AI Terminal

MODULE: AI_ANALYST
Interactive Q&A, Risk Assessment, Summarization
MODULE: DATA_EXTRACT
Excel Export, XBRL Parsing, Table Digitization
MODULE: PEER_COMP
Sector Benchmarking, Sentiment Analysis
SYSTEM ACCESS LOCKED
Authenticate / Register Log In

Motor Oil (Hellas) Refineries S.A.

Quarterly Report Nov 24, 2020

2721_10-q_2020-11-24_11327843-57d3-476b-b34f-2ec65e99cfc2.pdf

Quarterly Report

Open in Viewer

Opens in native device viewer

INTERIM CONDENSED FINANCIAL STATEMENTS

IN ACCORDANCE WITH INTERNATIONAL FINANCIAL REPORTING STANDARDS THAT HAVE BEEN ADOPTED BY THE EUROPEAN UNION

FOR THE PERIOD 1 JANUARY – 30 SEPTEMBER 2020

FOR THE GROUP AND THE COMPANY "MOTOR OIL (HELLAS) CORINTH REFINERIES S.A."

MOTOR OIL (HELLAS) CORINTH REFINERIES SA

G.E.MI. 272801000 (Ex Prefecture of Attica Registration Nr 1482/06/Β/86/26) Headquarters: Irodou Attikou 12Α, 151 24 Maroussi Attica

Condensed Statement of Profit or Loss and other Comprehensive Income for the period ended 30th
September 2020 3
Condensed Statement of Financial Position as at 30th September 20205
Condensed Statement of Changes in Equity for the period ended 30th September 20206
Condensed Statement of Cash Flows for the period ended 30th September 2020 7
Notes to the Financial Statements8
1. General Information8
2. Basis of Financial Statements Preparation & Adoption of New and Revised International Financial
Reporting Standards (IFRSs)8
3. Operating Segments11
4. Revenue 15
5. Changes in Inventories / Cost of Sales15
6. Finance Costs16
7. Income Tax Expenses16
8. Earnings/(Losses) per Share 17
9. Dividends17
10. Goodwill 18
11. Other Intangible Assets18
12. Property, Plant and Equipment19
13. Investments in Subsidiaries and Associates 20
14. Other Financial Assets24
15. Assets Classified as Held for Sale 24
16. Borrowings25
17. Leases28
18. Share Capital29
19. Reserves29
20. Retained Earnings30
21. Establishment/Acquisition of Subsidiaries/Associates31
22. Contingent Liabilities/Commitments 36
23. Related Party Transactions 37
24. Management of Financial Risks37
25. Events after the Reporting Period41

Condensed Statement of Profit or Loss and other Comprehensive Income for the period ended 30th September 2020

1/1-30/9/20
1/1-30/9/19
1/1-30/9/20
In 000's Euros (except for "earnings per share")
Note
Continued operations
Operating results
Revenue
4
4,472,003
7,050,379
2,793,573
Cost of Sales
(4,310,423)
(6,516,857)
(2,825,130)
1/1-30/9/19
5,230,091
(4,933,288)
Gross Profit / (loss)
161,580
533,522
(31,557)
296,803
Distribution expenses
(175,301)
(168,598)
(16,998)
(12,970)
Administrative expenses
(61,038)
(58,049)
(30,883)
(29,383)
Other income
8,368
6,409
1,624
Other Gain/(loss)
(3,519)
589
(1,022)
1,631
3,861
Profit / (loss) from operations
(69,910)
313,873
(78,836)
259,942
Finance income
3,215
6,771
5,800
10,400
Finance costs
6
(61,069)
(34,302)
(46,893)
(16,639)
Share of profit / (loss) in associates
(3,803)
3,622
0
0
Profit / (loss) before tax
(131,567)
289,964
(119,929)
253,703
Income taxes
7
25,267
(83,593)
26,920
(70,910)
Profit / (loss) after tax from continued
(106,300)
206,371
(93,009)
operations
182,793
Discontinued operations
Loss after tax from discontinued operations
(4,737)
(304)
0
0
Profit / (loss) after tax
(111,037)
206,067
(93,009)
182,793
Attributable to Company Shareholders
(106,980)
207,650
(93,009)
182,793
Non-controlling interest
(4,057)
(1,583)
0
0
Earnings/(Losses) per share basic (in €)
8
From continued operations
(0.96)
1.88
(0.84)
1.65
From continued and discontinued operations
(0.97)
1.87
(0.84)
1.65
Earnings/(Losses) per share diluted (in €)
8
From continued operations
(0.96)
1.88
(0.84)
1.65
From continued and discontinued operations
(0.97)
1.87
(0.84)
1.65
Other comprehensive income
Items that will not be reclassified subsequently
to profit or loss:
Subsidiary Share Capital increase expenses
(163)
(1)
0
0
Exchange differences on translating foreign
operations
(179)
496
0
0
Share of Other Comprehensive Income of
associates accounted for using the equity method
(16)
33
0
0
Income tax on other comprehensive income
7
35
0
0
0
(323)
528
0
0
Total comprehensive income
(111,360)
206,595
(93,009)
182,793
Attributable to Company Shareholders
(107,268)
208,027
(93,009)
182,793
Non-controlling interest
(4,092)
(1,432)
0
0

