Quarterly Report • May 30, 2015
Quarterly Report
Open in ViewerOpens in native device viewer

CONSOLIDATED FINANCIAL STATEMENTS FOR THE 3 MONTH OF 2015 (12th financial year)
PREPARED IN ACCORDANCE WITH INTERNATIONAL FINANCIAL REPORTING STANDARDS, AS ADOPTED BY THE EU
Riga, 2015
| Information on the Parent Company | 3–4 |
|---|---|
| Report of the Management | 5–6 |
| Statement of Management's responsibility | 7 |
| Consolidated financial statements: | |
| Consolidated statement of comprehensive income | 10 |
| Consolidated statement of financial position | 11–12 |
| Consolidated statement of changes in equity | 13 |
| Consolidated statement of cash flows | 14 |
| Notes to the consolidated financial statements | 15–29 |
LEGAL STATUS: Joint stock company
REGISTRATION: Registered in Latvian Register of Enterprises at 27.08.2004. Registration Number: 40003306807
LEGAL ADDRESS: 23, Patversmes str., Riga, LV - 1005, Latvia
SHARES 800 000 public registered shares with face value 1,40 EUR ISIN code: LV0000100741 1 200 registered shares listed in the register of the Board
Ilze Birka 17.50% Mārtiņš Birks 17.50% Ilze Aizsilniece 11.45% Guna Švarcberga 10.36% Jānis Birks 10.17% Adomas Navickas 6.35%
From April 28, 2010 till the financial statements signing day
Martins Birks - Chairman of the Council Viesturs Siliņš - Member of the Council Ineta Gadzjus - Member of the Council Jevgēņijs Kalējs - Member of the Council Uldis Osis - Member of the Council
NAMES AND POSITIONS OF THE BOARD MEMBERS
From August 18, 2009 till the 30 April 2014
Jānis Birks - Chairman of the Board Marta Aizsilniece - Member of the Board Andris Vīgants - Member of the Board
From 1 May 2014 till the financial statements signing day
Jānis Birks - Chairman of the Board Vita Švarcberga - Member of the Board Juris Imaks - Member of the Board
"Neirožu Klīnika" Ltd. - 50.40% Registration Number: 40003461335 16 February 2004 Dzintaru prospekts 48, Jurmala, LV 2015
REPORTING YEAR: 1 January 2015 - 31 March 2015
PricewaterhouseCoopers SIA Licence No.5 Kr. Valdemāra iela 21-21 Riga, LV-1010 Latvia
Certified auditor in charge: Lolita Čapkeviča Certificate No.120
JSC Latvijas Juras medicinas centrs (LJMC or the Company) is a certified, high level and accessible to all private medical institution that consists of: Sarkandaugava outpatient health care centre in Patversmes Street 23, Riga, Central hospital in Patversmes street 23, Riga, Vecmīlgrāvis hospital and Ziemeļu diagnostic centre in Vecmīlgrāvja 5. līnija 26, Riga, Vecmīlgrāvis primary health care centre in Melīdas Street 10, Riga. In 2014 average number of LJMC employees was 360. LJMC shares are quoted in NASDAQ Riga stock exchange on the secondary market. Full information about the parent company is provided: www.ljmc.lv. Neirožu klinika providespsychotherapeytic medical care in a clinic situated in Jurmala.
Starting from 5 September 2013 JSC Latvijas Juras medicinas centrs is included in the LR Health inspection approved list of medical institutions, that provide medical tourism services, meaning that LJMC provides medical tourism services as trusted partners, and it gives an idea about the Latvian healthcare system as a whole, because it includes only those medical institutions that are registered in the register of medical institutions for at least 3 years and over the last three years the medical institution has been subjugated to control.
JSC Latvijas Juras medicinas centrs "Ziemeļu diagnostikas centrs" received a quality certificate ISO 9001:2008 in functional diagnostics and radiology from DVN Certification OY/AB, Finland in 2013. This certificate is valid till March 14, 2016. LJMC continues the work to introduce ISO quality standards in their other structural units. LJMC have concluded cooperation agreements with all health insurance companies in Latvia.
2013 LJMC completed an ambitious 3-year investment project worth 2.3 million EUR. Investment project entailed two major sections: the Medical centre's old building complex renovation and redevelopment of adjacent areas to the modern medical standards to create Sarkandaugava outpatient health care centre (SAVAC) and secondly, investment in new medical equipment to raise competitiveness in the Baltic market, attracting medical patients from both the Baltic states, as well as the EU by offering high quality medical examinations.
Since the creation of the new LJMC Sarkandaugava outpatient health care centre (SAVAC) the amount of new patients has increased by 25%. Restructuring from inpatient to ambulatory services has already increased the efficiency of LJMC in the reporting year, and it will continue to improve the efficiency in the future, by maximizing the use of the centre's resources and increasing the quality of patient care.
In 2015 a contract was signed with the National Health Service regarding provision of state paid medical services within the magnitude of the budget of 2015. In April 2015 LJMC won a the rights to provide medical care to the patients of SJSC "Paula Stradiņa Klīniskās universitātes slimnīca" with a term of 1 year.
One of LJMC development directions in 2015 was attracting foreign patients (so called medical tourism). LJMC combines excellent doctors in Latvia, as well as knowledgeable medical staff, therefore the quality of the medical examinations is also high and competitive outside of Latvia. It is demonstrated by the increasing number of foreign patients, as well as the fact that LJMC has been included in the official medical tourism service provider register kept by the LR Health inspection. In 2015 LJMC continues to attract medical tourists from the EU, by improving its paid service package. To attract new foreign and local patients, LJMC made investments in 2015 with the goal to implement innovative solutions in the medical service field, to improve staff qualifications in patient service by continuing to implement national policies on hospital redirection to ambulatory care.
The Company, by using its pre-emption rights, bought 9 632 shares, or 5.08% of LLC "Neirožu klīnika" share capital from State Social Insurance Agency, for the amount totalling 13,677 EUR. After the deal LJMC owns 50.4% of LLC "Neirožu klīnika" share capital.
In 2015 the Group has operated according to the approved budget plan of 2015. The Group's realize investment and development projects, losse before tax in 3 month of 2015 is EUR 100 748..
