Quarterly Report • Oct 5, 2015
Quarterly Report
Open in ViewerOpens in native device viewer
It is confirmed that the attached Financial Statements are the ones approved by the Board of Directors of JUMBO S.A. on May 18 2007 and they have been communicated to the public by being uploaded at the Company's website www.jumbo.gr. 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.
Evangelos – Apostolos Vakakis President of the Board of Directors and Managing Director JUMBO S.A.
| PROFIT AND LOSS ACCOUNT 1 | ||
|---|---|---|
| PROFIT AND LOSS ACCOUNT 2 | ||
| BALANCE SHEETS 3 | ||
| STATEMENT OF CHANGES IN EQUITY - GROUP 4 | ||
| STATEMENT OF CHANGES IN EQUITY - COMPANY 5 | ||
| CASH FLOWS STATEMENT 6 | ||
| NOTES TO THE INTERIM FINANCIAL STATEMENTS 7 | ||
| AS AT 31 MARCH 2007 (All amounts are expressed in euro unless otherwise stated) 7 | ||
| 1. | Description of the company 7 | |
| 2. | Synopsis of important accounting principles 8 | |
| Basic accounting principles adopted for the preparation of these financial statements, are | ||
| formulated below:8 | ||
| 2.1 | Basis of preparation for the Financial Statements8 | |
| 2.2 | Adoption of new and revisionised International Financial Reporting Standards and | |
| Interpretations 8 | ||
| 3. | Segment Reporting 9 | |
| 4. | Main accounting principles9 | |
| 4.1 | Consolidation basis 9 | |
| 4.2 | Structure of the Group 10 | |
| 4.3 | Functional currency, presentation currency and conversion of foreign currency 11 | |
| 4.4 | Property plant and equipment 12 | |
| 4.5 | Impairment of assets 12 | |
| 4.6 | Financial instruments 13 | |
| 4.7 | Inventory 14 | |
| 4.8 | Trade receivables 14 | |
| 4.9 | Cash and cash equivalents 14 | |
| 4.10 | Share capital 14 | |
| 4.11 | Loans 14 | |
| 4.12 | Convertible bond loans 14 | |
| 4.13 | Income & deferred tax 15 | |
| 4.14 | Liabilities for benefits to personnel retiring or leaving service 15 | |
| 4.15 | Provisions and contingent liabilities / assets 16 | |
| 4.16 | Leases 17 | |
| 4.17 | Recognition of income and expenses 17 | |
| 4.18 | Distribution of dividends 18 | |
| 5. | Risk management 18 | |
| 5.1 | Risks related to the macroeconomic environment 18 | |
| 5.2 | Risks related to company΄s activity 18 | |
| 5.3 | Risks related to company's stock price 19 | |
| 6. | Segment Reporting 20 | |
| 6.1 | Results of business sectors as at 31th of March 2007 and 2006 20 | |
| 6.2 | Allocation of Assets and Liabilities per business segment as at 31 March 2007 and 30 | |
| June 2006 20 | ||
| 6.3 | Information on sales per geographical area as at 31 of March 2007 and 2006 21 | |
| 6.4 | Analysis of assets per geographical area as at 31 of March 2007 and 30 June 2006 21 | |
| 7. | Cost of sales 22 | |
| 8. | Administration and distribution costs 23 | |
| 9. | Other operating income and expenses24 | |
| 10. | Financial income / expenses25 |
| 11. | Income tax 25 | |
|---|---|---|
| 12. | Earnings per share26 | |
| 13. | Property plant and equipment27 | |
| 14. | Investment property 31 | |
| 15. | Investments in subsidiaries 32 | |
| 16. | Other long term receivables33 | |
| 17. | Inventories 33 | |
| 18. | Trade debtors and other trading receivables34 | |
| 19. | Other receivables 35 | |
| 20. | Other current assets35 | |
| 21. | Cash and cash equivalents36 | |
| 22. | Capital and reserves36 | |
| 22.1 | Share capital 36 | |
| 22.2 | Other reserves 37 | |
| 23. | Liabilities for compensation to personnel due for retirement37 | |
| 24. | Loan liabilities 39 | |
| 24.1 | Long term loans 39 | |
| 24.2 | Financial leases 41 | |
| 24.3 Short-term loan liabilities / long term liabilities payable in the subsequent year 42 | ||
| 25. | Other long term liabilities42 | |
| 26. | Provisions43 | |
| 27. | Trade and other payables 44 | |
| 28. | Current tax liabilities 44 | |
| 29. | Other short term liabilities45 | |
| 30. | Cash flows from operating activities 45 | |
| 31. | Contingent assets - liabilities46 | |
| 32. | Transactions with related parties 46 | |
| 33. | Lawsuits and legal litigations 48 | |
| 34. | Number of employees48 | |
| 35. | Events subsequent to the balance sheet date48 |
(All amounts are expressed in euros except from shares)
| THE GROUP | |||||||
|---|---|---|---|---|---|---|---|
| notes | 1/7/2006- 31/3/2007 |
1/1/2007- 31/3/2007 |
1/7/2005- 31/3/2006 |
1/1/2006- 31/3/2006 |
|||
| Tunrnover | 269.378.268 | 66.197.041 | 213.830.666 | 47.004.242 | |||
| Cost of sales | 7 | (131.617.676) | (30.660.280) | (106.621.311) | (21.818.668) | ||
| Gross profit | 137.760.592 | 35.536.761 | 107.209.355 | 25.185.574 | |||
| Other income | 9 | 2.653.096 | 469.206 | 2.568.420 | 1.151.958 | ||
| Distribution costs Administrative |
8 | (58.110.404) | (17.051.509) | (48.256.485) | (13.872.424) | ||
| expenses | 8 | (9.049.147) | (2.951.924) | (8.193.587) | (2.499.305) | ||
| Other expenses Profit before tax, |
(2.082.574) | (682.748) | (1.951.678) | (740.860) | |||
| interest and investment results |
71.171.563 | 15.319.786 | 51.376.025 | 9.224.943 | |||
| Finance costs | 10 | (5.189.757) | (1.619.457) | (4.324.952) | (1.190.126) | ||
| Finance income | 10 | 1.502.138 | 558.677 | 515.903 | 171.872 | ||
| (3.687.619) | (1.060.780) | (3.809.049) | (1.018.254) | ||||
| Profit before taxes | 67.483.944 | 14.259.006 | 47.566.976 | 8.206.689 | |||
| Income tax | 11 | (17.747.717) | (4.191.896) | (13.710.388) | (2.404.923) | ||
| Profits after tax | 49.736.227 | 10.067.110 | 33.856.588 | 5.801.766 | |||
| Attributable to: | |||||||
| Shareholders of the parent company |
49.736.227 | 10.067.110 | 33.856.588 | 5.801.766 | |||
| Minority interests | - | - | - | - | |||
| Basic earnings per share (€/share) |
12 | ||||||
| Basic profits per share | 12 | 0,82 | 0,17 | 0,70 | 0,12 | ||
| Diluted earnings per share (€/share) |
0,78 | 0,16 | - | - | |||
| Average weighted number of shares Not continuing operations: Earnings before interest Tax investment |
60.617.358 Do not exist |
60.617.358 | 48.674.274 | 48.674.274 | |||
| results depreciation and amortization |
77.683.561 | 17.490.754 | 57.633.952 | 11.249.699 | |||
| Eearnings before interest, tax and investment results |
71.171.563 | 15.319.786 | 51.376.025 | 9.224.943 | |||
| Profit before tax | 67.483.944 | 14.259.006 | 47.566.976 | 8.206.689 | |||
| Profit after tax | 49.736.227 | 10.067.110 | 33.856.588 | 5.801.766 |
The accompanying notes constitute an integral part of the financial statements.
(All amounts are expressed in euros unless otherwise stated)
| THE COMPANY | ||||||
|---|---|---|---|---|---|---|
| Notes | 1/7/2006- 31/3/2007 |
1/1/2007- 31/3/2007 |
1/7/2005- 31/3/2006 |
1/1/2006- 31/3/2006 |
||
| Tunrnover | 253.954.373 | 63.447.209 | 202.037.531 | 45.356.255 | ||
| Cost of sales | 7 | (129.857.255) | (30.653.860) | (105.814.075) | (22.168.522) | |
| Gross profit | 124.097.118 | 32.793.349 | 96.223.456 | 23.187.733 | ||
| Other income | 9 | 2.641.659 | 462.897 | 2.504.085 | 1.088.933 | |
| Distribution costs Administrative |
8 | (55.591.450) | (16.488.409) | (46.120.032) | (13.554.223) | |
| expenses | 8 | (7.313.925) | (2.541.969) | (6.567.394) | (2.112.240) | |
| Other expenses | (2.082.574) | (682.748) | (1.951.678) | (740.860) | ||
| Profit before tax, interest and |
||||||
| investment results | 61.750.828 | 13.543.121 | 44.088.437 | 7.869.343 | ||
| Finance costs | 10 | (4.737.372) | (1.459.978) | (3.839.788) | (1.092.106) | |
| Finance income | 10 | 1.079.437 | 417.486 | 362.588 | 134.287 | |
| (3.657.935) | (1.042.492) | (3.477.200) | (957.819) | |||
| Profit before taxes | 58.092.893 | 12.500.629 | 40.611.237 | 6.911.524 | ||
| Income tax | 11 | (16.807.830) | (4.015.523) | (12.877.046) | (2.308.141) | |
| Profits after tax | 41.285.063 | 8.485.106 | 27.734.191 | 4.603.383 | ||
| Basic earnings per | ||||||
| share (€/share) Basic profits per |
12 | 0,68 | 0,14 | 0,57 | 0,09 | |
| share | 12 | 0,65 | 0,13 | - | - | |
| Diluted earnings per share (€/share) |
||||||
| Average weighted number of shares Not continuing operations: |
60.617.358 Do not exist |
60.617.358 | 48.674.274 | 48.674.274 | ||
| Earnings before interest Tax investment results depreciation and amortization |
67.723.606 | 15.570.517 | 49.782.177 | 9.704.914 | ||
| Eearnings before interest, tax and investment results |
61.750.828 | 13.543.121 | 44.088.437 | 7.869.343 | ||
| Profit before tax | 58.092.893 | 12.500.629 | 40.611.237 | 6.911.524 | ||
| Profit after tax | 41.285.063 | 8.485.106 | 27.734.191 | 4.603.383 |
The accompanying notes constitute an integral part of the financial statements.
