Annual Report • Sep 23, 2015
Annual Report
Open in ViewerOpens in native device viewer
REG No. 7650/06/B/86/04 Cyprou 9 & Hydras Street, Moschato Attikis
INTERIM FINANCIAL RESULTS For the period from 1 July 2009 to 31 December 2009 (According to the article 5 of the Law 3556/2007)
| I. | Statements of the members of the Board of Directors (according to the article 5, par. 2 of the Law 3556/2007) 4 |
||
|---|---|---|---|
| II. | Report on Review of Interim Financial Information Independent Auditor's Report 5 | ||
| III. | Board of Directors' Half-Annual Report 6 | ||
| IV. | Interim Parent and Consolidated Financial Statements for the financial period 01/07/2009- 31/12/2009 17 |
||
| A. | INTERIM INCOME STATEMENT 17 | ||
| B. | INTERIM STATEMENT OF TOTAL COMPREHENSIVE INCOME 19 | ||
| C. | INTERIM STATEMENT OF FINANCIAL POSITION 20 | ||
| D. | STATEMENT OF CHANGES IN EQUITY - GROUP 21 | ||
| E. | STATEMENT OF CHANGES IN EQUITY - COMPANY 23 | ||
| F. G. |
INTERIM CASH FLOW STATEMENT 25 SELECTED EXPLANATORY NOTES TO THE INTERIM PARENT AND CONSOLIDATED FINANCIAL STATEMENTS AS AT 31 DECEMBER 2009 26 |
||
| 1. | Information of the Group 26 | ||
| 2. | Company's Activity 26 | ||
| 3. | 3.1 3.2 3.3 |
Accounting Principles Summary 27 Changes to Accounting Policies 27 New standards, amendments to published standards and interpretations 29 Structure of the Group and consolidation 31 |
|
| 4. | Notes to the Financial Statements 34 | ||
| 4.1 | Segment Reporting 34 | ||
| 4.2 | Income tax 37 | ||
| 4.3 4.4 |
Earnings per share 37 Property plant and equipment 40 |
||
| 4.5 | Investment property (leased properties) 44 | ||
| 4.6 | Investments in subsidiaries 45 | ||
| 4.7 | Cash and cash equivalents 46 | ||
| 4.8 | Equity 46 | ||
| 4.8.1 Share capital 46 4.8.2 Other reserves 47 |
|||
| 4.9 | Loan liabilities 47 | ||
| 4.10 | Long term loans 47 | ||
| 4.11 | Financial leases 48 | ||
| 4.12 | Short-term loan liabilities / long term liabilities payable in the subsequent year 49 | ||
| 4.13 | Deferred tax liabilities 49 | ||
| 4.14 | Current tax liabilities 50 | ||
| 4.15 4.16 |
Cash flows from operating activities 50 Contingent assets - liabilities 51 |
||
| 5. | Transactions with related parties 51 | ||
| 6. | Fees to members of the BoD 52 | ||
| 7. | Lawsuits and legal litigations 53 | ||
| 8. | Number of employees 54 |
| 9. | Seasonal fluctuation 54 | |
|---|---|---|
| 10. | Important events of the period 01/07/2009-31/12/2009 54 | |
| 11. | Events subsequent to the statement of financial position 54 | |
| H. | FIGURES AND INFORMATION FOR THE PERIOD 1 JULY 2009 TO 31 DECEMBER 2009 56 |
We the members of the Board of Directors of "Jumbo SA"
under the above-mentioned membership, specifically assigned from the Board of Directors of "JUMBO SA " (henceforth called for reasons of brevity as "the Company") we declare and certify with the present, that as far as we know:
Moschato, 23 February 2010 The asserting
| Evangelos–Apostolos Vakakis | Ioannis Oikonomou | Kalliopi Vernadaki | ||
|---|---|---|---|---|
| President of the Board of Directors and Managing Director |
Vice-President of the BoD |
Executive Member of the BoD |
We have reviewed the accompanying (separate and consolidated) condensed statement of financial position of Jumbo S.A (the Company) as at 31st December 2009, the related (separate and consolidated) condensed statements of comprehensive income, changes in equity and cash flows for the six-month period then ended, and a summary of significant accounting policies and selected explanatory notes, that comprise the interim financial information, which is an integral part of the six-month financial report as required by the Law 3556/2007. The Company's Management is responsible for the preparation and fair presentation of this interim financial information in accordance with International Financial Reporting Standards as adopted by European Union and applied to interim financial reporting ("IAS 34"). Our responsibility is to express a conclusion on this interim condensed financial information based on our review.
We conducted our review in accordance with International Standard on Review Engagements 2410, "Review of Interim Financial Information Performed by the Independent Auditor of the Entity". A review of interim financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Based on our review, nothing has come to our attention that causes us to believe that the accompanying interim financial information is not prepared, in all material respects, in accordance with IAS 34.
Based on our review, we verified that the content of the six-month financial report, as required by article 5 of L.3556/2007, is consistent with the accompanying condensed interim financial information.
Athens, 23 February 2010
The Chartered Accountant The Chartered Accountant
SOEL N. 15791 SOEL N. 28481
Georgios Deligiannis Panagiotis Christopoulos
Dear Shareholders,
The present half-annual report of the Board of Directors concerns the period of the first half of the current financial year 2009/2010 (01/07/2009-31/12/2009). The Report has been prepared according to the order of the Law 3556/2007 (Greek Government Gazette 91A/30.04.2007) and the resolutions 7/448/11.10.2007 and 1/434/03.07.2007 of the Board of the Hellenic Capital Committee.
The present report summarizes financial information of Jumbo SA and the Group of Jumbo companies for the first semester of the current financial year, important events, which took place and their effect in the financial statements of this period. It is also presents the main risks and uncertainties the Company and the Group may face at the second semester of the financial year and finally the important transactions that were made between the related parties of the Group.
Despite the challenging macroeconomic environment the group continued its investment program regarding the addition of new hyper stores in its network. More specific in November 2009 the group launched its new owned store at Plovdiv, Bulgaria of total surface approximately 13.5 th. sqm.
At the end of the first half of the current financial year 2009/2010, the Group's network had 45 stores. From the operating stores run by the parent company 19 are situated in Attica and 22 in the Greek province, 17 out of them are owned by the Group as well as the two operating in Cyprus and the two in Bulgaria.
Apart from the above operating stores, the Group has at its disposal in the geographical region of Greece 6 owned modern warehouses (one in Avlona Attica and five in Inofita Viotia of total surface approximately 181.500sqm in plots of approximately 320.000sqm) and one rented warehouses of total surface of 2.899 sqm. Furthermore the Group owns in Cyprus a warehouse of total surface 10.000sqm at Lemessos area.
The results for the period ended on 31.12.2009 present the success of the strategic planning and the positive course of the Group and the Company.
Turnover: The Group's Turnover reached € 292,08 mil presenting an increase of 5,82% as compared to the respective period of the previous financial year with a turnover of € 276,00 mil. The Company's turnover amounted to € 274,95 mil presenting an increase of 4,77% as compared to the respective period of the previous fiscal year with a turnover of € 262,42 mil.
The Group continues to grow in one of the most difficult periods for the retail market in Greece. The sales in Greece remain satisfactory despite the fact that there were no additions at the company's network. Cyprus demonstrated an excelled performance as sales continue to have double digit growth. Regarding Bulgaria, the new store at Plovdiv that opened in November contributed to the sales double
digit growth that the country demonstrated at the first half of the current financial year (July 2009-June 2010).
Gross profit: The Group's gross profit margin reached 51,86% at the period 01.07.2009-31.12.2009 compared to 51,68% at the respective period of the previous fiscal year.
Respectively, for the Company the gross profit margin for the period 01.07.2009-31.12.2009 reached 48,70% compared to 48,60 % at the respective period of the previous fiscal year.
Earnings before interest, tax, investment results and depreciation (EBITDA): Earnings before interest, tax, investment results and depreciation (EBITDA) of the Group reached € 84,42mil from € 78,74 at the respective period of the previous fiscal year and the EBITDA margin to 28,90% from 28,53% at the respective period of the previous fiscal year. Earnings before interest, tax, investment results and depreciation (EBITDA) for the Company, reached € 72,58 mil as compared to € 68,74 mil at the respective period of the previous fiscal year and the EBITDA margin to 26,40% from 26,19% at the respective period of the previous fiscal year.
The development of the financial indicator is attributed to the constrain of expenses during the first half-year period of the current financial year.
Net Profits after tax: The net Consolidated Profits after tax reached € 49,38mn from € 55,40mn at the respective period of the previous financial year, i.e. decreased by 10,87%.
Net Profits after tax for the Company reached €38,86 mn from € 46,82 mn at the respective period of the previous financial year, decreased by 16,99%.
The negative turn of net profits of Group and Company is due to the Company's obligation to charge the net profits after tax with the amount of € 9.824 thousand. This amount concerns extraordinary tax contribution according to the Law 3808/2009(article 2). The amount of the extraordinary contribution was calculated based on the income-tax return statement of the economic year 2008-2009.
Net cash flows from operating activities of the group: The net cash flows from operating activities of the group amounted to €123,08 mn from € 75,66 mn . This increase is due to the profitability growth of the Group, the decrease of the amount of inventory as well as the better management of operating capital. With capital expenses of € 29,89 mil at the period ended on 31.12.2009 and € 29,99 mil at the respective period of the previous financial year, the net cash flows after investment and operating activities amounted to € 93,20 mil for the Group, during the period 01.07.2009-31.12.2009 from € 45,66 mil at the respective period of the previous fiscal year. Cash available after financing activities amounted to € 221,56 mil for the period 01.07.2009-31.12.2009 from € 70,47 mil at the respective period of the previous financial year.
The net cash flows from operating activities of the Company amounted to € 107,50 mil from € 66,45 mil. With capital expenses of € 41,35 mil at the period ended on 31.12.2009 and € 24,52 mil at the respective period of the previous financial year, the net cash flows after investments and operating activities amounted to € 66,15 mil at the period ended on 31.12.2009 from € 41,93 mil at the respective period of the previous financial year. Cash and cash equivalent after financial activities amounted to € 169,18 mil at the period ended 31.12.2009 from € 46,43 mil at the respective period of the previous financial year.
Earnings per share: The Group's earnings per share for the period ended on 31.12.2009 reached € 0,3902 as compared to € 0,4570 of the respective period of the previous financial year, i.e. decreased by 14,61% due to the extraordinary tax contribution (article 2 of Law 3808/2009) and the Earnings per share of the parent company reached € 0,3071, decreased by 20,47% as compared to the respective period of the previous financial year of € 0,3862.
Diluted Earnings per share for the Group reached € 0,3830 compared to € 0,4342 of the respective period of the previous financial year, decreased by 11,79% and the diluted earnings per share of the Company reached € 0,3022 decreased by 17,94% as compared to the respective period of the previous financial year of € 0,3683. Diluted earnings per share are presented for information purposes and pertains the convertible bond loan which was issued at 08/09/2006.
Tangible Fixed Assets: As at 31.12.2009 the carrying amount of the Group's Tangible Fixed Assets amounted to € 314,08 mil and represented 41,38% of the Group's Total Assets as compared to the
carrying amount as at 30.06.2009 which was € 288,55 mil and represented the 43,47% of the Group's Total Assets.
As at 31.12.2009 the carrying amount of the Company's Tangible Fixed Assets amounted to € 243,30 mil and represented 35,30% of the Company's Total Assets as compared to the carrying amount as at 30.06.2009 which amounted to € 227,51 mil and represented the 37,54% of the Total Assets.
Net investments for the purchase of fixed assets by the company for the closing period 01.07.2009-31.12.2009 amounted to € 21.187 thousand for the Company and € 31.675 thousand for the Group.
Inventories: Inventories of the Group amounted on 31.12.2009 at € 154,98 mil compared to € 191,23 mil on 30.06.2009 and represent a significant proportion of Total Consolidated Assets which is set on 31.12.2009 at 20,42% compared to 28.80% on 30.06.2009. Inventories of the Company amounted, respectively, € 143,64 mil compared to €180,08 mil and represent a proportion of Total Consolidated Assets which is set at 20,84% compared to 29,72%.
The important reduction in inventory is attributed basically to the fact that in previous periods the Company had proceeded in significant purchases of inventory in order to take advantage from the particularly favourable terms offered by its suppliers. As a consequence of this policy the company presented increased year end stock levels. During the current period,the Company reduced its amount purchases in comparison to the previous period, which in combination with its increased sales had as a result the reduction of the year -end stock level and the significant increase in its cash balances.
Long term bank liabilities: On 31.12.2009, long term bank liabilities of the Group (Bond Loans, Bank loans and Financial lease obligations) amounted to € 157,48 mil (€153,34 mil for the Company) i.e. 20,75% of total liabilities (22,25% for the Company) compared to € 180,88 mil for the Group and € 176,78 mil for the Company on 30.06.2009.
The change is attributed to the fact that on 08.09.2009, 117 applications to exercise the right of conversion of a total 4.081.093 of bonds that will be converted into 8.573.674 new common nominal shares of the company with voting right and nominal value of € 1.40 each, were submitted by beneficiary bondholders of the Covertible Bond Loan which was issued at 8/9/2006.
The Company also proceeded with the issuance of all the bond of the Series D of the Common Bond Loan (non convertible), amount of € 20m, which was approved by the 1st Repeated Extraordinary Meeting of the shareholders on May 16th 2007. The nominal amount of the bond shall be repaid in full by the Issuer on May 24th 2014. With this issuance, the repayment of the Common Bond Loan of € 145mil was completed.
Equity: Consolidated equity amounted at the current period to € 422,31 mil compared to € 355,66 mil on 30.06.2009 and represent 55,64% of the Group's Total Liabilities. Equity for the Company amounts to € 361,90 mil compared to € 305,76mil on 30.06.2009 representing 52,50% of the Company's Total Liabilities. The increase of Equity is mainly attributed to the Group's and the Company's profitability as well as to the conversion of the convertible Bond Loan to shares which has as a result an increase of the Equity and the decrease of the Group by the amount of € 46.557 thousand.
Net borrowing ratio: During the current period ,cash balances of the Group were higher from the total borrowings by the amount of € 61,60 mil. and as a consequence total net borrowing was negative at 31.12.09. Conversely at 30.06.09 net borrowings of the Group (loans minus cash or equivalent amounted to € 74,27 mil and represented 0,21 of Equity.
At 31.12.09 cash balances of the Company were higher from the total borrowings by the amount of € 9,88 mil. and as a consequence total net borrowing was negative.At 30.06.09 net borrowings of the Company amounted to € 94,82 mil. and represented 0,31 of Equity.
This development is attributed to the conversion on 08.09.09 of 4.081.093 bonds of the Convertible Bond Loan of the Company which resulted in the reduction of the loan liabilities of the Group and the Company by the amount of 47,24 mil euros and to the significant increase of cash and cash equivalents of the Group and of the Company in comparison to 30.06.09 by the amount of € 111,91 mil. and € 85,55 mil. respectively.
The Group recognizes three geographical sectors Greece, Cyprus and Bulgaria as operating sectors. The above sectors are used from the company's management for internal information purposes. The management's strategic decisions are based on the readjusted operating results of every sector which are used for the measurement of profitability.
On 31.12.09 the total amount of earnings before taxes ,financial and investment results which was allocated among the three sectors amounted to € 88,19 mil. and the amount which had not been allocated amounted to a loss of € 9,82 mil. In this last amount, are included several expenses which are not allocated (the total of the allocated and non-allocated results, amount of €78,37 mil. represents the profit before taxes ,financial and investment results for the current period).
Respectively on 31.12.08 the total amount of earnings before taxes ,financial and investment results which was allocated among the three sectors amounted to €82,83 mil. and the non-allocated amount was loss of € 9,56 mil..
The sector of Greece represented for the period in question 01.07.2009-31.12.2009 88,31% of the Group's turnover while it also contributed 85,70% of the allocated earnings before taxes ,financial and investment results. For the respective period of the previous financial year this sector represented 89,32% of turnover of while contributed 86,37% of the earnings before taxes ,financial and investment results.
The sector of Cyprus represented for the period in question 01.07.2009-31.12.2009 8,71% of the Group's turnover while it also contributed the 10,54% of the allocated earnings before taxes ,financial and investment results. For the respective period of the previous financial year this sector represented 8,18% of turnover while it contributed 10,29% of the earnings before taxes ,financial and investment results.
The sector of Bulgaria represented for the period in question 01.07.2009-31.12.2009 2,98% of the Group's turnover while it also contributed 3,77% of the earnings before taxes ,financial and investment results. For the respective period of the previous financial year this sector represented 2,51% of turnover while contributed 3,34% of the earnings before taxes ,financial and investment results.
The Group's policy is to monitor its results and performance on a monthly basis thus tracking on time and effectively the deviations from its goals and undertaking necessary corrective actions. Jumbo SA. evaluates its financial performance using the following generally accepted Key Performance Indicators :
ROCE (Return on Capital Employed): this ratio divides the net earnings after taxes with the total Capital Employed which is the total of the average of the Equity and the average of the total borrowings.
ROE (Return on Equity): this ratio divides the Earning After Tax (EAT) with the average Equity.
It is noted that the indicators ROE and ROCE for the current period 01/07/2009-31/12/2009, without taking into account the extraordinary tax return (law 3808/09) it should be: ROE for the Group 15,22% ,ROE for the Company 14,58% and ROCE for the Group 10,56%,ROCE for the Company 9,73%.
Parent: During the first half of the current financial year (July 2009-June 2010) the Company proceeded with the issuance of all the bond of the Series D of the Common Bond Loan (non convertible), amount of € 20m, which was approved by the 1st Repeated Extraordinary Meeting of the shareholders on May 16th 2007. The nominal amount of the bond shall be repaid in full by the Issuer on May 24th 2014. With this issuance, the repayment of the Common Bond Loan of € 145mil was completed.
Subsidiaries: In July 2009 the subsidiary company JUMBO EC. B LTD proceeded with a Share Capital Increase of € 20m which was covered to the rate of 100% by the parent company JUMBO S.A. The capital of the company JUMBO EC. B LTD is today €51.91mil.
The important events which took place during the first half of the current financial year (July 2009- December 2009), and had a positive or negative effect on the interim financial statements are the following.
According to the 09.09.2009 decision of the Board of Directors, the company's share capital increase was confirmed by the amount of € 12.003.143,60 with the issuance of 8.573.674 new common nominal shares of nominal value € 1.40 each, which resulted from the conversion of 4.081.093 bonds on 08.09.2009 of the Convertible Bond Loan of the company, issued on 08.09.2006. As a result the company's share capital rises to € 181.731.746 consisting of 129.808.390 common shares of nominal value € 1,40 each.
The Annual General Meeting of the company's shareholders which was held on 09.12.2009, approved the distribution of a dividend for the financial year from 1.7.2008 to 30.6.2009 of total amount € 27.883.984,68, ie. EUR 0,23 (gross) per share (121.234.716 shares). 10% dividend tax will be applied on dividend, therefore after tax dividend per share will be EUR 0,207 per share. Beneficiaries of the dividend were the investors (of the 121.234.716 shares), who were registered in the DSS on 29.12.2009 (Record Date). From Wednesday 23.12.2009 the Company's shares were negotiable at the Athens Stock Exchange without a consequent right to receive a dividend for the financial year 2008/2009. Payment of the dividend started on Monday 04.01.2010. According to the term 8.3 of the Convertible Bond Loan the new 8.573.674 common nominal shares that where issued form the conversion of 4.081.093 bonds (on 08.09.2009), are eligible to dividend of the current financial year (01.07.2009-30.06.2010) in which the right of conversion was exercised, while they are not eligible to the dividend of the financial year ended at 30.6.2009.
The basic purpose of the company continues to be the preservation and the further strengthening of established brand name of "JUMBO", the constant enforcement and amplification of its leading position in the retail sale of games, gift articles, bookseller's and stationer's etc relevant and similar types.
Imminent Company's priority and its stable philosophy, as in previous years, continues to be the expansion and improvement of sales network, the enrichment of variety of its trading products, based on the developments and the tendencies of demand in the relevant market, the best service of its customers, the exceptionally competitive prices of its products, while important comparative advantage of the Group for its objectives, remains, its healthy financing structure and the increasing of profitability.
With the base of achievement of these objectives, the Group has proportionally shaped its strategic choices and action and more specifically:
For the current financial year 2009/2010 the Group will proceed with the opening of one new store at Preveza of total surface 7ths sqm approximately.
For the next financial year 2010/2011, it is expected, the company, to start operating three more hyper stores in Greece.
With regard to the international activities of the Group, the investment program continues and emphasise to the Bulgarian market.
In Bulgaria, subsidiary company «Jumbo ΕC.B», which was founded in Bulgaria's Sofia on 1.9.2005 and belongs wholly (100%) to the Company,
Proceeded in July 2009 with a Share Capital Increase of € 20m which was covered to the rate of 100% by the parent company JUMBO S.A. The capital of the company JUMBO EC. B LTD is today €51.91 mil. The cause of the above share capital increase is further expansion of the Group in Bulgaria investing in construction of buildings in owned land.
At the next financial year 2010/2011 is expected the operation of two new hyperstores in Sofia, of total surface 15th sqm each.
In Cyprus, the subsidiary company Jumbo Trading Ltd, which has today 2 shops in Cyprus (1 in Nicosia, and 1 in Lemessos).
The company aims to launch one more stores in Larnaka in the next next financial year 2010/2011.
In Romania, the Group has a plot of total surface 47.000 approximately in Bucharest for future exploitation.
Furthermore, strategic aim of the management of the Jumbo Group is to establish its share as a stable defensive stock and for this reason a great emphasis is given to the increase of revenue and income, always bearing in mind the following risks and uncertainties.
The company is exposed to various financial risks such as market risk (variation in foreign exchange rates, interest rates, market prices etc.), credit risk and liquidity risk. The company's risk management policy aims at limiting the negative impact on the company's financial results which results from the inability to predict financial markets and the variation in cost and revenue variables.