The Group continues to deploy an intensive investment policy, directed to increase the Group's competitiveness and profitability in the future. In 2015 the investments set for the amount of EUR 450 thousand.
The Group continues to deploy activities to reduce the potential financial risk on the financial position of the Group companies, through use of control and analytical measures.
Financial assets exposed to credit risk consist mainly of cash, trade receivables and other debtors. To ensure credit risk management the Group carries out regular customer control procedures and measures for recovering debts, thus ensuring timely identification and resolution of problems.
The Group follows a prudent liquidity risk management, ensuring appropriate resources are made available for settlement of obligations within their terms. The Group companies do not use borrowed funds.
There have not been such events after the balance sheet date which would have a significant impact on the financial position of the Group at 2015. In January 2015, the Group's subsidiary SIA Juras Medicina was liquidated and all its net assets were transferred to the Group's parent company LJMC, therefore the Group as a whole was not impacted by this event.
Chairman of the board Jānis Birks
Member of the board Vita Švarcberga
Member of the board Juris Imaks
Riga, 28 May 2015
The Board of Directors of JSC "Latvijas Jūras Medicīnas Centrs" is responsible for the preparation of the consolidated financial statements of the Group.
The consolidated financial statements on pages 15 to 29 are prepared in accordance with the accounting records and source documents and present fairly the financial position of the Company as of 31 March2015 and the results of its operations and cash flows for 3 month of 2015.
The consolidated financial statements are prepared in accordance with International Financial Reporting Standards as adopted by the European Union on a going concern basis. Appropriate accounting policies have been applied on a consistent basis. Prudent and reasonable judgments and estimates have been made by the Board of Directors in the preparation of the financial statements.
The Board of Directors of LJMC is responsible for the maintenance of proper accounting records, the safeguarding of the Group's assets and the prevention and detection of fraud and other irregularities in the Group. The Board of Directors is also responsible for operating the Group in compliance with the legislation of the Republic of Latvia.
On behalf of the Board of Directors,
Chairman of the board Jānis Birks
Member of the board Vita Švarcberga
Member of the board Juris Imaks
Riga, 28 May 2015
| 2014 2015 EUR EUR restated Revenue 4 1 465 394 5 485 449 Cost of sales 5 (1 494 117) (4 971 357) Gross profit (28 723) 514 092 Administrative expenses 6 (122 334) (476 405) Other operating income 7 59 551 1 173 614 Other operating expenses (9 825) (29 172) Operating profit / (loss) (101 331) 1 182 129 Finance income, net - 3,093 Share of profit/ (loss) of investments accounted for using the equity method 8 - 3,896 Intererst income and similar income 583 - Profit / (loss) before income tax (100 748) 1 189 118 Income tax expense 9 - 26,308 Profit / (loss) for the year 1,215,426 (89 084) Other comprehensive income - - Total comprehensive income/ (loss) for the year (89 084) 1,215,426 Profit / (loss) attributable to: Owners of the parent (89,084) 1,218,662 - Non-controlling interest 27 (11 664) (3,236) - Basic earnings per share: -0,11 1,52 The notes on pages 15 to 29 are an integral part of these financial statements. |
Note | March 31, | ||
|---|---|---|---|---|
On behalf of the board of directors
Chairman of the board Jānis Birks
Member of the board Vita Švarcberga
Member of the board Juris Imaks
Riga, 28 May, 2015
| Note | 31.03.2015. EUR |
31.12.2014. EUR |
|
|---|---|---|---|
| ASSETS | |||
| Non-current assets | |||
| Property, plant and equipment |
10 | 7 771 949 | 7,780,511 |
| Intangible assets | 10 | 20 399 | 8,314 |
| Investments in associates | 11 | - | - |
| Total non-current assets | 7 792 348 | 7,788,825 | |
| Current assets | |||
| Inventories | 12 | 99 442 | 104,295 |
| Trade receivables | 13 | 311 565 | 230,758 |
| Current income tax receivable |
- | - | |
| Other receivables | 36 453 | 48,877 | |
| Cash and cash equivalents | 14 | 1 289 959 | 1,524,805 |
| Total current assets | 1 737 419 | 1,908,735 | |
| TOTAL ASSETS | 9 529 767 | 9,697,560 |
The notes on pages 15 to 29 are an integral part of these financial statements.
On behalf of the board of directors
Chairman of the board Jānis Birks
Member of the board Vita Švarcberga
Member of the board Juris Imaks
| Note | |||
|---|---|---|---|
| 31.03.2015 EUR |
31.12.2014 EUR |
||
| EQUITY AND LIABILITIES | |||
| Equity attributable to owners of parent |
|||
| Share capital | 15 | 1,120,000 | 1,120,000 |
| Revaluation reserve | 2,379,400 | 2,379,400 | |
| Other reserves | 63,819 | 63,819 | |
| Retained earnings | 2,949,892 | 3,038,976 | |
| 6 513 111 | 6,602,195 | ||
| Non-controlling interests | 27 | 1 140 485 | 1,148,913 |
| Total shareholders` equity | 7,653,596 | 7,751,108 | |
| Liabilities Non-current liabilities |
|||
| Deferred income tax liabilities |
16 | 796 123 | 805,353 |
| \\ Deferred income |
17 | 464,929 | 464,929 |
| 1 261 052 | 1,270,282 | ||
| Current liabilities | |||
| Trade and other payables | 18 | 564 143 | 625,087 |
| Deferred income | 17 | 50 976 | 51,083 |
| 615 119 | 676,170 | ||
| Total liabilities | 3 016 656 | 1,946,452 | |
| TOTAL EQUITY AND LIABILITIES |
9 529 767 | 9,697,560 |
The notes on pages 15 to 29 are an integral part of these financial statements.