| THE GROUP | THE COMPANY | ||||
|---|---|---|---|---|---|
| Notes | 31/3/2007 | 30/6/2006 | 31/3/2007 | 30/6/2006 | |
| Assets Non current |
|||||
| Property, plant and equipment | 13 | 190.131.987 | 158.081.897 | 158.110.960 | 133.189.376 |
| Investment property | 14 | 8.875.453 | 9.154.234 | 8.875.453 | 9.154.234 |
| Investments in subsidiaries | 15 | 0 | 0 | 19.979.894 | 11.329.814 |
| Other long term receivables | 16 | 2.784.293 | 2.872.793 | 2.763.849 | 2.852.650 |
| 201.791.733 | 170.108.924 | 189.730.156 | 156.526.074 | ||
| Current | |||||
| Inventories | 17 | 108.673.720 | 100.746.670 | 103.889.783 | 95.899.555 |
| Trade debtors and other trading | |||||
| receivables | 18 | 16.474.563 | 19.209.907 | 17.784.477 | 20.283.868 |
| Other receivables | 19 | 32.207.640 | 29.402.761 | 27.593.947 | 32.553.766 |
| Other current assets | 20 | 2.012.375 | 1.418.362 | 2.012.375 | 1.418.362 |
| Cash and cash equivalents | 21 | 61.354.811 | 21.818.592 | 47.372.595 | 8.980.606 |
| 220.723.109 | 172.596.292 | 198.653.177 | 159.136.157 | ||
| Total assets | 422.514.842 | 342.705.216 | 388.383.333 | 315.662.231 | |
| Equity and Liabilities Equity attrabutable to the shareholders of the parent entity |
22 | ||||
| Share capital | 22.1 | 84.864.301 | 84.864.301 | 84.864.301 | 84.864.301 |
| Share premium reserve | 22.1 | 7.678.828 | 7.678.828 | 7.678.828 | 7.678.828 |
| Translation reserve | (155.917) | 251.369 | 0 | 0 | |
| Other reserves | 22.2 | 37.255.911 | 10.936.176 | 37.255.911 | 10.936.176 |
| Retained earnings | 73.994.759 | 64.510.904 | 50.814.521 | 49.781.830 | |
| 203.637.882 | 168.241.578 | 180.613.561 | 153.261.135 | ||
| Minority interests | - | - | - | - | |
| Total equity | 203.637.882 | 168.241.578 | 180.613.561 | 153.261.135 | |
| Non-current liabilities | |||||
| Liabilities for compensation to | |||||
| personnel due for retirement | 23 | 1.566.039 | 1.347.152 | 1.566.039 | 1.347.152 |
| Long term loan liabilities | 24 | 96.307.876 | 75.102.712 | 88.252.652 | 67.031.547 |
| Other long term liabilities | 25 | 3.526 | 1.254 | 3.526 | 1.254 |
| Deferred tax liabilities | 3.664.823 | 3.709.770 | 3.663.397 | 3.707.408 | |
| Total non-current liabilities | 101.542.264 | 80.160.888 | 93.485.614 | 72.087.361 | |
| Current liabilities | |||||
| Provisions | 26 | 332.637 | 441.164 | 332.637 | 441.164 |
| Trade and other payables | 27 | 55.283.372 | 44.161.274 | 54.960.598 | 43.602.682 |
| Current tax liabilities | 28 | 25.039.278 | 24.912.957 | 23.954.837 | 23.459.971 |
| Short-term loan liabilities | 24.3 | 313.554 | 0 | 0 | 0 |
| Long term loan liabilities payable in the subsequent year |
24.3 | 21.179.753 | 16.919.163 | 20.895.977 | 15.772.772 |
| Other short term liabilities | 29 | 15.186.102 | 7.868.192 | 14.140.109 | 7.037.146 |
| Total current liabilities | 117.334.696 | 94.302.750 | 114.284.158 | 90.313.735 | |
| Total liabilities | 218.876.960 | 174.463.638 | 207.769.772 | 162.401.096 | |
| Total equity and liabilities | 422.514.842 | 342.705.216 | 388.383.333 | 315.662.231 | |
(All amounts are expressed in euros unless otherwise stated)
(All amounts are expressed in euros except from shares)
| Sha re |
Sha re miu pre m |
nsl atio Tra n |
Sta tut ory |
- f Tax ree |
rdi Ext rao na ry |
Oth er |
ain ed Ret |
|||
|---|---|---|---|---|---|---|---|---|---|---|
| ed ba lan ly 200 6 Res tat at 1s t Ju ce as |
No tes |
ita l ca p |
res erv e |
res erv e |
res erv e |
res erv es |
res erv es |
res erv es |
rnin ea gs |
Tot al Equ ity |
| rdi to IFR S ac co ng |
11, 27 |
84. 864 .30 1 |
7.6 78. 828 |
251 .36 9 |
5.0 14. 763 |
5.9 07. 183 |
0 | 14. 230 |
64. 510 .90 4 |
168 .24 78 1.5 |
| Co ribl e b d lo ize d nve on an re co gn |
13. 176 |
13. 176 |
||||||||
| dire ctly in uity eq Set of f o f d efe red ta n it x o em s |
||||||||||
| nsf ed di tly in e ity tra err rec qu |
( 21) 3.8 |
( 21) 3.8 |
||||||||
| Tra snl ati dif fer f fo reig on en ce s o n tio era ns |
( 6) 407 .28 |
( 6) 407 .28 |
||||||||
| op Ne t in /ex ize d in co me pe nse re co gn |
||||||||||
| uity eq |
0 | 0 | ( 6) 407 .28 |
0 | 0 | 0 | 9.3 55 |
( 1) 397 .93 |
||
| Ne rof it fo r th erio d 0 1/0 7/2 006 t p e p - 31/ 12/ 200 6 |
49. 736 .22 7 |
49. 736 .22 7 |
||||||||
| Tot al r niz ed inc e f the riod ec og om or pe |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 49. 736 .22 7 |
49. 736 .22 7 |
|
| div ide nd ab le s p ay |
( 2) 13. 941 .99 |
( 2) 13. 941 .99 |
||||||||
| sta tut ory re ser ve |
2.0 63. 437 |
( ) 2.0 63. 437 |
0 | |||||||
| rdin ext rao ary re ser ve s |
24. 246 .94 3 |
( 3) 24. 246 .94 |
0 | |||||||
| Tot al a dju stm ts en |
0 | 0 | ( 6) 407 .28 |
2.0 63. 437 |
0 | 24. 246 .94 3 |
9.3 55 |
9.4 83. 855 |
35. 396 .30 4 |
|
| ing Ba lan at 1s t Ju ly 200 6 a ord to ce as cc IFR S |
84. 864 .30 1 |
7.6 78. 828 |
( 7) 155 .91 |
7.0 78. 200 |
5.9 07. 183 |
24. 246 .94 3 |
23. 585 |
73. 994 .75 9 |
203 .63 7.8 82 |
|
| Res tat ed ba lan at 1s t Ju ly 200 5 ce as rdi to S IFR ac co ng |
11, 27 |
36. 495 .36 0 |
0 | 311 .25 4 |
5.0 14. 763 |
5.9 07. 183 |
41. 033 .06 1 |
23. 145 |
26. 183 .46 6 |
114 .96 8.2 32 |
| Set of f o f d efe red ta n it x o em s |
4.8 01 |
4.8 01 |
||||||||
| nsf ed di tly in e ity tra err rec qu ha e d iffe sla tion Exc n t ng ren ce s o ran |
||||||||||
| for eig ub sid iari n s es |
( 6) 103 .51 |
( 6) 103 .51 |
||||||||
| Ne t in ize d in uity co me re co gn eq |
( 103 6) .51 |
4.8 01 |
( 98. ) 715 |
|||||||
| Ne rof it fo r th erio d 0 1/0 7/2 t p 005 e p – 31/ 12/ 200 5 |
33. 856 .58 8 |
33. 856 .58 8 |
||||||||
| Tot al r niz ed inc e f the riod ec og om or pe |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 33. 856 .58 8 |
33. 856 .58 8 |
|
| div ide nd ab le s p ay |
( 6) 11. 113 .22 |
( 6) 11. 113 .22 |
||||||||
| Inc of sha ita l rea se re c ap |
3.9 16. 212 |
11. 098 .49 7 |
( ) 13. 716 |
15. 000 .99 3 |
||||||
| Tot al a dju stm ts en |
3.9 16. 212 |
11. 098 .49 7 |
( 6) 103 .51 |
0 | 0 | 0 | ( 15) 8.9 |
22. 743 .36 2 |
37. 744 .35 5 |
|
| lan of uity 31 th mb Ba at De ce eq ce er 200 5 c ied fo rd arr rwa |
40. 411 .57 2 |
11. 098 .49 7 |
207 .73 7 |
5.0 14. 763 |
5.9 07. 183 |
41. 033 .06 1 |
14. 230 |
48. 926 .82 9 |
152 .61 3.8 72 |
(All amounts are expressed in euros except from shares)
| 31 / 3 / 20 07 |
TH E C |
OM PA NY |
||||||
|---|---|---|---|---|---|---|---|---|
| No ing Ba lan at 1s t J ly 20 0 6 a d to IF RS ce as u cc or |
S ha re ita l tes ca p 8 4. 8 6 4. 3 01 |
S ha re ium pre m res erv e 7. 67 8. 8 28 |
Or d ina ry Re se rve 5. 01 4.7 6 3 |
Ta fre x - e res erv es 5. 9 07 .1 8 3 |
Ext rd ina rao ry res erv es 0 |
Ot he r res erv es 14 23 0 |
Re ta ine d ing ea rn s 49 .7 81 8 3 0 |
ity To ta l Eq u 15 3. 26 1.1 35 |
| Bo nd lo ibl ha di tly niz ed ert e t an co nv o s res rec rec og in uit eq y |
13 .17 6 |
13 .17 6 |
||||||
| Se ff o f d efe red n i sfe d t o ta tem s tr x o an rre dir tly in uit ec eq y |
( ) 3.8 21 |
( 3. 8 21 ) |
||||||
| Ne t in niz ed in uit co me re co g eq y |
0 | 0 | 0 | 0 | 0 | 9. 35 5 |
0 | 9. 35 5 |
| /07 /20 /03 /20 Ne t p rof it f the eri od 01 06 -31 07 or p |
41 28 0 6 3 5. |
41 28 0 6 3 5. |
||||||
| To tal niz ed in fo r th eri od re co g co me e p |
0 | 0 | 0 | 0 | 0 | 0 | 41 .28 5.0 63 |
41 28 0 6 3 5. |
| Div ide nd aid s p |
( ) 13 .94 1.9 92 |
( ) 13 .94 1.9 92 |
||||||
| Inc of sha ita l rea se re ca p |
0 | 0 | ||||||
| din Or Re ary se rve |
2.0 63 .43 7 |
( ) 2.0 63 .43 7 |
0 | |||||
| rdi Ext rao na ry res erv es |
24 .24 6.9 43 |
( ) 24 .24 6.9 43 |
0 | |||||
| tal ch To an g es |
0 | 0 | 2.0 63 .43 7 |
0 | 24 .24 6.9 43 |
9.3 55 |
1.0 32 .69 1 |
27 35 2. 42 6 |
| lan f e ity at 31 st M h 2 0 07 ie d for rd Ba ce o qu arc ca rr wa |
8 4. 8 6 4. 3 01 |
67 8. 8 28 7. |
07 8. 20 0 7. |
9 07 8 3 5. .1 |
24 24 6. 9 43 |
23 85 .5 |
0. 81 4.5 21 5 |
18 0. 61 3.5 61 |
| lan at t J ly 20 05 rd ing to RS Ba 1s IF ce as u ac co |
3 6. 49 3 6 0 5. |
0 | 01 4.7 6 3 5. |
9 07 8 3 5. .1 |
41 0 3 3. 0 61 |
23 45 .1 |
19 35 3 20 1. |
10 8 24 8 3 2 7. |
| Se ff o f d efe red n i sfe d t o ta tem s tr x o an rre |
||||||||
| dir tly in uit ec eq y |
4. 8 01 |
4. 8 01 |
||||||
| Tra nsl ati di ffe f fo rei tio on ren ce s o g n o p era ns |
0 | |||||||
| t in niz ed in uit Ne co me re co g eq y |
0 | 0 | 0 | 0 | 0 | 4.8 01 |
0 | 4. 8 01 |
| rof it f the eri od /07 /20 /03 /20 Ne t p 01 05 -31 06 or p |
27 .73 4.1 91 |
27 .73 4.1 91 |
||||||
| To tal niz ed in fo r th eri od re co g co me e p |
0 | 0 | 0 | 0 | 0 | 0 | 27 .73 4.1 91 |
27 .7 3 4.1 91 |
| Div ide nd aid s p |
( ) 11 .11 3.2 26 |
( 11 .11 3. 22 6 ) |
||||||
| Inc of sha ita l rea se re ca p |
3.9 16 .21 2 |
8.4 11 .09 97 |
( ) 13 .71 6 |
15 0 0 0. 9 9 3 |
||||
| To ta l c ha ng es |
3.9 16 .21 2 |
8.4 11 .09 97 |
0 | 0 | 0 | ( ) 8.9 15 |
16 .62 0.9 65 |
31 .62 6.7 59 |
| lan f e ity 31 h 2 0 07 Ba at st M ce o qu arc |
40 41 2 1.5 7 |
0 9 8. 49 11 7 |
01 4.7 6 3 5. |
9 07 8 3 5. .1 |
41 0 3 3. 0 61 |
14 23 0 |
35 97 2. 28 5 |
13 9. 45 91 1.5 |
(All amounts are expressed in euros unless otherwise stated)
| THE GROUP | THE COMPANY | ||||
|---|---|---|---|---|---|
| Note | 31/3/2007 | 31/3/2006 | 31/3/2007 | 31/3/2006 | |
| Cash flows from operating activities | |||||
| Cash flows from operating expenses | 30 | ||||
| Interest paid | 84.571.341 | 39.768.097 | 79.058.558 | 32.384.847 | |
| Taxes paid | (4.376.541) | (4.286.244) | (4.098.824) | (3.801.079) | |
| Net cash flows from operating | (14.476.855) | (12.498.111) | (13.952.112) | (11.914.811) | |
| activities | 65.717.945 | 22.983.742 | 61.007.623 | 16.668.957 | |
| Cash flows from investing activities | |||||
| Acquitition of non current assets | (36.935.332) | (14.651.497) | (30.883.402) | (10.305.130) | |
| Sales of tangible assets | 99.573 | 56.171 | 99.573 | 56.171 | |
| Loans to subsidiaries | - | - | (201.873) | ||
| Amounts owed by affiliated parties for share capital increase |
- | - | 4.157.076 | (2.709.133) | |
| Acquisition of subsidiaries | (1.827.159) | - | (8.650.080) | (255.624) | |
| Interest received | 1.362.837 | 515.903 | 1.079.437 | 362.588 | |
| Net cash flows from investing activities |
(37.300.080) | (14.079.423) | (34.399.268) | (12.851.128) | |
| Cash flows from financing activities | |||||
| Issue of common shares | - | 3.916.212 | - | 3.916.212 | |
| Dividends paid to shareholders | (13.931.481) | (11.108.611) | (13.931.481) | (11.108.611) | |
| Loans received | 41.571.422 | (335.635) | 41.571.422 | - | |
| Loans paid | (15.682.966) | (7.243.155) | (15.216.856) | (4.414.892) | |
| Payments of capital of financial leasing | (653.155) | (653.859) | (639.449) | (648.484) | |
| Net cash flows from financing activities |
11.303.820 | (15.425.048) | 11.783.635 | (12.255.775) | |
| Increase/(decrease) in cash and cash equivalents (net) |
39.721.685 | (6.520.729) | 38.391.991 | (8.437.946) | |
| Cash and cash equivalents in the beginning of the period |
21.818.592 | 31.454.561 | 8.980.606 | 24.462.426 | |
| Exchange differences on cash and cash equivalents |
(185.466) | (103.538) | - | - | |
| Cash and cash equivalents at the end of the period |
61.354.811 | 24.830.294 | 47.372.597 | 16.024.480 | |
| Cash in hand | 2.131.730 | 2.911.346 | 2.096.276 | 2.892.233 | |
| Carrying amount of band deposits and bank overdrafts |
|||||
| Sight and time deposits | 8.954.198 50.268.883 |
2.355.837 19.563.111 |
8.954.198 36.322.123 |
1.569.091 11.563.156 |
|
| Cash and cash equivalents | 61.354.811 | 24.830.294 | 47.372.597 | 16.024.480 | |
The accompanying notes constitute an integral part of the financial statements.
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 guaranteed 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 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.
The company's main activity is the retail sale of toys, baby items, season 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 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 21 years of operation, the Company has become one of the largest companies in retail sale.
Up today's exceptional financial results testify fully the management´s planning. According to the three year investment plan of creation of 5 Metropolitan stores in Attiki area which has been already reported, together with the immediate termination 3 small stores, has already begun the operation of the first metropolitan store in Piraeus area, which met the predictable reception by the consumers of the greater area and was terminated the operation of 3 smaller stores, which had as a result, the total number of JUMBO stores in Greece and Cyprus to reach the number of 39. The termination of operation of these three stores did not affect the management's estimations regarding to the sales pace of growth during the current financial year too.
Furthermore, group's subsidiary company in Cyprus, through the takeover of the Cypriot company ASPETO LTD and the Romanian company WESTLOOK SRL, has moved on the purchase of a 46.000 sq land in Romania Bucharest. The expansion of the group in Balkans is being implemented properly. According to planning, the first JUMBO store in Bulgaria Sofia will be delivered in 6 months, around October 2007, in order to fully operate during December 2007. Jumbo Group continues to invest in the land market in Bulgaria and Romania and will briefly communicate to the public the construction of a second store in Bulgaria.
At 31th of March 2007, the Group employed 1.999 individuals as staff, of these 1.892 is permanent staff and 107 is extra staff. The average number of staff for the nine-month period of 2006/2007, was 2.133 individuals, (1.674 as permanent and 459 as extra staff).
Basic accounting principles adopted for the preparation of these financial statements, are formulated below:
The enclosed interim financial statements of the Group and the Company (henceforth Financial Statements) with date March 31 of 2007 , 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), as well as their interpretations issued by the Standards Interpretation Committee (I.F.R.I.C.) of IASB, and more specifically comply with IAS 34, concerning interim financial statements.
Interim summary financial statements do not contain all the information and notes required in annual financial statements of the Company and the Group of the 30th of June 2006 and must be studied in addition to the financial statements of the Company and the Group of the 30th of June of 2006.
