of renew able electrical energy; development and construction of electrical energy installations. |
- | 99,99% | 99,99% | 2.790 (2.790) | - | - - |
- | (3) | (409) | (409) | - | (412) | |
| GRENERGY COLOMBIA S.A.S. | Colombia | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 12.168 | - | 12.168 | 12.168 | - | (6.277) | (46.851) | (55.804) | - | (49.913) |
| GRENERGY ATLANTICS, S.A.U. | Argentina | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 6.486 | - | 6.486 | 6.486 | (3.616) | 15.153 | (68.060) | (97.142) | - | (79.120) |
| GRENERGY RENOVABLES, S.A. AND SUBSIDIARIES | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Investments in group companies and associates at | 31 December 2017 | |||||||||||||||
| % capital - voting rights | Balances at 31.12.2017 | (Amounts in Euros) | Profit/(Loss) in the year | Total | ||||||||||||
| Denomination | Address | Activity | Direct | Indirect | Total | Cost | Impairment | Carrying value | Capital | Reserves | Other Equity items |
Operating | Continuing activities | Interrupted activities | Investee's Equity | |
| GREENHOUSE SOLAR FIELDS, S.L. | España | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.006 | - | 3.006 | 3.006 | - | (2.053) | 1.639 | - | - | 2.592 | |
| GREENHOUSE SOLAR ENERGY, S.L. | España | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.006 | - | 3.006 | 3.006 | - | (2.049) | 1.773 | - | - | 2.730 | |
| GREENHOUSE RENEWABLE ENERGY, S.L. | España | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.006 | - | 3.006 | 3.006 | - | (2.203) | 2.066 | - | - | 2.869 | |
| GUIA DE ISORA SOLAR 2, S.L. | España | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.565 | - | 1.565 | 3.100 | - | (6.174) | (170) | - | - | (3.244) | |
| GR SOLAR 2020, S.L. | España | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.000 | - | 3.000 | 3.000 | - | (1.009) | (126) | - | - | 1.865 | |
| GR SUN SPAIN, S.L. | España | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.000 | - | 3.000 | 3.000 | - | (1.851) | (651) | - | - | 498 | |
| GR EQUITY WIND AND SOLAR, S.L. | España | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.000 | - | 3.000 | 3.000 | 284.820 | (15.897) | (70.769) | - | - | 201.154 | |
| GRENERGY PACIFIC LTDA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 43.150 | - | 43.150 | 43.155 | 1.182.770 | (19.953) | 106.540 | - | - | 1.312.512 | |
| GRENERGY PERU SAC | Perú | Production of renew able electrical energy; development and construction of electrical energy installations. |
99% | 0 | 100% | 275 | - | 275 | 275 | - | (228.847) | (282.891) | - | - | (511.463) | |
| GR RENOVABLES MÉXICO | México | Production of renew able electrical energy; development and construction of electrical energy installations. |
98% | 0 | 100% | 2.843 | - | 2.843 | 2.843 | - | (655.447) | (296.181) | - | - | (948.785) | |
| GR GREENHUB S.A. DE C.V. | México | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 17.799 | - | 17.799 | 85.675 | - | (830) | - | - | - | 84.845 | |
| GRENERGY COLOMBIA S.A.S. | Colombia | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 12.168 | - | 12.168 | 12.168 | - | (35.717) | (48.676) | - | - | (72.225) | |
| GR TINEO, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 575.455 | - | 575.455 | 575.454 | 927 | (14.220) | (403) | - | - | 561.758 | |
| GR QUILLAY, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.408 (1.408) | - | - | - | - | - | - | - | - | - | |
| GR PEUMO, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.408 (1.408) | - | - | - | - | - | - | - | - | - | |
| GR QUEULE, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.408 (1.408) | - | - | - | - | - | - | - | - | - | |
| GR MAITEN, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.408 (1.408) | - | - | - | - | - | - | - | - | ||
| GR HUINGAN, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.645.010 | - | 1.645.010 | 1.645.010 | - | 67.232 | 138.033 | - | - | 1.850.275 | |
| GR LINGUE, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 853.478 | - | 853.478 | 853.478 | 4.364 | (22.997) | 254.983 | - | - | 1.089.828 | |
| GR GUAYACAN S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 556.018 | - | 556.018 | 556.018 | 1.263 | (14.417) | 86.527 | - | - | 629.391 |
| GRENERGY RENOVABLES, S.A. AND SUBSIDIARIES Investments in group companies and associates at |
||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 31 December 2017 % capital - voting rights |
Balances at 31.12.2017 | (Amounts in Euros) | Profit/(Loss) in the year | |||||||||||||
| Denomination | Address | Activity | Direct | Indirect | Total | Cost | Impairment | Carrying value | Capital | Reserves | Other Equity items |
Operating | Continuing activities | Interrupted activities | Total Investee's Equity |
|
| GR CHAQUIHUE, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.408 (1.408) | - | - - |
- | - | - | - | - | |||
| GR CORTARRAMA S.A.C. | Perú | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 278 (278) | - | - - |
- | - | - | - | - | |||
| GR GUANACO S.A.C. | Perú | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 278 (278) | - | - - |
- | - | - | - | - | |||
| GR TARUCA S.A.C. | Perú | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.597.955 | - 1.597.955 |
1.597.955 | 26.002 | (92.387) | 64.813 | - | - 1.596.383 |
|||
| GR PAINO S.A.C. | Perú | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.597.955 | - 1.597.955 |
1.597.955 | 25.722 | (92.145) | 65.330 | - | - 1.596.862 |
|||
| KOSTEN S.A. | Argentína | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 2.861.054 | - 2.861.054 |
1.761 | 43.507 | (23.670) | (34.224) | - | - (12.626) |
|||
| GR PAICHE S.A.C. | Perú | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 278 (278) | - | - - |
- | - | - | - | - | |||
| GR LIBLANCA S.A.C. | Perú | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 278 (278) | - | - - |
- | - | - | - | - | |||
| GR ALERCE, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.303 (1.303) | - | - - |
- | - | - | - | - | |||
| GR ALGARROBO S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.303 (1.303) | - | - - |
- | - | - | - | - | |||
| GR ARRAYÁN, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.303 (1.303) | - | - - |
- | - | - | - | - | |||
| GR AVELLANO, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.354 (1.354) | - | - 1.354 |
- | 89 | (11.363) | - | - (9.920) |
|||
| GR LAUREL, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 554.320 | - 554.320 |
554.320 | - | (1.576) | 3.804 | - | - 556.548 |
|||
| GR LITRE, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.728.982 | - 1.728.982 |
1.728.982 | - | (4.777) | (5.941) | - | - 1.718.264 |
|||
| GR MOLLE, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.303 (1.303) | - | - - |
- | - | - | - | - | |||
| GR TAMARUGO, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.303 (1.303) | - | - - |
- | - | - | - | - | |||
| Gr Pacific Chiloe Spa Solar, SACV | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.468 (1.468) | - | - - |
- | - | - | - | - | |||
| Gr Pacific Ovalle, SPA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.461 (1.461) | - | - 1.058.809 |
- | 38.208 | (3.010) | - | - 1.094.007 |
|||
| Gr Pacific Pan de Azúcar, SPA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 2.451.681 (1.461) | - 128.035 |
2.323.646 | 6.734 | 107.667 | 204.010 | - | - 2.642.057 |
|||
| Gr Polpaico Pacific, SPA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.314 (1.314) | - | - - |
- | - | - | - | - | |||
| Grenergy Renovables S.A. | Argentína | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.601 (1.601) | - | - 6.486 |
- | (4.044) | (734) | - | - 1.708 |
|||
| México | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.977 | - | - 3.954 |
- | (6.586) | (51) | - | - (2.683) |
| GRENERGY RENOVABLES, S.A. AND SUBSIDIARIES | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Investments in group companies and associates at | |||||||||||||||
| 31 December 2017 | (Amounts in Euros) | ||||||||||||||
| Denomination | Address | Activity | Direct | % capital - voting rights Indirect |
Total | Cost | Balances at 31.12.2017 Impairment |
Carrying value | Capital | Reserves | Other Equity items |
Operating | Profit/(Loss) in the year Continuing activities |
Interrupted activities | Total Investee's Equity |
| Astilo 1 Solar, SACV | México | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 2.790 (2.790) | - | - | - | - | - | - | - | - | |
| Crison 2 Solar, SACV | México | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 2.790 (2.790) | - | - | - | - | - | - | - | - | |
| Meso 4 Solar, SACV | México | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 2.790 (2.790) | - | - | - | - | - | - | - | - | |
| Obispo 5 Solar, SACV | México | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 2.790 (2.790) | - | - | - | - | - | - | - | - | |
| Mirgaca 6 Solar, SACV | México | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 2.790 (2.790) | - | - | - | - | - | - | - | - | |
| GR BELLOTO, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.441 (1.441) | - | - | - | - | - | - | - | - | |
| GR ULMO, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.441 (1.441) | - | - | - | - | - | - | - | - | |
| GR GUINDO, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.441 (1.441) | - | - | - | - | - | - | - | - | |
| GR PALMA, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.441 (1.441) | - | - | - | - | - | - | - | - | |
| GR SAUCE, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.441 (1.441) | - | - | - | - | - | - | - | - | |
| GR RAULÍ, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.441 (1.441) | - | - | - | - | - | - | - | - | |
| GR CIPRÉS, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.441 (1.441) | - | - | - | - | - | - | - | - | |
| GR LILÉN, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.441 (1.441) | - | - | - | - | - | - | - | - | |
| GR MANZANO, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.441 (1.441) | - | - | - | - | - | - | - | - | |
| GR HUALO, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.441 (1.441) | - | - | - | - | - | - | - | - | |
| GR MAÑÍO, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.441 (1.441) | - | - | - | - | - | - | - | - | |
| GR TARA, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.441 (1.441) | - | - | - | - | - | - | - | - | |
| GR NARANJILLO, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.441 (1.441) | - | - | - | - | - | - | - | - | |
| GR MELÍ, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.441 (1.441) | - | - | - | - | - | - | - | - | |
| GR ROBLE, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.441 (1.441) | - | - | - | - | - | - | - | - |
| ANNEX | GRENERGY RENOVABLES, S.A. AND SUBSIDIARIES Investments in group companies and associates at |
||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 31 December 2017 | |||||||||||||||
| (Amounts in Euros) | |||||||||||||||
| % capital - voting rights | Balances at 31.12.2017 | Profit/(Loss) in the year | Total | ||||||||||||
| Denomination | Address | Activity | Direct | Indirect | Total | Cost | Impairment | Carrying value | Capital | Reserves | Other Equity items |
Operating | Continuing activities | Interrupted activities | Investee's Equity |
| Production of renew able electrical energy; development |
|||||||||||||||
| LEVEL FOTOVOLTAICA S.L. | España | and construction of electrical energy installations. | 100% | - | 100% | 1.504 | - | 1.504 | 3.008 | - | (367) | (14.920) | - | - | (12.279) |
| GR BAÑUELA RENOVABLES, S.L. | España | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.000 | - | 3.000 | - | - | - | - | - | - | - |
| GR TURBON RENOVABLES, S.L. | España | Production of renew able electrical energy; development |
100% | - | 100% | 3.000 | - | 3.000 | - | - | - | - | - | - | - |
| and construction of electrical energy installations. Production of renew able electrical energy; development |
|||||||||||||||
| GR AITANA RENOVABLES, S.L. | España | and construction of electrical energy installations. | 100% | - | 100% | 3.000 | - | 3.000 | - | - | - | - | - | - | - |
| España | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.000 | - | 3.000 | - | - | - | - | - | - | - | |
| GR ASPE RENOVABLES, S.L. | Production of renew able electrical energy; development |
- | 100% | 1.200 | - | 1.200 | - | - | - | - | - | - | - | ||
| VIATRES RENEWABLE ENERGY, S.L. | España | and construction of electrical energy installations. | 100% | 255 | - | - | - | - | - | - | - | ||||
| GR JULIACA, S.A.C. | Perú | Production of renew able electrical energy; development |
100% | - | 100% | 255 | - | - | - | ||||||
| and construction of electrical energy installations. Production of renew able electrical energy; development |
|||||||||||||||
| GR HUAMBOS, S.A.C. | Perú | and construction of electrical energy installations. | 100% | - | 100% | 255 | - | 255 | - | - | - | - | - | ||
| GR APORIC, S.A.C. | Perú | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 255 | - | 255 | - | - | - | - | - | - | - |
| GR BAYONAR, S.A.C. | Perú | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 255 | - | 255 | - | - | - | - | - | - | - |
| GR VALE S.A.C. | Perú | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 255 | - | 255 | - | - | - | - | - | - |
Furthermore, costs have been activated on the caption of "Work carried out by the company for assets" for an amount of 8,190,763 Euros.
Financial results are negative, resulting in an expense of 4.48 million Euros. Two large magnitudes converge in this item:
o Interests from the debt associated to projects: 1.56 million Euros of expense.
The average number of employees during 2018, distributed per professional categories, is the following:
| Category | 2018 |
|---|---|
| Top Management Departments' Directors Others |
2 15 64 |
| Total | 81 |
The Group does not count with significant assets dedicated to the protection and improvement of the environment, and has not incurred in relevant expenses of this nature during the year.
The Group has not activated, during 2018, any amount for investments in Research and Development.
From 2018 closing to the date of formulation of these consolidated annual accounts by the Parent Company's Board of Directors, no noteworthy significant event has occurred or been known.
The possibility to acquire treasury stock was authorized by the General Shareholders' Meeting held on May 19, 2015, being able to acquire up to 2,000,000 shares for a price from 0.01 to 5 Euros during a 5-year term to be counted from such date, in order to comply with the Incentive Plan for administrators, management, employees and collaborators, in order to motivate and retain its key personnel.
On February 3, 2016 the Board of Directors agreed to acquire shares of Grenergy Renovables S.A. in treasury stock, up to 0.8% of the share capital (equivalent to 181,818 shares) for the Parent Company to have the necessary coverage to grant stock options to the company's directors and employees.
On September 11, 2018, the Parent Company acquired 365,426 treasury stocks from related persons, at a price of 2.40 Euros per share.
At the date of formulation of the Annual Accounts corresponding to 2018, Grenergy Renovables S.A. counts with treasury stock of 888,177 securities.
The Group's management of financial risks is centralized on the Financial Management, which has established the necessary mechanisms to controls credit and liquidity risks. Note 23.1 of the consolidated notes to the financial statements indicates the main financial risks that could affect the Group. At 2018 closing, the Grenergy Group has not contracted any financial product that could be considered of risk.
In compliance with Law 31/2014, of 3 December, which modifies the additional third provision "Duty of information" of Law 15/2010 of 5 July, the Group informs that the average payment period to suppliers in the Parent Company, Grenergy Renovables SA, is of 62.57 days.
Net results in the year obtained by Grenergy Renovables, S.A. amount to profits by 8,991,163 Euros, which will be applied to Voluntary Reserves for an amount of 8,786,926 Euros and to capitalization reserve for an amount of 204,237 Euros.
We would like to thank our clients for their trust, our suppliers and strategic partners, with whom we operate, for their constant support, investors for trusting Grenergy since its flotation, and, particularly, the Group's collaborators and workers, because without their effort and dedication it would be hard to reach the proposed goals and results obtained
The Consolidated Annual Accounts and Consolidated Management Report of 2018 have been formulated by the Board of Directors of the Parent Company GRENERGY RENOVABLES, S.A (Sociedad Unipersonal), in their meeting held on March 29, 2019, with a view to their verification by auditors and subsequent approval by the General Shareholders' Meeting.
Mr. Florentino Vivancos Gasset is authorized to sign all pages comprised on the Consolidated Annual Accounts and Management Report of 2018.
________________________ Mr. David Ruiz de Andrés (Managing Director)
________________________ _____________________________ Daruan Group Holding, S.L. (Board Member) Mr. Florentino Vivancos Gasset (represented by Mr. Antonio Jiménez Alarcón) (Board Member)
(Board Member) (Board Member)
________________________ ______________________________ Ms. Ana Peralta Moreno Mr. Nicolás Bergareche Mendoza
Independent Auditor's Report on the Annual Accounts
Annual Accounts and Management Report for the year ended at 31 December 2018
To the Shareholders of GRENERGY RENOVABLES, S.A.
We have audited the annual accounts of GRENERGY RENOVABLES, S.A. (hereinafter, the Entity), which comprise the balance sheet as at December 31, 2018, and the income statement, statement of changes in equity, cash flows statement and the notes thereto for the year then ended.
In our opinion, the accompanying annual accounts express, in all material respects, the true and fair view of the equity and financial position of the Entity as at December 31, 2018, and its financial performance and cash flows for the year then ended in accordance with the regulatory financial reporting framework applicable to the Entity (identified in note 2.1 to the accompanying annual accounts) and, in particular, with accounting principles and criteria set forth therein.
We conducted our audit in accordance with audit regulations in force in Spain. Our responsibilities under those regulations are further described in the Auditor's responsibilities for the audit of annual accounts section of our report.
We are independent of the Entity in accordance with ethical requirements, including those regarding independence, that are relevant to our audit of annual accounts in Spain pursuant to audit regulations in force. In this regard, we have not provided any services other than the audit of the annual accounts, nor have any situations or circumstances arisen that, under the aforementioned audit regulations, might have affected the required independence in such a way as to compromise our independence.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Key audit matters are those matters that, in our professional judgement, were of most significance in our audit of the annual accounts of the current period. These matters were addressed in the context of our audit of the annual accounts as a whole, and in forming our opinion thereon, and we do not provide a separate opinion on these matters.
C/. Alcalá, 63, 28014 Madrid Teléfono: + 34 915 624 030 Fax: + 34 915 610 224 e-mail: [email protected] Oficinas en: Alicante, Barcelona, Bilbao, Madrid, Málaga, Valencia, Vigo
As indicated on note 8.1 and on annex of the accompanying notes to the financial statements, the Entity holds investments in group companies for a significant amount.
According to the financial reporting framework applicable to the Entity, and as indicated on note 4.4 to the accompanying financial statements, the Entity values investments in group companies and associates at cost, decreased by the accumulated amount of impairment corrections, calculated, where applicable, as the difference between the carrying value and the recoverable amount, understood as the highest value between the fair value and the current value of future cash flows, derived from the investment. At year-end closing, the Entity performs he necessary value corrections, as long as there is objective evidence that the investment's carrying value will not be recoverable.
Due to the significant amount of investments and the fact that the estimate of the recoverable amount requires the application of significant judgements and estimates, subject to a high uncertainty degree by Management, we have considered that this is a key audit matter.
Our audit procedures have included, among others, (i) the evaluation of the relevance of the methodology used to determine recoverable values, (ii) the verification that the amount of the investees' equity exceeds their cost value, (iii) the review that the accompanying notes to the financial statements include disclosures required by the applicable financial reporting framework.
As indicated on note 8.1 to the accompanying financial statements, during 2018, the Entity has entered into agreements with third parties to sell 14 investees, obtaining profits by 11,605 thousand Euros, included on caption "Impairment and gains/(losses) on disposal of financial instruments" of the accompanying profit and loss account.
According to the financial reporting framework applicable to the Entity, and as indicated on note 4.4 to the accompanying financial statements, the Entity will write off an investment in group companies when all risks and benefits inherent to their ownership have been substantially transferred. The difference between the consideration received, net of attributable transaction costs and the carrying value of the investment in group companies will determine the profit or loss generated when writing off such investment, and will be part of results on the corresponding period. Since the sale of investees implies significant operations performed during the year, we have considered that this is a key audit matter.
Our audit procedures have included, among others, (i) the understanding of transactions through analysis of agreements reached and meetings with the Entity's Management, (ii) the review of the accounting treatment used when registering the difference between the acquisition cost of investments in group companies and the value of the consideration received, (iii) the verification, through bank statements, of the collection of the debt for the sale of investees, according to the payment schedule established on sales agreements, (iv) the verification that the accompanying notes to the financial statements include disclosures required by the applicable financial reporting framework.
Note 20.1 to the accompanying financial statements details transactions and balances with related parties, highlighting the sale of solar panels for a significant amount.
The Entity annually prepares the transfer pricing documentation, together with its tax consultants, in compliance with the transfer pricing tax legislation. Due to these transactions' significant amount and potential impact on the evaluation and interpretation of the Entity's financial information, we have identified the valuation and disclosures related to these operations with related parties as a key audit matter.
Our audit procedures have included, among others, (i) the update of our knowledge of relationships with related parties through inquiries to Management, (ii) the achievement of justifying documentation for the most significant related parties' transactions performed during the year in order to validate conditions applied to such transactions, (iii) the involvement of our tax experts to analyze the last transfer pricing dossier, elaborated by the Entity together with its tax consultants, (iv) the verification that the accompanying notes to the financial statements include disclosures required by the applicable financial reporting framework.
Other information comprises only the management report for the 2018 financial year, the formulation of which is the responsibility of the Entity's directors and is not an integral part of the annual accounts.
