Quarterly Report • Sep 23, 2015
Quarterly Report
Open in ViewerOpens in native device viewer
REG No. 7650/06/B/86/04 Cyprou 9 & Hydras Street, Moschato Attikis
It is confirmed that the attached Interim Financial Statements for the period 01.07.2009-30.09.2009, are the ones approved by the Board of Directors of JUMBO S.A. on November 12, 2009 and communicated to the public by being uploaded at the Company's website www.jumbo.gr where they will remain at the disposal of the investment public for a period of 5 years at least from the date of their editing and publishing. It is noted that summarized financial information published in the press is intended to give the reader a general view but it does not provide a complete picture of the financial position and the results of the Group and the Company in compliance with International Financial Reporting Standards. It is also noted that for simplification purposes summarized financial information published in the press includes accounts which have been condensed and reclassified.
Moschato, 12 November 2009
For the Jumbo SA The President of the Board of Directors and Managing Director
Evangelos – Apostolos Vakakis
| A. | INTERIM INCOME STATEMENT 5 |
|
|---|---|---|
| B. | INTERIM STATEMENT OF TOTAL COMPREHENSIVE INCOME 6 |
|
| C. | INTERIM STATEMENT OF FINANCIAL POSITION 7 |
|
| D. | STATEMENT OF CHANGES IN EQUITY - GROUP8 | |
| E. | STATEMENT OF CHANGES IN EQUITY - COMPANY10 | |
| F. | INTERIM CASH FLOW STATEMENT 12 |
|
| G. | SELECTED EXPLANATORY NOTES TO THE INTERIM PARENT AND | |
| CONSOLIDATED FINANCIAL STATEMENTS AS AT 30 SEPTEMBER 200913 | ||
| 1. | Information of the Group 13 | |
| 2. | Company's Activity 13 | |
| 3. | Accounting Principles Summary 14 | |
| 3.1 | Changes to Accounting Policies 14 | |
| 3.2 | New standards, amendments to published standards and interpretations 16 | |
| 3.3 | Structure of the Group and consolidation 18 | |
| 4. | Notes to the Financial Statements 20 | |
| 4.1 | Segment Reporting 20 | |
| 4.2 | Income tax 22 | |
| 4.3 | Earnings per share 23 | |
| 4.4 | Property plant and equipment 24 | |
| 4.5 | Investment property (leased properties) 29 | |
| 4.6 | Investments in subsidiaries 30 | |
| 4.7 | Cash and cash equivalents 31 | |
| 4.8 | Equity 31 | |
| Share capital 31 4.8.1 |
||
| Other reserves 32 4.8.2 |
||
| 4.9 | Loan liabilities 32 | |
| Long term loans 32 4.10 |
||
| Financial leases 33 4.11 |
||
| Short-term loan liabilities / long term liabilities payable in the subsequent year 34 4.12 |
||
| Deferred tax liabilities 34 4.13 |
||
| Current tax liabilities 35 4.14 Cash flows from operating activities 35 4.15 |
||
| Contingent assets - liabilities 36 4.16 |
||
| 5. | Transactions with related parties 36 | |
| 6. | Fees to members of the BoD 37 | |
| 7. | Lawsuits and legal litigations 38 | |
| 8. | Number of employees 39 | |
| 9. | Seasonal fluctuation 39 | |
| 10. | Proposal for the allocation of profits for the period 2008-2009 39 | |
| 11. | Important events of the period 01/07/2009-30/09/2009 39 | |
| 12. | Events subsequent to the statement of financial position 39 |
| H. | FIGURES AND INFORMATION FOR THE PERIOD 1 JULY 2009 TO 30 |
|---|---|
| SEPTEMBER 200941 |
(All amounts are expressed in euros except from shares)
| THE GROUP | THE COMPANY | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Not es |
1/7/2009- 30/9/2009 |
1/7/2008- 30/9/2008 |
01/07/08- 30/06/2009 |
1/7/2009- 30/9/2009 |
1/7/2008- 30/9/2008 |
01/07/08- 30/06/2009 |
|||
| Turnover | 116.527.198 | 107.546.012 | 467.808.456 | 110.530.601 | 103.574.574 | 444.140.428 | |||
| Cost of sales | (59.890.687) | (54.851.990) | (213.537.578) | (59.788.029) | (55.835.851) | (214.401.819) | |||
| Gross profit | 56.636.511 | 52.694.022 | 254.270.878 | 50.742.572 | 47.738.723 | 229.738.609 | |||
| Other income Distribution costs Administrative expenses Other expenses |
457.345 (27.843.893) (4.608.581) (759.427) |
382.256 (26.141.502) (4.205.903) (665.958) |
2.884.891 (108.708.455) (15.937.459) (4.330.873) |
419.530 (26.284.256) (3.981.087) (647.013) |
355.637 (24.846.436) (3.522.072) (630.653) |
2.652.435 (102.201.877) (13.094.368) (3.770.024) |
|||
| Profit before tax, interest and investment results |
23.881.955 | 22.062.915 | 128.178.982 | 20.249.746 | 19.095.200 | 113.324.776 | |||
| Finance costs Finance income |
(2.017.795) 711.036 (1.306.758) |
(2.087.768) 371.420 (1.716.348) |
(7.718.913) 2.816.770 (4.902.143) |
(1.914.756) 379.171 (1.535.585) |
(1.983.481) 233.046 (1.750.435) |
(7.312.226) 1.736.268 (5.575.958) |
|||
| Profit before taxes | 22.575.197 | 20.346.567 | 123.276.839 | 18.714.161 | 17.344.764 | 107.748.818 | |||
| Income tax | 4.2 | (5.047.087) | (4.699.527) | (27.533.426) | (4.651.518) | (4.392.363) | (25.869.536) | ||
| Profits after tax | 17.528.110 | 15.647.040 | 95.743.413 | 14.062.643 | 12.952.401 | 81.879.282 | |||
| Attributable to: Shareholders of the parent company Minority interests |
0 17.528.110 - |
0 15.647.040 - |
95.743.413 - |
0 14.062.643 |
0 12.952.401 |
0 81.879.282 |
|||
| Earnings per Share Basic earnings per share |
|||||||||
| (€/share) Diluted earnings per |
4.3 | 0,1422 | 0,1291 | 0,7897 | 0,1141 | 0,1068 | 0,6754 | ||
| share (€/share) | 4.3 | 0,1419 | 0,1238 | 0,7516 | 0,1139 | 0,1031 | 0,6451 | ||
| Earnings before interest, tax, investment results and depreciation Earnings before interest, tax and investment |
26.889.704 | 24.681.370 | 139.629.613 | 22.918.735 | 21.411.096 | 123.424.804 | |||
| results | 23.881.955 | 22.062.915 | 128.178.982 | 20.249.746 | 19.095.200 | 113.324.776 | |||
| Profit before tax | 22.575.197 | 20.346.567 | 123.276.839 | 18.714.161 | 17.344.764 | 107.748.818 | |||
| Profit after tax | 17.528.110 | 15.647.040 | 95.743.413 | 14.062.643 | 12.952.401 | 81.879.282 |
(All amounts are expressed in euros except from shares)
| Statement of Comprehensive Income | ||||||||
|---|---|---|---|---|---|---|---|---|
| THE GROUP | THE COMPANY | |||||||
| 30/9/2009 | 30/9/2008 | 30/06/2009 | 30/9/2009 | 30/9/2008 | 30/6/2009 | |||
| Net profit (loss) for the period | 17.528.110 | 15.647.040 | 95.743.413 | 14.062.643 | 12.952.401 | 81.879.282 | ||
| Exchange differences on | ||||||||
| translation of foreign operations | 4.372 | (55.136) | (329.886) | - | - | - | ||
| Other comprehensive income | ||||||||
| for the period after tax | 4.372 | (55.136) | (329.886) | - | - | - | ||
| Total comprehensive income | ||||||||
| for the period | 17.532.481 | 15.591.904 | 95.413.527 | 14.062.643 | 12.952.401 | 81.879.282 | ||
| Total comprehensive income | ||||||||
| for the period to: | ||||||||
| Owners of the company Minority interest |
17.532.481 | 15.591.904 - |
95.413.527 - |
14.062.643 - |
12.952.401 - |
81.879.282 - |
||
(All amounts are expressed in euros unless otherwise stated)
| THE GROUP | THE COMPANY | |||||||
|---|---|---|---|---|---|---|---|---|
| Notes | 30/09/2009 | 30/09/2008 | 30/06/2009 | 30/09/2009 | 30/09/2008 | 30/06/2009 | ||
| Assets Non current |
||||||||
| Property, plant and equipment Investment property Investments in subsidiaries |
4.4 4.5 4.6 |
290.023.924 8.262.227 - |
249.112.574 8.655.705 - |
280.194.566 8.359.645 - |
224.979.359 8.262.227 62.979.798 |
204.109.982 8.655.705 37.979.874 |
219.151.690 8.359.645 42.979.797 |
|
| Other long term receivables | 3.014.043 | 3.001.916 | 3.009.261 | 3.009.361 | 3.001.916 | 3.004.580 | ||
| Current | 301.300.194 | 260.770.195 | 291.563.471 | 299.230.745 | 253.747.477 | 273.495.712 | ||
| Inventories Trade debtors and other trading |
178.198.594 | 173.702.587 | 191.225.530 | 166.818.517 | 162.671.110 | 180.075.840 | ||
| receivables | 23.833.442 | 32.925.484 | 21.661.192 | 28.849.186 | 38.660.544 | 24.555.868 | ||
| Other receivables | 45.630.599 | 45.053.859 | 44.190.787 | 39.763.570 | 32.320.692 | 38.782.346 | ||
| Other current assets | 7.472.801 | 7.383.542 | 5.562.229 | 7.195.204 | 7.197.012 | 5.468.012 | ||
| Cash and cash equivalents | 4.7 | 153.186.349 | 57.021.520 | 109.665.849 | 106.402.414 | 34.707.785 | 83.627.841 | |
| 408.321.785 | 316.086.991 | 372.305.587 | 349.028.890 | 275.557.143 | 332.509.907 | |||
| Total assets | 709.621.979 | 576.857.186 | 663.869.058 | 648.259.635 | 529.304.620 | 606.005.619 | ||
| Equity and Liabilities | ||||||||
| Equity attributable to the shareholders | ||||||||
| of the parent entity | 4.8 | |||||||
| Share capital | 4.8.1 | 181.731.746 | 84.864.301 | 169.728.602 | 181.731.746 | 84.864.301 | 169.728.602 | |
| Share premium reserve | 4.8.1 | 40.777.651 | 7.678.828 | 7.547.078 | 40.777.651 | 7.678.828 | 7.547.078 | |
| Translation reserve | (780.432) | (510.054) | (784.804) | - | - | - | ||
| Other reserves | 4.8.2 | 27.446.892 | 66.290.317 | 27.455.890 | 27.446.892 | 66.290.317 | 27.455.890 | |
| Retained earnings | 169.246.153 | 141.898.489 | 151.718.043 | 115.091.609 | 102.378.902 | 101.028.966 | ||
| 418.422.011 | 300.221.881 | 355.664.810 | 365.047.899 | 261.212.349 | 305.760.536 | |||
| Minority interests | - | - | - | - | - | - | ||
| Total equity | 418.422.011 | 300.221.881 | 355.664.810 | 365.047.899 | 261.212.349 | 305.760.536 | ||
| Long Term liabilities Liabilities for compensation to personnel due for retirement |
2.518.289 | 2.057.657 | 2.371.857 | 2.516.203 | 2.057.657 | 2.369.771 | ||
| 4.9/4.1 | ||||||||
| Long term loan liabilities | 0/4.11 | 154.926.414 | 97.377.983 | 180.877.597 | 150.952.704 | 91.769.915 | 176.781.850 | |
| Other long term liabilities | 6.156 | 4.370 | 13.130 | 6.156 | 4.370 | 6.156 | ||
| Deferred tax liabilities | 4.13 | 4.219.333 | 4.213.098 | 3.002.983 | 4.222.944 | 4.215.864 | 3.005.747 | |
| Total non-current liabilities | 161.670.192 | 103.653.108 | 186.265.568 | 157.698.007 | 98.047.806 | 182.163.525 | ||
| Current liabilities Provisions |
607.587 | 431.509 | 548.738 | 607.587 | 431.509 | 548.738 | ||
| 63.909.673 | 66.449.052 | |||||||
| Trade and other payables | 44.023.274 | 70.199.641 | 36.726.584 | 64.018.480 | 70.255.001 | 66.612.633 | ||
| Current tax liabilities | 4.14 | 34.339.517 | 42.279.577 | 32.885.287 | 34.995.722 | |||
| Short-term loan liabilities Long term loan liabilities payable in the subsequent year |
4.12 | - 2.771.090 |
- 42.775.973 |
- 3.047.870 |
- 1.592.707 |
- 41.942.262 |
- 1.655.230 |
|
| Other current liabilities | 18.218.151 | 25.235.557 | 15.166.436 | 17.015.378 | 24.530.406 | 14.269.235 | ||
| Total current liabilities | 129.529.776 | 172.982.197 | 121.938.680 | 125.513.729 | 170.044.465 | 118.081.557 | ||
| Total liabilities | 291.199.968 | 276.635.305 | 308.204.248 | 283.211.736 | 268.092.271 | 300.245.083 | ||
| Total equity and liabilities | 709.621.979 | 576.857.186 | 663.869.058 | 648.259.635 | 529.304.620 | 606.005.619 |
(All amounts are expressed in euros unless otherwise stated)
| E G RO TH UP |
|||||||||
|---|---|---|---|---|---|---|---|---|---|
| Sh ita l are ca p |
Sh are mi pre um res erv e |
Tra nsl ati on re ser ve |
Sta tut ory res erv e |
- f Tax ree res erv es |
rdi Ext rao na ry res erv es |
Ot he r re ser ve s |
Re tai d ne rni ea ng s |
Tot al Eq uity |
|
| Re sta ted ba lan t 1s t Ju ly 200 9, a ord ing to th e I FRS ce s a s a cc |
169 .72 8.6 02 |
7.5 47 .07 8 |
( 04) 78 4.8 |
13. 510 .89 0 |
1.7 97 .94 4 |
12. 123 .47 1 |
23. 585 |
151 .71 8.0 43 |
355 .66 4.8 10 |
| Ch s in Eq uity an ge |
|||||||||
| Sh ita l in du e t rsio f b d l are ca p cre ase o c on ve n o on oa n |
12. 003 .14 4 |
12. 00 3.1 44 |
|||||||
| of du e t rsio f b d l Inc rea se res erv es o c on ve n o on oa n |
34 4.1 34 .55 |
( ) 12. 166 |
34. 54 1.9 68 |
||||||
| fer red x d ion of bo nd lo De ta to ue co nv ers an |
( 1.2 04 8) .17 |
3.1 68 |
( 0) 1.2 01 .01 |
||||||
| Exp of th ha ita l in en ses e s re ca p cre ase |
( 7) 149 .22 |
( 7) 149 .22 |
|||||||
| fer red tio f sh ita l in De ta xa n o are ca p cre ase ex pe nse s Div ide of e f isc nd th al 200 8-2 009 ye ar |
29. 846 |
84 29. 6 - |
|||||||
| Tra cti ith nsa on s w ow ne rs |
12. 00 3.1 44 |
33. 230 .57 4 |
- | - | - | - | ( 98) 8.9 |
- | 45 .22 4.7 21 |
