AI assistant
Jadran d.d. — Interim / Quarterly Report 2019
May 9, 2019
2094_10-q_2019-05-09_2ec89408-b1da-44d0-ac7b-422a4458d287.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
MANAGEMENT COMPANY AND GROUP REPORT January-March 2019 (Unaudited)
Crikvenica, April 2019
Jadran d.d. za hotelijerstvo i turizam, Bana Jelačića 16, HR-51260 Crikvenica | www.jadran-crikvenica.hr
Uprava: T: +385 (0)51 241 222 F: +385 (0)51 241 632 E: [email protected] Marketing: T: +385 (0)51 241 970 F: +385 (0)51 241 975 E: [email protected] OIB: 56994999963 Privredna banka d.d. 2340009-1110722690 IBAN: HR4323400091110722690 SWIFT: PBZGHR2X
Table of Contents
| 1. GENERAL INFORMATION 1 |
|---|
| 2. ORGANIZATIONAL AND SHAREHOLDING STRUCTURES 2 |
| 4. KEY INDICATORS – Company 5 |
| 5. COMPANY AND GROUP RISK EXPOSURE 6 |
| 6. EMPLOYEES 9 |
| 7. RESEARCH & DEVELOPMENT ACTIVITIES 9 |
| 8. OWN SHARE REDEMPTION 9 |
| 9. SIGNIFICANT EVENTS AFTER THE REPORTING PERIOD 9 |
| 10. CODE OF CORPORATE GOVERNANCE 10 |
| 11. ATTACHMENTS 12 |
Jadran d.d. za hotelijerstvo i turizam, Bana Jelačića 16, HR-51260 Crikvenica | www.jadran-crikvenica.hr
Uprava: T: +385 (0)51 241 222 F: +385 (0)51 241 632 E: [email protected] Marketing: T: +385 (0)51 241 970 F: +385 (0)51 241 975 E: [email protected] OIB: 56994999963 Privredna banka d.d. 2340009-1110722690 IBAN: HR4323400091110722690 SWIFT: PBZGHR2X
1. GENERAL INFORMATION
Corporate name
Jadran, dioničko društvo za hotelijerstvo i turizam, Reg. No. (MBS): 040000817, Personal Identification Number (PIN): 56994999963. The short corporate name is JADRAN d.d.
Registered office and legal form
JADRAN d.d. is a joint-stock company. It has its registered office at Bana Jelačića 16, Crikvenica, Republic of Croatia.
Securities
As of 31 March 2019, the Company's share capital was HRK 482,507,730.00, divided into 27,971,463 common shares with no nominal value. The shares were issued in dematerialized form, ticker symbol: JDRN-R-B, ISIN code: HRJDRNB0002, and are held at the repository of the Central Depositary and Clearing Company.
Management Board Members:
- Goran Fabris, Chairman of the Management Board
- Karlo Čulo, Management Board Member
Supervisory Board:
- Tomislav Kitonić, Chairman of the Supervisory Board
- Ante Jelčić, Deputy Chairman of the Supervisory Board
- Ivan Blažević, Supervisory Board Member
- Dragan Magaš, Supervisory Board Member
- Mirko Herceg, Supervisory Board Member
Jadran d.d. za hotelijerstvo i turizam, Bana Jelačića 16, HR-51260 Crikvenica | www.jadran-crikvenica.hr
Uprava: T: +385 (0)51 241 222 F: +385 (0)51 241 632 E: [email protected] Marketing: T: +385 (0)51 241 970 F: +385 (0)51 241 975 E: [email protected] OIB: 56994999963 Privredna banka d.d. 2340009-1110722690 IBAN: HR4323400091110722690 SWIFT: PBZGHR2X
2. ORGANIZATIONAL AND SHAREHOLDING STRUCTURES
JADRAN d.d. and CLUB ADRIATIC d.o.o. comprise the Group. The Company owns 100% shares in CLUB ADRIATIC d.o.o, Savska cesta 41/V, Zagreb. The Company's share capital is HRK 482,507,730.00, divided into 27,971,463 common shares with no nominal value.
List of Company shareholders holding 5 percent or more of the Company's share capital (balance as at 31 March 2019):
- PBZ CO OMF CLASS B holds 16,133,519 shares accounting for 57.68% of the Company's share capital; and
- ERSTE PLAVI OMF, CLASS B, holds 8,777,646 shares accounting for 31.38% of the Company's share capital.
Company shareholders as at 31 March 2019
Jadran d.d. za hotelijerstvo i turizam, Bana Jelačića 16, HR-51260 Crikvenica | www.jadran-crikvenica.hr
Uprava: T: +385 (0)51 241 222 F: +385 (0)51 241 632 E: [email protected] Marketing: T: +385 (0)51 241 970 F: +385 (0)51 241 975 E: [email protected] OIB: 56994999963 Privredna banka d.d. 2340009-1110722690 IBAN: HR4323400091110722690 SWIFT: PBZGHR2X
3. COMPANY'S BUSINESS RESULTS
JADRAN d.d. operated according to the Business Plan 2019.
Between January and March 2019, the Company recorded a total of 4,760 overnights, which is 23% less than the number of overnights recorded in the same period in 2018 as a result of delayed opening of facilities where construction is under way.
Workers stayed in hotels International and Zagreb between January and March 2019. As a result, Hotel International recorded 2,254 overnights in this period and Hotel Zagreb recorded 149 overnights, which totals 2,403 overnights.
Between January and March 2012-2019, the tourist arrival rate increased by 5.02% and overnights rate increased by 17.04%. The average length of stay in this period was 2 to 9 days.
Chart 1 Trends in tourist turnover at Jadran d.d. between January and March 2012-2019.
Between January and March 2012-2019, total revenue decreased by 20% and total expenses increased by 10% compared to the same period in 2018. The decrease in revenue in Q1 is a result of a launched investment cycle which in turn resulted in delayed opening of hotels. It may be said that the hotels did not operate in Q1 and a similar situation may be expected in the next quarter. The renovated properties are scheduled to open in early (Katarina) and mid (Omorika) April, whereas the Ad Turres properties will be successively opened until the end of April.
In 2019, operating revenue (revenue from accommodation and hospitality services) was 21% less compared to the same period in 2018.
Jadran d.d. za hotelijerstvo i turizam, Bana Jelačića 16, HR-51260 Crikvenica | www.jadran-crikvenica.hr
Uprava: T: +385 (0)51 241 222 F: +385 (0)51 241 632 E: [email protected] Marketing: T: +385 (0)51 241 970 F: +385 (0)51 241 975 E: [email protected] OIB: 56994999963 Privredna banka d.d. 2340009-1110722690 IBAN: HR4323400091110722690 SWIFT: PBZGHR2X
Expenses increased by 12% compared to 2018. In 2019, material costs increased by 45% compared to 2018 as a result of the costs of purchasing materials for renovation, whereas personnel costs decreased by 8% compared to 2018.
Financial revenue was HRK 38,834, which is 569% more compared to the same period in 2018 when it amounted to HRK 5,805, as a result of foreign exchange differences, whereas financial expenses decreased by 18% compared to the preceding year, also as a result of foreign exchange differences.
A loss of HRK 11,689,776 was incurred between January and March 2019, which is 20% more than the loss incurred in 2018. Such higher loss incurred between January and March 2019 compared to the same period last year is a result of the costs associated with the acquisition of CLUB ADRIATIC d.o.o. and the costs of leasing new properties: Hotel Delfin in Omišalj and Ad Turres Pavilion.
Jadran d.d. za hotelijerstvo i turizam, Bana Jelačića 16, HR-51260 Crikvenica | www.jadran-crikvenica.hr
Uprava: T: +385 (0)51 241 222 F: +385 (0)51 241 632 E: [email protected]
Marketing: T: +385 (0)51 241 970 F: +385 (0)51 241 975 E: [email protected] OIB: 56994999963 Privredna banka d.d. 2340009-1110722690 IBAN: HR4323400091110722690 SWIFT: PBZGHR2X
4. KEY INDICATORS – Company
| KAČJAK OVERNIGHTS |
ARRIVALS UNITS |
BEDS | |
|---|---|---|---|
| Resort 0 |
0 0 |
435 | |
| Campsite 0 |
0 0 |
90 | |
| TOTAL 0 |
0 0 |
525 | |
| OMORIKA OVERNIGHTS |
ARRIVALS UNITS |
BEDS | |
| Hotel 190 |
0 100 |
248 | |
| ZAGREB OVERNIGHTS |
ARRIVALS UNITS |
BEDS | |
| Hotel 297 |
80 158 |
64 | |
| KAŠTEL OVERNIGHTS |
ARRIVALS UNITS |
BEDS | |
| Hotel 87 |
0 49 |
178 | |
| KATARINA OVERNIGHTS |
ARRIVALS UNITS |
BEDS | |
| Hotel 288 |
0 163 |
352 |
| UKUPNO JADRAN |
OVERNIGHTS | ARRIVALS | UNITS | BEDS |
|---|---|---|---|---|
| Resort | 0 | 0 | 0 | 1.197 |
| Hotels | 4.760 | 558 | 2.875 | 1.408 |
| Camp | 0 | 0 | 0 | 1.500 |
| Campsite | 0 | 0 | 0 | 90 |
| TOTAL | 4.760 | 558 | 2.875 | 4.195 |
| Jadran d.d. za hotelijerstvo i turizam, Bana Jelačića 16, HR-51260 Crikvenica www.jadran-crikvenica.hr | ||
|---|---|---|
| Uprava: | Marketing: | OIB: 56994999963 |
Uprava: T: +385 (0)51 241 222 F: +385 (0)51 241 632 E: [email protected] Marketing: T: +385 (0)51 241 970 F: +385 (0)51 241 975 E: [email protected] Privredna banka d.d. 2340009-1110722690 IBAN: HR4323400091110722690 SWIFT: PBZGHR2X
5. COMPANY AND GROUP RISK EXPOSURE
Primary risks in the business of Jadran d.d. are as follows:
Competition risk
Competition risk in the tourism market is very high because other similar tourism destinations have invested substantial funds in the growth and development of their capacities, as well as in other marketing activities focused on tourist arrivals. Among other things, competition is based on the prices, quality and substance of tourism offerings in Crikvenica Riviera and other domestic and foreign tourism destinations. To increase its market competitiveness, the Company launched a new investment cycle which includes not only investments in accommodations to increase the number of units and improve accommodation quality, but also investments in the destination through active involvement in all events and designing new attractions in Crikvenica Riviera.
Currency risk
Currency risk is very much present in the Company's business considering the large share of foreign business and negotiation of prices in a foreign currency. The Company also incurs costs based on a currency clause (loan obligations).
Interest rate risk
The Company is exposed to interest rate risk because it enters into loan agreements with variable interest rates.
Settlement risk
Settlement risk is present in all bilateral transactions. Considering that the performance of monetary obligations to the Issuer is one of the key elements necessary for uninterrupted business, the Company gives high importance to this risk. The Company has established stringent procedures to minimize collection risks.
Inflation risk
Inflation risk is present in contractual relationships where the price of a service or product is indexed and tied to Croatian National Bank's strong HRK policy. As this is an external risk, the ability to eliminate it is minimal. For the purpose of minimizing inflation risk, the Company insists on negotiating fixed terms of supply with all suppliers where possible. Suppliers of energy are an exception – their prices are subject to stock exchange variations.
Liquidity risk
The Company manages this risk by maintaining adequate reserves and by obtaining loans from banks and using other sources of funding, by constantly monitoring planned and actual cash flows, and by
Jadran d.d. za hotelijerstvo i turizam, Bana Jelačića 16, HR-51260 Crikvenica | www.jadran-crikvenica.hr
Uprava: T: +385 (0)51 241 222 F: +385 (0)51 241 632 E: [email protected]
Marketing: T: +385 (0)51 241 970 F: +385 (0)51 241 975 E: [email protected] OIB: 56994999963 Privredna banka d.d. 2340009-1110722690 IBAN: HR4323400091110722690 SWIFT: PBZGHR2X
comparing maturity profiles of financial assets and liabilities. In the next period, the Company will not be exposed to such risk.
Risk of tax and concession legislation developments
The risk of tax and concession legislation developments is the likelihood that legislative authorities will amend tax legislation in a way that they adversely impact the Company's profitability. This risk is reflected in potential changes in tax rates and taxable assets, as well as in changes in regulations concerning concessions and concessional authorizations. The right to use a maritime domain is one of the significant conditions precedent to further operation of the Company and the Company has actively endeavored to establish new bases for cooperation with the local community in this segment.
Tourism industry risk
Tourism trends are largely affected by the broader political situation and growth of terrorism. As an industry, tourism is highly sensitive to the state of security at the destination and its surroundings. After the risk in some rival destinations was reduced (e.g. Turkey, Greece), the competitive position of both Croatian tourism and the Company has become additionally weakened. By launching the aforementioned investment cycle, the Company will endeavor to minimize the impact of adverse market trends and the resulting risks.
Environmental risk
Environmental risk may significantly affect the Company's performance, notably through the quality of the sea and coast where guests stay. Climate change may directly affect the length of stay in Company's accommodation facilities. This risk also includes other natural disasters.
Litigation risk
The Company is involved a number of disputes for the award of title, civil and enforcement proceedings and proceedings for the restitution of property. The Company is no longer involved in any high-risk disputes. In 2018, the Company entered into settlement agreements with all its secured creditors (employees and Croatia osiguranje) and arranged for the debt to be paid to them in installments. As the last installments become due and payable in August and September of 2019, the Company expects to have the relevant mortgages and enforcement annotations over properties released by the end of 2019.
Primary risks in the business of Club Adriatic d.o.o. are as follows:
Competition risk
Due to being involved in a pre-bankruptcy settlement proceeding, Club Adriatic d.o.o. has not been (for the time being) able to invest in improving the quality of its accommodations and the 2* and 3*
Jadran d.d. za hotelijerstvo i turizam, Bana Jelačića 16, HR-51260 Crikvenica | www.jadran-crikvenica.hr
Uprava: T: +385 (0)51 241 222 F: +385 (0)51 241 632 E: [email protected] Marketing: T: +385 (0)51 241 970 F: +385 (0)51 241 975 E: [email protected] OIB: 56994999963 Privredna banka d.d. 2340009-1110722690 IBAN: HR4323400091110722690 SWIFT: PBZGHR2X
classification for the hotel and the camp, respectively, prevented the Company from competing with its most direct rivals in terms of prices and service quality.