Condensed Statement of Profit or Loss and other Comprehensive Income for the period ended 30th September 2020

GROUP COMPANY
In 000's Euros (except for "earnings per share") 1/7-30/9/20 1/7-30/9/19 1/7-30/9/20 1/7-30/9/19
Continued operations
Operating results
Revenue
1,638,578 2,477,514 1,021,938 1,798,931
Cost of Sales (1,496,950) (2,313,737) (969,762) (1,727,462)
Gross Profit / (loss) 141,628 163,777 52,176 71,469
Distribution expenses (62,424) (60,236) (5,545) (3,730)
Administrative expenses (21,865) (18,579) (10,255) (8,981)
Other income 3,320 607 848 511
Other Gain/(loss) 3,174 2,631 3,800 3,760
Profit / (loss) from operations 63,833 88,200 41,024 63,029
Finance income 531 1,963 362 1,527
Finance costs (7,633) (10,134) (3,139) (4,005)
Share of profit / (loss) in associates 2,066 2,054 0 0
Profit / (loss) before tax 58,797 82,083 38,247 60,551
Income taxes
Profit / (loss) after tax from continued
(14,517) (23,161) (9,415) (17,281)
operations 44,280 58,922 28,832 43,270
Discontinued operations
Loss after tax from discontinued operations
Profit / (loss) after tax
(4,186) (304) 0 0
40,094 58,618 28,832 43,270
Attributable to Company Shareholders 43,496 59,197 28,832 43,270
Non-controlling interest (3,402) (579) 0 0
Earnings/(Losses) per share basic (in €)
From continued operations 0.40 0.54 0.26 0.39
From continued and discontinued operations 0.39 0.53 0.26 0.39
Earnings/(Losses) per share diluted (in €)
From continued operations 0.40 0.54 0.26 0.39
From continued and discontinued operations 0.39 0.53 0.26 0.39
Other comprehensive income
Items that will not be reclassified
subsequently to profit or loss:
Subsidiary Share Capital increase expenses (53) 0 0 0
Exchange differences on translating foreign
operations (206) 478 0 0
Share of Other Comprehensive Income of
associates accounted for using the equity method
29 (135) 0 0
Income tax on other comprehensive income 13 0 0 0
(217) 343 0 0
Total comprehensive income 39,877 58,961 28,832 43,270
Attributable to Company Shareholders 43,323 59,391 28,832 43,270
Non-controlling interest (3,446) (430) 0 0