Our audit opinion on the annual accounts does not cover the management report. Our responsibility regarding the management report, in conformity with the audit regulation in force, consists of assessing and reporting on the consistency of the information included in the management report with the annual accounts based on the knowledge of the Entity we obtained during the audit of aforementioned annual accounts, and does not include any information not obtained as evidence during such audit. In addition, our responsibility is to assess and report on whether the content and presentation of the management report is in accordance with applicable regulations. If, based on the work we have performed, we conclude that a material misstatement exist, we are required to report that fact.
Based on the work performed, as described in the previous paragraph, we have checked that the information included in the management report agreed with that disclosed in the annual accounts for the 2018 financial year, and its content and presentation are in accordance with applicable regulations.
Directors are responsible for the preparation of the accompanying annual accounts, such that they express the true and fair view of the Entity's equity, financial position and financial performance in accordance with the regulatory financial reporting framework applicable to the Entity in Spain, and for such internal control as they determine is necessary to enable the preparation of annual accounts that are free from material misstatement, whether due to fraud or error.
In preparing the annual accounts, directors are responsible for assessing the Entity's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis unless the Entity's directors either intend to liquidate the Entity or to cease operations, or have no realistic alternative but to do so.
The Entity's Audit Committee is responsible for providing oversight in the preparation and presentation of the annual accounts.
Our objectives are to obtain reasonable assurance about whether the annual accounts 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 audit regulations in force in Spain will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these annual accounts.
As part of an audit in accordance with audit regulations in force in Spain, we exercise professional judgement and maintain professional scepticism throughout the audit. We also:
We communicate with the Entity's Audit Committee 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 the Entity's Audit Committee with a statement that we have complied with relevant ethical requirements, including those regarding independence, and have communicated with the Audit Committee those matters that may reasonably be thought to bear on our independence, and where applicable, the related safeguards.
From the matters communicated with the Entity's Audit Committee, we determine those matters that were of most significance in the audit of the annual accounts of the current period and are therefore the key audit matters.
We describe these matters in our auditor's report unless laws or regulation preclude public disclosure about the matter.
The opinion expressed in this report is consistent with our additional report to the Entity's Audit Committee dated April 3, 2019.
During the General Shareholders' Meeting held on June 22, 2018, we were appointed as the Entity's auditors for a 1-year period beginning on December 31, 2018.
Previously, we have been carrying out the audit of the Entity's annual accounts uninterruptedly since the financial year ended December 31, 2014. We highlight that the Entity's shares were admitted to trading on the Alternative Stock Exchange, Segment of Expanding Companies, on July 8, 2015.
Madrid, 3 April 2019
MAZARS AUDITORES, S.L.P. ROAC Nº S1189
____________________________ María Pilar Cabodevilla Artieda ROAC Nº 18.431
Free translation of annual accounts originally issued in Spanish. In the event of a discrepancy, the Spanish-language version prevails
| GRENERGY RENOVABLES, S.A. | |||||||
|---|---|---|---|---|---|---|---|
| Annual accounts corresponding to the year ended at 31 December 2018 | |||||||
| GRENERGY RENOVABLES, S.A. | |||||||
| BALANCE SHEET AT 31 DECEMBER 2018 AND 2017 | |||||||
| (Euros) | |||||||
| Year | Year | Year | Year | ||||
| ASSETS | Notes | 2018 | 2017 | EQUITY AND LIABILITIES | Notes | 2018 | 2017 |
| NON-CURRENT ASSETS | 13,371,329 | 13,256,854 | EQUITY | 29,417,990 | 20,544,133 | ||
| Intangible assets Computer software |
Note 5 | 3,093 3,093 |
3,965 3,965 |
CAPITAL AND RESERVES WITHOUT VALUATION ADJUSTMENTSNote 12 Capital |
29,417,990 3,645,933 |
20,544,133 3,645,933 |
|
| Property, plant and equipment | Note 6 | 327,759 | 198,648 | Registered capital | 3,645,933 | 3,645,933 | |
| Technical installations and other items | 327,759 | 198,648 | Share premium | 6,117,703 | 6,117,703 | ||
| Non-current investments in group companies and associates | Note 8.1 | 12,349,619 | 12,952,352 | Reserves and prior periods' profit and loss | 12,726,160 | 9,997,553 | |
| Equity instruments. | 11,493,997 | 12,210,057 | Legal reserve | 729,187 | 729,187 | ||
| Loans to group companies and associates. | 855,622 | 742,295 | Voluntary reserves | 11,996,973 | 9,268,366 | ||
| Non-current financial investments Other financial assets. |
Note 8.2 | 26,040 26,040 |
26,040 26,040 |
(Own shares and equity holdings) Profit/(loss) for the period |
(2,062,969) 8,991,163 |
(1,133,498) 1,916,442 |
|
| Deferred tax assets | Note 16 | 664,818 | 75,849 | ||||
| NON-CURRENT LIABILITIES | 3,384,055 | 2,095,256 | |||||
| Non-current debts | Note 13 | 3,384,055 | 2,093,380 | ||||
| Debts with financial institutions. | 2,982,665 | 1,745,851 | |||||
| Finance lease payables. | Note 7.1 | 134,854 | 23,007 | ||||
| Other financial liabilities. | 266,536 | 324,522 | |||||
| CURRENT ASSETS | 38,453,315 | 25,251,840 | Deferred tax liabilities | Note 16 | - | 1,876 | |
| Inventories | Note 9 | 1,116,306 | 202,452 | CURRENT LIABILITIES | 19,022,599 | 15,869,305 | |
| Raw materials and other supplies | 1,115,309 | 174,570 | Current debts | Note 13 | 7,330,185 | 4,380,296 | |
| Advances to suppliers | 997 | 27,882 | Debts with financial institutions. | 6,058,449 | 2,104,867 | ||
| Trade and other receivables | Note 10 | 26,569,024 | 19,748,089 | Finance lease payables. | Note 7.1 | 27,662 | 14,406 |
| Trade receivables Trade receivables from group companies and associates |
Note 20.1 | 3,746,848 16,062,110 |
64,743 13,487,257 |
Other financial liabilities. | 1,244,074 | 2,261,023 | |
| Other accounts receivable | 6,524,215 | 6,051,566 | Current debts with group companies and associates | Note 14 | 2,773,719 | 3,469,229 | |
| Personnel | 494 | 44,335 | |||||
| Public entities, other | Note 16 | 235,357 | 100,188 | Trade and other payables | 8,918,695 | 8,019,780 | |
| Current investments in group companies and associates | Note 8.1 | 2,449,123 | 4,906,162 | Suppliers | 7,096,642 | 6,763,477 | |
| Loans to group companies and associates. | Note 20.1 | 2,449,123 | 4,906,162 | Suppliers, group companies and associates | Note 20.1 | 27,759 | 354,087 |
| Prepayments for current assets Cash and cash equivalents |
Note 11 | 62,539 8,256,323 |
91,244 303,893 |
Other payables Personnel (salaries payable) |
1,321,583 398,660 |
738,615 135,760 |
|
| Cash | 8,256,323 | 303,893 | Public entities, other | Note 16 | 74,051 | 27,841 | |
| TOTAL ASSETS | 51,824,644 | 38,508,694 | TOTAL EQUITY AND LIABILITIES | 51,824,644 | 38,508,694 | ||
| 1 |
| GRENERGY RENOVABLES, S.A. | |||
|---|---|---|---|
| Annual accounts corresponding to the year ended at 31 December 2018 | |||
| GRENERGY RENOVABLES, S.A. | |||
| PROFIT AND LOSS ACCOUNT CORRESPONDING TO THE YEAR ENDED AT 31 DECEMBER | |||
| 2018 AND 2017 | |||
| (Euros) | |||
| Year | Year | ||
| Notes | 2018 | 2017 | |
| CONTINUING OPERATIONS | |||
| Revenue | Note 22 | 23,535,827 | 21,864,625 |
| Sales | Note 20.1 | 23,304,156 | 21,658,994 |
| Services delivered | 231,671 | 205,631 | |
| Supplies | (18,917,293) | (19,139,761) | |
| Merchandise used | Note 17 | (18,917,293) | (19,139,761) |
| Other operating income | 604,788 | 1,346,925 | |
| Non-trading and other operating income | 604,788 | 1,346,925 | |
| Personnel costs | (1,816,760) | (1,010,896) | |
| Salaries and wages | (1,468,155) | (790,416) | |
| Employee benefits expense Other operating expenses |
Note 17 | (348,604) (1,362,363) |
(220,480) (1,267,096) |
| External services | (1,312,350) | (1,251,433) | |
| Taxes | (3,400) | (3,773) | |
| Losses, impairment and changes in trade provisions | - | 6,934 | |
| Other operating expenses | (46,613) | (18,824) | |
| Amortization and depreciation | Note 5 & 6 | (50,922) | (49,312) |
| Impairment and gains/(losses) on disposal of fixed assets | Note 6 | (448) | (657) |
| Gains/(losses) on disposal and other Other results |
(448) 25,527 |
(657) (22,205) |
|
| RESULTS FROM OPERATING ACTIVITIES | 2,018,356 | 1,721,623 | |
| Finance income | 106,720 | 158,444 | |
| Marketable securities and other financial instruments | 106,720 | 158,444 | |
| - Group companies and associates - Third parties |
Note 20.1 | 96,793 9,927 |
158,002 442 |
| Finance expenses | Note 17 | (549,096) | (192,897) |
| Third parties | (498,764) | (135,328) | |
| Group companies and associates | (50,332) | (57,569) | |
| Exchange gains/(losses) | (246,588) | 7,974 | |
| Impairment and gains/(losses) on disposal of financial instruments | Note 8.1 | 9,304,288 | 1,160,350 |
| Impairment and losses | (2,300,846) | - | |
| Gains/(losses) on disposal and other | 11,605,134 | 1,160,350 | |
| NET FINANCE INCOME/(EXPENSE) | 8,615,324 | 1,133,871 | |
| PROFIT/(LOSS) BEFORE INCOME TAX | 10,633,680 | 2,855,494 | |
| Corporate Income Tax | Note 16 | (1,642,517) | (939,052) |
| PROFIT/(LOSS) FROM CONTINUING OPERATIONS | 8,991,163 | 1,916,442 | |
| PROFIT/(LOSS) FOR THE PERIOD | 8,991,163 | 1,916,442 |
| GRENERGY RENOVABLES, S.A. Annual accounts corresponding to the year ended at 31 December 2018 |
|||||||
|---|---|---|---|---|---|---|---|
| GRENERGY RENOVABLES, S.A. | |||||||
| STATEMENT OF CHANGES IN EQUITY FOR YEARS ENDED AT 31 DECEMBER 2018 AND 2017 | |||||||
| A) STATEMENT OF RECOGNIZED INCOME AND EXPENSES | |||||||
| (Euros) | |||||||
| Notes | Year 2018 |
Year 2017 |
|||||
| PROFIT/(LOSS) FOR THE PERIOD (I) | 3 | 8,991,163 | 1,916,442 | ||||
| Income and expenses recognized directly in equity | - | - | |||||
| IV. Other adjustments | - | - | |||||
| V. Tax effect TOTAL INCOME AND EXPENSES RECOGNIZED DIRECTLY IN EQUITY (II) |
- - |
- - |
|||||
| - | - | ||||||
| Amounts transferred to the Income Statement | - | - | |||||
| TOTAL AMOUNTS TRANSFERRED TO THE INCOME STATEMENT (III) | - | - | |||||
| - | - | ||||||
| TOTAL RECOGNIZED INCOME AND EXPENSES (I+II+III) | 8,991,163 | 1,916,442 | |||||
| B) STATEMENT OF TOTAL CHANGES IN EQUITY | (Euros) | ||||||
| Capital | Share premium | Reserves | (Own shares and equity holdings) |
Profit/(loss) for the period |
TOTAL | ||
| BALANCE AT 31 DECEMBER 2016 | 3,645,933 | 6,117,703 | 7,848,894 | (1,162,403) | 2,149,354 | 18,599,481 | |
| Adjustments and/or error correction | - | - | - | - | - | - | |
| ADJUSTED BALANCE AT 1 JANUARY 2017 Total recognized income and expenses |
3,645,933 - |
6,117,703 - |
7,848,894 - |
(1,162,403) - |
2,149,354 1,916,442 |
18,599,481 1,916,442 |
|
| Transactions with equity holders or owners | - | - | - | - | - | - | |
| Capital increases | - | - | - | - | - | - | |
| Transactions with own shares and equity holdings (net) Other variations in equity |
- - |
- - |
(695) 2,149,354 |
28,905 - |
- (2,149,354) |
28,210 - |
|
| BALANCE AT 31 DECEMBER 2017 | 3,645,933 | 6,117,703 | 9,997,553 | (1,133,498) | 1,916,442 | 20,544,133 | |
| Adjustments and/or error correction | - | - | - | - | - | - | |
| 3,645,933 | 6,117,703 | 9,997,553 | (1,133,498) | 1,916,442 | 20,544,133 |
| Notes | ||||||
|---|---|---|---|---|---|---|
| Income and expenses recognized directly in equity | ||||||
| - | - | |||||
| IV. Other adjustments | - | - | ||||
| V. Tax effect TOTAL INCOME AND EXPENSES RECOGNIZED DIRECTLY IN EQUITY (II) |
- - |
- - |
||||
| Amounts transferred to the Income Statement | - - |
- - |
||||
| TOTAL AMOUNTS TRANSFERRED TO THE INCOME STATEMENT (III) | - | - | ||||
| - | - | |||||
| TOTAL RECOGNIZED INCOME AND EXPENSES (I+II+III) | 8,991,163 | 1,916,442 | ||||
| Capital | Share premium | Reserves | (Own shares and equity holdings) |
Profit/(loss) for | ||
| Adjustments and/or error correction | - | - | - | - | - | - |
| ADJUSTED BALANCE AT 1 JANUARY 2017 | 3,645,933 | 6,117,703 | 7,848,894 | (1,162,403) | 2,149,354 | 18,599,481 |
| Total recognized income and expenses | - | - | - | - | 1,916,442 | 1,916,442 |
| Transactions with equity holders or owners Capital increases |
- - |
- - |
- - |
- - |
- - |
- - |
| Transactions with own shares and equity holdings (net) | - | - | (695) | 28,905 | - | 28,210 |
| Other variations in equity | - | - | 2,149,354 | - | (2,149,354) | - |
| BALANCE AT 31 DECEMBER 2017 | 3,645,933 | 6,117,703 | 9,997,553 | (1,133,498) | 1,916,442 | 20,544,133 |
| Adjustments and/or error correction | - | - | - | - | - | - |
| ADJUSTED BALANCE AT 1 JANUARY 2018 | 3,645,933 | 6,117,703 | 9,997,553 | (1,133,498) | 1,916,442 | 20,544,133 |
| Total recognized income and expenses | - | - | - | - | 8,991,163 | 8,991,163 |
| Transactions with equity holders or owners | - | - | - | - | - | - |
| Capital increases | - | - | - | - | - | - |
| Transactions with own shares and equity holdings (net) Other variations in equity |
- - |
- - |
812,165 1,916,442 |
(929,471) - |
- (1,916,442) |
(117,306) - |
| GRENERGY RENOVABLES, S.A. | |||
|---|---|---|---|
| Annual accounts corresponding to the year ended at 31 December 2018 | |||
| GRENERGY RENOVABLES, S.A. STATEMENT OF CASH FLOWS FOR YEARS ENDED AT 31 DECEMBER 2018 AND 2017 |
|||
| (Euros) | |||
| Notes | 2,018 | 2,017 | |
| A) CASH FLOWS FROM OPERATING ACTIVITIES 1. Profit/(loss) for the period before tax |
10,633,680 | 2,855,494 | |
| 2. Adjustments for: a) Amortization and depreciation (+). |
Notes 5 & 6 | (8,563,954) 50,922 |
(1,061,255) 49,312 |
| e) Proceeds from disposals of fixed assets (+/-). f) Proceeds from disposals of financial instruments (+/-). |
Note 8.1 | 448 (9,304,288) |
657 (1,160,350) |
| g) Finance income (-). h) Finance expenses (+). |
(106,720) 549,096 |
(158,002) 192,897 |
|
| i) Exchange gains/losses (+/-). | 246,588 | (7,974) | |
| k) Other income and expenses (-/+). | - | 22,205 | |
| 3. Changes in operating assets and liabilities. Difference N - N-1 a) Inventories (+/-). |
(529,543) (913,854) |
(7,723,469) (27,647) |
|
| b) Trade and other receivables (+/-). | (296,722) | (5,024,605) | |
| c) Other current assets (+/-). d) Trade and other payables (+/-). |
28,705 652,327 |
(23,204) (2,648,013) |
|
| 4. Other cash flows from operating activities. | (2,722,198) | (1,346,497) | |
| a) Interests paid (-). | (498,764) | (192,897) | |
| c) Interests received (+). d) Income tax received (paid) (-/+). |
Note 16 | 9,927 (2,233,361) |
- (1,153,600) |
| 5. Cash flows from/used in operating activities (+/-1+/-2+/-3+/-4) | (1,182,015) | (7,275,727) | |
| B) CASH FLOWS FROM INVESTMENT ACTIVITIES | |||
| 6. Payments for investments (-). | (198,100) | (1,727,174) | |
| a) Group companies and associates | - | (1,704,493) | |
| b) Intangible assets. c) Property, plant and equipment. |
Note 6 | - (198,100) |
(3,388) (19,293) |
| 7. Proceeds from sale of investments (+). a) Group companies and associates |
Note 8.1 | 5,955,130 5,936,639 |
5,578,836 3,176,216 |
| c) Property, plant and equipment. e) Other financial assets. |
Note 6 | 18,491 - |
- 2,350,000 |
| g) Other assets | - | 52,620 | |
| 8. Cash flows from/used in investing activities (7-6) | 5,757,030 | 3,851,662 | |
| C) CASH FLOWS FROM FINANCING ACTIVITIES | |||
| 9. Proceeds from and payments for equity instruments. | Note 12 | (117,306) | 28,905 |
| c) Acquisition of own equity instruments | (1,869,232) | (132,476) | |
| d) Disposal of own equity instruments. | 1,751,926 | 161,381 | |
| 10. Proceeds from and payments for financial liability instruments a) Issue |
3,494,721 4,240,563 |
1,938,852 2,382,158 |
|
| 2. Debts with financial institutions (+). | Note 13 | 4,240,563 | 178,851 |
| 4. Other payables (+). b) Redemption and repayment of |
Note 14 | - (745,842) |
2,203,307 (443,306) |
| 3. Debts with Group companies and associates (-). 4. Other debts (-). |
(745,842) - |
(372,935) (70,371) |
|
| 12. Cash flows from/used in financing activities(+/-9+/-10-11) E) NET INCREASE/DECREASE IN CASH AND CASH EQUIVALENTS (+/-A+/-B+/-C+/- D) |
3,377,415 7,952,430 |
1,967,757 (1,456,308) |
|
| Cash and cash equivalents at beginning of period | Note 11 | 303,893 | 1,760,201 |
| Cash and cash equivalents at end of period | Note 11 | 8,256,323 | 303,893 |
GRENERGY RENOVABLES, S.A. (hereinafter, the Company) was incorporated in Madrid, on July 2, 2007, through public deed, being inscribed on the Mercantile Registry of Madrid, volume 24430, book 0, folio 112, section 8, sheet M-439.423, inscription 1. Its registered and tax address is the same where the Company develops its activity, and is located in calle Rafael Botí, 2 of Madrid.
The corporate purpose and sectors in which the Company develops its activity are the promotion and trading of energetic exploitation facilities, as well as the production of electric energy and any complementary activity, and the management and exploitation of energetic exploitation facilities.
As described on Note 12, the Company is part of the Daruan group, which parent company Daruan Group Holding, S.L. resides in calle Rafael Botí 2 of Madrid.
The consolidated annual accounts of the Daruan group corresponding to the year ended at December 31, 2017, as well as the corresponding management and auditor's reports, were deposited on the Mercantile Registry of Madrid on July 29, 2018. The consolidated annual accounts corresponding to the year ended at December 31, 2018, as well as the corresponding management and auditor's reports of the Daruan group will be deposited on the Mercantile Registry of Madrid.
Since July 8, 2015, the Company's shares are listed in the Alternative Stock Exchange, segment Expanding Companies (hereinafter, MAB-EE) (Note 12). As a consequence of the listing on the MAB-EE, the company lost its condition as single-shareholding company, declared in 2014.
As described on Note 8, the Company holds shares in subsidiaries, being the parent company of the set of companies comprised on the Grenergy Group. The consolidated annual accounts of the Grenergy Group corresponding to the year ended at December 31, 2018, as well as the corresponding management and auditor's reports, will be deposited on the Mercantile Registry of Madrid.
