Quarterly Report • May 1, 2018
Quarterly Report
Open in ViewerOpens in native device viewer
KSG Agro S.A. R.C.S. Luxembourg B 156.864
Unaudited Consolidated Financial Statements for the year ended 31 December 2017
| Statement of the Board of Directors and management's responsibility for the | |
|---|---|
| preparation and approval of the unaudited consolidated financial statements………………… | 3 |
| Unaudited Consolidated Statement of Financial Position………………………………………… | 7 |
| Unaudited Consolidated Income Statement……………………………………………………….… | 8 |
| Unaudited Consolidated Statement of Comprehensive Income/(Loss)………………………… 9 | |
| Unaudited Consolidated Statement of Cash Flows……………………………………………….… | 10 |
| Unaudited Consolidated Statement of Changes in Equity………………………………….………. | 12 |
| Notes to the unaudited Consolidated Financial Statements……………………………… |
13 |
The following statement is made with a view to clarify responsibilities of management and Board of Directors in relation to the unaudited consolidated financial statements of the KSG AGRO S.A. and its subsidiaries (further – the Group).
The Board of Directors and the Group's management are responsible for the preparation of the consolidated financial statements of the Group as of 31 December 2017 and for the year then ended in accordance with International Financial Reporting Standards (IFRS) as adopted by the European Union.
In preparing the consolidated financial statements, the Board of Directors and management are responsible for:
The Board of Directors and management are also responsible for:
In accordance with Article 3 of the law of Luxembourg of 11 January 2008 on the harmonisation of transparency requirements in relation to information about issuers whose securities are admitted to trading on a regulated market, we declare that, to the best of our knowledge, the consolidated financial statements for the year ended 31 December 2017, prepared in accordance with International Financial Reporting Standards as adopted by the European Union, give a true and fair view of the assets, liabilities, financial position and profit of the period of KSG Agro S.A. and its subsidiaries included in the consolidation taken as a whole. In addition, the management report includes a fair review of the development and performance of the business and the position of KSG Agro S.A. and its subsidiaries included in the consolidation taken as a whole, together with a description of the principal risks and uncertainties that they face.
The unaudited consolidated financial statements as of 31 December 2017 and for the year then ended were approved on 30 April 2018.
А.V. Skorokhod (Chief Executive Officer)
L.L. Omelchenko (Chief Financial Officer)
as at 31 December 2017
| 31 December 2017 |
31 December | ||
|---|---|---|---|
| In thousands of US dollars | Note | (unaudited) | 2016 |
| ASSETS | |||
| Non-current assets | |||
| Property, plant and equipment | 8 | 18,097 | 19,073 |
| Intangible assets | 9 | - | 33 |
| Long-term biological assets | 11 | 22,558 | 22,163 |
| Long-term receivables | - | 937 | |
| Deferred expense | 618 | 514 | |
| Deferred tax assets | 25 | 233 | 173 |
| Promissory notes receivable | - | 266 | |
| Term deposits | 12 | - | 1,534 |
| Total non-current assets | 41,506 | 44,693 | |
| Current assets | |||
| Current biological assets | 11 | 7,701 | 4,172 |
| Inventories and agricultural produced | 10 | 2,332 | 1,102 |
| Trade and other accounts receivable | 13 | 6,197 | 7,321 |
| Taxes recoverable and prepaid | 14 | - | 207 |
| Term deposits | 12 | 534 | - |
| Cash and cash equivalents | 12 | 760 | 1,107 |
| Total current assets | 17,524 | 13,909 | |
| TOTAL ASSETS | 59,030 | 58,602 | |
| EQUITY | |||
| Share capital | 15 | 150 | 150 |
| Share premium | 15 | 37,366 | 37,366 |
| Treasury shares | 15 | (112) | (112) |
| Retained earnings | (39,082) | (39,440) | |
| Currency translation reserve | (10,987) | (9,103) | |
| Equity attributable to the owners of the Company | (12,665) | (11,139) | |
| Non-controlling interests | 7,078 | 6,788 | |
| TOTAL EQUITY | (5,587) | (4,351) | |
| LIABILITIES | |||
| Non-current liabilities | |||
| Loans and borrowings | 16 | 22,531 | 20,896 |
| Long-term account payable | - | 253 | |
| Total non-current liabilities | 22,531 | 21,149 | |
| Current liabilities | |||
| Loans and borrowings | 16 | 24,659 | 24,393 |
| Trade and other accounts payable | 17 | 15,712 | 15,920 |
| Promissory notes issued | 18 | 1,384 | 1,365 |
| Taxes payable | 331 | 126 | |
| Total current liabilities | 42,086 | 41,804 | |
| TOTAL LIABILITIES | 64,617 | 62,953 | |
| TOTAL LIABILITIES AND EQUITY | 59,030 | 58,602 |
Approved for issue and signed on behalf of the Board of Directors on 30 April 2018.
А.V. Skorokhod (Chief Executive Officer)
L.L. Omelchenko (Chief Financial Officer)
The accompanying notes are an integral part of these consolidated financial statements
for the year ended 31 December 2017
| 2017 | |||
|---|---|---|---|
| In thousands of US dollars | Note | (unaudited) | 2016 |
| Revenue | 19 | 23,187 | 20,924 |
| Gain on initial recognition at fair value and net change in fair value of | |||
| biological assets less estimated point-of-sale costs | 11 | 9,666 | 10,595 |
| Cost of sales | 20 | (21,212) | (18,504) |
| Gross profit | 11,641 | 13,015 | |
| 350 | |||
| Government grant received | 14 | 178 | |
| Selling, general and administrative expenses | 21 | (1,487) | (1,630) |
| Other operating income | 22 | 735 | 4,395 |
| Operating profit | 11,239 | 15,958 | |
| Finance income | 24 | 671 | 1,492 |
| Finance expenses | 24 | (2,141) | (3,934) |
| Foreign currency exchange gain/(loss), net | 33 | (4,399) | (3,370) |
| Loss on impairment of goodwill | 9 | - | (315) |
| Other expenses | 23 | (4,477) | (5,985) |
| Gain/(Loss) on acquisition/(disposal) of subsidiaries and associates | 5 | (56) | - |
| Profit/ (loss) before tax | 837 | 3,846 | |
| Income tax benefit | 25 | 58 | 67 |
| Profit/ (loss) for the year | 895 | 3,913 | |
| Profit/ (loss) attributable to: | |||
| Owners of the Company | 358 | 1,831 | |
| Non-controlling interest | 6 | 537 | 2,082 |
| Profit/ (loss) for the year | 895 | 3,913 | |
Earnings per share
| Weighted-average number of common shares outstanding | 15 | 15,020,000 | 15,020,000 |
|---|---|---|---|
| Basic earnings per share, USD | 15 | 0.02 | 0.12 |
| Diluted earnings per share, USD | 15 | 0.02 | 0.12 |
Approved for issue and signed on behalf of the Board of Directors on 30 April 2018.
А.V. Skorokhod (Chief Executive Officer)
L.L. Omelchenko (Chief Financial Officer)
for the year ended 31 December 2017
| 2017 | |||
|---|---|---|---|
| In thousands of US dollars | Note | (unaudited) | 2016 |
| Profit/ (loss) for the year | 895 | 3,913 | |
| Other comprehensive income/(loss), net of income tax | |||
| Items that will not be reclassified subsequently to profit or loss: | - | - | |
| Items that will be reclassified subsequently to profit or loss: | |||
| Currency translation differences | (2,131) | (1,308) | |
| Related income tax impact | - | - | |
| Total comprehensive income/ (loss) for the year | (1,236) | 2,605 | |
Total comprehensive income/ (loss) attributable to:
| Owners of the Company | (1,526) | 1,689 |
|---|---|---|
| Non-controlling interests | 290 | 916 |
| Total comprehensive income/ (loss) for the year | (1,236) | 2,605 |
Approved for issue and signed on behalf of the Board of Directors on 30 April 2018.
А.V. Skorokhod (Chief Executive Officer)
L.L. Omelchenko (Chief Financial Officer)
for the year ended 31 December 2017
| In thousands of US dollars | Note | 2017 (unaudited) |
2016 |
|---|---|---|---|
| Cash flows from operating activities | |||
| Profit/ (loss) before tax | 837 | 3,846 | |
| Adjustments for: | |||
| Depreciation and amortization | 8,9 | 1,495 | 1,346 |
| Impairment and write-off of trade and other accounts receivable and VAT | 23 | 2,852 | 4,226 |
| Impairment of LLR | 9 | - | 169 |
| Write off of accounts payable | 22 | (586) | (3,325) |
| Impairment of inventory | 10 | 1,215 | 373 |
| Gain on initial recognition of biological assets and agricultural produced | 11 | (9,666) | (10,595) |
| Exchange differences | 33 | 4,399 | 3,370 |
| Finance expenses | 24 | 2,141 | 3,934 |
| Finance income | 24 | (671) | (1,492) |
| Gain/(loss) on subsidiaries disposal | 56 | - | |
| Goodwill impairment | 9 | - | 315 |
| Operating cash flows before working capital changes | 2,072 | 2,167 | |
| Change in trade and other accounts receivable | (1,543) | (862) | |
| Change in current biological assets | 1,587 | 325 | |
| Change in inventories and agricultural produce | 563 | 4,093 | |
| Change in trade and other accounts payable | (420) | (2,063) | |
| Cash generated from operations | 2,259 | 3,660 | |
| Interest paid | (1,199) | (1,653) | |
| Income tax paid | (7) | 7 | |
| Cash generated from / (used in) operating activities | 1,053 | 2,000 | |
| Cash flow from investment activities | |||
| Acquisition of property, plant and equipment | (1,206) | (668) | |
| Disposal of subsidiaries/(assets held for sale), net of cash disposed | (20) | - | |
| Interest received | 138 | 521 | |
| Settlement of accounts payable related to investment activities | (88) | (1,753) | |
| Net cash generated from / (used in) investment activities | (1,176) | (1,900) |
for the year ended 31 December 2017
| In thousands of US dollars | Note | 2017 (unaudited) |
2016 |
|---|---|---|---|
| Cash flow from financing activities | |||
| Proceeds from bank loans and other borrowings | 6,497 | 65 | |
| Repayment of bank loans | (6,655) | (109) | |
| Repayment of financial lease liabilities | (38) | (69) | |
| Net cash (used in) / received from financing activities | (196) | (113) | |
| Net (decrease)/increase in cash and cash equivalents | (319) | (13) | |
| Cash and cash equivalents at the beginning of the year | 12 | 1,107 | 1,147 |
| Effect of exchange rate differences on cash and cash equivalents | (28) | (27) | |
| Cash and cash equivalents at the end of the year | 12 | 760 | 1,107 |
Approved for issue and signed on behalf of the Board of Directors on 30 April 2018.
А.V. Skorokhod (Chief Executive Officer)
L.L. Omelchenko (Chief Financial Officer)
for the year ended 31 December 2017
| Attributable to owners of the Company | Non-controlling interest |
Total equity | |||||||
|---|---|---|---|---|---|---|---|---|---|
| In thousands of US dollars | Note | Share capital |
Share premium |
Treasury shares |
Currency translation reserve |
Retained earnings |
Total attributable to owners of the Company |
||
| Balance as at 31 December 2015 | 150 | 37,366 | (112) | (8,961) | (41,271) | (12,828) | 5,872 | (6,956) | |
| Loss for the year | - | - | - | - | 1,831 | 1,831 | 2,082 | 3,913 | |
| Other comprehensive income/ (loss) | - | - | - | (142) | - | (142) | (1,166) | (1,308) | |
| Total comprehensive loss for the year | - | - | - | (142) | 1,831 | 1,689 | 916 | 2,605 | |
| Balance as at 31 December 2016 | 150 | 37,366 | (112) | (9,103) | (39,440) | (11,139) | 6,788 | (4,351) | |
| Profit/ (loss) for the year |
- | - | - | - | 358 | 358 | 537 | 895 | |
| Other comprehensive income/ (loss) | - | - | - | (1,884) | - | (1,884) | (247) | (2,131) | |
| Total comprehensive income/ (loss) for the year | - | - | - | (1,884) | 358 | (1,526) | 290 | (1,236) | |
| Balance as at 31 December 2017 (unaudited) |
150 | 37,366 | (112) | (10,987) | (39,082) | (12,665) | 7,078 | (5,587) |
Approved for issue and signed on behalf of the Board of Directors on 30 April 2018.
А.V. Skorokhod (Chief Executive Officer)
L.L. Omelchenko (Chief Financial Officer)
The accompanying notes are an integral part of these consolidated financial statements
for the year ended 31 December 2017
KSG Agro S.A. (the "Company") was incorporated under the name Borquest S.A. on 16 November 2010 as a "Société Anonyme" under Luxembourg company law for an unlimited period. On 08 March 2011 the Company's name was changed to KSG Agro S.A.
The registered office of the Company is at 24, rue Astrid, L-1143 Luxembourg and the Company number with the Registre de Commerce is B 156 864.
The Company, its subsidiaries and joint operation (together referred to as the "Group") produces, processes and sells agricultural products and its business activities are conducted mainly in Ukraine.
The number of employees of the Group as at 31 December 2017 was 565 employees (31 December 2016: 577 employees).
The Group's parent is OLBIS Investments LTD S.A. (65%), registered in Panama and the ultimate controlling party is Mr. Sergiy Kasianov. Remain Group's shares (35%) listed on the Warsaw Stock Exchange.