Condensed Statement of Financial Position as at 30th September
2020
GROUP COMPANY
(In 000's Euros) note 30/9/2020 31/12/2019 30/9/2020 31/12/2019
Non – current assets
Goodwill 10 51,729 21,506 0 0
Other intangible assets 11 86,832 37,193 1,970 2,200
Property, Plant and Equipment 12 1,229,557 1,102,146 792,364 712,860
Right of use assets 17 178,359 169,520 16,130 17,998
Investments in subsidiaries and associates 13 56,065 80,546 442,108 346,887
Other financial assets 14 11,003 4,837 937 937
Deferred tax assets 8,778 0 0 0
Other non-current assets 35,250 23,193 3,242 2,982
Total non-current assets 1,657,573 1,438,941 1,256,751 1,083,864
Current assets
Income Taxes 25,408 20,939 23,169 23,868
Inventories 431,510 550,328 302,629 375,036
Trade and other receivables 489,782 470,778 202,452 275,010
Cash and cash equivalents 641,098 697,275 547,564 627,858
1,587,798 1,739,320 1,075,814 1,301,772
Assets classified as held for sale 15 705,159 289,671 0 0
Total current assets 2,292,957 2,028,991 1,075,814 1,301,772
Total Assets 3,950,530 3,467,932 2,332,565 2,385,636
Non-current liabilities
Borrowings 16 1,129,575 847,453 897,147 554,047
Lease liabilities 17 141,143 129,970 12,047 14,138
Provision for retirement benefit obligation 82,370 80,157 61,405 63,813
Deferred tax liabilities 31,746 52,265 2,432 30,034
Other non-current liabilities 40,454 12,464 69 67
Other non-current provisions 1,815 1,665 0 0
Deferred income 3,244 3,669 3,244 3,669
Total non-current liabilities 1,430,347 1,127,643 976,344 665,768
Current liabilities
Trade and other payables 538,428 857,819 334,592 666,458
Provision for retirement benefit obligation 3,547 1,517 2,909 1,365
Tax Liabilities 6,589 0 0 0
Borrowings 16 293,049 50,422 181,946 32,572
Lease liabilities 17 23,064 23,783 4,417 4,084
Deferred income 775 931 775 931
865,452 934,472 524,639 705,410
Liabilities directly associated with assets classified
as held for sale 15 637,116 216,890 0 0
Total current liabilities 1,502,568 1,151,362 524,639 705,410
Total Liabilities 2,932,915 2,279,005 1,500,983 1,371,178
Equity
Share capital 18 83,088 83,088 83,088 83,088
Reserves 19 102,360 104,913 53,318 54,559
Retained earnings 20 798,064 992,647 695,176 876,811
Equity attributable to Company 983,512 1,180,648 831,582 1,014,458
Shareholders
Non-controlling interest
34,103 8,279 0 0
Total Equity 1,017,615 1,188,927 831,582 1,014,458
Total Equity and Liabilities 3,950,530 3,467,932 2,332,565 2,385,636

Condensed Statement of Changes in Equity for the period ended 30th September 2020

GROUP

(In 000's Euros) Share
Capital
Reserves Retained
Earnings
Total Non
controlling
interests
Total
Balance as at 1 January 2019
Profit/(loss) for the period 83,088 91,119 931,109 1,105,316 6,906 1,112,222
Other comprehensive income for the period 0 0 207,650 207,650 (1,583) 206,067
Total comprehensive income for the period 0 0 377 377 151 528
Addition from Subsidiary acquisition 0 0 208,027 208,027 (1,432) 206,595
Increase in Subsidiary's Share Capital 0 0 0 0 2,226 2,226
0 0 0 0 2,519 2,519
Acquisition of Subsidiary's Minority Interest 0 0 197 197 (429) (232)
Transfer to Reserves 0 12,488 (12,488) 0 0 0
Dividends 0 0 (105,245) (105,245) (117) (105,362)
Balance as at 30/9/2019 83,088 103,607 1,021,600 1,208,295 9,673 1,217,968
Balance as at 1 January 2020 83,088 104,913 992,647 1,180,648 8,279 1,188,927
Profit/(loss) for the period 0 0 (106,980) (106,980) (4,057) (111,037)
Other comprehensive income for the period 0 0 (288) (288) (35) (323)
Total comprehensive income for the period 0 0 (107,268) (107,268) (4,092) (111,360)
Increase in Subsidiary's Share Capital 0 0 0 0 1,387 1,387
Partial Disposal of Assets Held for Sale 0 0 0 0 28,587 28,587
Treasury Shares 0 (1,241) 0 (1,241) 0 (1,241)
Transfer to Reserves 0 (1,312) 1,312 0 0 0
Dividends 0 0 (88,627) (88,627) (58) (88,685)
Balance as at 30/9/2020 83,088 102,360 798,064 983,512 34,103 1,017,615

COMPANY

(In 000's Euros) Share
Capital
Reserves Retained
Earnings
Total
Balance as at 1 January 2019 83,088 54,559 820,355 958,002
Profit/(loss) for the period 0 0 182,793 182,793
Other comprehensive income for the period 0 0 0 0
Total comprehensive income for the period 0 0 182,793 182,793
Dividends 0 0 (105,244) (105,244)
Balance as at 30/9/2019 83,088 54,559 897,904 1,035,551
Balance as at 1 January 2020 83,088 54,559 876,811 1,014,458
Profit/(loss) for the period 0 0 (93,009) (93,009)
Other comprehensive income for the period 0 0 0 0
Total comprehensive income for the period 0 0 (93,009) (93,009)
Treasury Shares 0 (1,241) 0 (1,241)
Dividends 0 0 (88,626) (88,626)
Balance as at 30/9/2020 83,088 53,318 695,176 831,582