| rof it fo r th eri od /07 /20 /9/ Ne t P 01 09 -30 200 9 e p |
17. 528 .11 0 |
17. 528 .11 0 |
|||||||
| Ot he he nsi in r c om pre ve co me |
|||||||||
| ha e d iffe n t sla tio f fo rei tio Exc ng ren ce s o ran n o gn op era ns |
4.3 72 |
4.3 72 |
|||||||
| Ot he he nsi in fo r th eri od r c om pre ve co me e p |
4.3 72 |
4.3 72 |
|||||||
| Tot al reh siv e i e f the rio d co mp en nc om or pe |
- | - | 4.3 72 |
- | - | - - |
17. 528 .11 0 |
53 2.4 82 17. |
|
| Ba lan 30 th Se be r 2 00 9 a ord ing IFR S at tem to ce as p cc |
181 .73 1.7 46 |
40 .77 7.6 51 |
( 2) 780 .43 |
13. 510 .89 0 |
1.7 97 .94 4 |
12. 123 .47 1 |
14. 587 |
169 .24 6.1 53 |
418 .42 2.0 11 |
| Re ted ba lan 1s t Ju ly 200 8 a ord ing IFR S sta at to ce as cc |
84 .86 4.3 01 |
78 .82 8 7.6 |
( 8) 454 .91 |
9.9 13. 166 |
1.7 97 .94 4 |
54. 555 .62 2 |
585 23. |
126 .25 1.4 47 |
284 .62 9.9 75 |
| /07 /08 /09 /08 Ne t P rof it fo r th eri od 01 -30 e p |
15. 647 .04 0 |
.04 0 15. 647 |
|||||||
| Ot he he nsi in r c om pre ve co me |
|||||||||
| Exc ha e d iffe n t sla tio f fo rei tio ng ren ce s o ran n o gn op era ns |
( 55 .13 6) |
( 55 .13 6) |
|||||||
| Ot he he nsi in fo r th eri od r c om pre ve co me e p |
- | - | ( ) 55. 136 |
- | - | - - |
- | ( ) 55. 136 |
|
| al reh siv e i e f the rio d Tot co mp en nc om or pe |
- | - | ( ) 55. 136 |
- | - | - - |
15. 647 .04 0 |
15. 59 1.9 04 |
|
| Ba lan at 30 th Se tem be r 2 00 8 a ord ing to IFR S ce as p cc |
84 .86 4.3 01 |
7.6 78 .82 8 |
( 4) 510 .05 |
9.9 13. 166 |
1.7 97 .94 4 |
54. 555 .62 2 |
23. 585 |
141 .89 8.4 89 |
300 .22 1.8 81 |
| TH E G RO UP |
|||||||||
|---|---|---|---|---|---|---|---|---|---|
| Sh ita l are ca p |
Sh are mi pre um res erv e |
Tra nsl ati on re ser ve |
Sta tut ory res erv e |
Tax - f ree res erv es |
Ext rdi rao na ry res erv es |
Ot he r re ser ve s |
Re tai d ne rni ea ng s |
Tot al Eq uity |
|
| ted ba lan t Ju ly ord ing th FRS Re sta t 1s 200 8, a to e I ce s a s a cc |
84 .86 4.3 01 |
7.6 78 .82 8 |
( 8) 454 .91 |
9.9 13. 166 |
1.7 97 .94 4 |
54. 555 .62 2 |
23. 585 |
126 .25 1.4 47 |
284 .62 9.9 76 |
| Ch in Eq uity an ge |
|||||||||
| Sh ita l in ith ita liza tio f re are ca p cre ase w ca p n o ser ve s |
84 .86 4.3 01 |
( 84 .86 4.3 01 ) |
- | ||||||
| Sta tut ory re ser ve |
3.5 97 .72 4 |
( 3.5 97 .72 4) |
- | ||||||
| din Ext rao ary re ser ve |
42 .43 2.1 51 |
( ) 42 .43 2.1 51 |
- | ||||||
| Exp of th ha ita l in en ses e s re ca p cre ase |
( 9) 164 .68 |
( 9) 164 .68 |
|||||||
| fer x li ility iste di uity De red ta ab red tly to re g rec eq |
32. 937 |
32. 937 |
|||||||
| Div ide nd of th e f isc al 01/ 07/ 200 7-3 0/ 06/ 200 8 ye ar |
( 24 .24 6.9 43 ) |
( 3) 24. 246 .94 |
|||||||
| Tra cti ith nsa on s w ow ne rs |
84. 864 .30 1 |
( 1) 131 .75 |
- | 3.5 97. 724 |
- | ( 0) 42. 432 .15 |
- | ( .81 8) 70. 276 |
( 5) 24. 378 .69 |
| /07 /20 /06 /20 Ne t P rof it fo r th eri od 01 08 -30 09 e p |
95. 743 .41 3 |
95 3.4 13 .74 |
|||||||
| Ot he he nsi in r c om pre ve co me |
|||||||||
| iffe tio f fo rei tio Exc ha e d n t sla ng ren ce s o ran n o gn op era ns |
( ) 32 9.8 86 |
( 6) 329 .88 |
|||||||
| Ot he he nsi in fo r th eri od r c om pre ve co me e p |
- | - | ( 6) 329 .88 |
- | - | - | - | - | ( 6) 329 .88 |
| Tot al reh siv e i e f the rio d co mp en nc om or pe |
- | - | ( 6) 329 .88 |
- | - | - | - | 95. 743 .41 3 |
95 .41 3.5 27 |
| Ba lan at 30 th J e 2 00 9 a ord ing to IFR S ce as un cc |
169 .72 8.6 02 |
7.5 47 .07 8 |
( 04) 78 4.8 |
13. 510 .89 0 |
1.7 97 .94 4 |
12. 123 .47 1 |
23. 585 |
151 .71 8.0 43 |
355 .66 4.8 10 |
(All amounts are expressed in euros unless otherwise stated)
| TH E C OM PA NY |
||||||||
|---|---|---|---|---|---|---|---|---|
| Sh ita l are ca p |
Sh are ium p rem res erv e |
Sta tut ory res erv e |
Ta fre x - e res erv es |
Ext rdi rao na ry res erv es |
Ot he r re se rve s |
Re tai d ne rni ea ng s |
To tal Eq uit y |
|
| Re sta ted ba lan t 1 st J uly 20 09 ord ing to th e I FRS ce s a s a , a cc |
16 9.7 28 .60 2 |
7.5 47 .07 8 |
13 .51 0.8 90 |
1.7 97 .94 4 |
12 .12 3.4 71 |
23 .58 5 |
10 1.0 28 .96 6 |
30 5.7 60 .53 6 |
| Ch e i n E uit an g q y S ha ita l inc du e t ion f b d loa re ca p rea se o c on ve rs o on n f re du e t ion f b d loa Inc rea se o se rve s o c on ve rs o on n De fer d t du e t ion f b d loa re ax o c on ve rs o on n f th ha ita l inc Exp en ses o e s re ca p rea se De fer d t at ion f s ha ita l inc re ax o re ca p rea se ex pe nse s |
12 0 0 3.1 44 |
3 4.5 4.1 3 4 5 ( 1. 20 4.1 7 8 ) ( 149 22 ) 7 29 8 46 |
( 12 6 6 ) .1 3.1 6 8 |
12 .00 3.1 44 34 .54 1.9 68 ( ) 1.2 01 .01 0 ( ) 14 9.2 27 29 .84 6 |
||||
| iv ide nd f th f isc l ye 20 0 8- 20 0 9 D o e a ar Tra cti ith nsa on s w ow ne rs /0 7/2 /9 /20 Ne t P rof it f the eri od 01 00 9-3 0 09 or p Ot he reh siv e i r c om p en nc om e ha d i f fer lat ion f for ig ion Exc n t rat ng e en ce s o ran s o e n o pe s |
12 .00 3.1 44 |
33 .23 0.5 74 |
- | - | - | ( ) 8.9 98 |
- 14 .06 2.6 43 |
- 45 .22 4.7 21 14 .06 2.6 43 - |
| Ot he reh siv e i e f the eri od r c om p en nc om or p To tal reh siv e i e f the eri od co mp en nc om or p |
- - |
- - |
- - |
- - |
- - |
- - |
- .06 2.6 43 14 |
- .06 2.6 43 14 |
| Ba lan 30 th Se be r 2 00 9 a ord ing IF RS at tem to ce as p cc |
18 1.7 31 .74 6 |
40 .77 7.6 51 |
13 .51 0.8 90 |
1.7 97 .94 4 |
12 .12 3.4 71 |
14 .58 7 |
11 5.0 91 .60 9 |
36 5.0 47 .89 9 |
| Re sta ted ba lan at 1s t J uly 20 08 rdi to IF RS ce as ac co ng Ch e i n E uit an g q y |
84 .86 4.3 01 |
7.6 78 .82 8 |
9.9 13 .16 6 |
1.7 97 .94 4 |
54 .55 5.6 21 |
23 .58 5 |
89 .42 6.5 03 |
24 8.2 59 .94 8 |
| od /0 7/0 /0 9/0 Ne t P rof it f the eri 01 8-3 0 8 or p |
12 .95 2.4 01 |
12 .95 2.4 01 |
||||||
| To tal reh siv e i e f the eri od co mp en nc om or p |
- | - | - | - | - | - | 12 .95 2.4 01 |
12 .95 2.4 01 |
| Ba lan at 30 th Se tem be r 2 00 8 a ord ing to IF RS ce as p cc |
84 .86 4.3 01 |
7.6 78 .82 8 |
9.9 13 .16 6 |
1.7 97 .94 4 |
54 .55 5.6 21 |
23 .58 5 |
10 2.3 78 .90 4 |
26 1.2 12 .34 9 |
| TH E C OM PA NY |
||||||||
|---|---|---|---|---|---|---|---|---|
| Sh ita l are ca p |
Sh are ium p rem res erv e |
Sta tut ory res erv e |
Ta fre x - e res erv es |
Ext rdi rao na ry res erv es |
Ot he r re se rve s |
Re tai d ne rni ea ng s |
To tal Eq uit y |
|
| Re ted ba lan st J uly 20 08 ord ing th e I FRS sta t 1 to ce s a s a , a cc |
84 .86 4.3 01 |
78 .82 8 7.6 |
9.9 13 .16 6 |
97 .94 1.7 4 |
21 54 .55 5.6 |
23 .58 5 |
89 .42 03 6.5 |
24 8.2 59 .94 8 |
| Ch e i n E uit an g q y |
||||||||
| ita inc ith ita iza ion f re S ha l l t re ca p rea se w ca p o se rve s |
8 4. 8 6 4. 3 01 |
( ) 8 4. 8 6 4. 3 01 |
- | |||||
| Sta tut ory re se rve |
3.5 97 .7 24 |
( 3.5 97 .7 24 ) |
- | |||||
| ina Ext d rao ry res erv e |
42 43 2.1 51 |
( ) 42 43 2.1 51 |
- | |||||
| Exp f th ha ita l inc en ses o e s re ca p rea se |
( ) 89 16 4.6 |
( ) 16 4.6 89 |
||||||
| fer d t l ia b il ity iste d d ire ly ity De ct to re ax reg re eq u |
32 .93 7 |
32 .93 7 |
||||||
| D iv ide nd f th f isc l ye 20 07 -20 0 8 o e a ar |
( 24 24 6. 9 43 ) |
( ) 24 .24 6.9 43 |
||||||
| Tra cti ith nsa on s w ow ne rs |
84 .86 4.3 01 |
( ) 13 1.7 51 |
3.5 97 .72 4 |
- | ( ) 42 .43 2.1 50 |
- | ( ) 6.8 18 70 .27 |
( ) 24 .37 8.6 95 |
| rof it f the eri od /0 7/2 /0 /20 Ne t P 01 00 8-3 0 6 09 or p |
81 .87 9.2 82 |
81 .87 82 9.2 |
||||||
| Ot he reh siv e i r c om p en nc om e |
||||||||
| Exc ha d i f fer n t lat ion f for ig rat ion ng e en ce s o ran s o e n o pe s |
- | |||||||
| Ot he reh siv e i e f the eri od r c om p en nc om or p |
- | - | - | - | - | - | - | - |
| To tal reh siv e i e f the eri od co mp en nc om or p |
- | - | - | - | - | - | 81 .87 9.2 82 |
81 .87 9.2 82 |
| Ba lan at 30 th Ju 20 09 rdi to IF RS ce as ne ac co ng |
16 9.7 28 .60 2 |
7.5 47 .07 8 |
13 .51 0.8 90 |
1.7 97 .94 4 |
12 .12 3.4 71 |
23 .58 5 |
10 1.0 28 .96 6 |
30 5.7 60 .53 6 |
(All amounts are expressed in euros unless otherwise stated)
| THE GROUP | THE COMPANY | |||||||
|---|---|---|---|---|---|---|---|---|
| Notes | 30/9/2009 | 30/9/2008 | 30/6/2009 | 30/9/2009 | 30/9/2008 | 30/6/2009 | ||
| Cash flows from operating activities |
||||||||
| Cash flows from operating activities |
4.15 | 39.019.228 | 22.701.537 | 118.219.400 | 33.215.689 | 18.354.066 | 103.299.485 | |
| Interest paid | (975.980) | (421.625) | (5.596.584) | (965.431) | (414.423) | (5.201.600) | ||
| Income tax paid | (927.328) | (556.344) | (27.196.085) | - | - | (25.440.066) | ||
| Cash flows from operating activities |
37.115.920 | 21.723.569 | 85.426.730 | 32.250.259 | 17.939.644 | 72.657.819 | ||
| Cash flows from investing activities |
||||||||
| Acquisition of non current assets | (13.529.252) | (15.013.102) | (47.515.800) | (9.608.143) | (12.300.170) | (34.618.285) | ||
| Sales of tangible assets | 34.120 | 7.064 | 37.775 | 34.120 | 7.064 | 10.538 | ||
| Share Capital increase of subsidiaries |
- | - | - | (20.000.000) | - | (4.999.923) | ||
| Interest received | 585.372 | 346.457 | 2.634.428 | 379.171 | 233.046 | 1.736.268 | ||
| Net cash flows from investing activities |
(12.909.760) | (14.659.581) | (44.843.597) | (29.194.852) | (12.060.060) | (37.871.402) | ||
| Cash flows from financing activities Income from share capital increase |
46.557.277 | - | - | 46.557.277 | - | |||
| Share capital increase expenses | (149.227) | - | (164.689) | (149.227) | - | (164.689) | ||
| Dividends paid to shareholders | - | - | (24.360.674) | - | - | (24.360.674) | ||
| Loans received | 20.000.000 | 20.000.000 | 105.000.000 | 20.000.000 | 20.000.000 | 105.000.000 | ||
| Loans paid | (46.937.905) | (401.081) | (41.263.515) | (46.545.111) | - | (40.000.000) | ||
| Payments of capital of financial leasing |
(143.774) | (118.925) | (606.055) | (143.774) | (117.404) | (578.818) | ||
| Net cash flows from financing activities |
19.326.371 | 19.479.994 | 38.605.067 | 19.719.166 | 19.882.596 | 39.895.819 | ||
| Increase/(decrease) in cash and cash equivalents (net) |
43.532.532 | 26.543.983 | 79.188.201 | 22.774.573 | 25.762.180 | 74.682.236 | ||
| Cash and cash equivalents in the beginning of the period |
109.665.849 | 30.477.648 | 30.477.648 | 83.627.841 | 8.945.605 | 8.945.605 | ||
| Exchange difference on cash and cash equivalents |
(12.032) | (111) | - | _ | _ | - | ||
| Cash and cash equivalents at the end of the period |
153.186.349 | 57.021.520 | 109.665.849 | 106.402.414 | 34.707.785 | 83.627.841 | ||
| Cash in hand | 2.013.341 | 1.907.876 | 2.159.485 | 1.913.841 | 1.817.967 | 2.065.558 | ||
| Carrying amount of band | ||||||||
| deposits and bank overdrafts | 9.306.451 | 6.759.246 | 6.768.086 | 6.953.591 | 5.562.522 | 5.337.768 | ||
| Sight and time deposits | 141.866.557 | 48.354.398 | 100.738.277 | 97.534.982 | 27.327.296 | 76.224.514 | ||
| Cash and cash equivalents | 153.186.349 | 57.021.520 | 109.665.849 | 106.402.414 | 34.707.785 | 83.627.841 |
Group's Consolidated Financial Statements have been prepared in accordance with the International Financial Reporting Standards (IFRS) as those have been issued by the International Accounting Standards Board (IASB).
JUMBO is a trading company, established according to the laws in Greece. Reference made to the "COMPANY" or "JUMBO S.A." indicates, unless otherwise stated in the text, the Group "JUMBO" and its fully consolidated subsidiary companies.
The company's distinctive title is "JUMBO" and it has been registered in its articles of incorporation as well as by the department for trademarks of the Ministry of Development as a brand name for JUMBO products and services under number 127218 with protection period after extension until 5/6/2015.
The Company was incorporated in 1986 (Government Gazette 3234/26.11.1986) and its duration was set at thirty (30) years. According to the decision of the Extraordinary General Meeting of the shareholders dated 3/5/2006 which was approved by the decision of the Ministry of Development numbered K2- 6817/9.5.2006, the duration of the company was extended to seventy years (70) from the date of its registration in Register of Societes Anonyme.