On behalf of the board of directors
Chairman of the board Jānis Birks
Member of the board Vita Švarcberga
Member of the board Juris Imaks
Riga, 28 May 2015
| Attributable to the owners of the parent | Non control |
|||||||
|---|---|---|---|---|---|---|---|---|
| Note | Share capital |
Other reserves |
Revaluation reserves |
Retained earnings |
Total | ling interest |
Total | |
| EUR | EUR | EUR | EUR | EUR | EUR | EUR | ||
| Balance as at 31 December 2013, as restated |
1,138,297 | 45,522 | 2,379,400 | 1,820,314 | - | - | 5,383,533 | |
| Conversion of the share capital into EUR |
15 | (18,297) | 18,297 | - | - | - | - | - |
| Acquisition of subsidiary |
27 | - | - | - | - | - | 1,152,149 | 1,152,149 |
| Total comprehensive profit/(loss) for the year |
- | - | - | - | 1,218,662 | (3,236) | 1,215,426 | |
| Balance as at 31 December 2014 |
1,120,000 | 63,819 | 2,379,400 | 1 820 314 | 1 218 662 | 1,148,913 | 7,751,108 | |
| Acquisition of subsidiary |
27 | - | - | - | - | - | - | - |
| Total comprehensive profit/(loss) for the year |
- | - | - | 1,218,662 | (1,218662) | - | - | |
| Balance as at 31 March 2015 |
1,120,000 | 63,819 | 2,379,400 | 3,038,976 | (89 084) | 1 140 485 | 7 653 596 |
The notes on pages 15 to 29 are an integral part of these financial statements,
| Note | 2015 EUR |
2014 EUR |
|
|---|---|---|---|
| Cash flows from operating activities | |||
| Profit/(loss) before taxation | (100 748) | 1,189,118 | |
| Adjustments for: | |||
| fixed asset depreciation | 10 | 121,170 | 457,314 |
| write-down of intangible assets | 10 | - | 14,146 |
| (profit)/loss from investment in associate | 8 | - | (3,896) |
| net (gain)/loss on acquisition of a subsidiary shares | 7 | (5,994) | (969,476) |
| gain from disposal of fixed assets | - | - | |
| interest income, net | (583) | (3,093) | |
| 13 845 | 684,113 | ||
| Adjustments for: | |||
| trade debtors' increase | (68 383) | (68,470) | |
| inventories (increase) / decrease | 4 853 | (17,842) | |
| trade and other creditors' increase / (decrease) | (61 051) | (47,918) | |
| Cash generated from operations | (110 736) | 549,883 | |
| Net cash generated from operations | (110 736) | 549,883 | |
| Cash flows from investing activities | |||
| Acquisition of shares in subsidiary from non-controlling interest |
- | - | |
| Acquisition of plant, property and equipment | (124 693) | (331,369) | |
| Proceeds from sale of plant, property and equipment | - | - | |
| Net cash flows used in investing activities | (124 110) | (331,369) | |
| Cash flows from financing activities | |||
| Acquisition of shares in subsidiary, net of cash taken over | 26 | - | 173,854 |
| Net cash flows generated from investing activities | - | 173,369 | |
| Net increase / (decrease) in cash and cash equivalents | (234 846) | 392,368 | |
| Cash and cash equivalents at the beginning of the reporting year |
14 | 1 524 805 | 1,132,437 |
| Cash and cash equivalents at the end of reporting year | 14 | 1 289 959 | 1,524,805 |
The notes on pages 15 to 29 are an integral part of these financial statements,
"Latvijas Juras Medicinas Centrs" (LJMC) is a joint-stock company (the Company) incorporated in the Republic of Latvia on 27 August 1996. The consolidated financial statements incorporate the financial statements of the Company and its subsidiaries – "Juras medicina" Ltd and "Neirožu klīnika" Ltd. (the Group). Since 21 May 2007 the shares of the Company are quoted on NASDAQ Riga Stock Exchange. The registered office of the Group's Parent Company is 23 Patversmes Street, Riga, LV-1005, Latvia.
The Group`s companies are involved in provision of health care services. LJMC is a certified, high level and all available private medical institution and provides both hospital services as well as ambulance services. Neirožu klinika provides psychotherapeutic medical care in a clinic situated in Jurmala. At the end of 2014 the Group employed 393 persons (2013: 355).
These consolidated financial statements have been approved by the Board of Directors on May 28, 2015. The shareholders of the Parent Company have a statutory right to either approve these financial statements or not approve them and require the management to prepare a new set of financial statements.
The principal accounting policies adopted in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.
The financial statements of the Group have been prepared in accordance with International Financial Reporting Standards as adopted by the European Union (IFRS as adopted by the EU). Due to the European Union's endorsement procedure, the standards and interpretations not approved for use in the European Union are presented in this note as they may have impact on financial statements of the Company in the following periods if endorsed.
The financial statements have been prepared under the historical cost convention, as modified by the revaluation of property, plant and equipment as disclosed in the Accounting policies Note (e) below.
The preparation of financial statements in conformity with IFRS requires the use of estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Although these estimates are based on Management's best knowledge of current events and actions, actual results ultimately may differ from those.
The Group carried out a revaluation of its land and buildings at the end of 2014 and concluded that their market value significantly exceeded their carrying value at the date of revaluation and at the beginning and end of previous reporting period.
Given that there had not been significant changes during the last two years and given that the previous revaluation took place in 2007, the Company's management concluded that the results of revaluation carried out at the end of 2014 were also indicative of the fair value of those assets at the end of 2013 and 2012, subject to depreciation adjustment. As a result, retrospective restatement was carried out in respect of the comparative figures in these financial statements in order to report such comparative balances of land and buildings, as if the revaluation took place by 31 December 2012. Impact of the retrospective restatement on the comparative financial information is described in Note 25 to these financial statements.
Besides the retrospective adjustment described above, accounting policies used by the Group are consistent with those used in the previous reporting period. Minor reclassification between profit and loss account positions and balance sheet positions has been made in the current year without adjusting current year's profit.