Currency risk
The official currency of Club Adriatic d.o.o. is HRK however certain transactions in foreign currencies are translated to HRK according to the exchange rate applicable on the balance sheet date. The resulting foreign exchange differences are recorded as expenses or through profit and loss, but do not affect cash flow.
Liquidity risk
The management of liquidity risk includes maintaining sufficient amounts of cash and working capital. As Club Adriatic d.o.o. is involved in a pre-bankruptcy settlement proceeding, it is required to perform its obligations to its creditors and employees according to the agreed due dates. Most suppliers to whom Club Adriatic d.o.o. owes a debt under the pre-bankruptcy settlement demand payment based on a pre-invoice or within 8 days, so the Company needs to maintain sufficient funds to meet its regular obligations. What poses a risk to its business is the delay of the pre-bankruptcy settlement proceeding where there is risk that the Company will not be able to perform its obligation as they fall due during the winter period.
Jadran d.d. za hotelijerstvo i turizam, Bana Jelačića 16, HR-51260 Crikvenica | www.jadran-crikvenica.hr
Uprava: T: +385 (0)51 241 222 F: +385 (0)51 241 632 E: [email protected] Marketing: T: +385 (0)51 241 970 F: +385 (0)51 241 975 E: [email protected] OIB: 56994999963 Privredna banka d.d. 2340009-1110722690 IBAN: HR4323400091110722690 SWIFT: PBZGHR2X
6. EMPLOYEES
As of 31 March 2019, the Company employed a total of 173 persons. 145 of them were employed on a permanent basis and 28 were employed on a temporary basis.
As of 31 March 2019, the Group employed 236 persons.
7. RESEARCH & DEVELOPMENT ACTIVITIES
The Company constantly monitors developments in its environment and invests in market research, identification of business opportunities, and new acquisitions. The Company directs and supports its affiliate's activities.
8. OWN SHARE REDEMPTION
As of 31 March 2019, the Company's share capital was HRK 482,507,730.00, divided into 27,971,463 common dematerialized shares with no nominal value, and the Company held 631 own shares, which accounted for 0.0023% of the Company's share capital.
9. SIGNIFICANT EVENTS AFTER THE REPORTING PERIOD
There were no significant events after the reporting period.
Jadran d.d. za hotelijerstvo i turizam, Bana Jelačića 16, HR-51260 Crikvenica | www.jadran-crikvenica.hr
Uprava: T: +385 (0)51 241 222 F: +385 (0)51 241 632 E: [email protected] Marketing: T: +385 (0)51 241 970 F: +385 (0)51 241 975 E: [email protected] OIB: 56994999963 Privredna banka d.d. 2340009-1110722690 IBAN: HR4323400091110722690 SWIFT: PBZGHR2X
10. CODE OF CORPORATE GOVERNANCE
In its business, Jadran d.d. applies and adheres to good corporate practice principles. The Company has not laid down its own Code of Corporate Governance but complies with the provisions of the Zagreb Stock Exchange Code, as reflected in an annual questionnaire it makes publicly available in accordance with the applicable regulations. The questionnaire with answers that clearly show which provisions of the Code the Company complies with and which provisions it does not is publicly available on the official website of Zagreb Stock Exchange (www.zse.hr).
Company's shares are quoted on the official market of Zagreb Stock Exchange and the shareholding report is part of the Annual Report.
Information about significant shareholders is available on a daily basis on the official website of Central Depositary and Clearing Company (www.skdd.hr).
The Company's share capital is HRK 482,507,730.00, divided into 27,971,463 common shares with no nominal value.
One share entitles to one vote and no securities have been issued that entail special rights or restrictions.
The Shareholders' Meeting is convened and held entirely in accordance with the provisions of the Companies Act and the Company's Corporate Charter.
Each Shareholders' Meeting notice and resolutions passed by the Shareholders' Meeting are publicly disclosed in accordance with the Companies Act, the Capital Market Act and the Zagreb Stock Exchange Rules.
The Company had its shares quoted on the official market of Zagreb Stock Exchange in early 2018. As of the date its shares were first quoted on the stock exchange, the Company has not recorded profits and no dividend has thus been distributed.
The shareholders were not allowed to take part in and vote at the Shareholders' Meeting using modern communication technology because this has not been found necessary yet.
Registrations for the Shareholders' Meeting are limited in the way that each shareholder is required to notify his/her participation in accordance with the Companies Act.
The Management Board did not publicly disclose information about potential complaints about Shareholders' Meeting's resolutions because no such complaints were made.
The Company does not maintain a long-term succession plan within the meaning of the Code, but has a general plan for the replacement of key function holders through ongoing training programs.
The remuneration paid to the Supervisory Board members was fixed by a Shareholders' Meeting's resolution.
Jadran d.d. za hotelijerstvo i turizam, Bana Jelačića 16, HR-51260 Crikvenica | www.jadran-crikvenica.hr
Uprava: T: +385 (0)51 241 222 F: +385 (0)51 241 632 E: [email protected] Marketing: T: +385 (0)51 241 970 F: +385 (0)51 241 975 E: [email protected] OIB: 56994999963 Privredna banka d.d. 2340009-1110722690 IBAN: HR4323400091110722690 SWIFT: PBZGHR2X
The remuneration and other benefits receivable by Management Board and Supervisory Board members are presented on a consolidated basis as part of the Annual Report, rather than separately for each Management Board and Supervisory Board member.
No transactions were conducted that involved any Supervisory Board or Administrative Board members or their related parties, or the Company or its related parties, which is why they were not specified in Company's reports. This also pertains to transactions involving Management Board members or Executive Directors or their related parties, or the Company or its related parties.
The Company does not have an Internal Audit Committee because it is not legally required to have one.
The Audit Commission did not monitor the nature or the amount of services other than auditing and the Company receives such services from an auditing company or its related parties because the law defines restrictions on the provision of services other than external auditing.
Details of all benefits and remuneration received by each Management Board member or Executive Director from the Company were not publicly disclosed in the Annual Report because the Company is not legally required to make such disclosure. The Rewarding Policy Statement was published separately from the Annual Report.
The general characteristics of risk management are specified in the Annual Report.
As part of its organization model in which it operates and in which all business processes are conducted the Company has developed internal control systems on all significant levels, which allow, inter alia, true and fair presentation of financial statements and business reports.
The rules for the appointment and removal of Management Board and Supervisory Board members are defined by the Corporate Charter and the Companies Act. Such appointment rules do not provide for any restrictions that may compromise diversity in terms of gender, age, profession, education, etc.
The rules for amending the Corporate Charter are defined by the Companies Act.
Management Board's powers are fully aligned with the provisions of the Companies Act.
In 2018, the Supervisory Board organized its committees and appointed their members. These include the Audit Committee, the Appointment and Rewarding Committee, and the Corporate Governance Committee. Most members of the Audit Committee are independent members of the Supervisory Board.
Jadran d.d. za hotelijerstvo i turizam, Bana Jelačića 16, HR-51260 Crikvenica | www.jadran-crikvenica.hr
Uprava: T: +385 (0)51 241 222 F: +385 (0)51 241 632 E: [email protected] Marketing: T: +385 (0)51 241 970 F: +385 (0)51 241 975 E: [email protected] OIB: 56994999963 Privredna banka d.d. 2340009-1110722690 IBAN: HR4323400091110722690 SWIFT: PBZGHR2X
11. ATTACHMENTS
| Annex 1 | ISSUER'S GENERAL DATA | ||
|---|---|---|---|
| Reporting period: | 1.1.2019 | 31.03.2019. to |
|
| Year: | 2019. | ||
| Quarter: | 1. | ||
| Registration number (MB): 03145662 |
Quarterly financial statements Issuer's home Member |
HR State code: |
|
| Entity's registration 040000817 number (MBS): |
|||
| Personal identification 56994999963 number (OIB): |
74780030Q33IX8LEE969 LEI: |
||
| Institution 1285 code: |
|||
| Name of the issuer: JADRAN D.D. | |||
| 51260 Postcode and town: |
CRIKVENICA | ||
| Street and house number: BANA JELAČIĆA 16 | |||
| E-mail address: [email protected] | |||
| Web address: www.jadran-crikvenica.hr | |||
| Number of employees 173 (end of the reporting |
|||
| Consolidated report: KN |
(KN-not consolidated/KD-consolidated) | KN KD |
|
| Audited: RN |
(RN-not audited/RD-audited) | RN RD |
|
| Names of subsidiaries (according to IFRS): | Registered office: MB: |
||
| Yes | |||
| Bookkeeping firm: | (Yes/No) | No | |
| Contact person: IVANČIĆ MAJETIĆ NATALI | (name of the bookkeeping firm) | ||
| Telephone: 051 800 482 | (only name and surname of the contact person) | ||
| E-mail address: [email protected] | |||
| Audit firm: | |||
| (name of the audit firm) Certified auditor: |
|||
| (name and surname) |
BALANCE SHEET
Jadran d.d. za hotelijerstvo i turizam, Bana Jelačića 16, HR-51260 Crikvenica | www.jadran-crikvenica.hr
Uprava: T: +385 (0)51 241 222 F: +385 (0)51 241 632 E: [email protected] Marketing: T: +385 (0)51 241 970 F: +385 (0)51 241 975 E: [email protected] OIB: 56994999963 Privredna banka d.d. 2340009-1110722690 IBAN: HR4323400091110722690 SWIFT: PBZGHR2X
balance as at 31.03.2019.
in HRK
| Submitter:MEDIKA d.d. | |||
|---|---|---|---|
| Item | ADP code |
Last day of the preceding business year |
At the reporting date of the current period |
| 1 | 2 | 3 | 4 |
| A) RECEIVABLES FOR SUBSCRIBED CAPITAL UNPAID |
001 | 0 | 0 |
| B) FIXED ASSETS (ADP 003+010+020+031+036) | 002 | 686.010.358 | 704.351.420 |
| I INTANGIBLE ASSETS (ADP 004 to 009) | 003 | 126.959 | 108.826 |
| 1 Research and development | 004 | 0 | 0 |
| 2 Concessions, patents, licences, trademarks, software and other rights |
005 | 126.959 | 108.826 |
| 3 Goodwill | 006 | 0 | 0 |
| 4 Advances for the purchase of intangible assets | 007 | 0 | 0 |
| 5 Intangible assets in preparation | 008 | 0 | 0 |
| 6 Other intangible assets | 009 | 0 | 0 |
| II TANGIBLE ASSETS (ADP 011 to 019) | 010 | 625.048.928 | 643.408.123 |
| 1 Land | 011 | 298.373.064 | 298.373.064 |
| 2 Buildings | 012 | 293.486.252 | 291.817.891 |
| 3 Plant and equipment | 013 | 27.895.465 | 26.993.806 |
| 4 Tools, working inventory and transportation assets |
014 | 192.281 | 175.807 |
| 5 Biological assets | 015 | 0 | 0 |
| 6 Advances for the purchase of tangible assets | 016 | 0 | 0 |
| 7 Tangible assets in preparation | 017 | 5.101.866 | 26.047.555 |
| 8 Other tangible assets | 018 | 0 | 0 |
| 9 Investment property | 019 | 0 | 0 |
| III FIXED FINANCIAL ASSETS (ADP 021 to 030) | 020 | 60.500.000 | 60.500.000 |
| 1 Investments in holdings (shares) of undertakings within the group |