The subsidiaries and principal activities of the companies forming the Group and the Parent's effective ownership interest as at 31 December 2017 and 2016 were as follows:
| Effective ownership ratio, % | ||||
|---|---|---|---|---|
| Operating entity | Principal activity | Country of registration |
31 December 2017 |
31 December 2016 |
| KSG Agro S.A. | Holding company | Luxembourg | Parent | Parent |
| KSG Agricultural and Industrial Holding LTD |
Subholding company | Cyprus | 100% | 100% |
| KSG Agro Polska | Trade of agricultural products |
Poland | 100% | 100% |
| KSG Energy Group LTD | Trade of pellet, dormant | Cyprus | 50% | 50% |
| Parisifia LTD | Intermediate holding company |
Cyprus | 50% | 50% |
| Abbondanza SA | Trade of agricultural products |
Switzerland | 50% | 50% |
| Enterprise №2 of Ukrainian agricultural and industrial holding LLC |
Agricultural production | Ukraine | 100% | 100% |
| Scorpio Agro LLC | Agricultural production | Ukraine | 100% | 100% |
| Goncharovo Agricultural LLC | Agricultural production | Ukraine | 100% | 100% |
| Agro-Trade House Dniprovsky LLC |
Agricultural production | Ukraine | 100% | 100% |
| Dnipro LLC | Agricultural production | Ukraine | 100% | 100% |
| KSG Trade House LTD | Trade of agricultural products |
Ukraine | 100% | 100% |
| Trade House of the Ukrainian Agroindustrial Holding LLC |
Agricultural production | Ukraine | 100% | 100% |
| Askoninteks LLC | Agricultural production | Ukraine | 100% | 100% |
| Agro Golden LLC | Agricultural production | Ukraine | 100% | 100% |
| Agro LLC | Lessor of equipment | Ukraine | 100% | 100% |
| SPE Promvok LLC | Lessor of equipment | Ukraine | 100% | 100% |
| Meat plant Dnipro LLC | Manufacture | Ukraine | 100% | 100% |
| Hlebna Liga LLC | Trader | Ukraine | 100% | 100% |
| Agrofirm Vesna LLC | Agricultural production | Ukraine | 100% | 100% |
| Agrotrade LLC | Agricultural production | Ukraine | 50% | 50% |
| Factor D LLC | Agricultural production | Ukraine | 50% | 50% |
| Rantye LLC | Agricultural production | Ukraine | 50% | 50% |
for the year ended 31 December 2017
| Effective ownership ratio, % | ||||
|---|---|---|---|---|
| Operating entity | Principal activity | Country of registration |
31 December 2017 |
31 December 2016 |
| PrJSC Pererobnyk | Flour and animals' feed producing |
Ukraine | 25% | 25% |
| Agroplaza LLC | Intermediate holding company |
Ukraine | 50% | 50% |
| Stepove LLC | Agricultural production | Ukraine | 50% | 50% |
| Dzherelo LLC | Agricultural production | Ukraine | 50% | 50% |
| Kolosyste LLC | Agricultural production | Ukraine | 50% | 50% |
| Hlebodar LLC *** | Agricultural production | Ukraine | - | 50% |
| Ukrzernoprom - Prudy LLC * | Agricultural production | Ukraine | 50% | 50% |
| Ukrzernoprom - Uyutne LLC * | Agricultural production | Ukraine | 50% | 50% |
| Ukrzernoprom - Kirovske LLC * | Agricultural production | Ukraine | 50% | 50% |
| Ukrzernoprom - Yelizavetove LLC * |
Agricultural production | Ukraine | 50% | 50% |
| KSG Dnipro LLC (SFG Bulah LLC) |
Agricultural production | Ukraine | 100% | 100% |
| Ranniy Ranok LLC** | Agricultural production | Ukraine | - | 100% |
| Pererobnyk LLC PE | Flour and animals' feed producing, dormant |
Ukraine | 25% | 25% |
Companies marked with * are located in Crimea. The Group has no operating control over them starting from 01 October 2014, so deconsolidation of these companies was provided and net assets were written off to zero.
On the annual basis companies with voting rights less than 51% tests for the compliance with IFRS 10 regarding existence of control. In these consolidated financial statements presented subsidiaries with absolute control over operating activity and cash flows and total responsibilities for the incurred profits or losses.
The 100% of the ownership rights in Ranniy Ranok LLC** was disposed in 2017.
The 50% of the ownership rights in Hlebodar LLC*** was disposed in 2017. The Group has no operating control over it starting from 01 October 2014, so deconsolidation of this company was provided and net assets were written off to zero.
These consolidated financial statements are presented in thousand of US dollars ("USD"), unless otherwise stated.
These consolidated financial statements have been prepared in accordance with International Financial Reporting Standards ("IFRS") as issued by the International Accounting Standards Board ("IASB") and interpretations of IFRS issued by International Financial Reporting Interpretations Committee ("IFRIC") and as adopted by the European Union. These consolidated financial statements have been prepared under the historical cost convention, as modified by the recognition of biological assets and agricultural produce based on fair value less costs to sell.
Ukrainian economy suffered a deep slump in 2014-2016 due to the political instability, the escalation of the conflict in the Donetsk and Luhansk regions and unfavorable global markets for key export-oriented sectors. Since 2017 the Ukrainian economy has demonstrated a slight recovery amid overall macroeconomics stabilization supported by a rise in domestic investment, revival in household consumption, increase in agricultural and industrial production, construction activity and improved environment on external markets. Ukraine returned to international debt capital markets, having issued a record USD 3 billion 15-year Eurobond at 7.375% in September 2017, which smoothed external debt maturity profile of Ukraine.
The inflation rate in Ukraine stood at 13.7% for 2017 (as compared to 12.4% for 2016 and 43.3% for 2015) while GDP continued to grow at 2.1% (1% in 2016).
As at the date of this report the official NBU exchange rate of Hryvnia against US dollar was UAH 26.20 per USD 1, compared to UAH 28.07 per USD 1 as at 31 December 2017 and UAH 27.19 per USD 1 as at 31 December 2016. In 2017 there has been a further easing of currency control restrictions that were introduced in 2014–2015. In particular, the
for the year ended 31 December 2017
required share of foreign currency for mandatory sale was decreased from 75% to 50% starting from 4 April 2017 and the settlement period for export-import transactions in foreign currency was increased from 90 to 180 days starting from 26 May 2017. In addition, starting from 13 June 2016 Ukrainian companies are permitted to pay dividends to non-residents with a limit of USD 5 million per month. Starting from 15 November 2017 the limit for dividends related to the periods up to 2013 was set at USD 2 million per month.
The IMF has continued to support the Ukrainian government under the four-year Extended Fund Facility ("EFF") Programme approved in March 2015, providing the fourth tranche of approximately USD 1 billion in April 2017. Further disbursements of IMF tranches depend on the continued implementation of Ukrainian government reforms, and other economic, legal and political factors.
The banking system remains fragile due to its weak level of capital, low asset quality caused by the economic situation, currency depreciation, changing regulations and other factors.
The relationships between Ukraine and the Russian Federation have remained strained. On 1 January 2016, the agreement on the free trade area between Ukraine and the EU came into force. Just after that, the Russian government implemented a trading embargo on many key Ukrainian export products. In response, the Ukrainian government implemented similar measures against Russian products.
The conflict in the parts of Eastern Ukraine which started in spring 2014 has not been resolved to date. In January–March 2017, there was some escalation of military confrontation along the line of contact of the conflicting parties. The National Security and Defence Council of Ukraine issued resolution in March 2017 that completely suspended any freight transportation between the controlled and non-controlled territory of Ukraine, and this continues to date. In February– March 2017, the self-proclaimed authorities in the non-controlled territory announced their intention to seize business assets located in the non-controlled territory and to require businesses to comply with various local fiscal, regulatory and other requirements which contravene Ukrainian legislation.
In determining the appropriate basis of preparation of the consolidated financial statements, the Directors are required to consider whether the Group can continue in operational existence for the foreseeable future. The financial performance of the Group is naturally dependent upon the weather conditions in areas of operations and wider economic environment of Ukraine.
Due to loss of control over Crimea subsidiaries, the Group's financial position and performance in 2014 significantly deteriorated. That caused significant difficulties with timely debt repayment and breach of loan covenants. Also Group's ability to continue its operations within foreseeable future was questioned. To deal with new challenges, In September 2014 the Group's management changed their development strategy. New strategy focused on: optimization of internal operating processes; focus on farming and pig breeding; decrease of loan burden; focusing on export contracts with existing customers. Still the Group management has been successful in implementation of changed strategy and stabilisation of Group financial performance:
Also at the beginning of June 2016, Group Management signed new international sales contracts with Georgian retailers on sales of pork. These contracts allow to guaranty 25% of sales from pig breeding.
for the year ended 31 December 2017
All above mentioned Management actions resulted in stabilizing of the Group financial position and performance in 2017. For the year ended 31 December 2017, the Company had comprehensive loss of USD 1,236 thousand (2016: comprehensive income of USD 2,605 thousand). On the results of operation activity, in 2017 the Company received operating profit USD 11,239 thousand (2016: operating profit USD 15,958 thousand).
The Group Management concludes that, as the risks and uncertainties described above included in the cash flow forecast with conservative assumptions are covered by restructuring of overdue borrowings, there is a reasonable expectation that the Company can continue its operations in the foreseeable future and, accordingly, has formed a judgment that it is appropriate to prepare the consolidated financial statements as at and for the year ended 31 December 2017 on a going concern basis. If the Company is not successful in debt restructuring plan, the going concern assumption might not be relevant any longer for the Group or its components. The consolidated financial statements would then need to be totally or partially amended to an extent which today cannot be estimated in respect of: the valuation of the assets at their liquidation value, the incorporation of any potential liability and the reclassification of non-current assets and liabilities into current assets and liabilities.
Group recognises controls on subsidiary if next criteria are met:
Subsidiaries are consolidated from the date on which control is transferred to the Group (acquisition date) and are deconsolidated from the date on which control ceases.
The acquisition method of accounting is used to account for the acquisition of subsidiaries. Identifiable assets acquired and liabilities and contingent liabilities assumed in a business combination are measured at their fair values at the acquisition date, irrespective of the extent of any non-controlling interest.
The Group measures non-controlling interest that represents present ownership interest and entitles the holder to a proportionate share of net assets in the event of liquidation on a transaction by transaction basis, either at: (a) fair value, or (b) the non-controlling interest's proportionate share of net assets of the acquiree. Non-controlling interests that are not present ownership interests are measured at fair value.
for the year ended 31 December 2017
Goodwill is measured by deducting the net assets of the acquiree from the aggregate of the consideration transferred for the acquiree, the amount of non-controlling interest in the acquiree and the fair value of an interest in the acquiree held immediately before the acquisition date. Any negative amount ("negative goodwill") is recognised in profit or loss after management reassesses whether it identified all the assets acquired and all liabilities and contingent liabilities assumed and reviews the appropriateness of their measurement.
The consideration transferred for the acquiree is measured at the fair value of the assets given up, equity instruments issued and liabilities incurred or assumed, including fair value of assets or liabilities from contingent consideration arrangements but excludes acquisition related costs such as advisory, legal, valuation and similar professional services. Transaction costs related to the acquisition and incurred for issuing equity instruments are deducted from equity and all other transaction costs associated with the acquisition are expensed.
Intercompany transactions, balances and unrealised gains on transactions between Group subsidiaries are eliminated. Unrealised losses are also eliminated unless the cost cannot be recovered. The Company and all of its subsidiaries use uniform accounting policies consistent with the Group's policies.
Non-controlling interest is that part of the net results and of the equity of a subsidiary attributable to interests which are not owned, directly or indirectly, by the Group. Non-controlling interest is recorded as a separate component of the Group's equity.
Goodwill. Goodwill on acquisitions of subsidiaries is presented within intangible assets in the consolidated statement of financial position. It is carried at cost less accumulated impairment, if any. The Group tests goodwill for impairment at least annually and whenever there are indications that goodwill may be impaired. Goodwill is allocated to cash-generating units for the purpose of impairment testing. The allocation is made to those cash-generating units or groups of cash-generating units that are expected to benefit from the business from which the goodwill arose. Such units or groups of units represent the lowest level at which the Group monitors goodwill and are not larger than an operating segment.
Joint operations. The Group accounts for the interest in the joint operations to the extent of:
Depending on their classification financial instruments are carried at fair value or amortised cost as described below.
Fair value is price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.
Valuation techniques such as discounted cash flow models or models based on recent arm's length transactions or consideration of financial data of the investees are used to measure at fair value certain financial instruments for which external market pricing information is not available. Valuation techniques may require assumptions not supported by observable market data. Disclosures are made in these financial statements if changing any such assumptions to a reasonably possible alternative would result in significantly different profit, income, total assets or total liabilities.
Transaction costs are incremental costs that are directly attributable to the acquisition, issue or disposal of a financial instrument. An incremental cost is one that would not have been incurred if the transaction had not taken place.
Transaction costs include fees and commissions paid to agents (including employees acting as selling agents), advisors, brokers and dealers, levies by regulatory agencies and securities exchanges, and transfer taxes and duties. Transaction costs do not include debt premiums or discounts, financing costs or internal administrative or holding costs.
Amortised cost is the amount at which the financial instrument was recognised at initial recognition less any principal repayments, plus accrued interest, and for financial assets less any write-down for incurred impairment. Accrued interest includes amortisation of transaction costs deferred at initial recognition and of any premium or discount to maturity amount using the effective interest method. Accrued interest income and accrued interest expense, including both accrued coupon and amortised discount or premium (including fees deferred at origination, if any), are not presented separately and are included in the carrying values of related items in the statement of financial position.
for the year ended 31 December 2017
The effective interest method is a method of allocating interest income or interest expense over the relevant period, so as to achieve a constant periodic rate of interest (effective interest rate) on the carrying amount. The effective interest rate is the rate that exactly discounts estimated future cash payments or receipts (excluding future credit losses) through the expected life of the financial instrument or a shorter period, if appropriate, to the net carrying amount of the financial instrument. The effective interest rate discounts cash flows of variable interest instruments to the next interest repricing date, except for the premium or discount which reflects the credit spread over the floating rate specified in the instrument, or other variables that are not reset to market rates. Such premiums or discounts are amortised over the whole expected life of the instrument. The present value calculation includes all fees paid or received between parties to the contract that are an integral part of the effective interest rate.
Classification of financial assets. The Group classifies all of its financial assets as loans and receivables. Loans and receivables are unquoted non-derivative financial assets with fixed or determinable payments other than those that the Group intends to sell in the near term. Loans and receivables are accounted for at amortized cost using the effective interest method, net of provision for impairment after their initial evaluation. Loans and receivables that mature more than 12 months after the consolidated statement of financial position date are included into non-current assets. The Group's financial assets are long term receivables, promissory note receivables, term deposits, trade and other accounts receivable, cash and cash equivalents.
Classification of financial liabilities. The Group's financial liabilities include loans, borrowings, trade and other payables, financial lease, promissory notes issued and derivative financial instruments. Financial liabilities are measured subsequently at amortised cost using the effective interest method except for derivatives and financial liabilities designated at FVTPL, which are carried subsequently at fair value with gains or losses recognised in profit or loss (other than derivative financial instruments that are designated and effective as hedging instruments).
Loans and borrowings. Borrowings are recognised initially at fair value, net of transaction costs incurred, and are subsequently carried at amortised cost using the effective interest method. Any difference between the proceeds, net of transaction costs, and the redemption value is recognised in profit or loss over the period of the borrowings using the effective interest method. Borrowings are classified as current liabilities unless the Group has an unconditional right to defer settlement of the liability for at least twelve months after the balance sheet date.