The following new and amended IFRS and interpretations come into force in 2014 and apply to the Company`s operations, but have no impact on these financial statements apart from certain new disclosure requirements:
IFRS 10 "Consolidated financial statements" (effective for annual periods beginning on or after 1 January 2013, endorsed by EU for annual periods beginning on or after 1 January 2014);
IAS 28 (revised in 2011) "Associates and joint ventures" (effective for annual periods beginning on or after 1 January 2013, endorsed by EU for annual periods beginning on or after 1 January 2014);
IFRS 12 "Disclosures of interests in other entities" (effective for annual periods beginning on or after 1 January 2013, endorsed by EU for annual periods beginning on or after 1 January 2014);
The following new and amended IFRS and interpretations come into force in 2014, but do not apply to the Company`s operations and have no impact on these financial statements:
IFRS 11 "Joint arrangements" (effective for annual periods beginning on or after 1 January 2013, endorsed by EU for annual periods beginning on or after 1 January 2014);
Amendments to IFRS 10, 11 and 12 on transition guidance (effective for annual periods beginning on or after 1 January 2013, endorsed by EU for annual periods beginning on or after 1 January 2014);
IAS 27 (revised in 2011) "Separate financial statements" (effective for annual periods beginning on or after 1 January 2013, endorsed by EU for annual periods beginning on or after 1 January 2014);
Amendments to IFRS 10, IFRS 12 and IAS 27 on consolidation for investment entities (effective for annual periods beginning on or after 1 January 2014);
Amendments to IAS 32 "Financial instruments: Presentation" on offsetting financial assets and financial liabilities (effective for annual periods beginning on or after 1 January 2014);
Amendments to IAS 36 "Impairment of assets" on recoverable amount disclosures (effective for annual periods beginning on or after 1 January 2014);
Amendments to IAS 39 "Financial instruments: Recognition and measurement" on novation of derivatives and hedge accounting (effective for annual periods beginning on or after 1 January 2014);
IFRIC 21 "Levies" (effective for annual periods beginning on or after 1 January 2014).
A number of new standards and interpretations have been published and come into force on financial periods beginning on or after 1 January 2015, and do not relate to the Company`s operations or are not endorsed by the European Union:
Amendments to IAS 19 "Employee benefits plans" regarding defined benefit plans (effective for annual periods beginning on or after 1 July 2014, not yet endorsed in the EU);
Annual improvements 2012 (effective for annual periods beginning on or after 1 July 2014, not yet endorsed in the EU). These amendments include changes that affect 7 standards:
Annual improvements 2013 (effective for annual periods beginning on or after 1 July 2014, not yet endorsed in the EU). The amendments include changes that affect 4 standards:
Amendment to IFRS 11 "Joint arrangements" on acquisition of an interest in a joint operation (effective for annual periods beginning on or after 1 January 2016, not yet endorsed in the EU);
Amendments to IAS 16 "Property, plant and equipment" and IAS 41 "Agriculture" regarding bearer plants (effective for annual periods beginning on or after 1 January 2016, not yet endorsed in the EU);
Amendment to IAS 16 "Property, plant and equipment" and IAS 38 "Intangible assets" on depreciation and amortization (effective for annual periods beginning on or after 1 January 2016, not yet endorsed in the EU);
IFRS 14 "Regulatory deferral accounts" (effective for annual periods beginning on or after 1 January 2016, not yet endorsed in the EU);
Amendments to IAS 27 "Separate financial statements" on the equity method (effective for annual periods beginning on or after 1 January 2016, not yet endorsed in the EU);
Amendments to IFRS 10 "Consolidated financial statements" and IAS 28 "Investments in associates and joint ventures" (effective for annual periods beginning on or after 1 January 2016, not yet endorsed in the EU);
Annual improvements 2014 (effective for annual periods beginning on or after 1 July 2016, not yet endorsed in the EU). The amendments include changes that affect 4 standards:
IFRS 15 "Revenue from contracts with customers" (effective for annual periods beginning on or after 1 January 2017, not yet endorsed in the EU).
IFRS 9 "Financial instruments" (effective for annual periods beginning on or after 1 January 2018, not yet endorsed in the EU).
Subsidiaries are all entities over which the group has control. The group controls an entity when the group is exposed to, or has rights to, variable returns from its involvement with the entity and has the ability to affect those returns through its power over the entity. Subsidiaries are fully consolidated from the date on which control is transferred to the group. They are deconsolidated from the date that control ceases.
Associates are all entities over which the group has significant influence but not control, generally accompanying a shareholding of between 20% and 50% of the voting rights. Investments in associates are accounted for using the equity method of accounting. Under the equity method, the investment is initially recognised at cost, and the carrying amount is increased or decreased to recognise the investor's share of the profit or loss of the investee after the date of acquisition. The group's investment in associates includes goodwill identified on acquisition.
The group's share of post-acquisition profit or loss is recognised in the income statement, and its share of post-acquisition movements in other comprehensive income is recognised in other comprehensive income with a corresponding adjustment to the carrying amount of the investment. When the group's share of losses in an associate equals or exceeds its interest in the associate, including any other unsecured receivables, the group does not recognise further losses, unless it has incurred legal or constructive obligations or made payments on behalf of the associate.
The group applies the acquisition method to account for business combinations. The consideration transferred for the acquisition of a subsidiary is the fair values of the assets transferred, the liabilities incurred to the former owners of acquiree and the equity interests issued by the group. The consideration transferred includes the fair value of any asset or liability resulting from
a contingent consideration arrangement. Identifiable assets acquired and liabilities and contingent liabilities assumed in a business combination are measured initially at their fair values at the acquisition date. The group recognises any non-controlling interest in acquiree on an acquisition-by-acquisition basis, at the noncontrolling interest's proportionate share of the recognised amounts of acquirer's identifiable net assets.
If the business combination is achieved in stages, the acquisition date carrying value of the acquirer's previously held equity interest in the acquiree is re-measured to fair value at the acquisition date; any gains or losses arising from such re-measurement are recognised in profit or loss. If the case of a bargain purchase, the gain resulting from excess of the fair value of identifiable assets acquired and liabilities and contingent liabilities assumed over the fair value of the consideration transferred is recognised in profit or loss on the acquisition date.
On 1 January 2014, the Republic of Latvia joined the euro area and adopted the euro as its official currency, replacing the Latvian lat. Consequently, the functional and reporting currency of the Group since 1 January 2014 is euro. The Group has translated the balances on their accounts as of 31 December 2013 by applying the conversion rate of EUR 1.0 = LVL 0.702804, determined by the Bank of Latvia.