Originally the company's registered office was at the Municipality of Glyfada, at 11 Angelou Metaxa street. According to the same decision (mentioned above) of the Extraordinary General Meeting of shareholders which was approved by the decision of the Ministry of Development numbered K2- 6817/9.5.2006 the registered office of the company was transferred to the Municipality of Moschato in Attica and specifically at 9 Kyprou street and Ydras, area code 183 46.
The company is registered in the Register of Societes Anonyme of the Ministry of Development, Department of Societes Anonyme and Credit, under No 7650/06/Β/86/04. Activity of the company is under the law 2190/1920. Interim Financial Statements of 30 September 2009 (01.07.2009-30.09.2009) have been approved by the Board of Directors on 12 November 2009.
The company's main activity is the retail sale of toys, baby items, seasonal items, decoration items, books and stationery and is classified based on the STAKOD 03 bulletin of the National Statistics Service in Greece (E.S.Y.E.) under the sector "Other retail trade of new items in specialized shops" (STAKOD category 525.9). A small part of its activities is the wholesale of toys and similar items to third parties.
Since 19/7/1997 the Company has been listed on the Stock Exchange and since April 2005 participates in MID 40 index. Based on the stipulations of the new Regulation of the Stock Exchange, the Company fulfills the criterion enabling it to be placed under the category "of high capitalization" and according to article 339 in it, as of 28/11/2005 (date it came to force), the Company's shares are placed under this category. Additionally the Stock Exchange applying the decision made on 24/11/2005 by its Board of Directors, regarding the adoption of a model of FTSE Dow Jones Industry Classification Benchmark (ICB), as of 2/1/2006 classified the Company under the sector of financial activity Toys, which includes only the company "JUMBO".
Within its 23 years of operation, the Company has become one of the largest companies in retail sale. Today the company's network in Greece and Cyprus counts 43 stores.
The expansion of the Group in the Balkans is materialised normally. In December 2007 the first store of Jumbo began its operation in Sofia of Bulgaria while Jumbo Group continues investing dynamically in real estate aiming at the construction of new hyper-stores in the neighbouring country.
At 30 September 2009 the Group employed 3.318 individuals as staff, of which 2.737 permanent staff and 581 extra staff. The average number of staff for the period ended, 01/07/2009 - 30/09/2009, was 3.191 individuals (2.730 as permanent and 461 as extra staff).
The enclosed financial statements of the Group and the Company with date September 30 of 2009 , for the period of July 1st 2009 to September 30rd 2009 have been compiled according to the historical cost convention, the going concern principle and they comply with International Financial Reporting Standards (IFRS) as those have been issued by the International Accounting Standards Board (IASB), and have been adopted by the European Union, as well as their interpretations issued by the Standards Interpretation Committee (I.F.R.I.C.) of IASB, and are consistent to IAS 34 "Interim Financial Information".
Interim summary financial statements do not contain all the information and notes required in annual financial statements and must be studied in addition to the financial statements of the Company and the Group of the 30th of June, 2009 which have been uploaded at the Company's website www.jumbo.gr.
The reporting currency is Euro (currency of the country of the Company's headquarters) and all amounts are reported in Euro unless stated otherwise.
The preparation of financial statements according to International Financial Reporting Standards (IFRS) demands the use of estimate and judgment on the implementation of accounting principles. Significant assumptions made by the Management regarding the application of the Company's accounting principles and methods have been highlighted whenever this has been deemed necessary. Estimates and judgments made by the Management are constantly evaluated and are based on experiential data and other factors, including future events considered as predictable under normal circumstances.
Basic accounting principles adopted for the preparation of these financial statements have been also applied to the financial statements of 2008-2009 and have been applied to all the periods presented apart from the changes listed below.
Changes in the accounting principles which have been adopted are as follows :
The Group has adopted IFRS 8, "Operating Segments" which replaces IAS 14 'Segment reporting'. IFRS 8 has been applied retrospectively, i.e. through adjustment of accounts and presentation of items for the year 2008. Therefore the comparative items for 2008, included in the financial statements, differ from those published in the financial statements for the period ended as at 30.6.2009. The adoption of the new Standard has affected the way the Group recognizes its operating sectors for the purposes of providing information and the results of every sector are presented based on the items held and used by the Management for internal information purposes. The main changes are summarized as follows :
There have been defined 3 geographical segments, as operating segments. The profit (or loss) of each segment is based on the operating results. The profit (or loss) of operating segments does not include finance cost and finance income included in the results arising from investments in the share capital of companies as well as profit or loss from taxes or from discontinued operations.
Presentation of operating segments is provided in the note 4.1.
The basic changes to this Standard are summarized as separate presentation of changes in equity arising from transactions with the owners in their property as owners (ex. dividends, capital increases) and from other changes in equity (ex. adjustment reserves). Furthermore, the improved version of the Standard brings changes to terminology as well as to the presentation of financial statements.
However, the new definitions set in the Standard, do not change the regulations pertaining to recognition, measurement or disclosures of the particular transactions and other events required by the remaining Standards.
The amendment to IAS 1 is mandatory for periods starting on or after 1 January 2009, while these requirements are also applied in IAS 8 « Accounting Policies, Changes in Accounting Estimates and Errors». Changes caused by the amendment to IAS 1 shall be applied retrospectively (IAS 8.19 (b)).
The revised IAS 23 removes the option of immediate recognition as an expense of borrowing costs directly attributable to the acquisition, construction or production of assets. An asset fulfilling the requirements is an asset requiring a substantial period of time to become available for use or sale. However, a company must capitalize such borrowing cost as a part of asset cost.
The revised IAS does not require capitalization of borrowing costs related to assets measured at fair value and inventories that are manufactured, or otherwise produced, in large quantities on a repetitive basis even if it necessarily takes a substantial period of time to get ready for their intended use or sale. The revised IAS is effective for borrowing costs that are related to assets which fulfill the conditions and is effective on or after 1st January 2009. As a result of this revision the alternative treatment of recognising borrowing cost as an expense has been eliminated. This change in the accounting policy of recognising these expenses will primarily impact the time of recognition of the expense as well as the presentation way of this expense (financing expense instead of depreciation). During the period, there were no assets that would fulfil the above criteria and accordingly no capitalisation took place .
The revised IFRS 3 will be applied obligatorily for business combinations for which the effective date is on or after the first annual reporting period of Financial Statements that begin from or after 01/07/2009. Furthermore, this standard introduce the following requirements:
The revised IFRS 3 requires additional disclosures as far as business combinations is concerned.
In this period, there has been no business combination for which the acquisition date is on or after 01/07/2009.
The adoption of the revised standard IAS 27 is mandatory for annual periods starting on or after 01/07/2009.
The revised IAS 27 brings about change as regards to accounting treatment of increase or decrease in participation cost in subsidiaries.
In the prior periods, due to absence of particular requirements of the Standards, increases in investments in subsidiaries had the same accounting treatment as acquisition of subsidiaries with recognition of goodwill wherever necessary. The effect of a decrease in such an investment which didn't result in loss of control, was recognized in the income statement of the period when incurred. According to the revised IAS 27, all increases and decreases in investments in subsidiaries are recognized directly in equity through no effect on goodwill or the income statement of the period.
If a Group loses control of a subsidiary, it derecognizes the assets (including any goodwill) and liabilities of the subsidiary at their carrying amounts at the date when control is lost. It recognizes any investment retained in the former subsidiary at its fair value at the date when control is lost. It recognizes any resulting difference as a gain or loss in profit or loss attributable to it.
There has been no increase or decrease in investments in subsidiaries during the period.
Due to the revision of IAS 27 (see above) there have been made amendments to IAS 28 concerning loss of control in a subsidiary and fair value measurement of an investment held by the Group in a former subsidiary.
During the current period no such events took place.
Within 2008, IASB proceeded to the issue of "Annual Improvements to International Financial Reporting Standards ". Most of these amendments become effective on or after 1 January 2009. The Management of the Company estimates that the impact on Group's financial statements will not be significant.
The amendment clarifies two issues: The definition of 'vesting condition', introducing the term 'nonvesting condition' for conditions other than service conditions and performance conditions. It also clarifies that the same accounting treatment applies to awards that are effectively cancelled by either the entity or the counterparty. The amended IFRS 2 becomes effective for financial years beginning on or after January 2009. The Management of the Company estimates that the impact of the amendment of IFRS 2 on Group's accounting policies will not be significant since there are no share based payment programmes.
The amendment to IAS 32 requires certain puttable financial instruments and obligations arising on liquidation to be classified as equity if certain criteria are met. The amendment to IAS 1 requires disclosure of certain information relating to puttable instruments classified as equity. The amendment to IAS 32 becomes effective for financial years beginning on or after January 2009. The Group does not expect these amendments to impact the financial statements of the Group.
The amendment clarifies that an entity is permitted to designate a portion of the fair value changes or cash flow variability of a financial instrument as a hedged item. An entity can designate the changes in fair value or cash flows related to a one-sided risk as the hedged item in an effective hedge relationship. The Group does not expect this amendment to have an impact on its financial statements. The
amendment to IAS 39 becomes effective for annual periods beginning on or after 1st July 2009. The Group had no such instruments up to the date of presentation of the specific statements.
The amendment permits an entity to reclassify non-derivative financial assets from the category of investments for sale, as well as the reclassification of financial elements from the category available for sale in the loans and receivables. The amendment of IFRS 7 requires additional information in the financial statements of the entities that apply the referred amendments of IAS 39.The amendment to IAS 39 and IFRS 7 becomes effective for annual periods beginning on or after 1st July 2008. The Group had no such instruments up to the date of presentation of the specific statements.
This Interpretation was issued on 3 July, 2008 and is effective for annual periods beginning on or after 1 January 2009 and must be applied retrospectively. IFRIC 15 provides guidance on how to determine whether an agreement for the construction of real estate is within the scope of IAS 11 'Construction Contracts' or IAS 18 'Revenue' and, accordingly, when revenue from such construction should be recognized. This interpretation has no impact on the Group.
The International Financial Reporting Interpretations Committee (IFRIC) issued the Interpretation, IFRIC 16 "Hedges of a Net Investment in a Foreign Operation". The Interpretation clarifies some issues on accounting for the hedge of a net investment in a foreign operation (such as subsidiary companies and their related enterprises operating in a different functional currency from the currency of the reporting company. Main issues being clarified are:
IFRIC 16 is effective for annual periods beginning on or after 1 October 2009. Earlier application is permitted. This interpretation has no effect on the Group's Financial Statements. The Group has no intention applying any of the Standards or the Interpretations sooner.
Whenever an entity makes the statement of distribution and has the obligation to distribute elements of assets concerning its owners, an obligation should be recognized for these payable dividends.
The scope of IFRIC 17 is to provide guidance on when an entity should recognize dividends payable, how it should measure them and how the entity should account the difference between the dividend paid and the carrying amount of the net assets distributed when dividends are paid.
IFRIC 17 "Distributions of Non-cash Assets to Owners" will be applied by entities for annual periods that begin on or after the 01/07/2009. Earlier application is permitted as long as the entity notifies that in the Explanatory Notes of the financial statements and applies IFRIC 3 (as it was revised in 2008), IFRS 27 (revised in May 2008) and IFRIC 5 (revised by the afore-mentioned Amendment). Retrospective application in not allowed.
IFRIC 18 is particularly relevant for the utility sector. The IFRIC is applied mainly in the enterprises or organisms of common utility. The aim of IFRIC 18 is to clarify the requirements of International Financial Reporting Standards (IFRSs) for agreements in which an entity receives from a customer an item of property, plant and equipment that the entity must then use either to connect the customer to a network or to provide the customer with ongoing access to a supply of goods or services (such as a supply of electricity, gas or water).
IFRIC 18 requires entities to apply the Interpretation prospectively to transfers of assets from customers received on or after 1 July 2009. This IFRIC has no application to the Group.
The Group has no intention applying any of the Standards or the Interpretations sooner.
The companies included in the full consolidation of JUMBO S.A. are the following:
Anonymous Trading Company under the name «JUMBO Anonymous Trading Company» and the title «JUMBO», was founded in year 1986, with headquarters today in Moschato of Attica (9 Cyprus & Ydras street), is enlisted since year 1997 in Parallel Market of Athens Stock Exchange and is enrolled to the Register of Societe Anonyme of Ministry of Development with Registration Number 7650/06/B/86/04. The company has been classified in the category of Big Capitalization of Athens Stock Exchange.
1. The subsidiary company with name «Jumbo Trading Ltd», is a Cypriot company of limited responsibility (Limited). It was founded in year 1991. Its foundation is Nicosia, Cyprus (Avraam Antoniou 9 Avenue, Kato Lakatameia of Nicosia). It is enrolled to the Register of Societe Anonyme of Cyprus, with number E 44824. It puts in, in Cyprus in the same sector with the parent company, that is the retail toys trade. Parent company owns the 100% of its shares and its voting rights.
2. The subsidiary company in Bulgaria with name «JUMBO EC.B.» was founded on the 1st of September 2005 as an One – person Company of Limited Responsibility with Registration Number 96904, book 1291 of Court of first instance of Sofia and according to the conditions of Special Law with number 115. Its foundation is in Sofia, Bulgaria (Bul. Bulgaria 51 Sofia 1404). Parent company owns 100% of its shares and its voting rights.
3. The subsidiary company in Romania with name «JUMBO EC.R. S.R.L.» was founded on the 9th of August 2006 as a Company of Limited Responsibility (srl) with Registration Number J40/12864/2006 of the Trade Register, with foundation in Bucharest (Intr.Vasile Paun number 1,3rd floor, administrative area 5 apartment 3, in Bucharest). Parent company owns 100% of its shares and its voting rights.
4. The subsidiary company ASPETTO Ltd was founded at 21/08/2006 , in Cyprus Nicosia (Abraham Antoniou 9 avenue). «Jumbo Trading Ltd» owns 100% of its shares and its voting rights.
5. WESTLOOK Ltd is a subsidiary of ASPETTO Ltd which holds a 100% stake of its share capital. The company has founded in Bucharest, Romania (Bucharest, District No 4, 90-92 Calea Serban Voda, 4th Floor) at 16/10/2006.
Group companies, included in the consolidated financial statements and the consolidation method are the following:
| Consolidated | Percentage and | Main Office | Consolidation |
|---|---|---|---|
| Subsidiary | Participation | method | |
| JUMBO | 100% Direct | Cyprus | Full Consolidation |
| TRADING LTD | |||
| JUMBO EC.B LTD | 100% Direct | Bulgaria | Full Consolidation |
| JUMBO EC.R SRL | 100% Direct | Romania | Full Consolidation |
| ASPETTO LTD | 100% Indirect | Cyprus | Full Consolidation |
| WESTLOOK SRL | 100% Indirect | Romania | Full Consolidation |
During the current year, the structure of the Group hasn't change.
In terms of geography the Group operates through a sales network developed in Greece, Cyprus and in Bulgaria. The above sectors are used from the company's management for internal information purposes. The management's strategic decisions are based on the readjusted operating results of every sector which are used for the measurement of productivity.
The activities of the Group which don't fulfill the criteria and the qualitative limits of IFRS 8 in order to set them as operating segments, are presented as "Others". In the "Others", finance costs and finance income are included as well as other non operating results which can't be divided because they concern the total activity of the Group.
The Group based on IAS 14 was presenting the business segment, to the latest reported financial statements, as primary segment for information purposes and specifically the distinction between the wholesale and retail. As secondary segment was designated Geographical segment. The adoption of the new Standard has affected the way the Group recognizes its operating sectors and specifically the recognition of the three geographical segments as operating segments.