The risk management policy is executed by the Management of the Group which evaluates the risks related to the Group's activities, plans the methodology and selects suitable financial products for risk reduction.
The Group's financial instruments include mainly bank deposits, banks overdrafts, trade debtors and creditors, dividends paid and leasing liabilities.
The Group operates internationally and therefore it is exposed to foreign exchange risk, which arises mainly from the U.S. Dollar. This risk mostly derives from transactions, payables in foreign currency. The company deals with this risk with the strategy of early stocking that it can purchase inventories at more favorable prices while is given the opportunity to review the pricing policy through its main operation activity which is retail sales.
The risk of interest rate change derives mainly from the long-term borrowings. The Group in order to fulfill its investment plan has already proceeded to the issuance of a Common Bond Loan (24/05/07) up to the amount of € 145mil on favourable terms.
Other assets and other liabilites are in fix rate while operating revenues are substantially independent of the changes to the prices of the interest rates.
The main part of the Group's sales concerned retail sales (for which cash was collected), while wholesale sales were mostly made to client with a reliable credit record. In respect of trade and other receivables the Group is not exposed to any significant credit risk exposure. To minimize this credit risk as regards money market instruments, the Group only deals with well-established financial institutions of high credit standing.
The Group manages its liquidity by carefully monitoring scheduled debt servicing payments for long – term financial liabilities as well as cash – outflows due in day - to - day business. The Group ensures that sufficient available credit facilitations exist, so that it is capable of covering the short-term enterprising needs, after calculating the cash inputs resulting from its operation as well as its cash in hand and cash equivalent. The capital for the long-term needs of liquidity is ensured in addition by a sufficient sum of lending capital.
Demand of products and services as well as company's sales and final economic results are effected by external factors as political instability, economic uncertainty and decline.
Moreover, factors such as taxes, economic and political changes that can affect Greece as a country is possible to have a negative effect on company΄s going concern, its financial position and results.
In order to deal with the above risks the Company accelerates its expansion in Greece and in new markets, emphasising in the Bulgarian market, constantly re-engineering its products, emphasising in cost constrain and creating sufficient stock early enough in favourable prices.
The recession that affects the economies globally, creates the danger of bankruptcy of some suppliers of the company. In this case this company faces the danger of loss of advance payments that has been given for the purchase of products.
The company in order to be protected from the above danger has contracted collaboration with important number of suppliers where no one represents an important percentage on the total amount of the advance payments.
Due to the specified nature of company΄s products , its sales present high level of seasonality. In particular during Christmas the company succeeds 28% approximately of its annual turnover, while sales fluctuations are observed during months such as April (Easter – 10% of annual turnover) and September (beginning of school period- 10% of annual turnover). Sales seasonality demands rationality in working capital management specifically during peak seasons. It is probable that company΄s inadequacy to deal effectively with seasonal needs for working capital during peak seasons may burden financial expenses and effect negatively its results and its financial position.
Company΄s inadequacy to deal effectively with increased demand during these specific periods will probably effect negatively its annual results. Moreover, problems can come up due to external factors such as bad weather conditions, strikes or defective and dangerous products.
The company imports its products directly from aboard as exclusive dealer for toy companies which do not maintain agencies in Greece. Moreover, the company acquires its products from 163 suppliers which operate within the Greek market.
However, the company faces the risk of losing revenues and profits in case its cooperation with some of its suppliers terminates. Nevertheless, it is estimated that the risk of not renewing the cooperation with its suppliers is inconsiderable due to the leading position of JUMBO in the Greek market. The potential of such a perspective would have a small effect to the company's size since none of the suppliers represents more than 6% of the company's total sales.
The company is established as market leader within the retail sale of toys and infant supplies market. Company's basic competitors are of lower size in number of sale points as well as in terms of turnover figures. The current status of the market could change in the future either due to the entrance of foreign companies in the Greek market or due to potential strategic changes and retail store expanding of present competitors.
80% of company's products originate from China. Facts that could lead to cessation of chinese imports (such as embargo for Chinese imports or increased import taxes for Chinese imports or politicaleconomic crises and personnel strikes in China) could interrupt the provision of the company's selling points. Such potentiality would have a negative effect to company's operations and its financial position.
Threat or event of war or a terrorist attack are factors that cannot be foreseen and controled by the company. Such events can effect the economic, political and social environment of the country and the company in general.
In the Group except "JUMBO S.A." the following related companies are included:
1. The subsidiary company «Jumbo Trading Ltd», based in Cyprus, in which the Parent company holds the 100% of the shares and of the voting rights. The subsidiary company JUMBO TRADING LTD participates at the rate of 100% in the share capital of the company ASPETTO LTD and ASPETTO LTD participates at the rate of 100% in the share capital of the company WESTLOOK SRL.
2. The subsidiary company in Bulgaria «JUMBO EC.B.» based in Sofia, Bulgaria, in which the Parent company holds the 100% of the shares and of the voting rights.
3. The subsidiary company in Romania «JUMBO EC.R.» based in Bucharest of Romania in which the Parent company holds the 100% of the shares and of the voting rights.
The following transactions were carried out with the affiliated undertakings:
| Income/ Expenses (amounts in Euro) | 31/12/2009 | 31/12/2008 | 30/06/2009 |
|---|---|---|---|
| Sales of JUMBO SA to JUMBO TRADING LTD | 10.862.178 | 11.954.972 | 17.939.440 |
| Sales of JUMBO SA to JUMBO EC.B | 6.141.530 | 3.946.839 | 6.668.998 |
| Sales of tangible assets JUMBO SA to JUMBO EC.B | 46.697 | 139 | 257 |
| Sales of tangible assets JUMBO SA from JUMBO TRADING LTD | 880 | - | - |
| Sales of services JUMBO SA to JUMBO EC.B | 49.523 | 45.694 | 68.949 |
| Sales of services JUMBO SA to JUMBO TRADING LTD | 1.325 | 114 | 881 |
| Purchases of JUMBO SA from JUMBO EC.B | 327.713 | 264.167 | 739.630 |
| Purchases of JUMBO SA from JUMBO TRADING LTD | 685.076 | 564.898 | 936.887 |
| Sales of services JUMBO SA from JUMBO EC.B | - | - | - |
| 18.114.922 | 16.776.823 | 26.355.042 | |
| Net balance arising from transactions with the subsidiary companies | 31/12/2009 | 31/12/2008 | 30/06/2009 |
| Amounts owed to JUMBO SA from JUMBO TRADING LTD | 2.402.765 | 1.947.024 | 1.090.274 |
| Amounts owed by JUMBO SA to JUMBO TRADING LTD | 581.048 | 525.178 | 166.541 |
| 2.983.813 | 2.472.201 | 1.256.815 | |
| Amounts owed to JUMBO SA from JUMBO EC.B.LTD | 6.196.671 | 3.949.365 | 2.725.332 |
| Amounts owed by JUMBO SA to JUMBO EC.B LTD | 113.888 | 41.716 | 187.125 |
| 6.310.559 | 3.991.081 | 2.912.458 | |
| Amounts owed to JUMBO SA from JUMBO EC.R.S.R.L | 16.765 | 12.166 | 12.166 |
| Amounts owed by JUMBO SA to JUMBO EC.R.S.R.L. | - 16.765 |
- 12.166 |
- 12.166 |
The transactions with Directors and Board Members are presented below:
| Amounts in euro | THE GROUP | THE COMPANY |
|---|---|---|
| 31/12/2009 | 31/12/2009 | |
| Short term employee benefits: | ||
| Wages and salaries | 419.277 | 206.277 |
| Insurance service cost | 25.964 | 11.315 |
| Other fees and transactions to the members of the BoD | 705.575 | 705.575 |
| 1.150.816 | 923.167 | |
| Pension Benefits: | 31/12/2009 | 31/12/2009 |
| Defined benefits scheme | - | - |
| Defined contribution scheme | - | - |
| Other Benefits scheme | 13.570 | 13.570 |
| Payments through Equity | - | - |
|---|---|---|
| Total | 13.570 | 13.570 |
| Transactions with Directors and Board Members | ||
| THE GROUP | THE COMPANY | |
| 31/12/2008 | 31/12/2008 | |
| Short term employee benefits: | ||
| Wages and salaries | 418.147 | 189.405 |
| Insurance service cost | 24.685 | 10.602 |
| Other fees and transactions to the members of the BoD | 840.582 | 833.472 |
| 1.283.414 | 1.033.479 | |
| Pension Benefits: | ||
| Defined benefits scheme | ||
| Defined contribution scheme | ||
| Other Benefits scheme | 11.601 | 11.601 |
| Payments through Equity | - | - |
| Total | 11.601 | 11.601 |
| Transactions with Directors and Board Members | ||
| THE GROUP | THE COMPANY | |
| 30/06/2009 | 30/06/2009 | |
| Short term employee benefits: | ||
| Wages and salaries | 754.318 | 341.551 |
| Insurance service cost | 47.248 | 19.262 |
| Other fees and transactions to the members of the BoD | 980.109 | 973.334 |
| 1.781.676 | 1.334.147 | |
| Pension Benefits: | ||
| Defined benefits scheme | ||
| Defined contribution scheme | ||
| Other Benefits scheme | 23.202 | 23.202 |
| Payments through Equity | - | - |
| Total | 23.202 | 23.202 |
No loans whatsoever have been granted to members of the B.O.D. or other executives of the Group (nor their families).
There were no changes of transactions between the Company and the related parties that could have significant consequences in the financing position and the performance of the Company for the first half of the current financial year 2009/2010.
Sales and purchase of merchandise concerns those products that parent company trades, like toys, infant products, stationery, home products and seasonal items. Additionally, the terms of the transactions with the above related parties are equal to the ones applicable for transactions on a purely trading basis (upon substantiation of terms).
On 27.01.2010 the tax authorities completed the audit for the the financial years 01.07.2006- 30.06.2007, 01.07.2007-30.06.2008 and 01.07.2008-30.06.2009 of the parent conpany. The bookkeeping of the company was found adequate and accurate and there was no illegitimacy or errors which had effect on their validity. Additional taxes and tax payment in advance emerged from the afore-mentioned audit,
regarding the last financial year. The total amount of these payments was € 580.623 (€ 471.865 additional taxes and € 108.578 tax payment in advance).
The afore-mentioned amount has no effect at the income statement of the year ending on 30.06.2010, as the company had already formed relevant provisions during the previous fiscal years 2007,2008 and 2009. The whole amount due was paid to the greek tax authorities.
There are no other events subsequent to the balance sheet date that concern either the Group or the Company, which should be mentioned according to the IFRS.
The current half-yearly report of BoD for the period 01/07/2009 – 31/12/2009 has been published on the company's website www.jumbo.gr.
Moschato, 23 February 2010
With the authorization of the Board of Directors
Evangelos–Apostolos Vakakis
President of the Board of Directors and Managing Director
It is confirmed that the attached Interim Financial Statements for the period 01.07.2009-31.12.2009, are the ones approved by the Board of Directors of JUMBO S.A. on February 23, 2010 and communicated to the public by being uploaded at the Company's website www.jumbo.gr where they will remain at the disposal of the investment public for a period of 5 years at least from the date of their editing and publishing. It is noted that summarized financial information published in the press is intended to give the reader a general view but it does not provide a complete picture of the financial position and the results of the Group and the Company in compliance with International Financial Reporting Standards. It is also noted that for simplification purposes summarized financial information published in the press includes accounts which have been condensed and reclassified.
Moschato, 23 February 2010
For the Jumbo SA The President of the Board of Directors and Managing Director
Evangelos – Apostolos Vakakis
(All amounts are expressed in euros except from shares)
| THE GROUP | ||||||||
|---|---|---|---|---|---|---|---|---|
| Notes | 01/07/2009- 31/12/2009 |
01/10/2009- 31/12/2009 |
01/07/2008- 31/12/2008 |
01/10/2008- 31/12/2008 |
01/07/2008- 30/06/2009 |
|||
| Turnover | 292.083.231 | 175.556.033 | 276.006.810 | 168.460.798 | 467.808.456 | |||
| Cost of sales | (140.615.171) | (80.724.484) | (133.346.833) | (78.494.843) | (213.537.578) | |||
| Gross profit | 151.468.060 | 94.831.549 | 142.659.977 | 89.965.955 | 254.270.878 | |||
| Other income | 1.325.440 | 868.095 | 1.347.324 | 965.068 | 2.884.891 | |||
| Distribution costs | (62.583.697) | (34.739.804) | (59.188.661) | (33.047.159) | (108.708.455) | |||
| Administrative expenses Other expenses |
(9.377.768) (2.462.896) |
(4.769.187) (1.703.469) |
(9.166.652) (2.382.676) |
(4.960.749) (1.716.718) |
(15.937.459) (4.330.873) |
|||
| Profit before tax, interest and investment results |
78.369.140 | 54.487.185 | 73.269.313 | 51.206.397 | 128.178.982 | |||
| Finance costs | (3.538.266) | (1.520.471) | (4.210.025) | (2.122.257) | (7.718.913) | |||
| Finance income | 1.927.888 | 1.216.852 | 1.149.061 | 777.641 | 2.816.770 | |||
| (1.610.378 | (303.620) | (3.060.964) | (1.344.616) | (4.902.143) | ||||
| Profit before taxes | 76.758.762 | 54.183.565 | 70.208.349 | 49.861.781 | 123.276.839 | |||
| Income tax | 4.2 | (27.374.521) | (22.327.434) | (14.804.343) | (10.104.816) | (27.533.426) | ||
| Profits after tax | 49.384.241 | 31.856.131 | 55.404.005 | 39.756.965 | 95.743.413 | |||
| Attributable to: Shareholders of the parent company Non controlling interests |
49.384.241 - |
31.856.131 | 55.404.005 - |
39.756.965 - |
95.743.413 - |
|||
| Earnings per Share Basic earnings per share (€/share) |
4.3 | 0,3902 | 0,2454 | 0,4570 | 0,3279 | 0,7897 | ||
| Diluted earnings per share (€/share) |
4.3 | 0.3830 | 0,2450 | 0,4342 | 0,3105 | 0,7516 | ||
| Earnings before interest, tax, investment results and depreciation Earnings before interest, tax |
84.416.691 | 57.526.987 | 78.743.517 | 54.062.147 | 139.629.613 | |||
| and investment results Profit before tax |
78.369.140 76.758.762 |
54.487.185 54.183.565 |
73.269.313 70.208.349 |
51.206.397 49.861.781 |
128.178.982 123.276.839 |
|||
| Profit after tax | 49.384.241 | 31.856.131 | 55.404.005 | 39.756.965 | 95.743.413 | |||
| THE COMPANY | ||||||
|---|---|---|---|---|---|---|
| Notes | 01/07/2009- 31/12/2009 |
01/10/2009- 31/12/2009 |
01/07/2008- 31/12/2008 |
01/10/2008- 31/12/2008 |
01/07/2008- 30/06/2009 |
|
| Turnover | 274.948.894 | 164.418.294 | 262.422.995 | 158.848.421 | 444.140.428 | |
| Cost of sales | (141.054.485) | (81.266.456) | (134.880.699) | (79.044.848) | (214.401.819) | |
| Gross profit | 133.894.409 | 83.151.838 | 127.542.296 | 79.803.573 | 229.738.609 | |
| Other income | 1.189.776 | 770.246 | 1.271.864 | 916.227 | 2.652.435 | |
| Distribution costs | (57.625.567) | (31.341.310) | (55.358.664) | (30.512.228) | (102.201.877) | |
| Administrative expenses | (8.206.551) | (4.225.464) | (7.566.109) | (4.044.037) | (13.094.368) | |
| Other expenses | (1.980.792) | (1.333.779) | (1.970.279) | (1.339.625) | (3.770.024) | |
| Profit before tax, interest and investment results |
67.271.276 | 47.021.530 | 63.919.109 | 44.823.909 | 113.324.776 | |
| Finance costs | (3.387.417) | (1.472.661) | (3.994.186) | (2.010.705) | (7.312.226) | |
| Finance income | 1.132.307 | 753.136 | 675.187 | 442.142 | 1.736.268 | |
| (2.255.109) | (719.525) | (3.318.999) | (1.568.564) | (5.575.958) | ||
| Profit before taxes | 65.016.167 | 46.302.006 | 60.600.110 | 43.255.345 | 107.748.818 | |
| Income tax | 4.2 | (26.152.194) | (21.500.676) | (13.782.784) | (9.390.421) | (25.869.536) |
| Profits after tax | 38.863.973 | 24.801.330 | 46.817.325 | 33.864.924 | 81.879.282 | |
| Attributable to: Shareholders of the parent company Non controlling interests |
38.863.973 - |
24.801.330 | 46.817.325 - |
33.864.924 - |
0 81.879.282 - |
|
| Earnings per Share Basic earnings per share (€/share) |
4.3 | 0,3071 | 0,1911 | 0,3862 | 0,2793 | 0,6754 |
| Diluted earnings per share | ||||||
| (€/share) | 4.3 | 0,3022 | 0,1908 | 0,3683 | 0,2652 | 0,6451 |
| Earnings before interest, tax, investment results and depreciation Earnings before interest, tax |
72.584.312 | 49.665.577 | 68.735.479 | 47.324.382 | 123.424.804 | |
| and investment results | 67.271.276 | 47.021.530 | 63.919.109 | 44.823.909 | 113.324.776 | |
| Profit before tax | 65.016.167 | 46.302.006 | 60.600.110 | 43.255.345 | 107.748.818 | |
| Profit after tax | 38.863.973 | 24.801.330 | 46.817.325 | 33.864.924 | 81.879.282 |
(All amounts are expressed in euros except from shares)
| Statement of Comprehensive Income | ||||||||
|---|---|---|---|---|---|---|---|---|
| THE GROUP | ||||||||
| 01/7/2009- | 01/10/2009- | 01/7/2008- | 01/10/2008- | 01/07/2008- | ||||
| 31/12/2009 | 31/12/2009 | 31/12/2008 | 31/12/2008 | 30/06/2009 | ||||
| Net profit (loss) for the period | 49.384.241 | 31.856.131 | 55.404.005 | 39.756.965 | 95.743.413 | |||
| Exchange differences on | ||||||||
| translation of foreign operations | (11.031) | (15.403) | (208.274) | (153.138) | (329.886) | |||
| Other comprehensive income for the period after tax |
(11.031) | (15.403) | (208.274) | (153.138) | (329.886) | |||
| Total comprehensive income | ||||||||
| for the period | 49.373.210 | 31.840.728 | 55.195.731 | 39.603.827 | 95.413.527 | |||
| Total comprehensive income | ||||||||
| for the period to: | ||||||||