Foreign currency transactions are translated into the functional currency using the exchange rates prevailing at the dates of the transactions. Foreign exchange gains and losses resulting from the settlement of such transactions and from the translation at year-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in the profit or loss. All transactions denominated in foreign currencies are recorded in euro at foreign exchange reference rates, which are both set and published by the European Central Bank (till 31 December 2013 recorded in lats at rates of exchange set forth by the Bank of Latvia), at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies are translated into euro at foreign exchange reference rates, which are both set and published by the European Central Bank (till 31 December 2013 recorded in lats at rates of exchange set forth by the Bank of Latvia), prevailing at the end of the reporting period. Any gain or loss resulting from a change in rates of exchange subsequent to the date of the transaction is included in the profit and loss account as profit from transactions with financial instruments.
The principal rates of exchange (foreign currency quoted per unit of EUR) set forth by the European Central Bank and used in the preparation of the Group's financial statements at 0.702804. As at 31.12.2014. the Group was not exposed to significant forex revaluations.
Property, plant & equipment are recorded at historical cost or revalued amount net of accumulated depreciation and accumulated impairment losses. Historical cost includes expenditure that is directly attributable to the acquisition of the fixed assets. The following fixed asset groups are revalued regularly but not less frequently than every five years:
Increase in the carrying amount arising on revaluation is credited to "Long-term investments revaluation reserve" in shareholders' equity. Decreases that offset previous increases of the same asset are charged against the revaluation reserve directly in equity; all other decreases are charged to the current year's profit and loss account. Any accumulated depreciation at the date of revaluation is eliminated against the gross carrying amount of the asset and the net amount is restated to the revalued amount of the asset.
All other property, plant and equipment are stated at historical cost, less accumulated depreciation and impairment losses. Historical cost includes expenditure that is directly attributable to the acquisition of the items.
Subsequent costs are included in the asset's carrying amount or recognized as separate asset, as appropriate, only when it is probable that future economic benefits associated with the item will flow to the Company and the cost of the item can be measured reliably. All other repairs and maintenance are charged to the income statement during the financial period in which they are incurred.
Land is not depreciated. Depreciation on other assets is calculated using the straight-line method to allocate their cost or revalued amounts to their residual values over their estimated useful lives, as follows: Years
| Buildings | 35-40 |
|---|---|
| Machinery and equipment | 3 |
| Other fixed assets | 5 |
The assets' residual values and useful lives are reviewed, and adjusted if appropriate, at the end of each reporting period.
An asset's carrying amount is written down immediately to its recoverable amount if the asset's carrying amount is greater than its estimated recoverable amount.
Gains or losses on disposals are determined by comparing carrying amount with proceeds and are charged to the profit and loss account during the period in which they are incurred. When revalued assets are sold, the amounts included in Revaluation reserve are transferred to retained earnings.
Intangible assets primarily consist of software licences. Intangible assets have a finite useful life and are carried at cost less accumulated amortisation. Amortisation is calculated using the straight-line method to allocate the cost of intangible assets over their useful lives. Generally intangible assets are amortised over a period of 5 years.
All Group's non-financial assets have a finite useful life (except land). Assets that are subject to amortization or depreciation are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. An impairment loss is recognized for the amount by which the asset's carrying amount exceeds its recoverable amount. The recoverable amount is the higher of an asset's fair value less costs to sell and value in use. For the purpose of assessing impairment, assets are grouped at the lowest levels for which there are separately identifiable cash flows (cash generating units).
Non-financial assets that suffered impairment are reviewed for possible reversal of the impairment at each reporting date.
The Group classifies all its financial assets as Loans and receivables. The classification depends on the purpose for which the financial assets were acquired. Management determines the classification of its financial assets at initial recognition and re-evaluates this designation at every reporting date. Receivables are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market. They are included in current assets, except for assets with maturities greater than 12 months after the end of the reporting period.
Inventories are stated at the lower of cost and net realisable value. Cost is determined using the first-in, firstout (FIFO) method. Net realisable value is the estimated selling price in the ordinary course of business, less applicable variable selling expenses.
Trade receivables are recognised initially at fair value and subsequently carried at amortised cost using the effective interest method, less provision for impairment. A provision for impairment of trade receivables is established when there is objective evidence that the Group will not be able to collect all amounts due according to the original terms of trade receivables. Significant financial difficulties of the debtor, probability that the debtor will enter bankruptcy or financial reorganisation, and default or delinquency in payments are considered indicators that the trade receivables are impaired. The amount of the provision is the difference between the asset's carrying amount and the present value of estimated future cash flows, discounted at the original effective interest rate. The amount of the provision is recognised in the profit or loss. If, in subsequent period, the amount of impairment loss decreases and the decrease can be related objectively to an event occurring after the impairment was recognized, the reversal of the previously recognized impairment loss is recognized in the profit or loss.
Cash and cash equivalents comprise cash on hand, balances of current accounts with banks and deposits held at call with banks with original term less than 90 days and other short-term highly liquid investments, which can be easily converted to cash and are not subject of significant change in value.
Ordinary shares are classified as equity. Dividend distribution to the Parent Company's shareholders is recognized as a liability in the Group's financial statements in the period in which the dividends are approved by the Parent Company's shareholders.
The tax expense for the period comprises current and deferred tax. Tax is recognised in the profit and loss, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. In this case the tax is also recognised in other comprehensive income or directly in equity, respectively.
The current income tax charge is calculated on the basis of the tax laws enacted or substantively enacted at the balance sheet date. Management periodically evaluates positions taken in tax returns with respect to situations in which applicable tax regulation is subject to interpretation. It establishes provisions where appropriate on the basis of amounts expected to be paid to the tax authorities.
Deferred income tax is provided in full, using the liability method, on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements.
Deferred income tax is determined using tax rates (and laws) that have been enacted or substantially enacted by the balance sheet date and are expected to apply when the temporary differences will reverse.
The principal temporary differences arise from different property, plant and equipment depreciation rates, revaluation of property, plant and equipment, as well for unused annual leave and other accruals and
provisions. Deferred income tax asset is recognized only to the extent that it is probable that future taxable profit will be available against which the temporary differences can be utilized.