021 | 60.500.000 | 60.500.000 |
| 2 Investments in other securities of undertakings | 022 | 0 | 0 |
| within the group 3 Loans, deposits, etc. to undertakings within the |
|||
| group | 023 | 0 | 0 |
| 4. Investments in holdings (shares) of companies linked by virtue of participating interests |
024 | 0 | 0 |
| 5 Investment in other securities of companies linked by virtue of participating interests |
025 | 0 | 0 |
| 6 Loans, deposits etc. to companies linked by virtue of participating interests |
026 | 0 | 0 |
| 7 Investments in securities | 027 | 0 | 0 |
| 8 Loans, deposits, etc. given | 028 | 0 | 0 |
| 9 Other investments accounted for using the equity method |
029 | 0 | 0 |
| 10 Other fixed financial assets | 030 | 0 | 0 |
| IV RECEIVABLES (ADP 032 to 035) | 031 | 0 | 0 |
| 1 Receivables from undertakings within the group | 032 | 0 | 0 |
| 2 Receivables from companies linked by virtue of participating interests |
033 | 0 | 0 |
| 3 Customer receivables | 034 | 0 | 0 |
Jadran d.d. za hotelijerstvo i turizam, Bana Jelačića 16, HR-51260 Crikvenica | www.jadran-crikvenica.hr
Uprava: T: +385 (0)51 241 222 F: +385 (0)51 241 632 E: [email protected] Marketing: T: +385 (0)51 241 970 F: +385 (0)51 241 975 E: [email protected] OIB: 56994999963 Privredna banka d.d. 2340009-1110722690 IBAN: HR4323400091110722690 SWIFT: PBZGHR2X
| 4 Other receivables | 035 | 0 | 0 |
|---|---|---|---|
| V DEFERRED TAX ASSETS | 036 | 334.471 | 334.471 |
| C) CURRENT ASSETS (ADP 038+046+053+063) | 037 | 134.518.190 | 107.581.590 |
| I INVENTORIES (ADP 039 to 045) | 038 | 452.470 | 466.266 |
| 1 Raw materials and consumables | 039 | 429.856 | 444.961 |
| 2 Work in progress | 040 | 0 | 0 |
| 3 Finished goods | 041 | 0 | 0 |
| 4 Merchandise | 042 | 22.614 | 21.305 |
| 5 Advances for inventories | 043 | 0 | 0 |
| 6 Fixed assets held for sale | 044 | 0 | 0 |
| 7 Biological assets | 045 | 0 | 0 |
| II RECEIVABLES (ADP 047 to 052) | 046 | 8.563.556 | 24.366.424 |
| 1 Receivables from undertakings within the group | 047 | 5.209.228 | 5.209.228 |
| 2 Receivables from companies linked by virtue of participating interests |
048 | 0 | 0 |
| 3 Customer receivables | 049 | 1.387.318 | 1.285.267 |
| 4 Receivables from employees and members of the undertaking |
050 | 36.444 | 33.592 |
| 5 Receivables from government and other institutions |
051 | 319.463 | 263.375 |
| 6 Other receivables | 052 | 1.611.103 | 17.574.962 |
| III CURRENT FINANCIAL ASSETS (ADP 054 to 062) | 053 | 0 | 0 |
| 1 Investments in holdings (shares) of undertakings within the group |
054 | 0 | 0 |
| 2 Investments in other securities of undertakings within the group |
055 | 0 | 0 |
| 3 Loans, deposits, etc. to undertakings within the group |
056 | 0 | 0 |
| 4 Investments in holdings (shares) of companies linked by virtue of participating interests |
057 | 0 | 0 |
| 5 Investment in other securities of companies linked by virtue of participating interests |
058 | 0 | 0 |
| 6 Loans, deposits etc. to companies linked by virtue of participating interests |
059 | 0 | 0 |
| 7 Investments in securities | 060 | 0 | 0 |
| 8 Loans, deposits, etc. given | 061 | 0 | 0 |
| 9 Other financial assets | 062 | 0 | 0 |
| IV CASH AT BANK AND IN HAND | 063 | 125.502.164 | 82.748.900 |
| D ) PREPAID EXPENSES AND ACCRUED INCOME | 064 | 1.329.588 | 1.016.023 |
| E) TOTAL ASSETS (ADP 001+002+037+064) | 065 | 821.858.136 | 812.949.033 |
| OFF-BALANCE SHEET ITEMS | 066 | 0 | 0 |
| LIABILITIES | |||
| A) CAPITAL AND RESERVES (ADP 068 to 070+076+077+081+084+087) |
067 | 706.479.703 | 694.789.927 |
| I INITIAL (SUBSCRIBED) CAPITAL | 068 | 482.507.730 | 482.507.730 |
| II CAPITAL RESERVES | 069 | 234.210.922 | 234.210.922 |
| III RESERVES FROM PROFIT (ADP 071+072- 073+074+075) |
070 | 0 | 0 |
| 1 Legal reserves | 071 | 0 | 0 |
| 2 Reserves for treasury shares | 072 | 0 | 0 |
| 3 Treasury shares and holdings (deductible item) | 073 | 0 | 0 |
| 4 Statutory reserves | 074 | 0 | 0 |
Uprava: T: +385 (0)51 241 222 F: +385 (0)51 241 632 E: [email protected] Marketing: T: +385 (0)51 241 970 F: +385 (0)51 241 975 E: [email protected] OIB: 56994999963 Privredna banka d.d. 2340009-1110722690 IBAN: HR4323400091110722690 SWIFT: PBZGHR2X
| 5 Other reserves | 075 | 0 | 0 |
|---|---|---|---|
| IV REVALUATION RESERVES | 076 | 0 | 0 |
| V FAIR VALUE RESERVES (ADP 078 to 080) | 077 | 0 | 0 |
| 1 Fair value of financial assets available for sale | 078 | 0 | 0 |
| 2 Cash flow hedge - effective portion | 079 | 0 | 0 |
| 3 Hedge of a net investment in a foreign operation - effective portion |
080 | 0 | 0 |
| VI RETAINED PROFIT OR LOSS BROUGHT FORWARD (ADP 082-083) |
081 | 3.718.511 | -10.238.949 |
| 1 Retained profit | 082 | 3.718.511 | 0 |
| 2 Loss brought forward | 083 | 0 | 10.238.949 |
| VII PROFIT OR LOSS FOR THE BUSINESS YEAR (ADP 085-086) |
084 | -13.957.460 | -11.689.776 |
| 1 Profit for the business year | 085 | 0 | 0 |
| 2 Loss for the business year | 086 | 13.957.460 | 11.689.776 |
| VIII MINORITY (NON-CONTROLLING) INTEREST | 087 | 0 | 0 |
| B) PROVISIONS (ADP 089 to 094) | 088 | 482.414 | 482.414 |
| 1 Provisions for pensions, termination benefits and similar obligations |
089 | 482.414 | 482.414 |
| 2 Provisions for tax liabilities | 090 | 0 | 0 |
| 3 Provisions for ongoing legal cases | 091 | 0 | 0 |
| 4 Provisions for renewal of natural resources | 092 | 0 | 0 |
| 5 Provisions for warranty obligations | 093 | 0 | 0 |
| 6 Other provisions | 094 | 0 | 0 |
| C) LONG-TERM LIABILITIES (ADP 096 to 106) | 095 | 75.147.117 | 75.147.117 |
| 1 Liabilities to undertakings within the group | 096 | 0 | 0 |
| 2 Liabilities for loans, deposits, etc. of undertakings within the group |
097 | 0 | 0 |
| 3 Liabilities to companies linked by virtue of participating interests |
098 | 0 | 0 |
| 4 Liabilities for loans, deposits etc. of companies linked by virtue of participating interests |
099 | 0 | 0 |
| 5 Liabilities for loans, deposits etc. | 100 | 0 | 0 |
| 6 Liabilities to banks and other financial institutions | 101 | 74.875.663 | 74.875.663 |
| 7 Liabilities for advance payments | 102 | 0 | 0 |
| 8 Liabilities to suppliers | 103 | 0 | 0 |
| 9 Liabilities for securities | 104 | 0 | 0 |
| 10 Other long-term liabilities | 105 | 271.454 | 271.454 |
| 11 Deferred tax liability | 106 | 0 | 0 |
| D) SHORT-TERM LIABILITIES (ADP 108 to 121) | 107 | 38.383.310 | 41.658.554 |
| 1 Liabilities to undertakings within the group | 108 | 10.000.000 | 10.000.000 |
| 2 Liabilities for loans, deposits, etc. of undertakings within the group |
109 | 0 | 0 |
| 3 Liabilities to companies linked by virtue of participating interests |
110 | 0 | 0 |
| 4 Liabilities for loans, deposits etc. of companies linked by virtue of participating interests |
111 | 0 | 0 |
| 5 Liabilities for loans, deposits etc. | 112 | 548.861 | 551.036 |
| 6 Liabilities to banks and other financial institutions | 113 | 8.260.983 | 3.646.557 |
| 7 Liabilities for advance payments | 114 | 3.084.303 | 8.876.156 |
| 8 Liabilities to suppliers | 115 | 9.692.580 | 14.836.964 |
Uprava: T: +385 (0)51 241 222 F: +385 (0)51 241 632 E: [email protected] Marketing: T: +385 (0)51 241 970 F: +385 (0)51 241 975 E: [email protected] OIB: 56994999963 Privredna banka d.d. 2340009-1110722690 IBAN: HR4323400091110722690 SWIFT: PBZGHR2X
| 116 | 0 | 0 |
|---|---|---|
| 117 | 2.825.561 | 1.318.065 |
| 118 | 1.432.559 | 857.411 |
| 119 | 0 | 0 |
| 120 | 0 | 0 |
| 121 | 2.538.463 | 1.572.365 |
| 122 | 1.365.592 | 871.021 |
| 123 | 821.858.136 | 812.949.033 |
| 124 | 0 | 0 |
Uprava: T: +385 (0)51 241 222 F: +385 (0)51 241 632 E: [email protected] Marketing: T: +385 (0)51 241 970 F: +385 (0)51 241 975 E: [email protected] OIB: 56994999963 Privredna banka d.d. 2340009-1110722690 IBAN: HR4323400091110722690 SWIFT: PBZGHR2X
STATEMENT OF PROFIT OR LOSS for the period 01.01.2019. to 31.03.2019.
in HRK
| Submitter: MEDIKA d.d. | ||||||||
|---|---|---|---|---|---|---|---|---|
| Item | ADP | Same period of the previous year |
Current period | |||||
| code | Cumulative | Quarter | Cumulative | Quarter | ||||
| 1 | 2 | 3 | 4 | 5 | 6 | |||
| I OPERATING INCOME (ADP 126 to 130) | 125 | 3.065.858 | 3.065.858 | 2.417.673 | 2.417.673 | |||
| 1 Income from sales with undertakings | ||||||||
| within the group | 126 | 0 | 0 | 0 | 0 | |||
| 2 Income from sales (outside group) | 127 | 2.261.160 | 2.261.160 | 1.347.883 | 1.347.883 | |||
| 3 Income from the use of own products, | 128 | 0 | 0 | 0 | 0 | |||
| goods and services 4 Other operating income with undertakings |
||||||||
| within the group | 129 | 0 | 0 | 0 | 0 | |||
| 5 Other operating income (outside the | ||||||||
| group) | 130 | 804.698 | 804.698 | 1.069.790 | 1.069.790 | |||
| II OPERATING EXPENSES (ADP | 131 | 12.150.461 | 12.150.461 | 13.604.062 | 13.604.062 | |||
| 132+133+137+141+142+143+146+153) | ||||||||
| 1 Changes in inventories of work in progress and finished goods |
132 | 0 | 0 | 0 | 0 | |||
| 2 Material costs (ADP 134 to 136) | 133 | 3.637.461 | 3.637.461 | 5.300.179 | 5.300.179 | |||
| a) Costs of raw materials and | ||||||||
| consumables | 134 | 1.530.057 | 1.530.057 | 1.044.010 | 1.044.010 | |||
| b) Costs of goods sold | 135 | 1.371 | 1.371 | 84.803 | 84.803 | |||
| c) Other external costs | 136 | 2.106.033 | 2.106.033 | 4.171.366 | 4.171.366 | |||
| 3 Staff costs (ADP 138 to 140) | 137 | 4.687.038 | 4.687.038 | 4.294.387 | 4.294.387 | |||
| a) Net salaries and wages | 138 | 2.886.331 | 2.886.331 | 2.588.049 | 2.588.049 | |||
| b) Tax and contributions from salary | 139 | 1.176.707 | 1.176.707 | 1.147.618 | 1.147.618 | |||
| costs | ||||||||
| c) Contributions on salaries | 140 | 624.000 | 624.000 | 558.720 | 558.720 | |||
| 4 Depreciation | 141 | 2.655.901 | 2.655.901 | 2.685.167 | 2.685.167 | |||
| 5 Other costs | 142 | 1.170.061 | 1.170.061 | 1.236.441 | 1.236.441 | |||
| 6 Value adjustments (ADP 144+145) | 143 | 0 | 0 | 0 | 0 | |||
| a) fixed assets other than financial assets | 144 | 0 | 0 | 0 | 0 | |||
| b) current assets other than financial assets |
145 | 0 | 0 | 0 | 0 | |||
| 7 Provisions (ADP 147 to 152) | 146 | 0 | 0 | 0 | 0 | |||
| a) Provisions for pensions, termination | ||||||||
| benefits and similar obligations | 147 | 0 | 0 | 0 | 0 | |||
| b) Provisions for tax liabilities | 148 | 0 | 0 | 0 | 0 | |||
| c) Provisions for ongoing legal cases | 149 | 0 | 0 | 0 | 0 | |||
| d) Provisions for renewal of natural | 150 | 0 | 0 | 0 | 0 | |||
| resources | ||||||||
| e) Provisions for warranty obligations | 151 | 0 | 0 | 0 | 0 | |||
| f) Other provisions | 152 | 0 | 0 | 0 | 0 | |||
| 8 Other operating expenses | 153 | 0 | 0 | 87.888 | 87.888 | |||
| III FINANCIAL INCOME (ADP 155 to 164) | 154 | 5.806 | 5.806 | 38.835 | 38.835 | |||
| 1 Income from investments in holdings (shares) of undertakings within the group |
155 | 0 | 0 | 0 | 0 |
Jadran d.d. za hotelijerstvo i turizam, Bana Jelačića 16, HR-51260 Crikvenica | www.jadran-crikvenica.hr
Uprava: T: +385 (0)51 241 222 F: +385 (0)51 241 632 E: [email protected] Marketing: T: +385 (0)51 241 970 F: +385 (0)51 241 975 E: [email protected] OIB: 56994999963 Privredna banka d.d. 2340009-1110722690 IBAN: HR4323400091110722690 SWIFT: PBZGHR2X
| 2 Income from investments in holdings (shares) of companies linked by virtue of participating interests |
156 | 0 | 0 | 0 | 0 | ||
|---|---|---|---|---|---|---|---|
| 3 Income from other long-term financial investment and loans granted to undertakings within the group |