| Owners of the company | 49.373.210 | 31.840.728 | 55.195.731 | 39.603.827 | 95.413.527 | |||
| Non controlling interests | - | - | - | - | - | |||
| Statement of Comprehensive Income | ||||||||
| THE COMPANY | ||||||||
| 01/7/2009- | 01/10/2009- | 01/7/2008- | 01/10/2008- | 01/07/2008- | ||||
| 31/12/2009 | 31/12/2009 | 31/12/2008 | 31/12/2008 | 30/06/2009 | ||||
| Net profit (loss) for the period | 38.863.973 | 24.801.330 | 46.817.325 | 33.864.924 | 81.879.282 | |||
| Exchange differences on translation of foreign operations |
- | - | - | - | - | |||
| Other comprehensive income | ||||||||
| for the period after tax | - | - | - | - | - | |||
| Total comprehensive income | ||||||||
| for the period | 38.863.973 | 24.801.330 | 46.817.325 | 33.864.924 | 81.879.282 | |||
| Total comprehensive income for the period to: |
||||||||
| Owners of the company | 38.863.973 | 24.801.330 | 46.817.325 | 33.864.924 | 81.879.282 | |||
| Non controlling interests | - | - | - | - | - |
(All amounts are expressed in euros unless otherwise stated)
| THE GROUP | THE COMPANY | ||||||
|---|---|---|---|---|---|---|---|
| Notes | 31/12/2009 | 31/12/2008 | 30/06/2009 | 31/12/2009 | 31/12/2008 | 30/06/2009 | |
| Assets Non current |
|||||||
| Property, plant and equipment Investment property Investments in subsidiaries |
4.4 4.5 4.6 |
305.919.209 8.164.809 - |
266.051.008 8.558.287 - |
280.194.566 8.359.645 - |
235.133.332 8.164.809 62.979.798 |
209.822.244 8.558.287 42.979.798 |
219.151.690 8.359.645 42.979.797 |
| Other long term receivables | 2.710.707 | 3.020.845 | 3.009.261 | 2.706.004 | 3.016.163 | 3.004.580 | |
| 316.794.725 | 277.630.140 | 291.563.471 | 308.983.943 | 264.376.491 | 273.495.712 | ||
| Current Inventories Trade debtors and other trading |
154.983.311 | 169.768.763 | 191.225.530 | 143.644.929 | 157.756.817 | 180.075.840 | |
| receivables | 20.523.284 | 19.922.882 | 21.661.192 | 27.171.196 | 23.683.673 | 24.555.868 | |
| Other receivables | 41.756.153 | 42.025.180 | 44.190.787 | 37.127.732 | 32.958.599 | 38.782.346 | |
| Other current assets | 3.397.747 | 4.571.749 | 5.562.229 | 3.177.206 | 4.296.990 | 5.468.012 | |
| Cash and cash equivalents | 4.7 | 221.560.926 | 70.468.704 | 109.665.849 | 169.175.060 | 46.429.450 | 83.627.841 |
| 442.221.421 | 306.757.278 | 372.305.587 | 380.296.123 | 265.125.529 | 332.509.907 | ||
| Total assets | 759.016.146 | 584.387.418 | 663.869.058 | 689.280.066 | 529.502.020 | 606.005.619 | |
| Equity and Liabilities | |||||||
| Equity attributable to the shareholders of the parent entity |
4.8 | ||||||
| Share capital | 4.8.1 | 181.731.746 | 169.728.602 | 169.728.602 | 181.731.746 | 169.728.602 | 169.728.602 |
| Share premium reserve | 4.8.1 | 40.713.079 | 7.547.078 | 7.547.078 | 40.713.079 | 7.547.078 | 7.547.078 |
| Translation reserve | (795.835) | (663.192) | (784.804) | - | - | - | |
| Other reserves | 4.8.2 | 86.043.095 | 27.455.890 | 27.455.890 | 86.043.095 | 27.455.890 | 27.455.890 |
| Retained earnings | 114.622.098 | 111.378.637 | 151.718.043 | 53.412.751 | 65.967.009 | 101.028.966 | |
| 422.314.183 | 315.447.014 | 355.664.810 | 361.900.671 | 270.698.579 | 305.760.536 | ||
| Non controlling interests | - | - | - | - | - | ||
| Total equity | 422.314.183 | 315.447.014 | 355.664.810 | 361.900.671 | 270.698.579 | 305.760.536 | |
| Long Term liabilities Liabilities for compensation to personnel due for retirement |
2.666.431 | 2.176.818 | 2.371.857 | 2.662.635 | 2.174.732 | 2.369.771 | |
| 4.9/4.1 | |||||||
| Long term loan liabilities | 0/4.11 | 157.476.017 | 98.474.496 | 180.877.597 | 153.340.330 | 92.906.368 | 176.781.850 |
| Other long term liabilities | 6.246 | 6.071 | 13.130 | 6.246 | 6.071 | 6.156 | |
| Deferred tax liabilities | 4.13 | 4.406.104 | 2.796.404 | 3.002.983 | 4.412.355 | 2.802.644 | 3.005.747 |
| Total non-current liabilities | 164.554.798 | 103.453.789 | 186.265.568 | 160.421.566 | 97.889.815 | 182.163.525 | |
| Current liabilities | |||||||
| Provisions | 637.566 | 487.516 | 548.738 | 637.566 | 487.516 | 548.738 | |
| Trade and other payables | 50.911.220 | 47.764.672 | 66.449.052 | 51.535.067 | 48.113.274 | 66.612.633 | |
| Current tax liabilities | 4.14 | 68.423.321 | 47.399.402 | 36.726.584 | 67.750.269 | 46.520.681 | 34.995.722 |
| Short-term loan liabilities Long term loan liabilities payable in the |
- | - | - | - | - | - | |
| subsequent year | 4.12 | 2.480.241 49.694.817 |
43.247.782 26.587.242 |
3.047.870 15.166.436 |
1.817.917 | 42.691.974 | 1.655.230 |
| Other current liabilities | 45.217.010 | 23.100.180 | 14.269.235 | ||||
| Total current liabilities | 172.147.165 | 165.486.614 | 121.938.680 | 166.957.829 | 160.913.625 | 118.081.557 | |
| Total liabilities | 336.701.963 | 268.940.403 | 308.204.248 | 327.379.395 | 258.803.441 | 300.245.083 | |
| Total equity and liabilities | 759.016.146 | 584.387.418 | 663.869.058 | 689.280.066 | 529.502.020 | 606.005.619 |
(All amounts are expressed in euros unless otherwise stated)
| THE GR OU P |
|||||||||
|---|---|---|---|---|---|---|---|---|---|
| Sha ital re c ap |
Sha re miu pre m res erv e |
Tra nsl atio n res erv e |
Sta tuto ry res erv e |
Tax - f ree re ser ves |
Ext rdi rao nar y res erv es |
Oth er res erv es |
Ret ed ea ain rnin gs |
Tot al Equ ity |
|
| t Ju t 1s Res d b ala ly 200 9, a rdi he IFR S tate to t nce s a s a cco ng |
169 .72 8.6 02 |
7.5 47. 078 |
(78 04) 4.8 |
13. 510 .89 |
0 1.7 97. 944 |
12. 123 .47 1 |
23. 585 |
151 .71 8.0 43 |
355 .66 4.8 10 |
| es i ity Ch n E ang qu Sha ita l in du rsio f b ond loa e to re c ap cre ase co nve n o n of r s d to rsio f b ond loa Inc rea se ese rve ue co nve n o n |
12. 003 .14 4 |
34. 554 .13 4 |
(1 2.1 66) |
12. 003 .14 4 34. 541 .96 8 |
|||||
| De ferr ed tax du e to rsio f bo nd loa co nve n o n |
(1. 204 .17 8) |
3.1 68 |
(1.2 ) 01. 010 |
||||||
| Exp f th har ita l in ens es o e s e c ap cre ase De ferr ed tax atio f sh ita l in n o are ca p cre ase ex pen ses Div ide nd of t he fisc al y 20 08- 200 9 ear Sta tut ory res erv e Ext rdin rao ary res erv es |
( 229 .94 4) 45. 989 |
4.0 40. 580 |
54. 555 .62 3 |
( 27. 883 .98 5) ( 4.0 40. 580 ) (5 4.5 55. 623 ) |
(22 44) 9.9 45. 989 (27 85) .88 3.9 - - - |
||||
| Tra ctio wit h o nsa ns wn ers |
12. 003 .14 4 |
33. 166 .00 1 |
- | 580 4.0 40. |
- | .62 3 54. 555 |
(8.9 98) |
(86 .48 88) 0.1 |
276 3 17. .16 |
| Ne t Pr ofit for the riod 01 /07 /20 09- 31/ 12/ 200 9 pe Oth hen sive inc er c om pre om e Exc han diff n tr lati of f ign tio ge ere nce s o ans on ore op era ns Oth hen sive inc e fo r th erio d er c om pre om e p al c hen sive inc e fo r th erio d Tot om pre om e p Bal t 31 st D mb 200 9 a rdi to I FRS anc e a s a ece er cco ng |
181 .73 1.7 46 |
40. 713 .07 9 |
(11 .03 1) (11 1) .03 (11 1) .03 (79 35) 5.8 |
17. 551 .47 |
0 1.7 97. 944 |
66. 679 .09 |
4 14. 587 |
49. 384 .24 1 49. 384 .24 1 114 .62 2.0 98 |
49. 384 .24 1 (11 1) .03 (11 1) .03 49. 373 .21 0 422 .31 4.1 83 |
| Res d b ala 1st Jul 200 8 a rdi to I FRS tate at nce as y cco ng |
84. 864 .30 1 |
7.6 78. 828 |
(45 18) 4.9 |
9.9 13. 166 |
1.7 97. 944 |
54. 555 .62 |
2 23. 585 |
126 .25 1.4 47 |
284 .62 9.9 76 |
| Ch e in Eq uity ang Sha ita l in wi th c ita liza tio f re re c ap cre ase ap n o serv es f th har ita l in Exp ens es o e s e c ap cre ase ferr ed tax lia bili ty d to sha ita l in De ue re c ap cre ase ex pen ses Sta tut ory res erv e |
84. 864 .30 1 |
(1 64. 689 ) 32. 937 |
3.5 97. 724 |
( 84. 864 .30 1) |
( 3.5 97. 724 ) |
- (16 89) 4.6 32. 937 - |
|||
| Ext rdin rao ary res erv es Div ide nd of t he fisc al y 20 07- 200 8 ear |
42. 432 .15 1 |
( 42. 432 .15 1) ( 24. 246 .94 3) |
- (24 43) .24 6.9 |
||||||
| Tra ctio wit h o nsa ns wn ers 1/0 7/2 /12 /20 Ne t p rof it fo r th erio d 0 008 -31 08 e p Tot al c hen sive inc om om e |
84. 864 .30 1 |
(13 52) 1.7 |
- | 3.5 97. 724 |
- | (42 51) .43 2.1 |
- | (70 18) .27 6.8 55. 404 .00 5 |
(24 95) .37 8.6 55. 404 .00 5 |
| pre diff lati of f ign tio Exc han n tr ge ere nce s o ans on ore op era ns Oth hen sive inc e fo r th erio d er c om pre om e p |
( 4) 208 .27 ( 208 .27 4) |
- (20 74) 8.2 (20 8.2 74) |
|||||||
| Tot al c hen sive inc e fo r th erio d om pre om e p |
(20 8.2 74) |
404 .00 55. 5 |
195 .73 55. 1 |
||||||
| Bal t 31 st D mb 200 8 anc e a s a ece er |
169 .72 8.6 02 |
47. 078 7.5 |
(66 3.1 92) |
13. 510 .89 0 |
1.7 97. 944 |
12. 123 .47 1 |
23. 585 |
111 .37 8.6 37 |
315 .44 7.0 14 |
| GR THE OU P |
|||||||||
|---|---|---|---|---|---|---|---|---|---|
| Sha ital re c ap |
Sha re miu pre m res erv e |
Tra nsl atio n res erv e |
Sta tuto ry res erv e |
Tax - f ree re ser ves |
Ext rdi rao nar y res erv es |
Oth er res erv es |
Ret ed ea ain rnin gs |
Tot al Equ ity |
|
| t Ju t 1s Res tate d b ala ly 200 8, a rdi to t he IFR S nce s a s a cco ng |
84. 864 .30 1 |
7.6 78. 828 |
(45 18) 4.9 |
9.9 13. 166 |
1.7 97. 944 |
54. 555 .62 2 |
23. 585 |
126 .25 1.4 47 |
284 .62 9.9 76 |
| Ch in E ity ang es qu |
|||||||||
| Sha ita l in wi th c ita liza tio f re re c ap cre ase ap n o serv es |
84. 864 .30 1 |
( 84. 864 .30 1) |
- | ||||||
| Sta tut ory res erv e |
3.5 97. 724 |
( 3.5 97. 724 ) |
- | ||||||
| Ext rdin rao ary res erv es |
42. 432 .15 1 |
( 42. 432 .15 1) |
- | ||||||
| Exp f th har ita l in ens es o e s e c ap cre ase |
(1 64. 689 ) |
(16 89) 4.6 |
|||||||
| De ferr ed tax lia bili ty d to sha ita l in ue re c ap cre ase ex pen ses |
32. 937 |
32. 937 |
|||||||
| Div ide nd of t he fisc al y 01 /07 /20 07- 30/ 06/ 200 8 ear |
( 24. 246 .94 3) |
(24 43) .24 6.9 |
|||||||
| Tra ctio wit h o nsa ns wn ers |
84. 864 .30 1 |
(13 52) 1.7 |
- | 3.5 97. 724 |
- | (42 51) .43 2.1 |
- | (70 18) .27 6.8 |
(24 95) .37 8.6 |
| Ne rof it fo r th erio d 0 1/0 7/2 008 /06 /20 t p -30 09 e p |
95. 743 .41 3 |
95. 743 .41 3 |
|||||||
| Tot al c hen sive inc om pre om e |
|||||||||
| han diff n tr lati of f ign tio Exc ge ere nce s o ans on ore op era ns |
( 329 .88 6) |
(32 9.8 86) |
|||||||
| Oth hen sive inc e fo r th erio d er c om pre om e p |
( 329 .88 6) |
(32 86) 9.8 |
|||||||
| Tot al c hen sive inc e fo r th erio d om pre om e p |
(32 86) 9.8 |
95. 743 .41 3 |
95. 413 .52 7 |
||||||
| Bal t 30 th J 20 09 anc e a s a une |
169 .72 8.6 02 |
7.5 47. 078 |
(78 04) 4.8 |
13. 510 .89 0 |
1.7 97. 944 |
12. 123 .47 1 |
23. 585 |
151 .71 8.0 43 |
355 .66 4.8 10 |
(All amounts are expressed in euros unless otherwise stated)
| THE CO MP AN Y |
||||||||
|---|---|---|---|---|---|---|---|---|
| Sha ita l re ca p |
Sha re miu pre m res erv e |
Sta tuto ry res erv e |
Tax - f ree res erv es |
Ext rdi rao na ry res erv es |
Oth er res erv es |
Ret ain ed ea rni ng s |
al ity Tot Equ |
|
| st J Ba lan at 1 uly 20 09, rdi to the IFR S ces as ac co ng |
169 .72 8.6 02 |
7.5 47. 078 |
13. 510 .89 0 |
1.7 97. 944 |
12. 123 .47 1 |
23. 585 |
101 .02 8.9 66 |
305 .76 0.5 36 |
| Ch s in uity Eq an ge Sha ita l in du e t rsio f b d lo re c ap cre ase o c on ve n o on an of du rsio f b d lo Inc e t rea se res erv es o c on ve n o on an |
12. 003 .14 4 |
34. 554 .13 4 |
( 12. 166 ) |
12. 003 .14 4 8 34. 541 .96 |
||||
| ferr rsio f b De ed ta x d to d lo ue co nve n o on an |
( ) 1.2 04. 178 |
3.1 68 |
( ) 1.2 01. 010 |
|||||
| of ita l in Exp the sh ens es are ca p cre ase De ferr ed ta xat ion of sh ita l in are ca p cre ase ex pe nse s Div ide nd of the fis l ye 200 8-2 009 ca ar Sta tut ory re ser ve Ext rdi rao na ry r ese rve s |
( 4) 229 .94 45. 989 |
4.0 40. 580 |
54. 555 .62 3 |
( 27. 883 .98 5) ( 4.0 40. 580 ) ( 54. 555 .62 3) |
( 4) 229 .94 45. 989 ( 5) 27. 883 .98 - - - |
|||
| Tra ctio wit h o nsa ns wn ers |
12. 003 .14 4 |
33. 166 .00 1 |
4.0 40. 580 |
- | 54. 555 .62 3 |
( 98) 8.9 |
( 8) 86. 480 .18 |
17. 276 .16 2 |
| Ne t Pr ofi t fo r th eri od 01 /07 /20 09- 31/ 12/ 200 9 e p |
38. 363 .97 3 |
38. 363 .97 3 |
||||||
| Oth reh ive inc er co mp ens om e Exc ha e d iffe tra nsla tio f fo reig rat ion ng ren ces on n o n o pe s Oth reh ive in fo r th eri od er co mp ens co me e p |
- - |
|||||||
| Tot al c hen siv e in fo r th erio d om pre co me e p |
- 38. 863 .97 3 |
- 38. 863 .97 3 |
||||||
| Ba lan at 31s t D mb 200 9 a rdi to IFR S ce as ece er cco ng |
181 .73 1.7 46 |
40. 713 .07 9 |
17. 551 .47 0 |
1.7 97. 944 |
66. 679 .09 4 |
14. 587 |
53. 412 .75 1 |
361 .90 0.6 71 |
| Res ed ba lan 1st Jul 200 8 a rdi IFR S tat at to ce as y cco ng |
84. 864 .30 1 |
7.6 78. 828 |
9.9 13. 166 |
1.7 97. 944 |
54. 555 .62 2 |
23. 585 |
89. 426 .50 3 |
248 .25 9.9 48 |
| Ch in Equ ity an ge Sha ita l in ith ita liza tio f re re c ap cre ase w ca p n o ser ves Exp of the sh ita l in ens es are ca p cre ase De ferr ed ta x li ab ility du e t ha ita l in o s re c ap cre ase ex pe nse s Div ide nd of the fis l ye 200 7-2 008 ca ar |
84. 864 .30 1 |
( 164 .68 9) 32. 937 |
( 84. 864 .30 1) |
( 24. 246 .94 3) |
- ( 9) 164 .68 32. 937 ( 3) 24. 246 .94 |
|||
| Sta tut ory re ser ve rdi |
3.5 97. 724 |
( 3.5 97. 724 ) |
0 | |||||
| Ext rao na ry r ese rve s Tra ctio wit h o nsa ns wn ers |
84. 864 .30 1 |
( 131 2) .75 |
3.5 97. 724 |
- | 42. 432 .15 1 ( 42. 432 1) .15 |
- | ( 42. 432 1) .15 ( 70. 276 .81 8) |
0 ( 24. 378 .69 5) |
| Ne rof it fo r th eri od /07 /20 31/ 12/ t p 01 08- 200 8 e p |
46. 817 .32 5 |
46. 817 .32 5 |
||||||
| al reh ive in Tot co mp ens co me ha e d iffe nsla tio f fo reig ion Exc tra rat ng ren ces on n o n o pe s |
- - |
|||||||
| Oth reh ive in fo r th eri od er co mp ens co me e p od Tot al reh ive in fo r th eri co ens co me |
- | - | ||||||
| mp e p Ba lan at 31s t D mb 200 8 ce as ece er |
169 .72 8.6 02 |
7.5 47. 078 |
13. 510 .89 0 |
1.7 97. 944 |
12. 123 .47 1 |
23. 585 |
65. 967 .00 9 |
- 270 .69 8.5 78 |
| Th e a |
ing tes cco mp an y no co |
itu int nst te an |
ral of th art eg p |
e f ina nci al sta |
tem ts. en |
| - - | $\sim$ $\sim$ $\sim$ $\sim$ $\sim$ $\sim$ $\sim$ | _____ | |
|---|---|---|---|
| TH E C |
OM PA NY |
|||||||
|---|---|---|---|---|---|---|---|---|
| Sha ita l re ca p |
Sha re mi pre um res erv e |
Sta tut ory res erv e |
Tax - f ree res erv es |
Ext rdi rao na ry res erv es |
Oth er res erv es |
Re d ea tai ne rni ng s |
Tot al Eq uity |
|
| st J Res tat ed ba lan t 1 uly 20 08, rdi to th e I FRS ce s a s a ac co ng |
84. 864 .30 1 |
7.6 78. 828 |
9.9 13. 166 |
1.7 97. 944 |
54. 555 .62 2 |
23. 585 |
89. 426 .50 3 |
248 .25 9.9 48 |
| Ch s in Eq uity an ge ita l in ith ita liza tio f re Sha re ca p cre ase ca p n o ser ve s w Sta tut |
84. 864 .30 1 |
3.5 97. 724 |
( 1) 84. 864 .30 |
3.5 97. 724 |
- | |||
| ory re ser ve Ext rdi rao na ry r ese rve s |
42. 432 .15 1 |
( ) ( 42. 432 .15 1) |
- - |
|||||
| of ita l in Exp the sh ens es are ca p cre ase fer red ta x li ab ility du e t ha ita l in De o s re ca p cre ase ex pe nse s |
( 9) 164 .68 32. 937 |
( 9) 164 .68 32. 937 |
||||||
| Div ide nd of th e f isc al y r 0 1/0 7/2 007 -30 /06 /20 08 ea Tra cti ith nsa on s w ow ne rs |
84. 864 .30 1 |
( 2) 131 .75 |
3.5 97. 724 |
- | ( 0) 42. 432 .15 |
- | ( 24. 246 .94 3) ( 8) 70. 276 .81 |
( 3) 24. 246 .94 ( 5) 24. 378 .69 |
| Ne rof it fo r th eri od /07 /20 30/ 06/ t p 01 08- 200 9 e p |
81. 879 .28 2 |
81. 879 .28 2 |
||||||
| Tot al reh siv e i e f the rio d co mp en nc om or pe |
81. 879 .28 2 |
81. 879 .28 2 |
||||||
| Ba lan 30 th J e 2 009 at ce as un |
169 .72 8.6 02 |
7.5 47. 078 |
13. 510 .89 0 |
1.7 97. 944 |
12. 123 .47 1 |
23. 585 |
10 1.0 28. 966 |
305 .76 0.5 36 |
(All amounts are expressed in euros unless otherwise stated)
| THE GROUP | THE COMPANY | ||||||
|---|---|---|---|---|---|---|---|
| Notes | 31/12/2009 | 31/12/2008 | 30/6/2009 | 31/12/2009 | 31/12/2008 | 30/6/2009 | |
| Cash flows from operating activities |
|||||||
| Cash flows from operating activities |
4.15 | 134.912.133 | 83.531.727 | 118.219.400 | 117.941.334 | 73.351.108 | 103.299.485 |
| Interest paid | (2.474.756) | (576.908) | (5.596.584) | (2.336.705) | (540.862) | (5.201.600) | |
| Income tax paid | (9.356.104) | (7.297.343) | (27.196.085) | (8.107.926) | (6.360.017) | (25.440.066) | |
| Cash flows from operating activities |
123.081.273 | 75.657.477 | 85.426.730 | 107.496.704 | 66.450.230 | 72.657.819 | |
| Cash flows from investing activities Acquisition of non current assets |
(31.804.993) | (30.955.163) | (47.515.800) | (22.570.847) | (20.201.186) | (34.618.285) | |
| Sales of tangible assets | 92.392 | 7.901 | 37.775 | 87.432 | 7.901 | 10.538 | |
| Share Capital increase of subsidiaries |
- | - | - | (20.000.000) | (4.999.923) | (4.999.923) | |
| Interest received | 1.827.331 | 948.253 | 2.634.428 | 1.132.307 | 675.187 | 1.736.268 | |
| Net cash flows from investing activities |
(29.885.270) | (29.999.009) | (44.843.597) | (41.351.108) | (24.518.021) | (37.871.402) | |
| Cash flows from financing activities Income from share capital increase |
46.557.277 | - | - | 46.557.277 | - | - | |
| Share capital increase expenses | (229.944) | (164.689) | (164.689) | (229.944) | (164.689) | (164.689) | |
| Dividends paid to shareholders | - | (23.978.707) | (24.360.674) | - | (23.978.707) | (24.360.674) | |
| Loans received | 20.000.000 | 20.000.000 | 105.000.000 | 20.000.000 | 20.000.000 | 105.000.000 | |
| Loans paid | (47.235.487) | (624.923) | (41.263.515) | (46.545.111) | - | (40.000.000) | |
| Payments of capital of financial leasing |
(380.600) | (306.490) | (606.055) | (380.600) | (304.968) | (578.818) | |
| Net cash flows from financing activities |
18.711.247 | (5.074.806) | 38.605.067 | 19.401.623 | (4.448.364) | 39.895.819 | |
| Increase/(decrease) in cash and cash equivalents (net) |
111.907.250 | 40.583.661 | 79.188.201 | 85.547.219 | 37.483.846 | 74.682.236 | |
| Cash and cash equivalents in the beginning of the period |
109.665.849 | 29.885.207 | 30.477.648 | 83.627.841 | 8.945.605 | 8.945.605 | |
| Exchange difference on cash and cash equivalents |
(12.173) | (166) | - | - | - | - | |
| Cash and cash equivalents at the end of the period |
221.560.926 | 70.468.704 | 109.665.849 | 169.175.060 | 46.429.450 | 83.627.841 | |
| Cash in hand Carrying amount of band |
2.782.672 | 2.693.053 | 2.159.485 | 2.521.449 | 2.645.169 | 2.065.558 | |
| deposits and bank overdrafts | 10.902.210 | 16.328.352 | 6.768.086 | 9.975.621 | 13.096.176 | 5.337.768 | |
| Sight and time deposits | 207.876.044 | 51.447.299 | 100.738.277 | 156.677.990 | 30.688.105 | 76.224.514 | |
| Cash and cash equivalents | 221.560.926 | 70.468.704 | 109.665.849 | 169.175.060 | 46.429.450 | 83.627.841 |
Group's Consolidated Financial Statements have been prepared in accordance with the International Financial Reporting Standards (IFRS) as those have been issued by the International Accounting Standards Board (IASB).