Accounting principles and calculations according to which interim financial statements were compiled, are consistent with those used for the composition of the annual financial statements of period 2005-2006.
Composition of financial statements according to International Financial Reporting Standards (IFRS) demands the use of estimations and opinions from the Management of the Company during the application of accounting principles. Important acceptances for the application of the accounting methods of the Company are marked wherever it is judged necessary. Estimations and opinions made by the Management are constantly syrveyed and are based on experiential facts and other factors, including anticipations for future facts, which are considered predictable under normal circumstances.
International Accounting Standards Board and International Financial Reporting Interpretations Committee have already issued a number of new accounting standards and interpretations which do not constitute a part of «IFRS Stable Platform 2005».
IFRS and IFRIC are compulsory for accounting periods commencing as of January 1, 2006. Regarding standards and interpretations which may apply to the Group, the Group's estimation, as to the impact of these new standards and interpretations for the period from the 1st of July of 2006 to the 31st of March 2007, is as follows:
• IFRS 6 «Exploration for and Evaluation of Mineral Resources (effective on or after 1 January 2006)».
IFRS 6 applies for the periods which start by 1/1/2006. Adoption of this standard did not affect and is not anticipated to affect the financial statements of the Group.
• IFRIC 4. «Determining whether an agreement includes a lease».
IFRIC 4 is applicable for annual periods commencing as of January 1, 2006. The adoption of IFRIC 4 did not change the accounting treatment of any of the Group's current contracts.
• IFRIC 5. Rights to interests arising from ecommissioning, restoration and environmental rehabilitation funds.
It is not applicable on the Group and it will not affect the Group's financial statements.
The International Accounting Standars Board and the Interpretations Committee have already issued a series of new accounting standards and interpretations which are mandatory for the accounting periods beginning from January 1st 2007.
The Group's assessment, regarding the effect of the aforementioned new standards and interpretations, is as follows:
• IFRS 7, «Financial Instruments: Disclosures».
The Group will apply IFRS 7 since 1/1/2007.
• Amendments to IAS 1 «Presentation of Financial Statements – capital disclosures».
The Group will apply IAS 1 amendments since 1/1/2007.
• IFRIC 7 «Applying the restatement approach under IAS 29 financial reporting in hyperinflationary economies».
This will not affect the Group's Financial Statements.
• IFRIC 8 «Purpose of IFRS 2».
This will not affect the Group's Financial Statements.
• IFRIC 9 «Reassessment of Embedded Derivatives».
This will not affect the Group's Financial Statements.
• IFRIC 10 «Interim Financial Reporting and Impairment».
The Group is applying IFRIC 10 since 1/11/2006.
A business segment is a group of assets and activities providing merchandise, products and services which entail risks and rewards different from the ones of other business segments. A geographical segment is an area where merchandise, products and services are provided and which is subject to risks and performances different from the ones of other geographical areas.
The Group's main activity is the retail sale of toys, baby items, season items, decoration items, books and stationery. A small part of its activities is the wholesale of toys. In terms of geography the Group operates through a sales network developed in Cyprus and Greece, while in 2007 the operation of the sale network in Bulgaria and in 2008 the operation of the sale network in Romania, are expected to commence. Geographical segments (multiple locations) are designated by the location of property items and operating activity.
Subsidiary companies are all companies managed and controlled, directly or indirectly, by another company (parent) either through the possession of the majority of shares of the company in which the investment was made, or through its dependency on the know-how provided by the Group. Namely, subsidiary companies are the ones controlled by the parent company. JUMBO S.A. obtains and exercises control through voting rights. The existence of any potential voting rights exercisable upon the preparation of the financial statements is taken into consideration to establish whether the parent company exercises control over the subsidiaries.
Subsidiary companies are fully consolidated based on the purchase method as from the date control over them is obtained and cease to be consolidated as from the date such control no longer exists.
The acquisition of a subsidiary company by the Group is consolidated through the purchase method. The cost value of a subsidiary is the fair value of the assets given, of shares issued and liabilities undertaken as at the date of the exchange, plus any costs directly associated with the transaction. Individual assets items, liabilities and contingent liabilities acquired in a business combination are calculated upon the acquisition at their fair values regardless of the participation rate.
The cost of purchase other than the fair value of the separate items acquired is recorded as goodwill. If total purchase cost is lower than the fair value of separate items acquired, the difference is recognized directly to profit and loss account.
In particular for business combinations effected prior to the Group's transition date to IFRS (30 June 2004) the exception in IFRS 1 was used and the purchase method was not applied retrospectively. In the context of the above exception the Company did not re-calculate the cost value of subsidiaries acquired before the date of transition to IFRS, nor the fair value of acquired assets items and liabilities as at the date of acquisition.
Consequently the negative goodwill recognized as at the transition date was based on the exception of IFRS 1 and due to the fact that, according to the previous accounting principles, it had been presented as a deduction from equity, the amount of goodwill was offset against profits carried forward of the Group. Intercompany transactions, balances and non realized profits from transactions between the companies of the Group are set off in the consolidated financial statements. Non realized losses are also set off except if the transaction shows indication of impairment of the transferred asset.
In the financial statements of the parent entity investments in subsidiary companies are evaluated at their cost value which constitutes the fair value of the price reduced by direct expenses related to the investment.
The companies included in the full consolidation of JUMBO S.A. are the following:
Anonymous Trading Company with name «JUMBO Anonymous Trading Company» and the title «JUMBO», was founded in year 1986, with headquarters today in Moschato of Attica (9 Cyprus & Hydras 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 Gross 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 (Municipality of Vitossa, 60C Bulgaria Avenue, flloor 8, apartment 47). Parent company owns 100% of its shares and its voting rights.
3. The new subsidiary company in Romania with name «JUMBO EC.R.» 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 (sector 4, Soc. Giurgiului, number 129, apartment building 2, ladder 1, floor 1, apartment 3). Parent company owns 100% of its shares and its voting rights.
Items or transactions in financial statements of the Group's Companies are translated with the currency of the primary economic environment in which the Group operates (functional currency). Consolidated financial statements are presented in euro which is the functional currency and the presentation currency of the parent Company.
Transactions in foreign currency are converted to the functional currency at rates applicable as at the date of transactions. Gains and losses from foreign exchange differences which arise from settling these transactions during the period and from the conversion of monetary items denominated in foreign currency at applicable rates as at the balance sheet date, are recognised in profit or loss account. Foreign exchange differences from non monetary items measured at fair value, are considered a part of fair the value and consequently they are recognized in a manner consistent with the recognition of differences in fair value.
Activities of the Group abroad in foreign currency (which are an integral part of the parent company's activities) are converted to the operating currency at the rates applicable as at the transactions' date, while assets and liabilities pertaining to activities abroad, arising during the consolidation, are converted to euro at exchange rates applicable as at the balance sheet date.
Financial statements of companies which are included in the consolidation, which are initially presented in a currency other than the preentation currency of the Group have been converted to euro. Assets and liabilities have been translated in euro at the closing rate as at the balance sheet date. Income and expenses have been converted to the presentation currency of the Group at the average exchange rate
applicable in the relevant period. Any differences arising from that procedure have been debited / (credited) to a reserve of exchange differences in equity (translation reserve).
Property plant and equipment are disclosed in financial statements at their cost or deemed cost estimated based on fair values as at transition dates less accumulated depreciation and any impairment. Cost includes all expenses directly associated with the acquisition of assets.
Subsequent expenses are recognized to increase the book value of tangible assets or as a separate fixed asset only to the extent that those expenses increase future economic benefits expected to flow from the use of the fixed asset and their cost can be reliably estimated. Repair and maintenance costs are recognized in profit or loss when they incur.
The depreciation of other items in tangible assets (other than land which is not depreciated) is calculated based on a straight line basis during their useful life which has been estimated as follows:
| Buildings | 30 – 35 years |
|---|---|
| Mechanical equipment | 5 - 20 years |
| Vehicles | 5 – 7 years |
| Other equipment | 4 - 10 years |
| Computers and programs | 3 – 5 years |
Residual values and useful lives of tangible assets are reviewed as at every balance sheet date. When book values of tangible assets exceed their recoverable value, the difference (impairment) is directly recorded in profit and loss account as an expense.
At the sale of tangible assets, differences between the price received and their book value are recognized in profit or loss.
Rights to use tangible assets: Rights to exploit tangible assets allotted in the context of contracts for construction or exploitation of works (counterbalancing benefits) are evaluated at their cost value, fair value as at the date they were allotted less depreciation.
Software: Software licenses are evaluated at cost value less depreciation and any impairment losses.
Assets which are depreciated are tested for impairment if there is any indication that their book value will not be recovered. The recoverable amount is the higher amount between the fair value of the asset (net selling price less costs to sell) and value in use. The loss incurred due to the impairment of assets is recognized by the company if the book value of those items (or of the Cash Generating Units) is higher than its recoverable amount.
Net selling price is considered the amount from the sale of the asset in the context of a bi-lateral transaction which the parties are fully aware of and enter willingly after the deduction of any additional direct cost for sale of the asset, while value in use is the present value of estimated future cash flows expected to flow in the business from the use of the asset and from its sale at the end of its estimated useful life.
A financial instrument is every contract creating a financial asset in one company and a financial liability or a security of a participating nature in another company.
They are financial assets fulfilling any of the requirements below:
To the date those statements were presented, the Group did not hold such financial instruments.
They include non derivative financial assets with fixed or specified payments which are not traded in active markets. This category (loans and receivables) does not include:
Loans and receivables are included in current assets apart from those with expiration periods longer than 12 months as from the balance sheet date. The latter are included in non current assets.
It includes non derivative financial assets with fixed or specified payments and specific expiration which the Group intends and is able to keep until their expiration. The Group did not hold any investments of this category.
It includes non derivative financial assets which are either placed directly under this category or they can not be placed under any of the above categories. Subsequently financial assets available for sale are measured at their fair value and relevant profits or losses are recorded in a reserve of capital and reserves until those items are sold or impaired.
Upon the sale or the impairment, gains or losses are transferred to the profit or loss account. Impairment losses recognized in profit or loss are not reversed through the profit and loss account
Purchases and sales of investments are recognized as at the date of the transaction which is also the date on which the Group commits to buying or selling the instrument. Investments are initially recognized at their fair value plus expenses directly associated with the transaction, with an exception with regard to expenses directly associated with the transaction, for items measured at their fair value with changes in profit or loss. Investments are set off when the right to cash flows from investments expires or is transferred and the Group has materially transferred all risks and rewards involved in ownership.
As at the balance sheet date stocks are evaluated at the lower of cost and net realizable value. Net realizable value is the estimated sale price in the ordinary course of the company's operations less any relevant sale expenses. The cost of stocks does not include any financial expenses. The cost value of stocks is determined based on average annual weighted price.
Most sales of the Group are in retail. Trade debtors are initially recorded at their fair value while any balances beyond ordinary credit limits are measured at unamortized cost according to the method of the effective interest rate, less any provision for impairments. If the unamortized cost or the cost of the financial instrument exceeds current value, this item is evaluated at its recoverable amount namely at the present value of future flows of the asset, which is calculated based on the actual initial interest rate. The relevant loss is transferred directly to the profit or loss for the year. Impairment losses, namely when there is objective evidence that the Group is in no position to collect all the amounts owed based on contract terms, are recognized in profit or loss.
Cash and cash equivalents include cash at bank and in hand as well as short term investments of high liquidation, products in money market and bank deposits. The Group considers time deposits and high liquidation investments with initial expiration shorter than three months to be cash equivalents.
Expenses made for issuance of shares are disclosed after the subtraction of relevant income tax reducing the product of the issuance subtracted from equity. Expenses associated with the issuance of shares for the acquisition of companies are included in the cost value of the company acquired.
Loan liabilities are initially recorded at the cost reflecting their fair value reduced by the relevant expenses for contracting the loan. After the initial recognition they are measured at the unamortized cost based on the effective interest rate method. Borrowing costs are recognized as expenses in the period in which they occur.
Loans in foreign currency are measured at the closing rate at the balance sheet date, except for those loans for which the exchange rate regarding the conversion and payment has been specified upon their initiation.
Based on IAS 32, the liability is set based on the present value of all contracted future cash flows, discounted at a market interest rate in that period for similar loans with no right for conversion. The rest
part, if any, is recognized in equity representing the incorporated right for conversion of the liability in equity of the issuer.
After the allocation of the value of the bond, any profits or losses associated with the liability are recognized in the profit or loss, while the value related to equity is recognized as equity instrument.
In case of conversion the difference between the carrying amount of the loan and the share capital increase is recognized in equity and specifically in share premium account.
The period's charge with income tax consists of current taxes and deferred taxes, namely taxes or tax relieves related to financial benefits arising in the period but which have already been allocated or will be allocated by the tax authorities to different periods and provisions regarding finalization of income tax liabilities after relevant tax inspections for uninspected financial years. Income tax is recognized in profit or loss account with the exception of tax pertaining to transactions directly recorded in equity which is also recognized in equity.
Current income tax includes current liabilities or receivables from the tax authorities pertaining to tax payable on taxable income of the period and any additional income tax pertaining to previous years.
Current taxes are calculated according to tax rates and tax laws applied for the accounting periods to which they pertain, based on taxable profit for the year. Changes in current tax items in assets or liabilities are recognized as a part of taxable expenses in the profit and loss account.
Deferred income tax is determined based on the liability method arising from temporary differences between the carrying amount and the tax base for items in assets and liabilities. Deferred income tax is not computed if it derives from the initial recognition of an item in assets or liabilities in transaction, outside a business combination, which when it took place did not affect the accounting nor the tax profit or loss.
Deferred tax assets and liabilities are measured based on the tax rates expected to be applied in the period during which the asset or liability will be settled considering the tax rates (and tax laws) in force up to the balance sheet date. If it is not possible to specify the time of reversal of temporary differences, the tax rate applied is the one being in force in the year subsequent to the balance sheet date.
Deferred tax assets are recognized to the extent that there will be a future taxable profit for the use of the temporary difference creating the deferred tax receivable.
Deferred income tax is recognized for the temporary differences arising from investments in subsidiary and affiliated undertakings, unless the reversal of temporary differences is controlled by the Group and it is unlikely that temporary differences be reversed in the foreseeable future.
Most changes in deferred tax assets or liabilities are recognized as a part of tax expenses in profit and loss account. Changes in assets or liabilities affecting equity instruments are recognized directly in the Group's equity.