Trade and other payables. Trade payables are accrued when the counterparty performs its obligations under the contract and are carried at amortised cost using the effective interest method.
Financial assistance payable. Financial assistance payable is initially recognised at the fair value and carried at amortised cost using the effective interest method. Financial assistance is disclosed within trade and other payables.
Initial recognition of financial instruments. Derivatives are initially recorded at fair value. All other financial instruments are initially recorded at fair value plus transaction costs. Fair value at initial recognition is best evidenced by the transaction price. A gain or loss on initial recognition is only recorded if there is a difference between fair value and transaction price which can be evidenced by other observable current market transactions in the same instrument or by a valuation technique whose inputs include only data from observable markets.
Derecognition of financial assets. The Group derecognises financial assets when (a) the assets are redeemed or the rights to cash flows from the assets otherwise expire or (b) the Group has transferred the rights to the cash flows from the financial assets or entered into a qualifying pass-through arrangement while (i) also transferring substantially all risks and rewards of ownership of the assets or (ii) neither transferring nor retaining substantially all risks and rewards of ownership but not retaining control. Control is retained if the counterparty does not have the practical ability to sell the asset in its entirety to an unrelated third party without needing to impose additional restrictions on the sale.
Land lease rights. Land lease rights acquired in business combinations are initially recognised at their fair value and subsequently are carried at cost less accumulated amortisation and impairment. When agreements on the right to lease land are renegotiated, the Group capitalises incurred costs relating to the agreement prolongation and revises useful lives of land lease rights based on the prolonged term. Recognized on consolidation lease agreements are amortized on straight line method over the term of the agreements without considering possible prolongation.
Property, plant and equipment. Property, plant and equipment items are stated at cost less accumulated depreciation and, where applicable, accumulated impairment. Such cost includes the cost of replacing part of the property, plant and equipment and borrowing costs for long-term construction projects, if the recognition criteria are met. All repair and maintenance costs are expensed as incurred. An item of property, plant and equipment and any significant part initially recognised is derecognised upon disposal or when no future economic benefits are expected from its use or disposal. Any gain or loss arising on derecognition of the asset (calculated as the difference between the net disposal proceeds and the carrying amount of the asset) is included in profit or loss when the asset is derecognised. The assets residual
for the year ended 31 December 2017
values, useful lives and methods of depreciation are reviewed at each financial year end and adjusted prospectively, if appropriate.
Construction-in-progress represents the cost of properties, plant and equipment which have not yet been completed less any accumulated impairment. This includes cost of construction works, cost of plant and equipment and other direct costs.
The Group leases the land on which its operations are located under operating lease agreements and therefore land is not included in the consolidated financial statements.
At each end of each reporting period management assesses whether there is any indication of impairment of property, plant and equipment. If any such indication exists, management estimates the recoverable amount, which is determined as the higher of an asset's fair value less costs to sell and its value in use. The carrying amount is reduced to the recoverable amount and the impairment is recognised in profit or loss. An impairment recognised for an asset in prior years is reversed where appropriate if there has been a change in the estimates used to determine the asset's value in use or fair value less costs to sell. Gains and losses on disposals are determined by comparing proceeds with the carrying amount and are recognised in profit or loss.
Depreciation. Depreciation of property, plant and equipment is calculated using the straight-line method to allocate their cost to their residual values over their estimated useful lives:
| Useful lives in years | |
|---|---|
| Buildings and structures | 5-30 |
| Agricultural equipment | 3-15 |
| Vehicles and office equipment | 3-17 |
The residual value of an asset is the estimated amount that the Group would currently obtain from disposal of the asset less the estimated costs of disposal, if the asset were already of the age and in the condition expected at the end of its useful life.
Operating leases. Where the Group is a lessee in a lease which does not transfer substantially all the risks and rewards incidental to ownership from the lessor to the Group, the total lease payments are charged to profit or loss on a straight-line basis over the lease term. The lease term is the non-cancellable period for which the lessee has contracted to lease the asset together with any further terms for which the lessee has the option to continue to lease the asset, with or without further payment, when at the inception of the lease it is reasonably certain that the lessee will exercise the option.
Income taxes. The current income tax charge is calculated on the basis of the tax laws enacted or substantively enacted at the balance sheet date in the countries where the Group's subsidiaries operate and generate taxable income. Management periodically evaluates positions taken in tax returns with respect to situations in which applicable tax regulations are subject to interpretation and establishes provisions where appropriate on the basis of amounts expected to be paid to the tax authorities. The income tax charge comprises current tax and deferred tax and is recognised in profit or loss for the year, except if it is recognised in other comprehensive income or directly in equity because it relates to transactions that are also recognised, in the same or a different period, in other comprehensive income or directly in equity.
Current tax is the amount expected to be paid to, or recovered from, the taxation authorities in respect of taxable profits or losses for the current and prior periods. Taxes other than on income are recorded within operating expenses.
Deferred income tax is provided using the balance sheet liability method for tax loss carry forwards and temporary differences arising between the tax bases of assets and liabilities and their carrying amounts for financial reporting purposes. In accordance with the initial recognition exemption, deferred taxes are not recorded for temporary differences on initial recognition of an asset or a liability in a transaction other than a business combination if the transaction, when initially recorded, affects neither accounting nor taxable profit. Deferred tax liabilities are not recorded for temporary differences on initial recognition of goodwill, and subsequently for goodwill which is not deductible for tax purposes. Deferred tax balances are measured at tax rates enacted or substantively enacted at the end of the reporting period, which are expected to apply to the period when the temporary differences will reverse or the tax loss carry forwards will be utilised. Deferred tax assets and liabilities are netted only within the individual companies of the Group. Deferred tax assets for deductible temporary differences and tax loss carry forwards are recorded only to the extent that it is probable that future taxable profit will be available against which the deductions can be utilised.
for the year ended 31 December 2017
Special tax for agricultural producers. The Company's subsidiaries in Ukraine engaged in the production, processing and sale of agricultural products may opt for paying a special tax for agricultural producers ("Group #4 of Tax payers defined in Tax Code of Ukraine") in lieu of corporate income tax, land tax, duties for special use of water objects, municipal tax, vehicle tax, duties for geological survey works and duties for trade patents if the revenues from sale of their self-grown agricultural products constitute not less than 75% of their total gross revenues. The amount of special tax for agricultural producers is assessed at 0.81% on the deemed value of the land plots owned or leased by the entity (as determined by the relevant State authorities). As at 31 December 2017 four Ukrainian subsidiaries of the Group elected to pay special tax (31 December 2016: 5). The rest of the Group's entities are subject to regular income tax.
Value added tax. In Ukraine VAT is levied at two rates: 20% on sales and imports of goods within the country, works and services and 0% on the export of goods and provision of works or services to be used outside Ukraine. Output VAT on the sale of goods and services is accounted for on the date the goods/services are delivered to a customer or the date the payment is received from the customer, whichever is earlier. Input VAT is accounted for as follows: entitlement to an input tax credit for purchases arises when VAT invoice is received which is issued on the earlier of the date of payment to the supplier or the date, on which the goods/services are received or entitlement to an input tax credit for imported goods or services arises on the date the tax is paid.
VAT related to sales and purchases is recognised in the statement of financial position on a net basis and disclosed as an asset or liability to the extent it has been recorded in VAT declarations. Prepayments issued and prepayments received are disclosed in these consolidated financial statements net of VAT balances as it is expected that such balances will be settled by delivery of the underlying product or service.
The Group's subsidiaries involved in the production and sale of agricultural produce and that meet certain other criteria are subject to a privileged VAT regime. For such qualifying entities, the net VAT payable is not transferred to the State authorities, but is retained in the business for use in agricultural production. Such net VAT liabilities are credited to profit and loss as government grants.
Government grants. According to the Ukrainian VAT legislation VAT which agricultural producers charge on sales of agricultural produce, net of VAT paid on purchases, is not transferred to the State budget but can be retained for use in agricultural production. These government grants are recognised in profit or loss for the year once the Group makes the qualifying expenditures on agricultural supplies or equipment.
Biological assets. Biological assets represent crops in the field and livestock and are measured at fair value less costs to sell.
Crops in the field. The fair value of crops in the field is determined by using valuation techniques, as there is no market for winter crops and other long-term crops of the same physical condition. The fair value of the Group's biological assets is calculated as the present value of anticipated future cash flows from the asset before tax. The fair value calculation of crops in the field is based on the existing field under crops and the assessments regarding expected crop yield on harvest, time of harvest, future cultivation, treatment, harvest costs and selling prices. The discount rate is determined by reference to weighted-average cost capital based on risk profile of the Group.
Livestock. The fair value of non-current livestock is determined by using valuation techniques, as there is no market for sows of the same physical conditions, such as weight, age and breed. The fair value of livestock is based on expected litter of piglets, expected volume of meat at the date of slaughter, respective anticipated prices, average expected productive lives of the livestock and future production costs. The discount rate is determined by reference to current market determined pre-tax rate.
A gain or loss arising on initial recognition of a biological asset at the fair value less costs to sell and from a change in the fair value less costs to sell of a biological asset at each subsequent reporting date is included in income statement in the period in which it arises.
The biological assets are classified as current or non-current depending on the expected pattern of consumption of the economic benefits embodied in the biological assets. Dairy cattle, sows, fruit gardens and long-term grass are classified as non-current and livestock husbandry and winter crops are classified as current biological assets.
Cost of agricultural preparation of fields before seeding is recorded as work-in-progress in inventories. After seeding the cost of field preparation is reclassified to biological assets held at fair value.
Agricultural produce. Agricultural produce harvested from the Group's biological assets is measured at its fair value less estimated costs to sell at the date of harvest.
for the year ended 31 December 2017
Inventories. Inventories are recorded at the lower of cost and net realisable value. Cost of inventory is determined on the first in first out basis. The cost of work in progress comprises fuel and other raw material, direct labour, depreciation and amortization, other direct costs and related production overheads (based on normal operating capacity) but excludes borrowing costs. Net realisable value is the estimated selling price in the ordinary course of business, less the estimated cost of completion and selling expenses.
Trade and other receivables. Trade and other receivables are recognised initially at fair value and subsequently measured at amortised cost using the effective interest method, less provision for impairment.
Advances issued. Advances issued to suppliers are carried at cost less provision for impairment. An advance issued is classified as non-current when the goods or services relating to the prepayment are expected to be obtained after one year, or when the advance relates to an asset which will itself be classified as non-current upon initial recognition. Advances issued to acquire assets are transferred to the carrying amount of the asset once the Group has obtained control of the asset and it is probable that future economic benefits associated with the asset will flow to the Group. Other advances are written off to profit or loss when the services relating to the advances are received. If there is an indication that the assets or services relating to an advance will not be received, the carrying value of the advance is written down accordingly and a corresponding impairment is recognised in profit or loss.
Impairment of financial assets carried at amortised cost. Impairment are recognised in profit or loss when incurred as a result of one or more events ("loss events") that occurred after the initial recognition of the financial asset and which have an impact on the amount or timing of the estimated future cash flows of the financial asset or group of financial assets that can be reliably estimated. If the Group determines that no objective evidence exists that impairment was incurred for an individually assessed financial asset, whether significant or not, it includes the asset in a group of financial assets with similar credit risk characteristics, and collectively assesses them for impairment. The primary factors that the Group considers in determining whether a financial asset is impaired are its overdue status and realisability of related collateral, if any. The following other principal criteria are also used to determine whether there is objective evidence that an impairment has occurred:
If the terms of an impaired financial asset held at amortised cost are renegotiated or otherwise modified because of financial difficulties of the counterparty, impairment is measured using the original effective interest rate before the modification of terms.
Impairment are always recognised through an allowance account to write down the asset's carrying amount to the present value of expected cash flows (which exclude future credit losses that have not been incurred) discounted at the original effective interest rate of the asset. The calculation of the present value of the estimated future cash flows of a collateralised financial asset reflects the cash flows that may result from foreclosure less costs for obtaining and selling the collateral, whether or not foreclosure is probable.
Uncollectible assets are written off against the related impairment provision after all the necessary procedures to recover the asset have been completed and the amount of the loss has been determined. Subsequent recoveries of amounts previously written off are credited to impairment account within the profit or loss for the year.
Cash and cash equivalents. Cash and cash equivalents includes cash on hand, deposits held at call with banks, and other short-term, highly liquid investments with original maturities of three months or less. For the purpose of the consolidated cash flow statement, cash and cash equivalents consist of cash as defined above, net of outstanding bank overdrafts, if any.
Share capital. Ordinary shares are classified as equity. Share premium is the difference between the fair value of the consideration received for the issue of shares and the nominal value of the shares. The share premium account can only be used for limited purposes, which do not include the distribution of dividends, and is otherwise subject to the provisions of the legislation in Luxembourg on reduction of share capital.
for the year ended 31 December 2017
Borrowing costs. General and specific borrowing costs directly attributable to the acquisition, construction or production of qualifying assets, which are assets that necessarily take a substantial period of time to get ready for their intended use or sale, are added to the cost of those assets, until such time as the assets are substantially ready for their intended use or sale.
All other borrowing costs are recognised in profit or loss in the period in which they are incurred.
Provisions for liabilities and charges. Provisions for liabilities and charges are non-financial liabilities of uncertain timing or amount. They are accrued when the Group has a present legal or constructive obligation as a result of past events, it is probable that an outflow of resources embodying economic benefits will be required to settle the obligation, and a reliable estimate of the amount of the obligation can be made.
Employee benefits - defined contribution plan. The Group makes statutory unified social contribution to the Pension Fund of Ukraine in respect of its Ukrainian based employees. The contributions are calculated as a percentage of current gross salary and are expensed when incurred.
Wages, salaries, unified social contribution to Pension Fund of Ukraine, paid annual leave and sick leave, bonuses are accrued in the year in which the associated services are rendered by the employees of the Group.
Functional and presentation currency. The currency of each consolidated entity is the currency of the primary economic environment in which the entity operates. The functional currency for the majority of the consolidated entities is the Ukrainian hryvnia. As the Group's management uses USD when monitoring operating results and financial conditions of the Group, the presentation currency of the financial statements is USD. All information in USD has been rounded to the nearest thousand, except when otherwise indicated. The results and financial position of all the group entities (none of which has the currency of a hyper-inflationary economy) that have a functional currency different from the presentation currency are translated into the presentation currency as follows:
Transactions denominated in currencies other than the relevant functional currency are translated into the functional currency using the exchange rate prevailing at the date of the transaction. Foreign exchange gains and losses resulting from settlement of such transactions and from the translation of foreign currency denominated monetary assets and liabilities at year end, are recognized in profit or loss. Translation at year end does not apply to nonmonetary items.