The annual accounts of the year ended at December 31, 2018 have been prepared from the Company's accounting records, and show the true and fair view of equity and financial position, results from the Company's operations, changes in equity and cash flows during the year. They have been formulated by Directors in accordance with the financial reporting framework applicable to the Company, established in:
Among modifications included on the final first Provision of the RD 877/2015, of 2 October, which modifies RD 1517/2011 of 31 October, which approved the Regulation developing the consolidated text of the Law on Auditing, they include the modification of article 15 of said Law, which defines public interest entities, including in this definition issuers of securities admitted to trading in the Alternative Stock Exchange, belonging to the Segment of expanding companies.
The Company's annual accounts corresponding to 2017 were approved by the General Shareholders' Meeting on June 22, 2018. The annual accounts corresponding to 2018, formulated by Directors, will be submitted to approval by the General Shareholders' Meeting, estimating that they will be approved without modifications.
The main accounting policies adopted are presented on Note 4. All accounting principle and registration and valuation standard with a significant effect on the annual accounts have been applied on their elaboration.
Figures contained on all statements comprised on the annual accounts (balance sheet, profit and loss account, statement of changes in equity, statement of cash flows and the present notes to the financial statements) are presented in Euros (unless otherwise indicated) which is the Company's functional currency.
When preparing certain information included on the present annual accounts, estimates have been used, based on the Top Management's assumptions, subsequently ratified by the Company's Directors, to quantify some of the assets, liabilities, income, expenses and commitments therein included.
The most significant estimates used on these annual accounts refer to the following:
These estimates and assumptions are based on the best information available at the date of formulation of the annual accounts, on the estimate of uncertainty at year-end closing, and are periodically reviewed. However, these periodic reviews or future events are likely to cause a modification of estimates in coming years. In this case, the effects from changes in estimates would be prospectively registered on the profit and loss account of such years and of successive periods, as established on the 22nd Registration and Valuation Standard "Changes in accounting criteria, misstatements and accounting estimates".
By virtue of the corporate legislation, for comparison purposes, in addition to figures of 2018, Directors present on each item of the balance sheet, profit and loss account, statement of changes in equity and statement of cash flows, those corresponding to 2017.
The sector of renewable energies is a regulated sector that has undergone important changes during the last years, with a new regulatory framework since 2013. Within this framework, the new standard of reference is Law 24/2013, of 26 December, of the Electrical Sector, which repeals the previous Law 54/1997, of 27 November, of the Electrical Sector.
On December 26, 2013, the new Sector Law was published, ratifying the Royal Decree-Law 9/2013; it eliminates the special regime and considers a new remuneration scheme for these facilities of renewables, cogeneration and waste. The new remuneration (called specific remuneration and which will be exceptionally granted for new facilities) is additional to the remuneration for the sale of energy in the market and comprises one term per power unit installed that covers, as applicable, investment costs that cannot be recovered by the market, and one term to the operation that covers, where applicable, the difference between exploitation costs and the market price.
The calculation of this new specific remuneration is based on a standard installation, throughout its regulatory useful life and in reference to the activity performed by an efficient well-managed company, based on:
This remuneration regime is based on a reasonable profitability to investments, which definition is based on the interest rate of the Government bond in ten years plus a differential, initially established in 300 basis points.
Six-year regulatory periods are established, and sub-periods of three years. Every three years, remuneration parameters related to market price forecasts can be changed, incorporating deviations suffered in the sub-period.
Every six years, the installations' standard parameters can be modified, except for the initial investment value and the regulatory useful life, which remain invariable throughout the installations' life. Likewise, every six years, the remuneration interest rate can be changed, but only for future remunerations.
The standard investment value for new installations is determined through a tender procedure.
This new remuneration is applicable since July 2013, when the Royal Decree-Law 9/2013 became effective.
On June 6, 2014, the RDL 413/2014 was published, regulating the activity of production of electric energy from renewable energy sources, cogeneration and waste. Additionally, on
June 16, 2014, the Order IET 1045/2014, of the Ministry of Industry Energy and Tourism, was published, approving remuneration parameters of standard contributions applicable to certain installations of electric energy production from renewable energy sources, cogeneration and waste. By virtue of this new regulation, installations will receive, during their regulatory useful life, in addition to the remuneration from the sale of energy valued at market price, a specific remuneration comprising one term for power unit installed that covers, as applicable, investment costs for each standard installation that cannot be recovered from the sale of energy in the market, called remuneration to investment, and one term to the operation that covers, when applicable, the difference between exploitation costs and the income from the standard installation's participation in the production market, called remuneration to the operation.
At December 31, 2018, Grenergy Renovables S.A. does not own any asset in Spain that could be classified as plant or installation of renewable energies which remuneration is determined by the previous regulatory framework. The Company has focused its efforts to carry out new developments and build new installations in Latin America, through its subsidiaries.
The proposal of distribution of results, formulated by the Company's Directors, which will be submitted to approval by the General Shareholders' Meeting of the Company, is the following:
| Euros | |
|---|---|
| Basis of Distribution | |
| Profit from the year | 8,991,163 |
| 8,991,163 | |
| Application | |
| To voluntary reserves | 8,786,926 |
| To capitalization reserve | 204,237 |
| 8,991,163 |
Registration and valuation standards applied when elaborating the annual accounts corresponding to 2018 have been the following:
They are non-monetary identifiable assets, without physical appearance, that arise as a consequence of a legal business or have been internally developed. The Company only recognizes in accounts those assets which cost can be reliably estimated and for which the Company considers probable to obtain future economic benefits or yields.
Intangible assets are initially recognized at acquisition or production cost and are, subsequently, valued at cost minus their corresponding accumulated amortization and impairment losses undergone.
This item includes amounts satisfied for the access to ownership or right of use of computer programmes and software, as long as they are expected to be used in several years. They are systematically amortized, applying a linear criterion in a four-year period.
Expenses for the maintenance, global review of systems or recurrent expenses as a consequence of the modification or update of these applications are directly registered as expenses in the year when they are incurred.
They correspond to tangible assets owned by the Company for their use in the production or supply of goods and services or for administrative purposes, and which are expected to be used in more than one year.
Goods included on property, plant and equipment are registered at acquisition cost (updated, if applicable, with several legal provisions) or production cost, minus accumulated amortization and impairment losses, if any.
The cost of property, plant and equipment built by the Company is determined by following the same principles as for an acquired asset. The capitalization of the production cost is charged to caption "Work carried out by the company for assets" of the profit and loss account.
Costs for the extension, modernization, improvement, substitution or renewal, which represent an increase of productivity, capacity or efficiency, or an extension of the good's useful life, are registered as higher cost of the corresponding goods, with the consequent accounting withdrawal of substituted or renewed goods or elements.
The acquisition cost of property, plant and equipment that require a period above one year to be in conditions of use includes financial expenses accrued before the element is put into operating conditions. During the year, no amount has been activated for this concept. On the other hand, financial interests accrued after such date, or to finance the acquisition of the remaining fixed assets, do not increase the acquisition cost and are registered on the profit and loss account of the year when they are accrued.
Costs incurred in the conditioning of leased premises are classified as installations, systematically amortizing them through the linear method during an 8-year period, not exceeding in any case the lease agreement's length.
Periodic expenses for the conservation, repair and maintenance that do not increase the asset's useful life are charged to the profit and loss account of the year in which they are incurred.
The amortization is calculated by systematically applying the linear method on the acquisition or production cost of assets, minus their residual value, during the years of estimated useful life of the different elements, as per the following detail:
| Years of Useful life | |
|---|---|
| Machinery | 5-10 |
| Installations and tools | 3-50 |
| Transport elements | 5-20 |
| Furniture | 10 |
| Information equipment | 4 |
| Other property, plant and equipment | 6-8 |
Values and the residual lives of these assets are reviewed at each balance sheet date and are adjusted, where necessary.
At each year-end closing, the Company analyzes whether there are signs that the carrying value of its property, plant and equipment exceeds the corresponding recoverable amount, that is to say, that a given element may be impaired. For those identified assets, the Company estimates the recoverable amount, understood as the highest between the fair value minus necessary selling costs and the value in use. If the asset does not generate cash flows per se, independent from other assets, the Company calculates the recoverable amount of the Cash Generating Unit to which it belongs.
If the recoverable value thus determined is below the asset's carrying value, the difference between both values is recognized on the profit and loss account by reducing the asset's carrying value down to its recoverable amount, and future charges for amortization are adjusted in proportion to their adjusted carrying value and the new remaining useful life, if it was necessary to re-estimate it.
Similarly, when there are signs of recovery in the value of an element of property, plant and equipment, the Company registers the reversal of the impairment loss registered in previous years and future charges for amortization are accordingly adjusted. In any case, such reversal does not imply an increase of the asset's carrying value above the value that it would have if impairment losses had not been recognized in previous years.
Profit or loss resulting from the disposal or write-off of an asset is calculated as the difference between the value of the consideration received and the asset's carrying value, and is recognized on the profit and loss account of the year.
The Company classifies lease agreements as financial or operating leases based on the operation's economic substance, regardless of its legal form.
Leases are classified as financial leases as long as their conditions transfer to the Company risks and benefits inherent to the ownership of the leased good. Elements thus acquired are classified on the category of non-current assets corresponding to the nature of the leased good, valuing it at the lowest value between the leased asset's fair value and the current value of minimum payments agreed at lease inception, including the value of the call option in absence of reasonable doubts on its exercise.
The payment obligation derived from the financial lease, net of the financial charge, is recognized on current or non-current debts payable, depending on whether the payment will be settled before or after the 12 months following the year-end closing. Interests derived from the financing of fixed assets are allocated to the profit and loss account during the period of validity of the lease, and are calculated at the operation's effective interest rate, thus obtaining a constant periodic interest on the amount of the debt to be amortized in each period.
Amortization policies and impairment corrections of such goods are similar to those applied by the Company to its intangible assets and property, plant and equipment.
Leases where the lessor keeps an important part of risks and benefits derived from the good's ownership are classified as operating leases.
Payments for operating leases (net of any incentive granted by the lessor) are charged to the income statement of the year during the lease period.
A financial instrument is a contract that gives rise to a financial asset in an entity and, simultaneously, to a financial liability or an equity instrument in another. The Company only recognized financial instruments on the balance sheet when becoming a party of the contract, according to its specifications.
On the accompanying balance sheet, financial assets and liabilities are classified as current or non-current based on whether their maturity is equal or below twelve months, respectively, from the year-end closing date.
The Company's most regular financial assets and liabilities are the following:
They are initially recognized at fair value plus incremental costs directly allocable to the transaction, except when assets are classified in the category of "Financial assets held for trading", in which case incremental costs are directly allocated to the profit and loss account of the year in which they are incurred.
For valuation purposes, the Company classifies financial assets, except for investments held in group companies and associates, in one of the following categories:
Loans and accounts receivable: they correspond to credits (commercial or not) nonderivatives, not being traded on an active market, which cash flows are fixed or determinable and for which the entire disbursement is expected to be recovered, except when there are reasons allocable to the debtor's solvency. They arise when the Company supplies cash or goods and services corresponding to its business purpose directly to a debtor, without intending to negotiate with the account receivable. It also includes deposits and sureties registered at face value, since it does not significantly differ from the fair value.
After initial recognition, they are valued at amortized cost, using in their determination the effective interest rate method. Nonetheless, in general, trade credits with maturity below twelve months are registered at face value, that is to say, they are not discounted.
"Amortized cost" is understood as the asset's acquisition cost minus collections of principal, corrected (upwards or downwards, as applicable) by the portion systematically allocated to results of the difference between the initial cost and the corresponding reimbursement value at maturity, taking into account eventual impairment losses.
Moreover, effective interest rate is considered the discount rate that, at asset's acquisition date, is exactly equal to the asset's initial value for the totality of its estimated cash flows for all concepts throughout its remaining life.
The Company follows the criterion of registering impairment corrections in order to cover balances with a given ageing or in which circumstances concur that allow doubting on the debtor's solvency.
As indicated on Note 8, the Company holds direct or indirect control of certain entities. In general, and regardless of the shareholding percentage, the Company's investment in the share capital of other companies not admitted to trading in the Stock Exchange are valued at acquisition cost minus, where applicable, the accumulated amount of impairment corrections.
Such value correction is calculated as the difference between the investment's carrying value and its recoverable amount, understood as the highest amount between its fair value minus selling costs and the current value of future cash flows derived from the investment. Except with better evidence, when estimating the impairment of this class of assets, the investee's equity is considered, corrected by unrealized capital gains existing at valuation date.
Impairment corrections and, if applicable, their reversal, are registered as expense or income, respectively, in the profit and loss account. The impairment reversal is limited to the investment's original book value.
The Company will write off an investment in group companies and associates when risks and benefits inherent to the ownership have been substantially transferred. When an investment in group companies and associates is written off, the difference between the consideration received, net of allocable transaction costs, considering any new asset obtained minus any liability assumed, and the carrying value of the investment in group companies and associates, plus any accumulated amount recognized directly in equity, will determine the profit or loss derived from writing off such investment in group companies and associates, and will be part of profit/(loss) of the year when it takes place.
Financial liabilities are classified based on contractual agreements and taking into account the operations' economic fund.
The main financial liabilities held by the Company correspond to liabilities at maturity, remunerated or not, classified by the Company for valuation purposes on the category of "Debts and items payable", initially valued at fair value and subsequently at amortized cost.
Debts with credit institutions and other remunerated liabilities: loans, bank overdrafts, obligations and other similar instruments that accrue interests are initially registered at their fair value, which equals the cash received, net of costs incurred in the transaction that are directly attributable. Accrued financial expenses, including premiums payable in the liquidation or reimbursement and direct costs allocable to the issuance are registered on the profit and loss account following the effective interest rate method, increasing the debt's carrying value in so far as they are not liquidated in the period when they are accrued. It also includes loans at a cero interest rate, registered at face value, since it does not significantly differ from the fair value.
Loans which short-term maturity which long-term refinancing is ensured at the Company's discretion, through long-term credit policies, are classified in the accompanying balance sheet as non-current liabilities.
Trade payables: the Company's trade payables, in general, have maturities not above one year and do not explicitly accrue interests, registering them at their face value, which does not significantly differ from their amortized cost.
The Company writes off a financial liability or a portion therein when obligations contemplated on the corresponding contract have been satisfied, cancelled or expired.
Substantial modifications of initially recognized liabilities are registered as a cancelation of the original liability and the recognition of a new financial liability, as long as instruments have substantially different conditions. The difference between the book value of the financial liability cancelled or assigned to a third party and the paid consideration, including any assigned asset other than cash of assumed liability, is registered on the profit and loss account.
All capital instruments issued by the Company are classified on item "Capital" of caption "Equity" of Equity in the accompanying balance sheet. The Company does not own any other equity instruments.
Such instruments are registered in equity for the amount received, net of direct issuance costs.
When the Company acquires or sells its own equity instruments, the amount paid or received is directly registered in equity accounts, not recognizing any amount on the income statement for such transactions (see Note 12).
This caption on the accompanying balance sheet includes cash at hand, spot deposits in credit institutions and other current investments with high liquidity with an original maturity below or equal to three months. Bank overdrafts are classified on caption "Current debts" of the "Current liabilities" of the accompanying balance sheet.
The Company's policy is not to use derivatives and not to perform any hedging operation.
This caption of the balance sheet includes assets that the Company:
Inventories are valued at the lowest amount between the acquisition or production cost and their net realizable value, understood as the amount that the Company shall obtained at disposal in the market in the normal business course, minus necessary costs to carry it out (completion, trading, sale and distribution costs).
The formula applied by the Company to determine of the cost for each type of inventories is the following:
Commercial discounts, granted rebates and similar items are recognized when conditions determining their granting are likely to be met, such as reduction of the inventories' cost. Moreover, discounts for early payment are recognized as a reduction of the cost of acquired inventories.
The Company performs an assessment of the net realizable value of inventories at year-end closing, allocating the corresponding impairment correction when they are overvalued. When
circumstances that caused the recognition of inventories' value correction cease to exist or there is clear evidence justifying an increase of the net realizable value due to changes in economic circumstances, the previous value correction is reversed, taking as limit of such reversal the lowest amount between the inventories' cost and new net realizable value. Both inventories' value corrections and their reversal are recognized on the profit and loss account of the year.
Photovoltaic solar plants owned by the Company are initially classified as inventories, since Directors consider that their normal destination is their sale. For those cases when, since inception, a decision is made to exploit the plant, it is classified as fixed asset.
The Company's functional currency is the Euro, and therefore all balances and transactions denominated in currencies other than Euro are considered denominated in foreign currency. Such transactions are registered in Euros, applying spot exchange rates in force at transactions' dates.
At year-end closing, monetary assets and liabilities in foreign currency are translated to Euros using the average spot exchange rate in force at such date of the corresponding currency market.
Profit and loss resulting from the liquidation of transactions in foreign currency and of the translation to exchange rates at closing date of monetary assets and liabilities in foreign currency are recognized on the profit and loss account of the year in the item "Exchange profit/(loss)".
The income tax expense of the year is calculated through the sum of the current tax applicable of the tax rate on the tax assessment basis of the year, and after applying fiscally admissible deductions, plus the variation of deferred tax assets and liabilities.
The Company registers on Equity of the balance sheet the tax effect related to items directly registered in equity accounts.
Deferred taxes are calculated in accordance with the method based on the balance, on temporary differences arisen between tax bases of assets and liabilities and their carrying amounts, applying the approved regulation and tax rate, or to be approved, at year-end closing, and which is expected to be applied when the corresponding deferred tax asset is realized or the deferred tax liability is liquidated.
Deferred tax liabilities are recognized for all taxable temporary differences, except when the temporary difference derives from the initial recognition of a goodwill or of other assets and liabilities in an operation, other than a business combination, which has not affected the tax or accounting results. Deferred tax assets are recognized when the Company is likely to have sufficient tax gains in the future to offset deductible temporary differences or unused tax losses or credits.
At year-end closing, the Company reviews registered deferred taxes (both assets and liabilities) in order to verify that they remain in force, performing the corresponding corrections therein, according to results from analyses performed.
The Company presents the Corporate Income Tax under the consolidated taxation regime, together with the Group's Parent Company, Daruan Group Holding, S.L. And with other companies included on the tax group Daruan Group Holding, S.L. And Subsidiaries, under number 0381/14. Accordingly, the deductions in the Corporate Income Tax charge affect the calculation of the tax accrued in the Company for their effective amount, which is applicable in the consolidated declaration regime, not for a higher or lower amount that would correspond in individual taxation regime.
The Company registers income and expenses based on the accrual criterion, that is to say, when there is a real flow of goods and services represented by them, regardless of the timing of the monetary or financial flow derived from them.
The most significant criteria followed by the Company to register its income and expenses are the following:
Income from sales and services delivered: they are registered at the fair value of the consideration collected or to be received and represent amounts receivable for goods and the services delivered in the ordinary framework of activity, minus discounts, VAT and other taxes related to sales.
Sales of goods are recognized as income when all risks and benefits inherent to their ownership have been substantially transferred, when the transaction's outcome can be reliably determined, and when the Company is likely to receive economic yields derived from the transaction.
Income associated to the service delivery is also recognized considering the service realization degree at balance sheet date, as long as it is possible to reliably estimate the transaction's outcome and the Company is likely to receive economic yields derived from it.
Dividends are recognized as income when the Company has the right to perceive them, that is to say, when the competent body of companies where the investment is held has approved their distribution.
At the date of formulation of the present annual accounts, the Company's Directors distinguish between:
The Company's annual accounts include all significant provisions with regards to which the Company estimates that there is a high probability of having to face the obligation. They are quantified based on the best information available at the date of formulation of the annual accounts on the causing event's consequences, taking into account, where significant, the temporary value of money.
Their allocation is charged to the profit and loss account of the year in which the obligation (legal, contractual or implicit) arises, and they are fully or partly reversed, charged to the profit and loss account, when obligations cease to exist or decrease.
At year-end closing, the Company does not have any contingent liabilities.
Environmental assets are goods used on a lasting basis on the Company's activities, and which main purpose is to minimize the environmental impact and to protect and improve the environment, including the reduction or elimination of future pollution in the Company's activities.
Criteria used for the initial recognition, allocation to amortization and possible impairment corrections of such assets are described on Note 4.2 above.
Due to the Company's activities, and according to the legislation in force, the Company holds control on the pollution degree of waste and emissions, as well as of an appropriate waste collection policy. Expenses incurred for these purposes are charged on the profit and loss account of the year when they are incurred.
Personnel costs include of the Company's all social assets and liabilities, obligatory or voluntary, accrued at each moment, recognizing obligations for extra pays, holidays and variable remunerations, as well as associated expenses.
This kind of remunerations are valued, without update, at the amount payable for services received, generally registering them as personnel costs of the year, and including them on a liability account of the balance sheet at the difference between the total accrued expense and the amount satisfied at year-end closing.
According to the legislation in force, the Company is compelled to indemnify employees who are dismissed without justified cause. Such severances are paid to employees as a consequence of the Company's decision to terminate their labour agreement before the normal date of retirement, or when the employee voluntarily accepts resigning in exchange for this benefit. The Company recognizes these benefits when it has demonstrably committed to terminating the employment of current workers, according to a detailed plan, without possibility of withdrawal, or to provide severances as a consequence of an offer to promote voluntary resignation.