Current benefits to personnel (other than benefits due to termination of employment) in cash and in kind are recognized as an expense as soon as they are accrued. Any unpaid amount is recorded as a liability and if the amount paid exceeds the amount of benefits, the company recognizes the exceeding amount as
an asset (prepaid expense) only to the extent that the prepayment will result in a reduction of future payments or in a refund.
Benefits after termination of employment include pensions or benefits (life insurance and medical insurance) provided by the company upon retirement as a reward for the employees' services. Consequently they include plans for defined contributions as well as plans for defined benefits. Accrued cost of defined benefit plans is recognized as an expense in the period to which it pertains.
Based on the defined contribution plan the liability of the company (legal or constructive) is limited to the amount that has been agreed to be contributed to the fund managing contributions and providing benefits. Consequently the amount of benefits received by the employee is determined by the amount paid by the company (or the employee as well) and the paid investments of those contributions.
Contribution paid by the company in a plan of defined contributions is recognized either as a liability after the deduction of the contribution paid, or as an expense.
The liability recognized in the balance sheet in connection with defined benefit plan is the present value of the liability for the define benefits less the fair value of assets in the fund (if any) and changes arising from any actuarial gain or loss and past service cost. The specific benefit due is calculated annually by an independent actuarial expert based on the projected unit credit method. For the prepayment the interest rate of long term bonds of the Greek Government is applicable.
Actuarial gains and losses are liabilities regarding the benefit provided by the company and an expense recognized in profit and loss. Amounts deriving from adjustments based on historical data which are above or below the margin of 10% of the accumulated liability are recorded in profit or loss in the expected average insurance period of the participants in the plan. The past service cost is recognized directly in profit or loss unless changes in the plan depend on the remaining years of services of the employees. In that case the past service cost is recognized in profit or loss based on a straight line basis during the maturing period.
Benefits due to termination of employment are paid when employees leave the company before retirement. The Group records these benefits when it has a commitment or when it terminates the employment of employees according to a detailed plan for which there is no possibility of retirement, or when it offers these benefits as a motive for voluntary retirement. When these benefits are payable in periods exceeding twelve months from the date of the balance sheet, they must be discounted based on the yield of high quality corporate bonds or government bonds.
Provisions are recognized if the Group has current legal or constructive obligations as a result of past events, their liquidation is possible through outflows of resources and the exact amount of the liability can be reliably measured. Provisions are reviewed as at each balance sheet date and they are adjusted so that they reflect the present value of the expense expected to settle the liability.
Contingent liabilities are not recognized in the financial statements but they are disclosed, unless the possibility of outflows of sources which incorporate financial benefits is minimum. Contingent assets are not recognized in the financial statements but they are communicated if the inflow of financial benefits is possible.
Company of the Group as a Lessee: Leases of fixed assets during which all risks and rewards associated with the ownership of an asset are transferred to the Group, irrespective of whether the ownership title of that item is finally transferred or not, are designated as financial leases. Those leases are capitalized upon the commencement of the lease at the lower of the fair value of the fixed asset and the present value of minimum lease payments.
Every lease is allocated between the liability and financial expenses so that a fixed interest rate can be achieved for the remaining financial liability. Respective liabilities from leases, net of financial expenses are disclosed in liabilities. The part of the financial expense pertaining to financial leases is recognized in the year's results during the lease. Fixed assets acquired through a financial lease are depreciated in the shortest period between the useful life of fixed assets and the duration of their lease except for cases when the fixed asset is certain to come to the ownership by the Group after the end of the leased period. In those cases the fixed asset is depreciated based on estimates of its useful life.
Leasing agreements based on which the lessor transfers the right for use of an item in assets for an agreed period without transferring the risks and rewards of the owner of the fixed asset are classified as operating leases. Payments made for operating leases (net of any motives offered by the lessor) are recognized in results on a proportionate basis during the lease.
Company of the Group as a lessor: Fixed assets which are leased based on operating leases are included in tangible assets of the balance sheet. They are depreciated during their expected useful life on a basis consistent with similar privately-owned tangible assets. The income from rent (net of any incentives given to the lessees) is recognized on a straight line basis during the period of the lease.
Income: Income includes the fair value of goods sold and services provided net of VAT, discounts and returned items. Intercompany income in the Group is fully set off. Income is recognized as follows:
• Sales of goods: sales of goods are recognized when the Group delivers goods to clients, goods are accepted by clients and the collection of the receivable is reasonably secured.
• Income from interest: income from interest is recognized based on time and the effective interest rate. When there is an impairment of receivables, their book value is reduced to the recoverable amount which is the present value of expected future cash flows discounted at the initial effective interest rate. Subsequently interest is calculated at the same interest rate on the impaired (book) value.
• Dividends: dividends are considered income when the right for their collection is established.
Expenses: Expenses are recognized in results on an accrued basis. Payments made for operational leases are transferred to results as expenses at the time the lease is used. Expenses from interest are recognized on an accrued basis.
The distribution of dividends to the shareholders of the parent company is recognized as a liability in the consolidated financial statements as at the date the distribution is approved by the General Meeting of the shareholders.
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. 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.
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.
Significant part of sales is financed through company's customers via credit cards. Continuing increases of euro currency interest rates have as result increases on credit card interest rates respectively that are used by company's customers for their purchases. In case interest rates increase goes further beyond the level foreseen by market specialists it would make money extremely expensive. Consequently the use of credit cards for products purchases become limited and therefore the demand for company's products will be limited respectively.
Moreover, potential continuation of interest rate increase would make investment in convertible bonds less attractive as the money opportunity cost would become very high (ignoring potential earnings from the transfer of bonds into stocks).
Furthermore, continuing increases in euro interest rates will result to respective increase of debit interest regarding to the loans the company has incurred in floating interest rates agreement although, this risk is limited since the sum of almost all the loans incurred by the company are agreed in fixed interest rate. Also the incurred period for repayment is either mid or long term.
During last years, the company succeeded high growth rates in terms of sales and turnover, that had as result its stock price to reflect partly those positive perspectives of future development. Company΄s inadequacy to meet its stockholders interests will probable turn out to share liquidation with result to share price depreciation. Reasons for this inadequacy, among others, include the change in consumer preferences and company΄s delayed adaptation at these changes, intensive competition, price war within the industry and to ineffective management of existing sale points.
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 – 9% of annual turnover) and September (beginning of school period- 9% 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 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.
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 150 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.
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. Foreign exchange risk
Foreign exchange risk is the risk that the value of financial instruments fluctuate due to changes in foreign exchange. The Group is exposed to foreign exchange risk arising from transactions in foreign currency (dollar, Cypriot pound, yen etc.). The Group's policy is not to carry out any hedging activities because for now it is not necessary to adopt specific systems for foreseeing or avoiding any future foreign exchange losses.
Investors must be aware that company's share price could sustain high fluctuations due to external factors that cannot be controlled by the company and occur irrespective of the company's operational activity and financial position. International money and capital markets, consumers behaviour, threats of terrorist attacks, or warfares to sensitive territories for the global economy and the general feeling of geopolitical instability, are factors that can lead to company's share price depreciation.
Company's share capital is listed to the high capitalization market of the Athens stock exchange. Athens stock exchange has lower liquidity compared to other stock markets in Europe or United States. Consequently, if bonds convert into shares, their holders may face difficulties in disposing the shares, especially in cases of large volume dealing packages. Also there is the risk the company's share price to depreciate in case of important share disposals or even from speculating such events.
Future disposals of a significant number of shares through the stock market by a significant shareholder or a group of shareholders or even the speculation that such disposals could occur would effect the share price. In the past share prices of listed companies in the Athens Stock Exchange have experienced significant fluctuations. That fact has influenced the past and might influence the future share price and liquidity of all listed companies in Athens stock exchange including the share price of the company.
Primary segment reporting – business segment The Group's main activity is the retail sale of toys, infant supplies, seasonal items, decoration items, books and stationery.
Results per segment for the first nine months in the current year 2006/2007 are as follows:
| 1/7/2006-31/03/2007 | |||||
|---|---|---|---|---|---|
| Retail | Wholesale | Other | Total | ||
| Sales to third parties | 266.432.243 | 2.946.025 | 269.378.268 | ||
| Other operating income non allocated | 2.653.096 | 2.653.096 | |||
| Total revenue | 266.432.243 | 2.946.025 | 2.653.096 | 272.031.364 | |
| Operating profit | 69.597.151 | 769.558 | 70.366.708 | ||
| Other operating expesnses non allocated | 804.232 | 804.232 | |||
| Net financial results | 0 | (3.686.996) | |||
| Profit before tax | 69.597.152 | 769.558 | 804.232 | 67.483.944 | |
| Income tax | (17.747.717) | ||||
| Net profit | 49.736.227 | ||||
Results per segment for the first nine months in previous year 2005/2006 are as follows:
| 1/7/2005-31/03/2006 | |||||
|---|---|---|---|---|---|
| Retail | Wholesale | Other | Total | ||
| Sales to third parties | 211.306.503 | 2.524.163 | - | 213.830.666 | |
| Other operating income non allocated | - | - | 2.568.420 | 2.568.420 | |
| Total revenue | 211.306.503 | 2.524.163 | 2.568.420 | 216.399.086 | |
| Operating profit | 50.160.095 | 599.188 | - | 50.759.283 | |
| Other operating expenses non allocated | - | - | 616.742 | 616.742 | |
| Net financial results | (3.809.049) | ||||
| Profit before taxes | 50.160.095 | 599.188 | 616.742 | 47.566.976 | |
| Income tax | (13.710.388) | ||||
| Net profit | 33.856.588 |
The allocation of consolidated assets and liabilities to business segments for the period 31/03/2007 and 30/06/2006 is broken down as follows:
| Retail | Wholesale | Other | Other | |
|---|---|---|---|---|
| Segment assets | 336.893.770 | 5.898.240 | - | 342.792.010 |
| Non allocated Assets | - | - | 79.722.832 | 79.722.832 |
| Consolidated Assets | 336.893.770 | 5.898.240 | 79.722.832 | 422.514.842 |
| Sector liabilities | 67.565.858 | 1.079.734 | - | 68.645.592 |
| Non allocated Liabilities items | - | - | 353.869.250 | 353.869.250 |
| Consolidated liabilities | 67.565.858 | 1.079.734 | 353.869.250 | 422.514.842 |
| Retail | Wholesale | Other | Other | |
|---|---|---|---|---|
| Segment assets | 294.853.625 | 5.930.450 | 0 | 300.784.074 |
| Non allocated Assets | 0 | 0 | 41.921.142 | 41.921.142 |
| Consolidated Assets | 294.853.625 | 5.930.450 | 41.921.142 | 342.705.216 |
| Sector liabilities | 51.646.121 | 564.891 | 0 | 52.211.013 |
| Non allocated Liabilities items | 0 | 0 | 290.494.203 | 290.494.203 |
| Consolidated liabilities | 51.646.121 | 564.891 | 290.494.203 | 342.705.216 |
Sales per geographical area as at 31 of March 2007 and 2006 are as follows:
| Secondary representation type – geographical areas |
1/7/2006-31/03/2007 | 1/7/2005-31/03/2006 |
|---|---|---|
| Greece Attica | 105.144.091 | 84.406.485 |
| Rest of Greece | 138.954.357 | 109.132.047 |
| Eurozone | 25.224.976 | 20.288.576 |
| Third Countries | 54.846 | 3.557 |
| Non allocated operating income | 2.653.096 | 2.568.420 |
| Total | 272.031.365 | 216.399.086 |
The following tables present an analysis of assets items per geographical area as at 31 March 2007 and 30 June 2006:
| 1/7/2006-31/03/07 | 1/7/2005-30/06/2006 | |
|---|---|---|
| Balance of non current assets | ||
| Greece Attica | 57.383.482 | 45.844.200 |
| Rest of Greece | 112.366.781 | 99.352.060 |
| Eurozone | 32.041.471 | 20.755.588 |
| Third Countries | 0 | 4.157.076 |
| Total | 201.791.733 | 170.108.924 |
| Other assets items | ||
| Greece Attica | 99.866.842 | 77.392.720 |
| Rest of Greece | 95.981.490 | 76.039.658 |
| Eurozone | 24.874.777 | 18.908.290 |
| Third Countries | 0 | 255.624 |
| Total | 220.723.108 | 172.596.292 |
| Investments | ||
| Greece Attica | 13.927.951 | 12.399.900 |
| Rest of Greece | 1.695.451 | 12.952.662 |
| Eurozone | 6.051.930 | 2.093.962 |
| Third Countries | 0 | 4.157.078 |
| Total | 36.935.332 | 31.603.602 |
Cost of sales of the Group and the Company is as follows:
| THE GROUP | THE COMPANY | |||||
|---|---|---|---|---|---|---|
| Cost of Sales | 31/3/2007 | 31/3/2006 | 31/3/2007 | 31/3/2006 | ||
| (amounts in euro) | ||||||
| Inventory at the beginning of period |
100.752.612 | 74.646.810 | 95.899.555 | 70.297.004 | ||
| Internal purchases | 63.715.166 | 52.954.330 | 62.837.891 | 52.264.246 | ||
| Purchases from third countries |
77.290.507 | 78.418.568 | 76.800.324 | 78.052.410 | ||
| Purchases from the eurozone |
11.685.540 | 8.508.810 | 11.179.764 | 8.079.634 | ||
| Returns on purchases/ Budgeted - prepaid returns on purchases |
(1.510.712) | (1.726.070) | (1.386.165) | (1.613.181) | ||
| Discounts on purchases/ Budgeted - prepaid discounts on purchases |
(3.605.994) | (2.555.125) | (3.601.955) | (2.551.837) | ||
| Discounts on total purchases |
(6.606.679) | (6.788.777) | (6.606.679) | (6.788.777) | ||
| Consumable items | 14.435 | 11.223 | 14.435 | 11.223 | ||
| Inventory in the end of the period Income from own use of inventory/imputed |
(108.727.065) | (95.541.639) | (103.889.783) | (90.629.828) | ||
| income | (1.390.133) | (1.306.819) | (1.390.133) | (1.306.819) | ||
| Total | 131.617.676 | 106.621.311 | 129.857.255 | 105.814.075 |
Administration and distribution costs are as follows:
| THE GROUP | THE COMPANY | |||
|---|---|---|---|---|
| Administrative expenses |
1/7/2006- 31/3/2007 |
1/7/2005- 31/3/2006 |
1/7/2006- 31/3/2007 |
1/7/2005- 31/3/2006 |
| (amounts in €) Provision for compensation to personnel due for retirement |
69.368 | 72.768 | 69.368 | 72.768 |
| Payroll expenses | 4.546.779 | 3.542.934 | 4.141.811 | 3.201.822 |
| Third parties expenses and fees |
1.076.339 | 792.404 | 1.049.273 | 771.079 |
| Services received Repair and maintenance |
1.263.681 | 1.401.985 | 723.526 | 950.082 |
| expenses | 101.051 | 87.038 | 101.051 | 54.118 |
| Rents | 202.009 | 171.077 | 95.065 | 76.201 |
| Taxes and duties | 51.435 | 62.373 | 33.521 | 22.760 |
| Advertisement | 25.670 | 24.802 | 25.670 | 24.802 |
| Other various expenses |
871.532 | 871.532 | 767.624 | 791.276 |
| Depreciation of tangible assets |
846.234 | 1.166.674 | 307.015 | 602.487 |
| Total | 9.049.147 | 8.193.587 | 7.313.925 | 6.567.394 |
| THE GROUP | THE COMPANY | |||
| 1/7/2006- 31/3/2007 |
1/7/2005- 31/3/2006 |
1/7/2006- 31/3/2007 |
1/7/2005- 31/3/2006 |
|
| Distribution costs (amounts in €) Provision for compensation to personnel due for retirement |
104.053 | 109.151 | 104.053 | 109.151 |
| Payroll expenses | 28.728.712 | 23.676.008 | 27.267.861 | 22.449.182 |
| Third parties expenses and fees |
159.375 | 169.720 | 159.375 | 169.720 |
| Services received Repair and |
5.013.309 | 4.207.323 | 5.013.309 | 4.207.323 |
| maintenance expenses |
948.215 | 688.861 | 948.215 | 688.861 |
| Rents | 5.950.729 | 5.165.600 | 5.950.729 | 5.165.660 |
| Taxes and duties | 856.715 | 785.000 | 856.715 | 785.000 |
| Advertisement Other various expenses |
3.832.716 6.850.817 |
3.024.054 5.339.455 |
3.832.716 5.792.714 |
2.617.471 4.836.411 |
| Depreciation of tangible assets |
5.665.763 | 5.091.253 | 5.665.763 | 5.091.253 |
| Provisions for doubtful accounts |
- | - | - |
Other operating income and expenses pertain to income or expenses from the operating activity of the Group. Their analysis is as follows:
| THE GROUP | THE COMPANY | |||
|---|---|---|---|---|
| Other operating income |
1/7/2006- 31/3/2007 |
1/7/2005- 31/3/2006 |
1/7/2006- 31/3/2007 |
1/7/2005- 31/3/2006 |
| (amounts in €) | ||||
| Income from related activities |
894.194 | 866.580 | 882.755 | 859.646 |
| O.A.E.D. subsidies | 28.198 | 99.310 | 28.199 | 99.310 |
| Other income | 1.730.704 | 1.602.530 | 1.730.705 | 1.545.129 |
| Total | 2.653.096 | 2.568.420 | 2.641.659 | 2.504.085 |
| THE GROUP | THE COMPANY | |||
| Other operating expenses |
1/7/2006- 31/3/2007 |
1/7/2005- 31/3/2006 |
1/7/2006- 31/3/2007 |
1/7/2005- 31/3/2006 |
| (amounts in €) | ||||
| Other provisions | 0 | 19.000 | 0 | 19.000 |
| Taxes on property | 183.494 | 167.579 | 183.494 | 167.579 |
| Other expenses | 1.899.080 | 1.765.099 | 1.899.080 | 1.765.099 |
| Total | 2.082.574 | 1.951.678 | 2.082.574 | 1.951.678 |
Income from related activities mostly pertain to income from building and technical works rents and income from third products promotion.