157 | 0 | 0 | 0 | 0 | ||
| 4 Other interest income from operations with undertakings within the group |
158 | 0 | 0 | 0 | 0 | ||
| 5 Exchange rate differences and other financial income from operations with undertakings within the group |
159 | 0 | 0 | 0 | 0 | ||
| 6 Income from other long-term financial investments and loans |
160 | 0 | 0 | 0 | 0 | ||
| 7 Other interest income | 161 | 616 | 616 | 3.752 | 3.752 | ||
| 8 Exchange rate differences and other | |||||||
| financial income | 162 | 5.190 | 5.190 | 22.220 | 22.220 | ||
| 9 Unrealised gains (income) from financial assets |
163 | 0 | 0 | 0 | 0 | ||
| 10 Other financial income | 164 | 0 | 0 | 12.863 | 12.863 | ||
| IV FINANCIAL EXPENSES (ADP 166 to 172) | 165 | 658.935 | 658.935 | 542.222 | 542.222 | ||
| 1 Interest expenses and similar expenses with undertakings within the group |
166 | 0 | 0 | 0 | 0 | ||
| 2 Exchange rate differences and other expenses from operations with undertakings within the group |
167 | 0 | 0 | 0 | 0 | ||
| 3 Interest expenses and similar expenses | 168 | 619.055 | 619.055 | 540.591 | 540.591 | ||
| 4 Exchange rate differences and other expenses |
169 | 39.880 | 39.880 | 1.631 | 1.631 | ||
| 5 Unrealised losses (expenses) from financial assets |
170 | 0 | 0 | 0 | 0 | ||
| 6 Value adjustments of financial assets (net) | 171 | 0 | 0 | 0 | 0 | ||
| 7 Other financial expenses | 172 | 0 | 0 | 0 | 0 | ||
| V SHARE IN PROFIT FROM UNDERTAKINGS LINKED BY VRITUE OF PARTICIPATING INTERESTS |
173 | 0 | 0 | 0 | 0 | ||
| VI SHARE IN PROFIT FROM JOINT VENTURES |
174 | 0 | 0 | 0 | 0 | ||
| VII SHARE IN LOSS OF COMPANIES LINKED BY VIRTUE OF PARTICIPATING INTEREST |
175 | 0 | 0 | 0 | 0 | ||
| VIII SHARE IN LOSS OF JOINT VENTURES | 176 | 0 | 0 | 0 | 0 | ||
| IX TOTAL INCOME (ADP 125+154+173 + 174) |
177 | 3.071.664 | 3.071.664 | 2.456.508 | 2.456.508 | ||
| X TOTAL EXPENDITURE (ADP 131+165+175 + 176) |
178 | 12.809.396 | 12.809.396 | 14.146.284 | 14.146.284 | ||
| XI PRE-TAX PROFIT OR LOSS (ADP 177- 178) |
179 | -9.737.732 | -9.737.732 | -11.689.776 | -11.689.776 | ||
| 1 Pre-tax profit (ADP 177-178) | 180 | 0 | 0 | 0 | 0 | ||
| 2 Pre-tax loss (ADP 178-177) | 181 | -9.737.732 | -9.737.732 | -11.689.776 | -11.689.776 | ||
| XII INCOME TAX | 182 | 0 | 0 | 0 | 0 | ||
| XIII PROFIT OR LOSS FOR THE PERIOD (ADP 179-182) |
183 | -9.737.732 | -9.737.732 | -11.689.776 | -11.689.776 | ||
| 1 Profit for the period (ADP 179-182) | 184 | 0 | 0 | 0 | 0 | ||
| 2 Loss for the period (ADP 182-179) | 185 | -9.737.732 | -9.737.732 | -11.689.776 | -11.689.776 | ||
| DISCONTINUED OPERATIONS (to be filled in by undertakings subject to IFRS only with discontinued operations) |
Uprava: T: +385 (0)51 241 222 F: +385 (0)51 241 632 E: [email protected] Marketing: T: +385 (0)51 241 970 F: +385 (0)51 241 975 E: [email protected] OIB: 56994999963 Privredna banka d.d. 2340009-1110722690 IBAN: HR4323400091110722690 SWIFT: PBZGHR2X
| XIV PRE-TAX PROFIT OR LOSS OF DISCONTINUED OPERATIONS (ADP 187- 188) |
186 | 0 | 0 | 0 | 0 |
|---|---|---|---|---|---|
| 1 Pre-tax profit from discontinued operations |
187 | 0 | 0 | 0 | 0 |
| 2 Pre-tax loss on discontinued operations | 188 | 0 | 0 | 0 | 0 |
| XV INCOME TAX OF DISCONTINUED OPERATIONS |
189 | 0 | 0 | 0 | 0 |
| 1 Discontinued operations profit for the period (ADP 186-189) |
190 | 0 | 0 | 0 | 0 |
| 2 Discontinued operations loss for the period (ADP 189-186) |
191 | 0 | 0 | 0 | 0 |
| TOTAL OPERATIONS (to be filled in only by undertakings subject to IFRS with discontinued operations) | |||||
| XVI PRE-TAX PROFIT OR LOSS (ADP 179+186) |
192 | ||||
| 1 Pre-tax profit (ADP 192) | 193 | 0 | 0 | 0 | 0 |
| 2 Pre-tax loss (ADP 192) | 194 | 0 | 0 | 0 | 0 |
| XVII INCOME TAX (ADP 182+189) | 195 | 0 | 0 | 0 | 0 |
| XVIII PROFIT OR LOSS FOR THE PERIOD (ADP 192-195) |
196 | 0 | 0 | 0 | 0 |
| 1 Profit for the period (ADP 192-195) | 197 | 0 | 0 | 0 | 0 |
| 2 Loss for the period (ADP 195-192) | 198 | 0 | 0 | 0 | 0 |
| APPENDIX to the P&L (to be filled in by undertakings that draw up consolidated annual financial | |||||
| statements) | |||||
| XIX PROFIT OR LOSS FOR THE PERIOD (ADP 200+201) |
199 | 0 | 0 | 0 | 0 |
| 1 Attributable to owners of the parent | 200 | 0 | 0 | 0 | 0 |
| 2 Attributable to minority (non | 201 | 0 | 0 | 0 | 0 |
| controlling) interest | |||||
| STATEMENT OF OTHER COMPRHENSIVE INCOME (to be filled in by undertakings subject to IFRS) | |||||
| I PROFIT OR LOSS FOR THE PERIOD | 202 | -9.737.732 | -9.737.732 | -11.689.776 | -11.689.776 |
| II OTHER COMPREHENSIVE INCOME/LOSS BEFORE TAX (ADP 204 to 211) |
203 | 0 | 0 | 0 | 0 |
| 1 Exchange rate differences from translation of foreign operations |
204 | 0 | 0 | 0 | 0 |
| 2 Changes in revaluation reserves of fixed tangible and intangible assets |
205 | 0 | 0 | 0 | 0 |
| 3 Profit or loss arising from subsequent measurement of financial assets available for sale |
206 | 0 | 0 | 0 | 0 |
| 4 Profit or loss arising from effective cash flow hedging |
207 | 0 | 0 | 0 | 0 |
| 5 Profit or loss arising from effective hedge of a net investment in a foreign operation |
208 | 0 | 0 | 0 | 0 |
| 6 Share in other comprehensive income/loss of companies linked by virtue of participating interests |
209 | 0 | 0 | 0 | 0 |
| 7 Actuarial gains/losses on the defined benefit obligation |
210 | 0 | 0 | 0 | 0 |
| 8 Other changes in equity unrelated to owners |
211 | 0 | 0 | 0 | 0 |
| III TAX ON OTHER COMPREHENSIVE INCOME FOR THE PERIOD |
212 | 0 | 0 | 0 | 0 |
| IV NET OTHER COMPREHENSIVE INCOME OR LOSS (ADP 203-212) |
213 | 0 | 0 | 0 | 0 |
Uprava: T: +385 (0)51 241 222 F: +385 (0)51 241 632 E: [email protected]
Marketing: T: +385 (0)51 241 970 F: +385 (0)51 241 975 E: [email protected] OIB: 56994999963 Privredna banka d.d. 2340009-1110722690 IBAN: HR4323400091110722690 SWIFT: PBZGHR2X
| APPENDIX to the Statement on comprehensive income (to be filled in by undertakings that draw up consolidated statements) |
||||||
|---|---|---|---|---|---|---|
| VI COMPREHENSIVE INCOME OR LOSS FOR THE PERIOD (ADP 216+217) |
215 | 0 | 0 | 0 | 0 | |
| 1 Attributable to owners of the parent | 216 | 0 | 0 | 0 | 0 | |
| 2 Attributable to minority (non controlling) interest |
217 | 0 | 0 | 0 | 0 |
Uprava: T: +385 (0)51 241 222 F: +385 (0)51 241 632 E: [email protected] Marketing: T: +385 (0)51 241 970 F: +385 (0)51 241 975 E: [email protected] OIB: 56994999963 Privredna banka d.d. 2340009-1110722690 IBAN: HR4323400091110722690 SWIFT: PBZGHR2X
STATEMENT OF CASH FLOWS - indirect method for the period 01.01.2019. to 31.03.2019.
| in HRK | ||||||
|---|---|---|---|---|---|---|
| Submitter: MEDIKA d.d. | ||||||
| Item | ADP code |
Same period of the previous year |
Current period |
|||
| 1 | 2 | 3 | 4 | |||
| Cash flow from operating activities | ||||||
| 1 Pre-tax profit | 001 | -9.737.732 | -11.689.776 | |||
| 2 Adjustments (ADP 003 to 010): | 002 | 2.655.901 | 2.685.167 | |||
| a) Depreciation | 003 | 2.655.901 | 2.685.167 | |||
| b) Gains and losses from sale and value adjustment of fixed tangible and intangible assets |
004 | 0 | 0 | |||
| c) Gains and losses from sale and unrealised gains and losses and value adjustment of financial assets |
005 | 0 | 0 | |||
| d) Interest and dividend income | 006 | 0 | 0 | |||
| e) Interest expenses | 007 | 0 | 0 | |||
| f) Provisions | 008 | 0 | 0 | |||
| g) Exchange rate differences (unrealised) | 009 | 0 | 0 | |||
| h) Other adjustments for non-cash transactions and unrealised gains and losses |
010 | 0 | 0 | |||
| I Cash flow increase or decrease before changes in working capital (ADP 001+002) |
011 | -7.081.831 | -9.004.609 | |||
| 3 Changes in the working capital (ADP 013 to 016) | 012 | 7.187.481 | -13.348.129 | |||
| a) Increase or decrease in short-term liabilities | 013 | 6.655.632 | 3.275.244 | |||
| b) Increase or decrease in short-term receivables | 014 | 755.081 | -15.802.868 | |||
| c) Increase or decrease in inventories | 015 | -91.924 | -13.796 | |||
| d) Other increase or decrease in working capital | 016 | -131.308 | -806.709 | |||
| II Cash from operations (ADP 011+012) | 017 | 105.650 | -22.352.738 | |||
| 4 Interest paid | 018 | 0 | 540.591 | |||
| 5 Income tax paid | 019 | 0 | 0 | |||
| A) NET CASH FLOW FROM OPERATING ACTIVITIES (ADP 017 to 019) |
020 | 105.650 | -21.812.147 | |||
| Cash flow from investment activities | ||||||
| 1 Cash receipts from sales of fixed tangible and intangible assets | 021 | 0 | 81.360 | |||
| 2 Cash receipts from sales of financial instruments | 022 | 0 | 0 | |||
| 3 Interest received | 023 | 615 | 3.752 | |||
| 4 Dividends received | 024 | 0 | 0 | |||
| 5 Cash receipts from repayment of loans and deposits | 025 | 0 | 0 | |||
| 6 Other cash receipts from investment activities | 026 | 0 | 0 | |||
| III Total cash receipts from investment activities (ADP 021 to 026) |
027 | 615 | 85.112 | |||
| 1 Cash payments for the purchase of fixed tangible and intangible assets |
028 | -2.051.573 | -21.026.229 | |||
| 2 Cash payments for the acquisition of financial instruments | 029 | 0 | 0 | |||
| 3 Cash payments for loans and deposits for the period | 030 | 0 | 0 | |||
| 4 Acquisition of a subsidiary, net of cash acquired | 031 | 0 | 0 |
Jadran d.d. za hotelijerstvo i turizam, Bana Jelačića 16, HR-51260 Crikvenica | www.jadran-crikvenica.hr
Uprava: T: +385 (0)51 241 222 F: +385 (0)51 241 632 E: [email protected] Marketing: T: +385 (0)51 241 970 F: +385 (0)51 241 975 E: [email protected] OIB: 56994999963 Privredna banka d.d. 2340009-1110722690 IBAN: HR4323400091110722690 SWIFT: PBZGHR2X
| 5 Other cash payments from investment activities | 032 | 0 | 0 |
|---|---|---|---|
| IV Total cash payments from investment activities (ADP 028 to 032) |
033 | -2.051.573 | -21.026.229 |
| B) NET CASH FLOW FROM INVESTMENT ACTIVITIES (ADP 027 +033) |
034 | -2.050.958 | -20.941.117 |
| Cash flow from financing activities | |||
| 1 Cash receipts from the increase in initial (subscribed) capital | 035 | 0 | 0 |
| 2 Cash receipts from the issue of equity financial instruments and debt financial instruments |
036 | 0 | 0 |
| 3 Cash receipts from credit principals, loans and other borrowings | 037 | 1.853.836 | 0 |
| 4 Other cash receipts from financing activities | 038 | 0 | 0 |
| V Total cash receipts from financing activities (ADP 035 to 038) |
039 | 1.853.836 | 0 |
| 1 Cash payments for the repayment of credit principals, loans and other borrowings and debt financial instruments |
040 | 0 | 0 |
| 2 Cash payments for dividends | 041 | 0 | 0 |
| 3 Cash payments for finance lease | 042 | 0 | 0 |
| 4 Cash payments for the redemption of treasury shares and decrease in initial (subscribed) capital |
043 | 0 | 0 |
| 5 Other cash payments from financing activities | 044 | 0 | 0 |
| VI Total cash payments from financing activities (ADP 040 to 044) |
045 | 0 | 0 |
| C) NET CASH FLOW FROM FINANCING ACTIVITIES (ADP 039 +045) |
046 | 1.853.836 | 0 |
| 1 Unrealised exchange rate differences in respect of cash and cash equivalents |
047 | 0 | 0 |
| D) NET INCREASE OR DECREASE IN CASH FLOWS (ADP 020+034+046+047) |
048 | -91.472 | -42.753.264 |
| E) CASH AND CASH EQUIVALENTS AT THE BEGINNING OF THE PERIOD |
049 | 2.652.470 | 125.502.164 |
| F) CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD(ADP 048+049) |
050 | 2.560.998 | 82.748.900 |