When control over a foreign operation is lost, the previously recognised exchange differences on translation to a different presentation currency are reclassified from other comprehensive income to profit or loss for the year as part of the gain or loss on disposal. On partial disposal of a subsidiary without loss of control, the related portion of accumulated currency translation differences is reclassified to non-controlling interest within equity.
Goodwill and fair value adjustments arising on the acquisition of a foreign entity are treated as assets and liabilities of the foreign entity and translated at the closing rate.
The exchange rates used for translating foreign currency balances were:
| 2017 (unaudited) | 2016 | |
|---|---|---|
| USD/UAH as of 31 December | 28.0672 | 27.1909 |
| USD/UAH average for the year | 26.6006 | 25.5873 |
| EUR/UAH as of 31 December | 33.4954 | 28.4226 |
| EUR/UAH average for the year | 30.0753 | 28.3116 |
Revenue recognition. Revenues from sales of goods are recognised at the point of transfer of risks and rewards of ownership of the goods. If the Group agrees to transport goods to a specified location, revenue is recognised when the goods are passed to the customer at the destination point.
Revenues from rendering of services are recognised in the accounting period in which the services are rendered, by reference to stage of completion of the specific transaction assessed on the basis of the actual service provided as a
proportion of the total services to be provided.
Revenues are shown net of Value Added Tax and discounts. Revenues are measured at the fair value of the consideration received or receivable.
Finance income and costs. Finance income and costs mainly comprise interest income and cash on equivalents and bank deposits, interest expense on borrowings and finance leases and exchange differences on borrowings.
Segment reporting. Operating segments are reported in a manner consistent with the internal reporting provided to the Group's chief operating decision maker. Segments whose revenue, result or assets are ten percent or more of all the segments are reported separately.
The Group makes estimates and assumptions that affect the amounts recognised in the consolidated financial statements. Estimates and judgements are continually evaluated and are based on management's experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. Management also makes certain judgements, apart from those involving estimations, in the process of applying the Group's accounting policies. Judgements that have the most significant effect on the amounts recognised in the consolidated financial statements and estimates that can cause a significant adjustment to the carrying amount of assets and liabilities within the next year are:
Biological assets. In the absence of observable market prices for biological assets in their condition at the reporting dates, the fair value of biological assets was estimated as the present value of future net cash flows expected to be generated from the assets discounted at a current market-determined pre-tax rate.
Fair values of biological assets are based on the following key assumptions:
The methodology and assumptions used for estimating both the amount and timing of future cash flows are reviewed regularly to reduce any differences between estimates and actual numbers. The key assumptions used to determine the fair value of biological assets presented in Note 11.
Agricultural produce. Agricultural produce is the harvested product of the Group's biological assets. It is recorded at its estimated fair value less costs to sell, at the point of harvest. The determination of fair value for a biological asset or agricultural produce is facilitated by grouping the produce according to significant attributes; for example, by type or quality. The fair value of each group of agricultural produce at the end of the reporting period is determined as lower of the available average market price for similar products at the point of harvest and net realizable value. The methodology and assumptions used for estimating both the amount and timing of future cash flows are reviewed regularly to reduce any differences between estimates and actual numbers. A 10% increase or decrease in market prices compared to the selling prices used would result in an increase or decrease in the fair value of agricultural produce of USD 442 thousand (31 December 2016: USD 321 thousand).
Allowance for doubtful receivables. The Group periodically assesses recoverability of receivables from main debtors. In the case objective evidence of uncollectability is in place, allowance is provided for the amount of doubtful receivables. No allowance for receivables from related parties is charged. Additionally a general provision for doubtful debts is provided on all receivables due for more than 365 days.
Cost of inventories. At each reporting date the Group carries out assessment of goods for signs impairment of initial value. As at 31 December 2017 the Group's Management uses method of individual assessment of each unit of goods. The same approach was used in 2016.
Goodwill. Goodwill arising from the acquisition of subsidiaries is tested for impairment annually as at 31 December and when circumstances indicate that the carrying value may be impaired. Impairment is determined for goodwill by
for the year ended 31 December 2017
assessing the recoverable amount (estimated under five-year cash flows financial plans) of each CGU (or group of CGUs) to which the goodwill relates. When the recoverable amount of the CGU is less than its carrying amount, an impairment is recognised. Impairment relating to goodwill cannot be reversed in the future periods.
Useful lives. Management estimates are necessary to identify the useful lives of property, plant and equipment. Management uses its expertise and judgment in reassessing the remaining useful lives of major items at each reporting date.
Subsidiaries. The Group consolidates the result of Parisifia Trading Ltd (Cyprus), KSG Energy Group Ltd (Cyprus) and Abondanza S.A. (Switzerland) although it only holds 50% of the voting rights, because it has the power to govern its financial and operating policies through arrangements with the other 50% shareholder. The Group also consolidates the results of Pererobnyk PrJSC, a company in which it holds 25% of the voting rights, because it has the power to govern its financial and operating policies through its sole presence in the supervisory and management boards of the company and ability to determine remuneration of its representatives in these governance bodies. Majority of the supervisory and management board members are employees of other entities of the Group. Judgement is required to determine whether the substance of the relationship between the Group and a subsidiary indicates that the entity is controlled by the Group. In making this judgement management considered arrangements with the other shareholders of the subsidiary.
Fair value measurement. Management uses valuation techniques to determine the fair value of financial instruments (where active market quotes are not available – Note 16) and non-financial assets (Note 9, 11). This involves developing estimates and assumptions consistent with how market participants would price the instrument. Management bases its assumptions on observable data as far as possible but this is not always available. In that case management uses the best information available. Estimated fair values may vary from the actual prices that would be achieved in an arm's length transaction at the reporting date.
Income tax and deferred taxes The Group is subject to income taxes in numerous jurisdictions. Significant estimates are required in determining the worldwide provision for income taxes. There are many transactions and calculations for which the ultimate tax determination is uncertain. The Group recognises liabilities for anticipated tax audit issues based on estimates of whether additional taxes will be due. Where the final tax outcome of these matters is different from the amounts that were initially recorded, such differences will impact the current tax and deferred tax provisions.
Deferred tax assets are recognized for all unused tax losses to the extent that it is probable that taxable profit will be available against which the losses can be utilized. Significant management judgment is required to determine the amount of deferred tax assets that can be recognized, based upon the likely timing and level of future taxable profits together with future tax planning strategies.
During the year ended 31 December 2017, the Group disposed 100% of the ownership in Ranniy Ranok LLC. During the years 2017 and 2016, no acquisitions took place as well as during the year ended 31 December 2016 there were no disposals.
As at 13 August 2017, the 100% share of subsidiary Ranniy Ranok LLC was disposed for UAH 10,000 (USD 389). Based on subsidiary financials as at the date of the disposal the related impacts were as follows:
| In thousands of US dollars | Ranniy Ranok LLC |
|---|---|
| Voting right disposed | (100)% |
| Effective interest attributable to the owners of the Company | (100)% |
| Inventories | 46 |
| Cash and cash equivalents | 20 |
| Biological assets | 263 |
| Taxes receivable | 3 |
| Accounts receivable | 765 |
| Accounts payable | (1,041) |
| Fair value of 100% of net assets | 56 |
| Loss on disposal | (56) |
| Total consideration received | - |
| Cash and cash equivalents disposed | (20) |
| Outflow of cash on disposal | (20) |
for the year ended 31 December 2017
The summary disclosure of non-controlling interest as at 31 December 2017 and 2016 is presented below:
| In thousands of US dollars | Portion | Voting rights |
Profit or loss attributable to NCI |
OCI attributable to NCI |
Net assets attributable to NCI |
Dividends paid to NCI |
|---|---|---|---|---|---|---|
| As at 31 December 2017 (unaudited) |
||||||
| Parisifia ltd Group | 50% | 50% | 537 | (275) | 9,421 | - |
| PrJSC Pererobnyk | 75% | 50% | - | 28 | (2,354) | - |
| Total | 537 | (247) | 7,067 | - | ||
| As at 31 December 2016 | ||||||
| Parisifia ltd Group | 50% | 50% | 3,134 | (1,329) | 9,159 | - |
| PrJSC Pererobnyk | 75% | 50% | (1,052) | 163 | (2,382) | - |
| Total | 2,082 | (1,166) | 6,777 | - |
""Parisifia ltd Group" contains next companies: Agrotrade LLC; Factor D LLC; Rantye LLC; Agroplaza LLC; Stepove LLC; Dzherelo LLC; Kolosyste LLC..
KSG Energy Group LTD, Parisifia LTD and Abbondanza SA companies have immaterial NCI effect thus in current note such companies were not considered.
The summarised financial information of these subsidiaries (including the impact of consolidation fair value adjustments, but before intercompany eliminations) was as follows at 31 December 2017 and 2016:
| In thousands of US dollars | Current assets |
Non-current assets |
Current liabilities |
Non-current liabilities |
Net assets |
|---|---|---|---|---|---|
| As at 31 December 2017 (unaudited) |
|||||
| Parisifia LTD Group | 15,249 | 38,315 | (33,304) | (1,430) | 18,830 |
| PrJSC Pererobnyk | 1,737 | (1,452) | (2,931) | (493) | (3,139) |
| Total | 16,986 | 36,863 | (36,235) | (1,923) | 15,691 |
| As at 31 December 2016 Parisifia LTD Group PrJSC Pererobnyk |
13,486 1,190 |
44,700 41 |
(31,811) (2,552) |
(3,190) (509) |
23,185 (1,830) |
| Total | 14,676 | 44,741 | (34,363) | (3,699) | 21,355 |
The summarised financial information of these subsidiaries (including the impact of consolidation fair value adjustments, but before intercompany eliminations) was as follows at 31 December 2017 and 2016:
| In thousands of US dollars | Revenue | Profit/(loss) | Total comprehensive income / (loss) |
|---|---|---|---|
| For the year ended 31 December 2017 (unaudited) | |||
| Parisifia LTD Group | 13,153 | 1,074 | 525 |
| PrJSC Pererobnyk | - | - | 38 |
| Total | 13,153 | 1,074 | 563 |
| For the year ended 31 December 2016 | |||
| Parisifia LTD Group | 10,346 | 8,255 | 5,292 |
| PrJSC Pererobnyk | 18 | (214) | (67) |
| Total | 10,364 | 8,041 | 5,225 |
The following standards and interpretations apply for the first time to financial reporting periods commencing on or after 1 January 2017:
The following new standards, which are relevant to the Group's consolidated financial statements, have been issued, but have not been endorsed by European Union:
The following new standards which are relevant to the Group's consolidated financial statements, have been issued and endorsed by European Union, but have not been effective for financial periods beginning on or after 1 January 2017:
● IFRS 9, Financial Instruments (issued on 24 July 2014 and effective for annual periods beginning on or after 1 January 2018);
The new standard IFRS 9 Financial Instruments issued by the Board in July 2014 is obligatory for implementation for the periods beginning on or after January 1, 2018. The standard replaces IAS 39 previously regulated operations with financial instruments.
The objective of the new standard is to establish principles for the financial reporting of financial assets and financial liabilities that will present relevant and useful information to users of financial statements for their assessment of the amounts, timing and uncertainty of an entity's future cash flows. The standard also regulates hedge accounting and provide explicit rules for calculation of loss allowance.
The management examined all material financial instruments according to new models for classifying and measuring financial assets and liabilities after initial recognition. They were checked through both Business Model test and SPPI test.
Management tested financial assets as an object to another fundamental change – implementation of "expected credit loss" model, which generally focuses on the risk that an instrument will default rather than whether a loss has been incurred.
During prior analysis management did not identify any financial instrument that would change its classification due to new requirement of IFRS 9 based on Business model and SPPI test.
However, implementation of the "expected credit loss" model will lead to increase in impairment charges. This is due to the fact that under IFRS 9 the Group is obliged to accrue provision on amounts that were previously out of bad debt analysis due to accounting policy rules. Particularly that would concern financial assets from related parties and newly created financial assets from third parties.
for the year ended 31 December 2017
IFRS 15 - Revenue from Contracts with Customers (issued on 28 May 2014 and effective for annual periods beginning on or after 1 January 2018);
● Clarifications to IFRS 15 Revenue from Contracts with Customers (issued on 12 April 2016 and effective for annual periods beginning on or after 1 January 2018);
Starting from 1 January 2018 the Group is obliged to apply IFRS 15 Revenue from Contracts with Customers. The new standard recognition requirements provide more advanced guidance on complex transactions, such as accounting for multiple-element arrangements.
The core principle of IFRS 15 is that an entity recognises revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services.
IFRS 15 also includes a cohesive set of disclosure requirements that would result in an entity providing users of financial statements with comprehensive information about the nature, amount, timing, and uncertainty of revenue and cash flows arising from the entity's contracts with customers.
For the purpose of transition to accounting according to IFRS 15 the Group decided to apply method of retrospective presentation with the cumulative effect of initially applying the standard recognised at the date of initial application as an adjustment to the opening balance of retained earnings of the annual reporting period that starts from 1 January 2018.
The Group will apply the standard retrospectively only to contracts that are not completed as at 1 January 2018.
During prior accounting analysis, the management reviewed number of typical sales agreements. Examining the sales recognition procedures the management tried to identify all performance obligations (if more than one), their interrelations, separability and contract costs.
Taking into account specific of business activity of the Group, current sales structure and near future business development, management does not expect sales contracts with multiple performance obligations to be common business practice, except those described below. Consequently, management does not consider IFRS 15 will bring material changes in sales recognition rules and, therefore, Its possible misapplication will not result in mistakes or omissions that may influence the consolidated financial statements user decision. Nevertheless, management regularly reviews business changes and all new or unusual transactions are separately examined for proper treatment, recognition and disclosure within consolidated financial statements.
Management assesses that possible correction of retained earnings opening balances as at 1 January 2018 may constitute immaterial.
Management believes that the new standard requirements in respect of disclosures are extensively satisfied with existing disclosures, except cases where the Group is obliged to describe the judgements, and changes in the judgements concerning multiple performance obligation such as: the timing of satisfaction of performance obligations; the transaction price and the amounts allocated to performance obligations. Management will implement such disclosures within consolidated financial statements for the transactions when it is appropriate from materiality and substance view.