Other income mostly pertain profits from collection of insurance compensation.
Most of other expenses pertain to losses from destruction of merchandise which has not been insured.
The Group's financial results' analysis is as follows:
| THE GROUP | THE COMPANY | ||||
|---|---|---|---|---|---|
| Financing cost – net | 1/7/2006- 31/3/2007 |
1/7/2005- 31/3/2006 |
1/7/2006- 31/3/2007 |
1/7/2005- 31/3/2006 |
|
| (amounts in €) | |||||
| Interest expense: | |||||
| Taxes and duties of Bank loans | |||||
| long-term | 4.781.325 | 4.012.348 | 4.400.251 | 3.531.890 | |
| Finance cost of provision for compensation to personnel |
|||||
| due for retirement | 45.466 | 38.709 | 45.466 | 38.709 | |
| Financing leases | 249.237 | 227.041 | 249.237 | 225.179 | |
| Exchange differences | 18.373 | - | - | - | |
| Commissions for guarantee letters |
19.149 | 11.557 | 19.149 | 11.557 | |
| Other finance expenses | 76.207 | 35.297 | 23.269 | 32.453 | |
| 5.189.757 | 4.324.952 | 4.737.372 | 3.839.788 | ||
| Iinterest income: | |||||
| Banks - other | 12.259 | 10.764 | 12.259 | 10.764 | |
| Time deposits | 1.489.879 | 505.139 | 1.067.178 | 351.824 | |
| 1.502.138 | 515.903 | 1.079.437 | 362.588 | ||
| Total | 3.687.619 | 3.809.049 | 3.657.935 | 3.477.200 |
According to Greek taxation laws, up to 30/06/2006 the tax rate for the Company was 32% while for profits as of 1/7/2006, tax must be calculated at the rate of 29%. Consequently, income tax for the period 1/7/2006-31/3/2007 was calculated at the rate of 29% on profits of the parent company and 10%, on average, on profits of the subsidiary JUMBO TRADING LTD.
Provision for income taxes disclosed in the financial statements is broken down as follows:
| THE GROUP | THE COMPANY | |||
|---|---|---|---|---|
| 1/7/2006- 31/3/2007 |
1/7/2005- 31/3/2006 |
1/7/2006- 31/3/2007 |
1/7/2005- 31/3/2006 |
|
| Income taxes for the period Prior periods tax audit |
17.439.482 | 13.331.133 | 16.499.595 | 12.496.444 |
| differences | 234.323 | - | 234.323 | - |
| Adjustments of deferred taxes | ||||
| due to change in tax rate | (342.476) | (295.885) | (342.476) | (295.885) |
| Deferred income taxes Provisions for contingent tax liabilities from years uninspected by the tax |
294.644 | 577.214 | 294.644 | 578.561 |
| authorities | 121.743 | 97.926 | 121.743 | 97.926 |
| 17.747.717 | 13.710.388 | 16.807.830 | 12.877.046 |
The analysis of basic and diluted earnings per share for the Group is as follows:
| Basic earnings per share | THE GROUP | ||||
|---|---|---|---|---|---|
| (euro per share) | 1/7/2006 - 31/3/2007 |
1/1/2007 - 31/3/2007 |
1/7/2005 - 31/3/2006 |
1/1/2006 - 31/3/2006 |
|
| Earnings attributable to the shareholders of the parent company |
49.736.227 | 10.067.111 | 33.856.588 | 5.801.766 | |
| Weighted average number of shares |
60.617.358 | 60.617.358 | 48.674.274 | 48.674.274 | |
| Basic earnings per share (euro per share) |
0,82 | 0,17 | 0,70 | 0,12 | |
| Diluted earnings per share | |||||
| (euro per share) | 1/7/2006 - 31/3/2007 |
1/1/2007 - 31/3/2007 |
1/7/2005 - 31/3/2006 |
1/1/2006 - 31/3/2006 |
|
| Earnings attributable to the shareholders of the parent company Weighted average number of |
50.484.723 | 10.319.207 | - | - | |
| shares | 65.074.517 | 65.074.517 | - | - | |
| Diluted earnings per share | |||||
| (euro per share) | 0,78 | 0,16 | - | - | |
| Basic earnings per share | THE COMPANY | ||||
| (euro per share) Earnings attributable to the |
1/7/2006 - 31/3/2007 |
1/1/2007 - 31/3/2007 |
1/7/2005 - 31/3/2006 |
1/1/2006 - 31/3/2006 |
|
| shareholders of the parent company |
41.285.063 | 8.485.106 | 27.734.191 | 4.603.383 | |
| Weighted average number of shares |
60.617.358 | 61.617.358 | 48.674.274 | 48.674.274 | |
| Basic earnings per share | 0,68 | 0,14 | 0,57 | 0,09 | |
| Diluted earnings per share | 1/7/2006 - | 1/1/2007 - | 1/7/2005 - | 1/1/2006 - | |
| (euro per share) Earnings attributable to the shareholders of the parent company |
31/3/2007 42.033.558 |
31/3/2007 8.737.202 |
31/3/2006 - |
31/3/2006 - |
|
| Weighted average number of shares |
65.074.517 | 65.074.517 | - | - | |
| Diluted earnings per share | |||||
| (euro per share) | 0,65 | 0,13 | - | - |
Diluted earnings per share are presented for information purposes and does not pertain the convertible bond loan which was issued at 8/9/2006 (note 24.1)
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 31/12/2004 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. Impact from those changes is presented in note 32 of the financial statements.
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 GR OU P |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Lan d - Free hold |
Buil din nd f ixtu gs a res buil din on gs - Free hold |
rtat ion Tran spo me ans |
chi - fu nitu Ma nery re and oth qui ent er e pm |
Sof twa re |
Fixe d a ts sse und er stru ctio con n |
Tota l |
seh old lan d Lea and bu ildin gs |
sed of Lea me ans tran rtat ion spo |
Tota l of lea seh old fixe d a ts sse |
Tota l Pro ty P land per and Eq uip nt me |
|
| /12 /20 Cos t 31 06 |
40.5 54.0 68 |
102 .146 .221 |
661 .591 |
37.6 56.7 01 |
1.56 0.61 6 |
3.55 2.81 5 |
186 .132 .011 |
6.22 7.26 3 |
2.62 4.59 9 |
8.85 1.86 3 |
194 .983 .874 |
| Acc ulat ed dep iatio um rec n |
0 | (15 ) .243 .913 |
(42 5) 9.34 |
(19 ) .144 .382 |
(1.2 10) 88.5 |
0 | (36 .106 .149 ) |
(428 ) .170 |
(36 8) 7.65 |
(795 .827 ) |
(36 .901 .977 ) |
| Co 31/ 12/ 200 6 Net st a s at |
40.5 54.0 68 0 |
86. 902 .308 0 |
232 .246 0 |
18.5 12.3 20 0 |
272 .106 (0) |
3.55 2.81 5 0 |
150 .025 .862 0 |
99.0 93 5.7 0 |
2.25 6.94 2 (0) |
8.05 6.03 5 (0) |
158 .081 .897 0 |
| Cos /3/2 t 31 007 |
52.3 72.6 52 |
116 .377 .004 |
648 .576 |
40.1 13.4 00 |
1.62 4.88 4 |
12.3 26.0 40 |
223 .462 .556 |
6.22 7.26 3 |
2.44 8.63 8 |
8.67 5.90 1 |
232 .138 .457 |
| Acc ulat ed dep iatio um rec n |
0 | (17 .934 .262 ) |
(46 7.82 3) |
(21 .195 .984 ) |
(1.3 94.3 11) |
0 | (40 .992 .381 ) |
(513 .741 ) |
(50 0.34 9) |
(1.0 14.0 90) |
(42 .006 .470 ) |
| Net Co st a s at 31/ 3/2 007 |
52.3 72.6 52 |
98.4 42.7 42 |
180 .753 |
18. 917 .416 |
230 .573 |
12.3 26.0 40 |
182 .470 .175 |
5.7 13.5 22 |
1.94 8.28 9 |
7.66 1.81 2 |
190 .131 .988 |
| THE CO MP AN Y |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Lan d - Free hol d |
Buil din nd gs a fixt ure s on bui ldin gs - Free hol d |
Tra orta tion nsp me ans |
Ma chi ner y - fun itur nd oth e a er ipm ent equ |
Sof twa re |
Fixe d a ts u nde sse r stru ctio con n |
Tot al |
Lea seh old lan d and bu ildi ngs |
Lea sed of me ans tran rtat ion spo |
Tota l of lea seh old fixe d a ts sse |
Tota l Pro ty per Pla nd and Equ ipm ent |
|
| Co 1/1 2/2 st 3 006 |
32. 874 .741 |
88. 369 .399 |
552 .948 |
34. 898 .831 |
961 .320 |
0 | 157 .65 7.23 9 |
6.22 7.26 3 |
2.5 74.2 36 |
8.8 01.4 99 |
166 .458 .738 |
| Acc ula ted de cia tion um pre |
0 | ( 64) 13.6 46.6 |
( ) 334 .574 |
( 90) 17.6 96.8 |
( ) 810 .463 |
0 | ( 32.4 88.5 91) |
( ) 428 .170 |
( ) 352 .600 |
( 780 .770 ) |
( 33. 269 .362 ) |
| Net Co st a s at 31 /1 2/ 200 6 |
32. 874 .74 1 0 |
74. 722 .735 0 |
218 .374 0 |
17. 201 .94 1 0 |
150 .85 7 0 |
0 0 |
125 .168 .648 0 |
5.7 99.0 93 0 |
2.2 21. 635 0 |
8.0 20. 729 0 |
133 .18 9.3 77 0 |
| 1/3 /20 Co st 3 07 |
40. 170 .400 |
102 .670 .354 |
541 .000 |
37. 308 .025 |
1.0 03. 189 |
5.6 68.1 99 |
187 .36 1.16 7 |
6.22 7.26 3 |
2.3 98.7 69 |
8.6 26. 032 |
195 .98 7.1 99 |
| Acc ula ted de cia tion um pre |
0 | ( 93) 16.0 44.2 |
( ) 367 .111 |
( ) 19.6 03. 387 |
( ) 865 .453 |
0 | ( ) 36. 880 .245 |
( ) 513 .741 |
( ) 482 .254 |
( ) 995 .995 |
( ) 37. 876 .240 |
| Net Co st a s at 31 / 3/ 200 7 |
40. 170 .400 |
86. 626 .06 1 |
173 .88 9 |
17. 704 .63 7 |
137 .736 |
5.6 68. 199 |
150 .480 .922 |
5.7 13.5 22 |
1.9 16.5 14 |
7.6 30. 037 |
158 .110 .95 9 |
| THE GR OU P |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| d - hold Lan Free |
Buil din nd fixtu gs a res bui ldin on gs - hold Free |
Tran rtat ion spo me ans |
Ma chi fun iture ner y - and oth qui ent er e pm |
Sof twa re |
Fixe d a ts sse und er ctio stru con n ΟΜ ΙΛΟ Σ |
l Tota |
Lea seh old lan d and bu ildin gs |
Lea sed of me ans ion tran rtat spo |
Tota l of lea seh old fixe d a ts sse |
Tota l Pro ty P lan d per and uip Eq nt me |
|
| Cos t |
|||||||||||
| Bala at 3 0/6 /20 06 nce as |
40. 554 .068 0 |
102 .146 .221 0 |
661 .591 0 |
37. 656 .701 0 |
1.5 60.6 16 0 |
3.5 52.8 15 0 |
186 .132 .011 0 |
6.22 7.26 3 0 |
2.6 24.5 99 (0) |
8.8 51.8 62 (0) |
194 .983 .873 (0) |
| - Ad ditio ns |
11.9 07.4 80 |
14. 666 .111 |
0 | 3.3 34.9 42 |
93.0 33 |
23. 282 .603 |
53.2 84. 169 |
0 | 0 | 0 | 53.2 84. 169 |
| - De sfer s - t cre ase ran s |
0 | (29 7) 9.81 |
(11 ) .948 |
(85 0) 0.85 |
(22 ) .813 |
(14 ) .505 .856 |
(15 .691 .284 ) |
0 | (17 7) 5.46 |
(17 5.46 7) |
(15 .866 .751 ) |
| - Ex cha dif fere nce s |
(88 ) .896 |
(13 1) 5.51 |
(1.0 66) |
(27 ) .393 |
(5.9 52) |
(3.5 22) |
(26 2.34 0) |
0 | (49 4) |
(49 4) |
(26 2.83 4) |
| nge Bala at 3 1/3 /20 07 nce as |
52. 372 .652 |
116 .377 .004 |
648 .576 |
40. 113 .400 |
1.62 4.88 4 |
12. 326 .040 |
223 .462 .556 |
6.22 7.26 3 |
2.4 48.6 38 |
8.6 75.9 01 |
232 .138 .457 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0) | (0) | (0) | |
| iatio Dep rec n |
|||||||||||
| Bala at 3 0/6 /20 06 nce as |
0 | (15 ) .243 .913 |
(42 5) 9.34 |
(19 ) .144 .382 |
(1.2 10) 88.5 |
0 | (36 ) .106 .149 |
(42 0) 8.17 |
(36 7) 7.65 |
(79 7) 5.82 |
(36 ) .901 .976 |
| 0 40.5 54.0 68 |
0 86. 902 .308 |
0 232 .246 |
0 18.5 12.3 20 |
0 272 .106 |
0 3.5 52.8 15 |
0 150 .025 .862 |
0 5.7 99.0 93 |
1 2.2 56.9 42 |
1 8.0 56.0 35 |
0 158 .081 .897 |
|
| 0 | 0 | 158 .081 .897 |