Uprava: T: +385 (0)51 241 222 F: +385 (0)51 241 632 E: [email protected] Marketing: T: +385 (0)51 241 970 F: +385 (0)51 241 975 E: [email protected] OIB: 56994999963 Privredna banka d.d. 2340009-1110722690 IBAN: HR4323400091110722690 SWIFT: PBZGHR2X
| STATEMENT OF CHANGES IN EQUITY for the period from 1.1.2019 t |
o 31.3.2019 | in HRK | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Item | ADP code |
Initial (subscribed) capital |
Capital reserves Legal reserves | Reserves for treasury shares |
Treasury shares and holdings (deductible item) |
Statutory reserves Other reserves | Attributable to owners of the parent Revaluation reserves |
Fair value of financial assets available for sale |
Cash flow hedge - effective portion |
Hedge of a net investment in a foreign operation - effective portion |
Retained profit / loss brought forward |
Profit/loss for the business year |
Total attributable to owners of the parent |
Minority (non controlling) interest |
Total capital and reserves |
||
| 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 | 16 (3 to 6 - 7 + 8 to 15) |
17 | 18 (16+17) |
| Previous period 1 Balance on the first day of the previous business year |
01 | 491.316.690 | 25.401.322 | 0 | 0 0 |
0 0 |
0 | 0 | 0 0 |
11.586.150 | -7.867.639 | 520.436.523 | 0 | 520.436.523 | |||
| 2 Changes in accounting policies 3 Correction of errors |
02 03 |
0 0 |
0 0 |
0 0 |
0 0 0 0 |
0 0 0 0 |
0 0 |
0 0 |
0 0 0 0 |
0 0 0 0 |
0 0 |
0 0 |
0 0 |
||||
| 4 Balance on the first day of the previous business year (restated) (ADP 01 to | 04 | 491.316.690 | 25.401.322 | 0 | 0 0 |
0 0 |
0 | 0 | 0 0 |
11.586.150 | -7.867.639 | 520.436.523 | 0 | 520.436.523 | |||
| 03) 5 Profit/loss of the period |
05 | 0 | 0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 0 |
0 -13.957.460 |
-13.957.460 | 0 | -13.957.460 | ||||
| 6 Exchange rate differences from translation of foreign operations | 06 | 0 | 0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 | ||||
| 7 Changes in revaluation reserves of fixed tangible and intangible assets | 07 | 0 | 0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 | ||||
| 8 Profit or loss arising from subsequent measurement of financial assets available for sale |
08 | 0 | 0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 | ||||
| 9 Profit or loss arising from effective cash flow hedge | 09 | 0 | 0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 | ||||
| 10 Profit or loss arising from effective hedge of a net investment in a foreign operation | 10 | 0 | 0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 | ||||
| 11 Share in other comprehensive income/loss of companies linked by virtue of participating interests |
11 | 0 | 0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 | ||||
| 12 Actuarial gains/losses on the defined benefit obligation | 12 | 0 | 0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 | ||||
| 13 Other changes in equity unrelated to owners 14 Tax on transactions recognised directly in equity |
13 14 |
-208.809.600 0 |
208.809.600 0 |
0 0 |
0 0 0 0 |
0 0 0 0 |
0 0 |
0 0 |
0 0 0 0 |
0 0 0 0 |
0 0 |
0 0 |
0 0 |
||||
| 15 Increase/decrease in initial (subscribed) capital (other than from reinvesting profit and other than arising from the pre-bankruptcy settlement procedure) |
15 | 200.000.640 | 0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 0 |
0 0 |
200.000.640 | 0 | 200.000.640 | ||||
| 16 Increase in initial (subscribed) capital arising from the reinvestment of profit | 16 | 0 | 0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 | ||||
| 17 Increase in initial (subscribed) capital arising from the pre-bankruptcy settlement procedure |
17 | 0 | 0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 | ||||
| 18 Redemption of treasury shares/holdings | 18 | 0 | 0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 | ||||
| 19 Payment of share in profit/dividend 20 Other distribution to owners |
19 20 |
0 0 |
0 0 |
0 0 |
0 0 0 0 |
0 0 0 0 |
0 0 |
0 0 |
0 0 0 0 |
-7.867.639 | 0 7.867.639 |
0 0 |
0 0 |
0 0 |
|||
| 21 Transfer to reserves according to the annual schedule 22 Increase in reserves arising from the pre-bankruptcy settlement procedure |
21 22 |
0 0 |
0 0 |
0 0 |
0 0 0 0 |
0 0 0 0 |
0 0 |
0 0 |
0 0 0 0 |
0 0 0 0 |
0 0 |
0 0 |
0 0 |
||||
| 23 Balance on the last day of the previous business year reporting period (04 to 22) |
23 | 482.507.730 | 234.210.922 | 0 | 0 0 |
0 0 |
0 | 0 | 0 0 |
3.718.511 | -13.957.460 | 706.479.703 | 0 | 706.479.703 | |||
| APPENDIX TO THE STATEMENT OF CHANGES IN EQUITY (to be filled in by undertakings that draw up financial statements in accordance with the IFRS) | |||||||||||||||||
| I OTHER COMPREHENSIVE INCOME OF THE PREVIOUS PERIOD, NET OF TAX (ADP 06 to 14) |
24 | -208.809.600 | 208.809.600 | 0 | 0 0 |
0 0 |
0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 | ||||
| II COMPREHENSIVE INCOME OR LOSS FOR THE PREVIOUS PERIOD (ADP 05+24) |
25 | -208.809.600 | 208.809.600 | 0 | 0 0 |
0 0 |
0 | 0 | 0 0 |
0 -13.957.460 |
-13.957.460 | 0 | -13.957.460 | ||||
| III TRANSACTIONS WITH OWNERS IN THE PREVIOUS PERIOD RECOGNISED DIRECTLY IN EQUITY (ADP 15 to 22) |
26 | 200.000.640 | 0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 0 |
-7.867.639 | 7.867.639 | 200.000.640 | 0 | 200.000.640 | |||
| Current period 1 Balance on the first day of the current business year |
27 | 482.507.730 | 234.210.922 | 0 | 0 0 |
0 0 |
0 | 0 | 0 0 |
3.718.511 | -13.957.460 | 706.479.703 | 0 | 706.479.703 | |||
| 2 Changes in accounting policies | 28 | 0 | 0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 | ||||
| 3 Correction of errors 4 Balance on the first day of the current business year (restated) (ADP 27 to 29) |
29 30 |
0 482.507.730 |
0 234.210.922 |
0 0 |
0 0 0 0 |
0 0 0 0 |
0 0 |
0 0 |
0 0 0 0 |
3.718.511 | 0 0 -13.957.460 |
0 706.479.703 |
0 0 |
0 706.479.703 |
|||
| 5 Profit/loss of the period | 31 | 0 | 0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 0 |
0 -11.689.776 |
-11.689.776 | 0 | -11.689.776 | ||||
| 6 Exchange rate differences from translation of foreign operations | 32 | 0 | 0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 | ||||
| 7 Changes in revaluation reserves of fixed tangible and intangible assets | 33 | 0 | 0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 | ||||
| 8 Profit or loss arising from subsequent measurement of financial assets available for sale |
34 | 0 | 0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 | ||||
| 9 Profit or loss arising from effective cash flow hedge | 35 | 0 | 0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 | ||||
| 10 Profit or loss arising from effective hedge of a net investment in a foreign operation | 36 | 0 | 0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 | ||||
| 11 Share in other comprehensive income/loss of companies linked by virtue of participating interests |
37 | 0 | 0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 | ||||
| 12 Actuarial gains/losses on the defined benefit obligation | 38 | 0 | 0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 | ||||
| 13 Other changes in equity unrelated to owners 14 Tax on transactions recognised directly in equity |
39 40 |
0 0 |
0 0 |
0 0 |
0 0 0 0 |
0 0 0 0 |
0 0 |
0 0 |
0 0 0 0 |
0 0 0 0 |
0 0 |
0 0 |
0 0 |
||||
| 15 Increase/decrease in initial (subscribed) capital (other than from reinvesting profit and other than arising from the pre-bankruptcy settlement procedure) |
41 | 0 | 0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 | ||||
| 16 Increase in initial (subscribed) capital arising from the reinvestment of profit | 42 | 0 | 0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 | ||||
| 17 Increase in initial (subscribed) capital arising from the pre-bankruptcy settlement procedure |
43 | 0 | 0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 | ||||
| 18 Redemption of treasury shares/holdings | 44 | 0 | 0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 | ||||
| 19 Payment of share in profit/dividend 20 Other distribution to owners |
45 46 |
0 0 |
0 0 |
0 0 |
0 0 0 0 |
0 0 0 0 |
0 0 |
0 0 |
0 0 0 0 |
-13.957.460 | 0 0 13.957.460 |
0 0 |
0 0 |
0 0 |
|||
| 21 Transfer to reserves according to the annual schedule 22 Increase in reserves arising from the pre-bankruptcy settlement procedure |
47 48 |
0 0 |
0 0 |
0 0 |
0 0 0 0 |
0 0 0 0 |
0 0 |
0 0 |
0 0 0 0 |
0 0 0 0 |
0 0 |
0 0 |
0 0 |
||||
| 23 Balance on the last day of the current business year reporting period (ADP | 49 | 482.507.730 | 234.210.922 | 0 | 0 0 |
0 0 |
0 | 0 | 0 0 |
-10.238.949 | -11.689.776 | 694.789.927 | 0 | 694.789.927 | |||
| 30 to 48) APPENDIX TO THE STATEMENT OF CHANGES IN EQUITY (to be filled in by undertakings that draw up financial statements in accordance with the IFRS) |
|||||||||||||||||
| I OTHER COMPREHENSIVE INCOME FOR THE CURRENT PERIOD, NET OF TAX (ADP 32 to 40) |
50 | 0 | 0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 | ||||
| II COMPREHENSIVE INCOME OR LOSS FOR THE CURRENT PERIOD (ADP 31+50) |
51 | 0 | 0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 0 |
0 -11.689.776 |
-11.689.776 | 0 | -11.689.776 | ||||
| III TRANSACTIONS WITH OWNERS IN THE CURRENT PERIOD RECOGNISED DIRECTLY IN EQUITY (ADP 41 to 48) |
52 | 0 | 0 | 0 | 0 0 |
0 0 |
0 | 0 | 0 0 |
-13.957.460 | 13.957.460 | 0 | 0 | 0 |
Uprava: T: +385 (0)51 241 222 F: +385 (0)51 241 632 E: [email protected] Marketing: T: +385 (0)51 241 970 F: +385 (0)51 241 975 E: [email protected]
OIB: 56994999963 Privredna banka d.d. 2340009-1110722690 IBAN: HR4323400091110722690 SWIFT: PBZGHR2X
| Annex 1 | ISSUER'S GENERAL DATA | |||||||
|---|---|---|---|---|---|---|---|---|
| Reporting period: | 1.1.2019 | to | 31.03.2019. | |||||
| Year: | 2019. | |||||||
| Quarter: | 1. | |||||||
| Quarterly financial statements | ||||||||
| Registration number (MB): | 03145662 | Issuer's home Member | State code: | HR | ||||
| Entity's registration number (MBS): |
040000817 | |||||||
| Personal identification number (OIB): |
56994999963 | LEI: | 74780030Q33IX8LEE969 | |||||
| Institution code: |
1285 | |||||||
| Name of the issuer: JADRAN D.D. | ||||||||
| Postcode and town: | 51260 | CRIKVENICA | ||||||
| Street and house number: BANA JELAČIĆA 16 | ||||||||
| E-mail address: [email protected] | ||||||||
| Web address: www.jadran-crikvenica.hr | ||||||||
| Number of employees (end of the reporting |
236 | |||||||
| Consolidated report: | KD | (KN-not consolidated/KD-consolidated) | KN | KD | ||||
| Audited: | RN | (RN-not audited/RD-audited) | RN | RD | ||||
| Names of subsidiaries (according to IFRS): | Registered office: | MB: | ||||||
| CLUB ADRIATIC D.O.O. | ZAGREB, SAVSKA CESTA 41/V | 1634470 | ||||||
| Yes No |
||||||||
| Bookkeeping firm: | (Yes/No) | (name of the bookkeeping firm) | ||||||
| Contact person: IVANČIĆ MAJETIĆ NATALI (only name and surname of the contact person) Telephone: 051 800 482 |
||||||||
| E-mail address: [email protected] | ||||||||
| Audit firm: | ||||||||
| Certified auditor: | (name of the audit firm) | |||||||
| (name and surname) | Jadran d.d. za hotelijerstvo i turizam, Bana Jelačića 16, HR-51260 Crikvenica www.jadran-crikvenica.hr |
Temeljni kapital iznosi 482.507.730,00 kn uplaćen u cijelosti podijeljen na 27.971.463 redovnih dionica bez nominalnog iznosa. Društvo je upisano u Sudski registar Trgovačkog suda u Rijeci pri Trgovačkom sudu u Rijeci pod MBS: 040000817. Predsjednik Uprave: Goran Fabris, Član Uprave: Karlo Čulo, Predsjednik Nadzornog odbora: Tomislav Kitonić
BALANCE SHEET balance as at 31.03.2019.