At year-end closing, the Company does not count with any personnel reduction plan requiring the creation of a provision for this concept.
Transactions with payments based in equity instruments are those that, in exchange for receiving goods or services, including services delivered by employees, are liquidated by the Company with equity instruments or with an amount based on the value of equity instruments, such as stock options or rights on the revaluation of shares.
The Company will recognize, on the one hand, goods or services received as asset or as expense, based on their nature, at the moment of obtaining them, and, on the other hand, the corresponding increase in equity if the transaction is liquidated with equity instruments, or the corresponding liability if the transaction is liquidated with an amount based on the value of equity instruments.
If the Company had the option to settle the payment with equity instruments or in cash, a liability must be recognized in so far as the Company had incurred in a present obligation to liquidate in cash or with other assets; otherwise, an equity item will be recognized. If the option corresponds to the provider or supplier of goods or services, the Company will register a compound financial instrument, including a liability component, for the other party's right to require the cash payment, and an equity component for the right to receive the remuneration with equity instruments.
For transactions which require completing a given period of services, the recognition is made as such services are delivered during said period.
For transactions with employees liquidated with equity instruments, both services delivered and the increase in equity to be recognized are valued at the fair value of assigned equity instruments, referred to the date of the concession agreement.
Transactions liquidated with equity instruments which counterpart are goods or services other than those delivered by employees will be valued, if they can be reliably estimated, at the fair value of goods or services at the date when they are received. If the fair value of
goods or services received cannot be reliably estimated, goods or services received, and the increase in equity, will be valued at the fair value of assigned equity instruments, referred to the date when the Company obtains goods or the other party delivers services.
After recognizing goods and services received, according to the above, as well as the corresponding increase in equity, no additional adjustment would be performed on equity after irrevocability date.
In transactions liquidated in cash, goods or services received, and the liability to be recognized, will be valued at the liability's fair value, referred to the date when requirements for their recognition are met.
Subsequently, and until liquidation, the corresponding liability will be valued at the fair value at each year-end closing, allocating to the profit and loss account any valuation change during the year.
At December 31, 2018, the Company has granted an incentive plan to its employees, consisting on a stock option plan in the Company. Such plan establishes that transactions will be liquidated through the delivery of equity instruments.
Commercial or financial operations performed with group companies and associates and other related parties are initially registered at fair value, regardless of the existing relation degree. If the price agreed on a transaction differs from its fair value, the difference is registered based on the operation's economic reality.
The Company presents the balance sheet by classifying assets and liabilities between current and non-current. For these purpose, current assets or liabilities are those that meet the following criteria:
• Assets are classified as current assets when they are expected to be realized or sold or consumed during the Company's normal operating cycle, when they are mainly held for negotiation purposes, they are expected to be realized within a twelve-month period following the closing date, or they correspond to cash and cash equivalents, except in those cases when they cannot be exchanged or used to cancel a liability, at least within the twelve months following the closing date.
• Liabilities are classified as current liabilities when they are expected to be liquidated during the Company's normal operating cycle, when they are mainly held for negotiation purposes, they must be liquidated within a period of twelve months following the closing date, or when the Company does not have an unconditional right to defer the cancellation of liabilities during the twelve months following the closing date.
• Financial liabilities are classified as current financial liabilities when they must be liquidated within the twelve months following the closing date, even when the original term is above twelve months and there is a refinancing or restructuring agreement for payments at the long term that has concluded after the closing date, and before the formulation of the annual accounts.
The composition and variations during 2018 and 2017 in accounts included on this caption of the accompanying balance sheet have been the following:
| Computer software |
TOTAL | |
|---|---|---|
| COST | ||
| Balance at 31.12.2016 | 7,349 | 7,349 |
| Additions | 3,388 | 3,388 |
| Balance at 31.12.2017 | 10,737 | 10,737 |
| Additions | - | - |
| Balance at 31.12.2018 | 10,737 | 10,737 |
| AMORTIZATION AND DEPRECIATION |
||
| Balance at 31.12.2016 | (6,348) | (6,348) |
| Allocation of the year | (424) | (424) |
| Balance at 31.12.2017 | (6,772) | (6,772) |
| Allocation of the year | (872) | (872) |
| Balance at 31.12.2018 | (7,644) | (7,644) |
| NBV at 31.12.2017 | 3,965 | 3,965 |
These goods' useful lives as well as the amortization criteria used are detailed on Note 4.1 to the present notes to the financial statements.
NBV at 31.12.2018 3,093 3,093
At 2018 and 2017 closings, the Company held on its intangible assets fully-amortized elements still in use, for an amount of 6,160 Euros.
During 2018 and 2017, the Company has not acquired intangible assets from group companies and associates.
The Company's Directors consider that there are no signs of impairment of the different intangible assets at 2018 or 2017 closings, and thus no value correction has been made during the year.
At December 31, 2018 and 2017, the Company does not own intangible assets subject to financial lease. Also, the Company has not entered into operating lease agreements on
goods of its intangible assets.
The Company does not hold commitments to acquire or sell intangible assets for a significant amount and does not have elements of property, plant and equipment under litigation or related to guarantees towards third parties.
The Company has contracted several insurance policies to cover risks to which its intangible assets are subject, considering that their coverage is sufficient.
The composition and variations during 2018 and 2017 on accounts included on this caption of the accompanying balance sheet have been the following:
| Machinery and technical installations |
Other installations, tools and furniture |
Other assets | ||
|---|---|---|---|---|
| COST | ||||
| Balance at 31.12.2016 | 18,612 | 266,514 | 133,072 | 418,198 |
| Additions | - | 19,293 | - | 19,293 |
| Exits, write-offs and reductions | - | (1,264) | - | (1,264) |
| Balance at 31.12.2017 | 18,612 | 284,543 | 133,072 | 436,227 |
| Additions | - | 5,023 | 193,077 | 198,100 |
| Exits, write-offs and reductions | (32,705) | (28,073) | (60,778) | |
| Balance at 31.12.2018 | 18,612 | 256,861 | 298,076 | 573,549 |
| AMORTIZATION AND DEPRECIATION |
||||
| Balance at 31.12.2016 | (14,600) | (116,130) | (58,567) | (189,297) |
| Allocation of the year | (1,094) | (33,851) | (13,944) | (48,889) |
| Decreases | - | 608 | - | 608 |
| Balance at 31.12.2017 | (15,694) | (149,373) | (72,511) | (237,578) |
| Allocation of the year | (1,041) | (19,723) | (29,286) | (50,050) |
| Decreases | - | 20,190 | 21,648 | 41,838 |
| Balance at 31.12.2018 | (16,735) | (148,906) | (80,149) | (245,789) |
| NBV at 31.12.2017 | 2,918 | 135,170 | 60,561 | 198,649 |
These goods' useful lives, as well as the amortization criteria used, are detailed on Note 4.2 to the present notes to the financial statements.
NBV at 31.12.2018 1,877 107,955 217,927 327,759
The main additions of 2018 correspond to transport elements. The main additions of 2017 corresponded to furniture and computer elements for offices where the Company develops its activity.
The main write-offs in 2018 correspond to furniture and transport elements.
In 2018 and 2017, the Company has not acquired elements of fixed assets from group companies.
The Company's Directors consider that there are no signs of impairment of the different assets of property, plant and equipment at 2018 and 2017 closings.
At 2018 closing, the Company holds on property, plant and equipment fully-amortized elements still in use, for an amount of 96,623 Euros (78,626 Euros at 2017 closing).
The caption "Transport elements", at December 31, 2018 and December 31, 2017, includes 182,641 Euros and 43,252 Euros, respectively, corresponding to the net book value of transport elements subject to financial lease, and classified on the corresponding caption depending on their nature. The length of these lease agreements varies from 2 and 5 years (see Note 7.1).
The Company does not hold commitments to acquire or sell property, plant and equipment for a significant amount, and there are no elements of property, plant and equipment in litigation or related to guarantees with third parties.
The Company has contracted several insurance policies to cover risks to which elements of the property, plant and equipment are subject, considering that their coverage is sufficient.
At December 31, 2018 and 2017, assets acquired by the Company by virtue of financial lease agreements are the following:
Year ended at 31 December 2018
| Property, plant and equipment |
Gross value | Accumulated amortization |
Net value | |
|---|---|---|---|---|
| Transport elements | 206,315 | (23,674) | 182,641 | |
| Total | 206,315 | (23,674) | 182,641 |
Year ended at 31 December 2017
| Property, plant and equipment |
Gross value | Accumulated amortization |
Net value | |
|---|---|---|---|---|
| Transport elements | 71,577 | (28,325) | 43,252 | |
| Total | 71,577 | (28,325) | 43,252 |
These assets' initial value corresponds to the lowest between the fair value of the good and the current value of agreed minimum payments, including the call option, where applicable, at lease date.
The most significant data, at December 31, 2018 and 2017, of goods acquired under financial lease are the following:
Year ended at 31 December 2018
| Euros | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Element | Contract's maturity |
Number of instalments |
Cost in | Satisfied instalments | Outstanding instalments |
||||||
| year | origin | Previous years |
Current year | Short term | Long term |
||||||
| Transport elements | 22/04/2021 | 60 | a) | 31,908 | 10,486 | 6,222 | 6,919 | 8,805 | |||
| Transport elements | 05/03/2023 | 60 | a) | 49,835 | - | 7,960 | 9,651 | 32,224 | |||
| Transport elements | 22/11/2022 | 48 | a) | 105,830 | - | 913 | 11,092 | 93,825 | |||
| Total | 187,573 | 10,486 | 15,095 | 27,662 | 134,854 |
a) Monthly instalments
| Euros | ||||||||
|---|---|---|---|---|---|---|---|---|
| Element | Contract's maturity year |
Number of instalments |
Cost in | Satisfied instalments | Outstanding instalments |
|||
| origin | Previous years |
Current year | Short term | Long term | ||||
| Transport elements | 27/10/2019 | 60 | a) | 39,669 | 15,711 | 7,967 | 8,184 | 7,807 |
| Transport elements | 22/04/2021 | 60 | a) | 31,908 | 4,432 | 5,948 | 6,222 | 15,200 |
| Total | 71,577 | 20,143 | 13,916 | 14,406 | 23,007 |
a) Monthly instalments
In order to develop its activity, the Company leases to third parties and group companies the right of use of certain goods. The main lease agreements' conditions in force during 2018 and 2017 are the following:
Year ended at 31 December 2018
| Contract's | Expense of the year (a) |
Contingent | Renewal | |||||
|---|---|---|---|---|---|---|---|---|
| Element | maturity year | 2018 | payments | Year | Call option | Price review | ||
| Office lease Apartment lease |
2019 2019 |
108,000 21,798 |
b) b) |
2.018 2.018 |
N/A N/A |
2019 2019 |
||
| Total | 129,798 |
a) Monthly instalments
b) Based on CPI
| Contract's | Expense of Renewal the year (a) Contingent |
|||||
|---|---|---|---|---|---|---|
| Element | maturity year | 2017 | payments | Year | Call option | Price review |
| Office lease Apartment lease |
2018 2018 |
72,000 22,081 |
b) b) |
2.017 2.016 |
N/A N/A |
2018 2018 |
| Total | 94,081 |
a) Monthly instalments
b) Based on CPI
At 2018 and 2017 closings, the Company has constituted the legal sureties required by lessors, which value amounts to 26,040 Euros (see Note 8.2).
At December 31, 2018 and 2017, the detail of minimum future payments for non-cancellable operating lease agreements, broken down per maturity terms, is the following:
| Minimum payments 2018 |
Minimum payments 2017 |
|
|---|---|---|
| Up to 1 year | 129,798 | 108,000 |
| From 1 to 5 years | - | 108,000 |
| More than 5 years | - | - |
| Total | 129,798 | 216,000 |
At 2018 and 2017 closings, or throughout these years, goods leased by the Company have not been subleased to third parties.
The composition and variations during 2018 and 2017 in accounts included on this caption of the accompanying balance sheet have been the following:
| Balance at 31.12.2017 |
Additions Withdrawals Impairments | Balance at 31.12.2018 |
|||
|---|---|---|---|---|---|
| Non-current investments | |||||
| Equity instruments | 12,258,176 | 5,359,235 | (6,056,391) | - | 11,561,020 |
| Disbursements payable on shares | (48,119) | (40,482) | 21,578 | - | (67,023) |
| Loans to companies | 742,295 | 113,327 | - | - | 855,622 |
| 12,952,352 | 5,432,080 | (6,034,813) | - | 12,349,619 | |
| Current investments | |||||
| Loans to companies | 4,906,162 | - | (157,222) | (2,299,818) | 2,449,123 |
| 4,906,162 | - | (157,222) | (2,299,818) | 2,449,123 | |
| Total | 17,858,514 | 5,432,080 | (6,192,035) | (2,299,818) | 14,798,741 |
| Balance at 31.12.2016 |
Additions | Withdrawals Transfers | Balance at 31.12.2017 |
||
|---|---|---|---|---|---|
| Non-current investments | |||||
| Equity instruments | 9,823,262 | 9,009,699 | (6,564,896) | (9,889) | 12,258,176 |
| Disbursements payable on shares | (29,724) | (28,284) | - | 9,889 | (48,119) |
| Loans to companies | 293,970 | 672,983 | (224,658) | - | 742,295 |
| 10,087,508 | 9,654,398 | (6,789,554) | - | 12,952,352 | |
| Current investments | |||||
| Loans to companies | 8,082,378 | 795,970 | (3,972,186) | - | 4,906,162 |
| 8,082,378 | 795,970 | (3,972,186) | - | 4,906,162 | |
| Total | 18,169,886 10,450,368 | (10,761,740) | - | 17,858,514 |
The composition at year-end closing and the detail of the variation during 2018 and 2017 in this this section of the balance is the following:
| Denomination | Balance at 31.12.16 |
Additions | Write-offs | Balance at 31.12.17 |
Additions | Write-offs | Balance at 31.12.18 |
|---|---|---|---|---|---|---|---|
| GRENERGY PACIFIC PAN DE AZUCAR | - | 128,036 | - | 128,036 | - | (128,036) | - |
| GRENERGY PACIFIC LTDA | 43,15 | - | - | 43,15 | - | - | 43,15 |
| GRENERGY PERU SAC | 275 | - | - | 275 | - | - | 275 |
| GREENHOUSE SOLAR FIELDS, S.L. | 3,006 | - | - | 3,006 | - | - | 3,006 |
| GREENHOUSE SOLAR ENERGY, S.L. | 3,006 | - | - | 3,006 | - | - | 3,006 |
| GREENHOUSE RENEWABLE ENERGY, S.L. | 3,006 | - | - | 3,006 | - | - | 3,006 |
| GUIA DE ISORA SOLAR 2, S.L. | 1,565 | - | - | 1,565 | - | - | 1,565 |
| GR RENOVABLES MÉXICO | 2,843 | - | - | 2,843 | - | - | 2,843 |
| GR SOLAR 2020, S.L. | 3 | - | - | 3 | - | - | 3 |
| GR SUN SPAIN, S.L. | 3 | - | - | 3 | - | - | 3 |
| GR EQUITY WIND AND SOLAR, S.L. | 3 | - | - | 3 | - | - | 3 |
| GR TINEO, S.P.A. | - | 575,454 | - | 575,454 | - | (575,454) | - |
| GR RADAL, S.P.A. | 1,408 | - | (1,408) | - | - | - | - |
| GR HUINGAN, S.P.A. | 1,645,010 | - | - | 1,645,010 | - | (1,645,010) | - |
| GR LINGUE, S.P.A. | - | 853,478 | - | 853,478 | - | (853,478) | - |
| GR GUAYACAN S.P.A. | - | 556,018 | - | 556,018 | - | (556,018) | - |
| GR COIGÜE, S.P.A. | 260,181 | - | (260,181) | - | - | - | - |
| GR ARAUCARIA, S.P.A. | 2,321,363 | - (2,321,363) | - | - | - | - | |
| GR CANELO, S.P.A. | 2,303,501 | - (2,303,501) | - | - | - | - | |
| GR TARUCA S.A.C. | 1,597,955 | - | - | 1,597,955 | - | - | 1,597,955 |
| GR PAINO S.A.C. | 1,597,955 | - | - | 1,597,955 | - | - | 1,597,955 |
| GRENERGY COLOMBIA S.A.S. | 315 | 11,853 | - | 12,168 | - | - | 12,168 |
| GR LAUREL, S.P.A. | - | 554,32 | - | 554,32 | - | (554,32) | - |
| GR LITRE, S.P.A. | - | 1,728,982 | - | 1,728,982 | - | (1,728,982) | - |
| GREENHUB S.L. DE C.V. | - | 17,799 | - | 17,799 | - | - | 17,799 |
| LEVEL FOTOVOLTAICA S.L. | - | 1,504 | - | 1,504 | - | - | 1,504 |
| GR BAÑUELA RENOVABLES, S.L. | - | 3 | - | 3 | - | - | 3 |
| GR TURBON RENOVABLES, S.L. | - | 3 | - | 3 | - | - | 3 |
| GR AITANA RENOVABLES, S.L. | - | 3 | - | 3 | - | - | 3 |
| GR ASPE RENOVABLES, S.L. | - | 3 | - | 3 | - | - | 3 |
| KOSTEN S.A. | - | 2,861,053 | - | 2,861,053 | 5,297,753 | - | 8,158,807 |
| GR JULIACA, S.A.C. | - | 255 | - | 255 | - | - | 255 |
| GR HUAMBOS, S.A.C. | - | 255 | - | 255 | - | - | 255 |
| GR APORIC, S.A.C. | - | 255 | - | 255 | - | - | 255 |
| GR BAYONAR, S.A.C. | - | 255 | - | 255 | - | - | 255 |
| GR VALE S.A.C. | - | 255 | - | 255 | - | - | 255 |
| GR QUILLAY, S.P.A. | - | - | - | - | 1,408 | (1,408) | - |
| GR CHAQUIHUE, S.P.A. | - | - | - | - | 1,408 | (1,408) | - |
| GR ALERCE, S.P.A. | - | - | - | - | 1,303 | (1,303) | - |
| GR ARRAYÁN, S.P.A. | - | - | - | - | 1,303 | (1,303) | - |
| GR AVELLANO, S.P.A. | - | - | - | - | 1,303 | (1,303) | - |
| GR PALMA, S.P.A. | - | - | - | - | 1,441 | (1,441) | - |
| GR LILÉN, S.P.A. | - | - | - | - | 1,441 | (1,441) | - |
| GR MELÍ, S.P.A. | - | - | - | - | 1,441 | (1,441) | - |
| GRENERGY ATLANTICS, S.A. | - | - | - | - | 6,486 | - | 6,486 |
| EIDEN RENOVABLES, S.L. | - | - | - | - | 3 | - | 3 |
| EL AGUILA RENOVABLES, S.A. | - | - | - | - | 3 | - | 3 |
| MAMBAR RENOVABLES, S.L. | - | - | - | - | 3 | - | 3 |
| CHAMBO RENOVABLES, S.A. | - | - | - | - | 3 | - | 3 |
| EUGABA RENOVABLES, S.L. | - | - | - | - | 3 | - | 3 |
| TAKE RENOVABLES, S.L. | - | - | - | - | 3 | - | 3 |
| NEGUA RENOVABLES, S.L. | - | - | - | - | 3 | - | 3 |
| VIATRES RENEWABLE ENERGY, S.L. | - | 1,2 | - | 1,2 | - | - | 1,2 |
| Total | 9,793,539 | 7,302,971 (4,886,453) | 12,210,057 | 5,336,289 | (6,052,348) | 11,493,997 |
The main variations during 2018 correspond to the following:
The main variations during 2017 corresponded to the following:
Patagua, S.P.A., Gr Espino, S.P.A., GR Coigue, S.P.A., GR Araucaria, S.P.A. and GR Canelo, S.P.A. These operations generated a capital gain of 1,160 thousand Euros, registered on item "Impairment and results from disposals of financial instruments" of the accompanying profit and loss account.
Neither of the companies in which the Company holds shares is listed in organized securities markets.
At December 31, 2018 and 2017, there are no companies or reasons for which, holding a share below 20%, it is concluded that there is a significant influence or which, holding more than 20%, it is concluded that there is no significant influence.
The Company's Directors consider that there are no signs of impairment of shares in group companies neither at 2018 closing nor at 2017 closing, and thus no value correction has been made during these years.
The information related to each entity in which the Company invests is included on Annex I.