JUMBO is a trading company, established according to the laws in Greece. Reference made to the "COMPANY" or "JUMBO S.A." indicates, unless otherwise stated in the text, the Group "JUMBO" and its fully consolidated subsidiary companies.
The company's distinctive title is "JUMBO" and it has been registered in its articles of incorporation as well as by the department for trademarks of the Ministry of Development as a brand name for JUMBO products and services under number 127218 with protection period after extension until 5/6/2015.
The Company was incorporated in 1986 (Government Gazette 3234/26.11.1986) and its duration was set at thirty (30) years. According to the decision of the Extraordinary General Meeting of the shareholders dated 3/5/2006 which was approved by the decision of the Ministry of Development numbered K2- 6817/9.5.2006, the duration of the company was extended to seventy years (70) from the date of its registration in Register of Societes Anonyme.
Originally the company's registered office was at the Municipality of Glyfada, at 11 Angelou Metaxa street. According to the same decision (mentioned above) of the Extraordinary General Meeting of shareholders which was approved by the decision of the Ministry of Development numbered K2- 6817/9.5.2006 the registered office of the company was transferred to the Municipality of Moschato in Attica and specifically at 9 Kyprou street and Ydras, area code 183 46.
The company is registered in the Register of Societes Anonyme of the Ministry of Development, Department of Societes Anonyme and Credit, under No 7650/06/Β/86/04. Activity of the company is under the law 2190/1920. Interim Financial Statements of 31 December 2009 (01.07.2009-31.12.2009) have been approved by the Board of Directors on 23 February 2010.
The company's main activity is the retail sale of toys, baby items, seasonal items, decoration items, books and stationery and is classified based on the STAKOD 03 bulletin of the National Statistics Service in Greece (E.S.Y.E.) under the sector "Other retail trade of new items in specialized shops" (STAKOD category 525.9). A small part of its activities is the wholesale of toys and similar items to third parties.
Since 19/7/1997 the Company has been listed on the Stock Exchange and since April 2005 participates in MID 40 index. Based on the stipulations of the new Regulation of the Stock Exchange, the Company fulfills the criterion enabling it to be placed under the category "of high capitalization" and according to article 339 in it, as of 28/11/2005 (date it came to force), the Company's shares are placed under this category. Additionally the Stock Exchange applying the decision made on 24/11/2005 by its Board of Directors, regarding the adoption of a model of FTSE Dow Jones Industry Classification Benchmark (ICB), as of 2/1/2006 classified the Company under the sector of financial activity Toys, which includes only the company "JUMBO".
Within its 23 years of operation, the Company has become one of the largest companies in retail sale. Today the company's network in Greece ,Cyprus and Bulgaria counts 45 stores.
At 31 December 2009 the Group employed 5.114 individuals as staff, of which 2.878 permanent staff and 2.236 sesonal staff. The average number of staff for the period ended, 01/07/2009 – 31/12/2009, was 3.669 individuals (2.778 as permanent and 891 as extra staff).
The enclosed financial statements of the Group and the Company with date December 31st of 2009 , for the period of July 1st 2009 to December 31st 2009 have been compiled according to the historical cost convention, the going concern principle and they comply with International Financial Reporting Standards (IFRS) as those have been issued by the International Accounting Standards Board (IASB), and have been adopted by the European Union, as well as their interpretations issued by the Standards Interpretation Committee (I.F.R.I.C.) of IASB, and are consistent to IAS 34 "Interim Financial Information".
Interim summary financial statements do not contain all the information and notes required in annual financial statements and must be studied in addition to the financial statements of the Company and the Group of the 30th of June, 2009 which have been uploaded at the Company's website www.jumbo.gr.
The reporting currency is Euro (currency of the country of the Company's headquarters) and all amounts are reported in Euro unless stated otherwise.
The preparation of financial statements according to International Financial Reporting Standards (IFRS) demands the use of estimate and judgment on the implementation of accounting principles. Significant assumptions made by the Management regarding the application of the Company's accounting principles and methods have been highlighted whenever this has been deemed necessary. Estimates and judgments made by the Management are constantly evaluated and are based on experiential data and other factors, including future events considered as predictable under normal circumstances.
Basic accounting principles adopted for the preparation of these financial statements have been also applied to the financial statements of 2008-2009 and have been applied to all the periods presented apart from the changes listed below.
Changes in the accounting principles which have been adopted are as follows :
The Group has adopted IFRS 8, "Operating Segments" which replaces IAS 14 'Segment reporting'. IFRS 8 has been applied retrospectively, i.e. through adjustment of accounts and presentation of items for the year 2008. Therefore the comparative items for 2008, included in the financial statements, differ from those published in the financial statements for the period ended as at 30.6.2009. The adoption of the new Standard has affected the way the Group recognizes its operating sectors for the purposes of providing information and the results of every sector are presented based on the items held and used by the Management for internal information purposes. The main changes are summarized as follows :
There have been defined 3 geographical segments, as operating segments. The profit (or loss) of each segment is based on the operating results. The profit (or loss) of operating segments does not include finance cost and finance income included in the results arising from investments in the share capital of companies as well as profit or loss from taxes or from discontinued operations.
Presentation of operating segments is provided in the note 4.1.
The basic changes to this Standard are summarized as separate presentation of changes in equity arising from transactions with the owners in their property as owners (ex. dividends, capital increases) and from
other changes in equity (ex. adjustment reserves). Furthermore, the improved version of the Standard brings changes to terminology as well as to the presentation of financial statements.
However, the new definitions set in the Standard, do not change the regulations pertaining to recognition, measurement or disclosures of the particular transactions and other events required by the remaining Standards.
The amendment to IAS 1 is mandatory for periods starting on or after 1 January 2009, while these requirements are also applied in IAS 8 « Accounting Policies, Changes in Accounting Estimates and Errors». Changes caused by the amendment to IAS 1 shall be applied retrospectively (IAS 8.19 (b)).
The revised IAS 23 removes the option of immediate recognition as an expense of borrowing costs directly attributable to the acquisition, construction or production of assets. An asset fulfilling the requirements is an asset requiring a substantial period of time to become available for use or sale. However, a company must capitalize such borrowing cost as a part of asset cost.
The revised IAS does not require capitalization of borrowing costs related to assets measured at fair value and inventories that are manufactured, or otherwise produced, in large quantities on a repetitive basis even if it necessarily takes a substantial period of time to get ready for their intended use or sale. The revised IAS is effective for borrowing costs that are related to assets which fulfill the conditions and is effective on or after 1st January 2009. As a result of this revision the alternative treatment of recognising borrowing cost as an expense has been eliminated. This change in the accounting policy of recognising these expenses will primarily impact the time of recognition of the expense as well as the presentation way of this expense (financing expense instead of depreciation). During the period, there were no assets that would fulfil the above criteria and accordingly no capitalisation took place .
The revised IFRS 3 will be applied obligatorily for business combinations for which the effective date is on or after the first annual reporting period of Financial Statements that begin from or after 01/07/2009. Furthermore, this standard introduce the following requirements:
The revised IFRS 3 requires additional disclosures as far as business combinations is concerned.
In this period, there has been no business combination for which the acquisition date is on or after 01/07/2009.
The adoption of the revised standard IAS 27 is mandatory for annual periods starting on or after 01/07/2009.
The revised IAS 27 brings about change as regards to accounting treatment of increase or decrease in participation cost in subsidiaries.
In the prior periods, due to absence of particular requirements of the Standards, increases in investments in subsidiaries had the same accounting treatment as acquisition of subsidiaries with recognition of goodwill wherever necessary. The effect of a decrease in such an investment which didn't result in loss of control, was recognized in the income statement of the period when incurred. According to the revised IAS 27, all increases and decreases in investments in subsidiaries are recognized directly in equity through no effect on goodwill or the income statement of the period.
If a Group loses control of a subsidiary, it derecognizes the assets (including any goodwill) and liabilities of the subsidiary at their carrying amounts at the date when control is lost. It recognizes any investment retained in the former subsidiary at its fair value at the date when control is lost. It recognizes any resulting difference as a gain or loss in profit or loss attributable to it.
There has been no increase or decrease in investments in subsidiaries during the period.
Due to the revision of IAS 27 (see above) there have been made amendments to IAS 28 concerning loss of control in a subsidiary and fair value measurement of an investment held by the Group in a former subsidiary.
During the current period no such events took place.
Within 2008, IASB proceeded to the issue of "Annual Improvements to International Financial Reporting Standards ". Most of these amendments become effective on or after 1 January 2009. The Management of the Company estimates that the impact on Group's financial statements will not be significant.
The amendment clarifies two issues: The definition of 'vesting condition', introducing the term 'nonvesting condition' for conditions other than service conditions and performance conditions. It also clarifies that the same accounting treatment applies to awards that are effectively cancelled by either the entity or the counterparty. The amended IFRS 2 becomes effective for financial years beginning on or after January 2009. The Management of the Company estimates that the impact of the amendment of IFRS 2 on Group's accounting policies will not be significant since there are no share based payment programmes.
The amendment to IAS 32 requires certain puttable financial instruments and obligations arising on liquidation to be classified as equity if certain criteria are met. The amendment to IAS 1 requires disclosure of certain information relating to puttable instruments classified as equity. The amendment to IAS 32 becomes effective for financial years beginning on or after January 2009. The Group does not expect these amendments to impact the financial statements of the Group.
The amendment clarifies that an entity is permitted to designate a portion of the fair value changes or cash flow variability of a financial instrument as a hedged item. An entity can designate the changes in fair value or cash flows related to a one-sided risk as the hedged item in an effective hedge relationship. The Group does not expect this amendment to have an impact on its financial statements. The amendment to IAS 39 becomes effective for annual periods beginning on or after 1st July 2009. The Group had no such instruments up to the date of presentation of the specific statements.
The amendment permits an entity to reclassify non-derivative financial assets from the category of investments for sale, as well as the reclassification of financial elements from the category available for sale in the loans and receivables. The amendment of IFRS 7 requires additional information in the financial statements of the entities that apply the referred amendments of IAS 39.The amendment to IAS 39 and IFRS 7 becomes effective for annual periods beginning on or after 1st July 2008. The Group had no such instruments up to the date of presentation of the specific statements.
ΙΑSB is planning to replace totally IAS 39 "Financial Instruments recognition and valuation" by the end of 2010, and will be effective for the annual financial statements which begin from the 1st of January 2013. IFRS 9 is the first step of a whole replacement plan for IAS 39.
The basic steps are as it follows:
1st step : Recognition and Valuation
2nd step: Impairment Methodology
3rd step: Hedging Accounting
Furthermore an additional plan is dealing with matters that concern the interruption of the recognition. IFRS 9 aims at the reduction of the complexity in the accounting treatment of the financial instruments offering less categories of financial assets and a "start point" as a basement for their classification. According to the new standard , the financial entity classifies the financial assets even in their amortized cost or in their fair value depending on:
a) the business model of the entity and the administration of the financial assets and
b) the characteristics of the compatible cash flows of the financial assets (if it hasn't chosen to assign the financial assets in its fair value through the p&l account).
The existence of 2 only categories –amortized cost & fair value- means that there will be a demand for only one model of impairment according to the new standard ,declining the complexity .
The application of IFRS 9 is not going to affect the Group up to a serious extent.
This Interpretation was issued on 3 July, 2008 and is effective for annual periods beginning on or after 1 January 2009 and must be applied retrospectively. IFRIC 15 provides guidance on how to determine whether an agreement for the construction of real estate is within the scope of IAS 11 'Construction Contracts' or IAS 18 'Revenue' and, accordingly, when revenue from such construction should be recognized. This interpretation has no impact on the Group.
The International Financial Reporting Interpretations Committee (IFRIC) issued the Interpretation, IFRIC 16 "Hedges of a Net Investment in a Foreign Operation". The Interpretation clarifies some issues on accounting for the hedge of a net investment in a foreign operation (such as subsidiary companies and their related enterprises operating in a different functional currency from the currency of the reporting company. Main issues being clarified are:
• The type of risk that can describe that form of hedge accounting and
• where within the group the hedging instrument can be held.
IFRIC 16 is effective for annual periods beginning on or after 1 October 2009. Earlier application is permitted. This interpretation has no effect on the Group's Financial Statements. The Group has no intention applying any of the Standards or the Interpretations sooner.
Whenever an entity makes the statement of distribution and has the obligation to distribute elements of assets concerning its owners, an obligation should be recognized for these payable dividends.
The scope of IFRIC 17 is to provide guidance on when an entity should recognize dividends payable, how it should measure them and how the entity should account the difference between the dividend paid and the carrying amount of the net assets distributed when dividends are paid.
IFRIC 17 "Distributions of Non-cash Assets to Owners" will be applied by entities for annual periods that begin on or after the 01/07/2009. Earlier application is permitted as long as the entity notifies that in the
Explanatory Notes of the financial statements and applies IFRIC 3 (as it was revised in 2008), IFRS 27 (revised in May 2008) and IFRIC 5 (revised by the afore-mentioned Amendment). Retrospective application in not allowed.
IFRIC 18 is particularly relevant for the utility sector. The IFRIC is applied mainly in the enterprises or organisms of common utility. The aim of IFRIC 18 is to clarify the requirements of International Financial Reporting Standards (IFRSs) for agreements in which an entity receives from a customer an item of property, plant and equipment that the entity must then use either to connect the customer to a network or to provide the customer with ongoing access to a supply of goods or services (such as a supply of electricity, gas or water).
IFRIC 18 requires entities to apply the Interpretation prospectively to transfers of assets from customers received on or after 1 July 2009. This IFRIC has no application to the Group.
IFRIC 19 clarifies the accounting treatment when an entity renegotiates the terms of a financial liability with its creditor and the creditor agrees to accept the entity's shares or other equity instruments to settle the financial liability fully or partially. Such transactions sometimes are mentioned as exchanges of "equity instruments" or agreements of exchanging shares and their frequency is increased during periods of economic crisis.
IFRIC 19 clarifies that:
Before the publication of IFRIC 19 , there was a serious variety of accounting treatments that were followed for these transactions.
The new interpretation is effective for annual periods beginning on or after 1 July 2010 with earlier application permitted. It is not expected to have an impact for the Group.
During 2009 , IASB issued the edition of improvements in IFRS for 2009 – a series of adaption in 12 standards – which consists a part of the program for the annual improvements in the Standards. This program of IASB targets to accomplish all the necessary but not immediate adaptations in IFRS which will not consist part of a bigger program of reviews. Most of these adaptations are effective from the 1st of January 2010 but not earlier in any case.
The Group has no aim at implementing any such standard earlier. According to the structure of the Group and the accounting policies ,the Management does not expect important impacts in the financial statements of the Group from the implementation of the above standards and interpretations when they will become effective.
The Group has no intention applying any of the Standards or the Interpretations sooner.
The companies included in the full consolidation of JUMBO S.A. are the following:
Anonymous Trading Company under the name «JUMBO Anonymous Trading Company» and the title «JUMBO», was founded in year 1986, with headquarters today in Moschato of Attica (9 Cyprus & Ydras street), is enlisted since year 1997 in Parallel Market of Athens Stock Exchange and is enrolled to the Register of Societe Anonyme of Ministry of Development with Registration Number 7650/06/B/86/04. The company has been classified in the category of Big Capitalization of Athens Stock Exchange.
1. The subsidiary company with name «Jumbo Trading Ltd», is a Cypriot company of limited responsibility (Limited). It was founded in year 1991. Its foundation is Nicosia, Cyprus (Avraam
Antoniou 9 Avenue, Kato Lakatameia of Nicosia). It is enrolled to the Register of Societe Anonyme of Cyprus, with number E 44824. It puts in, in Cyprus in the same sector with the parent company, that is the retail toys trade. Parent company owns the 100% of its shares and its voting rights.
2. The subsidiary company in Bulgaria with name «JUMBO EC.B.» was founded on the 1st of September 2005 as an One – person Company of Limited Responsibility with Registration Number 96904, book 1291 of Court of first instance of Sofia and according to the conditions of Special Law with number 115. Its foundation is in Sofia, Bulgaria (Bul. Bulgaria 51 Sofia 1404). Parent company owns 100% of its shares and its voting rights.
3. The subsidiary company in Romania with name «JUMBO EC.R. S.R.L.» was founded on the 9th of August 2006 as a Company of Limited Responsibility (srl) with Registration Number J40/12864/2006 of the Trade Register, with foundation in Bucharest (Intr.Vasile Paun number 1,3rd floor, administrative area 5 apartment 3, in Bucharest). Parent company owns 100% of its shares and its voting rights.
4. The subsidiary company ASPETTO Ltd was founded at 21/08/2006 , in Cyprus Nicosia (Abraham Antoniou 9 avenue). «Jumbo Trading Ltd» owns 100% of its shares and its voting rights.
5. WESTLOOK Ltd is a subsidiary of ASPETTO Ltd which holds a 100% stake of its share capital. The company has founded in Bucharest, Romania (Bucharest, District No 4, 90-92 Calea Serban Voda, 4th Floor) at 16/10/2006.
Group companies, included in the consolidated financial statements and the consolidation method are the following:
| Consolidated | Percentage and | Main Office | Consolidation |
|---|---|---|---|
| Subsidiary | Participation | method | |
| JUMBO | 100% Direct | Cyprus | Full Consolidation |
| TRADING LTD | |||
| JUMBO EC.B LTD | 100% Direct | Bulgaria | Full Consolidation |
| JUMBO EC.R SRL | 100% Direct | Romania | Full Consolidation |
| ASPETTO LTD | 100% Indirect | Cyprus | Full Consolidation |
| WESTLOOK SRL | 100% Indirect | Romania | Full Consolidation |
During the current year, the structure of the Group hasn't change.
In terms of geography the Group operates through a sales network developed in Greece, Cyprus and in Bulgaria. The above sectors are used from the company's management for internal information purposes. The management's strategic decisions are based on the readjusted operating results of every sector which are used for the measurement of productivity.
The activities of the Group which don't fulfill the criteria and the qualitative limits of IFRS 8 in order to set them as operating segments, are presented as "Others". In the "Others", finance costs and finance income are included as well as other non operating results which can't be divided because they concern the total activity of the Group.
The Group based on IAS 14 was presenting the business segment, to the latest reported financial statements, as primary segment for information purposes and specifically the distinction between the wholesale and retail. As secondary segment was designated Geographical segment. The adoption of the new Standard IFRS8 has affected the way the Group recognizes its operating sectors and specifically the recognition of the three geographical segments as operating segments.