| in HRK | |||
|---|---|---|---|
| Submitter:MEDIKA d.d. | |||
| Item | ADP code |
Last day of the preceding business year |
At the reporting date of the current period |
| 1 | 2 | 3 | 4 |
| A) RECEIVABLES FOR SUBSCRIBED CAPITAL UNPAID |
001 | 0 | 0 |
| B) FIXED ASSETS (ADP 003+010+020+031+036) | 002 | 825.902.428 | 851.608.328 |
| I INTANGIBLE ASSETS (ADP 004 to 009) | 003 | 126.959 | 108.826 |
| 1 Research and development | 004 | 0 | 0 |
| 2 Concessions, patents, licences, trademarks, software and other rights |
005 | 126.959 | 108.826 |
| 3 Goodwill | 006 | 0 | 0 |
| 4 Advances for the purchase of intangible assets | 007 | 0 | 0 |
| 5 Intangible assets in preparation | 008 | 0 | 0 |
| 6 Other intangible assets | 009 | 0 | 0 |
| II TANGIBLE ASSETS (ADP 011 to 019) | 010 | 825.431.468 | 843.257.824 |
| 1 Land | 011 | 476.976.674 | 476.976.673 |
| 2 Buildings | 012 | 311.189.299 | 309.168.688 |
| 3 Plant and equipment | 013 | 31.827.922 | 30.746.594 |
| 4 Tools, working inventory and transportation assets |
014 | 192.281 | 175.807 |
| 5 Biological assets | 015 | 0 | 142.507 |
| 6 Advances for the purchase of tangible assets | 016 | 0 | 0 |
| 7 Tangible assets in preparation | 017 | 5.101.866 | 26.047.555 |
| 8 Other tangible assets | 018 | 143.426 | 0 |
| 9 Investment property | 019 | 0 | 0 |
| III FIXED FINANCIAL ASSETS (ADP 021 to 030) | 020 | 9.530 | 9.530 |
| 1 Investments in holdings (shares) of undertakings within the group |
021 | 0 | 0 |
| 2 Investments in other securities of undertakings within the group |
022 | 0 | 0 |
| 3 Loans, deposits, etc. to undertakings within the group |
023 | 0 | 0 |
| 4. Investments in holdings (shares) of companies linked by virtue of participating interests |
024 | 0 | 0 |
| 5 Investment in other securities of companies linked by virtue of participating interests |
025 | 0 | 0 |
| 6 Loans, deposits etc. to companies linked by virtue of participating interests |
026 | 0 | 0 |
| 7 Investments in securities | 027 | 0 | 0 |
| 8 Loans, deposits, etc. given | 028 | 0 | 0 |
| 9 Other investments accounted for using the equity method |
029 | 0 | 0 |
| 10 Other fixed financial assets | 030 | 9.530 | 9.530 |
| IV RECEIVABLES (ADP 032 to 035) | 031 | 0 | 0 |
| 1 Receivables from undertakings within the group | 032 | 0 | 0 |
Jadran d.d. za hotelijerstvo i turizam, Bana Jelačića 16, HR-51260 Crikvenica | www.jadran-crikvenica.hr
Uprava: T: +385 (0)51 241 222 F: +385 (0)51 241 632 E: [email protected] Marketing: T: +385 (0)51 241 970 F: +385 (0)51 241 975 E: [email protected] OIB: 56994999963 Privredna banka d.d. 2340009-1110722690 IBAN: HR4323400091110722690 SWIFT: PBZGHR2X
| 2 Receivables from companies linked by virtue of participating interests |
033 | 0 | 0 |
|---|---|---|---|
| 3 Customer receivables | 034 | 0 | 0 |
| 4 Other receivables | 035 | 0 | 0 |
| V DEFERRED TAX ASSETS | 036 | 334.471 | 8.232.148 |
| C) CURRENT ASSETS (ADP 038+046+053+063) | 037 | 141.748.586 | 113.175.714 |
| I INVENTORIES (ADP 039 to 045) | 038 | 3.541.992 | 3.550.752 |
| 1 Raw materials and consumables | 039 | 3.519.378 | 3.529.447 |
| 2 Work in progress | 040 | 0 | 0 |
| 3 Finished goods | 041 | 0 | 0 |
| 4 Merchandise | 042 | 22.614 | 21.305 |
| 5 Advances for inventories | 043 | 0 | 0 |
| 6 Fixed assets held for sale | 044 | 0 | 0 |
| 7 Biological assets | 045 | 0 | 0 |
| II RECEIVABLES (ADP 047 to 052) | 046 | 4.463.344 | 20.122.029 |
| 1 Receivables from undertakings within the group | 047 | 0 | 0 |
| 2 Receivables from companies linked by virtue of participating interests |
048 | 0 | 0 |
| 3 Customer receivables | 049 | 1.616.792 | 1.215.748 |
| 4 Receivables from employees and members of | |||
| the undertaking | 050 | 37.019 | 36.528 |
| 5 Receivables from government and other institutions |
051 | 379.905 | 266.281 |
| 6 Other receivables | 052 | 2.429.628 | 18.603.472 |
| III CURRENT FINANCIAL ASSETS (ADP 054 to 062) | 053 | 0 | 0 |
| 1 Investments in holdings (shares) of undertakings within the group |
054 | 0 | 0 |
| 2 Investments in other securities of undertakings within the group |
055 | 0 | 0 |
| 3 Loans, deposits, etc. to undertakings within the group |
056 | 0 | 0 |
| 4 Investments in holdings (shares) of companies linked by virtue of participating interests |
057 | 0 | 0 |
| 5 Investment in other securities of companies linked by virtue of participating interests |
058 | 0 | 0 |
| 6 Loans, deposits etc. to companies linked by virtue of participating interests |
059 | 0 | 0 |
| 7 Investments in securities | 060 | 0 | 0 |
| 8 Loans, deposits, etc. given | 061 | 0 | 0 |
| 9 Other financial assets | 062 | 0 | 0 |
| IV CASH AT BANK AND IN HAND | 063 | 133.743.250 | 89.502.933 |
| D ) PREPAID EXPENSES AND ACCRUED INCOME | 064 | 1.369.508 | 1.047.055 |
| E) TOTAL ASSETS (ADP 001+002+037+064) | 065 | 969.020.522 | 965.831.097 |
| OFF-BALANCE SHEET ITEMS | 066 | 0 | 0 |
| LIABILITIES | |||
| A) CAPITAL AND RESERVES (ADP 068 to 070+076+077+081+084+087) |
067 | 770.346.379 | 709.736.564 |
| I INITIAL (SUBSCRIBED) CAPITAL | 068 | 482.507.730 | 482.507.730 |
| II CAPITAL RESERVES | 069 | 234.210.922 | 289.449.094 |
| III RESERVES FROM PROFIT (ADP 071+072- | 070 | 0 | 0 |
| 073+074+075) | |||
| 1 Legal reserves | 071 | 0 | 0 |
Uprava: T: +385 (0)51 241 222 F: +385 (0)51 241 632 E: [email protected] Marketing: T: +385 (0)51 241 970 F: +385 (0)51 241 975 E: [email protected] OIB: 56994999963 Privredna banka d.d. 2340009-1110722690 IBAN: HR4323400091110722690 SWIFT: PBZGHR2X
| 2 Reserves for treasury shares | 072 | 0 | 0 |
|---|---|---|---|
| 3 Treasury shares and holdings (deductible item) | 073 | 0 | 0 |
| 4 Statutory reserves | 074 | 0 | 0 |
| 5 Other reserves | 075 | 0 | 0 |
| IV REVALUATION RESERVES | 076 | 0 | 132.019.772 |
| V FAIR VALUE RESERVES (ADP 078 to 080) | 077 | 0 | 0 |
| 1 Fair value of financial assets available for sale | 078 | 0 | 0 |
| 2 Cash flow hedge - effective portion | 079 | 0 | 0 |
| 3 Hedge of a net investment in a foreign operation - effective portion |
080 | 0 | 0 |
| VI RETAINED PROFIT OR LOSS BROUGHT FORWARD (ADP 082-083) |
081 | 53.627.727 | -179.391.747 |
| 1 Retained profit | 082 | 53.627.727 | 0 |
| 2 Loss brought forward | 083 | 0 | 179.391.747 |
| VII PROFIT OR LOSS FOR THE BUSINESS YEAR (ADP 085-086) |
084 | 0 | -14.848.285 |
| 1 Profit for the business year | 085 | 0 | 0 |
| 2 Loss for the business year | 086 | 0 | 14.848.285 |
| VIII MINORITY (NON-CONTROLLING) INTEREST | 087 | 0 | 0 |
| B) PROVISIONS (ADP 089 to 094) | 088 | 482.414 | 482.414 |
| 1 Provisions for pensions, termination benefits and similar obligations |
089 | 482.414 | 482.414 |
| 2 Provisions for tax liabilities | 090 | 0 | 0 |
| 3 Provisions for ongoing legal cases | 091 | 0 | 0 |
| 4 Provisions for renewal of natural resources | 092 | 0 | 0 |
| 5 Provisions for warranty obligations | 093 | 0 | 0 |
| 6 Other provisions | 094 | 0 | 0 |
| C) LONG-TERM LIABILITIES (ADP 096 to 106) | 095 | 75.147.117 | 75.163.160 |
| 1 Liabilities to undertakings within the group | 096 | 0 | 0 |
| 2 Liabilities for loans, deposits, etc. of undertakings within the group |
097 | 0 | 0 |
| 3 Liabilities to companies linked by virtue of participating interests |
098 | 0 | 0 |
| 4 Liabilities for loans, deposits etc. of companies linked by virtue of participating interests |
099 | 0 | 0 |
| 5 Liabilities for loans, deposits etc. | 100 | 0 | 16.043 |
| 6 Liabilities to banks and other financial institutions |
101 | 74.875.663 | 74.875.663 |
| 7 Liabilities for advance payments | 102 | 0 | 0 |
| 8 Liabilities to suppliers | 103 | 0 | 0 |
| 9 Liabilities for securities | 104 | 0 | 0 |
| 10 Other long-term liabilities | 105 | 271.454 | 271.454 |
| 11 Deferred tax liability | 106 | 0 | 0 |
| D) SHORT-TERM LIABILITIES (ADP 108 to 121) | 107 | 121.679.020 | 179.577.938 |
| 1 Liabilities to undertakings within the group | 108 | 0 | 0 |
| 2 Liabilities for loans, deposits, etc. of undertakings within the group |
109 | 0 | 0 |
| 3 Liabilities to companies linked by virtue of participating interests |
110 | 0 | 0 |
| 4 Liabilities for loans, deposits etc. of companies linked by virtue of participating interests |
111 | 0 | 0 |
| 5 Liabilities for loans, deposits etc. | 112 | 548.861 | 16.054.596 |
Uprava: T: +385 (0)51 241 222 F: +385 (0)51 241 632 E: [email protected] Marketing: T: +385 (0)51 241 970 F: +385 (0)51 241 975 E: [email protected] OIB: 56994999963 Privredna banka d.d. 2340009-1110722690 IBAN: HR4323400091110722690 SWIFT: PBZGHR2X
| 6 Liabilities to banks and other financial institutions |
113 | 41.368.703 | 31.867.251 |
|---|---|---|---|
| 7 Liabilities for advance payments | 114 | 3.533.122 | 12.891.392 |
| 8 Liabilities to suppliers | 115 | 20.536.272 | 33.597.318 |
| 9 Liabilities for securities | 116 | 0 | 0 |
| 10 Liabilities to employees | 117 | 26.685.199 | 1.725.805 |
| 11 Taxes, contributions and similar liabilities | 118 | 6.194.242 | 13.931.512 |
| 12 Liabilities arising from the share in the result | 119 | 0 | 0 |
| 13 Liabilities arising from fixed assets held for sale | 120 | 0 | 0 |
| 14 Other short-term liabilities | 121 | 22.812.621 | 69.510.064 |
| E) ACCRUALS AND DEFERRED INCOME | 122 | 1.365.592 | 871.021 |
| F) TOTAL – LIABILITIES (ADP 067+088+095+107+122) |
123 | 969.020.522 | 965.831.097 |
| G) OFF-BALANCE SHEET ITEMS | 124 | 0 | 0 |
Uprava: T: +385 (0)51 241 222 F: +385 (0)51 241 632 E: [email protected] Marketing: T: +385 (0)51 241 970 F: +385 (0)51 241 975 E: [email protected] OIB: 56994999963 Privredna banka d.d. 2340009-1110722690 IBAN: HR4323400091110722690 SWIFT: PBZGHR2X
STATEMENT OF PROFIT OR LOSS for the period 01.01.2019. to 31.03.2019.
in HRK
| Submitter: MEDIKA d.d. | ||||||||
|---|---|---|---|---|---|---|---|---|
| Item | ADP | Same period of the previous year |
Current period | |||||
| code | Cumulative | Quarter | Cumulative | Quarter | ||||
| 1 | 2 | 3 | 4 | 5 | 6 | |||
| I OPERATING INCOME (ADP 126 to 130) | 125 | 3.065.858 | 3.065.858 | 2.456.931 | 2.456.931 | |||
| 1 Income from sales with undertakings | 126 | 0 | 0 | 0 | 0 | |||
| within the group | ||||||||
| 2 Income from sales (outside group) | 127 | 2.261.160 | 2.261.160 | 1.387.087 | 1.387.087 | |||
| 3 Income from the use of own products, | 128 | 0 | 0 | 0 | 0 | |||
| goods and services 4 Other operating income with undertakings |
||||||||
| within the group | 129 | 0 | 0 | 0 | 0 | |||
| 5 Other operating income (outside the | 130 | 804.698 | 804.698 | 1.069.844 | 1.069.844 | |||
| group) | ||||||||
| II OPERATING EXPENSES (ADP 132+133+137+141+142+143+146+153) |
131 | 12.150.461 | 12.150.461 | 16.800.139 | 16.800.139 | |||
| 1 Changes in inventories of work in | ||||||||
| progress and finished goods | 132 | 0 | 0 | 0 | 0 | |||
| 2 Material costs (ADP 134 to 136) | 133 | 3.637.461 | 3.637.461 | 5.579.040 | 5.579.040 | |||
| a) Costs of raw materials and | 134 | 1.530.057 | 1.530.057 | 1.150.786 | 1.150.786 | |||
| consumables | ||||||||
| b) Costs of goods sold | 135 | 1.371 | 1.371 | 84.803 | 84.803 | |||
| c) Other external costs | 136 | 2.106.033 | 2.106.033 | 4.343.451 | 4.343.451 | |||
| 3 Staff costs (ADP 138 to 140) | 137 | 4.687.038 | 4.687.038 | 6.305.098 | 6.305.098 | |||
| a) Net salaries and wages | 138 | 2.886.331 | 2.886.331 | 3.829.618 | 3.829.618 | |||
| b) Tax and contributions from salary costs |
139 | 1.176.707 | 1.176.707 | 1.631.981 | 1.631.981 | |||
| c) Contributions on salaries | 140 | 624.000 | 624.000 | 843.499 | 843.499 | |||
| 4 Depreciation | 141 | 2.655.901 | 2.655.901 | 3.217.006 | 3.217.006 | |||
| 5 Other costs | 142 | 1.170.061 | 1.170.061 | 1.604.357 | 1.604.357 | |||
| 6 Value adjustments (ADP 144+145) | 143 | 0 | 0 | 0 | 0 | |||
| a) fixed assets other than financial assets | 144 | 0 | 0 | 0 | 0 | |||
| b) current assets other than financial | ||||||||
| assets | 145 | 0 | 0 | 0 | 0 | |||
| 7 Provisions (ADP 147 to 152) | 146 | 0 | 0 | 0 | 0 | |||