IFRS 16 – Leases (issued on 13 January 2016 and effective for annual periods beginning on or after 1 January 2019). The Group is still assessing the impact of IFRS 16. It is expected that a number of leases currently accounted as operating leases will need to be capitalised. The impact for IFRS 16 will be assessed as at 31 December 2018 that will be comparative period subject to change when the standard will be adopted.
for the year ended 31 December 2017
Movement of property, plant and equipment for the years ended 31 December 2017 and 2016 was as follows:
| In thousands of US dollars | Buildings | Agricultural equipment |
Vehicles and office equipment |
Construction in progress |
Total |
|---|---|---|---|---|---|
| At 01 January 2016 | |||||
| Cost | 14,994 | 6,599 | 2,001 | 8,760 | 32,354 |
| Accumulated depreciation | (3,942) | (4,329) | (1,583) | - | (9,854) |
| Carrying amount as at 01 January 2016 | 11,052 | 2,270 | 418 | 8,760 | 22,500 |
| Additions | 13 | 167 | 105 | 538 | 823 |
| Disposals | (2) | (327) | - | - | (329) |
| Transfers | - | 162 | 268 | (430) | - |
| Depreciation charge | (735) | (467) | (129) | - | (1,331) |
| Exchange differences, cost | (1,759) | (927) | (509) | (629) | (3,824) |
| Exchange difference, depreciation | 506 | 535 | 193 | - | 1,234 |
| Carrying amount as at 31 December 2016 | 9,075 | 1,413 | 346 | 8,239 | 19,073 |
| At 31 December 2016 | |||||
| Cost | 13,246 | 5,674 | 1,865 | 8,239 | 29,024 |
| Accumulated depreciation | (4,171) | (4,261) | (1,519) | - | (9,951) |
| Carrying amount as at 31 December 2016 | 9,075 | 1,413 | 346 | 8,239 | 19,073 |
| Additions | 391 | 510 | 165 | 73 | 1,139 |
| Disposals | - | (57) | (1) | (20) | (78) |
| Transfers | 2,043 | 1,099 | 3,466 | (6,608) | - |
| Depreciation charge | (923) | (427) | (112) | - | (1,462) |
| Exchange differences, cost | (542) | (258) | (248) | 86 | (962) |
| Exchange difference, depreciation | 178 | 156 | 53 | - | 387 |
| Carrying amount as at 31 December 2017 | |||||
| (unaudited) | 10,222 | 2,436 | 3,669 | 1,770 | 18,097 |
| At 31 December 2017 | |||||
| Cost | 15,138 | 6,968 | 5,247 | 1,770 | 29,123 |
| Accumulated depreciation | (4,916) | (4,532) | (1,578) | - | (11,026) |
| Carrying amount as at 31 December 2017 | |||||
| (unaudited) | 10,222 | 2,436 | 3,669 | 1,770 | 18,097 |
During 2017 the Group did not capitalise borrowing costs (2016: USD nil thousand) on the construction of a pig-breeding complex.
Included in agricultural equipment are assets held under finance leases with a carrying value of USD 112 thousand (2016: USD 152 thousand) (Note 16).
For amount of property, plant and equipment pledged to secure bank loans refer to Note 16.
| In thousands of US dollars | 31 December 2017 (unaudited) |
31 December 2016 |
|---|---|---|
| Land lease rights | - | 33 |
| Total intangible assets | - | 33 |
| The following table represents movements in land lease rights: | ||
| In thousands of US dollars | 2017 (unaudited) | 2016 |
| At 1 January | ||
| Cost | 1,920 | 2,357 |
| Accumulated amortisation | (1,887) | (2,123) |
| Carrying amount as at 1 January | 33 234 |
|
| Amortization charge | (32) | (15) |
| Impairment | - (169) |
|
| Exchange difference, cost Exchange difference, amortisation |
(1) (268) - 251 |
|
| At as at 30 December | - 33 |
|
| Cost | - 1,920 |
|
| Accumulated amortisation | - (1,887) |
|
| Carrying amount as at 30 December | - 33 |
| 31 December 2017 | ||
|---|---|---|
| In thousands of US dollars | (unaudited) | 31 December 2016 |
| Agricultural produce | 513 | 14 |
| Work in progress | 549 | 210 |
| Semi-finished goods | 455 | 219 |
| Agricultural stock | 288 | 207 |
| Raw materials | 207 | 152 |
| Goods for resale | 97 | 24 |
| Finished goods | 164 | 206 |
| Other | 59 | 70 |
| Total inventories and agricultural produced | 2,332 | 1,102 |
Inventories are recorded at the lower of cost and net realisable value. Cost of inventory is determined on the first in first out basis. The cost of work in progress comprises fuel and other raw material, direct labour, depreciation and amortization, other direct costs and related production overheads (based on normal operating capacity) but excludes borrowing costs. Net realisable value is the estimated selling price in the ordinary course of business, less the estimated cost of completion and selling expenses. Agricultural produce harvested from the Group's biological assets is measured at its fair value less estimated costs to sell at the date of harvest.
Finished products consist mainly of livestock mixed fodder used for pig breeding. Semi-finished products are pig processed foods used for sale to a final consumers. Work in progress is accumulated expenses related to land cultivation for a spring crops sowing (fuel, fertilizers, irrigation, payroll expenses, depreciation and amortization). Agricultural stocks represent by inventories used in crops sowing process (seeds, fertilizers, weed killers, chemical products and crop protection products). Agricultural produce consists of own produced wheat, sunflower, barley, rapeseed, corn and sorgo used for future sales or in the Group's operational activity.
In 2017 the Group recognized the value of previously written-off stocks USD 285 thousand (2016: written-off USD 373 thousand).
Notes to the unaudited Consolidated Financial Statements for the year ended 31 December 2017
| 31 December 2017 (unaudited) | 31 December 2016 | |||
|---|---|---|---|---|
| Units | Amount | Units | Amount | |
| Non-current biological assets (livestock) | ||||
| Cattle | 334 | 189 | 339 | 139 |
| Sows | 4,841 | 22,261 | 5,121 | 21,912 |
| Boars | 27 | 7 | 28 | 8 |
| Area, ha | Amount | Area, ha | Amount | |
| Non-current biological assets (crops) | ||||
| Other perennial grasses | 33 | 101 | 33 | 104 |
| Total non-current biological assets | 22,558 | 22,163 |
| 31 December 2017 (unaudited) | 31 December 2016 | |||
|---|---|---|---|---|
| Current biological assets (livestock) | Units | Amount | Units | Amount |
| Cattle | 278 | 91 | 268 | 76 |
| Pigs | 53,493 | 3,194 | 52,479 | 2,216 |
| Current biological assets (crops) | Area, ha | Amount | Area, ha | Amount |
| Wheat | 6,351 | 1,899 | 7,866 | 1,427 |
| Barley | 951 | 92 | 2,082 | 193 |
| Rapeseed | 4,055 | 2,384 | 628 | 249 |
| Sunflower | 101 | 41 | 241 | 11 |
| Total current biological assets | 7,701 | 4,172 | ||
| Total biological assets | 30,259 | 26,335 |
The total area of agricultural land used by the Group is approximately 30 thousand hectares, including approximately 11,4 thousand hectares under winter crops as at 31 December 2017. (34 thousand hectares, including approximately 11 thousand hectares under winter crops as at 31 December 2016)
Significant quantity of Danish breed pigs (recorded as non-current biological assets) was purchased in April 2013 in order to produce piglets of given breed and to sell them in live weight.
for the year ended 31 December 2017
The following table represents the changes during the years in the carrying amounts of non-current and current biological assets:
| In thousands of US dollars | Crops | Livestock | Total |
|---|---|---|---|
| Carrying amount as at 01 January 2016 | 2,029 | 18,720 | 20,749 |
| Purchases | - | - | - |
| Investments into future crops and livestock | 5,286 | 9,073 | 14,359 |
| Sales | (28) | (8,485) | (8,513) |
| Gain/(loss) arising from changes in fair value attributable to | |||
| physical changes and changes in market prices | 3,509 | 7,086 | 10,595 |
| Harvested during the period | (7,698) | - | (7,698) |
| Loss from dead crops | (224) | - | (224) |
| Exchange differences | (890) | (2,043) | (2,933) |
| Carrying amount as at 31 December 2016 | 1,984 | 24,351 | 26,335 |
| Purchases | - | 34 | 34 |
| Investments into future crops and livestock | 7,104 | 9,787 | 16,891 |
| Sales | - | (10,963) | (10,963) |
| Gain/(loss) arising from changes in fair value attributable to | 6,640 | 3,026 | 9,666 |
| physical changes and changes in market prices | |||
| Harvested during the period | (10,801) | - | (10,801) |
| Disposals of subsidiaries | (172) | - | (172) |
| Loss from dead crops | (19) | - | (19) |
| Exchange differences | (219) | (493) | (712) |
| Carrying amount as at 31 December 2017 (unaudited) | 4,517 | 25,742 | 30,259 |
Other costs incurred on crops in the field are mostly consist of services of land processing and cultivation, harvesting and transportation.
Costs incurred during the period ended 31 December 2017 on crops in the field and livestock were as follows:
| In thousands of US dollars | Crops | Livestock | Total |
|---|---|---|---|
| Raw materials | 3,261 | 8,381 | 11,642 |
| Land lease expenses | 1,139 | - | 1,139 |
| Staff costs | 371 | 328 | 699 |
| Depreciation and amortisation | 227 | 996 | 1,223 |
| Other | 2,106 | 82 | 2,188 |
| Total costs incurred during the period (unaudited) | 7,104 | 9,787 | 16,891 |
Costs incurred during the period ended 31 December 2016 on crops in the field and livestock were as follows:
| In thousands of US dollars | Crops | Livestock | Total |
|---|---|---|---|
| Raw materials | 2,601 | 8,015 | 10,616 |
| Land lease expenses | 1,130 | - | 1,130 |
| Staff costs | 215 | 206 | 421 |
| Depreciation and amortisation | 117 | 795 | 912 |
| Other | 1,223 | 57 | 1,280 |
| Total costs incurred during the period | 5,286 | 9,073 | 14,359 |
for the year ended 31 December 2017
Gain on initial recognition at fair value and net change in fair value of biological assets for the years ended 31 December 2017 and 2016 were as follows
| In thousands of US dollars | 2017 (unaudited) | 2016 |
|---|---|---|
| Crops in the field | 3,668 | 1,258 |
| Agricultural produced at the date of harvesting | 2,972 | 2,251 |
| Sows | 1,198 | 7,763 |
| Livestock husbandry | 1,797 | (687) |
| Dairy cows | 31 | 10 |
| Total gain on initial recognition at fair value | ||
| and net change in fair value of biological assets | 9,666 | 10,595 |
Description fair value as of 31 December 2017 evaluation method unattended inputs range of unobserved inputs
| Description | Fair value as at 31 December 2017 (unaudited) |
Valuation technique |
Unobservable inputs | Range of unobservable inputs |
|---|---|---|---|---|
| Crop yield - tonnes per ha | 2.59 | |||
| 1,899 | Crops price, USD | 171 per tonne | ||
| Discount rate | 17.17% | |||
| Crop yield - tonnes per ha | 1.97 | |||
| 92 | Crops price, USD | 128 per tonne | ||
| Discount rate | 17.17% | |||
| Crop yield - tonnes per ha | 2.11 | |||
| 2,384 | Crops price, USD | 392 per tonne | ||
| Discount rate | 17.17% | |||
| Crop yield - tonnes per ha | 1.72 | |||
| Crops price, USD | 315 per tonne | |||
| Discount rate | 17.17% | |||
| Cattle | 280 | Market Price | Meat price, USD | 1169 per tonne |
| Piglets production, heads (average) |
124,037 per year | |||
| Price, USD | 945–1709 per tonne | |||
| Discount rate | 17.17% | |||
| Pigs | 3,194 | Market Price | Meat price, USD | 1,343–2,523 per tonne |
Agricultural produced crops harvested during the years ended 31 December 2017 and 2016 were presented in bunker weight as follows:
| 2017 (unaudited) | 2016 | |
|---|---|---|
| Crop harvested | in tonnes | in tonnes |
| Wheat | 19,667 | 17,497 |
| Barley | 5,173 | 6,173 |
| Rapeseed | 790 | 244 |
| Sunflower | 18,413 | 20,247 |
| Corn | 1,659 | 486 |
| Total | 45,702 | 44,647 |
for the year ended 31 December 2017
For amount of biological assets pledged to secure bank loans refer to Note 16. Changes in key assumptions used to estimate biological assets fair value would have the following effect on the fair value of biological assets:
| Effect on fair value of biological assets |
|
|---|---|
| In thousands of US dollars | (unaudited) |
| 10 % increase in price for meat | 402 |
| 10 % decrease in price for meat | (402) |
| 10 % increase in prices for crops | 442 |
| 10 % decrease in prices for crops | ( 442) |
| 10 % increase in yield for crops | 442 |
| 10 % decrease in yield for crops | (442) |
| 10 % increase in production costs until harvest | ( 126) |
| 10 % decrease in production costs until harvest | 126 |
| 5 pp increase in discount rate | (5,721) |
| 5 pp decrease in discount rate | 11,586 |
| In thousands of US dollars | 31 December 2017 (unaudited) |
31 December 2016 |
|---|---|---|
| Cash in bank / (Overdraft) | 760 | 1,107 |
| Total cash and cash equivalents | 760 | 1,107 |
| Term deposits – non-current | - | 1,534 |
| Term deposits – current | 534 | - |
| Total deposits | 534 | 1,534 |
Cash and cash equivalents and term deposits were denominated in the following currencies:
| 31 December 2017 (unaudited) | 31 December 2016 | |||
|---|---|---|---|---|
| In thousands of US dollars | Cash and cash equivalents |
Term deposits |
Cash and cash equivalents |
Term Deposits |
| UAH | 681 | 534 | 941 | 1,534 |
| EUR | 7 | - | 14 | - |
| USD | 67 | - | 141 | - |
| PLN | 3 | - | 3 | - |
| CHF | 2 | - | 8 | - |
| Total | 760 | 534 | 1,107 | 1,534 |
For amount of deposits pledged to secure bank loans refer to Note 16.
for the year ended 31 December 2017
| In thousands of US dollars | 31 December 2017 (unaudited) |
31 December 2016 |
|---|---|---|
| Trade accounts receivable | 4,754 | 4,939 |
| Less: provision for trade accounts receivable | (2,417) | (1,824) |
| Loans issued | 2,983 | 1,071 |
| Less: provision for loans issued | (481) | (350) |
| Other financial receivables | 3,181 | 4,989 |
| Less: provision for other financial receivables | (2,449) | (1,542) |
| Total financial trade and other receivables | 5,571 | 7,283 |
| Advances issued | 742 | 154 |
| Less: provision for advances issued | (116) | (116) |
| Total trade and other accounts receivables | 6,197 | 7,321 |
As at 31 December 2017, the most of all financial receivables were denominated in UAH (As at 31December 2016 almost all financial receivables were denominated in UAH too), detailed information presented in note 29 - Currency risk.