Results per segment for the the first three months of the current financial year are as follows:
| 01/07/2009-30/09/2009 | |||||
|---|---|---|---|---|---|
| (amounts in €) | Greece | Cyprus | Bulgaria | Other | Total |
| Sales | 110.530.601 | 9.579.900 | 2.819.513 | - | 122.930.013 |
| Intragroup Sales | 6.048.101 | 140.890 | 213.825 | - | 6.402.815 |
| Total net sales | 104.482.500 | 9.439.010 | 2.605.688 | - | 116.527.198 |
| Cost of goods sold | 53.739.928 | 4.876.727 | 1.274.032 | - | 59.890.687 |
| Gross Profit | 50.742.572 | 4.562.283 | 1.331.656 | - | 56.636.511 |
| Other income | 457.345 | 457.345 | |||
| Distribution costs | (480.181) | - | - | (4.128.400) | (4.608.581) |
| Administrative expenses | (26.225.886) | (1.157.687) | (401.950) | (58.370) | (27.843.893) |
| Other expenses | (759.427) | (759.427) | |||
| Profit before tax, interest and investment results | 24.036.505 | 3.404.596 | 929.706 | (4.488.851) | 23.881.955 |
| Financial expenses | (2.017.795) | (2.017.795) | |||
| Financial income | 711.036 | 711.036 | |||
| Profit before tax | 24.036.505 | 3.404.596 | 929.706 | (5.795.610) | 22.575.197 |
| Income tax | (5.047.087) | (5.047.087) | |||
| Net profit | 24.036.505 | 3.404.596 | 929.706 | (10.842.697) | 17.528.110 |
| Depreciation and amortazation | (2.483.736) | (210.683) | (115.194) | (196.717) | (3.006.330) |
Results per segment for the the first three months of the previous financial year are as follows:
| 01/07/2008-30/09/2008 | |||||
|---|---|---|---|---|---|
| (amounts in €) | Greece | Cyprus | Bulgaria | Other | Total |
| Sales | 103.574.574 | 7.878.558 | 2.503.097 | - | 113.956.231 |
| Intragroup Sales | 6.148.047 | 39.720 | 222.451 | - | 6.410.218 |
| Total net sales | 97.426.527 | 7.838.838 | 2.280.646 | - | 107.546.012 |
| Cost of goods sold | 49.687.804 | 4.067.234 | 1.096.952 | - | 54.851.990 |
| Gross Profit | 47.738.723 | 3.771.604 | 1.183.694 | - | 52.694.022 |
| Other income | 382.256 | 382.256 | |||
| Distribution costs | (485.710) | (3.720.193) | (4.205.903) | ||
| Administrative expenses | (24.779.822) | (815.842) | (479.224) | (66.614) | (26.141.502) |
| Other expenses | (665.958) | (665.958) | |||
| Profit before tax, interest and investment results | 22.473.192 | 2.955.762 | 704.470 | (4.070.509) | 22.062.915 |
| Financial expenses | (2.087.768) | (2.087.768) | |||
| Financial income | 371.420 | 371.420 | |||
| Profit before tax | 22.473.192 | 2.955.762 | 704.470 | (5.786.857) | 20.346.566 |
| Income tax | (4.699.527) | (4.699.527) | |||
| Net profit | 22.473.192 | 2.955.762 | 704.470 | (10.486.384) | 15.647.040 |
| Depreciation and amortazation | (2.158.345) | (183.296) | (107.974) | (168.156) | (2.617.771) |
Results per segment for the financial year 01/07/2008- 30/06/2009 are as follows:
| 01/07/2008-30/06/2009 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| (amounts in €) | Greece | Cyprus | Bulgaria | Other | Total | ||||
| Sales | 444.140.428 | 37.576.115 | 12.376.867 | - | 494.093.411 | ||||
| Intragroup Sales | 24.608.438 | 936.887 | 739.630 | - | 26.284.955 | ||||
| Total net sales | 419.531.990 | 36.639.228 | 11.637.237 | - | 467.808.456 | ||||
| Cost of goods sold | 189.793.381 | 18.252.899 | 5.491.297 | - | 213.537.578 | ||||
| Gross Profit | 229.738.609 | 18.386.329 | 6.145.940 | - | 254.270.878 | ||||
| Other income | 2.884.891 | 2.884.891 | |||||||
| Distribution costs | (1.211.483) | (14.725.977) | (15.937.459) | ||||||
| Administrative expenses | (101.965.865) | (4.674.593) | (1.831.985) | (236.012) | (108.708.455) | ||||
| Other expenses | (4.330.873) | (4.330.873) | |||||||
| Profit before tax, interest and investment results | 126.561.261 | 13.711.736 | 4.313.955 | (16.407.971) | 128.178.982 | ||||
| Financial expenses | (7.718.913) | (7.718.913) | |||||||
| Financial income | 2.816.770 | 2.816.770 | |||||||
| Profit before tax | 126.561.261 | 13.711.736 | 4.313.955 | (21.310.113) | 123.276.839 | ||||
| Income tax | (27.533.426) | (27.533.426) | |||||||
| Net profit | 126.561.261 | 13.711.736 | 4.313.955 | (48.843.539) | 95.743.413 | ||||
| Depreciation and amortazation | (9.403.366) | (849.286) | (446.901) | (719.292) | (11.418.846) |
The allocation of consolidated assets and liabilities to business segments for the period 01/07/2009 - 30/09/2009, 01/07/2008-30/09/2008 and 01/07/2008 - 30/6/2009 is broken down as follows:
| 30/09/2009 | |||||
|---|---|---|---|---|---|
| (amounts in €) | Greece | Cyprus | Bulgaria | Other | Total |
| Segment assets | 391.588.295 | 33.798.047 | 38.101.157 | - | 463.487.498 |
| Non allocated Assets | - | - | - | 246.134.481 | 246.134.481 |
| Consolidated Assets | 391.588.295 | 33.798.047 | 38.101.157 | 246.134.481 | 709.621.979 |
| Sector liabilities | 236.348.345 | 5.996.763 | 540.344 | - | 242.885.453 |
| Non allocated Liabilities items | - | - | - | 48.314.515 | 48.314.515 |
|---|---|---|---|---|---|
| Consolidated liabilities | 236.348.345 | 5.996.763 | 540.344 | 48.314.515 | 291.199.968 |
| 30/09/2008 | |||||
| (amounts in €) | Greece | Cyprus | Bulgaria | Other | Total |
| Segment assets | 367.303.130 | 33.523.179 | 17.572.426 | - | 418.398.736 |
| Non allocated Assets | - | - | - | 158.458.450 | 158.458.450 |
| Consolidated Assets | 367.303.130 | 33.523.179 | 17.572.426 | 158.458.450 | 576.857.186 |
| Sector liabilities | 230.724.579 | 7.143.738 | 211.185 | - | 238.079.502 |
| Non allocated Liabilities items | - | - | - | 38.555.803 | 38.555.803 |
| Consolidated liabilities | 230.724.579 | 7.143.738 | 211.185 | 38.555.803 | 276.635.305 |
| 30/06/2009 | |||||
|---|---|---|---|---|---|
| (amounts in €) | Greece | Cyprus | Bulgaria | Other | Total |
| Segment assets | 398.863.494 | 33.848.669 | 33.813.249 | - | 466.525.412 |
| Non allocated Assets | - | - | - | 197.343.646 | 197.343.647 |
| Consolidated Assets | 398.863.494 | 33.848.669 | 33.813.249 | 197.343.646 | 663.869.058 |
| Sector liabilities | 261.883.790 | 6.223.314 | 356.138 | - | 268.463.242 |
| Non allocated Liabilities items | - | - | - | 39.741.006 | 39.741.006 |
| Consolidated liabilities | 261.883.790 | 6.223.314 | 356.138 | 39.741.006 | 308.204.248 |
The Group's main activity is the retail sale of toys, infant supplies, seasonal items, decoration items, books and stationery.
The sales per type of product for the first quarter of the current fiscal year are as follows:
| Product Type | Sales in € | Presentange |
|---|---|---|
| Toy | 30.135.676 | 25,86% |
| Baby products | 18.222.607 | 15,64% |
| Stationary | 16.592.218 | 14,24% |
| Seasonal | 25.875.558 | 22,21% |
| Home products | 25.681.094 | 22,04% |
| Other | 20.045 | 0,02% |
| Total | 116.527.198 | 100,00% |
Sales per product type for the period 01/07/2009-30/09/2009
The sales per type of product for the first quarter of the previous fiscal year are as follows:
| Sales per product type for the period 01/07/2008-30/09/2008 | |||||||
|---|---|---|---|---|---|---|---|
| Product Type | Sales in € | Presentange | |||||
| Toy | 28.975.152 | 26,94% | |||||
| Baby products | 17.651.962 | 16,41% | |||||
| Stationary | 16.512.380 | 15,35% | |||||
| Seasonal | 23.818.813 | 22,15% | |||||
| Home products | 20.563.178 | 19,12% | |||||
| Other | 24.527 | 0,02% | |||||
| Total | 107.546.012 | 100,00% |
According to Greek taxation laws, income tax for the period 1/7/2008-30/06/2009 was calculated at the rate of 25% on profits of the parent company and 10%, on average, on profits of the subsidiary JUMBO TRADING LTD in Cyprus, JUMBO EC.B. in Bulgaria and ASPETTO LTD in Cyprus and 16% on profits of the subsidiaries JUMBO EC.R SRL and WESTLOOK SRL in Romania.
Provision for income taxes disclosed in the financial statements is broken down as follows:
| THE GROUP | THE COMPANY | ||||||
|---|---|---|---|---|---|---|---|
| (amounts in €) | 30/9/2009 | 30/9/2008 | 30/6/2009 | 30/9/2009 | 30/9/2008 | 30/6/2009 | |
| Income taxes for the period | 4.942.206 | 4.573.821 | 28.467.668 | 4.546.637 | 4.266.657 | 26.803.780 | |
| Adjustments of deferred taxes due to change in tax rate Deferred income tax for the period |
- 46.032 |
- 69.699 |
(622.884) (484.594) |
- 46.032 |
- 69.699 |
(622.884) (484.596) |
|
| Provisions for contingent tax liabilities from years uninspected by the tax authorities Total |
58.849 5.047.087 |
56.007 4.699.527 |
173.236 27.533.426 |
58.849 4.651.518 |
56.007 4.392.363 |
173.236 25.869.536 |
The analysis of basic and diluted earnings per share for the Group is as follows:
| THE GROUP | THE COMPANY | |||||
|---|---|---|---|---|---|---|
| Basic earnings per share | 30/9/2009 | 30/9/2008 | 30/6/2009 | 30/9/2009 | 30/9/2008 | 30/6/2009 |
| (euro per share) Earnings attributable to the shareholders of the parent company |
17.528.110 | 15.647.040 | 95.743.413 | 14.062.643 | 12.952.401 | 81.879.282 |
| Weighted average number of shares |
123.284.942 | 121.234.716 | 121.234.716 | 123.284.942 | 121.234.716 | 121.234.716 |
| Basic earnings per share (euro per share) |
0,1422 | 0,1291 | 0,7897 | 0,1141 | 0,1068 | 0,6754 |
| THE GROUP | THE COMPANY | |||||
| Diluted earnings per share | 30/9/2009 | 30/9/2008 | 30/6/2009 | 30/9/2009 | 30/9/2008 | 30/06/2009 |
| (euro per share) Earnings attributable to the |
||||||
| shareholders of the parent company |
17.528.110 | 15.647.040 | 95.743.413 | 14.062.643 | 12.952.401 | 81.879.282 |
| Interest expense for convertible bond (after taxes) Diluted earnings attributable to the shareholders of the |
15.006 | 462.951 | 2.076.832 | 15.006 | 462.951 | 2.076.832 |
| Number of shares | 30/09/2009 | 30/09/2008 | 30/06/2009 | 30/09/2009 | 30/09/2008 | 30/06/2009 |
|---|---|---|---|---|---|---|
| Weighted average number of common shares which are used for the calculation of the basic earnings per share |
123.284.942 | 121.234.716 | 121.234.716 | 123.284.942 | 121.234.716 | 121.234.716 |
| Dilution effect: | ||||||
| – Convertion of bond shares | 340.592 | 8.914.317 | 8.914.317 | 340.592 | 8.914.317 | 8.914.317 |
| Weighted average number of shares which are used for the calculation of the diluted earnings per share |
123.625.534 | 130.149.033 | 130.149.033 | 123.625.534 | 130.149.033 | 130.149.033 |
| Diluted earnings per share | ||||||
| (€/share) | 0,1419 | 0,1238 | 0,7516 | 0,1139 | 0,1031 | 0,6451 |
On 08.09.2009, there were submitted by beneficiary bond-holders of the Covertible Bond Loan which was issued at 8/9/2006, 117 applications to exercise the right of conversion of a total 4.081.093 of bonds that will be converted into 8.573.674 new common nominal shares of the company with voting right and nominal value of € 1.40 each. The new common nominal shares have been taken into account for the calculation of the weighted average number of shares of the Group.
Until the reporting date of the financial statements, 162.122 bonds had not been converted. These bonds have been taken into account for the calculation of the diluted earnings per share.
The Group re-estimated the useful life of fixed assets as at the date of the IFRS first time adoption based on the actual conditions under which fixed assets are used and not based on taxation criteria.
According to Greek taxation laws the Company as at 31/12/2008 adjusted the cost value of its buildings and land. For IFRS purposes that adjustment was reversed because it does not fulfill the requirements imposed by IFRS.
Based on IFRS 1 the Group had the right to keep previous adjustments if the latter disclosed the cost value of fixed assets which would be estimated according to IFRS. The management of the Group estimates that values as disclosed as at the transition date are not materially far from the cost value which would have been estimated as at 30/6/2004 if IFRS had been adopted.
Based on the previous accounting principles there were formation accounts (expenses for acquisition of assets, notary and other expenses) which were depreciated either in a lump sum or gradually in equal amounts within five years. Based on IFRS and the Company's estimates those items increased the cost value of tangible assets, and their depreciation was re-adjusted based on accounting estimates made on the fixed assets charged (re-adjustment of useful life of tangible assets).
Depreciation of tangible assets (other than land which is not depreciated) are calculated based on the fixed method during their useful life which is as follows:
| Buildings | 30 – 35 years |
|---|---|
| Mechanical equipment | 5 - 20 years |
| Vehicles | 5 – 7 years |
| Other equipment | 4 - 10 years |
| Computers and software | 3 – 5 years |
The pure investments for the purchase of assets for the company for the period 01/7/09-30/09/09 reached the amount of € 8.433 thousand and for the Group €12.769 thousand.