It corresponds to the financing granted by the Company to different group companies. At 2018 and 2017 closings, the composition per entity and main characteristics of granted credits are the following:
| Euros | |||||||
|---|---|---|---|---|---|---|---|
| Entity | Maturity date |
Interest rate |
Type of guarantee |
Credit limit | Non current assets |
Current assets |
Total |
| GR EQUITY WIND & SOLAR S.L. | 31/12/2019 Euribor + | 200 p.b. | - | 4,000,000 | - | 802,308 | 802,308 |
| GR RENOVABLES MEXICO S.A. DE C.V. | 31/12/2019 Euribor + | 200 p.b. | - | 2,000,000 | - | - | - |
| GRENERGY PERU SAC | 31/12/2019 Euribor + | 200 p.b. | - | 1,000,000 | - | 1,482,849 | 1,482,849 |
| GRENERGY COLOMBIA S.S. | 31/12/2019 Euribor + | 200 p.b. | - | 300,000 | - | 163,965 | 163,965 |
| LEVEL FOTOVOLTAICA, S.L. | Indefinite | 4% fixed | - | 300,000 | - | - | - |
| KOSTEN.S.A. | Indefinite | 2% fixed | - | 400,000 | 332,980 | - | 332,980 |
| GRENERGY ATLANTICS, S.A. | Indefinite | - | - | - | 97,143 | - | 97,143 |
| GR SOLAR 2020, S.L.U. | Indefinite | - | - | - | 106,868 | - | 106,868 |
| GR SUN SPAIN SLU | Indefinite | - | - | - | 53,095 | - | 53,095 |
| Other Group companies | Indefinite | - | - | - | 265,536 | - | 265,536 |
| Total | 855,622 | 2,449,123 | 3,304,744 |
| Euros | |||||||
|---|---|---|---|---|---|---|---|
| Entity | Maturity date |
Interest rate |
Type of guarantee |
Credit limit |
Non current assets |
Current assets |
Total |
| GR EQUITY WIND & SOLAR S.L. | 31/12/2018 | Euribor + 200 p.b. |
- | 4,000,000 | - | 2,123,256 | 2,123,256 |
| GR RENOVABLES MEXICO S.A. DE C.V. | 31/12/2018 | Euribor + 200 p.b. |
- | 2,000,000 | - | 1,578,018 | 1,578,018 |
| GR HUINGAN, S.P.A. | 31/12/2018 | Euribor + 200 p.b. |
- | 2,000,000 | - | 107,055 | 107,055 |
| GRENERGY PERU SAC | 31/12/2018 | Euribor + 200 p.b. |
- | 1,000,000 | - | 1,014,468 | 1,014,468 |
| GRENERGY COLOMBIA S.S. | 31/12/2018 | Euribor + 200 p.b. |
- | 300,000 | - | 83,365 | 83,365 |
| LEVEL FOTOVOLTAICA, S.L. | Indefinite | 4% fixed | - | 300,000 | 335,825 | - | 335,825 |
| KOSTEN.S.A. | Indefinite | 2% fixed | - | 40,000 | 227,051 | - | 227,051 |
| GR TINEO | Indefinite | - | - | - | 81,927 | - | 81,927 |
| Other Group companies | Indefinite | - | - | - | 97,492 | - | 97,492 |
| Total | 742,295 | 4,906,162 | 5,648,457 |
During 2018 and 2017, the Company has registered income from interests for an amount of 96,793 and 158,002 Euros, respectively.
At December 31, 2018, the Company has registered a provision for impairment for an amount of 2,300 thousand Euros, corresponding to loans granted to group companies GR Renovables México S.A. de C.V. and Level Fotovoltaica, S.L., since there are doubts on the recoverability of such credits. This amount has been registered on caption of "Impairment and losses from disposals of financial instruments" of the accompanying profit and loss account.
The variation during 2018 and 2017 of the different accounts comprised on captions "Financial investments" of the accompanying balance sheet is the following:
| Balance at 31.12.16 |
Entries | Exits | Balance at 31.12.17 |
Entries | Exits | Balance at 31.12.18 |
|
|---|---|---|---|---|---|---|---|
| Non-current investments | 78,660 | - | (52,620) | 26,040 | - | - | 26,040 |
| Equity instruments | 52,620 | - | (52,620) | - | - | ||
| Deposits and sureties | 26,040 | 26,040 | 26,040 | ||||
| Current investments | 2,350,000 | - | (2,350,000) | - | - | - | - |
| Other financial assets | 2,350,000 | - | (2,350,000) | - | - | - | - |
| Total | 2,428,660 | - | (2,402,620) | 26,040 | - | - | 26,040 |
During 2017, the Company sold to a Group company the investment of 1.81% held in Evacuación de Promotores Arico Sur, A.I.E at its carrying value (52,620 Euros). At December 31, 2017, the Company had registered a credit with the buyer for the sale amount (Note 8.1).
The caption Other current financial assets corresponded to one-year term deposits held in financial institutions with maturity in 2017 and which accrued a market interest rate.
The detail at December 31, 2018 and 2017 of financial investments based on the Company's management of them is the following:
| 31.12.2018 | 31.12.2017 | ||||
|---|---|---|---|---|---|
| At maturity | Total | At maturity | Total | ||
| Non-current investments | 26,040 | 26,040 | 26,040 | 26,040 | |
| Deposits and sureties | 26,040 | 26,040 | 26,040 | 26,040 | |
| Total | 26,040 | 26,040 | 26,040 | 26,040 |
During 2018 and 2017, the Company has not reclassified financial assets between categories or performed any assignment of transfer of financial assets.
At December 31, 2018 and 2017, financial assets with determined or determinable maturity per remaining terms present a length above 5 years.
At December 31, 2018 and 2017, the Company does not have financial assets delivered or accepted as guarantee of operations.
The composition of inventories at 2018 and 2017 closings is the following:
| 31.12.2018 | 31.12.2017 | |||||
|---|---|---|---|---|---|---|
| Cost | Impairment corrections |
Balance | Cost | Impairment corrections |
Balance | |
| Raw materials and other supplies | 1,115,309 | - | 1,115,309 | 174,570 | - | 174,570 |
| Prepayments to suppliers | 997 | - | 997 | 27,882 | - | 27,882 |
| Total | 1,116,306 | - | 1,116,306 | 202,452 | - | 202,452 |
The Company's Directors consider that there are no signs of impairment of inventories at December 31, 2018 and 2017, and thus have not performed any value correction during the year.
The Company has contracted insurance policies to cover risks to which inventories are subject, considering that their coverage is sufficient.
The caption "Trade receivables" of the accompanying balance sheet corresponds to amounts receivable originated from the lease and maintenance of photovoltaic plants, as well as to amounts receivable originated from sales of projects' developments. Debts receivable from the sale of shares in group companies are included on caption "Other receivables".
At 2018 and 2017 closings, there are no balances considered as bad debt.
The variation during 2018 and 2017 of impairment corrections has been the following:
| Euros | |
|---|---|
| Balance at December 31, 2016 | (6,934) |
| Reversal of the year | 6,934 |
| Balance at December 31, 2017 | - |
| Reversal of the year | - |
| Balance at December 31, 2018 | - |
The composition at 2018 and 2017 closings is the following:
| Balance at 31.12.2018 |
Balance at 31.12.2017 |
|
|---|---|---|
| Cash | 8,256,323 | 303,893 |
| Total | 8,256,323 | 303,893 |
Our of the amount of the chart above, at December 31, 2018, 7,098,860 Euros correspond to two current accounts which will be used on future capital disbursements in the Group company Kosten, S.A.
On June 30, 2014, the demerger deed was notarized for assets of Daruan Venture Capital, S.C.R. to the company Daruan Group Holding, S.L., including, among demerged assets, the share in Grenergy Renovables, S.L., whereby Daruan Group Holding, S.L. became the Company's Sole Shareholder. At December 31, 2014, the share capital was constituted by 16,000 shares of a face value each of 187.50 Euros, fully subscribed and paid in.
On May 14, 2015, the Sole Shareholder agreed the transfer of 799 shares to the company Gahuco Investments, S.L. and 160 shares to the company Vivanco Abogados, S.L.P.
The Extraordinary General Shareholders' Meeting held on May 19, 2015 approved a split of shares, increasing the number of shares to 20,000,000, without altering the figure of share
capital or shareholding percentages, decreasing each share's face value to 0.15 Euros. On the same Meeting, they agreed the transformation from Limited Liability Company to Limited Company and the consequent exchange of participations into shares.
On May 19, 2015, the General Shareholders' Meeting authorized the Board of Directors to agree capital increases once or several times, as established on article 297.1.b) of the Corporations Law.
The Board of Directors held on June 30, 2015 agreed the capital increase through monetary contributions for a nominal amount of 409,091 Euros, through the issuance and release of 2,727,273 new shares with a face value of 0.15 Euros per share, and share premium of 1.23 Euros per share (3,354,544 Euros), implying a total issuance amount of 3,763,635 Euros. Such capital increase was inscribed on the Mercantile Registry of Madrid on July 3, 2015.
On July 8, 2015, the Company incorporated the 2,727,273 newly issued shares to trading on the MAB-EE, out of which the shareholder Gahuco Investments, S.L. subscribed 138,406 shares.
The Board of Directors, by virtue of the delegation made by the Extraordinary General Shareholders' Meeting, held on May 6, 2016, agreed a capital increase to a maximum amount of 3,720,000 Euros (3,409,090.95 Euros before the increase) through the release of a maximum of 2,072,727 shares with a face value each of 0.15 Euros and an associated share premium of 1.75 Euros per share.
Additionally, the preferential subscription right was recognized in a proportion of 1 new share per 10 old shares.
The Board of Directors, by virtue of the delegation made by the Extraordinary General Shareholders' Meeting, held on June 28, 2016, communicated the result from the capital increase, declaring that it was incomplete, leaving the capital increase on the figure of 3,645,933.15 Euros (3,409,080.95 Euros before the increase), that is to say, 236,842.20 Euros, through the issuance and release of 1,578,948 new shares of a face value of 0.15 Euros per share and a share premium of 1.75 Euros (2,763,159 Euros), implying a total issuance amount of 3,000,001.20 Euros.
At December 31, 2018, shareholders with direct shareholding above 10% of the share capital are the following:
| Shareholder | Number of shares |
Shareholding percentage |
|---|---|---|
| Daruan Group Holding, S.L. | 18,469,590 | 75.99% |
The share premium amounts to 6,117,703 Euros at December 31, 2018. It can be allocated to the same purposes as the Company's voluntary reserves, including its conversion into capital.
The Statement of changes in equity, which is part of these annual accounts, details aggregated balances and variations during 2018 and 2017 on this sub-caption of the accompanying balance sheet. Below, the composition and variations of its different items are presented:
| Balance at 31.12.16 |
Increase | Decrease | Transfer | Balance at 31.12.17 |
Increase | Transfer | Balance at 31.12.18 |
|
|---|---|---|---|---|---|---|---|---|
| Legal and statutory reserves Legal reserve |
681,818 | 47,369 | - | - | 729,187 | 729,187 | ||
| Other reserves Voluntary reserves Capitalization reserve |
- | 7,167,076 2,101,985 - |
(695) - |
315,027 | (315,027) 8,953,339 2,728,607 315,027 |
20,194 | (20,194) 11,661,752 335,221 |
|
| Total | 7,848,894 2,149,354 | (695) | - 9,997,553 2,728,607 | - 12,726,160 |
According to article 274 of the Corporations Law, the Company must apply a figure equal to 10% of profits in the year to allocate the legal reserve, until it reaches at least 20% of the share capital.
This reserve cannot be distributed to shareholders and will only be used to cover, if no other reserves are available, the debit balance of the profit and loss account. The balance registered on this reserve shall be applied to increase the share capital.
These reserves are freely available.
Profit or loss obtained from the purchase and sale of treasury stock are directly registered on voluntary reserves. The increase of voluntary reserves for this concept, registered in 2018, amounts to 812,165 Euros (decrease of 695 Euros in 2017).
In 2017, the Company constituted, charged to available reserves, the capitalization reserve corresponding to 10% of Equity's increase in 2016, as established on art. 25 of Law 27/2014, of 27 November, of the Corporate Income Tax (Note 16). This reserve will be unavailable during 5 years. In 2018, this reserve has increased by 20,194 Euros, corresponding to 10% of the increase of Equity in 2017.
On May 19, 2015, the Extraordinary General Shareholders' Meeting unanimously agreed, as established on article 146 of the Corporations Law, to authorize the Company's Board of Directors to acquire, once or in several times, a maximum of 2,000,000 of the Company's shares, at a maximum price of 5 Euros and minimum price of 0,01 Euros per share. The acquisition could be performed through purchase-sale, swap, donation, awarding, accord
and satisfaction, and, in general, through any onerous acquisition modality for shares.
Accordingly, on the share purchase deed of June 29, 2015, the majority shareholder, Daruan Group Holding, S.L., agreed the transfer of 520,000 shares to Grenergy Renovables, S.A., to create treasury stock. The purchase price was determined to be established on the share subscription offer of Grenergy Renovables, S.A.
Shares acquired on treasury stock will be applied to face obligations derived from the contract entered into with the liquidity supplier, in compliance with Circular 7/2010 of the Alternative Stock Exchange.
The purpose of the liquidity contract is to favour the liquidity of the Company's shares in the MAB-EE, maintain sufficient regularity in the trading of such shares, and reduce price variations which cause is other than the market trend. The Company has divided its treasury stock in two types (fixed and liquidity). The Company's liquidity supplier is Banco Sabadell, which acts on the Company's behalf and, for such purpose, the so-called "Liquidity Account" has been opened, where entries are made derived from transactions made by the liquidity supplier.
On September 11, 2018, the Company acquired 365,426 treasury stocks from related persons, at a price of 2.40 Euros per share.
| Balance at 31.12.2018 |
Balance at 31.12.2017 |
|
|---|---|---|
| No. securities in treasury stock | 888,177 | 741,577 |
| Total amount treasury stock | 2,062,969 | 1,133,498 |
| Amount of Liquidity Accounts Amount of the Fixed Treasury Stock |
768,348 | 715,899 |
| Account | 1,294,621 | 417,599 |
The treasury stock at 2018 and 2017 closings comprises the following:
During 2018 and 2017, variations of treasury stock have been the following:
| Treasury stock | ||||||||
|---|---|---|---|---|---|---|---|---|
| Number shares |
Nominal | Average acquisition price |
||||||
| Balance at 31.12.2017 | 741,577 | 1,133,498 | 1.55 | |||||
| Acquisitions | 658,055 | 1,869,232 | 2.84 | |||||
| Disposals | (511,455) | (939,761) | 1.84 | |||||
| Balance at 31.12.2018 | 888,177 | 2,062,969 | 2.32 |
| Treasury stock | ||||||
|---|---|---|---|---|---|---|
| Number shares |
Average acquisition price |
|||||
| Balance at 31.12.2016 | 758,421 | 1,162,403 | ||||
| Acquisitions | 80,347 | 132,476 | 1.65 | |||
| Disposals | (97,213) | (161,381) | 1.66 | |||
| Balance at 31.12.2017 | 741,555 | 1,133,498 |
The purpose of treasury stock is its disposal in the market as well as to face the Incentive Plan approved for administrators, management, employees and key collaborators of the Group (see note 12.5).
At December 31, 2018, treasury stock represents 4.8% of the Company's total shares (3.05% at December 31, 2017).
The Company's Board of Directors approved, on meeting held on June 26, 2015, an incentive plan for certain directors and key personnel, based on the granting of the Company's stock options. At December 31, 2018 the number of shares applied to cover this plan is of 254,000, establishing the price for the exercise of stock options at 1.38 Euros per share.
The beneficiary shall acquire:
One June 2, 2016, a second incentive plan was approved, based on the concession of the Company's stock options with similar characteristics as the previous plan. At December 31, 2018 the number of shares applied to cover this plan is of 86,000, establishing the price for the exercise of stock options at 1.90 Euros per share.
Finally, on November 27, 2018 a third incentive plan was approved, based on the concession of the Company's stock options with similar characteristics as the previous plan. At December 31, 2018 the number of shares applied to cover this plan is of 157,143, establishing the price for the exercise of stock options at 3.50 Euros per share.
Such incentive plans establish that they will be liquidated through the delivery of equity instruments to employees, if they exercise the option. Stock options' exercise prices have been established taking as reference the fair value of assigned equity instruments, referred to the date of the concession agreement, and therefore their concession has not affected the financial statements.
At December 31, 2018 there are 198,000 exercisable options (84,600 at December 31, 2017).
The composition of these captions of the accompanying balance sheet at December 31, 2018 and 2017 is the following:
Year ended at 31 December 2018
| Non-current debts Current debts Total at 31.12.18 | |||
|---|---|---|---|
| Debts with credit institutions | 2,982,665 | 6,058,449 | 9,041,114 |
| Loans Credit policies Foreign financing |
2,982,665 - - |
2,799,001 2,420,690 838,758 |
5,781,666 2,420,690 838,758 |
| Other debts | 266,536 | 1,244,074 | 1,510,610 |
| Financial lease payables | 134,854 | 27,662 | 162,516 |
| Total | 3,384,055 | 7,330,185 | 10,714,240 |
Year ended at 31 December 2017
| Non-current debts Current debts Total at 31.12.17 | |||
|---|---|---|---|
| Debts with credit institutions | 1,745,851 | 2,104,867 | 3,850,718 |
| Loans | 1,745,851 | 587,276 | 2,333,127 |
| Credit policies | - | 882,151 | 882,151 |
| Foreign financing | - | 635,440 | 635,440 |
| Other debts | 324,522 | 2,261,023 | 2,585,545 |
| Financial lease payables | 23,007 | 14,406 | 37,413 |
| Total | 2,093,380 | 4,380,296 | 6,473,676 |
The totality of financial liabilities held by the Company has been classified for valuation purposes under the category of "Debts and items payable".
At December 31, 2018 and 2017, the detail of debts per remaining maturity terms is the following:
Year ended at 31 December 2018
| Debts with credit institutions |
Other debts | Financial lease payables |
Total | |
|---|---|---|---|---|
| Up to 1 year | 6,058,449 | 1,244,074 | 27,662 | 7,330,185 |
| Year 2019 | 2,165,016 | 52,060 | 27,688 | 2,244,765 |
| Year 2020 | 817,649 | 52,060 | 23,168 | 892,877 |
| Year 2021 | - | 52,060 | 80,887 | 132,947 |
| Year 2022 | - | 52,060 | 3,111 | 55,171 |
| More than 5 years |
- | 58,296 | - | 58,295 |
| Total | 9,041,114 | 1,510,610 | 162,516 | 10,714,240 |
Year ended at 31 December 2017
| Debts with credit institutions |
Other debts | Financial lease payables |
Total | |
|---|---|---|---|---|
| Up to 1 year Year 2019 Year 2020 Year 2021 Year 2022 More than 5 years |
2,104,867 602,063 617,581 526,207 - - |
2,261,023 57,986 57,986 52,360 156,190 - |
14,406 14,296 6,573 2,138 - - |
4,380,296 674,345 682,141 580,705 156,190 - |
| Total | 3,850,718 | 2,585,545 | 37,413 | 6,473,676 |
During 2018 and 2017, the Company has faced at maturity the payment of all amounts of its financial debt. Additionally, at the date of formulation of these annual accounts, all assumed obligations have been complied with.
The detail of subscribed loans and their main conditions at December 31, 2018 and 2017 is the following:
| Euros | |||||||
|---|---|---|---|---|---|---|---|
| Financial institution | Maturity | Interest rate |
Type of guarantee |
Instalments | Non current liability |
Current liability |
Total |
| BANCO SABADELL | 20/10/2021 | 2.50% | No | Monthly | 1,143,724 | 602,127 1,745,851 | |
| BANCO SABADELL (USD) | 19/04/2021 | 3.60% | No | Monthly | 1,165,114 | 870,701 2,035,815 | |
| BANCO SANTANDER | 10/04/2020 | 2.15% | No | Monthly | 673,827 1,326,173 2,000,000 | ||
| Total | 2,982,665 2,799,001 5,781,666 |
| Euros | |||||||
|---|---|---|---|---|---|---|---|
| Financial institution | Maturity | Interest rate |
Type of guarantee |
Instalments | Non-current liability |
Current liability |
Total |
| BANCO SABADELL | 20/10/2021 | 2.50% | No | Monthly | 1,745,851 | 587,276 | 2,333,127 |
| Total | 1,745,851 | 587,276 | 2,333,127 |
All subscribed loans have accrued market interest rates. The annual average interest rate during 2018 has been of 2.75% (2.50% during 2017).