Loans issued represent interest-free loans and are repayable within twelve months. The fair value of each class of trade and other receivables as at 31 December 2017 and 2016 approximates their carrying amount as of these dates. For amount of receivables pledged to secure bank loans refer to Note 16.
Long-term accounts receivable in amount USD 984 thousand are presented at amortised cost. These receivables consist of Loans issued in amount 984.
Movement in the impairment for trade and other receivables were as follows:
| In thousands of US dollars | Trade receivables |
Other receivables |
Loans issued |
Advances issued |
|---|---|---|---|---|
| Impairment at 31 December 2015 | 579 | 1,731 | 279 | 74 |
| Impairment during the year | 1,396 | 16 | 111 | 54 |
| Exchange differences | (151) | (205) | (40) | (12) |
| Impairment at 31 December 2016 | 1,824 | 1,542 | 350 | 116 |
| Impairment during the year | 686 | 1,008 | 150 | 4 |
| Exchange differences | (93) | (101) | (19) | (4) |
| Impairment at 31 December 2017 (unaudited) | 2,417 | 2,449 | 481 | 116 |
for the year ended 31 December 2017
Analysis by credit quality of financial receivables is as follows:
| 31 December 2017 (unaudited) | 31 December 2016 | |||||
|---|---|---|---|---|---|---|
| In thousands of US dollars | Trade receivables |
Loans issued |
Other receivables |
Trade receivables |
Loans issued |
Other receivables |
| Neither past due nor impaired | ||||||
| - Related parties | - | - | - | 627 | 83 | 315 |
| Total neither past due nor impaired | - | - | - | 627 | 83 | 315 |
| Total overdue | ||||||
| - less than 90 days overdue | 904 | 2,271 | 16 | 955 | 127 | 267 |
| - 91 to 180 days overdue | 1,150 | 69 | 219 | 1,039 | - | 408 |
| - 181 to 360 days overdue | 287 | 162 | 497 | 444 | 83 | 2,320 |
| - over 360 days overdue | 2,413 | 481 | 2,449 | 1,874 | 778 | 1,679 |
| Total overdue | 4,754 | 2,983 | 3,181 | 4,312 | 988 | 4,674 |
| Less: provision for impairment | (2,417) | (481) | (2,449) | (1,824) | (350) | (1,542) |
| Total trade and other receivables | 2,337 | 2,502 | 732 | 3,115 | 721 | 3,447 |
Related parties are presented by the private companies controlled by the majority shareholder of the Group.
Not overdue accounts receivable from related parties were mainly presented by the amounts due from the entities under common control (refer to Note 27). Thus, management believes that all accounts receivable are recoverable in full amounts. The maximum exposure to credit risk at the reporting date is the fair value of each class of receivable mentioned above. The Group does not hold any collateral as security.
| 31 December 2017 | ||
|---|---|---|
| In thousands of US dollars | (unaudited) | 31 December 2016 |
| VAT recoverable | - | 127 |
| Other taxes receivable | - | 80 |
| Total taxes recoverable and prepaid | - | 207 |
The Ukrainian legislation provides for a number of different grants and tax benefits for companies involved in agricultural operations. The below mentioned grants and similar privileges are established by Verkhovna Rada (the Parliament) of Ukraine, as well as by the Ministry of Agrarian Policy of Ukraine, the Ministry of Finance of Ukraine, the State Committee of Water Industry, the customs authorities and local district administrations.
Government grants recognised by the Group as income during the years ended 31 December 2017 and 2016 were presented by VAT refunds amounting to USD 350 thousand and USD 178thousand respectively.
for the year ended 31 December 2017
As of 31 December 2017 and 2016, the registered share capital of KSG AGRO S.A. amounted to USD 150,200 and comprised of 15 020 thousand ordinary shares with a par value of USD 0.01 each. All issued shares were fully paid.
| In thousands of US dollars, except number of shares | Number of shares |
Ordinary shares |
Share premium |
Total |
|---|---|---|---|---|
| At 01 January 2016 | 15,020,000 | 150 | 37,254 | 37,404 |
| Share issue | - | - | - | - |
| At 31 December 2016 | 15,020,000 | 150 | 37,254 | 37,404 |
| Changes in Equity | - | - | - | - |
| At 31 December 2017 (unaudited) | 15,020,000 | 150 | 37,254 | 37,404 |
Basic earnings per share were calculated through dividing net profit for the year attributable to ordinary shareholders of the parent company, by the average-weighted number of common shares outstanding during the year. Diluted earnings per share are calculated through dividing the net profit attributable to ordinary shareholders of the parent company (after adjustments to interest on convertible preference shares), by the average-weighted number common shares outstanding during the year plus the average-weighted number of common shares to be issued in case of the conversion of all potential common shares with dilutive effect.
Information about earnings and number of shares used when calculating basic and diluted earnings per share is as follows:
| In thousands of US dollars | 2017 (unaudited) | 2016 |
|---|---|---|
| Profit for the year attributable to owners of the Company – basic Profit/(loss) from discontinued operations attributable to ordinary shareholders of the parent company Interest on convertible preference shares |
358 - - |
1,831 - - |
| Profit for the year attributable to owners of the Company – diluted | 358 | 1,831 |
| Weighted-average number of shares in issue – basic Dilutive effect Stock option Convertible preference shares Weighted-average number of shares in issue – diluted |
15,020,000 - - - 15,020,000 |
15,020,000 - - - 15,020,000 |
| Basic earnings per share, USD Diluted earnings per share, USD |
0.02 0.02 |
0.12 0.12 |
Notes to the unaudited Consolidated Financial Statements for the year ended 31 December 2017
| In thousands of US dollars | 31 December 2017 (unaudited) |
31 December 2016 |
|---|---|---|
| Long-term | ||
| Financial lease liabilities | 52 | 83 |
| Bank loans | 22,479 | 20,813 |
| Total long-term loans and borrowings | 22,531 | 20,896 |
| Current | ||
| Financial lease liabilities | 28 | 30 |
| Bank loans | 24,631 | 24,363 |
| Total current loans and borrowings | 24,659 | 24,393 |
As a result of Ukrainian crises, in 2015 several banks of Ukraine have been forced to start liquidation process. In order to ensure repayment due to bank depositors it was decided to sign three side agreements with borrower (the Group), bank (Cambio Bank PJSC) and individuals. As a result such borrowings in consolidated financial statements as at 31 December 2017 and 2016 were presented as bank loans amounted USD 3,513 thousand.
As at 31 December 2017 and 2016, the Group's loans and borrowings were denominated in the following currencies:
| In thousands of US dollars | 31 December 2017 (unaudited) |
31 December 2016 |
|---|---|---|
| Borrowings denominated in: | ||
| - USD | 29,552 | 24,849 |
| - UAH | 80 | 6,728 |
| - EUR | 17,558 | 13,712 |
| Total loans and borrowings | 47,190 | 45,289 |
The Group was not in compliance with repayment terms with respect to a loan of USD 10,308 thousand as at 31 December 2017 (2016: USD 9,003 thousand). Consequently, the non-current loan, which contractually matured in 2021, was classified as current and payable on demand.
The Group also had overdue balances with PJSC Credit Agricole, sued several of the Group's entities (Note 27). The amount of debt oustanding as at as at 31 December 2017 was USD 3,861 thousand (2016: USD 3,594 thousand). On 19 January 2018, the liability was purchased from the bank by a third party and restructured for 30 years (Note 32).
On February 24, 2017 the Company signed restructuring agreements on loans that were overdue as at 31 December 2016 with Big Dutchman Pig Equipment (principal USD 4,174 thousand, interest USD 535 thousand, repayable within 10 years).
As of 31 December 2017, the Group had loans payable (including interests) with overdue payments in amount of USD 8,201 thousand (2016: USD 6,731 thousand). At the same time the Group is in negotiations with its creditors to achieve restructuring of its debts. Due to this breach and the fact that the negotiations with its finance providers had not been finalised by the end of the year, all the loans were classified into the current borrowings of the Group. No pending litigation exists in respect with these cases.
The loans from Olbis Investments SA (principal USD 10,363 thousand, interest USD 3,242 thousand as at 31 December 2017) will be payable in 2026 based on the transfer agreement from ICD Investments SA to Olbis Investments SA signed on November 2016.
The Group's loans and borrowings obtained by Ukrainian and Cypriot subsidiaries carried at amortized cost. Different interest rates for such loans and borrowings defined by market conditions based on country and currency risks by independent banks and borrowers. Loan obtained from related party with fixed interest rate has the equal interest rate as non-related banks with flexible interest rates obtained by Cypriot subsidiary (in range from 1.1 up to 3.4% and based on official LIBOR and EURIBOR rates). Due to close correspondence of fixed and variable interest rates, management permit to assess that the carrying value of its loans is a reasonable approximation of the fair value.
As at 31 December 2017 and 2016, the Group's loans and borrowings maturity were as follows:
| In thousands of US dollars | 31 December 2017 (unaudited) |
31 December 2016 |
|---|---|---|
| Loans and borrowings due: - within 1 year - between 1 and over 5 years |
24,659 22,531 |
24,393 20,896 |
| Total borrowings | 47,190 | 45,289 |
The Group's loans and borrowings consisted from the following categories:
| 31 December 2017 | ||
|---|---|---|
| In thousands of US dollars | (unaudited) | 31 December 2016 |
| Bank loans | 27,461 | 24,057 |
| Loan from related party | 10,363 | 12,471 |
| Interest payable | 5,773 | 5,135 |
| Accrued provision (reserve) for contingent liabilities | 3,513 | 3,513 |
| Financial lease liabilities | 80 | 113 |
| Total bank and other loans | 47,190 | 45,289 |
Accrued provision (reserve) for contingent liabilities is amount of loan from Cambio bank, which was replaced by individuals and was accrued in amount of USD 3,513 as at 31 December 2017. During the year there were no changes in amount due to the absence of changes in the conditions of this liability which was amounted USD 3,513 as at 31 December 2016. The Group is in the process of setting up terms of restructure and payments with the above-mentioned individuals.
Movements in the Bank loans during the period consist of:
| 2017 | ||
|---|---|---|
| In thousands of US dollars | (unaudited) | 2016 |
| Carrying amount as at 1 January | 45,176 | 45,697 |
| Loan received | 6,499 | 65 |
| Loan repayment | (7,134) | (853) |
| Interest accrued for the period | 2,202 | 3,450 |
| Interest on loan paid | (1,627) | (1,644) |
| Other IFRS adj effect | (33) | (209) |
| Exchange differences | 2,027 | (1,330) |
| Carrying amount as at 31 December | 47,110 | 45,176 |
The carrying value of the Groups' assets pledged as collateral for the Group's bank loans is as follows:
| In thousands of US dollars | 31 December 2017 (unaudited) |
31 December 2016 |
|---|---|---|
| Property, plant and equipment | 692 | 3,172 |
| Term deposit | - | 1,534 |
| Biological assets | 280 | 1,057 |
| Share in subsidiaries (Property rights) | - | 1,549 |
| Total carrying amount of collateral | 972 | 7,312 |
As at 31 December 2017, a related party pledged as collateral real estate of contractual value of USD 10,600 thousand for respective liabilities of the Group to the amount of USD 5,918 thousand (2016: contractual value of USD 6,523 thousand for respective liabilities of the Group to the amount USD 4,230 thousand).
Leased assets with the carrying amount of USD 124 thousand (31 December 2016: USD 152 thousand) are presented as a collateral for the Group's obligations under the finance lease agreements. The Group has not delayed any payments on these leases as at 31 December 2017 and therefore, according to the lease agreements, the lessor can't require the immediate return of those assets.
As at 31 December 2017 and 2016, obligations under financial lease liabilities were:
| In thousands of US dollars | 31 December 2017 (unaudited) |
31 December 2016 |
|---|---|---|
| Long-term | 52 | 83 |
| Short-term | 28 | 30 |
| Total finance lease liabilities | 80 | 113 |
| Total future minimum lease payments | 109 | 167 |
| Less: interest expenses | (29) | (54) |
| Discounted value of future minimum lease payments | 80 | 113 |
As at 31 December 2017, future minimum lease payments and their discounted value under financial lease agreements that are not subject to early termination and concluded for a term exceeding one year are as follows:
| In thousands of US dollars | 2018 | 2019 | 2020 | 2021 | Total |
|---|---|---|---|---|---|
| Future minimum lease payments | 45 | 39 | 25 | - | 109 |
| Less: interest expenses | (17) | (10) | (2) | - | (29) |
| Discounted value of future minimum lease payments | |||||
| (unaudited) | 28 | 29 | 23 | - | 80 |
As at 31 December 2016, future minimum lease payments and their discounted value under financial lease agreements that are not subject to early termination and concluded for a term exceeding one year are as follows:
| In thousands of US dollars | 2017 | 2018 | 2019 | 2020 | Total |
|---|---|---|---|---|---|
| Future minimum lease payments | 55 | 46 | 40 | 26 | 167 |
| Less: interest expenses | (25) | (17) | (10) | (2) | (54) |
| Discounted value of future minimum lease payments | 30 | 29 | 30 | 24 | 113 |
As at 31 December 2017 and 2016, minimum lease payments were as follows:
| In thousands of US dollars | 31 December 2017 (unaudited) |
31 December 2016 |
|---|---|---|
| Amounts payable under financial lease agreements: During 1 year |
45 | 55 |
| Over 1 year but no more than 5 years Total lease payments |
64 109 |
112 167 |
| 31 December 2017 | ||
|---|---|---|
| In thousands of US dollars | (unaudited) | 31 December 2016 |
| Trade payables | 5,990 | 5,561 |
| Financial assistance received | 6,198 | 6,979 |
| Land lease payables | 697 | 460 |
| Other accounts payable | 509 | 185 |
| Total financial trade and other payables | 13,394 | 13,185 |
| Prepayments received | 2,228 | 2,535 |
| Litigation reserve | - | 174 |
| Wages and salaries accrued | 90 | 26 |
| Totral trade and other payables | 15,712 | 15,920 |
Accounts payable and prepayments received are interest-free and settled in the normal course of business. Financial assistance received consists of amounts received from counterparties for activity financing with maturity less than one year and interest-free too. Majority of these balances relates to the trading activity with agricultural produce.