Condensed Statement of Cash Flows for the period ended 30th September 2020

GROUP COMPANY
(In 000's Euros) Note 1/1-
30/9/2020
1/1-
30/9/2019
1/1-
30/9/2020
1/1-
30/9/2019
Operating activities
Profit before tax (136,304) 289,671 (119,929) 253,703
Adjustments for:
Depreciation & amortization of non-current assets 11.12 85,788 79,225 58,680 56,275
Depreciation of right of use assets 17 21,446 20,843 3,385 3,222
Provisions 4,645 4,756 (767) 2,410
Exchange differences (8,899) 8,473 (6,936) 5,467
Investment income / (expenses) (5,715) (8,553) (6,145) (10,165)
Finance costs 61,069 34,302 46,893 16,639
Movements in working capital:
Decrease / (increase) in inventories 118,818 (89,415) 72,407 (56,510)
Decrease / (increase) in receivables 94,471 (124,130) 72,535 (70,830)
(Decrease) / increase in payables (excluding
borrowings)
(452,011) 134,485 (343,065) 99,006
Less:
Finance costs paid (52,330) (36,281) (37,903) (20,032)
Taxes paid (4,433) (31,306) 0 (24,296)
Net cash (used in) / from operating activities (a) (273,455) 282,070 (260,845) 254,889
Investing activities
Acquisition of subsidiaries, affiliates, joint ventures (18,870) (108,741) (95,393) (116,282)
and other investments
Disposal of subsidiaries, affiliates, joint-ventures
and other investments 9,631 1,413 171 1,320
Purchase of tangible and intangible assets (176,668) (90,526) (138,000) (60,896)
Proceeds on disposal of tangible and intangible
assets
475 46 0 0
Interest received 2,013 5,288 1,116 5,141
Dividends received 645 2,832 4,338 6,294
Net cash (used in) / from investing activities (b) (182,774) (189,688) (227,768) (164,423)
Financing activities
Share capital increase 1,387 2,519 0 0
Repurchase of treasury shares (1,241) 0 (1,241) 0
Proceeds from borrowings 773,201 200,525 627,315 79,000
Repayments of borrowings (264,908) (226,118) (125,854) (104,371)
Repayments of leases (19,702) (18,504) (3,274) (3,431)
Dividends Paid (88,685) (105,362) (88,626) (105,244)
Net cash (used in) / from financing activities (c) 400,052 (146,940) 408,320 (134,046)
Net increase / (decrease) in cash and cash
equivalents (a)+(b)+(c)
(56,177) (54,558) (80,294) (43,580)
Cash and cash equivalents at the beginning of
the period
697,275 679,426 627,858 600,433
Cash and cash equivalents at the end of the
period
641,098 624,868 547,564 556,853

Notes to the Financial Statements

1. General Information

The parent company of the MOTOR OIL Group (the Group) is the entity under the trade name "Motor Oil (Hellas) Corinth Refineries S.A." (the Company), which is registered in Greece as a public company (Societe Anonyme) according to the provisions of Company Law 2190/1920 (as replaced by Law 4548/2018), with headquarters in Maroussi of Attica, 12Α Irodou Attikou street, 151 24. The Group operates in the oil sector with its main activities being oil refining and oil products trading.

Major shareholders of the Company are "Petroventure Holdings Limited" holding 40% and "Doson Investments Company" holding 5.6%.

These financial statements are presented in Euro because that is the currency of the primary economic environment in which the Group operates. Amounts in these financial statements are expressed in € 000's unless otherwise indicated. Any difference up to € 1,000 is due to rounding.

As at 30 September 2020 the number of employees, for the Group and the Company, was 2,562 and 1,275 respectively (30/9/2019: Group: 2,315 persons, Company: 1,292 persons).

2. Basis of Financial Statements Preparation & Adoption of New and Revised International Financial Reporting Standards (IFRSs)

2.1. Basis of preparation

The interim condensed financial statements for the period ended 30 September 2020 have been prepared in accordance with International Accounting Standard (IAS) 34, 'Interim financial reporting' and as such do not include all the information and disclosures required in the annual financial statements. In this context, these interim condensed financial statements should be read in conjunction with the Group's annual financial statements for the year ended 31 December 2019.