Deferred income tax assets and liabilities are offset when there is a legally enforceable right to offset current tax assets against current tax liabilities and when the deferred income taxes assets and liabilities relate to income taxes levied by the same taxation authority on either the taxable entity or different taxable entities where there is an intention to settle the balances on a net basis.
Increase in deferred income tax liability that results from revaluation of property, plant and equipment is charged to other comprehensive income as deduction from respective increase in the Revaluation reserve. Decrease in deferred income tax liability that results from depreciation of revalued property, plant and equipment is charged to the income statement.
Income tax is assessed for the period in accordance with Latvian tax legislation. The tax rate stated by Latvian tax legislation is 15 percent.
Amount of accrual for unused annual leave is determined by multiplying the average daily wage of employees for the last six months of the reporting year by the amount of accrued but unused annual leave at the end of the reporting year.
Trade payables are recognised initially at fair value and subsequently measured at amortised cost using the effective interest method. Accounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities.
The Group recognises revenue when the amount of revenue can be reliably measured, it is probable that future economic benefits will flow to the entity and when specific criteria have been met for each of the Group's activities as described below. The Group bases its estimates on historical results, taking into consideration the type of customer, the type of transaction and the specifics of each arrangement.
Revenues from medical services, either hospital or ambulance services, are recognised as services are rendered, at the rates set for each type of service, irrespective of who is the payer for the service. Services which are paid for by the State Healthcare Service (NVD) are priced at the rates stipulated by this state authority.
All sales of services are recognised in the accounting period in which the services are rendered.
Earnings per share is determined by dividing the profit or loss attributable to equity holders of the Company by the weighted average number of participating shares outstanding during the reporting year.
Related parties are defined as the Company's major shareholders that have a significant influence, members of the Council and the Board, their close relatives and companies in which they have a significant influence or control.
EC funding related to property, plant and equipment is recognized as deferred income and is credited to the profit and loss account systematically over the expected lives of the related assets.
The preparation of the financial statements in conformity with IFRS requires the use of certain critical accounting estimates. It also requires management to exercise its judgement in the process of applying the Company's accounting policies.
IFRS requires that in preparing the financial statements, management of the Group makes estimates and assumptions that affect the reported amounts of assets and liabilities and required disclosure at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. The areas involving a higher degree of judgement and thus having significant risk of casing a material adjustments to the carrying amounts of assets and liabilities within the next financial year are revaluation of property, plant and equipment, determination of frequency of revaluations, the management assumptions and estimates in determination of useful lives of property, plant and equipment, recoverable amount of accounts receivable and inventories, post-employment benefits and other employee benefits as described in respective notes.
The management determines fair value of land and buildings based on valuations performed by independent certified valuator. The Group's internal policy is to perform the revaluations when there are indications that the fair value of the land and buildings has changed significantly as compared to its carrying value, but at least once per 5 years. As of 31 December 2012 and 2013 the fair value of land and buildings was significantly different from their book value. During 2014, the management corrected the error and retrospectively carried out a revaluation of its land and buildings as of 31 December 2012. Group`s land and buildings were revalued by independent certified appraiser SIA Latio (certificate No. 19). The market value was determined by a combination of Income and Market approach results. The values as of 31 December 2012 were determined by obtaining valuation of the properties as at 31 December 2014 and rolling them backwards to 31 December 2012. The management also revised the remaining useful lives of the buildings as at 2014 year end, and determined them to be 35 – 40 years. The revised depreciation charge was used retrospectively when making retrospective revaluation adjustments as described above as this was the only basis to ensure comparability of net book values of land and buildings at the 2014 year-end and prior yearend. The effects of retrospective restatements are set out in Note 25.
When evaluating the fair value of net assets of the acquired subsidiary, fair value adjustment was applied to the land and buildings, with a corresponding entry to deferred tax liability. The fair value assessment was performed by certified valuator SIA Latio, using the market approach (comparative transactions). The market price of the whole property was based on the market price of the land plot, based on the assumed most profitable use of the property.
The Management Board is responsible for setting up risk management guidelines and risk monitor. The Company has identified the major risk factors and developed policies and mechanisms to control these factors. The major risks are defined as:
(a) Market risk - a country's economic deterioration, changes in the public and the insurer health care and its financing policy, competition, changes in utility tariffs, etc. can significantly affect the demand for Groups services and its profitability. The company`s management has assessed each type of market risks and made possible measures to mitigate negative reaction in the market.
b) Credit risk - The inability of insurance companies, fellow hospitals and patients to pay for the services in time and in full amount. Most of the services are cash settled prior to providing service or funded by the state and insurance companies, therefore there is very low credit risk.
(c) Operational risk - The possibility of suffering losses caused by inadequate or failed internal pace of the medical treatment process, actions of staff or systems, or external events impact. Patient dissatisfaction with the quality of medical services, treatment process organization or staff attitudes in the long term can lead to a fall in income and even financial claims.
(c) Liquidity risk – possibility of being unable to meet the legally enforceable requirements without major damage and inability to cope with unplanned changes in Groups resources and / or market conditions related to the fact that it does not have sufficient liquid assets. The entity has no outstanding debts and holds sufficient cash resources to settle the liabilities when they fall due.
Risk control mechanisms include: appropriate risk policies, investment planning, cash flow planning, budgeting and control, liquidity control, the medical treatment process organization and control, sanitary compliance control, staff skill development, implementation of advanced technologies, employee involvement in risk assessment and control.
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 and to maintain an optimal capital structure to reduce the cost of capital.
In order to maintain or adjust the capital structure, the Group may adjust the amount of dividends paid to shareholders, return capital to shareholders or issue new shares.
IFRS 13 specifies a hierarchy of valuation techniques based on whether the inputs to those valuation techniques are observable or unobservable. Observable inputs reflect market data obtained from independent sources; unobservable inputs reflect the Group's market assumptions. This hierarchy requires the use of observable market data when available. The Group considers relevant and observable market prices in its valuations where possible.
The objective of the fair value measurement, even in inactive markets, is to arrive at the price at which an orderly transaction would take place between market participants to sell the asset or transfer the liability at the measurement date under current market conditions.