Results per segment for the the first six months of the current financial year are as follows:
| 01/07/2009-31/12/2009 | ||||||
|---|---|---|---|---|---|---|
| (amounts in €) | Greece | Cyprus | Bulgaria | Other | Total | |
| Sales | ||||||
| 274.948.894 | 26.120.888 | 9.029.946 | - | 310.099.728 | ||
| Intragroup Sales | 17.003.708 | 685.076 | 327.713 | - | 18.016.497 | |
| Total net sales | 257.945.186 | 25.435.812 | 8.702.233 | - | 292.083.231 | |
| Cost of goods sold | 124.050.776 | 12.483.426 | 4.080.968 | - | 140.615.171 | |
| Gross Profit | 133.894.409 | 12.952.386 | 4.621.265 | - | 151.468.060 | |
| Other income | 1.325.440 | 1.325.440 | ||||
| Distribution costs | (899.014) | - | - | (8.478.754) | (9.377.768) | |
| Administrative expenses | (57.419.777) | (3.657.542) | (1.300.588) | (205.789) | (62.583.697) | |
| Other expenses | (2.462.896) | (2.462.896) | ||||
| Profit before tax, interest and investment results | 75.575.619 | 9.294.843 | 3.320.677 | (9.821.999) | 78.369.140 | |
| Financial expenses | (3.538.266) | (3.538.266) | ||||
| Financial income | 1.927.888 | 1.927.888 | ||||
| Profit before tax | 75.575.619 | 9.294.843 | 3.320.677 | (11.432.378) | 76.758.762 | |
| Income tax | (27.374.521) | (27.374.521) | ||||
| Net profit | 75.575.619 | 9.294.843 | 3.320.677 | (38.806.899) | 49.384.241 | |
| Depreciation and amortazation | (4.999.821) | (447.008) | (270.793) | (330.304) | (6.047.926) |
| 01/07/2008-31/12/2008 | |||||
|---|---|---|---|---|---|
| (amounts in €) | Greece | Cyprus | Bulgaria | Other | Total |
| Sales | 262.422.995 | 23.129.438 | 7.185.251 | - | 292.737.685 |
| Intragroup Sales | 15.901.811 | 564.898 | 264.166 | - | 16.730.875 |
| Total net sales | 246.521.184 | 22.564.540 | 6.921.085 | - | 276.006.810 |
| Cost of goods sold | 118.978.888 | 11.083.684 | 3.284.260 | - | 133.346.832 |
| Gross Profit | 127.542.296 | 11.480.856 | 3.636.825 | - | 142.659.977 |
| Other income | 1.347.324 | 1.347.324 | |||
| Distribution costs | (902.382) | (8.264.270) | (9.166.652) | ||
| Administrative expenses | (55.097.921) | (2.958.299) | (871.698) | (260.743) | (59.188.661) |
| Other expenses | (2.382.676) | (2.382.676) | |||
| Profit before tax, interest and investment results | 71.541.993 | 8.522.558 | 2.765.127 | (9.560.364) | 73.269.313 |
| Financial expenses | (4.210.025) | (4.210.025) | |||
| Financial income | 1.149.061 | 1.149.061 | |||
| Profit before tax | 71.541.993 | 8.522.558 | 2.765.127 | (12.621.329) | 70.208.349 |
| Income tax | (14.804.343) | (14.804.343) | |||
| Net profit | 71.541.993 | 8.522.558 | 2.765.127 | (27.425.672) | 55.404.005 |
| Depreciation and amortazation | (4.489.826) | (412.361) | (220.307) | (349.269) | (5.471.763) |
Results per segment for the financial year 01/07/2008- 30/06/2009 are as follows:
| 01/07/2008-30/06/2009 | |||||||
|---|---|---|---|---|---|---|---|
| (amounts in €) | Greece | Cyprus | Bulgaria | Other | Total | ||
| Sales | 444.140.428 | 37.576.115 | 12.376.867 | - | 494.093.411 | ||
| Intragroup Sales | 24.608.438 | 936.887 | 739.630 | - | 26.284.955 | ||
| Total net sales | 419.531.990 | 36.639.228 | 11.637.237 | - | 467.808.456 | ||
| Cost of goods sold | 189.793.381 | 18.252.899 | 5.491.297 | - | 213.537.578 | ||
| Gross Profit | 229.738.609 | 18.386.329 | 6.145.940 | - | 254.270.878 | ||
| Other income | 2.884.891 | 2.884.891 | |||||
| Distribution costs | (1.211.483) | (14.725.977) | (15.937.459) | ||||
| Administrative expenses | (101.965.865) | (4.674.593) | (1.831.985) | (236.012) | (108.708.455) | ||
| Other expenses | (4.330.873) | (4.330.873) | |||||
| Profit before tax, interest and investment results | 126.561.261 | 13.711.736 | 4.313.955 | (16.407.971) | 128.178.982 | ||
| Financial expenses | (7.718.913) | (7.718.913) | |||||
| Financial income | 2.816.770 | 2.816.770 | |||||
| Profit before tax | 126.561.261 | 13.711.736 | 4.313.955 | (21.310.113) | 123.276.839 | ||
| Income tax | (27.533.426) | (27.533.426) | |||||
| Net profit | 126.561.261 | 13.711.736 | 4.313.955 | (48.843.539) | 95.743.413 | ||
| Depreciation and amortazation | (9.403.366) | (849.286) | (446.901) | (719.292) | (11.418.846) |
The allocation of consolidated assets and liabilities to business segments for the period 01/07/2009 - 31/12/2009, 01/07/2008-31/12/2008 and 01/07/2008 - 30/6/2009 is broken down as follows:
| 31/12/2009 | |||||||
|---|---|---|---|---|---|---|---|
| Greece | Cyprus | Bulgaria | Other | Total | |||
| 375.630.813 | 32.470.083 | 45.023.419 | - | 453.124.315 | |||
| - | - | - | 305.891.831 | 305.891.831 | |||
| 375.630.813 | 32.470.083 | 45.023.419 | 305.891.831 | 759.016.146 | |||
| Sector liabilities | 254.515.589 | 8.136.222 | 1.213.290 | - | 263.865.101 |
|---|---|---|---|---|---|
| Non allocated Liabilities items | - | - | - | 72.836.862 | 72.836.862 |
| Consolidated liabilities | 254.515.589 | 8.136.222 | 1.213.290 | 72.836.862 | 336.701.963 |
| 31/12/2008 | |||||
| (amounts in €) | Greece | Cyprus | Bulgaria | Other | Total |
| Segment assets | 367.569.720 | 34.682.150 | 28.936.931 | - | 431.188.801 |
| Non allocated Assets | - | - | - | 153.198.617 | 153.198.617 |
| Consolidated Assets | 367.569.720 | 34.682.150 | 28.936.931 | 153.198.617 | 584.387.418 |
| Sector liabilities | 208.907.150 | 9.568.017 | 264.610 | - | 218.739.777 |
| Non allocated Liabilities items | - | - | - | 50.200.626 | 50.200.626 |
| Consolidated liabilities | 208.907.150 | 9.568.017 | 264.610 | 50.200.626 | 268.940.403 |
| 30/06/2009 | |||||||
|---|---|---|---|---|---|---|---|
| (amounts in €) | Greece | Cyprus | Bulgaria | Other | Total | ||
| Segment assets | 398.863.494 | 33.848.669 | 33.813.249 | - | 466.525.412 | ||
| Non allocated Assets | - | - | - | 197.343.646 | 197.343.646 | ||
| Consolidated Assets | 398.863.494 | 33.848.669 | 33.813.249 | 197.343.646 | 663.869.058 | ||
| Sector liabilities | 261.883.790 | 6.223.314 | 356.138 | - | 268.463.242 | ||
| Non allocated Liabilities items | - | - | - | 39.741.006 | 39.741.006 | ||
| Consolidated liabilities | 261.883.790 | 6.223.314 | 356.138 | 39.741.006 | 308.204.248 |
The Group's main activity is the retail sale of toys, infant supplies, seasonal items, decoration items, books and stationery.
The sales per type of product for the first half of the current fiscal year are as follows:
| Sales per product type for the period 01/07/2009-31/12/2009 | ||||||
|---|---|---|---|---|---|---|
| Product Type | Sales in € | Presentange | ||||
| Toy | 106.333,755 | 36,41% | ||||
| Baby products | 34.852.007 | 11,93% | ||||
| Stationary | 24.853.766 | 8,51% | ||||
| Seasonal | 70.099.211 | 24% | ||||
| Home products | 55.870.255 | 19,13% | ||||
| Other | 74.236 | 0,03% | ||||
| Total | 292.083.231 | 100,00% |
The sales per type of product for the first half of the previous fiscal year are as follows:
| Sales per product type for the period 01/07/2008-31/12/2008 | |||||||
|---|---|---|---|---|---|---|---|
| Product Type | Sales in € | Presentange | |||||
| Toy | 105.917.018 | 38,37% | |||||
| Baby products | 34.105.169 | 12,36% | |||||
| Stationary | 24.019.568 | 8,70% | |||||
| Seasonal | 64.713.701 | 23,45% | |||||
| Home products | 47.260.641 | 17,12% | |||||
| Other | -9.287 | 0,00% | |||||
| Total | 276.006.810 | 100,00% |
According to Greek taxation laws, income tax for the period 1/7/2009-31/12/2009 was calculated at the rate of 25% on profits of the parent company and 10%, on average, on profits of the subsidiary JUMBO TRADING LTD in Cyprus, JUMBO EC.B. in Bulgaria and ASPETTO LTD in Cyprus and 16% on profits of the subsidiaries JUMBO EC.R SRL and WESTLOOK SRL in Romania.
Based on the extraordinary tax return (Article 2, Law 3808/2009), the Company burdened its after tax profit and loss account with the amount of € 9.824 thousand. This amount pertains to extraordinary tax contribution which was calculated based on the income tax return for the fiscal year 2008-2009. Provision for income taxes disclosed in the financial statements is broken down as follows:
| THE GROUP | THE COMPANY | |||||
|---|---|---|---|---|---|---|
| (amounts in €) | 31/12/2009 | 31/12/2008 | 30/6/2009 | 31/12/2009 | 31/12/2008 | 30/6/2009 |
| Income taxes for the period Extraodinary tax (article 2 Law |
17.211.864 | 16.002.912 | 28.467.668 | 15.986.898 | 14.981.353 | 26.803.780 |
| 3808/2009 Adjustments of deferred taxes due |
9.824.882 | - | - | 9.824.882 | - | - |
| to change in tax rate | - | (622.884) | (622.884) | - | (622.884) | (622.884) |
| Deferred income tax for the period Provisions for contingent tax liabilities from years uninspected by |
248.946 | (687.699) | (484.594) | 251.586 | (687.699) | (484.596) |
| the tax authorities | 88.828 | 112.014 | 173.236 | 88.828 | 112.014 | 173.236 |
| Total | 27.374.521 | 14.804.343 | 27.533.426 | 26.152.194 | 13.782.784 | 25.869.536 |
The analysis of basic and diluted earnings per share for the Group is as follows:
| THE GROUP | |||||
|---|---|---|---|---|---|
| 01/07/2009- | 01/10/2009- | 01/07/2008- | 01/10/2008- | 01/07/2008- | |
| Basic earnings per share | 31/12/2009 | 31/12/2009 | 31/12/2008 | 31/12/2008 | 30/6/2009 |
| (euro per share) | |||||
| Earnings attributable to the shareholders of the parent |
|||||
| company | 49.384.241 | 31.856.131 | 55.404.005 | 39.756.965 | 95.743.413 |
| Weighted average number of shares |
126.546.666 | 129.808.390 | 121.234.716 | 121.234.716 | 121.234.716 |
| Basic earnings per share (euro per share) |
|||||
| 0,3902 | 0,2454 | 0,4570 | 0,3279 | 0,7897 | |
| THE GROUP | |||||
| Diluted earnings per share | 01/07/2009- 31/12/2009 |
01/10/2009- 31/12/2009 |
01/07/2008- 31/12/2008 |
01/10/2008- 31/12/2008 |
01/07/2008- 30/6/2009 |
| (euro per share) Earnings attributable to the shareholders of the parent |
|||||
| company Interest expense for |
49.384.241 | 31.856.131 | 55.404.005 | 39.756.965 | 95.743.413 |
| convertible bond (after | |||||
| taxes) Diluted earnings attributable to the shareholders of the parent company |
460.984 49.845.225 |
32.329 31.888.461 |
1.113.116 56.517.121 |
650.165 40.407.130 |
2.076.832 97.820.245 |
| THE GROUP | |||||
|---|---|---|---|---|---|
| 01/07/2009- | 01/10/2009- | 01/07/2008- | 01/10/2008- | 01/07/2008 | |
| Number of shares | 31/12/2009 | 31/12/2009 | 31/12/2008 | 31/12/2008 | -30/6/2009 |
| Weighted average number of common shares which are used for the calculation of the basic earnings per share |
126.546.666 | 129.808.390 | 121.234.716 | 121.234.716 | 121.234.716 |
| Dilution effect: | |||||
| – Convertion of bond shares | 3.602.336 | 340.592 | 8.914.317 | 8.914.317 | 8.914.317 |
| Weighted average number of shares which are used for the calculation of the diluted |
|||||
| earnings per share | 130.149.002 | 130.148.982 | 130.149.033 | 130.149.033 | 130.149.033 |
| Diluted earnings per share | |||||
| (€/share) | 0,3830 | 0,2450 | 0,4342 | 0,3105 | 0,7516 |
The analysis of basic and diluted earnings per share for the Company is as follows:
| THE COMPANY | ||||
|---|---|---|---|---|
| 01/07/2009- | 01/10/2009- | 01/07/2008- | 01/10/2008- | 01/07/2008- |
| 30/6/2009 81.879.282 |
||||
| 126.546.666 | 129.808.390 | 121.234.716 | 121.234.716 | 121.234.716 |
| 0,3071 | 0,1911 | 0,3862 | 0,2793 | 0,6754 |
| 01/07/2008- 30/6/2009 |
||||
| 38.863.973 460.984 |
24.801.330 32.329 |
46.817.325 1.113.116 |
33.864.924 650.165 |
81.879.282 2.076.832 |
| 39.324.957 | 24.833.659 | 47.930.441 | 34.515.089 | 83.956.114 |
| 01/07/2008 -30/6/2009 |
||||
| 126.546.666 | 129.808.390 | 121.234.716 | 121.234.716 | 121.234.716 |
| 3.602.336 | 340.592 | 8.914.317 | 8.914.317 | 8.914.317 |
| 130.149.033 | ||||
| 31/12/2009 38.863.973 01/07/2009- 31/12/2009 01/07/2009- 31/12/2009 130.149.002 |
31/12/2009 24.801.330 01/10/2009- 31/12/2009 01/10/2009- 31/12/2009 130.148.982 |
31/12/2008 46.817.325 01/07/2008- 31/12/2008 THE COMPANY 01/07/2008- 31/12/2008 130.149.033 |
31/12/2008 33.864.924 THE COMPANY 01/10/2008- 31/12/2008 01/10/2008- 31/12/2008 130.149.033 |
| Diluted earnings per share | |||||
|---|---|---|---|---|---|
| (€/share) | 0,3022 | 0.1908 | 0,3683 | 0,2652 | 0,6451 |
On 08.09.2009, there were submitted by beneficiary bond-holders of the Covertible Bond Loan which was issued at 8/9/2006, 117 applications to exercise the right of conversion of a total 4.081.093 of bonds that will be converted into 8.573.674 new common nominal shares of the company with voting right and nominal value of € 1.40 each. The new common nominal shares have been taken into account for the calculation of the weighted average number of shares of the Group.
Until the reporting date of the financial statements, 162.122 bonds had not been converted. These bonds have been taken into account for the calculation of the diluted earnings per share.
The diluted earnings per share disclosed by the Group in the Financial Statements of the first trimester of the current fiscal year were 0,1419 euro/share and 0,1139 euro/share for the Group and the Company respectively, instead of 0,1380 euro/share and 0,1113 euro/share respectively. The difference is due to the calculation of the weighted number of shares.
The analysis of the calculation of the diluted earnings per share for the period 1/7/2009 – 30/9/2009 is as follows:
| Restated diluted earnings per share for the period 1/7/2009 – 30/9/2009 |
According to the Financial Statements of 30/9/2009 |
||||
|---|---|---|---|---|---|
| THE GROUP | THE COMPANY |
THE GROUP | THE COMPANY |
||
| Diluted Earning per share | 30/9/2009 | 30/9/2009 | 30/9/2009 | 30/9/2009 | |
| (amounts in Euro) Earnings attributable to the shareholders of the parent company |
17.528.110 | 14.062.643 | 17.528.110 | 14.062.643 | |
| Interest expense for convertible bond (after taxes) |
427.052 | 427.052 | 15.006 | 15.006 | |
| Diluted earnings attributable to the shareholders of the parent company |
17.955.162 | 14.489.695 | 17.543.116 | 14.077.649 | |
| THE | THE | ||||
| THE GROUP | COMPANY | THE GROUP | COMPANY | ||
| Number of shares | 30/9/2009 | 30/9/2009 | 30/9/2009 | 30/9/2009 | |
| Weighted average number of common shares which are used for the calculation of the basic earnings per share |
123.284.942 | 123.284.942 | 123.284.942 | 123.284.942 | |
| Dilution effect: | |||||
| – Convertion of bond shares | 6.864.079 | 6.864.079 | 340.592 | 340.592 | |
| Weighted average number of shares which are used for the calculation of the diluted earnings per share |
130.149.021 | 130.149.021 | 123.625.534 | 123.625.534 |
There is no other impact on the Group's equity and net income from this.
The Group re-estimated the useful life of fixed assets as at the date of the IFRS first time adoption based on the actual conditions under which fixed assets are used and not based on taxation criteria.
According to Greek taxation laws the Company as at 31/12/2008 adjusted the cost value of its buildings and land. For IFRS purposes that adjustment was reversed because it does not fulfill the requirements imposed by IFRS.
Based on IFRS 1 the Group had the right to keep previous adjustments if the latter disclosed the cost value of fixed assets which would be estimated according to IFRS. The management of the Group estimates that values as disclosed as at the transition date are not materially far from the cost value which would have been estimated as at 30/6/2004 if IFRS had been adopted.
Based on the previous accounting principles there were formation accounts (expenses for acquisition of assets, notary and other expenses) which were depreciated either in a lump sum or gradually in equal amounts within five years. Based on IFRS and the Company's estimates those items increased the cost value of tangible assets, and their depreciation was re-adjusted based on accounting estimates made on the fixed assets charged (re-adjustment of useful life of tangible assets).
Depreciation of tangible assets (other than land which is not depreciated) are calculated based on the fixed method during their useful life which is as follows:
| Buildings | 30 – 35 years |
|---|---|
| Mechanical equipment | 5 - 20 years |
| Vehicles | 5 – 7 years |
| Other equipment | 4 - 10 years |
| Computers and software | 3 – 5 years |
The pure investments for the purchase of assets for the company for the period 01/7/09-31/12/2009 reached the amount of € 21.187 thousand and for the Group €31.675 thousand. On 31/12/2009 the Group had agreements for construction of buildings-civil works of € 5.040thousand and the Company of €3.732 thousand.