| TH E G RO UP |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Lan d - Fre eho ld |
Bui ldin and fix tur gs es bui ldin - Fr eeh old on gs |
Tra ort atio nsp n me ans |
Ma chi y - fun ner itur nd oth er equ e a ipm ent |
Sof twa re |
Fix ed ets der ass un ctio stru con n |
Tot al |
Lea seh nd bui old lan d a ldin gs |
Lea of tra sed me ans atio ort nsp n |
Tot d fixe al o f le hol ase d a ts sse |
Tot al P ert y P lan d rop and Eq uip nt me |
|
| Cos t 30 /06 /20 08 |
76. 995 .25 1 |
141 .693 .06 1 |
506 .20 1 |
44. 832 .908 |
1.7 33.0 26 |
14. 946 .155 |
280 .70 6.6 02 |
6.2 27.2 63 |
2.4 23.7 49 |
8.6 51. 012 |
289 .35 7.6 15 |
| Acc late d d ecia tion umu epr |
0 | (22 .823 .119 ) |
(40 8) 1.17 |
(25 .898 ) .675 |
(1.5 76.0 80) |
0 | (50 6.2 76) .47 |
(65 6.35 9) |
(83 0.3 12) |
(1.4 86. 670 ) |
(51 .96 2.9 47) |
| /06 /20 Net Co st a t 30 08 s a |
76. 995 .25 |
1 118 .86 9.9 42 |
105 .02 4 |
19. 157 .01 0 |
156 .94 6 |
14. 946 .15 5 |
230 .23 0.3 27 |
5.5 70. 904 |
1.5 93. 438 |
7.1 64. 341 |
237 .39 4.6 68 |
| Cos /06 /20 t 30 09 Acc late d d ecia tion umu epr |
0,0 0 0,0 0 96. 315 .363 0 |
0,0 0 0,0 0 .846 177 .377 (28 2) .765 .09 |
0,0 0 0,0 0 .98 543 1 (48 0) 5.09 |
0,0 0 0,0 0 52. 049 .229 (29 ) .985 .000 |
0,0 0 0,0 0 1.8 46.3 03 (1.6 20) 56.4 |
0,0 0 0,0 0 85. 5.0 219 0 |
0,0 0 -0, 60 .68 333 6.4 72 (60 01) .89 1.6 |
0,0 0 0,0 0 6.2 27.2 63 (77 54) 0.4 |
0,0 0 0,0 0 3.0 91.4 59 (1.1 74) 48.5 |
0,0 0 1,0 4 18. 9.3 723 (1.9 ) 19. 027 |
0,0 0 -0, 16 343 .00 5.1 94 (62 29) .81 0.6 |
| Net Co t 30 /06 /20 09 st a s a |
96. 315 .36 |
3 149 .08 1.2 85 |
58. 891 |
22. 064 .22 9 |
189 .88 3 |
5.0 85. 219 |
272 .79 4.8 71 |
5.4 56. 810 |
1.9 42. 886 |
7.3 99. 695 |
280 .19 4.5 66 |
| /09 /20 Cos t 30 09 Acc late d d ecia tion umu epr |
0,0 0 0,0 0 98. 636 .679 0 |
0,0 0 0,0 0 180 .813 .549 (30 2) .389 .60 |
0,0 0 0,0 0 543 .98 1 (49 2) 1.26 |
0,0 0 0,0 0 52. 694 .755 (31 ) .106 .777 |
0,0 0 0,0 0 1.8 55.3 93 (1.6 ) 81. 205 |
0,0 0 0,0 0 11. 868 .69 1 0 |
0,0 0 0,0 0 346 .41 3.0 48 (63 46) .66 8.8 |
0,0 0 0,0 0 6.2 27.2 63 (79 7) 8.97 |
0,0 0 0,0 0 3.0 91.4 59 (1.2 22) 40.0 |
0,0 0 0,0 0 9.3 18. 723 (2.0 ) 39. 000 |
0,0 0 0,0 0 355 .73 1.7 71 (65 46) .70 7.8 |
| Net Co /09 /20 st a t 30 09 s a |
98. 636 .67 |
9 150 .42 3.9 47 |
52. 720 |
587 8 21. .97 |
.18 8 174 |
868 11. .69 1 |
282 .74 4.2 02 |
28. 286 5.4 |
1.8 51. 437 |
7.2 79. 722 |
290 .02 3.9 24 |
| CO THE MPA NY |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Lan d - Fre eho ld |
Buil ding d fi xtu s an res buil ding Fre eho ld on s - |
atio Tra ort nsp n mea ns |
Mac hine fun itur e and ry - oth er equ ipm ent |
Sof twa re |
Fixe d a nde ts u r con sse ctio stru n |
Tot al |
seh old land Lea and bu ildin gs |
of tra sed Lea me ans atio ort nsp n |
al o f le hold Tot ase fixe d a ts sse |
Tot al P ert y Plan rop nd Equ d a ipm ent |
|
| Cos /06/ t 30 200 8 |
59.5 45.2 23 |
115 .606 .006 |
395 .275 |
40.9 72.8 31 |
1.12 5.88 7 |
13.9 49.2 75 |
231 .59 4.4 97 |
6.22 7.26 3 |
2.39 8.76 9 |
8.6 26.0 32 |
240 .220 .52 9 |
| Acc late d de iatio umu prec n |
0 | (20 ) .171 .572 |
(29 4) 5.15 |
(23 ) .737 .980 |
(98 7) 6.33 |
0 | (45 43) .19 1.0 |
(656 ) .359 |
(81 3) 5.32 |
(1.4 ) 71. 683 |
(46 25) .66 2.7 |
| /06 /20 Net Co st a s at 30 08 |
59. 545 .22 3 |
95. 434 .43 4 |
100 .12 1 |
17. 234 .85 1 |
139 .55 1 |
13. 949 .27 5 |
186 .40 3.4 54 |
5.5 70. 904 |
1.5 83. 446 |
7.1 54. 349 |
193 .55 7.8 03 |
| Cos t 30 /06/ 200 9 Acc late d de iatio umu prec n |
0,0 0 0,0 0 64.3 97.6 76 0 |
0,0 0 0,0 0 147 .723 .915 (25 ) .186 .769 |
0,0 0 0,0 0 395 .275 (35 1) 1.62 |
0,0 0 0,0 0 47.9 36.1 32 (27 ) .644 .719 |
0,0 0 0,0 0 1.23 7.08 3 (1.0 70) 57.6 |
0,0 0 0,0 0 4.30 2.69 4 0 |
I 265 .99 2.7 75 (54 ) .240 .780 |
0,0 0 0,0 0 6.22 7.26 3 (770 ) .454 |
0,0 0 0,0 0 3.09 1.45 9 (1.1 73) 48.5 |
I 9.3 18. 722 (1.9 27) 19.0 |
0,5 0 0,0 0 275 .31 1.4 97 (56 07) .15 9.8 |
| Net Co 30 /06 /20 09 st a s at |
64. 397 .67 6 |
122 .53 7.1 46 |
43. 654 |
20. 291 .41 4 |
179 .41 2 |
4.3 02. 694 |
211 .75 1.9 95 |
5.4 56. 810 |
1.9 42. 886 |
7.3 99. 695 |
219 .15 1.6 90 |
| /09/ Cos t 30 200 9 Acc late d de iatio umu prec n |
0,0 0 0,0 0 66.7 14.5 67 0 |
0,0 0 -1,0 0 150 .664 .603 (26 ) .576 .732 |
0,0 0 0,0 0 395 .275 (35 3) 5.90 |
0,0 0 0,0 0 48.5 61.3 76 (28 ) .665 .666 |
0,0 0 0,0 0 1.24 6.03 3 (1.0 80.9 65) |
0,0 0 0,0 0 6.79 7.04 8 0 |
I 274 .37 8.90 3 (56 67) .67 9.2 |
0,0 0 0,0 0 6.22 7.26 3 (798 ) .977 |
0,0 0 0,0 0 3.09 1.45 9 (1.2 21) 40.0 |
I 9.3 18. 722 (2.0 00) 39.0 |
0,0 0 -2,0 0 283 .69 7.6 25 (58 8.2 66) .71 |
| Net Co st a s at 30 /09 /20 09 |
66. 714 .56 7 |
124 .08 7.8 71 |
39. 372 |
19. 895 .710 |
165 .06 8 |
6.7 97.0 48 |
217 .69 9.6 37 |
5.4 28. 286 |
1.8 51. 437 |
7.2 79. 721 |
224 .97 9.3 59 |
| THE GR OUP |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Lan d - Fre eho ld |
Buil ding d fi xtu s an res buil ding Free hold on s - |
Tra atio ort nsp n mea ns |
Mac hine ry - 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 |
Tot al |
Lea seh old land d an buil ding s |
Lea sed of me ans tra ort atio nsp n |
Tot al o f le hold ase fixe d a ts sse |
Tot al P ert rop y Plan d a nd Equ ipm ent |
|
| Cos t |
|||||||||||
| 0/6 /20 Bala at 3 08 nce as |
76. 995 .25 1 |
141 .69 3.0 61 |
506 .20 1 |
44. 832 .90 8 |
1.7 33.0 26 |
14. 946 .15 5 |
280 .70 6.6 02 |
6.2 27. 263 |
2.4 23. 749 |
8.6 51. 012 |
289 .35 7.6 15 |
| 0,0 0 |
0,0 0 |
0,0 0 |
0,0 0 |
0,0 0 |
0,0 0 |
0,0 0 |
0,0 0 |
0,0 0 |
0,0 0 |
0,0 0 |
|
| - Ad ditio ns |
19.6 53.9 05 |
36.2 42.1 82 |
84.3 81 |
7.3 39.7 35 |
121 .005 |
29.3 75.9 76 |
92. 817 .18 3 |
0 | 692 .690 |
692 .690 |
93. 509 .87 3 |
| - De - tra nsfe crea ses rs |
0 | (88 ) .866 |
(46 ) .601 |
(12 3) 3.41 |
(7.7 27) |
(39 ) .236 .913 |
(39 21) .50 3.5 |
0 | (24 ) .980 |
(24 ) .980 |
(39 01) .52 8.5 |
| cha diff - Ex nge eren ces |
(33 3) 3.79 |
0 | 0 | 0 | 0 | 0 | (33 93) 3.7 |
0 | 0 | 0 | (33 93) 3.7 |
| Bala at 3 0/6 /20 09 nce as |
96. 315 .36 3 0,0 0 |
177 .84 6.3 77 0,0 0 |
543 .98 1 0,0 0 |
52. 049 .22 9 0,0 0 |
1.8 46. 303 0,0 0 |
5.0 85. 219 0,0 0 |
333 .68 6.4 72 0,0 0 |
6.2 27. 263 0,0 0 |
3.0 91. 459 0,0 0 |
9.3 18. 723 0,0 0 |
343 .00 5.1 94 0,0 0 |
| 0,0 0 0,0 0 |
0,0 0 0,0 0 |
0,0 0 0,0 0 |
0,0 0 0,0 0 |
0,0 0 0,0 0 |
0,0 0 0,0 0 |
0,0 0 0,0 0 |
0,0 0 0,0 0 |
0,0 0 0,0 0 |
0,0 0 0,0 0 |
0,0 0 0,0 0 |
|
| - Ad ditio ns - De nsfe - tra crea ses rs |
2.3 16.8 91 0 |
2.96 7.17 2 0 |
0 0 |
692 .759 (47 .233 ) |
9.09 0 0 |
6.78 3.47 3 (1) |
12. 769 .38 5 (47 .23 4) |
0 0 |
0 0 |
0 0 |
12. 769 .38 5 (47 .23 4) |
| - Ex cha diff nge eren ces |
4.42 5 |
0 | 0 | 0 | 0 | 0 | 4.4 25 |
0 | 0 | 0 | 4.4 25 |
| /09 /20 Net Co st a s at 30 09 |
98. 636 .67 9 |
180 .81 3.5 49 |
543 .98 1 |
52. 694 .75 5 |
1.8 55. 393 |
11. 868 .69 1 |
346 .41 3.0 48 |
6.2 27. 263 |
3.0 91. 459 |
9.3 18. 723 |
355 .73 1.77 1 |
| Dep iati rec on |
|||||||||||
| Bala 0/6 /20 at 3 08 nce as |
0 | (22 19) .82 3.1 |
(40 78) 1.1 |
(25 98) .67 5.8 |
(1.5 ) 76. 080 |
0 | (50 76) .47 6.2 |
(65 59) 6.3 |
(83 12) 0.3 |
(1.4 ) 86. 670 |
(51 47) .96 2.9 |
| 0,0 0 |
0,0 0 |
0,0 0 |
0,0 0 |
0,0 0 |
0,0 0 |
-0,6 0 |
0,0 0 |
0,0 0 |
1,0 4 |
-0, 16 |
|
| - Ad ditio ns |
0 | (6.0 63) 02.2 |
(70 ) .626 |
(4.4 66) 17.0 |
(88 ) .067 |
0 | (10 23) .57 8.0 |
(114 ) .095 |
(33 0) 3.25 |
(44 45) 7.3 |
(11 68) .02 5.3 |
| - De - tra nsfe crea ses rs |
0 | 60. 290 |
(13 ) .286 |
107 .964 |
7.72 7 |
0 | 162 .69 6 |
0 | 14.9 88 |
14. 988 |
177 .68 4 |
| - Ex cha diff nge eren ces |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Bala at 3 0/0 6/2 009 nce as |
0 0,0 0 |
(28 92) .76 5.0 0,0 0 |
(48 90) 5.0 0,0 0 |
(29 0) .98 5.00 0,0 0 |
(1.6 ) 56. 420 0,0 0 |
0 0,0 0 |
(60 1) .89 1.60 0,0 0 |
(77 54) 0.4 0,0 0 |
(1. 4) 148 .57 0,0 0 |
(1.9 27) 19.0 0,0 0 |
(62 9) .810 .62 0,0 0 |
| - Ad ditio ns |
0,0 0 0,0 0 0 |
0,0 0 0,0 0 (1.6 10) 24.5 |
0,0 0 0,0 0 (6.1 72) |
0,0 0 0,0 0 (1.1 71) 33.4 |
0,0 0 0,0 0 (24 ) .785 |
0,0 0 0,0 0 0 |
0,0 0 0,0 0 (2.7 ) 88. 939 |
0,0 0 0,0 0 (28. ) 524 |
0,0 0 0,0 0 (91 ) .449 |
0,0 0 0,0 0 (11 72) 9.9 |
0,0 0 0,0 0 (2.9 ) 08. 911 |
| - De nsfe - tra crea ses rs |
0 | 0 | 0 | 11.6 94 |
0 | 0 | 11. 694 |
0 | 0 | 0 | 11. 694 |
| - Ex cha diff nge eren ces |
0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Co /09 /20 Net st a s at 30 09 |
0 | (30 02) .38 9.6 |
(49 62) 1.2 |
(31 77) .10 6.7 |
(1.6 ) 81. 205 |
0 | (63 46) .66 8.8 |
(79 77) 8.9 |
(1.2 ) 40. 022 |
(2.0 00) 39.0 |
(65 46) .70 7.8 |
Movement in fixed assets in the periods for the Company is as follows: (amounts in €)
| THE CO MPA NY |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Lan d - Free hold |
Buil ding d fi xtu s an res buil ding Free hold on s - |
Tra ort atio nsp n mea ns |
Mac hine fun itur e and ry - oth er equ ipm ent |
Sof twa re |
Fixe d a ts u nde r con sse ctio stru n |
Tot al |
Lea seh old land and bu ildin gs |
Lea of tra sed me ans atio ort nsp n |
Tot al o f le hold ase fixe d a ts sse |
Tot al P erty rop Plan nd Equ d a ipm ent |
|
| Cos t |
|||||||||||
| 0/6 /20 Bala at 3 08 nce as |
59. 545 .22 3 |
115 .60 6.00 6 |
395 .27 5 |
40. 972 .83 1 |
1.1 25.8 87 |
13. 949 .27 5 |
231 .59 4.4 97 |
6.2 27. 263 |
2.3 98. 769 |
8.6 26.0 32 |
240 .220 .529 |
| 0,0 0 |
0,0 0 |
0,0 0 |
0,0 0 |
0,0 | 0 0,0 0 |
0,0 0 |
0,0 0 |
0,0 0 |
0,0 0 |
0,0 0 |
|
| - Ad ditio ns |
4.85 2.45 4 |
32.2 06.7 75 |
0 | 7.08 6.71 5 |
118 .923 |
24.5 78.6 92 |
68. 843 .55 8 |
0 | 692 .690 |
692 .690 |
69. 536 .24 8 |
| - De nsfe - tra crea ses rs |
0 | (88 .866 ) |
0 | (12 3.41 3) |
(7.7 27) |
(34 .225 .273 ) |
(34 5.2 80) .44 |
0 | 0 | 0 | (34 5.2 80) .44 |
| - Ex cha diff nge eren ces |
0 | 0 | 0 | 0 | 0 0 |
0 | 0 | 0 | 0 | ||
| Bala at 3 0/6 /20 09 nce as |
64. 397 .67 6 0,0 0 0,0 0 |
147 .72 3.9 15 0,0 0 0,0 0 |
395 .27 5 0,0 0 0,0 0 |
47. 936 .13 2 0,0 0 0,0 0 |
1.2 37.0 83 0,0 0,0 |
4.3 02. 694 0 0,0 0 0 0,0 0 |
265 .99 2.7 75 0,0 0 0,0 0 |
6.2 27. 263 0,0 0 |
3.0 91. 459 0,0 0 0,0 0 |
9.3 18.7 22 0,0 0 |
275 .31 1.49 7 -0,0 5 |
| - Ad ditio ns |
2.31 6.89 1 |
2.94 0.68 8 |
0 | 672 .477 |
8.95 | 0 2.49 4.35 4 |
8.4 33. 360 |
0 | 0 | 0 | 8.4 33. 360 |
| - De - tra nsfe crea ses rs |
0 | 0 | 0 | (47 ) .233 |
0 0 |
(47 3) .23 |
0 | 0 | 0 | (47 3) .23 |
|
| - Ex cha diff nge eren ces /09 /20 Net Co st a s at 30 09 |
0 66. 714 .56 7 |
0 150 .66 4.60 3 |
0 395 .27 5 |
0 48. 561 .37 6 |
1.2 46.0 33 |
0 0 6.7 97.0 48 |
0 274 .37 8.90 3 |
0 6.2 27. 263 |
0 3.0 91. 459 |
0 9.3 18.7 22 |
283 .69 7.62 5 |
| 0,0 0 0,0 0 |
0,0 0 0,0 0 |
0,0 0 |
0,0 0 0,0 0 |
0,0 0,0 |
0 0,0 0 0 0,0 0 |
0,0 0 0,0 0 |
0,0 0 |
0,0 0 |
0,0 0 |
||
| Dep iatio rec n |
|||||||||||
| Bala at 3 0/6 /20 08 nce as |
0 0,0 0 |
(20 2) .17 1.57 0,0 0 |
(29 54) 5.1 0,0 0 |
(23 80) .73 7.9 0,0 0 |
(98 37) 6.3 0,0 |
0 0 0,0 0 |
(45 3) .19 1.04 0,0 0 |
(65 59) 6.3 0,0 0 |
(81 23) 5.3 0,0 0 |
(1.4 ) 71. 683 0,0 0 |
(46 25) .66 2.7 0,0 0 |
| - Ad ditio ns |
0 | (5.0 86) 75.4 |
(56 ) .467 |
(4.0 03) 14.7 |
(79 .061 |
) 0 |
(9.2 ) 25. 718 |
(114 ) .095 |
(33 0) 3.25 |
(44 45) 7.3 |
(9.6 63) 73.0 |
| - De - tra nsfe crea ses rs - Ex cha diff eren ces |
0 0 |
60.2 90 0 |
0 0 |
107 .964 0 |
7.72 | 7 0 0 0 |
175 .98 2 0 |
0 0 |
0 0 |
0 0 |
175 .98 2 |
| nge 0/0 6/2 Bala at 3 009 nce as |
0 | (25 69) .18 6.7 |
(35 21) 1.6 |
(27 19) .64 4.7 |
(1.0 57. 670 |
) 0 |
(54 ) .240 .780 |
(77 54) 0.4 |
(1.1 ) 48. 573 |
(1.9 27) 19.0 |
(56 7) .15 9.80 |
| 0,0 0 |
0,0 0 0,0 0 |
0,0 0 0,0 0 |
0,0 0 0,0 0 |
0,0 0,0 |
0 0,0 0 0 0,0 0 |
0,0 0 0,0 0 |
0,0 0 0,0 0 |
0,0 0 0,0 0 |
0,0 0 0,0 0 |
0,0 0 0,0 0 |
|
| - Ad ditio ns |
0 | -1,0 0 (1.3 62) 89.9 |
(4.2 82) |
(1.0 41) 32.6 |
(23 .294 |
0,0 0 ) 0 |
-1,0 0 (2.4 ) 50. 180 |
0,0 0 (28. 524) |
0,0 0 (91 ) .449 |
0,0 0 (11 72) 9.9 |
0,0 0 (2.5 ) 70. 152 |
| nsfe - De - tra crea ses rs |
0 | 0 | 0 | 11.6 94 |
0 0 |
11.6 94 |
0 | 0 | 0 | 11. 694 |
|
| - Ex cha diff nge eren ces Net Co 30 /09 /20 09 |
0 0 |
0 | 0 5.90 |
0 | 80. 965 |
0 0 0 |
0 9.2 |
0 8.9 |
0 40.0 |
0 39.0 |
0 8.2 .71 |
| st a s at |
(26 32) .57 6.7 |
(35 3) |
(28 66) .66 5.6 |
(1.0 | ) | (56 67) .67 |
(79 77) |
(1.2 21) |
(2.0 00) |
(58 66) |
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:
| 30/09/2009 € |
|
|---|---|
| Bank of Cyprus: | |
| Building in Lemessos | 4.271.504 |
| Building in Lemessos | 2.562.902 |
| 6.834.406 |
The Group designated as investment property, investments in real estate buildings and land or part of them which could be measured separately and constituted a main part of the building or land under exploitation. The Group measures those investments at cost less any impairment losses.