In order to arrive at the fair value of a financial instrument different methods are used: quoted prices, valuation techniques incorporating observable data and valuation techniques based on internal models. These valuation methods are divided according with the fair value hierarchy in Level 1, Level 2 and Level 3.
The level in the fair value hierarchy within which the fair value of a financial instrument is categorized shall be determined on the basis of the lowest level input that is significant to the fair value in its entirety.
The classification of financial instruments in the fair value hierarchy is a two-step process:
Classifying each input used to determine the fair value into one of the three levels;
Classifying the entire financial instrument based on the lowest level input that is significant to the fair value in its entirety.
Valuations in Level 1 are determined by reference to unadjusted quoted prices for identical assets or liabilities in active markets where the quoted prices are readily available and the prices represent actual and regularly occurring market transactions on an arm's length basis.
Valuation techniques in Level 2 are models where all significant inputs are observable for the asset or liability, either directly or indirectly. Inputs other than quoted prices included within Level 1 that are observable for the asset or liability either directly (that is, as price) or indirectly (that is, derived from prices).
A valuation technique that incorporates significant inputs that are not based on observable market data (unobservable inputs) is classified in Level 3. Unobservable inputs are those not readily available in an active market due to market illiquidity or complexity of the product. Level 3 inputs are generally determined based on observable inputs of a similar nature, historic observations on the level of the input or analytical techniques.
The carrying amount of liquid and short-term financial instruments (with maturity below 3 months), for example, cash and cash equivalents, short-term trade payables and trade receivables corresponds to their fair value.
Group's land and buildings are stated at revalued amount, determined by a combination of Income and Market approach results, based on the definition of the assets' market value formulated in the International valuation standards. As a result, it may be concluded that both observable and unobservable market data is being used in valuation which corresponds to the 3rd level valuation technique.
| 2015 | 2014 | |
|---|---|---|
| EUR | EUR | |
| Medical ambulance services | 1 021 281 | 3,757,011 |
| Medical hospital services | 236 898 | 936,787 |
| Insurance payments | 108 174 | 384,894 |
| VS ZDC ambulance services | 53 853 | 251,750 |
| Inpatient Care | 33 276 | 122,762 |
| Stomatology services | 5 239 | 8,472 |
| Family doctors | - | - |
| Residents training | 6 673 | 16,682 |
| Services - minimum fixed part | - | 6,564 |
| Other income | - | 527 |
| TOTAL | 1,465,394 | 5,485,449 |
| Salaries and wages | 611 206 | 2,284,631 |
|---|---|---|
| Fixed assets depreciation | 121 170 | 457,823 |
| Medical goods | 199 059 | 646,635 |
| State social insurance contributions | 139 858 | 524,755 |
| Public utilities | 95 028 | 234,478 |
| Expensed VAT | 126 401 | 276,034 |
| Repair expenses | 48 878 | 160,774 |
| Current assets write-off | 60 868 | 60,976 |
| Security expenses | 3 744 | 22,018 |
| Medical researches | 6 042 | 53,128 |
| Provisions for vacations | - | 15,336 |
| Catering expenses | 9 019 | 34,835 |
| IT maintenance costs | 6 088 | 33,835 |
| Household supplies | 19 607 | 39,903 |
| Real estate tax | - | 13,872 |
| Advertising | 6 855 | 29,836 |
| Office expenses | 3 824 | 12,477 |
| Insurance expenses | 1 713 | 5,819 |
| Transport expense | 5 045 | 12,922 |
| Other costs | 29 712 | 52,117 |
|---|---|---|
| TOTAL | 1,494,117 | 4,971,357 |
| Salaries and wages | 90 263 | 342,487 |
|---|---|---|
| State social insurance contributions | 20 782 | 82,241 |
| Communication expenses | 4 462 | 13,052 |
| Audit expenses | - | 12,188 |
| Office expenses | 515 | 5,216 |
| Bank expenses | 2,424 | 9,241 |
| Legal services | - | 2,811 |
| Other administrative expenses | 3,888 | 6,169 |
| TOTAL | 122 334 | 476,405 |
| 2015 EUR |
2014 EUR |
|
|---|---|---|
| Excess of the consideration over the acquired net assets of | ||
| subsidiary | - | 969,476 |
| Rental income | 25,932 | 152,761 |
| ERDF income amortisation | - | 38,406 |
| Other income | 33,619 | 12.971 |
| TOTAL | 59 551 | 1,173,614 |
| 2015 | 2014 | |
|---|---|---|
| EUR | EUR | |
| TOTAL | 796 123 | 805 353 |
| Intangible assets |
Land and buildings |
Machinery & equipment |
Other fixed assets |
Assets under construction |
Advance payments for fixed assets |
TOTAL | |
|---|---|---|---|---|---|---|---|
| EUR | EUR restated |
EUR | EUR | EUR | EUR | EUR restated |
|
| Cost or revalued amount |
|||||||
| 31.12.2013 | 72,040 | 4,510,889 | 3,682,898 | 503,560 | 156,571 | - | 8,925,962 |
| Acquisition of subsidiary |
703 | 2,500,000 | - | 23,924 | - | - | 2,524,627 |
| Additions | 2,050 | - | 82,350 | 5,707 | 370,035 | - | 460,142 |
| Disposals | (3,724) | - | (163,886) | (46,851) | - | - | (214,461) |
| 31.12.2014 | 71,069 | 7,010,889 | 3,601,362 | 486,344 | 526,606 | - | 11,696,270 |
| Additions | 15,261 | - | 6,780 | 41,377 | 60,915 | - | 124,693 |
| Disposals | (2,364) | - | (346) | (17,704) | - | - | (20,444) |
| 31.03.2015 | 84,326 | 7,010,889 | 3,607,796 | 509,987 | 587,521 | - | 11,800,519 |
| Depreciation | |||||||
| 31.12.2013 | 52,333 | 306,620 | 2,853,185 | 438,304 | - | - | 3,650,442 |
| Charge for year 2013 restated |
14,146 | 118,259 | 308,662 | 30,393 | - | - | 471,460 |
| Disposals | (3,724) | - | - | (46,847) | - | - | (214,457) |
| 31.12.2014 | 62,755 | 424,879 | 2,997,961 | 421,850 | - | - | 3,907,445 |
| Charge for year 2014 |
3 536 | 9 960 | 76 132 | 9 858 | - | - | 99 486 |
| Disposals | (2 364) | - | (346) | (17 734) | - | - | (20 444) |
| 31.03.2015 | 63 927 | 456 523 | 3 073 747 | 413 974 | - | - | 4 008 171 |
| Net book value 31.12.2014. |
8,314 | 6,586,010 | 603,401 | 64,494 | 526,606 | - | 7,788,825 |
| Net book value 31.12.2013 restated |
19,707 | 4,204,269 | 829,713 | 65,260 | 156,571 | - | 5,275,520 |
| Net book value 31.03.2015 |
20,399 | 6,554,366 | 534 049 | 96 013 | 587 521 | - | 7 792 348 |
As at 31 December 2014 cadastral value for Groups land was EUR 781,771 (31.12.2013: EUR 629,141. As at 31 December 2014 cadastral value for Groups buildings was EUR 1,790,243 (31.12.2013 EUR 1,464,677).