| a) Provisions for pensions, termination | 147 | 0 | 0 | 0 | 0 | |||
| benefits and similar obligations b) Provisions for tax liabilities |
148 | 0 | 0 | 0 | 0 | |||
| c) Provisions for ongoing legal cases | 149 | 0 | 0 | 0 | 0 | |||
| d) Provisions for renewal of natural | ||||||||
| resources | 150 | 0 | 0 | 0 | 0 | |||
| e) Provisions for warranty obligations | 151 | 0 | 0 | 0 | 0 | |||
| f) Other provisions | 152 | 0 | 0 | 0 | 0 | |||
| 8 Other operating expenses | 153 | 0 | 0 | 94.638 | 94.638 | |||
| III FINANCIAL INCOME (ADP 155 to 164) | 154 | 5.806 | 5.806 | 47.892 | 47.892 | |||
| 1 Income from investments in holdings (shares) of undertakings within the group |
155 | 0 | 0 | 0 | 0 |
Jadran d.d. za hotelijerstvo i turizam, Bana Jelačića 16, HR-51260 Crikvenica | www.jadran-crikvenica.hr
Uprava: T: +385 (0)51 241 222 F: +385 (0)51 241 632 E: [email protected] Marketing: T: +385 (0)51 241 970 F: +385 (0)51 241 975 E: [email protected] OIB: 56994999963 Privredna banka d.d. 2340009-1110722690 IBAN: HR4323400091110722690 SWIFT: PBZGHR2X
| 2 Income from investments in holdings (shares) of companies linked by virtue of participating interests |
156 | 0 | 0 | 0 | 0 |
|---|---|---|---|---|---|
| 3 Income from other long-term financial investment and loans granted to undertakings within the group |
157 | 0 | 0 | 0 | 0 |
| 4 Other interest income from operations with undertakings within the group |
158 | 0 | 0 | 0 | 0 |
| 5 Exchange rate differences and other financial income from operations with undertakings within the group |
159 | 0 | 0 | 0 | 0 |
| 6 Income from other long-term financial investments and loans |
160 | 0 | 0 | 0 | 0 |
| 7 Other interest income | 161 | 616 | 616 | 3.753 | 3.753 |
| 8 Exchange rate differences and other financial income |
162 | 5.190 | 5.190 | 31.276 | 31.276 |
| 9 Unrealised gains (income) from financial assets |
163 | 0 | 0 | 0 | 0 |
| 10 Other financial income | 164 | 0 | 0 | 12.863 | 12.863 |
| IV FINANCIAL EXPENSES (ADP 166 to 172) | 165 | 658.935 | 658.935 | 552.969 | 552.969 |
| 1 Interest expenses and similar expenses with undertakings within the group |
166 | 0 | 0 | 0 | 0 |
| 2 Exchange rate differences and other expenses from operations with undertakings within the group |
167 | 0 | 0 | 0 | 0 |
| 3 Interest expenses and similar expenses | 168 | 619.055 | 619.055 | 544.393 | 544.393 |
| 4 Exchange rate differences and other expenses |
169 | 39.880 | 39.880 | 8.576 | 8.576 |
| 5 Unrealised losses (expenses) from financial assets |
170 | 0 | 0 | 0 | 0 |
| 6 Value adjustments of financial assets (net) | 171 | 0 | 0 | 0 | 0 |
| 7 Other financial expenses | 172 | 0 | 0 | 0 | 0 |
| V SHARE IN PROFIT FROM UNDERTAKINGS LINKED BY VRITUE OF PARTICIPATING INTERESTS |
173 | 0 | 0 | 0 | 0 |
| VI SHARE IN PROFIT FROM JOINT VENTURES |
174 | 0 | 0 | 0 | 0 |
| VII SHARE IN LOSS OF COMPANIES LINKED BY VIRTUE OF PARTICIPATING INTEREST |
175 | 0 | 0 | 0 | 0 |
| VIII SHARE IN LOSS OF JOINT VENTURES | 176 | 0 | 0 | 0 | 0 |
| IX TOTAL INCOME (ADP 125+154+173 + 174) |
177 | 3.071.664 | 3.071.664 | 2.504.823 | 2.504.823 |
| X TOTAL EXPENDITURE (ADP 131+165+175 + 176) |
178 | 12.809.396 | 12.809.396 | 17.353.108 | 17.353.108 |
| XI PRE-TAX PROFIT OR LOSS (ADP 177- 178) |
179 | -9.737.732 | -9.737.732 | -14.848.285 | -14.848.285 |
| 1 Pre-tax profit (ADP 177-178) | 180 | 0 | 0 | 0 | 0 |
| 2 Pre-tax loss (ADP 178-177) | 181 | -9.737.732 | -9.737.732 | -14.848.285 | -14.848.285 |
| XII INCOME TAX | 182 | 0 | 0 | 0 | 0 |
| XIII PROFIT OR LOSS FOR THE PERIOD (ADP 179-182) |
183 | -9.737.732 | -9.737.732 | -14.848.285 | -14.848.285 |
| 1 Profit for the period (ADP 179-182) | 184 | 0 | 0 | 0 | 0 |
| 2 Loss for the period (ADP 182-179) | 185 | -9.737.732 | -9.737.732 | -14.848.285 | -14.848.285 |
| DISCONTINUED OPERATIONS (to be filled in by undertakings subject to IFRS only with discontinued operations) |
Uprava: T: +385 (0)51 241 222 F: +385 (0)51 241 632 E: [email protected] Marketing: T: +385 (0)51 241 970 F: +385 (0)51 241 975 E: [email protected] OIB: 56994999963 Privredna banka d.d. 2340009-1110722690 IBAN: HR4323400091110722690 SWIFT: PBZGHR2X
| XIV PRE-TAX PROFIT OR LOSS OF DISCONTINUED OPERATIONS (ADP 187- 188) |
186 | 0 | 0 | 0 | 0 |
|---|---|---|---|---|---|
| 1 Pre-tax profit from discontinued operations |
187 | 0 | 0 | 0 | 0 |
| 2 Pre-tax loss on discontinued operations | 188 | 0 | 0 | 0 | 0 |
| XV INCOME TAX OF DISCONTINUED OPERATIONS |
189 | 0 | 0 | 0 | 0 |
| 1 Discontinued operations profit for the period (ADP 186-189) |
190 | 0 | 0 | 0 | 0 |
| 2 Discontinued operations loss for the period (ADP 189-186) |
191 | 0 | 0 | 0 | 0 |
| TOTAL OPERATIONS (to be filled in only by undertakings subject to IFRS with discontinued operations) | |||||
| XVI PRE-TAX PROFIT OR LOSS (ADP 179+186) |
192 | ||||
| 1 Pre-tax profit (ADP 192) | 193 | 0 | 0 | 0 | 0 |
| 2 Pre-tax loss (ADP 192) | 194 | 0 | 0 | 0 | 0 |
| XVII INCOME TAX (ADP 182+189) | 195 | 0 | 0 | 0 | 0 |
| XVIII PROFIT OR LOSS FOR THE PERIOD (ADP 192-195) |
196 | 0 | 0 | 0 | 0 |
| 1 Profit for the period (ADP 192-195) | 197 | 0 | 0 | 0 | 0 |
| 2 Loss for the period (ADP 195-192) | 198 | 0 | 0 | 0 | 0 |
| APPENDIX to the P&L (to be filled in by undertakings that draw up consolidated annual financial | |||||
| statements) | |||||
| XIX PROFIT OR LOSS FOR THE PERIOD (ADP 200+201) |
199 | 0 | 0 | 0 | 0 |
| 1 Attributable to owners of the parent | 200 | 0 | 0 | 0 | 0 |
| 2 Attributable to minority (non | 201 | 0 | 0 | 0 | 0 |
| controlling) interest | |||||
| STATEMENT OF OTHER COMPRHENSIVE INCOME (to be filled in by undertakings subject to IFRS) | |||||
| I PROFIT OR LOSS FOR THE PERIOD | 202 | -9.737.732 | -9.737.732 | -14.848.285 | -14.848.285 |
| II OTHER COMPREHENSIVE INCOME/LOSS BEFORE TAX (ADP 204 to 211) |
203 | 0 | 0 | 0 | 0 |
| 1 Exchange rate differences from translation of foreign operations |
204 | 0 | 0 | 0 | 0 |
| 2 Changes in revaluation reserves of fixed tangible and intangible assets |
205 | 0 | 0 | 0 | 0 |
| 3 Profit or loss arising from subsequent measurement of financial assets available for sale |
206 | 0 | 0 | 0 | 0 |
| 4 Profit or loss arising from effective cash flow hedging |
207 | 0 | 0 | 0 | 0 |
| 5 Profit or loss arising from effective hedge of a net investment in a foreign operation |
208 | 0 | 0 | 0 | 0 |
| 6 Share in other comprehensive income/loss of companies linked by virtue of participating interests |
209 | 0 | 0 | 0 | 0 |
| 7 Actuarial gains/losses on the defined benefit obligation |
210 | 0 | 0 | 0 | 0 |
| 8 Other changes in equity unrelated to owners |
211 | 0 | 0 | 0 | 0 |
| III TAX ON OTHER COMPREHENSIVE INCOME FOR THE PERIOD |
212 | 0 | 0 | 0 | 0 |
| IV NET OTHER COMPREHENSIVE INCOME OR LOSS (ADP 203-212) |
213 | 0 | 0 | 0 | 0 |
Uprava: T: +385 (0)51 241 222 F: +385 (0)51 241 632 E: [email protected]
Marketing: T: +385 (0)51 241 970 F: +385 (0)51 241 975 E: [email protected] OIB: 56994999963 Privredna banka d.d. 2340009-1110722690 IBAN: HR4323400091110722690 SWIFT: PBZGHR2X
| APPENDIX to the Statement on comprehensive income (to be filled in by undertakings that draw up consolidated statements) |
||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| VI COMPREHENSIVE INCOME OR LOSS 215 0 0 0 0 FOR THE PERIOD (ADP 216+217) |
||||||||||||
| 1 Attributable to owners of the parent | 216 | 0 | 0 | 0 | 0 | |||||||
| 2 Attributable to minority (non controlling) interest |
217 | 0 | 0 | 0 | 0 |
Uprava: T: +385 (0)51 241 222 F: +385 (0)51 241 632 E: [email protected] Marketing: T: +385 (0)51 241 970 F: +385 (0)51 241 975 E: [email protected] OIB: 56994999963 Privredna banka d.d. 2340009-1110722690 IBAN: HR4323400091110722690 SWIFT: PBZGHR2X
STATEMENT OF CASH FLOWS - indirect method for the period 01.01.2019. to 31.03.2019.
| in HRK | |||
|---|---|---|---|
| Submitter: MEDIKA d.d. | |||
| Item | ADP code |
Same period of the previous year |
Current period |
| 1 | 2 | 3 | 4 |
| Cash flow from operating activities | |||
| 1 Pre-tax profit | 001 | -9.737.732 | -14.848.285 |
| 2 Adjustments (ADP 003 to 010): | 002 | 2.655.901 | 2.975.409 |
| a) Depreciation | 003 | 2.655.901 | 2.975.409 |
| b) Gains and losses from sale and value adjustment of fixed tangible and intangible assets |
004 | 0 | 0 |
| c) Gains and losses from sale and unrealised gains and losses and value adjustment of financial assets |
005 | 0 | 0 |
| d) Interest and dividend income | 006 | 0 | 0 |
| e) Interest expenses | 007 | 0 | 0 |
| f) Provisions | 008 | 0 | 0 |
| g) Exchange rate differences (unrealised) | 009 | 0 | 0 |
| h) Other adjustments for non-cash transactions and unrealised gains and losses |
010 | 0 | 0 |
| I Cash flow increase or decrease before changes in working capital (ADP 001+002) |
011 | -7.081.831 | -11.872.876 |
| 3 Changes in the working capital (ADP 013 to 016) | 012 | 7.187.481 | -11.966.916 |
| a) Increase or decrease in short-term liabilities | 013 | 6.655.632 | 4.535.064 |
| b) Increase or decrease in short-term receivables | 014 | 755.081 | -15.674.616 |
| c) Increase or decrease in inventories | 015 | -91.924 | -8.760 |
| d) Other increase or decrease in working capital | 016 | -131.308 | -818.604 |
| II Cash from operations (ADP 011+012) | 017 | 105.650 | -23.839.792 |
| 4 Interest paid | 018 | 0 | 540.591 |
| 5 Income tax paid | 019 | 0 | 0 |
| A) NET CASH FLOW FROM OPERATING ACTIVITIES (ADP 017 to 019) |
020 | 105.650 | -23.299.201 |
| Cash flow from investment activities | |||
| 1 Cash receipts from sales of fixed tangible and intangible assets | 021 | 0 | 81.360 |
| 2 Cash receipts from sales of financial instruments | 022 | 0 | 0 |
| 3 Interest received | 023 | 615 | 3.753 |
| 4 Dividends received | 024 | 0 | 0 |
| 5 Cash receipts from repayment of loans and deposits | 025 | 0 | 0 |
| 6 Other cash receipts from investment activities | 026 | 0 | 0 |
| III Total cash receipts from investment activities (ADP 021 to 026) |
027 | 615 | 85.113 |
| 1 Cash payments for the purchase of fixed tangible and intangible assets |
028 | -2.051.573 | -21.026.229 |
| 2 Cash payments for the acquisition of financial instruments | 029 | 0 | 0 |
| 3 Cash payments for loans and deposits for the period | 030 | 0 | 0 |
| 4 Acquisition of a subsidiary, net of cash acquired | 031 | 0 | 0 |
Jadran d.d. za hotelijerstvo i turizam, Bana Jelačića 16, HR-51260 Crikvenica | www.jadran-crikvenica.hr
Uprava: T: +385 (0)51 241 222 F: +385 (0)51 241 632 E: [email protected] Marketing: T: +385 (0)51 241 970 F: +385 (0)51 241 975 E: [email protected] OIB: 56994999963 Privredna banka d.d. 2340009-1110722690 IBAN: HR4323400091110722690 SWIFT: PBZGHR2X
| 5 Other cash payments from investment activities | 032 | 0 | 0 |
|---|---|---|---|
| IV Total cash payments from investment activities (ADP 028 to 032) |
033 | -2.051.573 | -21.026.229 |
| B) NET CASH FLOW FROM INVESTMENT ACTIVITIES (ADP 027 +033) |
034 | -2.050.958 | -20.941.116 |
| Cash flow from financing activities | |||
| 1 Cash receipts from the increase in initial (subscribed) capital | 035 | 0 | 0 |
| 2 Cash receipts from the issue of equity financial instruments and debt financial instruments |
036 | 0 | 0 |
| 3 Cash receipts from credit principals, loans and other borrowings | 037 | 1.853.836 | 0 |
| 4 Other cash receipts from financing activities | 038 | 0 | 0 |
| V Total cash receipts from financing activities (ADP 035 to 038) |
039 | 1.853.836 | 0 |
| 1 Cash payments for the repayment of credit principals, loans and other borrowings and debt financial instruments |
040 | 0 | 0 |
| 2 Cash payments for dividends | 041 | 0 | 0 |
| 3 Cash payments for finance lease | 042 | 0 | 0 |
| 4 Cash payments for the redemption of treasury shares and decrease in initial (subscribed) capital |
043 | 0 | 0 |
| 5 Other cash payments from financing activities | 044 | 0 | 0 |
| VI Total cash payments from financing activities (ADP 040 to 044) |
045 | 0 | 0 |
| C) NET CASH FLOW FROM FINANCING ACTIVITIES (ADP 039 +045) |