The analysis of the Group's and Company's tangible assets is as follows: (amounts in €)
| THE GR OUP |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cos t |
Lan d - Fre eho ld |
Bui ldin and gs fixt ure s o n bui ldin gs - Fre eho ld |
Tra ort atio nsp n me ans |
Mac hine ry - fun itur nd oth e a er ipm ent equ |
Sof twa re |
Fixe d a ts u nde sse r ion str uct con |
Tot al |
Lea seh old land and bu ildin gs |
Lea of tra sed me ans atio ort nsp n |
Tot al o f le hold ase fixe d a ts sse |
Tot al P ert y Pla rop nd Equ nt a ipm ent |
| Cos t 30 /06 /20 08 |
76. 995 .251 |
141 .693 .061 |
506 .201 |
44. 832 .908 |
1.7 33.0 26 |
14. 946 .155 |
280 .70 6.6 02 |
6.22 7.26 3 |
2.4 23.7 49 |
8.6 51. 012 |
289 .35 7.6 15 |
| late d de iatio Acc umu prec n |
0 | (22 ) .823 .119 |
(40 8) 1.17 |
(25 ) .675 .898 |
(1.5 80) 76.0 |
0 | (50 76) .47 6.2 |
(65 9) 6.35 |
(83 12) 0.3 |
(1.4 ) 86. 670 |
(51 47) .96 2.9 |
| Net Co st a t 30 /06 /20 08 s a |
76. 995 .25 1 |
118 .86 9.9 42 |
105 .02 |
4 19. 157 .01 0 |
156 .94 6 |
14. 946 .15 5 |
230 .23 0.3 27 |
5.5 70. 904 |
1.5 93. 438 |
7.1 64. 341 |
237 .39 4.6 68 |
| /06 /20 Cos t 30 09 Acc late d de iatio umu prec n |
0,0 0 0,0 0 96. 315 .363 0 |
0,0 0 0,0 0 177 .846 .377 (28 ) .765 .092 |
0,0 0 0,0 0 543 .981 (48 0) 5.09 |
0,0 0 0,0 0 52. 049 .229 (29 ) .985 .000 |
0,0 0 0,0 0 1.8 46.3 03 (1.6 20) 56.4 |
0,0 0 0,0 0 5.0 85.2 19 0 |
0,0 0 -0, 60 333 .68 6.4 72 (60 01) .89 1.6 |
0,0 0 0,0 0 6.22 7.26 3 (770 ) .454 |
0,0 0 0,0 0 3.0 91.4 59 (1.1 74) 48.5 |
0,0 0 1,0 4 9.3 18. 723 (1.9 ) 19. 027 |
0,0 0 -0, 16 343 .00 5.1 94 (62 29) .81 0.6 |
| Co /06 /20 Net st a t 30 09 s a |
96. 315 .36 3 |
149 .08 1.2 85 |
58. 891 |
22. 064 .22 9 |
189 .88 3 |
5.0 85. 219 |
272 .79 4.8 71 |
5.4 56. 810 |
1.9 42. 886 |
7.3 99. 695 |
280 .19 4.5 66 |
| Cos /12 /20 t 31 09 Acc late d de iatio umu prec n |
0,0 0 0,0 0 98. 615 .202 0 |
0,0 0 0,0 0 .581 204 .357 (32 ) .057 .223 |
0,0 0 0,0 0 608 .735 (54 2) 8.85 |
0,0 0 0,0 0 55. 626 .275 (32 ) .196 .673 |
0,0 0 0,0 0 1.8 83.1 72 (1.7 63) 06.8 |
0,0 0 0,0 0 1.4 04.5 02 0 |
0,0 0 0,0 0 68 362 .49 5.4 (66 11) .50 9.6 |
0,0 0 0,0 0 6.22 7.26 3 (827 ) .501 |
0,0 0 0,0 0 5.8 16.0 92 (1.2 01) 82.5 |
0,0 0 0,0 0 12. 043 .35 5 (2.1 ) 10. 002 |
0,0 0 0,0 0 8.8 374 .53 23 (68 14) .61 9.6 |
| Net Co t 3 1/1 2/2 009 st a s a |
98. 615 .20 2 |
172 .30 0.3 58 |
59. 883 |
23. 429 .60 3 |
176 .30 9 |
1.4 04. 502 |
295 .98 5.8 57 |
5.3 99. 762 |
4.5 33. 591 |
9.9 33. 352 |
305 .91 9.2 09 |
| THE CO MPA NY |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cos t |
Lan d - Fre eho ld |
Buil ding nd s a fixt ure s o n buil ding Fre eho ld s - |
Tra ort atio nsp n mea ns |
Mac hine ry - fun itur nd oth e a er ipm ent equ |
Sof twa re |
Fixe d a ts u nde r con sse ion str uct |
Tot al |
Lea seh old land and bu ildin gs |
Lea of tra sed me ans atio ort nsp n |
Tot al o f le hold ase fixe d a ts sse |
Tot al P ert rop y Plan d Equ t an ipm ent |
| Cos t 30 /06/ 200 8 |
59. 545 .223 |
115 .606 .006 |
395 .275 |
40. 972 .831 |
1.1 25.8 87 |
13. 949 .275 |
231 .59 4.4 97 |
6.22 7.26 3 |
2.3 98.7 69 |
8.6 26. 032 |
240 .22 0.5 29 |
| d de Acc late iatio umu prec n |
0 | (20 ) .171 .572 |
(29 4) 5.15 |
(23 ) .737 .980 |
(98 7) 6.33 |
0 | (45 43) .19 1.0 |
(656 ) .359 |
(81 3) 5.32 |
(1.4 ) 71. 683 |
(46 25) .66 2.7 |
| Net Co 30 /06 /20 08 st a s at |
59. .22 3 545 |
95. 434 .43 4 |
100 .12 1 |
234 .85 17. 1 |
139 .55 1 |
13. 949 .27 5 |
186 .40 3.4 54 |
70. 904 5.5 |
83. 1.5 446 |
349 7.1 54. |
193 7.8 03 .55 |
| 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 0 0,0 0 |
I | 0,0 0 0,0 0 |
0,0 0 0,0 0 |
I | 0,5 0 0,0 0 |
|
| Cos /06/ t 30 200 9 |
64. 397 .676 |
147 .723 .915 |
395 .275 |
47. 936 .132 |
1.2 37.0 83 |
4.30 2.69 4 |
265 .99 2.7 75 |
6.22 7.26 3 |
3.0 91.4 59 |
9.3 18. 722 |
275 .31 1.4 97 |
| Acc late d de iatio umu prec n |
0 | (25 .186 .769 ) |
(35 1.62 1) |
(27 .644 .719 ) |
(1.0 57.6 70) |
0 | (54 .24 0.7 80) |
(770 .454 ) |
(1.1 48.5 73) |
(1.9 19. 027 ) |
(56 .15 9.8 07) |
| Net Co st a s at 30 /06 /20 09 |
64. 397 .67 6 0 |
122 .53 7.1 46 0 |
43. 654 0 |
20. 291 .41 4 0 |
179 .41 |
2 4.3 02. 694 0 |
211 .75 1.9 95 I |
5.4 56. 810 0 |
1.9 42. 886 |
7.3 99. 695 I |
219 .15 1.6 90 |
| 0,0 0,0 0 |
0,0 -1,0 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 0,0 0 |
0,0 0 -2,0 0 |
|||
| Cos t 31 /12/ 200 9 |
66. 708 .623 |
164 .436 .688 |
460 .029 |
50. 553 .431 |
1.2 55.6 14 |
910 .861 |
284 .32 5.2 46 |
6.22 7.26 3 |
5.8 16.0 91 |
12.0 43. 354 |
296 .36 8.6 00 |
| Acc late d de iatio umu prec n |
0 | (27 ) .977 .600 |
(40 4) 9.15 |
(29 ) .633 .885 |
(1.1 27) 04.6 |
0 | (59 67) .12 5.2 |
(827 ) .501 |
(1.2 00) 82.5 |
(2.1 ) 10. 001 |
(61 68) .23 5.2 |
| Co /12 /20 Net st a s at 31 09 |
66. 708 .62 3 |
136 .45 9.0 88 |
50. 875 |
20. 919 .54 6 |
150 .98 |
7 910 .86 1 |
225 .19 9.9 79 |
5.3 99. 762 |
4.5 33. 591 |
9.9 33. 352 |
235 .13 3.3 32 |
| Cos t |
d - Lan Fre eho ld |
Bui ldin and gs fixt ure s o n bui ldin gs - Fre eho ld |
Tra ort atio nsp n me ans |
Mac hine ry - fun itur nd oth e a er ipm ent equ |
Sof twa re |
d a nde Fixe ts u sse r str uct ion con |
Tot al |
old land Lea seh and bu ildin gs |
sed Lea of tra me ans ort atio nsp n |
hold Tot al o f le ase fixe d a ts sse |
Tot al P ert y Pla rop nd Equ nt a ipm ent |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Bala 30/ 6/2 008 at nce as |
76. 995 .25 1 |
141 .69 3.0 61 |
506 .20 1 |
44. 832 .90 8 |
1.7 33. 026 |
14. 946 .15 5 |
280 .70 6.6 02 |
6.2 27. 263 |
2.4 23. 749 |
8.6 51. 012 |
289 .35 7.6 15 |
| 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 0 |
|
| - Ad ditio ns |
19. 653 .905 |
36. 242 .182 |
84. 381 |
7.3 39.7 35 |
121 .005 |
29. 375 .976 |
92. 817 .18 3 |
0 | 692 .690 |
692 .69 0 |
93. 509 .87 3 |
| - De - tra nsfe crea ses rs |
0 | (88 ) .866 |
(46 ) .601 |
(12 3) 3.41 |
(7.7 27) |
(39 ) .236 .913 |
(39 21) .50 3.5 |
0 | (24 ) .980 |
(24 0) .98 |
(39 01) .52 8.5 |
| - Ex cha diff nge ere nce s |
(33 3) 3.79 |
0 | 0 | 0 | 0 0 |
(33 93) 3.7 |
0 | 0 | 0 | (33 93) 3.7 |
|
| Bala 30/ 6/2 at 009 nce as |
96. 315 .36 3 |
177 .84 6.3 77 |
543 .98 1 |
52. 049 .22 9 |
1.8 46. 303 |
5.0 85. 219 |
333 .68 6.4 72 |
6.2 27. 263 |
3.0 91. 459 |
9.3 18. 723 |
343 .00 5.1 94 |
| 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 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 |
0,0 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 0,0 0 |
|
| - Ad ditio ns |
2.3 16.8 91 |
26. 511 .204 |
64. 754 |
3.7 01.0 36 |
37. 106 |
19. 599 .349 |
52. 230 .33 9 |
0 | 2.7 24.6 33 |
2.7 24. 633 |
54. 954 .97 2 |
| - De nsfe - tra crea ses rs |
(5.9 45) |
0 | 0 | (12 3.98 9) |
(23 6) |
(23 .280 .066 ) |
(23 .41 0.2 36) |
0 | 0 | 0 | (23 .41 0.2 36) |
| - Ex cha diff nge ere nce s |
(11 ) .107 |
0 | 0 | 0 | 0 0 |
(11 7) .10 |
0 | 0 | 0 | (11 7) .10 |
|
| Net Co st a t 3 1/1 2/2 009 s a |
98. 615 .20 2 |
204 .35 7.5 81 |
608 .73 5 |
55. 626 .27 5 |
1.8 83. 172 |
1.4 04. 502 |
362 .49 5.4 68 |
6.2 27. 263 |
5.8 16. 092 |
12. 043 .35 5 |
374 .53 8.8 23 |
| Dep iati rec on |
|||||||||||
| Bala at 30/ 6/2 008 nce as |
0 | (22 19) .82 3.1 |
(40 78) 1.1 |
(25 98) .67 5.8 |
(1. 0) 576 .08 |
0 | (50 76) .47 6.2 |
(65 59) 6.3 |
(83 12) 0.3 |
(1. 0) 486 .67 |
(51 47) .96 2.9 |
| 0,0 0 |
0,0 0 |
0,0 0 |
0,0 0 |
0,0 0 |
0,0 0 |
-0, 60 |
0,0 0 |
0,0 0 |
1,0 4 |
-0, 16 |
|
| - Ad ditio ns |
0 | (6.0 63) 02.2 |
(70 ) .626 |
(4.4 66) 17.0 |
(88 ) .067 |
0 | (10 23) .57 8.0 |
(11 5) 4.09 |
(33 0) 3.25 |
(44 45) 7.3 |
(11 68) .02 5.3 |
| - De nsfe - tra crea ses rs |
0 | 290 60. |
(13 .286 ) |
.964 107 |
27 7.7 |
0 | 162 .69 6 |
0 | 988 14. |
988 14. |
.68 177 4 |
| - Ex cha diff nge ere nce s |
0 | 0 | 0 | 0 | 0 0 |
0 | 0 | 0 | 0 | 0 | |
| Bala at 30/ 06/ 200 9 nce as |
0 | (28 92) .76 5.0 |
(48 90) 5.0 |
(29 00) .98 5.0 |
(1. 0) 656 .42 |
0 | (60 01) .89 1.6 |
(77 54) 0.4 |
(1. 4) 148 .57 |
(1. 7) 919 .02 |
(62 29) .81 0.6 |
| 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 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 0,0 0 |
|
| - Ad ditio ns |
0,0 0 0 |
0,0 0 (3.2 31) 92.1 |
0,0 0 (63 ) .762 |
0,0 0 (2.2 38) 55.7 |
0,0 0 (50 .485 ) |
0,0 0 0 |
0,0 0 (5.6 ) 62. 116 |
0,0 0 (57 ) .047 |
0,0 0 (13 7) 3.92 |
0,0 0 (19 75) 0.9 |
0,0 0 (5. 853 2) .09 |
| - De - tra nsfe crea ses rs |
0 | 0 | 0 | 44. 065 |
41 | 0 | 44. 106 |
0 | 0 | 0 | 44. 106 |
| - Ex cha diff nge ere nce s |
0 | 0 | 0 | 0 | 0 0 |
0 | 0 | 0 | 0 | 0 | |
| Co 1/1 2/2 Net st a t 3 009 s a |
0 | (32 23) .05 7.2 |
(54 52) 8.8 |
(32 73) .19 6.6 |
(1. 3) 706 .86 |
0 | (66 09) .50 9.6 |
(82 01) 7.5 |
(1. 1) 282 .50 |
(2. 2) 110 .00 |
(68 13) .61 9.6 |
THE GROUP
| THE CO MPA NY |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cos t |
Lan d - eho ld Fre |
Buil ding nd s a fixt ure s o n buil ding Fre eho ld s - |
Tra ort atio nsp n mea ns |
Mac hine ry - fun itur nd oth e a er ipm ent equ |
Sof twa re |
Fixe d a ts u nde r con sse ion str uct |
Tot al |
Lea seh old land and bu ildin gs |
Lea of tra sed me ans atio ort nsp n |
Tot al o f le hold ase fixe d a ts sse |
Tot al P ert rop y Plan d Equ t an ipm ent |
| Bala at 3 0/6 /20 08 nce as |
59. 545 .22 3 0 |
115 .60 6.0 06 0 |
395 .27 5 0 |
40. 972 .83 1 0 |
1.1 25. 887 |
13. 949 .27 5 0 0 |
231 .59 4.4 97 0 |
6.2 27. 263 |
2.3 98. 769 0 0 |
8.6 26. 032 0 |
240 .22 0.5 29 |
| 0,0 | 0,0 | 0,0 | 0,0 | 0,0 | 0,0 | 0,0 | 0,0 | 0,0 | 0,0 | 0,0 0 |
|
| - Ad ditio ns |
4.8 52.4 54 |
32. 206 .775 |
0 | 7.0 86.7 15 |
118 .923 |
24. 578 .692 |
68. 843 .55 8 |
0 692 .690 |
692 .69 0 |
69. 536 .24 8 |
|
| - De - tra nsfe crea ses rs |
0 | (88 ) .866 |
0 | (12 3) 3.41 |
(7.7 27) |
(34 ) .225 .273 |
(34 80) .44 5.2 |
0 0 |
0 | (34 80) .44 5.2 |
|
| - Ex cha diff nge ere nce s |
0 | 0 | 0 | 0 | 0 0 |
0 | 0 0 |
0 | |||
| Bala at 3 0/6 /20 09 nce as |
64. 397 .67 6 |
147 .72 3.9 15 |
395 .27 5 |
47. 936 .13 2 |
1.2 37. 083 |
4.3 02. 694 |
265 .99 2.7 75 |
6.2 27. 263 |
3.0 91. 459 |
9.3 18. 722 |
275 .31 1.4 97 |
| 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 0 0,0 0 |
0,0 0 0,0 0 |
0,0 | 0,0 0 0 0,0 0 |
0,0 0 |
-0,0 5 |
|
| - Ad ditio ns |
2.3 16.8 91 |
16. 712 .773 |
64. 754 |
2.7 41.2 88 |
18.7 68 |
10.0 56.2 60 |
31. 910 .73 3 |
0 2.7 24.6 33 |
2.7 24. 633 |
34. 635 .36 6 |
|
| - De - tra nsfe crea ses rs |
(5.9 45) |
0 | 0 | (12 9) 3.98 |
(23 6) |
(13 ) .448 .093 |
(13 63) .57 8.2 |
0 0 |
0 | (13 63) .57 8.2 |
|
| - Ex cha diff nge ere nce s |
0 | 0 | 0 | 0 | 0 0 |
0 | 0 0 |
0 | |||
| Co /12 /20 Net st a s at 31 09 |
66. 708 .62 3 |
164 .43 6.6 88 |
460 .02 9 |
50. 553 .43 1 |
1.2 55. 614 |
910 .86 1 |
284 .32 5.2 46 |
6.2 27. 263 |
5.8 16.0 91 |
12. 043 .35 4 |
296 .36 8.60 0 |
| Dep iati rec on |
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 0,0 0 0 0,0 0 |
0,0 0 0,0 0 |
0,0 | 0 0,0 0 |
-0,0 5 |
|
| Bala at 3 0/6 /20 08 nce as |
0 | (20 72) .17 1.5 |
(29 54) 5.1 |
(23 80) .73 7.9 |
(98 37) 6.3 |
0 | (45 43) .19 1.0 |
(65 59) 6.3 |
(81 23) 5.3 |
(1. 3) 471 .68 |
(46 25) .66 2.7 |
| 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 0 |
|
| - Ad ditio ns |
0 | (5.0 86) 75.4 |
(56 ) .467 |
(4.0 03) 14.7 |
(79 .061 |
) 0 |
(9.2 25. 718 ) |
(114 .095 |
) (33 3.25 0) |
(44 7.3 45) |
(9. 673 .06 3) |
| - De nsfe - tra crea ses rs |
0 | 60. 290 |
0 | 107 .964 |
7.7 27 |
0 | 175 .98 2 |
0 0 |
0 | 175 .98 2 |
|
| - Ex cha diff nge ere nce s |
0 | 0 | 0 | 0 | 0 0 |
0 | 0 0 |
0 | |||
| Bala at 3 0/0 6/2 009 nce as |
0 0,0 0 |
(25 69) .18 6.7 0,0 0 |
(35 21) 1.6 0,0 0 |
(27 19) .64 4.7 0,0 0 |
(1.0 57. 670 0,0 |
) 0 0 0,0 0 |
(54 80) .24 0.7 0,0 0 |
(77 54) 0.4 0,0 |
(1. 3) 148 .57 0 0,0 0 |
(1.9 27) 19.0 0,0 0 |
(56 07) .15 9.8 0,0 0 |
| 0,0 0 -1,0 0 |
0,0 0 |
0,0 0 |
0,0 | 0 0,0 0 0,0 0 |
0,0 0 -1,0 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 |
||
| - Ad ditio ns |
0 | (2.7 30) 90.8 |
(57 ) .533 |
(2.0 38) 32.1 |
(46 .998 |
) 0 |
(4.9 ) 27. 499 |
(57. 047 |
) (13 7) 3.92 |
(19 75) 0.9 |
(5. 4) 118 .47 |
| nsfe - De - tra crea ses rs |
0 | 0 | 0 | 42.9 72 |
41 | 0 | 43. 013 |
0 0 |
0 | 43. 013 |
|
| - Ex cha diff nge ere nce s |
0 | 0 | 0 | 0 | 0 0 |
0 | 0 0 |
0 | 0 | ||
| Net Co 31 /12 /20 09 st a s at |
0 | (27 00) .97 7.6 |
(40 54) 9.1 |
(29 85) .63 3.8 |
(1. 7) 104 .62 |
0 | (59 66) .12 5.2 |
(82 01) 7.5 |
(1. 0) 282 .50 |
(2. 2) 110 .00 |
(61 68) .23 5.2 |
There are no encumbrances on the parent company's fixed assets while for the subsidiary company Jumbo Τrading LTD there are the following mortgages and prenotation of mortgage:
| 31/12/2009 | |
|---|---|
| € | |
| Bank of Cyprus: | |
| Building in Lemessos | 4.271.504 |
| Building in Lemessos | 2.562.902 |
| 6.834.406 |
The Group designated as investment property, investments in real estate buildings and land or part of them which could be measured separately and constituted a main part of the building or land under exploitation. The Group measures those investments at cost less any impairment losses.
Summary information regarding those investments is as follows:
| (amounts in €) | Income from rents | ||||
|---|---|---|---|---|---|
| Location of asset | Description – operation of asset | 1/7/2009 – 31/12/2009 |
1/7/2008 – 31/12/2008 |
||
| Thessaloniki port | An area (parking space for 198 vehicles) on the first floor of a building, ground floor in the same building of 6.422,17 sq. m. area |
40.244 | 39.431 | ||
| Nea Efkarpia | Retail Shop | 170.244 | 162.119 | ||
| Psychiko | Retail Shop | 13.630 | 13.630 | ||
| Total | 224.118 | 215.180 |
None of the subsidiary had any investment properties until 31/12/2009. Net cost of those investments is analyzed as follows:
| THE GROUP | |
|---|---|
| Investment Property | |
| Cost 31/12/2008 | 11.701.866 |
| Accumulated depreciation | (3.143.579) |
| Net Cost as at 31/12/2008 | 8.558.287 |
| Cost 31/12/2009 | 11.701.866 |
| Accumulated depreciation | (3.537.057) |
| Net Cost as at 31/12/2009 | 8.164.809 |
| Cost 30/06/2009 | 11.701.866 |
| Accumulated depreciation | (3.342.221) |
| Net Cost as at 30/06/2009 | 8.359.645 |
| THE GROUP | |
|---|---|
| Investment Property | |
| Cost | |
| Balance as at 30/6/2009 | 11.701.866 |
| - Additions | - |
| - Decreases – transfers | - |
| Balance as at 31/12/2009 | 11.701.866 |
| Depreciation | |
| Balance as at 30/6/2009 | (3.342.221) |
| - Additions | (194.836) |
| - Decreases – transfers | - |
| Balance as at 31/12/2009 | (3.537.057) |
Fair values are not materially different from the ones disclosed in the Company's books regarding those assets.
The balance in the account of the parent company is analysed as follows:
| Company | Head offices | Participation rate |
Amount of participation In € |
|---|---|---|---|
| Avraam Antoniou 9- 2330 Kato Lakatamia | |||
| JUMBO TRADING LTD | Nicosia – Cyprus | 100% | 11.074.190 |
| JUMBO EC.B | Sofia, Bu.Bulgaria 51-Bulgaria | 100% | 51.905.534 |
| JUMBO EC.R | Bucharest (apartment n.5, Int. Vasil Paun number 1, 3rd floor, administrative area 5) |
100% | 73 |
| 62.979.798 |
In the company's financial statements, investments in subsidiaries are valuated at their acquisition cost that is constituted by the fair value of the purchased price reduced with the direct expenses, related with the purchase of the investment.