The accounting policies adopted in the preparation of these interim condensed financial statements are consistent with those followed in the preparation of the Group's annual financial statements for the year ended 31 December 2019. The preparation of the financial statements presumes that various estimations and assumptions are made by the Group's management which possibly affect the carrying values of assets and liabilities and the required disclosures for contingent assets and liabilities as well as the amounts of income and expenses recognized. In light of the impact of Covid-19 pandemic for the Company, the Group and the economy in general, the Group's Management reviewed these estimations and concluded that no revision of the accounting policies is required.

New standards, amendments of existing standards and interpretations have been issued, which are obligatory for accounting periods beginning during the present fiscal year or at a future time and have an impact in the Group's financial data. The Group's appraisal regarding the effects from adopting new standards, amendment to existing standards and interpretations are disclosed in note 2.2

2.2. New standards, interpretations and amendments

New standards, amendments to existing standards and interpretations have been issued, which are effective for accounting periods starting on or after January 1st, 2020. Those which are expected to have an impact on the Group are listed in the following paragraphs.

2.2.1. Standards, amendments and Interpretations mandatory for Fiscal Year 2020

IAS 1 and IAS 8: "Definition of Material"

The amendments aim to align the definition of 'material' across the standards and to clarify certain aspects of the definition.

The new definition states that "information is material if omitting, misstating or obscuring it could reasonably be expected to influence decisions that the primary users of general-purpose financial statements make on the basis of those financial statements, which provide financial information about a specific reporting entity". Additionally, the entity will need to assess whether the information, either individually or in combination with other information, is material in the context of the financial statements.

The amendments have no significant impact on the financial position and / or the financial performance of the Group and the Company.

IFRS 9, IAS 39 and IFRS 7: "Interest Rate Benchmark Reform"

The amendments published deal with issues affecting financial reporting in the period before the replacement of an existing interest rate benchmark with an alternative interest rate and address the implications for specific hedge accounting requirements in IFRS 9 (Financial Instruments) and IAS 39 (Financial Instruments: Recognition and Measurement), which require forward-looking analysis.

There are also amendments to IFRS 7 (Financial Instruments: Disclosures) regarding additional disclosures around uncertainty arising from the interest rate benchmark reform.

The amendments have no significant impact on the financial position and / or the financial performance of the Group and the Company.

IFRS 3: "Definition of a Business"

The amendments provide entities with application guidance to distinguish between a business and a group of assets in the process of determining the nature of the activities and assets acquired.

The amendments to IFRS 3 are effective as of January 1st, 2020 and must be applied to transactions that are either business combinations or asset acquisitions for which the acquisition date is on or after January 1, 2020, Consequently, entities do not have to revisit such transactions that occurred in prior periods.

The amendments have no significant impact on the financial position and / or the financial performance of the Group and the Company.

IFRS 16: "Covid-19-Related Rent Concessions"

The amendments introduce an optional practical expedient that simplifies how a lessee accounts for rent concessions that are a direct consequence of COVID-19.

Specifically, lessees who chose to apply the practical expedient are not required to assess whether eligible rent concessions are lease modifications, and accounts for them in accordance with other applicable guidance. Lease concessions in the form of a one-off reduction in rent, will be accounted for as variable lease payments and be recognized in profit or loss of the reporting period.

The practical expedient is applicable to rent concessions which occurred as a direct consequence of the covid-19 pandemic and only when the revised consideration is substantially the same or less than the original consideration, the reduction in lease payments relates to payments due on or before 30 June 2021 and no other substantive changes have been made to the terms of the lease.

The application of the practical expedient shall be disclosed along with the consequent amount recognized in profit or loss for the reporting period.

The IASB decided not to provide any additional relief for lessors.

The amendment is effective for annual reporting periods beginning on or after 1 June 2020. Earlier application is permitted.

The impact of the application of the amendment for the Group is disclosed in note 17 – Leases.

2.2.2. Standards, amendments and Interpretations effective for periods beginning on or after January 1st, 2021

IFRS 3: "Reference to the Conceptual Framework"

The amendments update an outdated reference to the Conceptual Framework in IFRS 3 and introduce an exception to the recognition principle in order to determine what constitutes an asset or a liability in a business combination.

The amendments are effective as of January 1st, 2022 and are not yet endorsed by the European Union.

IAS 16: "Proceeds before Intended Use"

The amendments prohibit a company from deducting from the cost of property, plant and equipment amounts received from selling items produced while the company is preparing the asset for its intended use. Instead, a company will recognize such sales proceeds and related cost in profit or loss.