046 | 1.853.836 | 0 |
| 1 Unrealised exchange rate differences in respect of cash and cash equivalents |
047 | 0 | 0 |
| D) NET INCREASE OR DECREASE IN CASH FLOWS (ADP 020+034+046+047) |
048 | -91.472 | -44.240.317 |
| E) CASH AND CASH EQUIVALENTS AT THE BEGINNING OF THE PERIOD |
049 | 2.652.470 | 133.743.250 |
| F) CASH AND CASH EQUIVALENTS AT THE END OF THE PERIOD(ADP 048+049) |
050 | 2.560.998 | 89.502.933 |
Uprava: T: +385 (0)51 241 222 F: +385 (0)51 241 632 E: [email protected] Marketing: T: +385 (0)51 241 970 F: +385 (0)51 241 975 E: [email protected] OIB: 56994999963 Privredna banka d.d. 2340009-1110722690 IBAN: HR4323400091110722690 SWIFT: PBZGHR2X
| STATEMENT OF CHANGES IN EQUITY | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| for the period from 1.1.2019 t |
o 31.3.2019 | Attributable to owners of the parent | in HRK | ||||||||||||||
| Item | ADP code |
Initial (subscribed) capital |
Capital reserves Legal reserves | Reserves for treasury shares |
Treasury shares and holdings (deductible |
Statutory reserves Other reserves | Revaluation reserves |
Fair value of financial assets |
Cash flow hedge - effective portion |
Hedge of a net investment in a foreign operation - |
Retained profit / loss brought forward |
Profit/loss for the business year |
Total attributable to owners of the |
Minority (non controlling) interest |
Total capital and reserves |
||
| 1 | 2 | 3 | 4 | 5 | 6 | item) 7 |
8 | 9 | 10 | available for sale 11 |
12 | effective portion 13 |
14 | 15 | parent 16 (3 to 6 - 7 |
17 | 18 (16+17) |
| Previous period | + 8 to 15) | ||||||||||||||||
| 1 Balance on the first day of the previous business year 2 Changes in accounting policies |
01 02 |
491.316.690 0 |
25.401.322 | 0 | 0 0 |
0 0 |
0 0 |
0 0 |
0 0 0 0 |
0 0 |
0 0 0 0 |
11.586.150 0 |
-7.867.639 0 |
520.436.523 0 |
0 0 |
520.436.523 0 |
|
| 3 Correction of errors 4 Balance on the first day of the previous business year (restated) (ADP 01 to |
03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 0 |
0 | 0 0 |
0 | 0 | 0 | 0 | 0 | ||
| 03) 5 Profit/loss of the period |
04 05 |
491.316.690 0 |
25.401.322 | 0 | 0 0 |
0 0 |
0 0 |
0 0 |
0 0 0 0 |
0 0 |
0 0 0 0 |
11.586.150 0 |
-7.867.639 49.909.217 |
520.436.523 49.909.217 |
0 0 |
520.436.523 49.909.217 |
|
| 6 Exchange rate differences from translation of foreign operations | 06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 0 |
0 | 0 0 |
0 | 0 | 0 | 0 | 0 | ||
| 7 Changes in revaluation reserves of fixed tangible and intangible assets | 07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 0 |
0 | 0 0 |
0 | 0 | 0 | 0 | 0 | ||
| 8 Profit or loss arising from subsequent measurement of financial assets available for sale |
08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 0 |
0 | 0 0 |
0 | 0 | 0 | 0 | 0 | ||
| 9 Profit or loss arising from effective cash flow hedge | 09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 0 |
0 | 0 0 |
0 | 0 | 0 | 0 | 0 | ||
| 10 Profit or loss arising from effective hedge of a net investment in a foreign operation | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 0 |
0 | 0 0 |
0 | 0 | 0 | 0 | 0 | ||
| 11 Share in other comprehensive income/loss of companies linked by virtue of participating interests |
11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 0 |
0 | 0 0 |
0 | 0 | 0 | 0 | 0 | ||
| 12 Actuarial gains/losses on the defined benefit obligation 13 Other changes in equity unrelated to owners |
12 13 |
0 -208.809.600 |
208.809.600 | 0 | 0 0 |
0 0 |
0 0 |
0 0 |
0 0 0 0 |
0 0 |
0 0 0 0 |
0 0 |
0 0 |
0 0 |
0 0 |
0 0 |
|
| 14 Tax on transactions recognised directly in equity | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 0 |
0 | 0 0 |
0 | 0 | 0 | 0 | 0 | ||
| 15 Increase/decrease in initial (subscribed) capital (other than from reinvesting profit and other than arising from the pre-bankruptcy settlement procedure) |
15 | 200.000.640 | 0 | 0 | 0 | 0 | 0 | 0 0 |
0 | 0 0 |
0 | 0 | 200.000.640 | 0 | 200.000.640 | ||
| 16 Increase in initial (subscribed) capital arising from the reinvestment of profit 17 Increase in initial (subscribed) capital arising from the pre-bankruptcy settlement |
16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 0 |
0 | 0 0 |
0 | 0 | 0 | 0 | 0 | ||
| procedure 18 Redemption of treasury shares/holdings |
17 18 |
0 0 |
0 0 |
0 0 |
0 0 |
0 0 |
0 0 |
0 0 0 0 |
0 0 |
0 0 0 0 |
0 0 |
0 0 |
0 0 |
0 0 |
0 0 |
||
| 19 Payment of share in profit/dividend | 19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 0 |
0 | 0 0 |
0 | 0 | 0 | 0 | |||
| 20 Other distribution to owners 21 Transfer to reserves according to the annual schedule |
20 21 |
0 0 |
0 0 |
0 0 |
0 0 |
0 0 |
0 0 |
0 0 0 0 |
0 0 |
0 0 0 0 |
-7.867.639 0 |
7.867.639 0 |
0 0 |
0 0 |
0 0 |
||
| 22 Increase in reserves arising from the pre-bankruptcy settlement procedure 23 Balance on the last day of the previous business year reporting period (04 |
22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 0 |
0 | 0 0 |
0 | 0 | 0 | 0 | 0 | ||
| to 22) APPENDIX TO THE STATEMENT OF CHANGES IN EQUITY (to be filled in by undertakings that draw up financial statements in accordance with the IFRS) |
23 | 482.507.730 | 234.210.922 | 0 | 0 | 0 | 0 | 0 0 |
0 | 0 0 |
3.718.511 | 49.909.217 | 770.346.380 | 0 | 770.346.380 | ||
| I OTHER COMPREHENSIVE INCOME OF THE PREVIOUS PERIOD, NET OF TAX (ADP 06 to 14) |
24 | -208.809.600 | 208.809.600 | 0 | 0 | 0 | 0 | 0 0 |
0 | 0 0 |
0 | 0 | 0 | 0 | 0 | ||
| II COMPREHENSIVE INCOME OR LOSS FOR THE PREVIOUS PERIOD (ADP 05+24) |
25 | -208.809.600 | 208.809.600 | 0 | 0 | 0 | 0 | 0 0 |
0 | 0 0 |
0 | 49.909.217 | 49.909.217 | 0 | 49.909.217 | ||
| III TRANSACTIONS WITH OWNERS IN THE PREVIOUS PERIOD RECOGNISED DIRECTLY IN EQUITY (ADP 15 to 22) |
26 | 200.000.640 | 0 | 0 | 0 | 0 | 0 | 0 0 |
0 | 0 0 |
-7.867.639 | 7.867.639 | 200.000.640 | 0 | 200.000.640 | ||
| Current period 1 Balance on the first day of the current business year |
27 | 482.507.730 | 234.210.922 | 0 | 0 | 0 | 0 | 0 0 |
0 | 0 0 |
3.718.511 | 49.909.217 | 770.346.380 | 0 | 770.346.380 | ||
| 2 Changes in accounting policies | 28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 0 |
0 | 0 0 |
0 | 0 | 0 | 0 | 0 | ||
| 3 Correction of errors 4 Balance on the first day of the current business year (restated) (ADP 27 to 29) |
29 30 |
0 482.507.730 |
234.210.922 | 0 | 0 0 |
0 0 |
0 0 |
0 0 |
0 0 0 0 |
0 0 |
0 0 0 0 |
0 3.718.511 |
0 49.909.217 |
0 770.346.380 |
0 0 |
0 770.346.380 |
|
| 5 Profit/loss of the period | 31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 0 |
0 | 0 0 |
0 | -14.848.285 | -14.848.285 | 0 | -14.848.285 | ||
| 6 Exchange rate differences from translation of foreign operations | 32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 0 |
0 | 0 0 |
0 | 0 | 0 | 0 | 0 | ||
| 7 Changes in revaluation reserves of fixed tangible and intangible assets | 33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 0 |
0 | 0 0 |
-179.391.747 | 0 | -179.391.747 | 0 | -179.391.747 | ||
| 8 Profit or loss arising from subsequent measurement of financial assets available for sale |
34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 0 |
0 | 0 0 |
0 | 0 | 0 | 0 | 0 | ||
| 9 Profit or loss arising from effective cash flow hedge | 35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 0 |
0 | 0 0 |
0 | 0 | 0 | 0 | 0 | ||
| 10 Profit or loss arising from effective hedge of a net investment in a foreign operation | 36 | 0 | 0 | 0 | 0 | 0 | 0 | 0 0 |
0 | 0 0 |
0 | 0 | 0 | 0 | 0 | ||
| 11 Share in other comprehensive income/loss of companies linked by virtue of participating interests |
37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 0 |
0 | 0 0 |
0 | 0 | 0 | 0 | 0 | ||
| 12 Actuarial gains/losses on the defined benefit obligation 13 Other changes in equity unrelated to owners |
38 39 |
0 0 |
55.238.172 | 0 | 0 0 |
0 0 |
0 0 |
0 0 |
0 0 0 132.019.772 |
0 0 |
0 0 0 0 |
0 0 |
0 0 |
0 187.257.944 |
0 0 |
0 187.257.944 |
|
| 14 Tax on transactions recognised directly in equity | 40 | 0 | 0 | 0 | 0 | 0 | 0 | 0 0 |
0 | 0 0 |
0 | 0 | 0 | 0 | 0 | ||
| 15 Increase/decrease in initial (subscribed) capital (other than from reinvesting profit and other than arising from the pre-bankruptcy settlement procedure) |
41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 0 |
0 | 0 0 |
0 | 0 | 0 | 0 | 0 | ||
| 16 Increase in initial (subscribed) capital arising from the reinvestment of profit | 42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 0 |
0 | 0 0 |
0 | 0 | 0 | 0 | 0 | ||
| 17 Increase in initial (subscribed) capital arising from the pre-bankruptcy settlement procedure |
43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 0 |
0 | 0 0 |
0 | 0 | 0 | 0 | 0 | ||
| 18 Redemption of treasury shares/holdings 19 Payment of share in profit/dividend |
44 45 |
0 0 |
0 0 |
0 0 |
0 0 |
0 0 |
0 0 |
0 0 0 0 |
0 0 |
0 0 0 0 |
0 0 |
0 0 |
0 0 |
0 0 |
0 0 |
||
| 20 Other distribution to owners | 46 | 0 | 0 | 0 | 0 | 0 | 0 | 0 0 |
0 | 0 0 |
-3.718.511 | -49.909.217 | -53.627.728 | 0 | -53.627.728 | ||
| 21 Transfer to reserves according to the annual schedule 22 Increase in reserves arising from the pre-bankruptcy settlement procedure |
47 48 |
0 0 |
0 0 |
0 0 |
0 0 |
0 0 |
0 0 |
0 0 0 0 |
0 0 |
0 0 0 0 |
0 0 |
0 0 |
0 0 |
0 0 |
0 0 |
||
| 23 Balance on the last day of the current business year reporting period (ADP 30 to 48) |
49 | 482.507.730 | 289.449.094 | 0 | 0 | 0 | 0 | 0 132.019.772 |
0 | 0 0 |
-179.391.747 | -14.848.285 | 709.736.564 | 0 | 709.736.564 | ||
| APPENDIX TO THE STATEMENT OF CHANGES IN EQUITY (to be filled in by undertakings that draw up financial statements in accordance with the IFRS) | |||||||||||||||||
| I OTHER COMPREHENSIVE INCOME FOR THE CURRENT PERIOD, NET OF TAX (ADP 32 to 40) |
50 | 0 | 55.238.172 | 0 | 0 | 0 | 0 | 0 132.019.772 |
0 | 0 0 |
-179.391.747 | 0 | 7.866.197 | 0 | 7.866.197 | ||
| II COMPREHENSIVE INCOME OR LOSS FOR THE CURRENT PERIOD (ADP 31+50) |
51 | 0 | 55.238.172 | 0 | 0 | 0 | 0 | 0 132.019.772 |
0 | 0 0 |
-179.391.747 | -14.848.285 | -6.982.088 | 0 | -6.982.088 | ||
| III TRANSACTIONS WITH OWNERS IN THE CURRENT PERIOD RECOGNISED DIRECTLY IN EQUITY (ADP 41 to 48) |
52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 0 |
0 | 0 0 |
-3.718.511 | -49.909.217 | -53.627.728 | 0 | -53.627.728 |
Uprava: T: +385 (0)51 241 222 F: +385 (0)51 241 632 E: [email protected] Marketing: T: +385 (0)51 241 970 F: +385 (0)51 241 975 E: [email protected] OIB: 56994999963 Privredna banka d.d. 2340009-1110722690 IBAN: HR4323400091110722690 SWIFT: PBZGHR2X
Pursuant to Articles 407 and 410 of the Capital Market Act (Official Gazzette 88/08, 146/08), the Management Bord of the company JADRAN d.d., according to our best knowledge, gives the following
STATEMENT BY PERSONS RESPONSIBLE FOR THE PREPARATION OF THE REPORT
Unaudited financial reports of JADRAN d.d. are prepared in accordance with International Financial Reporting Standards and the Accounting Act valid at the date of the financial reports.
Unaudited financial reports of JADRAN d.d. for the period from 1 January 2019 to 31 March 2019 provide a true and fair view of the assets and liabilities, losses and gains, financial position and operations of the Company.
Reports on business operations and true and faithful presentation of the Company's business development and results, along with a description of the most significant risks and uncertainties to which the Company is exposed.
In Crikvenica, 30 April 2019
Chairman of the Management Board Goran Fabris
Member of the Management Bord Karlo Čulo
Jadran d.d. za hotelijerstvo i turizam, Bana Jelačića 16, HR-51260 Crikvenica | www.jadran-crikvenica.hr
Uprava: T: +385 (0)51 241 222 F: +385 (0)51 241 632 E: [email protected] Marketing: T: +385 (0)51 241 970 F: +385 (0)51 241 975 E: [email protected] OIB: 56994999963 Privredna banka d.d. 2340009-1110722690 IBAN: HR4323400091110722690 SWIFT: PBZGHR2X