At December 31, 2018 and 2017, the Company had subscribed credit policies and credit financing for foreign operations with several financial institutions. The detail of credit disposed of at such dates, as well as these contracts' conditions is the following:
| Euros | |||||||
|---|---|---|---|---|---|---|---|
| Financial institution | Maturity | Granted limit | Disposed of | Available | |||
| BANKIA I | 07/09/2019 | 100,000 | 93,524 | 6,476 | |||
| BANKIA II | 21/04/2019 | 1,500,000 | 1,494,422 | 5,578 | |||
| SANTANDER | 17/04/2019 | 300,000 | 281,761 | 18,239 | |||
| POPULAR | 17/04/2019 | 200,000 | 189,852 | 10,148 | |||
| SABADELL | 07/07/2019 | 200,000 | 80,203 | 119,797 | |||
| BANKINTER | 28/07/2019 | 300,000 | 271,616 | 28,384 | |||
| BANKIA (VISA) | Indefinite | 3,000 | - | 3,000 | |||
| BANCO SABADELL (VISA) | Indefinite | 30,000 | 9,312 | 20,688 | |||
| Total Credit policies | 2,633,000 | 2,420,690 | 212,310 | ||||
| SABADELL | Indefinite | 6,500,000 | 250,952 | 6,249,048 | |||
| SANTANDER | Indefinite | 6,000,000 | - | 6,000,000 | |||
| BANKIA | 07/09/2019 | 6,000,000 | 587,806 | 5,412,194 | |||
| POPULAR | 26/10/2019 | 2,000,000 | - | 2,000,000 | |||
| BANKINTER | 28/07/2019 | 6,500,000 | - | 6,500,000 | |||
| CAIXABANK | 23/01/2019 | 5,000,000 | - | 5,000,000 | |||
| BBVA | 12/07/2019 | 3,000,000 | - | 3,000,000 | |||
| Total Foreign lines | 35,000,000 | 838,758 | 34,161,242 | ||||
| Total | 37,633,000 | 3,259,448 | 34,373,552 |
| Euros | ||||
|---|---|---|---|---|
| Financial institution | Maturity | Granted limit |
Disposed of | Available |
| BANKIA | 07/09/2018 | 100,000 | 93,393 | 6,607 |
| SANTANDER | 14/04/2018 | 300,000 | 285,162 | 14,838 |
| POPULAR | 26/10/2018 | 200,000 | 198,095 | 1,905 |
| SABADELL | 25/05/2018 | 200,000 | - | 200,000 |
| BANKINTER | 28/07/2018 | 300,000 | 298,524 | 1,476 |
| BANKIA (VISA) | Indefinite | 3,000 | 334 | 2,666 |
| BANCO SABADELL (VISA) | Indefinite | 19,400 | 6,644 | 12,756 |
| Total Credit policies | 1,122,400 | 882,151 | 240,249 | |
| SABADELL | Indefinite | 5,000,000 | 206,613 | - |
| SANTANDER | Indefinite | 5,000,000 | - | - |
| BANKIA | 07/09/2018 | 6,000,000 | - | - |
| POPULAR | 20/05/2017 | 2,000,000 | - | - |
| BANKINTER | 15/06/2018 | 4,000,000 | - | - |
| CAIXA BANK | 23/01/2018 | 500,000 | - | - |
| BBVA | 12/07/2018 | 1,000,000 | 428,827 | - |
| Total Foreign financing | 23,500,000 | 635,440 | - | |
| Total | 24,622,400 | 1,517,591 | 240,249 |
Foreign financing lines contracted by the Company for 2018 and 2017 include both credit operations and hedges for guarantee, documentary credits and guarantees (Note 21.2)
The average interest rate of the credit policies during 2018 has been of 2.15% per year (2.58% in 2017).
The detail of Other debts at December 31, 2018 and 2017 is the following:
| Euros | |||||||
|---|---|---|---|---|---|---|---|
| Financial institution | Maturity | Interest rate |
Type of guarantee |
Instalments | Non current liability |
Current liability |
Total |
| CDTI | 12/05/2022 | Without interests |
No | Monthly | 260,308 | 52,060 | 312,368 |
| Ministry of Economy and Competitiveness |
20/01/2021 | Without interests |
No | Monthly | 6,227 | 5,926 | 12,153 |
| Other debts (Kosten) | - | - | - | - | - | 1,186,088 | 1,186,088 |
| Total | 266,535 | 1,244,074 | 1,510,609 |
| Euros | |||||||
|---|---|---|---|---|---|---|---|
| Financial institution | Maturity | Interest rate | Type of guarantee |
Instalments | Non current liability |
Current liability |
Total |
| CDTI | 12/05/2022 | Without interests |
No | Monthly | 312,369 | 52,060 | 364,429 |
| Ministry of Economy and Competitiveness |
20/01/2021 | Without interests |
No | Monthly | 12,153 | 5,926 | 18,079 |
| Other debts | - | - | - | - | - | 2,203,037 | 2,203,037 |
| Total | 324,522 | 2,261,023 | 2,585,545 |
This item corresponds to the following:
Both loans' reimbursement shall be made within a maximum of 7 yearly payments of identical amount, admitting as maximum maturity of the first yearly payment five years since its concession. The first yearly payment was settled in 2015.
The composition of these captions of the accompanying balance sheet at December 31, 2018 and 2017 is the following:
Year ended at 31 December 2018
| Maturity | Interest | Type of | Non current |
Current | Total at | |
|---|---|---|---|---|---|---|
| Date | rate | guarantee | Debts | Debts | 31.12.18 | |
| Debts with group companies | ||||||
| Debts for loans | Indefinite | Euribor 12 months + 2% |
- | - | 16,144 | 16,144 |
| Debts for loans | 24 months +12 |
Libor 12 months +200 p.b. |
- | - | 2,440,840 | 2,440,840 |
| Debt for tax concepts | - | - | - | - | 316,735 | 316,735 |
| Total | - | - | 2,773,719 | 2,773,719 |
Year ended at 31 December 2017
| Maturity | Interest | Type of | Non-current | Current | Total at | |
|---|---|---|---|---|---|---|
| Date | rate | guarantee | Debts | Debts | 31.12.17 | |
| Debts with group companies | ||||||
| Debts for loans with Parent Company |
Indefinite | Euribor 12 months + 2% |
- | - | 27,854 | 27,854 |
| Debts for loans with other Group companies |
24 months +12 |
Libor 12 months +200 p.b. |
- | - | 3,051,097 | 3,051,097 |
| Debt for tax concepts | - | - | - | - | 390,278 | 390,278 |
| Total | - | - | 3,469,229 | 3,469,229 |
The Company, during 2018 and 2017, is taxed for the Corporate Income Tax within the tax group paired with all companies, in which all requirements established by the regulation on Chapter VI of Title VII of Law 27/2014, of 27 November, of the Corporate Income Tax (LIS) are met, which parent company is the company Daruan Group Holding, S.L. For this concept, a debt is included with this company for an amount of 317 thousand Euros and 390 thousand Euros at 2017 and 2016 closings, respectively.
As a consequence of the demerger of Daruan Venture Capital SCR, in simplified regime, S.A., which beneficiary was Daruan Group Holding, S.L. Sociedad Unipersonal, the latter, sole shareholder of Grenergy Renovables, S.A., was subrogated in the multilateral contract of credit accounts between companies of the Group Daruan Venture Capital SCR of Simplified Regime entered into on January 1, 2012 and notarized through deed in the Notary of Madrid Mr. Jaime Recarte Casanova on February 14, 2014 under protocol number 382. This contract regulates a bidirectional credit between Daruan Group Holding, S.L. and Grenergy Renovables S.A., by virtue which an interest will be accrued on credit or debit
amounts between companies at the beginning of each calendar year of Euribor 12 months + 2%. The contract has an indefinite term, and can be terminated at any time by any of the parties, with one month notice, settling at termination all balances between companies. At 2018 and 2017 closings, the debt amounts to 16 thousand Euros and 28 thousand Euros, respectively.
Debts for loans with other Group companies include the debt for credit current account for Grenergy Renovables S.A. with Group companies GR Paino SAC and GR Taruca SAC.
| 2018 | 2017 | |
|---|---|---|
| Days | Days | |
| Average payment period to suppliers | 62.57 | 71.51 |
| Ratio of paid operations | 69 | 73 |
| Ratio of outstanding operations | 45 | 46 |
| Amount (Euros) | Amount (Euros) | |
| Total settled payments | 23,053,948 | 29,121,988 |
| Total outstanding payments | 8,444,984 | 7,856,179 |
The average payment period to suppliers has been the following:
The detail of balances with Public Administrations at December 31, 2018 and 2017 is the following:
| Public Administrations receivable | Non-current | Current | Balance at 31.12.18 |
|---|---|---|---|
| Deferred tax assets | 664,819 | - | 664,819 |
| Other credits with Public Administrations | - | 235,357 | 235,357 |
| VAT receivable | - | 235,357 | 235,357 |
| Total | 664,819 | 235,357 | 900,176 |
| Public Administrations payable | Non-current | Current | Balance at 31.12.17 |
|---|---|---|---|
| Deferred tax liabilities | - | - | - |
| Other debts with Public Administrations | - | 74,051 | 74,051 |
| VAT payable | - | - | - |
| Withholdings payable | - | 34,225 | 34,225 |
| Social Security payable | - | 39,826 | 39,826 |
| Total | 1,876 | 74,051 | 75,927 |
| Public Administrations receivable | Non-current | Current | Balance at 31.12.17 |
|---|---|---|---|
| Deferred tax assets | 75,849 | - | 75,849 |
| Other credits with Public Administrations | - | 100,188 | 100,188 |
| VAT receivable | - | 100,188 | 100,188 |
| Total | 75,849 | 100,188 | 176,037 |
| Public Administrations payable | Non-current | Current | Balance at 31.12.17 |
|---|---|---|---|
| Deferred tax liabilities | 1,876 | 1,876 | |
| Other debts with Public Administrations | - | 27,841 | 27,841 |
| Withholdings payable | - | 8,645 | 8,645 |
| Social Security payable | - | 19,196 | 19,196 |
| Total | 1,876 | 27,841 | 29,717 |
At December 31, 2018, the last four years remain open to inspection for all taxes applicable to the Company for its activities, as well as the Corporate Income Tax corresponding to 2014.
According to the tax legislation in force, taxes cannot be considered definitively liquidated until tax returns have been inspected by the authorities or the four-year statute-barred period has elapsed.
Due to the different interpretations of the applicable tax regulation, there could be certain tax contingencies which objective quantification is not possible. Nonetheless, Directors consider that the tax debt that would derive from possible future actions by the Tax Administration would not significantly affect the annual accounts as a whole.
Since 2012, the Company is taxed under tax consolidation regime together with other Group companies. During 2012 and 2013, the tax group's parent company was Daruan Venture Capital, S.C.R.; since 2014, the group's parent company is Daruan Group Holding, S.L.
Due to the different treatment allowed by the tax legislation for certain operations, accounting results differ from the tax assessment basis. The reconciliation between accounting results and the tax assessment basis expected to be declared by the Company in the Corporate Income Tax at 2018 and 2017 closings is the following:
| Profit and loss account | Income and expenses directly allocated to equity |
Total | |||||
|---|---|---|---|---|---|---|---|
| Increase | Decrease | Total | Increase Decrease | Total | |||
| Income and expenses of the year |
8,991,163 | - | 8,991,163 | - | - | - | 8,991,163 |
| Corporate Income Tax | 1,642,517 | 1,642,517 | - | - | - | 1,642,517 | |
| Permanent differences | 4,714 (11,605,134) (11,600,420) | - | - | - (11,600,420) | |||
| Individual Company | 4,714 (11,605,134) (11,600,420) | - | - | - (11,600,420) | |||
| Consolidation adjustments | - | - | |||||
| Temporary differences | 2,303,369 | (408) | 2,302,961 | - | - | - | 2,302,961 |
| Individual Company | 2,300,846 | - | 2,300,846 | - | - | - | 2,300,846 |
| Originated in the year | - | - | - | - | - | - | - |
| Originated in previous years | 2,523 | (408) | 2,115 | - | - | - | 2,115 |
| Capitalization reserve | - | (62,261) | (62,261) | - | - | - | (62,261) |
| Tax assessment basis (tax results) |
12,941,763 (11,667,803) | 1,273,960 | - | - | - | 1,273,960 | |
| Full tax charge (25%) | 318,490 | ||||||
| Tax deductions applied | (20) | ||||||
| Tax payable | 318,470 | ||||||
| Withholdings and interim payments | (1,735) | ||||||
| Amount payable (receivable) | 316,735 |
| Profit and loss account | Income and expenses directly allocated to equity |
Total | |||||
|---|---|---|---|---|---|---|---|
| Increase | Decrease | Total | Increase | Decrease | Total | ||
| Income and expenses of the year |
1,916,442 | - | 1,916,442 | - | - | - | 1,916,442 |
| Corporate Income Tax | - | 939,052 | 939,052 | - | - | - | 939,052 |
| Permanent differences | - | (1,231,060) | (1,231,060) | - | - | - | (1,231,060) |
| Individual company | - | (1,231,060) | (1,231,060) | - | - | - | (1,231,060) |
| Temporary differences | 1,579 | - | 1,579 | - | - | - | 1,579 |
| Individual company | 1,579 | - | 1,579 | - | - | - | 1,579 |
| Originated in previous years | 1,579 | - | 1,579 | - | - | - | 1,579 |
| Capitalization reserve | - | (20,194) | (20,194) | - | - | - | (20,194) |
| Tax assessment basis (tax results) |
1,918,021 | (312,202) | 1,605,818 | - | - | - | 1,605,818 |
| Full tax charge (25%) | 401,455 | ||||||
| Tax deductions applied | (11,177) | ||||||
| Tax payable Withholdings and interim payments |
390,278 - |
||||||
| Amount payable (receivable) | 390,278 |
Since the Company is taxed under tax consolidation regime together with other entities, this tax group's parent company is responsible before the Administration for the presentation and liquidation of the consolidated Corporate Income Tax. Accordingly, the amount payable included on the chart above has been classified, for the purpose of the presentation of the annual accounts, on caption "Current debts with group companies and associates" of liabilities of the accompanying balance sheet.
The reconciliation between the tax payable and the Corporate Income Tax expense as follows:
| 31.12.18 | 31.12.17 | |
|---|---|---|
| Tax payable | (318,470) | (390,278) |
| Variation of deferred taxes | 575,740 | (4,654) |
| Foreign current tax | (1,914,893) | (544,120) |
| Others | 15,106 | - |
| Corporate Income Tax Expense | (1,642,517) | (939,052) |
The reconciling item identified as "Foreign current tax" corresponds to withholdings practiced on the result from sales of shares in Group companies by Company during 2018 and 2017 (Note 8.1).
The difference between the tax charge allocated to results from 2018 and previous years, and the tax charge paid or payable for these years is registered on accounts "Deferred tax assets" or "Deferred tax liabilities", as applicable. Such deferred taxes have been calculated through the application of the nominal tax rate in force to the corresponding amounts.
The composition and variation of these captions of the accompanying balance sheet for 2018 and 2017 is the following:
Year ended at 31 December 2018
| Balance at 31.12.17 |
Registered on the income statement |
Balance at 31.12.18 |
||
|---|---|---|---|---|
| Additions | Withdrawals | |||
| Deferred tax assets Tax losses carried forward |
75,849 - |
588,969 - |
- - |
664,818 - |
| Tax deductions to be applied | - | 33 | - | 33 |
| For temporary differences | 75,849 | 588,936 | - | 664,785 |
| Total | 75,849 | 588,969 | - | 664,818 |
| Deferred tax liabilities For temporary differences |
1,345 1,345 |
- - |
(1,345) (1,345) |
- - |
| Total | 1,345 | - | (1,345) | - |
Year ended at 31 December 2017
| Registered on the Balance at income statement 31.12.16 |
Balance at 31.12.17 |
|||||
|---|---|---|---|---|---|---|
| Additions | Withdrawals | |||||
| Deferred tax assets | 81,034 | - | (5,185) | 75,849 | ||
| For temporary differences | 81,034 | - | (5,185) | 75,849 | ||
| Total | 81,034 | - | (5,185) | 75,849 | ||
| Deferred tax liabilities | 2,408 | - | (531) | 1,877 | ||
| For temporary differences | 2,408 | - | (531) | 1,877 | ||
| Total | 2,408 | - | (531) | 1,877 |
The recoverability of deferred tax assets is assessed at recognition and at least at year-end closing, according to results expected by the Company for coming years.
At 2018 and 2017 closings, the Company does not count with tax losses carried forward.
At 2018 and 2017 closings, there are no deductions to be applied.
The composition of this caption of the accompanying profit and loss account of 2018 and 2017 is the following:
Year ended at 31 December 2018
| Purchases | Variation of inventories |
Impairment / (Reversal) |
Total consumptions |
|
|---|---|---|---|---|
| Merchandise consumed | 19,154,719 | (237,426) | - | 18,917,293 |
| Total | 19,154,719 | (237,426) | - | 18,917,293 |
Year ended at 31 December 2017
| Purchases | Variation of inventories |
Impairment / (Reversal) |
Total consumptions |
|
|---|---|---|---|---|
| Merchandise consumed | 19,140,828 | (1,067) | - | 19,139,761 |
| Total | 19,140,828 | (1,067) | - | 19,139,761 |
The detail of purchases in 2018 and 2017, based on their origin, is the following:
| Balance at 31.12.18 |
Balance at 31.12.17 |
|
|---|---|---|
| Domestic Importations |
6,515,023 12,639,696 |
5,755,031 13,385,797 |
| Total | 19,154,719 | 19,140,828 |
The composition of this caption of the accompanying profit and loss account of 2018 and 2017 is the following:
| 2018 | 2017 | |
|---|---|---|
| Social Security paid the company Other employee benefits |
311,648 36,956 |
191,343 29,137 |
| Total | 348,604 | 220,480 |
The average number of employees during 2018 and 2017, distributed per professional categories, is the following:
| Category | 2018 | 2017 |
|---|---|---|
| Top Management | 2 | 2 |
| Departments' Directors | 7 | 4 |
| Others | 17 | 12 |
| Total | 26 | 18 |
The distribution of payroll per gender, at 2018 and 2017 closings, as well as of Directors and Top Management is the following:
Year ended at 31 December 2018
| Category | Male | Female | TOTAL |
|---|---|---|---|
| Top Management | 2 | - | 2 |
| Departments' Directors | 4 | 2 | 6 |
| Others | 20 | 6 | 26 |
| Total | 26 | 8 | 34 |
Year ended at 31 December 2017
| Category | Male | Female | TOTAL |
|---|---|---|---|
| Top Management | 2 | - | 2 |
| Departments' Directors | 2 | 2 | 4 |
| Others | 10 | 4 | 14 |
| Total | 14 | 6 | 20 |
At December 31, 2018 and 2017 the company has not employed persons with disability equal or above 33%.
The detail of financial income and expenses included on the accompanying profit and loss account is the following:
Year ended at 31 December 2018
| Third parties | Group companies |
Total | |
|---|---|---|---|
| Income | 9,927 | 96,793 | 106,720 |
| Interests from other financial assets | 9,927 | 96,793 | 106,720 |
| Expenses | (498,764) | (50,332) | (549,096) |
| Interests from debts | (311,334) | (50,332) | (361,666) |
| Other financial expenses | (187,430) | - | (187,430) |
| Exchange profit/(loss) | (246,588) | - | (246,588) |
| Impairment and results from disposals | 11,605,134 | (2,300,846) | 9,304,288 |
| Impairment and losses | - | (2,300,846) | (2,300,846) |
| Results from disposals and others | 11,605,134 | - | 11,605,134 |
| Financial results | 10,869,709 | (2,254,385) | 8,615,324 |
| Third parties | Group companies |
Total | |
|---|---|---|---|
| Income | 442 | 158,002 | 158,444 |
| Interests from other financial assets | 442 | 158,002 | 158,444 |
| Expenses | (135,328) | (57,569) | (192,897) |
| Interests from debts | (135,328) | (57,569) | (192,897) |
| Exchange profit/(loss) | 7,974 | - | 7,974 |
| Impairment and results from disposals (Note 8.1) |
- | 1,160,350 | 1,160,350 |
| Losses from disposal or write-off | - | (1,803,484) | (1,803,484) |
| Benefits from disposal or write-off | - | 2,963,834 | 2,963,834 |
| Financial results | (126,912) | 1,260,783 | 1,133,871 |
The detail of transactions in foreign currency during 2018 and 2017 is the following:
Year ended at 31 December 2018
| Exchange value in Euros | ||||
|---|---|---|---|---|
| US Dollars | Total | |||
| Purchases | 12,407,766 | 12,407,766 | ||
| Sales | 23,304,156 | 23,304,156 | ||
| Total | 35,711,922 | 35,711,922 |
Year ended at 31 December 2017
| Exchange value in Euros | |||
|---|---|---|---|
| US Dollars | Total | ||
| Purchases | 13,385,797 | 13,385,797 | |
| Sales | 21,658,994 | 21,658,994 | |
| Total | 35,044,791 | 35,044,791 |
The detail of assets and liabilities held in foreign currency at 2018 and 2017 closings is the following:
| Exchange value in Euros | ||||
|---|---|---|---|---|
| US Dollars | Others | Total | ||
| Assets | ||||
| Credits to group companies | 332,980 | - | 332,980 | |
| Trade receivables and other receivables | 10,211,460 | - | 10,211,460 | |
| Cash and cash equivalents | 7,673,346 | - | 7,673,346 | |
| Liabilities | ||||
| Suppliers | 5,580,656 | - | 5,580,656 | |
| Current debts | 4,060,661 | - | 4,060,661 | |
| Total | 27,859,103 | - | 27,859,103 |
| Exchange value in Euros | |||
|---|---|---|---|
| US Dollars | Others | Total | |
| Assets Investments in group companies and associates |
9,940,891 | 46,268 | 9,987,159 |
| Trade and other accounts receivable Cash and cash equivalents |
18,233,334 177,505 |
- - |
18,233,334 177,505 |
| Liabilities Current debts |
3,051,098 | - | 3,051,098 |
| Total | 31,402,828 | 46,268 | 31,449,096 |
At 2018 and 2017 closings, the Company does not own significant assets dedicated to the protection and improvement of the environment, and has not incurred in relevant expenses of this nature during the year. Also, during 2018 and 2017, the Company has not received environmental grant.