| In thousands of US dollars | 31 December 2017 (unaudited) |
31 December 2016 |
|---|---|---|
| Current promissory notes issued | 1,384 | 1,365 |
| Total promissory notes issued | 1,384 | 1,365 |
Short term promissory notes issued in amount USD 1,384 thousand are presented at amortised cost.
| In thousands of US dollars | 2017 (unaudited) | 2016 |
|---|---|---|
| Sale of agricultural produced and processed food | 21,838 | 20,416 |
| Rendering of services | 1,349 | 508 |
| Total revenue | 23,187 | 20,924 |
| In thousands of US dollars | 2017 (unaudited) | 2016 |
|---|---|---|
| Cost of agricultural produced and processed food | 20,128 | 17,999 |
| Cost of rendered services | 1,084 | 505 |
| Total cost of sales | 21,212 | 18,504 |
Cost of goods sold for the years 2017 and 2016 contains of the following components:
| In thousands of US dollars | 2017 (unaudited) | 2016 |
|---|---|---|
| Incurred costs | 17,865 | 16,456 |
| Revaluation effects | 3,347 | 2,048 |
| Other IFRS adj effect | - | - |
| Total cost of sales | 21,212 | 18,504 |
Cost of sales incurred during the period ended 31 December 2017 and 2016 respectfully were as follows:
| In thousands of US dollars | 2017 (unaudited) | 2016 |
|---|---|---|
| Feeds | 4,326 | 3,952 |
| Raw materials | 3,933 | 3,447 |
| Goods for resale | 2,057 | 1,841 |
| Maintenance of equipment | 1,564 | 355 |
| Land lease expenses | 1,397 | 1,178 |
| Fuel | 1,108 | 1,064 |
| Other raw materials- fertilizer | 872 | 352 |
| Depreciation and amortisation | 863 | 974 |
| Raw materials - seed | 782 | 997 |
| Other expenses | 718 | 1,018 |
| Other raw materials | 615 | 482 |
| Other raw materials- plant protection products | 598 | 469 |
| Payroll | 579 | 422 |
| Electricity | 426 | 328 |
| Agricultural stock | 413 | 127 |
| Taxes | 326 | 281 |
| Heating | 316 | 256 |
| Veterinary medicine | 150 | 180 |
| Water consumption | 85 | 70 |
| Transport service | 31 | 59 |
| Rent of buildings | 22 | 13 |
| Rent of equipment | 16 | 8 |
| Slaughter and processing service | 9 | 19 |
| Agricultural produce | - | 55 |
| Other materials | 6 | 2 |
| Total cost of sales | 21,212 | 17,949 |
The cost of sales on nature of expense for year ended 31 December 2016 does not contain USD nil thousand the cost of sales of Agricultural produce of the harvest in 2016. The cost of sales on nature of expense for year ended 31 December 2016 does not contain USD 555 thousand the cost of sales of Agricultural produce of the harvest in 2015.
| 2017 | ||
|---|---|---|
| In thousands of US dollars | (unaudited) | 2016 |
| Wages and salaries | 321 | 326 |
| Informational, expert and consulting services | 140 | 367 |
| Transport services | 128 | 99 |
| Crops storage services | 106 | 36 |
| Depreciation and amortisation | 97 | 76 |
| Taxes, other than income tax | 74 | 137 |
| Bank services | 50 | 28 |
| Fuel and other materials | 35 | 73 |
| Other expenses | 536 | 488 |
| Total selling, general and administrative expenses | 1,487 | 1,630 |
The total fees for audit services provided to the Group for the year 2017 are USD 100 thousand (for the year 2016 – USD 91 thousand).
for the year ended 31 December 2017
For the years ended 31 December 2017 and 2016 other operating income of the Group was USD 735 thousand and USD 4 395 thousand respectively. During 2017 the most significant element of other operating income was the writte-off of payables in the amount of USD 586 thousand. During 2016 the most significant element of other operating income was write-off of payables in the amount of USD 3,325 thousand.
| 2017 | ||
|---|---|---|
| In thousands of US dollars | (unaudited) | 2016 |
| Impairment of accounts receivable | 2,683 | 3,929 |
| Inventory write-off | 1,196 | - |
| Fines and penalties | 395 | 295 |
| VAT written off | 169 | 297 |
| Write-off сost of crop production and loss of harvest | 19 | 1,464 |
| Loss of current's assets sales | 15 | - |
| Total other expenses | 4,477 | 5,985 |
For the year ended 31 December 2017 Impairment of accounts receivable includes impairment of long-term promissory notes in full amount.
| 2017 | ||
|---|---|---|
| In thousands of US dollars | (unaudited) | 2016 |
| Finance income | ||
| Interest income | 138 | 522 |
| Other finance income | 533 | 970 |
| Total finance income | 671 | 1,492 |
| Finance expenses | ||
| Interest expense on bank loans | (2,114) | (3,846) |
| Other finance expenses | (27) | (88) |
| Finance expenses | (2,141) | (3,934) |
| Less: amounts capitalised on qualifying assets (Note 8) | - | - |
| Total finance expenses | (2,141) | (3,934) |
for the year ended 31 December 2017
The majority of the Group's operating entities are located in Ukraine, therefore the effective tax rate reconciliation is completed based on Ukrainian statutory rates. The majority of the Group companies that are involved in agricultural production pay the Fixed Agricultural Tax (the "FAT") in accordance with the Tax Code.
The FAT replaces the following taxes for agricultural producers: Corporate Income Tax, Land Tax, Special Water Consumption Duty, and Trade Patent. The FAT is calculated by local authorities and depends on the area and valuation of land occupied. This tax regime is valid indefinitely. FAT does not constitute an income tax, and as such, is recognised in the income statement within item cost of sales.
During the year ended 31 December 2017, the Group's companies that have the status of Corporate Income Tax (the "CIT") payers in Ukraine were subject to income tax at a rate of 18% (for the year ended 31 December 2016: 18%).
The deferred income tax assets and liabilities as of 31 December 2017 and 2016 were measured based on the tax rates expected to be applied to the period when the temporary differences are expected to reverse.
Income tax expense comprises the following:
| In thousands of US dollars | 2017 (unaudited) | 2016 |
|---|---|---|
| Current tax expense Deferred tax benefit |
(10) 68 |
(8) 75 |
| Income tax benefit | 58 | 67 |
Reconciliation between the expected and the actual taxation charge is provided below.
| In thousands of US dollars | 2017 (unaudited) |
2016 |
|---|---|---|
| Gain / (Loss) before tax | 837 | 3,846 |
| - Gain attributable to FAT payers | 2,899 | 4,766 |
| - (Loss) attributable to Ukrainian subsidiaries | (155) | (104) |
| - (Loss) attributable to other Group companies | (1,907) | (816) |
| Income tax (benefit) / expense related to Ukrainian subsidiaries | 28 | 19 |
| Income tax (benefit) / expense related to other Group companies | 263 | 117 |
| non-deductible expense |
- | - |
| change in unrecognised deferred tax asset |
(233) | (69) |
| Income tax benefit/(expense) | 58 | 67 |
Deferred taxes movement for the year ended 2017 is presented below:
| 31 December 2016 |
Credited/ (charged) to income statement |
Translation difference |
31 December 2017 (unaudited) |
|---|---|---|---|
| 348 | |||
| 317 | 43 | (12) | 348 |
| (115) | |||
| (115) | |||
| 173 | 68 | (8) | 233 |
| 317 (144) (144) |
43 25 25 |
(12) 4 4 |
for the year ended 31 December 2017
Deferred taxes movement for the year ended 2016 presented below:
| In thousands of US dollars | 31 December 2015 |
Credited/ (charged) to income statement |
Translation difference |
31 December 2016 |
|---|---|---|---|---|
| Tax effect of deductible temporary | ||||
| differences | ||||
| Accounts receivable | 87 | 255 | (25) | 317 |
| Gross deferred tax asset | 87 | 255 | (25) | 317 |
| Tax effect of taxable temporary differences | ||||
| Property, plant and equipment | 30 | (181) | 7 | (144) |
| Gross deferred tax liability | 30 | (181) | 7 | (144) |
| Recognised deferred tax asset/(liability) | 117 | 74 | (18) | 173 |
The Group has four reportable segments, as described below, which are the Group's strategic divisions. The strategic divisions offer different products and services, and are managed separately because they require different technology and marketing strategies. For each of the strategic divisions, the Group's CEO reviews internal management reports on at least quarterly basis. The operation in each of the Group's reporting segments are:
Performance is measured based on segment profit or loss, as included in the internal management reports that are reviewed by the Group's CEO. Segment profit or loss is used to measure performance as management believes that such information is the most relevant in evaluating the results of the Group's segments relative to other entities that operate within these industries.
Items which are not disclosed separately in segment income and expenses are as follows: Government grant received, Gain/(loss) on acquisition/(disposal) of subsidiaries/assets held for sale, Other operating income, Selling, general and administrative expenses, Other operating expenses, Finance income, Finance expenses, Loss on share purchase warrant and Income tax benefit.
for the year ended 31 December 2017
Information about operating segments for year ended 31 December 2017 presented below:
| In thousands of US dollars | Crop production |
Food processing |
Livestock breeding |
Other operations |
Total |
|---|---|---|---|---|---|
| Revenue | 8,363 | 5,007 | 7,717 | 2,100 | 23,187 |
| including: - sales of goods - rendering of services |
8,363 - |
5,007 - |
7,717 - |
751 1,349 |
21,838 1,349 |
| Inter-segment transactions | - | - | - | - | - |
| Revenue from external customers | 8,363 | 5,007 | 7,717 | 2,100 | 23,187 |
| Change in fair value of biological assets less estimated point-of-sale costs |
6,641 | - | 3,025 | - | 9,666 |
| Cost of sales | (7,655) | (4,702) | (5,879) | (2,976) | (21,212) |
| Segment profit/(loss) | 7,349 | 305 | 4,863 | (876) | 11,641 |
| Government grant received | 350 | ||||
| Selling, general and administrative expenses | (1,487) | ||||
| Other operating income / (expense), net Operating profit |
735 11,239 |
||||
| Finance income | 671 | ||||
| Finance expenses | (2,141) | ||||
| Foreign currency exchange gain/(loss), net | (4,399) | ||||
| Other income/(expenses), net | (4,477) | ||||
| Gain/(Loss) on acquisition/(disposal) of | (56) | ||||
| subsidiaries and associates Profit before tax |
837 | ||||
| Income tax benefit | 58 | ||||
| Profit for the period | 895 | ||||
| Other segment information: | |||||
| Depreciation and amortisation Capital expenditure |
423 674 |
69 3 |
871 404 |
131 58 |
1,494 1,139 |
Cost of sales allocated into other operations segment includes the cost of overall production cycle of the whole Group activity and thus the cost of sales allocated to that segment can be split into other segments if to be reviewed under a different point of interest.
for the year ended 31 December 2017
Information about operating segments for the year ended 31 December 2016 is as follows:
| Crop | Food | Livestock | Other | ||
|---|---|---|---|---|---|
| In thousands of US dollars | production | processing | breeding | operations | Total |
| Revenue | 8,230 | 4,335 | 8,621 | 3,923 | 25,109 |
| including: | |||||
| - sales of goods | 8,230 | 4,335 | 8,621 | 2,972 | 24,158 |
| - rendering of services | - | - | - | 951 | 951 |
| Inter-segment transactions | (388) | (127) | (3,227) | (443) | (4,185) |
| Revenue from external customers | 7,842 | 4,208 | 5,394 | 3,480 | 20,924 |
| Change in fair value of biological assets less estimated point-of-sale costs |
3,509 | - | 7,086 | - | 10,595 |
| Cost of sales | (6,878) | (4,015) | (5,432) | (2,179) | (18,504) |
| Segment profit/(loss) | 4,473 | 193 | 7,048 | 1,301 | 13,015 |
| Government grant received | 178 | ||||
| Selling, general and administrative expenses | (1,630) | ||||
| Other operating income / (expense), net | 4,395 | ||||
| Operating profit | 15,958 | ||||
| Finance income | 1,492 | ||||
| Finance expenses | (3,934) | ||||
| Foreign currency exchange gain/(loss), net | (3,370) | ||||
| Loss on impairment of goodwill | (315) | ||||
| Other income/(expenses), net | (5,985) | ||||
| Gain/(Loss) on acquisition/(disposal) of | |||||
| subsidiaries and associates | - | ||||
| Profit before tax | 3,846 | ||||
| Income tax benefit | 67 | ||||
| Profit for the period | 3,913 | ||||
| Other segment information: | |||||
| Depreciation and amortisation | 461 | 59 | 729 | 97 | 1,346 |
| Capital expenditure | 298 | 12 | 340 | 18 | 668 |
Breakdown of revenue by geographical segments is based on the domicile of the customers and is as follows:
| In thousands of US dollars | 2017 | 2016 |
|---|---|---|
| Ukraine Europe |
21,013 2,174 |
16,609 4,315 |
| Total revenue | 23,187 | 20,924 |
for the year ended 31 December 2017
Significant related party balances outstanding at the reporting dates are:
| 31 December 2017 (unaudited) | 31 December 2016 | |||
|---|---|---|---|---|
| In thousands of US dollars | Parent and owners |
Entities under common control |
Parent and owners |
Entities under common control |
| Assets | ||||
| Trade and other accounts receivable | - | 121 | - | 627 |
| Other financial receivables | - | 389 | - | 315 |
| Loans issued | - | 12 | - | 83 |
| Advances issued | - | 13 | - | 17 |
| Liabilities | ||||
| Loans | 10,363 | - | 10,388 | 2,083 |
| Interest payable | 3,242 | - | 2,997 | 210 |
| Financial assistance received | - | 1,061 | 21 | 1,904 |
| Trade and other accounts payable | 27 | 87 | - | 7 |
Revenue and expenses transactions with related parties during the years 2017 and 2016 were as follows:
| 2017 (unaudited) | 2016 | ||||
|---|---|---|---|---|---|
| Parent and | Entities under | Parent and | Entities under | ||
| In thousands of US dollars | owners | common control | owners | common control | |
| Finance expenses | 199 | 193 | 692 | 562 |
Entities under common control are companies controlled by majority shareholder – Sergey Kasianov.
As of 31 December 2017, the ultimate controlling party and other related parties provided collateral for the Group's loan of USD 5,827 thousand and USD 4,773 thousand respectively (2016: USD 4,120 thousand and USD 2,403 thousand respectively).
Transactions with key management personnel. Key management personnel are those individuals that have the authority and responsibility for planning, directing and controlling the activities of the Group directly or indirectly, and consist of five members of the Board of Directors.
Remuneration of key management personnel for 2017 comprised short-term benefits totalling USD 66 thousand (2016: USD 58 thousand).