Summary information regarding those investments is as follows:
| (amounts in €) | Income from rents | ||
|---|---|---|---|
| Location of asset | Description – operation of asset | 1/7/2009 – 30/09/2009 |
1/7/2008 – 30/9/2008 |
| Thessaloniki port | An area (parking space for 198 vehicles) on the first floor of a building, ground floor in the same building of 6.422,17 sq. m. area |
20.069 | 19.416 |
| Nea Efkarpia | Retail Shop | 82.059 | 81.059 |
| Psychiko | Retail Shop | 6.815 | 6.815 |
| Total | 108.943 | 107.290 |
None of the subsidiary had any investment properties until 30/09/2009. Net cost of those investments is analyzed as follows:
| THE GROUP | |
|---|---|
| Investment Property | |
| Cost 30/09/2008 | 11.701.866 |
| Accumulated depreciation | (3.046.161) |
| Net Cost as at 30/09/2008 | 8.655.705 |
| Cost 30/09/2009 | 11.701.866 |
| Accumulated depreciation | (3.439.639) |
| Net Cost as at 30/09/2009 | 8.262.227 |
| Cost 30/06/2009 | 11.701.866 |
| Accumulated depreciation | (3.342.221) |
| Net Cost as at 30/06/2009 | 8.359.645 |
| THE GROUP | |
|---|---|
| Investment Property | |
| Cost | |
| Balance as at 30/6/2009 | 11.701.866 |
| - Additions | - |
| - Decreases – transfers | - |
| Balance as at 30/09/2009 | 11.701.866 |
| Depreciation | |
| Balance as at 30/6/2009 | (3.342.221) |
| - Additions | (97.418) |
| - Decreases – transfers | - |
| Balance as at 30/09/2009 | (3.439.639) |
Fair values are not materially different from the ones disclosed in the Company's books regarding those assets.
The balance in the account of the parent company is analysed as follows:
| Company | Head offices | Participation rate |
Amount of participation In € |
|---|---|---|---|
| Avraam Antoniou 9- 2330 Kato Lakatamia | |||
| JUMBO TRADING LTD | Nicosia – Cyprus | 100% | 11.074.190 |
| JUMBO EC.B | Sofia, Bu.Bulgaria 51-Bulgaria | 100% | 51.905.534 |
| JUMBO EC.R | Bucharest (apartment n.5, Int. Vasil Paun number 1, 3rd floor, administrative area 5) |
100% | 73 |
| 62.979.798 |
In the company's financial statements, investments in subsidiaries are valuated at their acquisition cost that is constituted by the fair value of the purchased price reduced with the direct expenses, related with the purchase of the investment.
In July of 2009 the subsidiary company "JUMBO EC.B",increased its Share Capital by € 20m which was covered to the rate of 100% by the parent company JUMBO S.A. The share capital of this subsidiary reached to € 51,9 mil. The cause of the above share capital increase is further expansion of the Group in Bulgaria.
| THE GROUP | THE COMPANY | |||||
|---|---|---|---|---|---|---|
| Cash and cash equivalents | 30/09/2009 | 30/09/2008 | 30/6/2009 | 30/09/2009 | 30/09/2008 | 30/06/2009 |
| (amounts in euro) | ||||||
| Cash in hand | 2.013.341 | 1.907.876 | 2.159.485 | 1.913.841 | 1.817.967 | 2.065.558 |
| Bank account balances | ||||||
| 9.306.451 | 6.759.246 | 6.768.086 | 6.953.591 | 5.562.522 | 5.337.768 | |
| Sight and time deposits | 141.866.557 | 48.354.398 | 100.738.277 | 97.534.982 | 27.327.296 | 76.224.514 |
| Total | 153.186.349 | 57.021.520 | 109.665.849 | 106.402.414 | 34.707.785 | 83.627.841 |
Sight deposits pertain to short term investments of high liquidity. The interest rate for time deposits was 1,2% – 2,62% while for sight deposits it was 1%.
| Number of shares |
Nominal share value |
Value of ordinary shares |
Share premium |
Total | |
|---|---|---|---|---|---|
| Balance as at 30th June 2007 | 60.617.358 | 1,40 | 84.864.301 | 7.678.828 | 92.543.129 |
| Movement in the period | - | - | - | - | - |
| Balance as at 30th June 2008 Movement in the period |
60.617.358 60.617.358 |
1,40 1,40 |
84.864.301 84.864.301 |
7.678.828 (131.751) |
92.543.129 84.732.551 |
| Balance as at 30th June 2009 Movement in the period |
121.234.716 8.573.674 |
1,40 1,40 |
169.728.602 12.003.144 |
7.547.078 33.230.574 |
177.275.680 45.233.718 |
| Balance as at 30th September 2009 |
129.808.390 | 1,40 | 181.731.746 | 40.777.651 | 222.509.397 |
According to the 09.09.2009 decision of the Board of Directors, the company's share capital increase was confirmed by the amount of € 12.003.143,60 with the issuance of 8.573.674 new common nominal shares of nominal value € 1.40each, which resulted from the conversion of 4.081.093 bonds on 08.09.2009 of the Convertible Bond Loan of the company, issued on 08.09.2006. As a result the company's share capital rises to € 181.731.746 consisting of 129.808.390 common shares of nominal value € 1,40 each. The 8.573.674 new common nominal shares of the Company are not eligible for dividend for the year 2008/2009 and are negotiable as new shares since 13 October 2009. As an effect of the abovementioned conversion, was that Share premium reserves reached € 33.349.956 and the expenses related to the share capital increase that decrased the share premium reserves reached €149.227, diluted with the amount € 29.846, which consists the deferred tax.
| DEVELOPMENT OF SHARE CAPITAL FROM 1/7/2009-30/09/2009 | ||||||||
|---|---|---|---|---|---|---|---|---|
| Date of G .M. | Number of issue of Gov. Gazette |
Nominal Value of Shares |
Conversion of bonds |
With capitalisation of reserve funds |
Number of new shares |
Total number of shares |
Share capital after the increase of S. C. |
|
| 1,40 | 121.234.716 | 169.728.602 | ||||||
| 08.09.2009 Dicision of BoD |
9612/01/10/2009 | 1,40 | 4.081.093 | - | 8.573.674 | 129.808.390 | 181.731.746 |
The analysis of other reserves is as follows:
| THE GROUP - THE COMPANY | ||||||
|---|---|---|---|---|---|---|
| Legal reserve | Tax free reserves |
Extraordinary reserves |
Special reserves |
Other reserves |
Total | |
| Balance at 1st July 2008 | 9.913.165 | 1.797.944 | 54.555.622 | 14.230 | 9.355 | 66.290.317 |
| Changes in the period | 3.597.724 | - | (42.432.151) | - | - | (38.834.427) |
| Balance at 30st June 2009 | 13.510.890 | 1.797.944 | 12.123.471 | 14.230 | 9.355 | 27.455.890 |
| Changes in the period | - | - | - | - | -8.998 | -8.998 |
| Balance at 30 September 2009 |
13.510.890 | 1.797.944 | 12.123.471 | 14.230 | 357 | 27.446.892 |
Long term loan liabilities of the Group are analysed as follows:
| THE GROUP | THE COMPANY | |||||
|---|---|---|---|---|---|---|
| Loans | 30/09/2009 | 30/09/2008 | 30/6/2009 | 30/09/2009 | 30/09/2008 | 30/6/2009 |
| (amounts in euro) | ||||||
| Long term loan liabilities | ||||||
| Bond loan convertible to shares | 1.856.008 | 46.149.042 | 47.959.341 | 1.856.008 | 46.149.042 | 47.959.341 |
| Bond loan non convertible to shares |
145.215.663 | 40.235.539 | 124.860.225 | 145.215.663 | 40.235.539 | 124.860.225 |
| Other bank loans | 3.973.710 | 5.608.068 | 4.095.747 | - | - | - |
| Liabilities from financial leases | 3.881.033 | 5.385.333 | 3.962.284 | 3.881.033 | 5.385.333 | 3.962.284 |
| Total | 154.926.414 | 97.377.983 | 180.877.597 | 150.952.704 | 91.769.915 | 176.781.850 |
The second Repetitive Extraordinary General Meeting of shareholders of the Company dated 7/6/2006 decided the issue of bond loan convertible in common shares with right of vote, with preference rights of old shareholders of amount up to € 42.432.150,00 (henceforth the «Loan»). The above mentioned Convertible Bond Loan was covered by 100% amounting to € 42.432.150, divided into 4.243.215 common nominal bonds, of nominal value € 10,00 each bond. Based on the terms of the Loan and the relevant decisions of the meeting of the Company's Board of Directors, each Bond offer to the bond-holder the right of its conversion to 2,100840336 new common nominal shares of the company, nominal value of € 1.40 each. The conversion price is € 4,76 per share. The conversion right can be exercised for the first time at the first day beginning the 4rth year of the Bond Loan's issuing date ( 08.09.2009 ) and afterwards can be exercised every half-year period, the same as the issuing date of the Loan every month.
On 08.09.2009, there were submitted by beneficiary bond-holders 117 applications to exercise the right of conversion of a total 4.081.093 of bonds that will be converted into 8.573.674 new common nominal shares of the company with voting right and nominal value of € 1.40 each.
The new 8.573.674 common nominal shares, are eligible to dividend of the current financial year (01.07.2009-30.06.2010) in which the right of conversion was exercised, while they are not eligible to the dividend of the financial year ended at 30.6.2009. The 8.573.674 new common nominal shares started traded on October 13th, 2009 as new series of companys' shares without the right of the dividend financial year ended at 30.6.2009.
From the abovementioned Convertible Bond Loan, 162.122 bonds, of nominal value € 10,00 each have not been converted.
During the period, the Company issued Series D of the Common Bond Loan (non convertible), value of € 20.000.000. At previous periods, the Company had issued Series B of the Common Bond Loan value of € 20.000.000, Series A value of € 65.000.000 and Series C value of € 40.000.000. The capital of the Loan's Bonds of Series A, B, C and D will be fully repaid at 24th May 2014.
Other bank loans concern the subsidiary company JUMBO TRADING LTD. These loans are repaid in monthly installments until April 2014.
These bank loans are secured as follows:
i. Mortgage value € 6.834.405 for the Land owners of TRADING LTD at Lemeso.
Expiration of long term loans is broken down as follows:
| THE GROUP | THE COMPANY | ||||||
|---|---|---|---|---|---|---|---|
| 30/9/2009 | 30/6/2009 30/9/2008 |
30/9/2009 | 30/9/2008 | 30/6/2009 | |||
| From 1 to 2 years | 5.406.400 | 43.701.832 | 50.428.979 | 1.856.008 | 41.468.181 | 47.959.341 | |
| From 2 to 5 years | 146.817.362 | 49.223.218 | 127.878.974 | 145.215.662 | 46.144.667 | 124.860.225 | |
| After 5 years | - | 41.365.116 | - | - | 40.235.539 | - | |
| 152.223.762 | 134.290.166 | 178.307.953 | 147.071.670 | 127.848.387 | 172.819.566 |
The Group has signed a financial leasing contract for a building in Pilaia Thessaloniki which is used as a shop as well as for transportation equipment.