In July of 2009 the subsidiary company "JUMBO EC.B",increased its Share Capital by € 20m which was covered to the rate of 100% by the parent company JUMBO S.A. The share capital of this subsidiary reached to € 51,91 mil. The cause of the above share capital increase is further expansion of the Group in Bulgaria.
| THE GROUP | THE COMPANY | |||||
|---|---|---|---|---|---|---|
| Cash and cash equivalents | 31/12/2009 | 31/12/2008 | 30/6/2009 | 31/12/2009 | 31/12/2008 | 30/06/2009 |
| (amounts in euro) | ||||||
| Cash in hand | 2.782.672 | 2.693.053 | 2.159.485 | 2.521.449 | 2.645.169 | 2.065.558 |
| Bank account balances | ||||||
| 10.902.210 | 16.328.352 | 6.768.086 | 9.975.621 | 13.096.176 | 5.337.768 | |
| Sight and time deposits | 207.876.044 | 51.447.299 | 100.738.277 | 156.677.990 | 30.688.105 | 76.224.514 |
| Total | 221.560.926 | 70.468.704 | 109.665.849 | 169.175.060 | 46.429.450 | 83.627.841 |
Sight deposits pertain to short term investments of high liquidity. The interest rate for time deposits was 1,10% – 2,99% while for sight deposits it was 0,77% for the Company, for Jumbo Trading interest rate for time deposits was 4,00%-4,5% and for sight deposits it was 0,25%-0,75%, for Jumbo EC.B. interest rate for time deposits was 4,7%-7% and for sight deposits it was 0,25%.
| Number of shares |
Nominal share value |
Value of ordinary shares |
Share premium |
Total | |
|---|---|---|---|---|---|
| Balance as at 30th June 2007 | 60.617.358 | 1,40 | 84.864.301 | 7.678.828 | 92.543.129 |
| Movement in the period | - | - | - | - | - |
| Balance as at 30th June 2008 Movement in the period |
60.617.358 60.617.358 |
1,40 1,40 |
84.864.301 84.864.301 |
7.678.828 (131.751) |
92.543.129 84.732.551 |
| Balance as at 30th June 2009 Movement in the period |
121.234.716 8.573.674 |
1,40 1,40 |
169.728.602 12.003.144 |
7.547.078 33.166.001 |
177.275.680 45.169.144 |
| Balance as at 31th December 2009 |
129.808.390 | 1,40 | 181.731.746 | 40.713.079 | 222.444.824 |
According to the 09.09.2009 decision of the Board of Directors, the company's share capital increase was confirmed by the amount of € 12.003.143,60 with the issuance of 8.573.674 new common nominal shares of nominal value € 1.40each, which resulted from the conversion of 4.081.093 bonds on 08.09.2009 of the Convertible Bond Loan of the company, issued on 08.09.2006. As a result the company's share capital rises to € 181.731.746 consisting of 129.808.390 common shares of nominal value € 1,40 each. The 8.573.674 new common nominal shares of the Company are not eligible for dividend for the year 2008/2009 and are negotiable as new shares since 13 October 2009. At the ex-dividend date, i.e. at 23.12.2009 the 8.573.674 common nominal shares of the company stoped being traded. The abovementioned shares started being traded again at 31/12/2009. From that date all the company's shares (129.808.390) are traded in the same series. As an effect of the abovementioned conversion, was that Share premium reserves reached € 33.349.956 and the expenses related to the share capital increase that decrased the share premium reserves reached €229.944, diluted with the amount € 45.989, which consists the deferred tax.
| DEVELOPMENT OF SHARE CAPITAL FROM 1/7/2009-31/12/2009 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Date of G .M. | Number of issue of Gov. Gazette |
Nominal Value of Shares |
Conversion of bonds |
With capitalisation of reserve funds |
Number of new shares |
Total number of shares |
Share capital after the increase of S. C. |
|
| 1,40 | 121.234.716 | 169.728.602 | ||||||
| 08.09.2009 Decision of the BOD |
11803-01/10/2009 | 1,40 | 4.081.093 | - | 8.573.674 | 129.808.390 | 181.731.746 |
The analysis of other reserves is as follows:
| THE GROUP - THE COMPANY | ||||||||
|---|---|---|---|---|---|---|---|---|
| Legal reserve | Tax free reserves |
Extraordinary reserves |
Special reserves |
Other reserves |
Total | |||
| Balance at 1st July 2008 | 9.913.165 | 1.797.944 | 54.555.622 | 14.230 | 9.355 | 66.290.317 | ||
| Changes in the period | 3.597.724 | - | (42.432.151) | - | - | (38.834.427) | ||
| Balance at 30st June 2009 | 13.510.890 | 1.797.944 | 12.123.471 | 14.230 | 9.355 | 27.455.890 | ||
| Changes in the period | 4.040.581 | - | 54.555.623 | - | (8.998) | 58.587.205 | ||
| Balance at 31 December 2009 |
17.551.471 | 1.797.944 | 66.679.094 | 14.230 | 357 | 86.043.095 |
Long term loan liabilities of the Group are analysed as follows:
| THE GROUP | THE COMPANY | ||||||
|---|---|---|---|---|---|---|---|
| Loans | 31/12/2009 | 31/12/2008 | 30/6/2009 | 31/12/2009 | 31/12/2008 | 30/6/2009 | |
| (amounts in euro) | |||||||
| Long term loan liabilities | |||||||
| Bond loan convertible to shares | 1.885.236 | 46.765.723 | 47.959.341 | 1.885.236 | 46.765.723 | 47.959.341 | |
| Bond loan non convertible to shares |
145.246.710 | 40.842.493 | 124.860.225 | 145.246.710 | 40.842.493 | 124.860.225 | |
| Other bank loans | 4.135.687 | 5.568.128 | 4.095.747 | - | - | - | |
| Liabilities from financial leases | 6.208.384 | 5.298.152 | 3.962.284 | 6.208.384 | 5.298.152 | 3.962.284 | |
| Total | 157.476.017 | 98.474.496 | 180.877.597 | 153.340.330 | 92.906.368 | 176.781.850 |
The second Repetitive Extraordinary General Meeting of shareholders of the Company dated 7/6/2006 decided the issue of bond loan convertible in common shares with right of vote, with preference rights of old shareholders of amount up to € 42.432.150,00 (henceforth the «Loan»). The above mentioned Convertible Bond Loan was covered by 100% amounting to € 42.432.150, divided into 4.243.215 common nominal bonds, of nominal value € 10,00 each bond. Based on the terms of the Loan and the relevant decisions of the meeting of the Company's Board of Directors, each Bond offer to the bond-holder the right of its conversion to 2,100840336 new common nominal shares of the company, nominal value of € 1.40 each. The conversion price is € 4,76 per share. The conversion right can be exercised for the first time at the first day beginning the 4rth year of the Bond Loan's issuing date ( 08.09.2009 ) and afterwards can be exercised every half-year period, the same as the issuing date of the Loan every month.
On 08.09.2009, there were submitted by beneficiary bond-holders 117 applications to exercise the right of conversion of a total 4.081.093 of bonds that will be converted into 8.573.674 new common nominal shares of the company with voting right and nominal value of € 1.40 each.
The new 8.573.674 common nominal shares, are eligible to dividend of the current financial year (01.07.2009-30.06.2010) in which the right of conversion was exercised, while they are not eligible to the dividend of the financial year ended at 30.6.2009. The 8.573.674 new common nominal shares started traded on October 13th, 2009 as new series of companys' shares without the right of the dividend financial year ended at 30.6.2009. At the ex-dividend date, i.e. at 23.12.2009 the 8.573.674 common nominal shares
of the company stoped being traded. The abovementioned shares started being traded again at 31/12/2009. From that date all the company's shares (129.808.390) are traded in the same series.
From the abovementioned Convertible Bond Loan, 162.122 bonds, of nominal value € 10,00 each have not been converted.
During the current period 01.07.2009-31.12.2009 the Company proceeded with the issuance of all the bond of the Series D of the Common Bond Loan (non convertible), amount of € 20m. During the previous fiscal years the Company proceeded with the issuance of all the bond of the series B of the Common Bond Loan amount of € 20m, with the issuance of all the bond of the series A of the Common Bond Loan amount of € 65m and with the issuance of all the bond of the series C of the Common Bond Loan amount of €40m. The nominal amount of the bond of the series A,B, C and D shall be repaid in full by the Issuer on May 24th 2014.
Other bank loans concern the subsidiary company JUMBO TRADING LTD. These loans are repaid in monthly installments until April 2014.
These bank loans are secured as follows:
i. Mortgage value € 6.834.405 for the Land owners of JUMBO TRADING LTD at Lemeso.
Expiration of long term loans is broken down as follows:
| THE GROUP | THE COMPANY | |||||||
|---|---|---|---|---|---|---|---|---|
| 31/12/2009 | 31/12/2008 | 30/6/2009 | 31/12/2009 | 31/12/2008 | 30/6/2009 | |||
| From 1 to 2 years | 3.518.203 | 43.964.785 | 50.428.979 | 1.885.236 | 42.103.137 | 47.959.341 | ||
| From 2 to 5 years | 148.411.755 | 49.839.900 | 127.878.974 | 145.246.710 | 46.761.348 | 124.860.225 | ||
| After 5 years | - | 42.026.230 | - | - | 40.842.493 | - | ||
| 151.929.958 | 135.830.914 | 178.307.953 | 147.131.946 | 129.706.978 | 172.819.566 |
The Group has signed a financial leasing contract for a building in Pilaia Thessaloniki which is used as a shop as well as for transportation equipment.
In detail, liabilities from financial leases are analysed as follows:
| THE GROUP | THE COMPANY | |||||
|---|---|---|---|---|---|---|
| 31/12/2009 | 31/12/2008 | 30/6/2009 | 31/12/2009 | 31/12/2008 | 30/6/2009 | |
| Up to 1 year | 1.961.276 | 836.053 | 1.777.556 | 1.961.276 | 836.053 | 1.777.556 |
| From 1 to 5 years | 4.688.883 | 3.680.678 | 2.174.152 | 4.688.883 | 3.680.678 | 2.174.152 |
| After 5 years | 2.075.884 | 2.763.826 | 2.324.215 | 2.075.884 | 2.763.826 | 2.324.215 |
| 8.726.043 | 7.280.558 | 6.275.923 | 8.726.043 | 7.280.558 | 6.275.923 | |
| Future debits of financial leases | (699.743) | (1.389.195) | (658.410) | (699.743) | (1.389.195) | (658.410) |
| Present value of liabilities of financial leases |
8.026.300 | 5.891.362 | 5.617.513 | 8.026.300 | 5.891.362 | 5.617.513 |
| THE GROUP | THE COMPANY | |||||
| The current value of liabilities of financial leases is: |
31/12/2009 | 31/12/2008 | 30/6/2009 | 31/12/2009 | 31/12/2008 | 30/6/2009 |
| Up to 1 year | 1.817.917 | 593.212 | 1.655.230 | 1.817.917 | 593.212 | 1.655.230 |
| From 1 to 5 years | 4.256.240 | 2.934.040 | 1.817.855 | 4.256.240 | 2.934.040 | 1.817.855 |
| After 5 years | 1.952.143 | 2.364.111 | 2.144.428 | 1.952.143 | 2.364.111 | 2.144.428 |
| 8.026.300 | 5.891.362 | 5.617.513 | 8.026.300 | 5.891.362 | 5.617.513 |
The Group's current loan liabilities are broken down as follows:
| THE GROUP | THE COMPANY | ||||||
|---|---|---|---|---|---|---|---|
| 31/12/2009 | 31/12/2008 | 30/6/2009 | 31/12/2009 | 31/12/2008 | 30/6/2009 | ||
| long term liabilities payable in the subsequent year |
|||||||
| Bank loans payable in the subsequent | |||||||
| year Liabilities from financial leases |
662.324 | 42.654.570 | 1.392.640 | - | 42.098.762 | - | |
| payable in the subsequent year | 1.817.917 | 593.212 | 1.655.230 | 1.817.917 | 593.212 | 1.655.230 | |
| Total | 2.480.241 | 43.247.782 | 3.047.870 | 1.817.917 | 42.691.974 | 1.655.230 |
Deferred tax liabilities as deriving from temporary tax differences are as follows:
| THE GROUP | |||||||
|---|---|---|---|---|---|---|---|
| 31/12/2009 | 30/6/2009 | ||||||
| Asset | Liability | Asset | Liability | ||||
| Non current assets | |||||||
| Tangible assets | - | 4.541.130 | 398 | 4.124.144 | |||
| Tangible assets from financial leases | - | 392.937 | - | 356.448 | |||
| Inventories | 2.907 | - | 194 | - | |||
| Equity Deferred tax regarding share capital expenses Offsetting of deferred tax from bond loan conversion |
78.926 - |
- 126 |
32.937 - |
- 3.294 |
|||
| Long term liabilities | |||||||
| Provisions | - | 3.944 | - | 3.944 | |||
| Benefits to employees | 536.121 | - | 476.973 | - | |||
| - | 85.922 | 974.344 | - | ||||
| Long-term loans | - | - | (398) | (398) | |||
| Offsetting | |||||||
| Total | 617.954 | 5.024.059 | 1.484.449 | 4.487.432 | |||
| Deferred tax liability | 4.406.104 | 3.002.983 |
For the company the respective accounts are analyzed as follows:
| THE COMPANY | |||||
|---|---|---|---|---|---|
| 31/12/2009 | 30/6/2009 | ||||
| Asset | Liability | Asset | Liability | ||
| Non current assets | |||||
| Tangible assets | - | 4.540.880 | - | 4.123.296 | |
| Tangible assets from financial leases | - | 392.937 | - | 356.448 | |
| Inventories | - | - | - | - | |
| Equity Deferred tax regarding share capital expenses |
78.926 | - | 32.937 | - | |
| Offsetting of deferred tax from bond loan conversion |
- | 126 | - | 3.294 | |
| Long term liabilities | |||||
| Provisions | - | 3.944 | - | 3.944 | |
| Benefits to employees | 532.527 | - | 473.954 | - | |
| Long-term loans | - | 85.922 | 974.344 | - |
| Offsetting | - | - | - | - |
|---|---|---|---|---|
| Total | 611.453 | 5.023.808 | 1.481.235 | 4.486.982 |
| Deferred tax liability | 4.412.355 | 3.005.747 |
The analysis of tax liabilities is as follows:
| THE GROUP | THE COMPANY | ||||||
|---|---|---|---|---|---|---|---|
| Current tax liabilities | 31/12/2009 | 31/12/2008 | 30/6/2009 | 31/12/2009 | 31/12/2008 | 30/6/2009 | |
| (amounts in euro) | |||||||
| Expense for tax corresponding the period |
17.300.692 | 16.114.926 | 28.467.577 | 16.075.726 | 15.093.367 | 26.803.780 | |
| Liabilities from taxes | 51.122.629 | 31.284.476 | 8.259.007 | 51.674.544 | 31.427.314 | 8.191.942 | |
| Total | 68.423.321 | 47.399.402 | 36.726.584 | 67.750.269 | 46.520.681 | 34.995.722 |
| THE GROUP | THE COMPANY | |||||
|---|---|---|---|---|---|---|
| 31/12/2009 | 31/12/2008 | 30/6/2009 | 31/12/2009 | 31/12/2008 | 30/6/2009 | |
| Cash flows from operating activities |
||||||
| Net profit for the period | 49.384.241 | 55.404.005 | 95.743.413 | 38.863.973 | 46.817.325 | 81.879.282 |
| Adjustments for: | ||||||
| Income taxes Depreciation of non current |
27.374.521 | 14.804.343 | 27.533.426 | 26.152.194 | 13.782.784 | 25.869.536 |
| assets | 6.047.926 | 5.471.764 | 11.418.846 | 5.313.310 | 4.813.929 | 10.066.541 |
| Pension liabilities provisions (net) | 294.574 | 234.151 | 431.276 | 292.864 | 234.151 | 429.190 |
| Other provisions | 88.828 | 116.100 | 175.236 | 88.828 | 114.014 | 175.236 |
| Profit/ (loss) from sales of non current assets |
(376) | 2.440 | 31.785 | (275) | 2.440 | 33.487 |
| Interest and related income | (1.927.888) | (1.149.061) | (2.816.770) | (1.132.307) | (675.187) | (1.736.268) |
| Interest and related expenses Other Exchange Differences |
3.538.266 | 4.210.025 | 7.715.742 | 3.387.417 | 3.994.186 | 7.312.226 |
| 10.609 | (72.472) | (23.027) | 10.484 | (70.447) | (15.777) | |
| Operating profit before change | ||||||
| in working capital | 84.810.701 | 79.021.296 | 140.209.927 | 72.976.488 | 69.013.197 | 124.013.453 |
| Change in working capital | ||||||
| (Increase)/ decrease in inventories (Increase)/ decrease in trade |
36.242.220 | (4.125.853) | (25.582.620) | 36.430.911 | (1.839.337) | (24.158.360) |
| and other receivables | 2.909.171 | 10.240.103 | 3.033.909 | (1.004.569) | 9.682.076 | 2.986.134 |
| (Increase)/ decrease in other current assets |
2.252.413 | 118.651 | (1.599.348) | 2.178.736 | 71.575 | (1.575.741) |
| Increase/ (decrease) in trade payables |
8.398.964 | (1.599.195) | 2.269.138 | 7.061.105 | (3.453.127) | 2.145.606 |
| Other | 298.664 | (123.276) | (111.607) | 298.664 | (123.276) | (111.607) |
| 50.101.432 | 4.510.430 | (21.990.527) | 44.964.847 | 4.337.911 | (20.713.968) | |
| Cash flows from operating activities |
134.912.133 | 83.531.727 | 118.219.400 | 117.941.334 | 73.351.108 | 103.299.485 |
Unaudited financial periods for the Group on 31.12.2009 are analysed as follows:
| Company | Unaudited Financial Periods |
|---|---|
| JUMBO Α.Ε.Ε. | 01.07.2006-30.06.2007 |
| 01.07.2007-30.06.2008 | |
| 01.07.2008-30.06.2009 | |
| JUMBO TRADING LTD | 01.01.2005-30.06.2005, |
| 01.07.2005-30.06.2006 | |
| 01.07.2006-30.06.2007 | |
| 01.07.2007-30.06.2008 | |
| 01.07.2008-30.06.2009 | |
| JUMBO EC.B LTD | 01.01.2007-31.12.2007 |
| 01.01.2008-31.12.2008 | |
| 01.01.2009-31.12.2009 | |
| JUMBO EC.R S.R.L | 01.08.2006-31.12.2006 |
| 01.01.2007-31.12.2007 | |
| 01.01.2008-31.12.2008 | |
| 01.01.2009-31.12.2009 | |
| ASPETΤO LTD | 01.08.2006-31.12.2006 |
| 01.01.2007-31.12.2007 | |
| 01.01.2008-31.12.2008 | |
| 01.01.2009-31.12.2009 | |
| WESTLOOK SRL | 01.10.2006-31.12.2006 |
| 01.01.2007-31.12.2007 | |
| 01.01.2008-31.12.2008 | |
| 01.01.2009-31.12.2009 |
The Company up to 31/12/2009 has been inspected by the tax authorities until 30/06/2006. The fiscal years that have not had a tax audit until 31/12/2009 are the ones ended on 30.06.2007, 30.06.2008 and 30.06.2009. Consequently it is possible that additional taxes will be imposed after final inspections from the tax authorities. The Company had conducted an accumulative provision for contingent tax liabilities which could occur from relevant tax inspection of the amount of € 618 thousand.
The subsidiary company JUMBO TRADING LTD which operates in Cyprus, has been inspected by the Cypriot tax authorities until 31/12/2004. The subsidiary company JUMBO TRADING LTD prepares its financial statements in compliance with IFRS and consequently it charges its results with relevant provisions for uninspected tax years, whenever necessary. It is noted that due to the fact that the Cypriot tax authorities operate in a different status, and due to the fact that there were no tax differences after the last tax audit control, no provsion for further tax liabilities has been done by the company.
The subsidiary company JUMBO EC.B LTD commenced its operation on 07.12.2007 and has had a tax audit imposed by the Bulgarian Tax Authorities, up to 31.12.2006. The financial periods that have not had a tax audit are 01.01.2007-31.12.2007, 01.01.2008-31.12.2008 and 01.01.2009-31.12.2009. It is noted that due to the fact that the local tax authorities operate in a different status, and the fact that the company commenced its operation on December 2007 conducting provisions for additional taxes from potential tax inspection was not considered necessary.
The subsidiary companies JUMBO EC.R S.R.L and WESTLOOK SLR in Romania, ASPETΤO LTD in Cyprus, they have not yet started their commercial activity and, therefore, no issue of un-audited fiscal years and further tax liabilities arises .
The Group includes apart from "JUMBO SA" the following related companies:
1. The affiliated company with the name "Jumbo Trading Ltd", in Cyprus, of which the Parent company possesses the 100% of shares and voting rights of it. Affiliated company JUMBO TRADING
LTD participates with percentage 100% in the share capital of ASPETO LTD and ASPETO LTD participates with percentage 100% in the share capital of WESTLOOK SRL.
2. The affiliated company in Bulgaria with name "JUMBO EC. B." that resides in Sofia of Bulgaria, of which the parent company possesses the 100% of shares and voting rights.
3. The affiliated company in Romania with name "JUMBO EC. R." that resides in Bucharest of Romania, in which Parent Company possesses the 100% of shares and voting rights of it.
The following transactions were carried out with the affiliated undertakings:
| Income/ Expenses (amounts in Euro) | 31/12/2009 | 31/12/2008 | 30/06/2009 |
|---|---|---|---|
| Sales of JUMBO SA to JUMBO TRADING LTD | 10.862.178 | 11.954.972 | 17.939.440 |
| Sales of JUMBO SA to JUMBO EC.B | 6.141.530 | 3.946.839 | 6.668.998 |
| Sales of tangible assets JUMBO SA to JUMBO EC.B | 46.697 | 139 | 257 |
| Sales of tangible assets JUMBO SA from JUMBO TRADING LTD | 880 | - | - |
| Sales of services JUMBO SA to JUMBO EC.B | 49.523 | 45.694 | 68.949 |
| Sales of services JUMBO SA to JUMBO TRADING LTD | 1.325 | 114 | 881 |
| Purchases of JUMBO SA from JUMBO EC.B | 327.713 | 264.167 | 739.630 |
| Purchases of JUMBO SA from JUMBO TRADING LTD | 685.076 | 564.898 | 936.887 |
| Sales of services JUMBO SA from JUMBO EC.B | - | - | - |
| 18.114.922 | 16.776.823 | 26.355.042 | |
| Net balance arising from transactions with the subsidiary companies | 31/12/2009 | 31/12/2008 | 30/06/2009 |
| Amounts owed to JUMBO SA from JUMBO TRADING LTD | 2.402.765 | 1.947.024 | 1.090.274 |
| Amounts owed by JUMBO SA to JUMBO TRADING LTD | 581.048 | 525.178 | 166.541 |
| 2.983.813 | 2.472.201 | 1.256.815 | |
| Amounts owed to JUMBO SA from JUMBO EC.B.LTD | 6.196.671 | 3.949.365 | 2.725.332 |
| Amounts owed by JUMBO SA to JUMBO EC.B LTD | 113.888 | 41.716 | 187.125 |
| 6.310.559 | 3.991.081 | 2.912.458 | |
| Amounts owed to JUMBO SA from JUMBO EC.R.S.R.L | 16.765 | 12.166 | 12.166 |
| Amounts owed by JUMBO SA to JUMBO EC.R.S.R.L. | - 16.765 |
- 12.166 |
- 12.166 |
The sales and the purchases of merchandises concern types that Parent company trades, toys, infant products, stationery, home and seasonal products. All the transactions that are described above have been realized under the usual terms of market. Also, the terms that condition the transactions with the above related parties are equivalent with those that prevail in transactions in clearly trade base (provided that these terms can be argued).
The transactions with Directors and Board Members are presented below:
| THE GROUP | THE COMPANY | |
|---|---|---|
| 31/12/2009 | 31/12/2009 | |
| Short term employee benefits: | ||
| Wages and salaries | 419.277 | 206.277 |
| Insurance service cost | 25.964 | 11.315 |
| Other fees and transactions to the members of the BoD | 705.575 | 705.575 |
| 1.150.816 | 923.167 |
| Pension Benefits: | 31/12/2009 | 31/12/2009 |
|---|---|---|
| Defined benefits scheme | - | - |
| Defined contribution scheme | - | - |
| Other Benefits scheme | 13.570 | 13.570 |
| Payments through Equity | - | - |
| Total | 13.570 | 13.570 |
| Transactions with Directors and Board Members | ||
| THE GROUP | THE COMPANY | |
| 31/12/2008 | 31/12/2008 | |
| Short term employee benefits: | ||
| Wages and salaries | 418.147 | 189.405 |
| Insurance service cost | 24.685 | 10.602 |
| Other fees and transactions to the members of the BoD | 840.582 | 833.472 |
| 1.283.414 | 1.033.479 | |
| Pension Benefits: | ||
| Defined benefits scheme | ||
| Defined contribution scheme | ||
| Other Benefits scheme | 11.601 | 11.601 |
| Payments through Equity | - | - |
| Total | 11.601 | 11.601 |
| Transactions with Directors and Board Members | THE GROUP | THE COMPANY |
| 30/06/2009 | 30/06/2009 | |
| Short term employee benefits: | ||
| Wages and salaries | 754.318 | 341.551 |
| Insurance service cost | 47.248 | 19.262 |
| Other fees and transactions to the members of the BoD | 980.109 | 973.334 |
| 1.781.676 | 1.334.147 | |
| Pension Benefits: | ||
| Defined benefits scheme | ||
| Defined contribution scheme | ||
| Other Benefits scheme | 23.202 | 23.202 |
| Payments through Equity | - | - |
| Total | 23.202 | 23.202 |
No loans have been given to members of BoD or other management members of the group (and their families) and there are no assets nor liabilities given to members of BoD or or other management members of the group and their families.