There are no other compensations for key management personnel, information about which need to be disclosed.
Legal suits against the Group. As of 31 December 2017 and 2016, the Group had no litigations that could result in material outflow of economic benefits except those relating to its borrowings, other than those disclosed below.
Loans and borrowings. As of 31 December 2017, the Group had loans payable (including interests) with overdue payments in amount of USD 8,201 thousand (2016: USD 6,731 thousand). In case the banks (other than mentioned below) sue the Group, penalties could be charged, but as at 31 December 2017 the Group deems the probability of such to be remote (31 December 2016: penalties to the additional total amount USD 624 thousand could be charged). The Group's Management actively conducts negotiations with banks and expects to agree on restructuring of debts with favorable conditions for both parties.
In April 2015, one of the banks (PJSC Credit Agricole) sued several of the Group's entities with requirement for collection of debt in respect of overdue debt balances in total amount of USD 3,861 thousand as at 31 December 2017 (2016: USD 3,594 thousand). The amount of the initial claim was USD 3,602 thousand. On 19 January 2018, bank agreed to cede the liabilities to a third party which restructured them for 30 years.
for the year ended 31 December 2017
In February 2016, the bank PJSC Credit Agricole also sued the Group with requirement to claim property pledged as collateral to the debt. The amount of the claim is USD 1,061 thousand, being hypothecation value of the property pledged. Carrying value of the property is USD 609 thousand as of 31 December 2016. The court of first instance ruled in favour of the claimant, an appeal was filed by the Group to the appeal court. On 2 March 2018, the bank agreed to cede its right to claim the assets pledged to the third party which restructured the debt for 30 years.
Operating lease. The Group leases land plots for agricultural purposes, mostly from individuals.
The Group had the following future liabilities under non-cancellable contracts of operating lease of land:
| In thousands of US dollars | 31 December 2017 (unaudited) |
31 December 2016 |
|---|---|---|
| Within one year | 897 | 956 |
| From one to five years More than five years |
2,755 959 |
3,035 814 |
| Total | 4,611 | 4,805 |
As at 31 December 2017 the total size of land leased by Group was 30.7 thousand hectares (2016: 33.6 thousand hectares).
The total rental payment for leased plough-land for the year ended 31 December 2017 amounted to USD 784 thousand (2016: USD 1,130 thousand). These costs were recorded within expenses capitalized during the period into biological assets of crops (Note 10).
Credit risk. The Group takes on exposure to credit risk, which is the risk that one party to a financial instrument will cause a financial loss for the other party by failing to discharge an obligation. Exposure to credit risk arises as a result of the Group's sales of products on credit terms and other transactions with counterparties giving rise to financial assets.
The Group's maximum exposure to credit risk by class of assets is reflected in the carrying amounts of financial assets in the consolidated statement of financial position and as summarised below:
| 2017 | ||
|---|---|---|
| In thousands of US dollars | (unaudited) | 2016 |
| Financial assets | ||
| Long-term receivables | - | 937 |
| Promissory notes receivable | - | 266 |
| Term deposits | 534 | 1,534 |
| Trade and other accounts receivable | 5,571 | 7,283 |
| Cash and cash equivalents | 760 | 1,107 |
| Total financial assets | 6,865 | 11,127 |
| Financial liabilities | ||
| Trade and other accounts payable | 13,394 | 13,185 |
| Loans and borrowings | 47,190 | 45,289 |
| Promissory notes issued | 1,384 | 1,365 |
| Total financial liabilities | 61,968 | 59,839 |
Credit risk concentration. The Group is exposed to the concentration of credit risk. Management monitors and discloses concentrations of credit risk by obtaining monthly reports with exposures to counterparties with individually material balances.
As of 31 December 2017, the Group had 8 counterparties (31 December 2016: 6 counterparties) with aggregated receivable balances above USD 150 thousand (2015: USD 150 thousand) each. The total aggregate amount of these balances was USD 4,016 thousand (31 December 2016: USD 5,869 thousand) or 88% of the net amount of trade and other receivables (31 December 2016: 81%).
for the year ended 31 December 2017
Market risk. The Group takes an exposure to market risks. Market risks arise from open positions in (a) foreign currencies, (b) interest bearing assets and liabilities, all of which are exposed to general and specific market movements.
The Group does not have significant interest-bearing financial assets. Loans and borrowings issued at variable interest rates expose the Group to the interest rate risk. Loans and borrowings issued at fixed rates expose the Group to the fair value risk.
The sensitivities to market risks disclosed below are based on a change in one factor while holding all other factors constant. In practice this is unlikely to occur and changes in some of the factors may be correlated – for example, changes in interest rate and changes in foreign currency rates.
Interest rate risk. Risk of changes in interest rate is generally related to interest-bearing loans. Loans issued at variable rates expose the Group to cash flow interest rate risk. Loans issued at fixed rates expose the Group to fair value interest rate risk. The Group is currently developing its policy on structure of fixed and variable rates loan portfolio. The Group's management analyses market interest rates to minimize interest rate risk.
The Group analyses its interest rate exposure on a dynamic basis. As of 31 December 2017, if interest rate had been 5% higher with all other variables held constant, post-tax profit for the year then ended would have been USD 2,301 thousand lower (2016: USD 2,176 thousand), respectively if interest rate had been 5% lower then profit after tax would have been increased by the same amount. The impact on Equity would be the same as on the Profit&Losses.
Currency risk. Foreign exchange risk arises when future commercial transactions or recognized assets or liabilities are denominated in a currency that is not the entity's functional currency.
As of 31 December 2017, the Group had financial assets and liabilities denominated in foreign currency, net position of which is presented below:
| In thousands of US dollars | USD | EUR | PLN | CHF | UAH | Total |
|---|---|---|---|---|---|---|
| Financial assets | ||||||
| Long-term receivables | - | - | - | - | - | 984 |
| Promissory notes receivable | - | - | - | - | - | - |
| Term deposits | - | - | - | - | 534 | 534 |
| Trade and other accounts receivable | 1,211 | 410 | - | - | 3,950 | 5,571 |
| Cash and cash equivalents | 65 | 10 | 2 | 2 | 681 | 760 |
| Total financial assets (unaudited) | 1,276 | 420 | 2 | 2 | 5,165 | 6,865 |
| Financial liabilities | ||||||
| Trade and other accounts payable | 2,591 | 2,253 | 4 | 189 | 8,357 | 13,394 |
| Loans and borrowings | 29,552 | 17,558 | - | - | 80 | 47,190 |
| Promissory notes issued | - | 1,189 | 164 | - | 31 | 1,384 |
| Total financial liabilities (unaudited) | 32,143 | 21,000 | 168 | 189 | 8,468 | 61,968 |
| Total: net value (unaudited) | (30,866) | (20,580) | (166) | (187) | (3,303) | (55,102) |
for the year ended 31 December 2017
As of 31 December 2016, the Group has financial assets and liabilities denominated in foreign currency, net position of which is presented below:
| In thousands of US dollars | USD | EUR | PLN | CHF | UAH | Total |
|---|---|---|---|---|---|---|
| Financial assets | ||||||
| Long-term receivables | 937 | - | - | - | - | 937 |
| Promissory notes receivable | - | - | - | - | 266 | 266 |
| Term deposits | - | - | - | - | 1,534 | 1,534 |
| Trade and other accounts receivable | 139 | 417 | - | - | 6,727 | 7,283 |
| Cash and cash equivalents | 141 | 14 | 3 | 8 | 941 | 1,107 |
| Total financial assets | 1,217 | 431 | 3 | 8 | 9,468 | 11,127 |
| Financial liabilities | ||||||
| Trade and other accounts payable | 2,149 | 474 | 12 | 209 | 10,341 | 13,185 |
| Loans and borrowings | 24,849 | 13,712 | - | - | 6,728 | 45,289 |
| Promissory notes issued | - | 1,151 | 182 | - | 32 | 1,365 |
| Total financial liabilities | 26,998 | 15,337 | 194 | 209 | 17,101 | 59,839 |
| Total: net value | (25,781) | (14,906) | (191) | (201) | (7,633) | (48,712) |
Because of this exposure, if the US dollar were to strengthen or weaken by 20 percent against the UAH, it would decrease or increase the Group's profit before tax by USD 6,173 thousand, respectively (31 December 2016: 20% and USD 5,156 thousand).
Because of this exposure, if the Euro were to strengthen or weaken by 20 percent against the UAH, it would decrease or increase the Group's profit before tax by USD 4,116 thousand, respectively (31 December 2016: 20% and USD 2,981 thousand).
Liquidity risk. Liquidity risk is the risk that an entity will encounter difficulty in meeting obligations associated with financial liabilities. Liquidity risk is managed by the Group management who monitors monthly rolling forecasts of the Group's cash flows.
The Group seeks to maintain a stable funding base primarily consisting of borrowings and trade and other payables.
The table below shows liabilities at 31 December 2017 by their remaining contractual maturity. The amounts disclosed in the maturity table are the contractual undiscounted cash flows. Such undiscounted cash flows differ from the amount included in the consolidated statement of financial position because the statement of financial position is based on discounted cash flows.
The maturity analysis of financial liabilities at 31 December 2017 was as follows:
| In thousands of US dollars | Less than 1 year |
From 1 year to 2 years |
From 2 years to 5 years |
Over 5 years |
Total | Carrying amount |
|---|---|---|---|---|---|---|
| Loans and borrowings | 24,631 | 2,259 | 4,305 | 15,915 | 47,110 | 47,110 |
| Future interest cash flow – loans | 798 | 654 | 853 | 3,068 | 5,373 | - |
| Financial lease | 28 | 29 | 23 | - | 80 | 80 |
| Future interest cash flow – | ||||||
| financial lease | 17 | 10 | 2 | - | 29 | - |
| Trade and other payables | 13,394 | - | - | - | 13,394 | 13,394 |
| Promissory notes issued | 1,384 | - | - | - | 1,384 | 1,384 |
| Total (unaudited) | 40,252 | 2,952 | 5,183 | 18,983 | 67,370 | 61,968 |
for the year ended 31 December 2017
| In thousands of US dollars | Less than 1 year |
From 1 year to 2 years |
From 2 years to 5 years |
Over 5 years |
Total | Carrying amount |
|---|---|---|---|---|---|---|
| Loans and borrowings | 22,281 | 1,308 | 3,568 | 18,019 | 45,176 | 45,176 |
| Future interest cash flow – loans | 1,716 | 1,387 | 2,525 | 5,450 | 11,078 | - |
| Financial lease | 30 | 29 | 54 | - | 113 | 113 |
| Future interest cash flow – | ||||||
| financial lease | 25 | 17 | 12 | - | 54 | - |
| Trade and other payables | 13,023 | 379 | - | - | 13,402 | 13,185 |
| Promissory notes issued | 1,365 | - | - | - | 1,365 | 1,365 |
| Total | 38,440 | 3,120 | 6,159 | 23,469 | 71,188 | 59,839 |
The maturity analysis of financial liabilities at 31 December 2016 was as follows:
The Group primary manages business risks and does not have formalised policies and procedures for managing financial risks.
The Group's objectives when managing capital are to safeguard the Group's ability to continue as a going concern in order to provide returns for shareholders and benefits for other stakeholders as well as to provide financing of its operating requirements, capital expenditures and Group's development strategy. The Group's capital management policies aim to ensure and maintain an optimal capital structure to reduce the overall cost of capital and flexibility relating to Group's access to capital markets.
| In thousands of US dollars | 31 December 2017 (unaudited) |
31 December 2016 |
|---|---|---|
| Total amount of borrowings | 48,574 | 46,654 |
| Less cash and cash equivalents | (760) | (1,107) |
| Net debt | 47,814 | 45,547 |
| Total capital | (5,587) | (4,351) |
| Debt to capital ratio | (8,558)% | (10,468)% |
The Group is currently developing its capital management policy. Management monitors on a regular basis the Group's capital structure and may adjust its capital management policies and targets following changes of its operating environment, market sentiment or its development strategy.
Fair value is the amount at which a financial instrument could be exchanged in a current transaction between willing parties, other than in a forced sale or liquidation, and is best evidenced by an active quoted market price.
Fair value estimation. As at 31 December 2017 and 2016, the Group did not has financial assets carried at fair value.
Financial assets carried at amortized cost. Carrying amounts of trade and other financial receivables approximate their fair value.
Financial liabilities carried at amortized cost. Carrying amounts of trade and other payables, financial lease liabilities, promissory notes issued borrowings approximate their fair values as at 31 December 2017 and 2016.
The Group's loans and borrowings obtained by Ukrainian and Cypriot subsidiaries carried at amortized cost. Different interest rates for such loans and borrowings are defined by market conditions based on country and currency risks by independent banks and borrowers. Loan obtained from related party with fixed interest rate has the equal interest rate as non-related banks with flexible interest rates obtained by Cypriot subsidiary (in range from 1.1 up to 3.4% and based on official LIBOR and EURIBOR rates). Management provided assessment of fair value of bank and other borrowings as at 31 December 2017 and 2016. Fair value of Group's bank and other borrowings amounted USD 46,553 thousand (carrying amount is USD 47,110 thousand) as at 31 December 2017. Carrying amount of bank and other borrowings approximate their fair value as at 31 December 2016 and amounted USD 45,176 thousand.
for the year ended 31 December 2017
On 19 January 2018, the Group's loans payable to bank PJSC Credit Agricole, to the amount of USD 3,881 thousand, were ceded by the bank to a third party which restructured them for 30 years. On 2 March 2018, the bank also ceded its right to claim the assets pledged as collateral to the loan.
For Soyuz-3 LLC (formerly part of the Group), a court decision on reorganization was passed on 20 February 2018. On 26 February 2018, the court approved a reorganization plan, in which Agro Golden LLC (an entity of the Group) was appointed as the main reorganizer. Soyuz-3 LLC owns rights to lease 2000 hectares of agricultural land.
As of the date of approval of these consolidated financial statements, a preliminary agreement was reached with the minority shareholders of Parisifia ltd Group on purchase by the related party of the 50% minority share in that company, which controls the following entities: Agrotrade LLC; Factor D LLC; Rantye LLC; Agroplaza LLC; Stepove LLC; Dzherelo LLC; Kolosyste LLC.
The foreign currency exchange losses, net for the years ended 31 December 2017 and 2016 were as follows:
| 2017 | ||
|---|---|---|
| In thousands of US dollars | (unaudited) | 2016 |
| Foreign currency exchange gain Foreign currency exchange loss |
2,908 (7,307) |
2,242 (5,612) |
| Net amount | (4,399) | (3,370) |
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.