The group uses revaluation policy to measure its land and buildings. As of 31 December 2012 and 2013 the fair value of land and buildings was significantly different from their book value. During 2014, the management corrected the error and retrospectively carried out a revaluation of its land and buildings as of 31 December 2012.Group`s land and buildings were revalued by independent certified appraiser SIA Latio (certificate No. 19). The market value was determined by a combination of Income and Market approach results. The values as of 31 December 2012 were determined by obtaining valuation of the properties as at 31 December 2014 and rolling them backwards to 31 December 2012. The effects of retrospective restatements are set out in Note 25.
If land and buildings would be recorded at cost less accumulated depreciation, their net book value would be as follows:
| 31.12.2014 | ||
|---|---|---|
| EUR | EUR | |
| Cost | 2 229 565 | 2 229 565 |
| Accumulated depreciation | (949 134) | (851 640) |
| Net book value | 1 280 431 | 1 377 925 |
| 31.03.2015 | 31.12.2014 | |
|---|---|---|
| EUR | EUR | |
| Pharmaceuticals | 97 596 | 104,183 |
| Other materials | 1 846 | 112 |
| Total | 99 442 | 104,295 |
| 31.03.2015 EUR |
31.12.2014 EUR |
|
|---|---|---|
| National Health Department | 209 297 | 115,806 |
| P. Stradiņa klīniskā universitātes slimnīca | 19 265 | 42,862 |
| Insurance companies | 38 929 | 35,570 |
| Other institutions, companies and persons | 52 071 | 45,596 |
| Provisions for doubtful debts | (7 997) | (9,077) |
| TOTAL | 311 565 | 230,758 |
| TOTAL | 1,289,959 | 1,524,805 |
|---|---|---|
| Cash on hand | 17,537 | 5,479 |
| Cash in banks | 1,272,422 | 1,519,327 |
| 31.03.2015 | 31.12.2014 | |||
|---|---|---|---|---|
| Shareholders | Number of shares | % | Number of shares | % |
| Ilze Birka | 140 000 | 17,50% | 140 000 | 17,50% |
| Mārtiņš Birks | 140 000 | 17,50% | 140 000 | 17,50% |
| Ilze Aizsilniece | 91 600 | 11,45% | 91 600 | 11,45% |
| Guna Švarcberga | 82 880 | 10,36% | 82 880 | 10,36% |
| Jānis Birks | 81 338 | 10,17% | 81 338 | 10,17% |
| Adomas Navickas | 50 825 | 6,35% | 50 825 | 6,35% |
| Other shareholders |
||||
| (shares less than 5%) | 213 357 | 26,67% | 213 357 | 26,67% |
| Total | 800 000 | 100,00% | 800 000 | 100,00% |
In 2014, the Group's parent company's share capital was denominated into EUR based on applicable law, and the par value was set at EUR 1,40 per share. As at 31 December 2013 the par value was LVL 1,00 (EUR 1,42 based on Bank of Latvia exchange rate 1 EUR/0.702804LVL). As a result, the share capital was decreased by EUR 18,297, and this difference was transferred to other reserves.
| 31.03.2015 EUR |
31.12.2014 EUR |
|
|---|---|---|
| Deferred income tax liability has been calculated as follows: | ||
| Deferred income tax liabilities, gross: | ||
| Tax effect of temporary difference between financial statement |
||
| depreciation and depreciation for tax purposes | (100 748) | 825,506 |
| Deferred tax assets, gross: | ||
| Tax effect of accruals for vacations | (9 165) | (20,153) |
| Deferred tax liabilities, net | 796 123 | 805,353 |
| 2015 | 2014 |
|---|---|
| EUR | EUR |
| Deferred tax credited to the income statement (Note 6) | - | (26,308) |
|---|---|---|
| Acquired in a business combination (Note 26) | - | 356,939 |
| Deferred tax liabilities at the end if the financial year | - | 805,353 |
Unutilised tax losses carried forward as at 31.12.2013 were EUR 371,721, and they were fully utilised in 2014. No tax asset was recognised in prior years for these tax losses as the there was no sufficient probability that taxable profit would be available against which the temporary differences could be utilized.
| 31.03.2015 | 31.12.2014 | |
|---|---|---|
| EUR | EUR | |
| Grant provided by ERDF for project reimbursement: | ||
| Non-current part | 50,976 | 51,083 |
| Long – term part | 464,929 | 464,929 |
| TOTAL | 515,905 | 501,421 |
| TOTAL | 564 143 | 625,087 |
|---|---|---|
| Other creditors | 66 | 1,682 |
| Advances paid | 10 315 | 2,214 |
| Accruals for unused vacations | 134,355 | 134,355 |
| Salaries payable | 165 691 | 143,716 |
| Taxes payable | 131 750 | 125,800 |
| Trade payables | 121 966 | 217,320 |
The Company's management has no information on guarantees, existing or pending litigations that could significantly influence company's net results
In April 2015, the Company has finished construction agreement on Vecmīlgrāvis hospital building first storey.
Except for the remuneration to key management as disclosed in Note 23 below, the Group has not entered into other related party transactions.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.