In detail, liabilities from financial leases are analysed as follows:
| THE GROUP | THE COMPANY | |||||
|---|---|---|---|---|---|---|
| 30/09/2009 | 30/9/2008 | 30/6/2009 | 30/9/2009 | 30/9/2008 | 30/6/2009 | |
| Up to 1 year | 1.683.098 | 858.162 | 1.777.556 | 1.683.098 | 858.162 | 1.777.556 |
| From 1 to 5 years | 2.092.801 | 3.840.179 | 2.174.152 | 2.092.801 | 3.840.179 | 2.174.152 |
| After 5 years | 2.190.942 | 3.289.776 | 2.324.215 | 2.190.942 | 3.289.776 | 2.324.215 |
| 5.966.841 | 7.988.117 | 6.275.923 | 5.966.841 | 7.988.117 | 6.275.923 | |
| Future debits of financial leases | (493.100) | (2.124.327) | (658.410) | (493.100) | (2.124.327) | (658.410) |
| Present value of liabilities of financial leases |
5.473.741 | 5.863.790 | 5.617.513 | 5.473.741 | 5.863.790 | 5.617.513 |
| THE GROUP | THE COMPANY | |||||
| The current value of liabilities of financial leases is: |
30/9/2009 | 30/9/2008 | 30/6/2009 | 30/9/2009 | 30/9/2008 | 30/6/2009 |
| Up to 1 year | 1.592.707 | 523.990 | 1.655.230 | 1.592.707 | 523.990 | 1.655.230 |
| From 1 to 5 years | 1.820.220 | 2.737.212 | 1.817.855 | 1.820.220 | 2.737.212 | 1.817.855 |
| After 5 years | 2.060.814 | 2.602.588 | 2.144.428 | 2.060.814 | 2.602.588 | 2.144.428 |
| 5.473.741 | 5.863.790 | 5.617.513 | 5.473.741 | 5.863.790 | 5.617.513 |
The Group's current loan liabilities are broken down as follows:
| THE GROUP | THE COMPANY | |||||
|---|---|---|---|---|---|---|
| 30/09/2009 | 30/09/2008 | 30/6/2009 | 30/09/2009 | 30/09/2008 | 30/6/2009 | |
| long term liabilities payable in the subsequent year |
||||||
| Bank loans payable in the subsequent | ||||||
| year | 1.178.382 | 42.297.517 | 1.392.640 | - | 41.463.806 | - |
| Liabilities from financial leases | ||||||
| payable in the subsequent year | 1.592.707 | 478.456 | 1.655.230 | 1.592.707 | 478.456 | 1.655.230 |
| Total | 2.771.090 | 42.775.973 | 3.047.870 | 1.592.707 | 41.942.262 | 1.655.230 |
Deferred tax liabilities as deriving from temporary tax differences are as follows:
| THE GROUP | |||||
|---|---|---|---|---|---|
| 30/09/2009 | 30/6/2009 | ||||
| Asset | Liability | Asset | Liability | ||
| Non current assets | |||||
| Tangible assets | 398 | 4.321.725 | 398 | 4.124.144 | |
| Tangible assets from financial leases | - | 361.511 | - | 356.448 | |
| Inventories | 194 | - | 194 | - | |
| Equity Deferred tax regarding share capital expenses Offsetting of deferred tax from bond |
62.783 | - 126 |
32.937 - |
- 3.294 |
|
| loan conversion | |||||
| Long term liabilities | |||||
| Provisions | - | 7.353 | - | 3.944 | |
| Benefits to employees | 506.260 | - | 476.973 | - | |
| Long-term loans | - | 98.252 | 974.344 | - | |
| Offsetting | (398) | (398) | (398) | (398) | |
| 569.236 | 4.788.569 | 1.484.449 | 4.487.432 | ||
| Total Deferred tax liability |
4.219.333 | 3.002.983 |
For the company the respective accounts are analyzed as follows:
| THE COMPANY | |||||
|---|---|---|---|---|---|
| 30/09/2009 | 30/6/2009 | ||||
| Asset | Liability | Asset | Liability | ||
| Non current assets | |||||
| Tangible assets | - | 4.321.725 | - | 4.123.296 | |
| Tangible assets from financial leases | - | 361.511 | - | 356.448 | |
| Inventories | - | - | |||
| Equity | |||||
| Deferred tax regarding share capital expenses | 62.783 | - | 32.937 | - | |
| Offsetting of deferred tax from bond loan conversion |
- | 126 | - | 3.294 | |
| Long term liabilities | |||||
| Provisions | - | 7.353 | - | 3.944 | |
| Benefits to employees | 503.241 | - | 473.954 | - | |
| Long-term loans | - | 98.252 | 974.344 | - | |
| - | - | - | - | ||
| Offsetting |
| Total | 566.023 | 4.788.967 | 1.481.235 | 4.486.982 |
|---|---|---|---|---|
| Deferred tax liability | 4.222.944 | 3.005.747 |
The analysis of tax liabilities is as follows:
| THE GROUP | THE COMPANY | ||||||
|---|---|---|---|---|---|---|---|
| Current tax liabilities | 30/09/2009 | 30/09/2008 | 30/6/2009 | 30/09/2009 | 30/09/2008 | 30/6/2009 | |
| (amounts in euro) | |||||||
| Expense for tax corresponding the period |
5.001.237 | 4.912.649 | 28.467.577 | 4.605.486 | 4.266.657 | 26.803.780 | |
| Liabilities from taxes | 39.022.037 | 29.426.868 | 8.259.007 | 37.674.091 | 28.618.630 | 8.191.942 | |
| Total | 44.023.274 | 34.339.517 | 36.726.584 | 42.279.577 | 32.885.287 | 34.995.722 |
| THE GROUP | THE COMPANY | ||||||
|---|---|---|---|---|---|---|---|
| 30/9/2009 | 30/9/2008 | 30/6/2009 | 30/9/2009 | 30/9/2008 | 30/6/2009 | ||
| Cash flows from operating activities |
|||||||
| Net profit for the period | 17.528.110 | 15.647.040 | 95.743.413 | 14.062.643 | 12.952.401 | 81.879.282 | |
| Adjustments for: Income taxes Depreciation of non current |
5.047.087 | 4.699.527 | 27.533.426 | 4.651.518 | 4.392.363 | 25.869.536 | |
| assets | 3.006.329 | 2.617.771 | 11.418.846 | 2.667.570 | 2.315.213 | 10.066.541 | |
| Pension liabilities provisions (net) | 146.432 | 117.076 | 431.276 | 146.432 | 117.076 | 429.190 | |
| Other provisions Profit/ (loss) from sales of non |
58.849 | 58.007 | 175.236 | 58.849 | 58.007 | 175.236 | |
| current assets Interest and related income Interest and related expenses |
1.419 (711.036) 2.017.795 |
684 (371.414) 2.087.381 |
31.785 (2.816.770) 7.715.742 |
1.419 (379.171) 1.914.756 |
684 (233.046) 1.983.481 |
33.487 (1.736.268) 7.312.226 |
|
| Other Exchange Differences | (32.064) | 17.621 | (23.027) | (13.637) | 19.646 | (15.777) | |
| Operating profit before change in working capital |
27.062.921 | 24.873.693 | 140.209.927 | 23.110.379 | 21.605.826 | 124.013.453 | |
| Change in working capital | |||||||
| (Increase)/ decrease in inventories |
12.926.805 | (8.059.677) | (25.582.620) | 13.257.323 | (6.753.630) | (24.158.360) | |
| (Increase)/ decrease in trade and other receivables |
(3.826.542) | (1.916.306) | 3.033.909 | (5.735.233) | (4.656.888) | 2.986.134 | |
| (Increase)/ decrease in other current assets Increase/ (decrease) in trade |
(1.822.641) | (2.793.142) | (1.599.348) | (1.839.261) | (2.828.447) | (1.575.741) | |
| payables | 4.683.466 | 10.707.700 | 2.269.138 | 4.427.262 | 11.097.936 | 2.145.606 | |
| Other | (4.781) | (110.731) | (111.607) | (4.781) | (110.731) | (111.607) | |
| 11.956.307 | (2.172.156) | (21.990.527) | 10.105.310 | (3.251.760) | (20.713.968) | ||
| Cash flows from operating activities |
39.019.228 | 22.701.537 | 118.219.400 | 33.215.689 | 18.354.066 | 103.299.485 |
Unaudited financial periods for the Group on 30.09.2009 are analysed as follows:
| Company | Unaudited Financial Periods |
|---|---|
| JUMBO S.A. | 01.07.2006-30.06.2007 |
| 01.07.2007-30.06.2008 | |
| 01.07.2008-30.06.2009 | |
| JUMBO TRADING LTD | 01.01.2005-30.06.2005, |
| 01.07.2005-30.06.2006 | |
| 01.07.2006-30.06.2007 | |
| 01.07.2007-30.06.2008 | |
| 01.07.2008-30.06.2009 | |
| JUMBO EC.B LTD | 01.01.2007-31.12.2007 |
| 01.01.2008-31.12.2008 | |
| JUMBO EC.R S.R.L | 01.08.2006-31.12.2006 |
| 01.01.2007-31.12.2007 | |
| 01.01.2008-31.12.2008 | |
| ASPETΤO LTD | 01.08.2006-31.12.2006 |
| 01.01.2007-31.12.2007 | |
| 01.01.2008-31.12.2008 | |
| WESTLOOK S.R.L. | 01.10.2006-31.12.2006 |
| 01.01.2007-31.12.2007 | |
| 01.01.2008-31.12.2008 |
The Company has been inspected by the tax authorities until 30/06/2006. The fiscal years that have not had a tax audit are the ones ended on 30.06.2007, 30.06.2008 and 30.06.2009. Consequently it is possible that additional taxes will be imposed after final inspections from the tax authorities. The outcome of the tax inspection can not be predicted at this point. However the Company has conducted an accumulative provision for contingent tax liabilities which could occur from relevant tax inspection of the amount of € 588 thousand.
The subsidiary company JUMBO TRADING LTD which operates in Cyprus, has been inspected by the Cypriot tax authorities until 31/12/2004. The subsidiary company JUMBO TRADING LTD prepares its financial statements in compliance with IFRS and consequently it charges its results with relevant provisions for uninspected tax years, whenever necessary. It is noted that due to the fact that the Cypriot tax authorities operate in a different status, and due to the fact that there were no tax differences after the last tax audit control, no provsion for further tax liabilities has been done by the company.
The subsidiary company JUMBO EC.B LTD commenced its operation on 07.12.2007 and has had a tax audit imposed by the Bulgarian Tax Authorities, up to 31.12.2006. The financial periods that have not had a tax audit are 01.01.2007-31.12.2007 and 01.01.2008-31.12.2008. It is noted that due to the fact that the local tax authorities operate in a different status, and the fact that the company commenced its operation on December 2007 conducting provisions for additional taxes from potential tax inspection was not considered necessary.
The subsidiary companies JUMBO EC.R S.R.L and WESTLOOK SLR in Romania, ASPETΤO LTD in Cyprus cover their third fiscal year but they have not yet started their commercial activity and, therefore, no issue of un-audited fiscal years arises.
The Group includes apart from "JUMBO SA" the following related companies:
1. The affiliated company with the name "Jumbo Trading Ltd", in Cyprus, of which the Parent company possesses the 100% of shares and voting rights of it. Affiliated company JUMBO TRADING LTD participates with percentage 100% in the share capital of ASPETO LTD and ASPETO LTD participates with percentage 100% in the share capital of WESTLOOK SRL.
2. The affiliated company in Bulgaria with name "JUMBO EC. B." that resides in Sofia of Bulgaria, of which the parent company possesses the 100% of shares and voting rights.
3. The affiliated company in Romania with name "JUMBO EC. R." that resides in Bucharest of Romania, in which Parent Company possesses the 100% of shares and voting rights of it.
The following transactions were carried out with the affiliated undertakings:
Income/ Expenses
| Sales of JUMBO SA to JUMBO TRADING LTD | 30/09/2009 4.417.959 |
30/09/2008 4.706.051 |
30/06/2009 17.939.440 |
|---|---|---|---|
| Sales of JUMBO SA to JUMBO EC.B | 1.630.141 | 1.441.997 | 6.668.998 |
| Sales of tangible assets JUMBO SA to JUMBO EC.B | 620 | 139 | 257 |
| Sales of services JUMBO SA to JUMBO EC.B | 42.436 | 43.414 | 68.949 |
| Sales of services JUMBO SA to JUMBO TRADING LTD | 296 | 214 | 881 |
| Purchases of JUMBO SA from JUMBO EC.B | 213.825 | 222.451 | 739.630 |
| Purchases of JUMBO SA from JUMBO TRADING LTD | 140.890 | 39.720 | 936.887 |
| Sales of services JUMBO SA from JUMBO EC.B | - | - | - |
| 6.446.168 | 6.453.986 | 26.355.042 | |
| Net balance arising from transactions with the subsidiary companies |
|||
| 30/09/2009 | 30/09/2008 | 30/06/2009 | |
| Amounts owed to JUMBO SA from JUMBO TRADING LTD | 2.615.532 | 3.204.392 | 1.090.274 |
| Amounts owed by JUMBO SA to JUMBO TRADING LTD | 140.890 | 39.720 | 166.541 |
| 2.756.421 | 3.244.112 | 1.256.815 | |
| Amounts owed to JUMBO SA from JUMBO EC.B.LTD | 3.110.349 | 2.772.318 | 2.725.332 |
| Amounts owed by JUMBO SA to JUMBO EC.B LTD | 213.825 | 222.451 | 187.125 |
| 3.324.175 | 2.994.769 | 2.912.458 | |
| Amounts owed to JUMBO SA from JUMBO EC.R.S.R.L | 12.166 | 12.166 | 12.166 |
| Amounts owed by JUMBO SA to JUMBO EC.R.S.R.L. | - | - | - |
| 12.166 | 12.166 | 12.166 |
The sales and the purchases of merchandises concern types that Parent company trades, toys, infant products, stationery, home and seasonal products. All the transactions that are described above have been realized under the usual terms of market. Also, the terms that condition the transactions with the above related parties are equivalent with those that prevail in transactions in clearly trade base (provided that these terms can be argued).
The transactions with Directors and Board Members are presented below:
| THE GROUP | THE COMPANY | |
|---|---|---|
| 30/09/2009 | 30/09/2009 | |
| Short term employee benefits: | ||
| Wages and salaries | 179.807 | 100.740 |
| Insurance service cost | 10.959 | 4.219 |
| Other fees and transactions to the members of the BoD | 140.521 | 140.521 |
| 331.287 | 245.480 |
| Pension Benefits: | ||
|---|---|---|
| Defined benefits scheme | ||
| Defined contribution scheme | ||
| Other Benefits scheme | 6.785 | 6.785 |
| Payments through Equity | - | - |
| Total | 6.785 | 6.785 |
| Transactions with Directors and Board Members | ||
| THE GROUP | THE COMPANY | |
| 30/09/2008 | 30/09/2008 | |
| Short term employee benefits: | ||
| Wages and salaries | 187.450 | 111.771 |
| Insurance service cost | 10.083 | 4.549 |
| Other fees and transactions to the members of the BoD | 163.243 | 163.243 |
| 360.775 | 279.562 | |
| Pension Benefits: | ||
| Defined benefits scheme | ||
| Defined contribution scheme | ||
| Other Benefits scheme | 5.801 | 5.801 |
| Payments through Equity | - | - |
| Total | 5.801 | 5.801 |
| Transactions with Directors and Board Members | ||
| THE GROUP | THE COMPANY | |
| 30/06/2009 | 30/06/2009 | |
| Short term employee benefits: | ||
| Wages and salaries | 754.318 | 341.551 |
| Insurance service cost | 47.248 | 19.262 |
| Other fees and transactions to the members of the BoD | 980.109 | 973.334 |
| 1.781.676 | 1.334.147 | |
| Pension Benefits: | ||
| Defined benefits scheme | ||
| Defined contribution scheme | ||
| Other Benefits scheme | 23.202 | 23.202 |
| Payments through Equity | - | - |
| Total | 23.202 | 23.202 |
No loans have been given to members of BoD or other management members of the group (and their families) and there are no assets nor liabilities given to members of BoD or or other management members of the group and their families.
Since the company's establishment up today, no one termination activity procedure has taken place. There are no lawsuits or legal litigations that might have significant effect on the financial position or profitability of the Group.
The litigation provision balance as of 30 September 2009 amounts € 20.050 for the Company.
On 30 September 2009 the Group occupied 3.318 individuals, from which 2.737 permanent personnel and 581 extraordinary personnel while the mean of personnel for the period of current financial year i.e. from 01/07/2009 to 30/09/2009 oscillated in the 3.191 individuals (2.730 permanent personnel and 461 seasonal personnel). In more detail: Parent company at 30 September 2009 occupied in total 3.004 individuals (2.483 permanent and 521 seasonal personnel), the Cypriot subsidiary company Jumbo Trading Ltd in total 199 individuals (139 permanent and 60 seasonal personnel) and the subsidiary company in Bulgaria 115 individuals permanent personnel.
The demand for the company's products is seasonal. It is higher in the period of September, of Christmas and of Easter.
The income from the product sales of the Group for the first three months of this period reached to 24,91% of the total sales of the previous period ( 01.07.2008 – 30.06.2009 ).
The same income of the comparable period 01.07.08-30.09.08 reached to 22,99% of the total income of the period 01.07.08 – 30.06.2009.
The proposal of the Board of Directors to the Annual General Meeting of the shareholders regarding the allocation of profits is the distribution of dividends out of the profits of the year 2008/2009 of amount € 27.883.984,68 which corresponds to € 0,23 (gross) per share (121.234.716 shares) as opposed to dividend of € 24.246.943 which corresponded to € 0,40 per share (60.617.358 shares) for the year 2007/2008. In order for the financial statement to be comparable the dividend of the previous financial year has been adjusted to € 0,2000 from € 0,4000. It is noted that according to article 18 of L.3697/2008, dividends are subject to 10% withholding tax. Regarding the process of payment of dividends it will be affected through a financial institution within the time limits prescribed by the law starting from the relevant decision of the Annual General Meeting of the shareholders.
The Company proceeded with the issuance of all the bond of the Series D of the Common Bond Loan (non convertible), amount of € 20m. The nominal amount of the bond shall be repaid in full by the Issuer on May 24th 2014. The issuance of the Common Bond Loan was approved by the 1st Repeated Extraordinary Meeting of the shareholders on May 16th 2007 up to the amount of € 145mil. After that, the repayment of this Bond Loan of €145mil. was completed.