|||||||||
| - Ad ditio ns |
0 | (2.9 24.0 35) |
(51 .433 ) |
(2.8 35.0 09) |
(12 7.52 6) |
0 | (5.9 38.0 04) |
(85. 571 ) |
(20 9.64 0) |
(29 5.2 11) |
(6.2 33.2 15) |
| - De sfer s - t cre ase ran s |
0 | 214 .569 |
11. 948 |
767 .422 |
16. 413 |
0 | 1.01 0.35 3 |
0 | 76.7 67 |
76.7 67 |
1.0 87. 120 |
| - Ex cha dif fere nge nce s |
0 | 19. 117 |
1.00 7 |
15.9 85 |
5.3 11 |
0 | 41.4 20 |
0 | 181 | 181 | 41. 601 |
| Bala at 3 1/3 /20 07 nce as |
0 | (17 .934 .262 ) |
(46 7.82 3) |
(21 .195 .984 ) |
(1.3 94.3 11) |
0 | (40 .992 .380 ) |
(51 3.74 1) |
(50 0.34 9) |
(1.0 14.0 90) |
(42 .006 .470 ) |
| Buil din nd |
THE CO MP AN Y |
||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cos t |
d - Lan Free hol d |
gs a fixt ure s on bui ldin gs - Free hol d |
tion Tra orta nsp me ans |
Ma chi ner y - fun itur nd oth e a er ipm ent equ |
Sof twa re |
Fixe d a nde ts u sse r stru ctio con n ία Ετα ιρε |
Tot al |
seh old lan d Lea and bu ildi ngs |
sed of Lea me ans tran rtat ion spo |
l of lea seh old Tota fixe d a ts sse |
Tota l Pro ty per Pla nd and Equ ipm ent |
| Bal s at 30 /6/ 200 6 anc e a |
32. 874 .74 1 |
88. 369 .39 9 |
552 .948 |
34. 898 .83 1 |
961 .320 |
0 | 157 .65 7.23 9 |
6.2 27. 263 |
2.5 74.2 36 |
8.8 01.4 99 |
166 .458 .738 |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | |
| - Ad diti ons |
7.2 95.6 59 |
14. 600 .772 |
0 | 3.2 60.0 44 |
58. 728 |
20. 174 .055 |
45. 389 .258 |
0 | 0 | 0 | 45. 389 .258 |
| - De sfer s - t cre ase ran s |
0 | (29 9.81 7) |
(11 .948 ) |
(85 0.8 50) |
(16 .859 ) |
(14 .505 .856 ) |
(15 .685 .330 ) |
0 | (17 5.46 7) |
(17 5.4 67) |
(15 .860 .79 7) |
| - Ex cha dif fere nge nce s |
|||||||||||
| Bal s at 31 /3/ 200 7 anc e a |
40. 170 .400 |
102 .670 .354 |
541 .000 |
37. 308 .025 |
1.0 03. 189 |
5.6 68. 199 |
187 .36 1.16 7 |
6.2 27. 263 |
2.3 98. 769 |
8.6 26. 032 |
195 .98 7.1 99 |
| Bal s at 30 /6/ 200 6 anc e a |
0 | (13 .64 6.6 64) |
(33 4.5 74) |
(17 .696 .890 ) |
(81 0.4 63) |
0 | (32 .488 .59 1) |
(42 8.1 70) |
(35 2.6 00) |
(78 0.7 70) |
(33 .26 9.36 2) |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (0) | |
| 32. 874 .74 1 |
74. 722 .735 |
218 .374 |
17. 201 .94 1 |
150 .85 7 |
0 | 125 .168 .648 |
5.7 99.0 93 |
2.2 21. 635 |
8.0 20. 729 |
133 .18 9.3 76 |
|
| - Ad diti ons |
0 | (2.6 98) 12.1 |
(44 ) .485 |
(2.6 20) 73.9 |
(71 ) .403 |
0 | (5.4 02. 006 ) |
(85 ) .571 |
(20 1) 6.42 |
(29 1.99 2) |
(5.6 93. 998 ) |
| - De s - t sfer cre ase ran s |
0 | 214 .569 |
11. 948 |
767 .422 |
16. 413 |
0 | 1.0 10.3 53 |
0 | 76. 767 |
76. 767 |
1.0 87. 121 |
| - Ex cha dif fere nge nce s |
|||||||||||
| Bal 31 /3/ 200 s at 7 anc e a |
0 | (16 .044 .293 ) |
(36 11) 7.1 |
(19 .603 .38 7) |
(86 5.4 53) |
0 | (36 .880 .245 ) |
(51 3.7 41) |
(48 2.2 54) |
(99 5.9 95) |
(37 .87 6.24 0) |
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:
| 31/3/2007 | 31/3/2007 | |
|---|---|---|
| £ | € | |
| Bank of Cyprus: | ||
| Building in Lemessos |
1.500.000 | 2.583.089 |
| Building in Lakatameia |
3.900.000 | 6.716.032 |
| 5.400.000 | 9.299.121 |
As at the transition date 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:
| Location of asset | Description – operation of asset |
Income from rents | |||
|---|---|---|---|---|---|
| 1/7/2006 - 31/3/2007 | 1/7/2005 - 31/3/2006 | ||||
| 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 |
55.531 | 53.631 | ||
| Nea Efkarpia | Retail Shop | 180.000 | 205.218 | ||
| Total | 235.531 | 258.849 |
None of the subsidiary had any investment properties until 31/3/2007. Net cost of those investments is analyzed as follows:
| THE GROUP | |
|---|---|
| Investment Property | |
| Cost 31/03/2006 | 11.162.372 |
| Accumulated depreciation | (1.915.490) |
| Net Cost as at 31/3/2006 | 9.246.882 |
| Cost 31/03/2007 | 11.162.372 |
| Accumulated depreciation | (2.286.919) |
| Net Cost as at 31/3/2007 | 8.875.453 |
Movements in the account for the period are as follows:
| THE GROUP | |
|---|---|
| Cost | Investment Property |
| Balance as at 30/6/2006 | 11.162.372 |
| - Additions | - |
| - Decreases - transfers | - |
| Balance as at 31/03/2007 | 11.162.372 |
| Depreciation | |
| Balance as at 30/6/2006 | (2.008.138) |
| - Additions | (278.781) |
| - Decreases - transfers | - |
| Balance as at 31/03/2007 | (2.286.919) |
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 |
|---|---|---|---|
| Avraam Antoniou | |||
| 9- 2330 Kato | |||
| JUMBO TRADING | Lakatamia Nicosia - | ||
| LTD | Cyprus | 100% | 11.074.190 |
| Sofia, Yanko |
|||
| Sakuzon avenue |
|||
| JUMBO EC.B | 9A-Bulgaria | 100% | 8.905.631 |
| Bucharest (sector 4, |
|||
| Sos. Giurgiului, |
|||
| JUMBO EC.R | number 129-Romania) | 100% | 73 |
| 19.979.894 |
On the 1st of September 2005 the Company established the subsidiary company "JUMBO EC.B" in Sofia, Bulgaria, activities of which are expected to commence in the above future. During November 2005 and
December 2006 the subsidiary company increased its share capital which was covered by 100% by the parent company JUMBO S.A.
«JUMBO EC.B» has been included in the consolidated financial statements of the Group, for the first time from the date of its incorporation. It is included in the consolidated financial statements of the current period through the purchase method.
On the 9th of August 2006 the Company established the subsidiary company «JUMBO EC.B» in Bucharest, Romania, activities of which are expected to commence in the above future.
«JUMBO EC.R» has been included in the consolidated financial statements of the Group, for the first time from the date of its incorporation. It is included in the consolidated financial statements of the current period through the purchase method.
The values of subsidiary companies are disclosed in the financial statements of the parent company at cost value.
In the consolidated financial statements of the Group those balances have been set off.
The balance of the account is broken down as follows:
| THE GROUP | THE COMPANY | ||||
|---|---|---|---|---|---|
| Other long term receivables |
31/3/2007 | 30/6/2006 | 31/3/2007 | 30/6/2006 | |
| (amounts in euro) | |||||
| Guarantees | 2.784.293 | 2.872.793 | 2.763.849 | 2.852.650 | |
| Total | 2.784.293 | 2.872.793 | 2.763.849 | 2.852.650 |
The sum of «Guarantees» relates to long term guarantees as well as long term claims for penal clauses, which will be collected or returned after the end of the next period.
Fair value of these claims does not differ from this which is presented in the financial statements and is subject to re-evaluation on an annual basis.
Analysis of inventory is as follows:
| THE GROUP | THE COMPANY | |||
|---|---|---|---|---|
| Inventories | 31/3/2007 | 30/6/2006 | 31/3/2007 | 30/6/2006 |
| (amounts in euro) | ||||
| Merchandise | 112.473.720 | 100.746.670 | 107.689.783 | 95.899.555 |
| Total | 112.473.720 | 100.746.670 | 107.689.783 | 95.899.555 |
| Less: Provision of valuation in net |
||||
| realizable value | 3.800.000 | - | 3.800.000 | - |
| Total net | ||||
| realizable value | 108.673.720 | 100.746.670 | 103.889.783 | 95.899.555 |
The company has set a number of criteria to provide credit to clients which generally depend on the size of the client activities and an estimation of relevant financial information. As at every balance sheet date all overdue or doubtful debts are reviewed so that it is decided whether it is necessary or not to make a relevant provision for doubtful debts. Any deletion of trade debtors' balances is charged to the existing provision for doubtful debts. Credit risk arising from trade debtors and checks receivable is limited given that it is certain they will be collected and they are appropriately liquidated.
Analysis of trade debtors and other trade receivables is as follows:
| THE COMPANY | |||
|---|---|---|---|
| 31/3/2007 | 30/6/2006 | 31/3/2007 | 30/6/2006 |
| 1.137.445 | 639.546 | 2.791.735 | 1.833.359 |
| 54.450 | 40.793 | 54.450 | 40.793 |
| 2.123.507 | 2.767.191 | 1.779.131 | 2.565.900 |
| (31.500) | (112.938) | (31.500) | (31.500) |
| 3.283.902 | 3.334.592 | 4.593.816 | 4.408.554 |
| 13.190.661 | 15.875.313 | 13.190.661 | 15.875.314 |
| 16.474.563 | 19.209.907 | 17.784.477 | 20.283.868 |
| THE GROUP |
Analysis of provisions is as follows:
| THE | ||
|---|---|---|
| THE GROUP | COMPANY | |
| Balance as at 30 June 2006 | 112.938 | 31.500 |
| Reversal of provisions for the year | - | - |
| Additional provisions for the year | - | - |
| Exchange differences | (540) | - |
| Balance as at 31 March 2007 | 112.398 | 31.500 |
Other receivables are analysed as follows:
| THE GROUP | THE COMPANY | |||
|---|---|---|---|---|
| Other receivables | 31/3/2007 | 30/6/2006 | 31/3/2007 | 30/6/2006 |
| (amounts in euro) | ||||
| Sundry debtors | 13.336.256 | 15.899.750 | 13.024.234 | 14.893.680 |
| Amounts due from subsidiaries | - | 201.873 | 4.157.076 | |
| Receivables from the Greek State | 12.267.883 | 12.182.823 | 12.267.883 | 12.182.823 |
| Other receivables | 6.603.501 | 1.320.188 | 2.099.957 | 1.320.187 |
| Net receivables | 32.207.640 | 29.402.761 | 27.593.947 | 32.553.766 |
As shown in the above table the total amount of other receivables includes receivables of the Group:
a) From sundry debtors pertaining mostly to receivables of the parent company from advance payments for leases for newly-built stores.
b) from amounts owed to the parent company by the Greek State in connection with advance payment of income tax for the current year and taxes withheld.
c) from other receivables deriving from advances to accounts for debtors (such as custom clearers), cash facilities to personnel, insurance compensation etc.