Since the company's establishment up today, no one termination activity procedure has taken place. There are no lawsuits or legal litigations that might have significant effect on the financial position or profitability of the Group.
The litigation provision balance as of 31 December 2009 amounts to € 20.050 for the Company.
On 31st December 2009 the Group occupied 5.114 individuals, from which 2.878 permanent personnel and 2.236 seasonal personnel while the mean of personnel for the period of current financial year i.e. from 01/07/2009 to 31/12/2009 oscillated in the 3.669 individuals (2.778 permanent personnel and 891 seasonal personnel). In more detail: Parent company at 31st December 2009 occupied in total 4.541 individuals (2.462 permanent and 2.079 seasonal personnel), the Cypriot subsidiary company Jumbo Trading Ltd in total 296 individuals (139 permanent and 157 seasonal personnel) and the subsidiary company in Bulgaria 277 individuals permanent personnel.
The demand for the company's products is seasonal. It is higher in the period of September, of Christmas and of Easter.
The income from the product sales of the Group for the first six months of this period reached to 62,44% of the total sales of the previous period ( 01.07.2008 – 30.06.2009 ).
The same income of the comparable period 01.07.08-31.12.08 reached to 59,00% of the total income of the period 01.07.08 – 30.06.2009.
The Company proceeded with the issuance of all the bond of the Series D of the Common Bond Loan (non convertible), amount of € 20m. The nominal amount of the bond shall be repaid in full by the Issuer on May 24th 2014. The issuance of the Common Bond Loan was approved by the 1st Repeated Extraordinary Meeting of the shareholders on May 16th 2007 up to the amount of € 145mil. After that, the repayment of this Bond Loan of €145mil. was completed.
On 08.09.2009, there were submitted by beneficiary bond-holders 117 applications to exercise the right of conversion of a total 4.081.093 of bonds that will be converted into 8.573.674 new common nominal shares of the company with voting right and nominal value of € 1.40 each. Under the exercise of the conversion right the company's share capital increased by € 12.003.143,60. Relevant reference in paragraphs 4.8.1 and 4.10.
The subsidiary company JUMBO EC. B LTD proceeded with a Share Capital Increase of € 20m which was covered to the rate of 100% by the parent company JUMBO S.A. The capital of the company JUMBO EC. B LTD is today €51.9mil. The cause of the above share capital increase is further expansion of the Group in Bulgaria.
The Annual General Meeting of the company's shareholders which was held on 09.12.2009 approved for the fiscal period from 01.07.2008 to 30.06.2009 the distribution of a dividend of total amount EUR 27.883.984,68, ie. EUR 0,23 per share (121.234.716 shares). 10% dividend tax will be applied on dividend, therefore after tax dividend per share will be EUR 0,207. Beneficiaries of the dividend were those investors, who were registered in the DSS on 29.12.2009 (Record Date). From Wednesday 23.12.2009 the company's shares were negotiable at the Athens Stock Exchange without a consequent right to receive a dividend for the financial year 2008/2009. Payment of the dividend was effected on Monday 04.01.2010. According to the term 8.3 of the Convertible Bond Loan the new 8.573.674 common nominal shares that where issued form the conversion of 4.081.093 bonds (on 08.09.2009), are eligible to dividend of the current financial year (01.07.2009-30.06.2010) in which the right of conversion was exercised, while they were not eligible to the dividend of the financial year ended at 30.6.2009.
The Group at the period ended on 31/12/2009 had granted guaranteeing letters in third on the guarantee of obligations of 4.470 thousand Euros.
The tax audit for fiscal years 01.07.2006-30.06.2007 ,01.07.2007-30.06.2008 and 01.07.2008-30.06.2009 has been concluded on 27.01.2010. The accounting books have been found accurate and sufficient and no
informalities or omissions affecting the accounts' validity have been identified. The tax audit resulted to incremental taxes, penalties and pre paid taxes for the last financial year amounting 580.623 Euro (471.865 Euro were incremental taxes and penalties and 108.758 Euro pre-paid taxes). The abovementioned amount will not burden the results of the current fiscal year (July 2009-June 2010) since appropriate provisions have been made on the previous financial years 2007,2008 and 2009.
The abovementioned amount has been paid to the Greek state. There are no subsequent events to the balance sheet that affect the Group or the Company, for which reference from IFRS is required.
Moschato, February 23rd , 2010
The responsible for the Financial Statements
The President of the Board of Directors & Managing Director
The Vice-President of the Board of Directors
The Financial Director The Head of the Accounting Department
Evangelos-Apostolos Vakakis son of Georgios Passport no AB0631716/2006 Identity card no X
Ioannis Oikonomou son of Christos 156531/2002
Kalliopi Vernadaki daughter of Emmanouil Identity card no Φ 099860/2001 Identity card no Λ
Panagiotis Xiros son of Kon/nos 370348/1977
| REG No. 7650/06/B/86/04 Cyprou 9 and Hydras Street, Moschato Attikis |
JUMBO SOCIETE ANONYME FIGURES AND INFORMATION FOR THE PERIOD 1 JULY 2009 TO 31 DECEMBER 2009 |
||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| . The following figures and information thanks from the financial statements, almost provide the matrix of the matrix of the financial position and the results of JuM8O Group. Consequently, were international Financial Rep Standards are posted, as well as the Auditor's Report, whenever this is required. |
According to the Resolution 4/507/28.04.2009 of the Hellenic Capital Market Commission's BoD | ||||||||||
| COMPANY'S INFORMATION | CASH FLOW STATEMENT - INDIRECT METHOD | ||||||||||
| Company's Web Site Date of approval of Financial Statements. |
www.jumbo.ar | (consolidated and non-consolidated) sums in € THE GROUP |
THE COMPANY | ||||||||
| by the Board of directors: ertified Auditor. |
February 23, 2010 | Deligiannis Georgios, Christopoulos Panagiotis | 1/7/2009 31/12/2009 |
1/7/2008 31/12/2008 |
1/7/2009 31/12/2009 |
1/7/2008 31/12/2008 |
|||||
| Auditing company. Auditor's opinion: |
Grant Thomton Unqualified |
Operating activities Net profit for the period |
|||||||||
| STATEMENT OF FINANCIAL POSITION | Plus/minus adjustments for: | 49.384.241 | 55.404.005 | 38.863.973 | 46.817.325 | ||||||
| (consolidated and non-consolidated) sums in € THE GROUP |
THE COMPANY | ncome taxes Depreciation of tangible assets |
27.374.521 6.047.926 294.574 |
14.804.343 5.471.764 234.151 |
26.152.194 5.313.310 292.864 |
13.782.784 4,813.929 234.151 |
|||||
| 31/12/2009 | 30/06/2009 | 31/12/2009 | 30/06/2009 | Pension liability provisions (net) Other provisions. |
Profit/(loss) from investment activities | 88.828 | 116.100 | 88.828 | 114.014 | ||
| ASSETS Tangible fixed assets for own use |
305.919.209 | 280.194.566 | 235.133.332 | 219.151.690 | (profits,losses,income,expenses) iterest and related income |
(376) | 2,440 | (275) | 2.440 | ||
| nvestments in real estate Other fixed assets |
8.164.809 2.710.707 |
8.359.645 3.009.261 |
8.164.809 65.685.802 |
8.359.645 45.984.377 |
Interest and related expenses Exchange Differences |
(1.927.888) 3.538.266 |
(1.149.061) 4.210.025 (72.472) |
(1.132.307) 3.387.417 |
(675.187) 3.994.186 |
||
| myentories Trade debtors |
154,983.311 20.523.284 |
191.225.530 21.661.192 |
143 644 929 27.171.196 |
180.075.840 24.555.868 |
Operating profit before changes | 10.609 | 10.484 | (70.447) | |||
| Other current assets | 266,714.826 | 159.418.864 | 209.479.998 | 127.878.199 | in the operating capital Changes in Working Capital |
84.810.701 | 79.021.296 | 72.976.488 | 69.013.197 | ||
| TOTAL ASSETS | 759.016.146 | 663.869.058 | 689.280.066 | 606.005.619 | (Increase)/decrease in inventories | 36.242.220 | (4.125.853) | 36.430.911 | (1.839.337) | ||
| EQUITY AND LIABILITIES | 181.731.746 | 169.728.602 | 181.731.746 | 169.728.602 | Increase)/decrease in trade and other receivables Increase)/decrease in other current assets |
2.909.171 2.252.413 |
10.240.103 118,651 (1.599.195) |
(1.004.569) 2.178.736 7.061.105 |
9.682.076 71.575 (3.453.127) |
||
| Other Shareholder's Equity Items Total Shareholder's Equity (a) |
240.582.437 422.314.183 |
185.936.207 355.664.810 |
180.168,925 361.900.671 |
136.031.933 305.760.536 |
Other | ncrease / (Decrease) in labilities (excluding loans) | 8.398.964 298.664 |
(123.276) | 298.664 | (123.276) | |
| Non controlling interests (b) | Minus interest expense paid |
(2.474.756) | (576.908) | (2.336.705) | (540.862) | ||||||
| Total Equity (c)= (a)+(b) Long term liabilities from loans |
422.314.183 157,476,017 |
355.664.810 180.877.597 |
361,900.671 153.340.330 |
305.760.536 176.781.850 |
Income tax paid | Total cash flows from operating activities (a) | (9.356, 104) 123.081.273 |
(7.297.343) 75.657.477 |
(8.107.926) 107.496.704 |
(6.360.017) 66.450.230 |
|
| Provisions / Other long term liabilities Other short term liabilities |
7.078.78 172.147.165 |
5.387.970 121.938.680 |
7.081.236 166.957.829 |
5.381.675 118.081.557 |
Investment activities | ||||||
| Total liabilities (d) | 336.701.963 | 308.204.248 | 327.379.395 | 300.245.083 | Share Capital increase of subsidiaries Purchases of tangible and intangible assets |
(31.804.993) | (30.955.163) | (20.000.000) (22.570.847) |
(4.999.923) (20.201.186) |
||
| Total Equity and Liabilities (c) + (d) | 759.016.146 | 663.869.058 | 689.280.066 | 606.005.619 | Sales of tangible assets interest received |
92.392 1.827.331 |
7.901 948.253 |
87.432 .132.307 |
7.901 675.187 |
||
| STATEMENT OF CHANGES IN EQUITY | Total cash flows from investment activities (b) | (29.885.270) | (29.999.009) | (41.351.108) | (24.518.021) | ||||||
| (consolidated and non-consolidated) sums in € THE GROUP |
THE COMPANY | Financing activities | Proceeds from share capital increase | 46.557.277 | 46.557.277 | ||||||
| 31/12/2009 | 31/12/2008 | 31/12/2009 | 31/12/2008 | Expenses for Capital Increase Proceeds from loans |
(229.944) 20.000.000 |
(164.689) 20.000.000 |
(229944) 20.000.000 |
(164.689) 20.000.000 |
|||
| Total Equity at the beginning of the period (01.07.2009 and 01.07.2008 respectively) |
355.664.810 | 284,629.976 | 305.760.536 | 248.259.948 | Loan moayments | Payment of finance lease liabilities | (47.235.487 (380.600) |
(624.923) (306.490) |
(46.545.1 (380.600) |
(304.968) | |
| Total comprehensive income for the period after tax |
Dividends paid | (23.978.707) | (23.978.707) | ||||||||
| (continuing/ discontinuing operations) increase / (Decrease) in Share Capital due. |
49.373.210 | 55.195.731 | 38.863.973 | 46.817.325 | Increase/(decrease) in cash | Total cash flows from financial activities (c) | 18.711.247 | (5.074.806) | 19.401.623 | (4.448.364) | |
| to conversion of bond loan Increase / (Decrease) in Share Capital due to |
12.003.144 | 12.003.144 | and cash equivalents (a)+(b)+(c) | 111.907.250 | 40.583.661 | 85.547.219 | 37.483.846 | ||||
| capitalization of Extraordinary | 84,864,301 | 84.864.301 | Cash and cash equivalents at | the beginning of the period Exchange difference of cash and cash equivalents |
109.665.849 | 29.885.207 | 83,627,841 | 8.945.605 | |||
| & Voluntary reserves Reserves to Share Capital increase increase of reserve due to |
(84.864.301) | (84.864.301) | Cash and cash equivalents | (12.173) | (166) | ||||||
| conversion of bond loan | 33.340.958 (27.883.985) |
(24.246.943) | 33.340.958 (27.883.985) |
(24.246.943) | at the end of the period Cash in hand |
221.560.926 2.782.672 |
70.468.704 2.693.053 |
169.175.060 2.521.449 |
46.429.450 2.645.169 |
||
| Dividends paid. Net income recorded directly to equity |
(183.955) | (131.752) | (183.955) | (131.752) | and bank overdrafts | Carrying amount of bank deposits | 10.902.210 | 16.328.352 | 9.975.621 | 13.096.176 | |
| Total equity at the end of the period (31.12.2009 and 31.12.2008 respectively) |
422.314.183 | 315.447.014 | 361.900.671 | 270.698.579 | ight and time deposits | 207.876.044 | 51.447.299 | 56.677.990 | 30.688.105 | ||
| Cash and cash equivalents at the end of the period ADDITIONAL INFORMATION |
221.560.926 | 70.468.704 | 169.175.060 | 46.429.450 | |||||||
| "Operating Segments", IAS 1 "Presentation of Financial Statements", IAS 23 "Bomowing Cost", IFRS 3 'Business Combinations", IAS 27 "Consolidated and Separate Financial Statements" and IAS 28 "Accounting for Investments in Associates and Joint Ventures". It is noted that the adoption of IFRS 8 had as a corsequence the recognition of three geographic sectors as operating segments (Greece, Cyprus, Bulgaria) (further information in paragraph 4.1 of the interim financial statements). None had an important impact during the current or the previous periods. There is no change on the consolidation method in comparison to the financial year ended on 30.06.2009. There are no changes in the composition of the companies that are consolidated at the Group's Financial Statements, there are no changes in their consolidation method, and there are no companies or joint ventures that are not included in the Consolidated Financial Statements. There are no encumbrances on the company's assets. There are encumbrances on the subsidiary IUMBO TRADING LTD (a' & b' class mortgages). € 6.834 thousand to secure the bank borrowings. Number of staff employed. Group Permanent Seasonal Total Company Perrnanent Seasonal Total There are no libigious cases, the negative outcome of which might have a significant impact on the financial results of the Group and the Cortipany The Group's and Company's provisions balance, for every of the following categories are Category es for litigation matters Provision for Unaudited financial years Other Provision The fiscal years that are unaudited by the tax authorities for the Company and the Group's subsidiaries are presented in detail in note 4.16 and 11 of the interim financial statements Income and expenses, cumulatively from the beginning of the accounting period and payables and receivables of the company at the end 7. of the current accounting period which have arisen from transactions with related parties according to the IAS 24 are as for |
31/12/2009 5.114 31/12/2009 2.462 2.079 4.541 Group 617.516 2.675.431 |
31/12/2008 2.519 2.170 4.689 31/12/2008 2.279 2. DAI 4.319 Company 617.516 2.671.635 |
d) Payables 8. Ÿ. 4(10) 15. for the fiscal year 2008-2009. STATEMENT OF TOTAL COMPREHENSIVE INCOME (consolidated and non-consolidated) sums in € |
e) Transactions and remuneration of managers and members of the administration f) Receivables from managers and members of the administration g) Payables to managers and members of the administration ompanies included in the consolidated financial statements together with country located, participation of interest and methor of consolidation are presented in note 3.3 of the interim financial statements. Net investments for the procurement of property plant of the Company for the period 01.07.2009-31.12.2009 came up to € 21.187 thousand and the Group's at € 31.675 thousand. 10. During the autorit framelia poned the Company or its statelary companies have not acquired any share and Company. The Nuclear State Company of the Paris of the Paris of the Paris of the Paris of the Paris of the Paris Bond Loan (non convertible), amount of € 20m, which was approved by the 1st Repeated Extraordinary Meeting of the shareholders on May 16th 2007. The nominal amount of the bond shall be repaid in full by the texuer on May 24th 2014. With this issuance, the repayment of the Common Bond Loan of € 145mil was completed. 13. According to the 09.09.2009 decision of the Board of Directors, the company's share capital increase was confirmed by the amount of € 12.003.143,60 with the issuance of 8.573.674 new coromon nominal shares of nominal value € 1.40each, which resulted from the conversion of 4.081.093 bonds on 08.09.2009 of the Convertible Bond Loan of the company, issued on 08.09.2006. As a result the company's share capital rises to € 181,731.746 consisting of 129,808.390 common shares of nominal value € 1,40 each. (notes 4.8.1 and 14. The total affect in equity of € 183.955 is analyzed in expenses for share capital increase, amount of € 229.944, diluted with the amount. of € 45.989 that concerrs deferred tax- Earnings per share were calculated according to the weighted average number of total shares. 16. Total earnings (after tax) concern exchange differences due to transformation of foreign subsidiary companies that for the period 01st July 2009 - 31st December 2009 amounted at € 11.031 (expense), whereas for the relevant last year's period was an expense of € 208.274. in the extraordinary tax return (Article 2, Law 3808/2009), the C amount of 9.824 thousand. This amount pertains to extraordinary tax contribution which was calculated based on the income tax return 18. The diluted earnings per share doclosed by the Group in the Financial Statements of the first birrester of the current fiscal year were 0,1419 eurodhare and 0,1139 eurodhare for the Group and the Company respectively, instead of 0,1380 euroddiare and 0,1113 euroddiare respectively. The difference is due to the calculation of the weighted number of shares. |
Relative reference is made in note 4.3 of the Financial Stutements | mpany burdened its after tax profit and loss accou- | 1.164.386 | 694,936 936.737 of custor the |
|||
| 01/7/09-31/12/09 01/10/09-31/12/09 | THE GROUP 01/7/08-31/12/08 01/10/08-31/12/08 |
01/7/09-31/12/09 01/10/09-31/12/09 | THE COMPANY | 01/7/08-31/12/08 01/10/08-31/12/08 | |||||||
| Turnover | 292.083.231 151,468,060 |
175,556,033 94.831.549 |
276,006.810 142,659.977 |
168,460.798 89.965.955 |
274,948,894 133.894.409 |
164.418.294 83.151.838 |
262.422.995 127.542.296 |
158,848,421 79.803.573 |
|||
| Gross profit / Loss Loss) before tax, financial and investment results Profit /(loss) before tax |
78.369.140 76.758.762 |
54.487.185 54.183.565 |
73.269.313 70.208.349 |
51.206.397 49.861.781 |
67.27 65.016.167 |
47 021 530 46.302.006 |
63.919.109 60.600.110 |
44.823.909 43.255.345 |
|||
| ess tax Profit / (loss) after tax (A) |
(27.374.521) 49.384.241 |
(22.327.434) | (14.804.343) 55.404.005 |
(10.104.816) | (26.152.194) | (21.500.676) | (13.782.784) 46.817.325 |
(9.390.421) 33.864.924 |
|||
| Attributable to: | 31,856,131 | 39.756.965 | 38.863.973 | 24.801.330 | |||||||
| Owners of the Company Non controlling interests |
49.384.241 | 31,856,131 | 55.404.005 | 39.756.965 | 38.863.973 | 24.801.330 | 46.817.325 | 33.864.924 | |||
| Other comprehensive income after tax (B) Total comprehensive income after tax (A) + (B) Owners of the Company Non controlling interests |
(11.031) 49.373.210 49.373.210 |
(15.403) 31.840.728 31,840.728 |
(208.274) 55.195.731 55.195.731 |
(153.138) 39.603.827 39.603.827 |
38.863.973 38.863.973 |
24.801.330 24.801.330 |
46.817.325 46.817.325 |
33.864.924 33.864.924 |
|||
| Profit / (Loss) earnings per share (C/share) | 0,3902 | 0,2454 | 0,4570 | 0,3279 | 0,3071 | 0,1911 | 0,3862 | 0,2793 | |||
| rofit /(loss) earnings per share diluted (Chhare) Profit / (Loss) before tax, financial, investment results, |
0,3830 | 0,2450 | 0,4342 | 0,3105 | 0,3022 | 0,1908 | 0,3683 | 0,2652 | |||
| depreciation and amortization | 84.416.691 | 57.526.987 | 78.743.517 | 54.062.147 | 72.584.312 | 49.665.577 | 68.735.479 | 47.324.382 | |||
| Moschato, February 23th 2010 | |||||||||||
| THE PRESIDENT OF THE BOARD OF DIRECTORS | THE VICE-PRESIDENT OF THE BOARD OF DIRECTORS | THE FINANCIAL DIRECTOR | THE HEAD OF THE ACCOUNTING DEPARTMENT | ||||||||
| & MANAGING DIRECTOR | |||||||||||
| EVANGELOS-APOSTOLOS VAKAKIS SON OF GEORG. Passport no AB0631716/26-9-2006 |
IOANNIS OIKONOMOU SON OF CHRIST. Identity card no X 156531/2002 |
KALLIOPI VERNADAKI DAUGHTER OF EMMAN. Identity card no @ 099860/2001 |
PANAGIOTIS XIROS SON OF KON/NOS Identity card no A 370348/1977 |
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.