The Company's related parties, in addition to group companies and associates, are the Company's Directors and Top Management personnel (including close relatives), as well as entities on which they exercise control or a significant influence.
At 2018 and 2017 closings, accounts receivable and payable held with related parties are the following:
| Parent Company |
Other group companies |
Total | |
|---|---|---|---|
| Assets | |||
| Receivables | - | 16,062,110 | 16,062,110 |
| Accounts receivable with group companies | - | 3,304,745 | 3,304,745 |
| - | 19,366,855 | 19,366,855 | |
| Liabilities | |||
| Suppliers | - | 27,759 | 27,759 |
| Debts with group companies (Note 14) | 316,735 | 2,456,984 | 2,773,719 |
| 316,735 | 2,484,743 | 2,801,478 |
| Parent Company |
Other group companies |
Total | |
|---|---|---|---|
| Assets | |||
| Receivables | - | 13,487,257 | 13,487,257 |
| Accounts receivable with group companies |
- | 5,648,457 | 5,648,457 |
| - | 19,135,714 | 19,135,714 | |
| Liabilities | |||
| Suppliers | 121,000 | 233,087 | 354,087 |
| Debts with group companies (Note 14) | 418,132 | 3,051,097 | 3,469,229 |
| 539,132 | 3,284,184 | 3,823,316 |
Balances with related entities at December 31, 2018 and 2017 included the following:
The detail of transactions with related parties during 2018 and 2017 is the following:
Year ended at 31 December 2018
| Parent Company |
Other group companies |
Key Management personnel |
Total | |
|---|---|---|---|---|
| Income | - | 20,251,088 | - | 20,251,088 |
| Sales | - | 19,616,911 | - | 19,616,911 |
| Other operating income | - | 537,384 | - | 537,384 |
| Accrued interests | - | 96,793 | - | 96,793 |
| Expenses | - | 250,787 | 214,168 | 464,955 |
| Services received | - | 250,787 | - | 250,787 |
| Remunerations | - | - | 214,168 | 214,168 |
Operations with related parties, performed during 2018, correspond to the Company's ordinary traffic and were performed, in general, at arm's length. The most significant transactions have been the following:
Sale of the necessary components for solar facilities (panels, investors, etc.) to Grenergy Pacific Ltda., for a total amount of 19,616,911 Euros.
| Parent Company |
Other group companies |
Key Management personnel |
Total | |
|---|---|---|---|---|
| Income | - | 23,140,315 | - | |
| 23,140,315 | ||||
| Sales | - | 21,658,994 | - | 21,658,994 |
| Other operating income | - | 1,323,319 | - | 1,323,319 |
| Accrued interests | - | 158,002 | - | 158,002 |
| Expenses | - | 360,995 | 184,814 | 545,809 |
| Services received | - | 360,995 | - | 360,995 |
| Remunerations | - | - | 184,814 | 184,814 |
Operations with related parties during 2017 corresponded to the Company's ordinary traffic and were performed, in general, at arm's length. The most significant transactions have been the following:
During 2018 and 2017, the Company's Directors have not been granted with prepayments or credits and the Company has not assumed any obligation on their behalf as guarantee. Moreover, the Company has not contracted obligations for pensions or life insurances with regards to former or current Directors.
Top Management personnel have received remunerations as per the following detail:
| 2018 | 2017 | |||
|---|---|---|---|---|
| Remuneration's concept | Top Board of Management Directors Personnel |
Board of Directors |
Top Management Personnel |
|
| Fixed remuneration | 48,000 | 210,000 | 48,000 | 176,407 |
| Remunerations in kind | - | 4,168 | - | 8,407 |
| Total | 48,000 | 214,168 | 48,000 | 184,814 |
As indicated on note 4.13, the incentive plan approved for administrators, management, employees and key collaborators of Grenergy has been exclusively offered to the Company's employees and collaborators, without the participation of any Director or Top Management Personnel.
The Company's Directors are covered with a civil liability policy for which a premium has been paid during 2018 and 2017 for an amount of 3.2 thousand Euros.
At the date of formulation of the annual accounts, none of the members of the Board of Directors has stated the existence of any situation of conflict of interests, direct or indirect, with the Company's interests, both related to such members and to persons established on article 231 of Corporations Law.
The Company's activities are exposed to several risks financial: market risk (including the exchange rate risk), liquidity risk. The Company's risk management focuses on the uncertainty of financial markets and tries to minimize potentially adverse effects on the Company's profitability, using certain financial instruments as described below.
The market in which the company GRENERGY RENOVABLES S.A. operates is related to the sector of production and trading of renewable energies. Accordingly, factors that positively and negatively affect this market can affect the Company's performance. A sub-risk traditionally associated to this market is the regulatory risk, during the last years, due to changes derived from continuous adjustments to slow down the energy deficit in Spain. As a consequence of the last energy reform (July 2013), the market enjoys more stability with regards to previous years, and thus it is considered that the market risk has considerably decreased.
In any event, the sector's evolution largely differs from one country to another, and from one continent to another. Therefore, three years ago, GRENERGY started a geographic diversification process, penetrating markets outside Spain (currently, the company is present in Chile, Mexico, Colombia, Peru and Argentina), achieving an additional reduction of this kind of risk. Currently, all of GRENERGY's efforts focus on carrying forward the company's project portfolio on these countries.
At 2018 closing, GRENERGY RENOVABLES S.A. does not own any photovoltaic installation in Spain; therefore, the market risk is reduced to the extent possible, as long as the Company does not build or acquire new developments or installations.
The company designs, develops, executes and promotes large-scale renewable energy projects, certified by TÜV Rheinland, its integrated Quality management system (ISO9001) and Environment (ISO14001) systemizes the identification of each project's requirements, at
Quality, security and efficiency level for each one of its stages.
The clients' credit risk is assumed by the company. GRENERGY does not count with a large credit risk concentration, and its exposure is distributed in any clients. Therefore, the risk is diversified and bad debts do not significantly affect the Company. In 2018, the percentage of allocation to bad debt has been null.
The Company's operating currency is the Euro. Sporadically, some payments are settled in US Dollars, mainly associated to the importation of materials to build its subsidiaries' installations. Therefore, GRENERGY could close exchange insurances Euro/Dollar or other structures to cover the exchange rate, if deemed necessary.
Being an intensive business in capital and with long-term debt, it is important for the company to analyze cash flows generated by the business to be able to respond to the debt's payment. Currently, and foreseeably, cash flows generated by the Company are more than sufficient to face the debt's maturities. Currently, GRENERGY does not require additional financing.
The Company's objective from the financial standpoint is to have appropriate equity to obtain the necessary financing from external resources to be able to achieve its expansion, not committing its solvency and maximizing the yield of its shareholders' investments.
Within commitments acquired for the Environmental certification, ongoing improvement objectives are established with regards to such certification, identifying externalities from its activity with regards to the environment, such as atmospheric or water, dangerous waste, noise or landscape pollution, which are scarcely significant.
Due to the company's activity and through the periodic analysis of these externalities, no there are no environmental responsibilities, expenses, assets, provisions, or contingencies that could be significant in relation to the company's equity, financial situation and results.
At 2018 closing, the Company has presented guarantees before third parties for an amount of 19,016,949 Euros, mainly guarantees for renewable energy tenders and auctions (15,686,409 Euros at 2017 closing).
The auditor Mazars Auditores, S.L.P. has audited the annual accounts of 2018 and 2017. Fees and expenses for professional services have been the following:
| 2018 | 2017 | |
|---|---|---|
| For audit services: | ||
| Individual annual accounts | 6,000 | 5,000 |
| Consolidated annual accounts | 20,300 | 12,500 |
| Other audit-related services: | 12,500 | 10,000 |
| Total | 38,800 | 27,500 |
The amount indicated on the chart above for audit services includes the totality of fees related to the audit of 2018 and 2017, regardless of their invoicing date.
The geographic distribution of turnover in 2018 and 2017 is the following:
| 2018 | 2017 | |
|---|---|---|
| South America | 23,304,156 | 21,569,475 |
| National | 231,671 | 295,150 |
| Total | 23,535,827 | 17,100,335 |
From 2018 closing to the date of formulation of these annual accounts by the Company's Board of Directors, no noteworthy significant event has occurred or been known.
| ANNEX | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| GRENERGY RENOVABLES, S.A. | |||||||||||||||
| Investments in group companies and associates at | |||||||||||||||
| December 31, 2018 | |||||||||||||||
| (Amounts in Euros) | |||||||||||||||
| Denomination | Address | Activity | Direct | % capital - voting rights Indirect |
Total | Cost | Balances at 31.12.2018 Impairment |
Carrying value | Capital | Reserves | Other Equity items |
Operating | Profit/(Loss) in the year Continuing activities |
Interrupted activities | Total Investee's Equity |
| GREENHOUSE SOLAR FIELDS, S.L. | Spain | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.006 | - | 3.006 | 3.006 | (414) | - | (217) | (160) | - 2.433 |
|
| GREENHOUSE SOLAR ENERGY, S.L. | Spain | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.006 | - | 3.006 | 3.006 | (276) | - | (184) | (138) | - 2.592 |
|
| GREENHOUSE RENEWABLE ENERGY, S.L. | Spain | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.006 | - | 3.006 | 3.006 | (137) | - | (217) | (163) | - 2.707 |
|
| GUIA DE ISORA SOLAR 2, S.L. | Spain | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.565 | - | 1.565 | 3.100 | (6.344) | - | (332) | (249) | - (3.492) |
|
| GR SOLAR 2020, S.L. | Spain | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.000 | - | 3.000 | 3.000 | (1.136) | - | (1.021) | (766) | - 1.099 |
|
| GR SUN SPAIN, S.L. | Spain | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.000 | - | 3.000 | 3.000 | (2.502) | - | (4) | (3) | - 495 |
|
| GR EQUITY WIND AND SOLAR, S.L. | Spain | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.000 | - | 3.000 | 3.000 | 198.154 | - | 108.659 | 117.308 | - 318.462 |
|
| LEVEL FOTOVOLTAICA S.L. | Spain | Production of renew able electrical energy; development and construction of electrical energy installations. |
50% | - | 50% | 1.504 | - | 1.504 | 3.008 | (15.288) | - | (307.350) | (307.350) | - (319.630) |
|
| GR BAÑUELA RENOVABLES, S.L. | Spain | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.000 | - | 3.000 | 3.000 | (617) | - | - | - | - 2.383 |
|
| GR TURBON RENOVABLES, S.L. | Spain | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.000 | - | 3.000 | 3.000 | (611) | - | - | - | - 2.389 |
|
| GR AITANA RENOVABLES, S.L. | Spain | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.000 | - | 3.000 | 3.000 | (593) | - | - | - | - 2.407 |
|
| GR ASPE RENOVABLES, S.L. | Spain | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.000 | - | 3.000 | 3.000 | (620) | - | - | - | - 2.380 |
|
| VIATRES RENEWABLE ENERGY, S.L. | Spain | Production of renew able electrical energy; development and construction of electrical energy installations. |
40% | - | 40% | 1.200 | - | 1.200 | 3.000 | - | - | - | - | - 3.000 |
|
| EIDEN RENOVABLES, S.L. | Spain | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.000 | - | 3.000 | 3.000 | (289) | - | (60) | (60) | - 2.651 |
|
| CHAMBO RENOVABLES, S.L. | Spain | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.000 | - | 3.000 | 3.000 | (289) | - | (60) | (60) | - 2.651 |
|
| MAMBAR RENOVABLES, S.L. | Spain | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.000 | - | 3.000 | 3.000 | (289) | - | (60) | (60) | - 2.651 |
|
| EL AGUILA RENOVABLES, S.L. | Spain | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.000 | - | 3.000 | 3.000 | (289) | - | - | - | - 2.711 |
|
| Spain | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.000 | - | 3.000 | 3.000 | - | - | - | - 3.000 |
|||
| EUGABA RENOVABLES, S.L. | Production of renew able electrical energy; development |
- | 100% | 3.000 | 3.000 | - | - | - | - 3.000 |
||||||
| TAKE RENOVABLES, S.L. | Spain | and construction of electrical energy installations. | 100% | - | 3.000 |
| GRENERGY RENOVABLES, S.A. | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Investments in group companies and associates at | ||||||||||||||||
| December 31, 2018 | ||||||||||||||||
| (Amounts in Euros) | ||||||||||||||||
| Denomination | Address | Activity | Direct | % capital - voting rights Indirect |
Total | Cost | Balances at 31.12.2018 Impairment |
Carrying value | Capital | Reserves | Other Equity items |
Operating | Profit/(Loss) in the year Continuing activities |
Interrupted activities | Total Investee's Equity |
|
| GRENERGY PACIFIC LTDA | Chile | Production of renew able electrical energy; development |
99,9% | - | 99,9% | 43.150 | - | 43.150 | 43.155 | 1.289.309 | (141.875) | 517.350 | 69.501 | - 1.260.090 |
||
| GR PEUMO, S.P.A. | Chile | and construction of electrical energy installations. Production of renew able electrical energy; development |
100% | - | 100,0% | 1.408 (1.408) | - | - - |
- | - | - | - | - | |||
| GR QUEULE, S.P.A. | Chile | and construction of electrical energy installations. Production of renew able electrical energy; development |
100% | - | 100,0% | 1.408 (1.408) | - | - - |
- | - | - | - | - | |||
| GR MAITEN, S.P.A. | Chile | and construction of electrical energy installations. Production of renew able electrical energy; development |
100% | - | 100,0% | 1.408 (1.408) | - | - - |
- | - | - | - | - | |||
| GR ALGARROBO S.P.A | Chile | and construction of electrical energy installations. Production of renew able electrical energy; development |
100% | - | 100,0% | 1.303 (1.303) | - | - - |
- | - | - | - | - | |||
| GR MOLLE, S.P.A. | Chile | and construction of electrical energy installations. Production of renew able electrical energy; development |
100% | - | 100,0% | 1.303 (1.303) | - | - - |
- | 746 | (21.060) | (21.060) | - (20.314) |
|||
| GR TAMARUGO, S.P.A. | Chile | and construction of electrical energy installations. Production of renew able electrical energy; development |
100% | - | 100,0% | 1.303 (1.303) | - | - - |
- | - | - | - | - | |||
| GR PACIFIC CHILOE SPA | Chile | and construction of electrical energy installations. Production of renew able electrical energy; development |
- | 98% | 98,0% | 917 | - | - - |
- | - | - | - | - | |||
| GR PACIFIC OVALLE, SPA | Chile | and construction of electrical energy installations. Production of renew able electrical energy; development |
- | 98% | 98,0% | (917) 1.357 (1.357) |
- | - - |
1.049.268 | (39.380) | (1.001.915) | (1.001.879) | - 8.009 |
|||
| GR PIMIENTO, SPA | Chile | and construction of electrical energy installations. Production of renew able electrical energy; development |
100% | - | 100,0% | 1.357 (1.357) | - | - - |
- | - | - | - | - | |||
| and construction of electrical energy installations. Production of renew able electrical energy; development |
1.357 (1.357) | |||||||||||||||
| GR CHAÑAR, SPA | Chile | and construction of electrical energy installations. Production of renew able electrical energy; development |
100% | - | 100,0% | 1.357 (1.357) | - | - - |
- | - | - | - | - | |||
| GR CARZA, SPA | Chile | and construction of electrical energy installations. Production of renew able electrical energy; development |
100% | - | 100,0% | - | - - |
- | - | - | - | - | ||||
| GR PILO, SPA | Chile | and construction of electrical energy installations. Production of renew able electrical energy; development |
100% | - | 100,0% | 1.357 (1.357) | - | - - |
- | - | - | - | - | |||
| GR LÚCUMO, SPA | Chile | and construction of electrical energy installations. Production of renew able electrical energy; development |
100% | - | 100,0% | 1.357 (1.357) | - | - - |
- | - | - | - | - | |||
| GR PITAO, SPA | Chile | and construction of electrical energy installations. Production of renew able electrical energy; development |
100% | - | 100,0% | 1.357 (1.357) | - | - - |
- | - | - | - | - | |||
| GR LLEUQUE, SPA | Chile | and construction of electrical energy installations. Production of renew able electrical energy; development |
100% | - | 100,0% | 1.357 (1.357) | - | - - |
- | - | - | - | - | |||
| GR NOTRO, SPA | Chile | and construction of electrical energy installations. Production of renew able electrical energy; development |
100% | - | 100,0% | 1.357 (1.357) | - | - - |
- | - | - | - | - | |||
| GR LENGA, SPA | Chile | and construction of electrical energy installations. | 100% | - | 100,0% | 1.357 (1.357) | - | - - |
- | - | - | - | - | |||
| GR TEPÚ, SPA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.357 (1.357) | - | - - |
- | - | - | - | - | |||
| GR LUMILLA, SPA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.357 (1.357) | - | - - |
- | - | - | - | - |
| GRENERGY RENOVABLES, S.A. Investments in group companies and associates at |
December 31, 2018 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| % capital - voting rights | Balances at 31.12.2018 | (Amounts in Euros) | Profit/(Loss) in the year | |||||||||||||
| Denomination | Address | Activity | Direct | Indirect | Total | Cost | Impairment | Carrying value | Capital | Reserves | Other Equity items |
Operating | Continuing activities | Interrupted activities | Total Investee's Equity |
|
| GR TOROMIRO, SPA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.357 (1.357) | - | - | - | - | - | - | - | - | ||
| GR PACAMA,S PA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.357 (1.357) | - | - | - | - | - | - | - | - | ||
| GR TEMO, SPA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.357 (1.357) | - | - | - | - | - | - | - | - | ||
| GR RULI, SPA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.357 (1.357) | - | - | - | - | - | - | - | - | ||
| GR POLPAICO PACIFIC, SPA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
- | 98% | 98,0% | 1.314 (1.314) | - | - | - | - | - | - | - | - | ||
| GR Roble SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.441 (1.441) | - | - | - | - | - | - | - | - | ||
| GR Guindo SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.441 (1.441) | - | - | - | - | - | - | - | - | ||
| GR Raulí SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.441 (1.441) | - | - | - | - | - | - | - | - | ||
| GR Manzano SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.441 (1.441) | - | - | - | - | - | - | - | - | ||
| GR Naranjillo SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.441 (1.441) | - | - | - | - | - | - | - | - | ||
| GR Mañio SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.441 (1.441) | - | - | - | - | - | - | - | - | ||
| GR Tara SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.441 (1.441) | - | - | - | - | - | - | - | - | ||
| GR Ciprés SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.441 (1.441) | - | - | - | - | - | - | - | - | ||
| GR Ulmo SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.441 (1.441) | - | - | - | - | - | - | - | - | ||
| GR Hualo SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.441 (1.441) | - | - | - | - | - | - | - | - | ||
| GR Belloto SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.441 (1.441) | - | - | - | - | 1.203 | (25.209) | (25.209) | - (24.007) |
||
| GR Sauce SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.441 (1.441) | - | - | - | - | - | - | - | - | ||
| GR Huacano SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.258 (1.258) | - | - | - | - | - | - | - | - | ||
| GR Corcolén SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.258 (1.258) | - | - | - | - | - | - | - | - | ||
| GR Luma SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.258 (1.258) | - | - | - | - | - | - | - | - |
| ANNEX | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| GRENERGY RENOVABLES, S.A. Investments in group companies and associates at |
December 31, 2018 | ||||||||||||||||
| % capital - voting rights | Balances at 31.12.2018 | (Amounts in Euros) | Profit/(Loss) in the year | ||||||||||||||
| Denomination | Address | Activity | Direct | Indirect | Total | Cost | Impairment | Carrying value | Capital | Reserves | Other Equity items |
Operating | Continuing activities | Interrupted activities | Total Investee's Equity |
||
| GR Fuinque SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.258 (1.258) | - | - | - | - | - | - | - | - | |||
| GR Piñol SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.258 (1.258) | - | - | - | - | - | - | - | - | |||
| GR Queñoa SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.258 (1.258) | - | - | - | - | - | - | - | - | |||
| GR Tayú Spa | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.258 (1.258) | - | - | - | - | - | - | - | - | |||
| GR Petra SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.258 (1.258) | - | - | - | - | - | - | - | - | |||
| GR Corontillo SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.258 (1.258) | - | - | - | - | - | - | - | - | |||
| GR Liun SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.258 (1.258) | - | - | - | - | - | - | - | - | |||
| GR Kew iña SpA |
Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.258 (1.258) | - | - | - | - | - | - | - | - | |||
| GR Frangel SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.258 (1.258) | - | - | - | - | - | - | - | - | |||
| GR Maqui SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.258 (1.258) | - | - | - | - | - | - | - | - | |||
| GR Petrillo SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.258 (1.258) | - | - | - | - | - | - | - | - | |||
| GR Tepa SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.258 (1.258) | - | - | - | - | - | - | - | - | |||
| Grenergy OPEX SpA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100,0% | 1.258 (1.258) | - | - | - | - | - | - | - | - | |||
| GRENERGY PERU SAC | Peru | Production of renew able electrical energy; development and construction of electrical energy installations. |
99% | - | 99% | 275 | - | 275 | 278 | (537.292) | 13.249 | (221.581) | (241.320) | - | (765.085) | ||
| GR JULIACA, S.A.C. | Peru | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 255 | - | 255 | 255 | - | - | - | - | - | 255 | ||
| GR HUAMBOS, S.A.C. | Peru | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 255 | - | 255 | 255 | - | - | - | - | - | 255 | ||
| GR APORIC, S.A.C. | Peru | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 255 | - | 255 | 255 | - | - | - | - | - | 255 | ||
| GR BAYONAR, S.A.C. | Peru | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 255 | - | 255 | 255 | - | - | - | - | - | 255 | ||
| GR VALE S.A.C. | Peru | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 255 | - | 255 | 255 | - | - | - | - | - | 255 | ||
| Peru | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 278 (278) |
- | - | - | - | - | - | - | - |
| ANNEX | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| GRENERGY RENOVABLES, S.A. | |||||||||||||||
| Investments in group companies and associates at | December 31, 2018 | ||||||||||||||
| (Amounts in Euros) | |||||||||||||||
| % capital - voting rights | Balances at 31.12.2018 | Other Equity | Profit/(Loss) in the year | Total | |||||||||||
| Denomination | Address | Activity | Direct | Indirect | Total | Cost | Impairment | Carrying value | Capital | Reserves | items | Operating | Continuing activities | Interrupted activities | Investee's Equity |
| GR GUANACO S.A.C. | Peru | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 278 (278) |
- | - | - | - | - | - | - | - | - |
| GR TARUCA S.A.C. | Peru | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.597.955 | - | 1.597.955 | 1.597.955 | 90.815 | (112.305) | (2.825) | 60.859 | - | 1.637.325 |
| GR PAINO S.A.C. | Peru | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.597.955 | - | 1.597.955 | 1.597.955 | 91.052 | (112.701) | (2.815) | 60.897 | - | 1.637.202 |
| GR PAICHE S.A.C. | Peru | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 278 (278) |
- | - | - | - | - | - | - | - | - |
| GR LIBLANCA S.A.C. | Peru | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 278 (278) |
- | - | - | - | - | - | - | - | - |
| GR RENOVABLES MÉXICO | Mexico | Production of renew able electrical energy; development and construction of electrical energy installations. |
98% | - | 98% | 2.843 | - | 2.843 | 2.901 | (1.135.566) | 138.658 | (414.553) | (423.603) | - | (1.417.610) |
| GREENHUB S.L. DE C.V. | Mexico | Production of renew able electrical energy; development and construction of electrical energy installations. |
20% | 80% | 100% | 88.994 | - | 88.994 | 88.994 | - | (48) | (658) | (2.177) | - | 86.768 |
| FAILO 3 SACV | Mexico | Production of renew able electrical energy; development and construction of electrical energy installations. |
- | 50% | 50% | 1.977 | - | 1.977 | 1.977 | (1.226) | 1.268 | (15.225) | (15.225) | - | (13.206) |
| ASTILO 1 SOLAR, SACV | Mexico | Production of renew able electrical energy; development and construction of electrical energy installations. |
- | 99,99% | 99,99% | 2.790 (2.790) | - | - | - | - | 176 | (27.185) | (27.185) | - | (27.009) |
| CRISON 2 SOLAR, SACV | Mexico | Production of renew able electrical energy; development and construction of electrical energy installations. |
- | 99,99% | 99,99% | 2.790 (2.790) | - | - | - | - | 269 | (2.418) | (2.418) | - | (2.150) |
| MESO 4 SOLAR, SACV | Mexico | Production of renew able electrical energy; development and construction of electrical energy installations. |
- | 99,99% | 99,99% | 2.790 (2.790) | - | - | - | - | 26 | (23.870) | (23.870) | - | (23.844) |
| ORSIPO 5 SOLAR, SACV | Mexico | Production of renew able electrical energy; development and construction of electrical energy installations. |
- | 99,99% | 99,99% | 2.790 (2.790) | - | - | - | - | 40 | 5.921 | 5.572 | - | 5.612 |
| MIRGACA 6 SOLAR, SACV | Mexico | Production of renew able electrical energy; development and construction of electrical energy installations. |
- | 99,99% | 99,99% | 2.790 (2.790) | - | - | - | - | (3) | (409) | (409) | - | (412) |
| Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 12.168 | - | 12.168 | 12.168 | - | (6.277) | (46.851) | (55.804) | - | (49.913) | ||
| GRENERGY COLOMBIA S.A.S. | Colombia | ||||||||||||||
| GRENERGY ATLANTICS, S.A.U. | Argentina | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 6.486 | - | 6.486 | 6.486 | (3.616) | 15.153 | (68.060) | (97.142) | - | (79.120) |
| GRENERGY RENOVABLES, S.A. Investments in group companies and associates at |
December 31, 2017 | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| % capital - voting rights | Balances at 31.12.2017 | Other Equity | (Amounts in Euros) | Profit/(Loss) in the year | Total | |||||||||||
| Denomination | Address | Activity | Direct | Indirect | Total | Cost | Impairment | Carrying value | Capital | Reserves | items | Operating | Continuing activities | Interrupted activities | Investee's Equity | |
| GREENHOUSE SOLAR FIELDS, S.L. | España | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.006 | - | 3.006 | 3.006 | - | (2.053) | 1.639 | - | - | 2.592 | |
| GREENHOUSE SOLAR ENERGY, S.L. | España | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.006 | - | 3.006 | 3.006 | - | (2.049) | 1.773 | - | - | 2.730 | |
| GREENHOUSE RENEWABLE ENERGY, S.L. | España | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.006 | - | 3.006 | 3.006 | - | (2.203) | 2.066 | - | - | 2.869 | |
| GUIA DE ISORA SOLAR 2, S.L. | España | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.565 | - | 1.565 | 3.100 | - | (6.174) | (170) | - | - | (3.244) | |
| GR SOLAR 2020, S.L. | España | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.000 | - | 3.000 | 3.000 | - | (1.009) | (126) | - | - | 1.865 | |
| GR SUN SPAIN, S.L. | España | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.000 | - | 3.000 | 3.000 | - | (1.851) | (651) | - | - | 498 | |
| GR EQUITY WIND AND SOLAR, S.L. | España | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.000 | - | 3.000 | 3.000 | 284.820 | (15.897) | (70.769) | - | - | 201.154 | |
| GRENERGY PACIFIC LTDA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 43.150 | - | 43.150 | 43.155 | 1.182.770 | (19.953) | 106.540 | - | - | 1.312.512 ()(*) |
|
| GRENERGY PERU SAC | Perú | Production of renew able electrical energy; development and construction of electrical energy installations. |
99% | 0 | 100% | 275 | - | 275 | 275 | - | (228.847) | (282.891) | - | - | (511.463) (*) |
|
| GR RENOVABLES MÉXICO | México | Production of renew able electrical energy; development and construction of electrical energy installations. |
98% | 0 | 100% | 2.843 | - | 2.843 | 2.843 | - | (655.447) | (296.181) | - | - | (948.785) ()(*) |
|
| GR GREENHUB S.A. DE C.V. | México | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 17.799 | - | 17.799 | 85.675 | - | (830) | - | - | - | 84.845 | |
| GRENERGY COLOMBIA S.A.S. | Colombia | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 12.168 | - | 12.168 | 12.168 | - | (35.717) | (48.676) | - | - | (72.225) | |
| GR TINEO, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 575.455 | - | 575.455 | 575.454 | 927 | (14.220) | (403) | - | - | 561.758 | |
| GR QUILLAY, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.408 (1.408) | - | - | - | - | - | - | - | - | - | |
| GR PEUMO, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.408 (1.408) | - | - | - | - | - | - | - | - | - | |
| GR QUEULE, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.408 (1.408) | - | - | - | - | - | - | - | - | - | |
| GR MAITEN, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.408 (1.408) | - | - | - | - | - | - | - | - | - | |
| GR HUINGAN, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.645.010 | - | 1.645.010 | 1.645.010 | - | 67.232 | 138.033 | - | - | 1.850.275 | |
| GR LINGUE, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 853.478 | - | 853.478 | 853.478 | 4.364 | (22.997) | 254.983 | - | - | 1.089.828 | |
| GR GUAYACAN S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 556.018 | - | 556.018 | 556.018 | 1.263 | (14.417) | 86.527 | - | - | 629.391 |
| GRENERGY RENOVABLES, S.A. Investments in group companies and associates at |
|||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| December 31, 2017 | (Amounts in Euros) | ||||||||||||||
| % capital - voting rights | Balances at 31.12.2017 | Capital | Reserves | Other Equity | Profit/(Loss) in the year | Total | |||||||||
| Denomination | Address | Activity Production of renew able electrical energy; development |
Direct | Indirect | Total | Cost | Impairment | Carrying value | items | Operating | Continuing activities | Interrupted activities | Investee's Equity | ||
| GR CHAQUIHUE, S.P.A. | Chile | and construction of electrical energy installations. Production of renew able electrical energy; development |
100% | - | 100% | 1.408 (1.408) | - | - - |
- | - | - - |
- - |
|||
| GR CORTARRAMA S.A.C. | Perú | and construction of electrical energy installations. Production of renew able electrical energy; development |
100% | - | 100% | 278 (278) | - | - - |
- | - | - - |
- - |
|||
| GR GUANACO S.A.C. | Perú | and construction of electrical energy installations. Production of renew able electrical energy; development |
100% | - | 100% | 278 (278) | - | - - |
- | - | - - |
- - |
|||
| GR TARUCA S.A.C. | Perú | and construction of electrical energy installations. Production of renew able electrical energy; development |
100% | - | 100% | 1.597.955 | - | 1.597.955 | 1.597.955 | 26.002 | (92.387) | 64.813 | - | - 1.596.383 |
|
| GR PAINO S.A.C. | Perú | and construction of electrical energy installations. Production of renew able electrical energy; development |
100% | - | 100% | 1.597.955 | - | 1.597.955 | 1.597.955 | 25.722 | (92.145) | 65.330 | - | - 1.596.862 |
|
| KOSTEN S.A. | Argentína | and construction of electrical energy installations. | 100% | - | 100% | 2.861.054 | - | 2.861.054 | 1.761 | 43.507 | (23.670) | (34.224) | - | - (12.626) |
|
| GR PAICHE S.A.C. | Perú | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 278 (278) | - | - - |
- | - | - - |
- - |
|||
| GR LIBLANCA S.A.C. | Perú | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 278 (278) | - | - - |
- | - | - - |
- - |
|||
| GR ALERCE, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.303 (1.303) | - | - - |
- | - | - - |
- - |
|||
| GR ALGARROBO S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.303 (1.303) | - | - - |
- | - | - - |
- - |
|||
| GR ARRAYÁN, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.303 (1.303) | - | - - |
- | - | - - |
- - |
|||
| GR AVELLANO, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.354 (1.354) | - | - 1.354 |
- | 89 | (11.363) | - | - (9.920) |
||
| GR LAUREL, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 554.320 | - | 554.320 | 554.320 | - | (1.576) | 3.804 | - | - 556.548 |
|
| GR LITRE, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.728.982 | - | 1.728.982 | 1.728.982 | - | (4.777) | (5.941) | - | - 1.718.264 |
|
| GR MOLLE, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.303 (1.303) | - | - - |
- | - | - - |
- - |
|||
| GR TAMARUGO, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.303 (1.303) | - | - - |
- | - | - - |
- - |
|||
| Gr Pacific Chiloe Spa Solar, SACV | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.468 (1.468) | - | - - |
- | - | - - |
- - |
|||
| Gr Pacific Ovalle, SPA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.461 (1.461) | - | - 1.058.809 |
- | 38.208 | (3.010) | - | - 1.094.007 |
||
| Gr Pacific Pan de Azúcar, SPA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 2.451.681 (1.461) | - | 128.035 | 2.323.646 | 6.734 | 107.667 | 204.010 | - | - 2.642.057 |
|
| Gr Polpaico Pacific, SPA | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.314 (1.314) | - | - - |
- | - | - - |
- - |
|||
| Grenergy Renovables S.A. | Argentína | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.601 (1.601) | - | - 6.486 |
- | (4.044) | (734) | - | - 1.708 |
||
| Failo 3 SACV | México | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.977 | - | - 3.954 |
- | (6.586) | (51) | - | - (2.683) |
| ANNEX | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| GRENERGY RENOVABLES, S.A. | |||||||||||||||
| Investments in group companies and associates | December 31, 2017 | ||||||||||||||
| % capital - voting rights | Balances at 31.12.2017 | (Amounts in Euros) | Profit/(Loss) in the year | ||||||||||||
| Denomination | Address | Activity | Direct | Indirect | Total | Cost | Impairment | Carrying value | Capital | Reserves | Other Equity items |
Operating | Continuing activities | Interrupted activities | Total Investee's Equity |
| Astilo 1 Solar, SACV | México | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 2.790 (2.790) | - | - | - | - | - | - - |
- | ||
| Crison 2 Solar, SACV | México | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 2.790 (2.790) | - | - | - | - | - | - - |
- | ||
| Meso 4 Solar, SACV | México | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 2.790 (2.790) | - | - | - | - | - | - - |
- | ||
| Obispo 5 Solar, SACV | México | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 2.790 (2.790) | - | - | - | - | - | - - |
- | ||
| Mirgaca 6 Solar, SACV | México | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 2.790 (2.790) | - | - | - | - | - | - - |
- | ||
| GR BELLOTO, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.441 (1.441) | - | - | - | - | - | - - |
- | ||
| GR ULMO, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.441 (1.441) | - | - | - | - | - | - - |
- | ||
| GR GUINDO, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.441 (1.441) | - | - | - | - | - | - - |
- | ||
| GR PALMA, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.441 (1.441) | - | - | - | - | - | - - |
- | ||
| GR SAUCE, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.441 (1.441) | - | - | - | - | - | - - |
- | ||
| GR RAULÍ, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.441 (1.441) | - | - | - | - | - | - - |
- | ||
| GR CIPRÉS, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.441 (1.441) | - | - | - | - | - | - - |
- | ||
| GR LILÉN, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.441 (1.441) | - | - | - | - | - | - - |
- | ||
| GR MANZANO, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.441 (1.441) | - | - | - | - | - | - - |
- | ||
| GR HUALO, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.441 (1.441) | - | - | - | - | - | - - |
- | ||
| GR MAÑÍO, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.441 (1.441) | - | - | - | - | - | - - |
- | ||
| GR TARA, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.441 (1.441) | - | - | - | - | - | - - |
- | ||
| GR NARANJILLO, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.441 (1.441) | - | - | - | - | - | - - |
- | ||
| GR MELÍ, S.P.A. | Chile | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.441 (1.441) | - | - | - | - | - | - - |
- | ||
| Chile | Production of renew able electrical energy; development |
| ANNEX | GRENERGY RENOVABLES, S.A. | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Investments in group companies and associates at | December 31, 2017 | ||||||||||||||
| % capital - voting rights | Balances at 31.12.2017 | (Amounts in Euros) | Profit/(Loss) in the year | ||||||||||||
| Denomination | Address | Activity | Direct | Indirect | Total | Cost | Impairment | Carrying value | Capital | Reserves | Other Equity items |
Operating | Continuing activities | Interrupted activities | Total Investee's Equity |
| LEVEL FOTOVOLTAICA S.L. | España | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.504 | - | 1.504 | 3.008 | - (367) |
(14.920) | - | - (12.279) |
||
| GR BAÑUELA RENOVABLES, S.L. | España | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.000 | - | 3.000 | - | - | - | - | - | - - |
|
| GR TURBON RENOVABLES, S.L. | España | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.000 | - | 3.000 | - | - | - | - | - | - - |
|
| España | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 3.000 | - | 3.000 | - | - | - | - | - | - - |
||
| GR AITANA RENOVABLES, S.L. | Production of renew able electrical energy; development |
100% | - | 100% | 3.000 | - | 3.000 | - | - | - | - | - | - - |
||
| GR ASPE RENOVABLES, S.L. | España | and construction of electrical energy installations. | 1.200 | - | - | - | - | - | - - |
||||||
| VIATRES RENEWABLE ENERGY, S.L. | España | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 1.200 | - | ||||||||
| GR JULIACA, S.A.C. | Perú | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 255 | - | 255 | - | - | - | - | - | - - |
|
| GR HUAMBOS, S.A.C. | Perú | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 255 | - | 255 | - | - | - | - | - | - - |
|
| GR APORIC, S.A.C. | Perú | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 255 | - | 255 | - | - | - | - | - | - - |
|
| GR BAYONAR, S.A.C. | Perú | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 255 | - | 255 | - | - | - | - | - | - - |
|
| GR VALE S.A.C. | Perú | Production of renew able electrical energy; development and construction of electrical energy installations. |
100% | - | 100% | 255 | - | 255 | - | - | - | - | - | - - |
Financial results have increased by 659.82% with regards to previous year, being positive for an amount of 8,615,324 Euros in 2018, as a consequence of the sale of a higher number of investments in group companies, being all vehicle companies which were owners of the development and permits of transferred projects.
Equity amounts to 29,417,990 Euros, representing an increase of 8.7 million Euros with regards to the previous year's closing (increase of 43%), sowing the company's continuity in its policy to reinvest utilities.
| Category | 2018 |
|---|---|
| Top Management Departments' Directors Others |
2 7 17 |
| Total | 26 |
The Company does not count with significant assets dedicated to the protection and improvement of the environment, and has not incurred in relevant expenses of this nature during the year.
The Company has not activated, during 2018, any amount for investments in Research and Development.
The possibility to acquire treasury stock was authorized by the General Shareholders' Meeting held on May 19, 2015, being able to acquire up to 2,000,000 shares for a price from 0.01 to 5 Euros during a 5-year term to be counted from such date, in order to comply with the Incentive Plan for administrators, management, employees and collaborators, in order to motivate and retain its key personnel.
On February 3, 2016 the Board of Directors agreed to acquire shares of Grenergy Renovables S.A. in treasury stock, up to 0.8% of the share capital (equivalent to 181,818 shares) for the company to have the necessary coverage to grant stock options to the company's directors and employees.
On September 11, 2018, the Company has acquired from the Company's related persons 365,426 treasury stocks at a price of 2.40 Euros per share.
At the date of formulation of the Annual Accounts corresponding to 2018, Grenergy Renovables S.A. counts with treasury stock of 888,177 securities.
The Group's management of financial risks is centralized on the Financial Management, which has established the necessary mechanisms to controls credit and liquidity risks. Note 24.1 of the notes to the financial statements indicates the main financial risks that could affect the Group. At 2018 closing, Grenergy has not contracted any financial product that could be considered of risk.
In compliance with Law 31/2014, of 3 December, which modifies the additional third provision "Duty of information" of Law 15/2010 of 5 July, the Group informs that the Parent Company's average payment period to suppliers is of 62.57 days.
Net results in the year obtained by Grenergy Renovables, S.A. amount to profits by 8,991,163 Euros, which will be applied to Voluntary Reserves for an amount of 8,786,926 Euros and to capitalization reserve for an amount of 204,237 Euros.
We would like to thank our clients for their trust, our suppliers and strategic partners, with whom we operate, for their constant support, investors for trusting Grenergy and, particularly, the company's collaborators and workers, because without their effort and dedication it would be hard to reach the proposed goals and results obtained.
The Annual Accounts and Management Report of 2018 have been formulated by the Board of Directors of GRENERGY RENOVABLES, S.A., in their meeting held on March 28, 2019, with a view to their verification by auditors and subsequent approval by the General Shareholders' Meeting.
Mr. Florentino Vivancos Gasset is authorized to sign all pages comprised on the Annual Accounts and Management Report of 2018.
________________________ _____________________________
_____________________ Mr. David Ruiz de Andrés (Managing Director)
Daruan Group Holding, S.L. (Board Member) Mr. Florentino Vivancos Gasset (represented by Mr. Antonio Jiménez Alarcón) (Board Member)
________________________ ______________________________ (Board Member) (Board Member)
Ms. Ana Peralta Moreno Mr. Nicolás Bergareche Mendoza
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.