Other current assets pertain to the following:
| Ο ΟΜΙΛΟΣ | H ETΑΙΡΕΙΑ | ||||
|---|---|---|---|---|---|
| Other current assets | 31/3/2007 30/6/2006 |
31/3/2007 | 30/6/2006 | ||
| (amounts in euro) | |||||
| Prepaid expenses | 1.830.964 | 1.388.880 | 1.830.964 | 1.388.880 | |
| Revenue of period receivable | 83.777 | 288 | 83.777 | 288 | |
| Discounts on purchases under arrangement | 45.021 | 29.194 | 97.634 | 29.194 | |
| Returns on purchases | 0 | 0 | 0 | 0 | |
| Other provisions | 52.613 | 0 | 0 | 0 | |
| Total | 2.012.375 | 1.418.362 | 2.012.375 | 1.418.362 |
Other current assets mostly pertain to expenses of subsequent years such as insurance fees, packing material etc, as well as provisions of discounts on total purchases under arrangement and returns on purchases.
| THE GROUP | THE COMPANY | ||||
|---|---|---|---|---|---|
| Cash and cash equivalents |
31/3/2007 | 30/6/2006 | 31/3/2007 | 30/6/2006 | |
| (amounts in euro) | |||||
| Cash in hand | 2.131.729 | 6.277.567 | 2.096.275 | 2.974.134 | |
| Bank account balances | 8.954.198 | 2.068.913 | 8.954.198 | 2.068.913 | |
| Sight and time deposits | 50.268.884 | 13.472.112 | 36.322.122 | 3.937.559 | |
| Total | 61.354.811 | 21.818.592 | 47.372.595 | 8.980.606 |
Sight deposits pertain to short term investments of high liquidity. The interest rate for time deposits was 3,52% – 3,87% while for sight deposits it was 0,15%.
| (amounts in euro) | Number of shares |
Nominal share value |
Value of ordinary shares |
Share premium |
Total |
|---|---|---|---|---|---|
| Balance as at 30th June 2005 |
45.619.200 | 0,80 | 36.495.360 | - | 36.495.360 |
| Issue of new shares | 4.895.265 | 0,80 | 3.916.212 | 11.098.497 | 15.014.709 |
| Increase of nominal | |||||
| share value of € 0,60 | 50.514.465 | 0,60 | 30.308.679 | - | 30.308.679 |
| Issue of 2 new shares | |||||
| for every 1 previous | 10.102.893 | 1,40 | 14.144.050 | -3.419.669 | 10.724.381 |
| Balance as at 30th June | |||||
| 2006 | 60.617.358 | 1,40 | 84.864.301 | 7.678.828 | 92.543.129 |
| Changes during the period |
- | - | - | ||
| Balance as at 30th | |||||
| March 2007 | 60.617.358 | 1,40 | 84.864.301 | 7.678.828 | 92.543.129 |
a) Based on the decision of the Board of Directors dated 11/10/2005, the company proceeded with the increase of its share capital by € 3.916.212, with the issue of 4.895.265 new shares of the company, with nominal value of € 0,80 each, due to the conversion of 2.719.596 convertible bonds, from the convertible bond loan dated 11.10.2000. The share capital of the company after the issue of new shares amounts to €40.411.572 divided into 50.514.465 registered shares with nominal value 0,80 each.
b) The decision from 03.05.2006, of the First Repetitive Extraordinary Statutory General Assembly of the Shareholders of the company, approved the increase of share capital, at the total of €44.452.729,20, with the capitalisation of the following reserves: a) amount of €41.033.060,66 from extraordinary reserve which includes the statutory capitalised extraordinary special reserve from not distributed dividends from the financial exercises of 2000-2001, totalling € 624.535,78 and b) part of the share premium reserve of amount of €3.419.668,54, which was the result of the conversion on 11/10/2005 of 2.719.596 convertible bonds of Convertible Bond Loan (acquired in 2000 with nominal value €4,255319 each bond and of total nominal
value €11.572.748,94) in 4.895.265 shares of company, with nominal value €0,80 each and total value € 3.916.212. The increase will take place as follows: a) Amount of € 30.308.679,00 will be drawn from the existing extraordinary reserves, by increasing the nominal value of existing shares of the company from €0,80 in €1,40 per share and b) The remainder of €14.144.050,20 (which includes the statutory capitalised extraordinary special reserve from not distributed dividends from the financial use of 2000-2001, totalling € 624.535,78) with the issue of 10.102.893 new shares of the company with nominal value of € 1,40 which will be distributed free of charge to previous shareholders at the ratio of 2 new shares to 10 old ones. After the above increase total share capital amounts to € 84.864.301,20, divided into 60.617.358 shares with nominal value € 1,40 each.
| DEVELOPMENT OF SHARE CAPITAL FROM 1/7/2005-30/6/2006 | ||||||||
|---|---|---|---|---|---|---|---|---|
| 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. |
|
| 45.619.200 | 36.495.360,00 | |||||||
| 11.10.2005 (BoD) |
11051/19.10.05 | 0,80 | 3.916.212,00 | - | 4.895.265 50.514.465 | 40.411.572,00 | ||
| 3.5.2006 | 2994/9.5.2006 | 1,40 | - | 44.452.729,20 10.102.893 60.617.358 | 84.864.301,20 |
The analysis of other reserves is as follows:
| THE GROUP – THE COMPANY | ||||||||
|---|---|---|---|---|---|---|---|---|
| Other reserves (amounts in euro) |
Legal reserve |
Tax free reserves |
Extraordinary reserves |
Special reserves |
Other reserves |
Total | ||
| Balance as at 30th June | ||||||||
| 2005 | 5.014.763 | 5.907.183 | 41.033.061 | 14.230 | 8.916 | 51.978.152 | ||
| Movement in the | ||||||||
| period | - | - | (41.033.061) | - | (8.916) | (41.041.976) | ||
| Balance as at 30th June | ||||||||
| 2006 | 5.014.763 | 5.907.183 | 0 | 14.230 | 0 | 10.936.176 | ||
| Changes in the period | 2.063.437 | - | 24.246.943 | - | 9.355 | 26.319.735 | ||
| Balance as at 31th | ||||||||
| March 2007 | 7.078.200 | 5.907.183 | 24.246.943 | 14.230 | 9.355 | 37.255.911 |
Accounts in tables below are calculated based on financial and actuarial assumptions and they are set based on the Projected Unit Credit Method. According to that method, benefits corresponding to full years of service as at the measurement date are treated separately from expected benefits in the year subsequent to the measurement date (future service). The calculations take into account the amounts for compensation for retirement required by law 2112/20 and information regarding active employees in March of 2007.
To perform the calculations we had to make assumptions regarding information affecting the results of the measurement such as the discount interest rate and future increase of salaries and wages. Those assumptions were made in accordance with IAS 19 and further to the agreement of the company's management.
That liability as at 31/3/2007 is analysed as follows:
| THE GROUP | THE COMPANY | |
|---|---|---|
| Balance as at 30 June 2005 | 1.115.924 | 1.115.924 |
| Additional provisions for the year | 555.507 | 555.507 |
| Used provisions in the year | (324.279) | (324.279) |
| Balance as at 30 June 2006 | 1.347.152 | 1.347.152 |
| Additional provisions for the period | 218.887 | 218.887 |
| Used provisions for the period | - | - |
| Balance as at 31 March 2007 | 1.566.039 | 1.566.039 |
Respective charges in the profit and loss account for the period 01/07/2006 - 31/3/2007:
| THE GROUP | THE COMPANY | |||
|---|---|---|---|---|
| Account for use in the period | 31/3/2007 | 31/3/2006 | 31/3/2007 | 31/3/2006 |
| Cost of current employment | 173.421 | 181.919 | 173.421 | 181.919 |
| Interest on liability | 45.466 | 38.709 | 45.466 | 38.709 |
| Recognition of actuarial loss / (profit) | - | - | - | - |
| Ordinary expense in the profit and loss account | 218.887 | 220.628 | 218.887 | 220.628 |
| Cost of additional benefits | - | - | - | - |
| Total expense in the profit and loss account | 218.887 | 220.628 | 218.887 | 220.628 |
Regarding subsidiary companies, no relevant provision has been made charging equity and results because, considering the number of employees, their salaries and years of service, there is no material impact on the Group.
Long term loan liabilities of the Group are analysed as follows:
| THE GROUP | THE COMPANY | |||
|---|---|---|---|---|
| Loans | 31/3/2007 | 30/6/2006 | 31/3/2007 | 30/6/2006 |
| (amounts in euro) Long term loan liabilities |
||||
| Bond loan convertible to shares |
42.778.676 | - | 42.778.676 | - |
| Bond loan non convertible to shares |
- | 0 | - | |
| Syndicated loan | 40.137.938 | 61.002.371 | 40.137.938 | 61.002.371 |
| Other bank loans | 8.043.011 | 8.058.863 | 0 | - |
| Liabilities from financial leases |
5.348.251 | 6.041.478 | 5.336.038 | 6.029.176 |
| Total | 96.307.876 | 75.102.712 | 88.252.652 | 67.031.547 |
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»). Furhtermore, it permitted the Board of Directors of the Company to decide on the specific content of terms of the Loan, by completing according to its judgement, the basic terms that were decided by the General Meeting, with any relevant terms that seem suitable and by determining any specific issue or detail.
The specific minutes from this Annual General Meeting was registered to the Register of the Societe Anonyme of the Ministry of Development on 15/6/2006 and protocol number K2-8738. According to the provisions of law 3156/2003 and law 2190/1920, as it is in force, the terms of Loan were determined by the above decision of General Assembly of shareholders in combination with the decisions of the Board of Directors dated 31/7/2006 and 6/9/2006 of our Company (henceforth «Terms of Loan»).
These terms are as follows: Nature of Bonds: registered, convertible into common registered shares of the issuer. Number of Bonds convertible in common shares: 4.243.215. Nominal value of Bonds: 10 Euros. Issue price of Bonds: 10 Euros per Bond. Proportion of participation of old shareholders in the issue: 1 bond per 0,07 common registered shares. Forecasted proceeds of issue: € 42.432.150,00. In case the Loan is not covered completely by the old shareholders or other third party investors, the issue will rise up to the
amount of paid proceeds. Duration: 7 years. Interest-rate: 0,1% annually. Output in the expiry: 39,62%. Price of settlement of Bonds: 13,962 EUROS.
After the decision of the Board of Directors dated 31/7/2006 the following were settled: Price of Conversion: 9,52 EUROS. Conversion ratio: 1,050420168 common nominal votingshares, with nominal value 1,40 Euros each, per 1 convertible bond.
According to the decision of the Board of Directors dated 03.08.2006 the following were decided: a) Date of preference right 08.08.2006. Beneficiaries of preference rights are the Shareholders on 07.08.2006 b) The dates for trading in the Athens Stock Exchange of the preference rights from 17.08.2006 to 25.08.2006 c) the dates for exercising the preference rights from 17.08.2006 to 31.08.2006. From the date 08.08.2006 the starting price of the company's share in the A.S.E. was formulated according to the regulation of the Athens Stock Exchange.
The issue of the Convertible Bond Loan of the company, was originally covered, for the period from 17.08.2006 to 31.08.2006, by the beneficiaries (by exercising the preference rights) by 83,74% which corresponds to 3.553.333 bonds, with the deposit of € 35.533.330 in the specifc bank account for the purpose of the issue of the company. Furhtermore according to the decision of the Board of Directors from 689.882 undisposed bonds, 6 old requesting shareholders received 6.595 bonds depositing € 65.950. The rest 683.287 undisposed bonds were delivered to bank «EFG Eurobank Ergasias S.A.», which overtook the obligation to cover these bonds by depositing the amount of € 6.832.870 on 08.09.2006. 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.
According to the decision of the Board of Directors dated 6/9/2006, the date of commencement of the loan was settled on 8/9/2006 and the schedule of the loan was approved.
The extraordinary meeting of the Board of Directors dated on 8/9/2006 approved the payment of the total amount of € 42.432.150 of the Convertible Bond Loan. In case that the whole of 4.243.215 bonds of the Loan are converted in shares, 4.457.159 new common nominal shares of the company will be issued, of nominal value € 1,40 each, that will be added in the existing 60.617.358 shares of the company. The total share capital of the company after the increase will amount to € 91.104.323,26 and will be divided in 65.074.517 common nominal shares of nominal value € 1,40 each. The new 4.457.159 shares, will constitute 6,85% of the new total share capital of the company after the increase because of the conversion of all of the bonds into shares.
After the completion of the typical procedures, the multiple papered titles of their bonds, were printed and delivered by the beneficiary shareholders.
According to the IAS 32, that specific loan is a compound financial instrument. The Company implemented retrospectively the provisions of IAS 32 and measured it according to the provisions of this relevant IAS (note 4.12), by transferring the remaining balance (detaxated), from the shed between nominal value of the loan and current value to the allocation «Other reserves».
According to the decision of the Company Shareholders' General Meeting on 17/12/2003 along with the decision of its Board of Directors on 9/2/2004, a common bond loan amounting to € 45.000.000 was issued. Administrator of the loan was «EFG Telesis Finance Investment Services SA» and «BNP Paribas». The representative who is also authorized for the repayment of the bond holders was the bank «EFG Eurobank Ergasias S.A.».
The parent company which is the issuer, issued up to 31/03/2006 the first series of bonds amounting to € 15.000.000. Based on the loan contract on 12/2/2004 as long as the Company did not issue a second series of bonds amounting to € 30.000.000 and was charged with an inactivity commission at the rate of 0,4% annually on the value of non issued bonds. This loan has been paid on 07/12/2006 totally.
On 13/2/2004 and on 24/5/2004 the contracts regarding extension, amendment and re-issuance of the syndicated loan amounting to € 60.000.000 were signed with bank coordinator «BNP Paribas». Its duration was set at five years from 13/2/2004 to 13/2/2009 payable in two installments of which the first amounting to € 20.000.000 in 48 months and the second of € 40.000.000 in 60 months.
The loan is evaluated at the actual interest rate method. On 31/3/2007 the actual annual interest rate is 6,098%.
For the syndicated loan apart from the basic contractual interest rate there is also a margin which is determined based on the following indices on a consolidated basis:
The actual interest rate is calculated based on cash flows of loans according to the terms in the contracts in order that interest is allocated to the duration of the loan.