On 08.09.2009, there were submitted by beneficiary bond-holders 117 applications to exercise the right of conversion of a total 4.081.093 of bonds that will be converted into 8.573.674 new common nominal shares of the company with voting right and nominal value of € 1.40 each. Under the exercise of the conversion right the company's share capital increased by € 12.003.143,60. Relevant reference in paragraphs 4.8.1 and 4.10.
The subsidiary company JUMBO EC. B LTD proceeded with a Share Capital Increase of € 20m which was covered to the rate of 100% by the parent company JUMBO S.A. The capital of the company JUMBO EC. B LTD is today €51.9mil. The cause of the above share capital increase is further expansion of the Group in Bulgaria
There are no subsequent events to the balance sheet that affect the Group or the Company, for which reference from IFRS is required.
The responsible for the Financial Statements
The President of the Board of Directors & Managing Director
The Vice-President of the Board of Directors
The Financial Director The Head of the Accounting Department
Evangelos-Apostolos Vakakis son of Georgios Passport no AB0631716/2006 Identity card no X
Ioannis Oikonomou son of Christos 156531/2002
Kalliopi Vernadaki daughter of Emmanouil Identity card no Φ 099860/2001 Identity card no Λ
Panagiotis Xiros son of Kon/nos 370348/1977
| Company's Web Site: Date of approval of the three months financial statements by the Board of directors: Certified Auditor: Auditing company: Auditor's opinion: |
Not required | www.jumbo.gr 12 November 2009 Grant Thornton |
Deligiannis Georgios, Christopoulos Panagiotis | ||||||
|---|---|---|---|---|---|---|---|---|---|
| STATEMENT OF FINANCIAL POSITION | (consolidated and non-consolidated) sums in $\epsilon$ | CASH FLOW STATEMENT | |||||||
| THE GROUP | THE COMPANY | (consolidated and non-consolidated) sums in € | THE GROUP | THE COMPANY | |||||
| 30/09/2009 | 30/06/2009 | 30/09/2009 | 30/06/2009 | 1/7/2009 | 1/7/2008- | 1/7/2009- | 1/7/2008 | ||
| ASSETS Tangible fixed assets for own use |
290.023.924 | 280.194.566 | 224.979.359 | 219.151.690 | Operating activities | 30/09/2009 | 30/09/2008 | 30/09/2009 | 30/09/2008 |
| Investments in real estate Other fixed assets |
8.262.227 3.014.043 |
8.359.645 3.009.261 |
8.262.227 65.989.159 |
8.359.645 45.984.377 |
Net profit for the period | 17.528.110 | 15.647.040 | 14.062.643 | 12.952.401 |
| Inventories | 178 198 594 | 191225.530 | 166.818.517 | 180.075.840 | Plus/minus adjustments for: Income taxes |
5.047.087 | 4.699.527 | 4651518 | 4.392.363 |
| Trade debtors Other current assets |
23.833.442 206.289.749 |
21.661.192 159.418.864 |
28.849.186 153.361.187 |
24.555.868 127.878.199 |
Depreciation of tangible assets | 3.006.329 | 2.617.771 | 2.667.570 | 2.315.213 |
| TOTAL ASSETS | 709.621.979 | 663.869.058 | 648,259.635 | 606,005.619 | Pension liability provisions (net) Other provisions |
146.432 58,849 |
117.076 58,007 |
146,432 58.849 |
117.076 58.007 |
| EQUITY AND LIABILITIES | Profit/(loss) from investment activities (profits, losses, income, expenses) |
1.419 | 684 | 1,419 | 684 | ||||
| Share Capital Other Shareholder's Equity Items |
181.731.746 236.690.265 |
169.728.602 185.936.207 |
181.731.746 183.316.153 |
169.728.602 136.031.933 |
Interest and related income | (711.036) | (371.414) | (379.171) | (233.046) |
| Total Shareholder's Equity (a) | 418.422.011 | 355.664.810 | 365.047.899 | 305.760.536 | Interest and related expenses Exchange Differences |
2.017.795 (32.064) |
2.087.381 17.621 |
1.914.756 (13.637) |
1.983.481 19.646 |
| Minority Rights (b) | Operating profit before changes | ||||||||
| Total Equity (c)= (a)+(b) | 418.422.011 | 355.664.810 | 365.047.899 | 305.760.536 | in the operating capital | 27.062.921 | 24.873.693 | 23.110.379 | 21.605.826 |
| Long term liabilities from loans Provisions / Other long term liabilities |
154.926.414 6.743.778 |
180.877.597 5.387.970 |
150.952.704 6.745.303 |
176.781.850 5.381.675 |
Changes in Working Capital | ||||
| Other short term liabilities | 129.529.776 | 121.938.680 | 125.513.729 | 118.081.557 | (Increase)/decrease in inventories | 12.926.805 | (8.059.677) | 13.257.323 | (6.753.630) |
| Total liabilities (d) | 291.199.968 | 308.204.248 | 283211.736 | 300.245.083 | (Increase)/decrease in trade and other receivables (Increase)/decrease in other current assets |
(3.826.542) (1.822.641) |
(1.916.306) (2.793.142) |
(5.735.233) (1.839.261) |
(4.656.888) (2.828.447) |
| Total Equity and Liabilities (c) + (d) | 709.621.979 | 663.869.058 | 648.259.635 | 606.005.619 | Increase / (Decrease) in liabilities (excluding loans) | 4.683.466 | 10.707.700 | 4,427,262 | 11.097.936 |
| STATEMENT OF TOTAL COMPREHENSIVE IN COME | Other Minus |
(4.781) | (110.731) | (4.781) | (110.731) | ||||
| (consolidated and non-consolidated) sums in € THE GROUP |
THE COMPANY | Interest expense paid | (975.980) | (421.625) | (965.431) | (414.423) | |||
| 1/7/2009- | 1/7/2008 | 1/7/2009 | 1/7/2008 | Income tax paid | (927.328) | (556.344) | |||
| 30/09/2009 | 30/09/2008 | 30/09/2009 | 30/09/2008 | Total cash flows from operating activities (a) |
37.115.920 | 21.723.569 | 32.250.259 | 17.939.644 | |
| Turnover Gross profit / Loss |
116.527.198 56.636.511 |
107.546.012 52.694.022 |
110.530.601 50.742.572 |
103.574.574 47.738.723 |
|||||
| Profit / (Loss) before tax, financial and | Investment activities Share Capital increase of subsidiaries |
(20.000.000) | |||||||
| investment results Profit /(loss) before tax |
23.881.955 22.575.197 |
22.062.915 20.346.566 |
20 249 746 18.714.161 |
19.095.200 17.344.764 |
Purchases of tangible and intangible assets | (13.529.252) | (15.013.102) | (9.608.143) | (12.300.170) |
| Less tax | (5.047.087) | (4.699.527) | (4.651.518) | (4.392.363) | Sales of tangible assets Interest received |
34.120 585.372 |
7.064 346.457 |
34.120 379.171 |
7.064 233.046 |
| Profit / (loss) after tax (A) | 17.528.110 | 15.647.040 | 14.062.643 | 12.952.401 | Total cash flows from | ||||
| Attributable to: | investment activities (b) | (12.909.760) | (14.659.581) | $(29.194.852)$ $(12.060.060)$ | |||||
| Owners of the Company Minority Interests |
17.528.110 | 15.647.040 | 14.062.643 | 12.952.401 | |||||
| Other comprehensive income after tax (B) | 4.372 | (55.136) | Financing activities Proceeds from share capital increase |
46.557.277 | 46.557.277 | ||||
| Total comprehensive income after $\text{tax}(A) + (B)$ |
17.532.481 | 15.591.904 | 14.062.643 | 12.952.401 | Expenses for Capital Increase | (149.227) | (149.227) | ||
| -Owners of the Company | 17.532.481 | 15.591.904 | 14.062.643 | 12.952.401 | Proceeds from loans Loan repayments |
20,000,000 (46.937.905) |
20,000,000 (401.081) |
20.000.000 (46.545.111) |
20.000.000 |
| -Minority Interests Basic earnings per share (C/share) |
0,1422 | 0,1291 | 0,1141 | 0,1068 | Payment of finance lease liabilities | (143.774) | (118.925) | (143.774) | (117.404) |
| Diluted earnings per share (C/share) | 0.1419 | 0.1238 | 0.1139 | 0.1031 | Total cash flows from | ||||
| Profit / (Loss) before tax, financial, investment results. |
financial activities (c) | 19.326.371 | 19.479.994 | 19.719.166 | 19.882.596 | ||||
| depreciation and amortization | 26.889.704 | 24.681.370 | 22.918.735 | 21.411.096 | Increase/(decrease) in cash | ||||
| STATEMENT OF CHANGES IN EQUITY | and cash equivalents (a)+(b)+(c) | 43.532.532 | 26.543.983 | 22.774.573 | 25.762.180 | ||||
| (consolidated and non-consolidated) sums in € | Cash and cash equivalents at the beginning of the period |
109.665.849 | 30.477.648 | 83.627.841 | 8.945.605 | ||||
| 30/09/2009 | THE GROUP 30/09/2008 |
30/09/2009 | THE COMPANY 30/09/2008 |
Exchange difference of cash | |||||
| Total Equity at the beginning of the period | and cash equivalents Cash and cash equivalents at the |
(12.032) | (111) | ||||||
| (01.07.2009 and 01.07.2008 respectively) | 355.664.810 | 284.629.976 | 305.760.536 | 248.259.948 | end of the period | 153.186.349 | 57.021.520 106.402.414 34.707.785 | ||
| Total comprehensive income for the period after tax |
Cash in hand | 2.013.341 | 1.907.876 | 1.913.841 | 1.817.967 | ||||
| continuing/discontinuing operations) Increase / (Decrease) in Share Capital |
17.532.481 | 15.591.904 | 14.062.643 | 12.952.401 | Carrying amount of bank | ||||
| due to conversion of bond loan | 12.003.144 | 12.003.144 | deposits and bank overdrafts Sight and time Deposits |
9.306.451 141.866.557 |
6.759.246 48.354.398 |
6.953.591 97.534.982 |
5.562.522 27.327.296 |
||
| Increase of reserve due to conversion of bond loan |
33.340.958 | 33,340.958 | Cash and cash equivalents at the | ||||||
| Dividends paid | end of the period | 153.186.349 | 57.021.520 | 106.402.414 | 34.707.785 | ||||
| Net Income recorded directly to equity | (119.381) | (119.381) | |||||||
| Total equity at the end of the period (30.09.2009 and 30.09.2008 respectively) |
418.422.011 | 300.221.881 | 365.047.899 | 261,212,349 | |||||
| ADDITIONAL INFORMATION | |||||||||
| References to the "COMPANY" or "JUMBO S.A." indicate, unless contents state the opposite, the "JUMBO" Group and its consolidated subsidiaries. |
a) Income | Group | Company 6.091.453 |
||||||
| The basic accounting principles applied are consistent with those applied for the financial statements of the previous | b) Expenses | 354.715 | |||||||
| years 2008-2009,with the exception of new or revised accounting standards that were applied during the fiscal year 2009-2010 and are the following: IFRS 8, "Operating Segments", IAS 1 " Presentation of Financial Statements |
c) Receivable: d) Pavables |
5.738.047 354.715 |
|||||||
| 23 "Borrowing Cost", IFRS 3 'Business Combinations", IAS 27 "Consolidated and Separate Financial Statements" and IAS 28 "Accounting for Investments in Associates and Joint Ventures ". It is noted that the adoption of IFRS 8 had as |
e) Transactions and remuneration of managers and members of the administration |
338.072 | 252.265 | ||||||
| a consequence the recognition of three geographic sectors as operating segments (Greece, Cyprus Bulgaria) (further | f) Receivables from managers and members of the administration | ||||||||
| information in paragraph 4.1 of the interim financial statements). None of the other new or revised accounting standards had an important impact during the current or the previous periods. There is no change on the consolidation |
g) Payables to managers and members of the administration Companies included in the consolidated financial statements together with country located, participation of interest 8. |
||||||||
| method in comparison to the financial year ended on 30.06.2009. | and method of consolidation are presented in rote 3.3 of the interim financial statements | ||||||||
| 2. There are no changes in the composition of the companies that are consolidated at the Group's Financial Statements, there are no changes in their consolidation method, and there are no companies or joint ventures that are not included |
9. Net investments for the procurement of property plant of the Company for the period 01.07.2009-30.09.2009 came up to $\in$ 8.433 thousand and the Group's at $\in$ 12.769 thousand. |
||||||||
| in the Consolidated Financial Statements. | 10. During the current financial period the Company or its subsidiary companies have not acquired any shares of the Parent Company. |
||||||||
| There are no encumbrances on the company's assets. There are encumbrances on the subsidiary JUMBO TRADING LTD 3. (a' & b' dass mortgages), $\in$ 6.834 thousand to secure the bank borrowings. |
11. In July 2009 the subsidiary company JUMBO EC. B LTD proceeded with a Share Capital Increase of € 20m which was | ||||||||
| of staff emp | d to the rate of 10 €51.9mil. |
The capital of th | |||||||
| Group Pernanent |
30/09/2009 2.737 |
30/09/2008 2.558 |
12. During the current financial period 01/07/2009-30/09/2009 the Company proceeded with the issuance of all the bond | ||||||
| Seasonal | 415 | of the Series D of the Common Bond Loan (non convertible), amount of € 20m, which was approved by the 1st Repeated Extraordinary Meeting of the shareholders on May 16th 2007. The nominal amount of the bord shall be |
|||||||
| Total Company |
3.318 10/09/2009 |
2.973 30/09/2008 |
repaid in full by the issuer on May 24th 2014. With this issuance, the repayment of the Common Bond Loan of € 145mil was completed. |
||||||
| Permanent | 2.483 | 2.344 | 13. According to the 09.09.2009 decision of the Board of Directors, the company's share capital increase was confirmed by the amount of $\in$ 12.003.143,60 with the issuance of 8.573.674 new common nominal shares of nomina | ||||||
| Seasonal Total |
521 3.004 |
371 2.715 |
€ 1.40each, which resulted from the conversion of 4.081.093 bonds on 08.09.2009 of the Convertible Bond Loan of | ||||||
| 5. There are no litigious cases, the negative outcome of which might have a significant impact on the financial results of the Group and the Company. The Group's and Company's provisions balance, for every of the following categories are: |
the company, issued on 08.09.2006. As a result the company's share capital rises to € 181.731.746 consisting of | ||||||||
| Category | Group | Company | 129.808.390 common shares of nominal value € 1,40 each. The 8.573.674 new common nominal shares of the Company are not eligible for dividend for the year 2008/2009 and are negotiable as new shares since 13 October 2009. |
||||||
| Provisions for litigation matters | 20.050 587.737 |
20.050 587.737 |
(notes 4.8.1 and 4.10) 14. The total effect in equity of € 119.381 is analyzed in expenses for share capital increase, amount of € 149.227, diluted |
||||||
| Provision for Unaudited financial years Other Provision |
2.578.961 | 2.525.203 | with the amount of $6.29.846$ that concerns deferred tax. | ||||||
| The fiscal years that are unaudited by the tax authorities for the Company and the Group's subsidiaries are pres 6. note 4.16 of the interim financial statements. |
ted in detail in | 15. Earnings per share were calculated according to the weighted average number of total shares. 16. Total earnings (after tax) concern exchange differences due to transformation of foreign subsidiary companies that for |
|||||||
| income and expenses, cumulatively from the beginning of the accounting period and payables and receivables of the company at 7. |
the period 01st July 2009 - 30 September 2009 amounted at € 4.372 (income), whereas for the relevant last year's | ||||||||
| the end of the current accounting period which have arisen from transactions with related parties according to the IAS 24 are as follows: |
period was an expense of €55.136. | ||||||||
| Moschato, 12 November 2009 | |||||||||
| The President of the Board of Directors & Managing Director |
The Vice-President of the Board of Directors | The Financial Director | The Head of the Accounting Department | ||||||
| EVANGELOS-APOSTOLOS VAKAKIS SON OF GEORG. Passport no AB0631716/26-9-2006 |
IO ANNIS OIKO NO MOU SON OF CHRIST. Identity card no X 156531/2002 |
KALLIOPI VERNADAKI DAUGHTER OF EMMAN. identity card no @ 099860/2001 |
PANAGOTIS XIROS SON OF KON/NOS Identity card no ∧ 370348/1977 |
||||||
| tyne |
|||||||||
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.