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, analysis of which is presented in note 13. In detail, liabilities from financial leases are analysed as follows:
| THE GROUP | THE COMPANY | ||
|---|---|---|---|
| 31/3/2007 | 30/6/2006 | 31/3/2007 | 30/6/2006 |
| 1.141.417 | |||
| 4.785.597 | 5.215.642 | 4.773.520 | 5.203.446 |
| 1.087.768 | 1.675.515 | 1.086.037 | 1.673.769 |
| 6.982.879 | 8.053.303 | 6.963.940 | 8.018.632 |
| (1.104.653) | (1.146.363) | (1.102.445) | (1.142.276) |
| 5.878.226 | 6.906.940 | 5.861.495 | 6.876.356 |
| 1.109.515 | 1.162.146 THE GROUP |
1.104.383 THE COMPANY |
| 31/3/2007 | 30/6/2006 | 31/3/2007 | 30/6/2006 | |
|---|---|---|---|---|
| Up to 1 year | 791.473 | 865.331 | 786.954 | 847.048 |
| From 1 to 5 years | 4.047.079 | 4.456.773 | 4.036.396 | 4.446.015 |
| After 5 years | 1.039.674 | 1.584.836 | 1.038.145 | 1.583.293 |
| 5.878.226 | 6.906.940 | 5.861.495 | 6.876.356 |
The Group's current loan liabilities are broken down as follows:
| Long term liabilities payable in the subsequent year | THE GROUP | THE COMPANY | ||
|---|---|---|---|---|
| 31/3/2007 | 30/6/2006 | 31/3/2007 | 30/6/2006 | |
| Bond loan non convertible to shares | 14.925.593 | - | 14.925.592 | |
| Bank loans payable in the subsequent year | 20.348.227 | 1.128.108 | 20.068.969 | - |
| Liabilities from financial leases payable in the | ||||
| subsequent year | 831.526 | 865.462 | 827.008 | 847.180 |
| Total | 21.179.753 | 16.919.163 | 20.895.977 | 15.772.772 |
| THE GROUP | THE COMPANY | ||
|---|---|---|---|
| 31/3/2007 | 30/6/2006 | 31/3/2007 | 30/6/2006 |
| 313.554 | 0 | 0 | 0 |
| 313.554 | 0 | 0 | 0 |
The Group's Guarantees obtained are analyzed as follows:
| (amounts in euro) | THE GROUP | THE COMPANY | ||
|---|---|---|---|---|
| Other long term liabilities |
31/3/2007 | 30/6/2006 | 31/3/2007 | 30/6/2006 |
| Guarantees obtained | ||||
| Opening balance | 1.210 | 1.210 | ||
| Additions | 44 | 44 | ||
| Reductions | - | - | ||
| Balance on 30th June 2006 |
1.254 | 1.254 | ||
| Opening balance | 1.254 | 1.254 | ||
| Additions | 2.272 | 2.272 | ||
| Reductions | - | - | ||
| Balance on 31th March 2007 |
3.526 | 3.526 |
Provisions regarding the Group and the Company are recognized if there are current legal or constructive obligations resulting from past events, with the possibility that they can be settled through outflows of resources and the liability can be reliably estimated.
Provisions concern potential tax obligations of uncontrolled tax uses, juridicial affairs in suspense for which the Company is likely that will not be justified, also scorn of fixed assets. Analysis is as follows:
| THE GROUP – THE COMPANY | |||||
|---|---|---|---|---|---|
| Provisions for contingent tax liabilities from years uninspected by the tax authorities |
Provisions for taxes on property |
Provisions for pending law cases |
Provisions for impairment of assets |
Balance of Group | |
| Balance as at 1 July 2005 | 198.397 | 0 | 25.900 | - | 224.297 |
| Additional provisions for the period Used |
133.689 - |
0 0 |
1.500 - |
81.678 - |
216.867 - |
| Balance as at 30 June 2006 | 332.086 | 0 | 27.400 | 81.678 | 441.164 |
| Additional provisions for the period | 121.743 | 183.494 | 305.237 | ||
| Used provisions for the period | (332.086) | (81.678) | (413.764) | ||
| Balance as at 31 March 2007 | 121.743 | 183.494 | 27.400 | 0 | 332.637 |
The balance of the account is analyzed as follows:
| THE GROUP | THE COMPANY | ||||
|---|---|---|---|---|---|
| Trade and other payables (amounts in euro) |
31/3/2007 | 30/6/2006 | 31/3/2007 | 30/6/2006 | |
| Suppliers | 7.479.304 | 5.084.017 | 7.158.507 | 4.799.015 | |
| Bills payable & promissory notes Cheques payable |
1.824.704 45.445.163 |
992.336 36.556.749 |
1.824.704 45.445.163 |
992.336 36.283.159 |
|
| Advances from trade debtors |
534.202 | 1.528.172 | 532.224 | 1.528.172 | |
| Total | 55.283.372 | 44.161.274 | 54.960.598 | 43.602.682 |
The analysis of tax liabilities is as follows:
| THE GROUP | THE COMPANY | |||
|---|---|---|---|---|
| Current tax liabilities (amounts in euro) |
31/3/2007 | 30/6/2006 | 31/3/2007 | 30/6/2006 |
| Expense for tax corresponding to the period |
17.440.404 | 19.914.342 | 16.451.764 | 19.011.862 |
| Liabilities from taxes | 7.598.874 | 4.998.615 | 7.503.073 | 4.448.109 |
| Total | 25.039.278 | 24.912.957 | 23.954.837 | 23.459.971 |
The expense of the tax which is corresponding to the period, includes the deffered tax.
Other short term liabilities are analyzed as follows:
| THE GROUP | THE COMPANY | |||
|---|---|---|---|---|
| Other short term liabilities |
31/3/2007 | 30/6/2006 | 31/3/2007 | 30/6/2006 |
| (amounts in euro) Suppliers of fixed assets |
5.550.680 | 991.944 | 5.550.681 | 991.944 |
| Salaries payable to personnel |
649.079 | 1.010.682 | 649.079 | 1.010.682 |
| Sundry creditors | 1.101.254 | 2.748.465 | 77.638 | 2.450.966 |
| Social security funds | 963.594 | 1.083.021 | 941.217 | 1.063.043 |
| Interest coupons payable |
36.023 | 38.101 | 36.023 | 38.101 |
| Dividends payable | 150.619 | 141.838 | 150.619 | 141.838 |
| Accrued expenses | 7.936 | 1.773.253 | 7.936 | 1.259.684 |
| Other liabilities | 6.726.916 | 80.888 | 6.726.916 | 80.888 |
| Total | 15.186.102 | 7.868.192 | 14.140.109 | 7.037.146 |
| THE GROUP | THE COMPANY | |||
|---|---|---|---|---|
| 31/3/2007 | 31/3/2006 | 31/3/2007 | 31/3/2006 | |
| Cash flows from operating activities | ||||
| Net profit for the period | 49.736.227 | 33.856.588 | 41.285.063 | 27.734.191 |
| Adjustments for: | ||||
| Income taxes | 17.747.717 | 13.612.461 | 16.807.830 | 12.779.120 |
| Depreciation of non current assets | 6.511.998 | 6.257.927 | 5.972.778 | 5.693.740 |
| Pension liabilities provisions (net) | 218.887 | 181.919 | 218.887 | 181.919 |
| Other provisions Profit/ (loss) from sales of non current assets |
84.128 84.120 |
116.926 - |
84.128 84.120 |
116.926 - |
| Inerest and related income | (1.362.837) | (515.903) | (1.079.437) | (362.588) |
| Interest and related expenses | 4.966.334 | 4.324.952 | 4.737.372 | 3.839.788 |
| Other Exchange Differences | (30.263) | - | (30.263) | - |
| Operating profit before change in working capital |
77.956.310 | 57.834.870 | 68.080.478 | 49.983.096 |
| Change in working capital | ||||
| Increase/ (decrease) in inventories | (7.927.050) | (20.873.699) | (7.990.229) | (20.332.824) |
| Increase/ (decrease) in trade and other receivables |
(133.171) | (1.268.051) | 3.504.009 | (2.023.026) |
| Increase/ (decrease) in other current assets | (594.013) | 118.747 | (594.013) | 118.747 |
| Increase/ (decrease) in trade payables | 15.178.191 | 4.037.075 | 15.967.240 | 4.714.032 |
| Other | 91.073 | (80.845) | 91.073 | (75.178) |
| 6.615.030 | (18.066.773) | 10.978.076 | (17.598.249) | |
| Cash flows from operating activities | 84.571.340 | 39.768.097 | 79.058.558 | 32.384.847 |
The Company has been inspected by the tax authorities until 30/06/2006.
Within current fiscal year, was completed the tax audit of periods 2003-2004, 2004-2005 and 2005-2006 and were imputed taxes and increments of a total amount of € 566.408 (taxes € 437.379 and increments € 129.029).
The subsidiary company JUMBO TRADING LTD which operates in Cyprus, has been inspected by the 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 unispected tax years, whenever necessary. It is noted that due to the fact that the Cypriot tax authorities operate in a different fashion, consequently tax calculations are conducted differently, enabling companies to conduct more precisely tax provisions.
The subsidiary companies established in Bulgaria and in Romania during current period, have not commenced their activity yet and therefore there is no case of uninspected tax years.
The Company participates at the rate of 100% in the share capital of the companies JUMBO TRADING LTD, JUMBO EC.B LTD and JUMBO EC.R LTD .
Subsidiary company JUMBO TRADING LTD participates at the rate of 100% in the share capital of ASPETO LTD and ASPETO LTD participates at a rate of 100% in the share capital of WESTLOOK SRL.
In the current period, only the Cypriot company JUMBO TRADING LTD has operating activities, while the other subsidiaries, have not performed any trading activities yet.
| Sales/(purchases) of merchandises |
31/3/2007 | 31/3/2006 |
|---|---|---|
| Sales of JUMBO SA to JUMBO TRADING LTD |
9.801.082 | 8.495.440 |
| Purchases by JUMBO SA from JUMBO TRADING LTD |
369.819 | 441.350 |
| 10.170.901 | 8.936.790 | |
| Net amount caused by transactions with subsidiaries |
31/3/2007 | 30/6/2006 |
| Amounts owed to JUMBO SA from JUMBO TRADING LTD Amounts owed by JUMBO SA to |
2.420.715 | 1.546.677 |
| JUMBO TRADING LTD | 182.257 | 21.015 |
| 2.602.972 | 1.567.782 | |
| Amounts owed to JUMBO SA by JUMBO EC.B LTD Amounts owed by JUMBO SA to JUMBO EC.B LTD |
15 | 4.157.076 - |
| 15 | 4.157.076 | |
| Amounts owed to JUMBO SA by | ||
| JUMBO EC.R LTD | 201.857 | - |
The following transactions were carried out with the affiliated undertakings:
| Amounts owed by JUMBO SA to JUMBO EC.R LTD |
- | |
|---|---|---|
| 201.857 | - | |
| Amounts owed to JUMBO TRADING LTD by ASPETTO LTD |
- | - |
| Amounts owed by JUMBO TRADING LTD to ASPETTO LTD |
- | - |
| - | - | |
| Amounts owed to ASPETO LTD by WESTLOOK SRL |
2.793.306 | - |
| Amounts owed by ASPETO LTD to WESTLOOK SRL |
- | - |
| 2.793.306 | - |
The above transactions and balances have been set off from the consolidated financial statements of the Group. 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). Further to the above disclosed transactions and balances as well as any other which is included to other notes which are imposed by other IASs, there are no other transactions with other related parties.
For the year 2006/2007 gross fees have been preauthorised for the five (5) members of the Board of Directors, who are not related in any employment commitment contract with the company, after the consensus of the annual general shareholders meeting that took place in 6/12/2006 gross fees amount of €565.543.
The gross fees paid for the period 1/7/2006-31/3/2007 as a whole came up to the amount of 445.007,70 €. The above fees payments are included in the Company´s administrative expenses in the profit and loss account.
Other members of the Board of Directors and specifically the commissioned Advisor, the Vice President and the legal advisor of the company have an employment contract and they are paid salaries which are included in the Company's administrative expenses. Total salaries for the above persons plus the respected employer salary taxes obligations for the period 01/07/2006 – 31/3/2007 came up to the amount of € 252.318, with minimum salary € 8.000 and maximum salary € 9.000, compared to the amounts of previous period, which were € 165.246.
Regarding the subsidiary Jumbo Trading Ltd the members of the Board of Directors who are employed contracts with the company, received for services rendered during the period 01/07/2006 - 31/3/2007, the amount of € 284.306 (i.e. CYP 163.277), while in the previous period they had received € 280.538 (CYP 161.113). These fees are included in administrative expenses, in the profit and loss account.
Since the company's establishment up today, no one termination activity procedure took place. There are no lawsuits or legal litigations that might have significant effect on the financial position or profitability of the Group.
At 31st of March 2007, the Group employed 1.999 individuals as staff, of which 1.892 is permanent staff and 107 is extra staff. The average number of staff for the nine-month period of 2006/2007, was 2.133 individuals, (1.674 as permanent and 459 as extra staff).
With a vast majority, was approved by the extraordinary general shareholders' assembly of 16 May 2007, the issue of Common Bond Loan of rate of € 145 millions, of duration of seven years, with particularly favourable conditions, empowering the management to deal with typical issues for the issue of the Bond. Positive attitude of Banks and Investing Firms for the developmental plans of the Jumbo Group which are in progress, is justified by the increasingly improved fundamental allocations of the Group. The bond will be used for the refunding of older loan liabilities, but mainly as working capital in order the Group to correspond to the rapid developmental rates that the company presents. Specifically, maximum amount of Common Bond Loan, will be issued in four Courses of Issue. Organizer and coordinator of the Bond Loan was defined the French Bank "BNP Paribas", which has already accepted the term of full engrossment of indisposed allocations. The bond will be divided in 1.300 named bonds of Course of Issue A, of maximum total nominal value of € 65 millions. It will be divided in maximum 400 nominal bonds of Course of Issue B, of a maximum total nominal value of € 20 millions and in maximum 800 nominal bonds of Course of Issue C, of a maximum total nominal value of € 40 millions. It will be possible to be divided in maximum 400 nominal bonds of Course of Issue D, of a maximum total nominal value of € 20 millions. Especially for the Bonds of Course A and of Course D, the company will have the option of their purchase and their resale to the Bond Owners. Every bond will have nominal value of € 50.000 and price of issue in par and most possible purchasers are Unit Trusts that entrust the management and the perspectives of the Jumbo Group.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.