The amendments are effective as of January 1st, 2022 and are not yet endorsed by the European Union.

IAS 37: "Onerous Contracts — Cost of Fulfilling a Contract"

The amendments specify which costs a company must include when assessing whether a contract will be loss-making. Specifically, the amendments require that the cost of fulfilling a contract should include both the incremental costs of fulfilling that contract along with an allocation of other costs that relate directly to fulfilling contracts.

The amendments are effective as of January 1st, 2022 and are not yet endorsed by the European Union.

IAS 1: "Classification of Liabilities as Current or Non-current"

The amendments aim to provide guidance for the consistent application of IAS 1 requirements regarding the classification of debt and other liabilities with an uncertain settlement date, as current or non-current in the statement of financial position.

The amendments are effective as of January 1st, 2023 and are not yet endorsed by the European Union.

2.3. Reclassification of Funds

Certain items of the "Statement of Profit or Loss and other Comprehensive Income" for the comparative period of 2019 have been reclassified to become comparable to those of the current period. These reclassifications are considered immaterial and relate to the categories "Revenue" (Group €24.6 million, Company €29.3 million), "Cost of Sales" (Group €13.4 million, Company €8.5 million) and "Other Operating Income/(Expenses)" (Group €11.2 million, Company €20.8 million).

The said reclassifications had no effect on the Net Results and Equity of the Group and/or the Company.

3. Operating Segments

The Group is mainly operating in Greece, given that most Group Companies included in the consolidation are based in Greece, whilst those operating abroad are few with limited operations for the time being.

All operational segments fall under one of three distinct activity categories: Refinery's Activities, Sales to/from Gas Stations and Services.

Segment information is presented in the following table:

INTERIM CONDENSED FINANCIAL STATEMENTS for the period 1/1-30/09/2020

STATEMENT OF COMPEHENSIVE INCOME
(In 000's Euros)
1/1-30/9/20
Business Operations Refinery's
Activities
Trading / Sales to
Gas Stations
Services Eliminations /
Adjustments
Total
Sales to third parties 2,180,859 2,132,107 159,037 0 4,472,003
Inter-segment sales 665,940 611,814 26,020 (1,303,774) 0
Total revenue 2,846,799 2,743,921 185,057 (1,303,774) 4,472,003
Cost of Sales (2,862,663) (2,568,480) (171,106) 1,291,826 (4,310,423)
Gross profit (15,864) 175,441 13,951 (11,948) 161,580
Distribution expenses (23,049) (161,733) (6,469) 15,950 (175,301)
Administrative expenses (34,859) (18,544) (6,714) (921) (61,038)
Other Income 2,026 10,302 316 (4,276) 8,368
Other gains / (losses) (1,384) (2,401) 265 1 (3,519)
Segment result from operations (73,130) 3,065 1,349 (1,194) (69,910)
Finance income 5,859 950 11,142 (14,736) 3,215
Finance costs (47,645) (13,946) (11,011) 11,533 (61,069)
Share of profit / (loss) in associates 0 0 0 (3,803) (3,803)
Profit / (loss) before tax (114,916) (9,931) 1,480 (8,200) (131,567)
Other information
Additions attributable to acquisition of subsidiaries 0 0 103,509 0 103,509
Capital additions 140,912 51,874 6,948 (8,207) 191,527
Depreciation/amortization for the period 63,561 41,577 5,051 (2,954) 107,235
FINANCIAL POSITION
Assets
Segment assets (excluding investments) 1,965,245 935,601 772,838 (495,382) 3,178,302
Investments in subsidiaries & associates 442,108 4,860 71,612 (462,514) 56,066
Other financial assets 1,067 500 9,436 0 11,003
Assets held for sale 0 0 705,159 0 705,159
Total assets 2,408,420 940,961 1,559,045 (957,896) 3,950,530
Liabilities
Total liabilities 1,532,557 678,395 570,854 (486,007) 2,295,799
Liabilities directly associated with assets classified as
held for sale
0 0 637,116 0 637,116
Total liabilities 1,532,557 678,395 1,207,970 (486,007) 2,932,915
STATEMENT OF COMPEHENSIVE INCOME 1/1-30/9/19
(In 000's Euros )
Business Operations
Refinery's Activities Trading / Sales to
Gas Stations
Services Eliminations /
Adjustments
Total
Sales to third parties 3,813,580 3,087,941 148,858 0 7,050,379
Inter-segment sales 1,479,807 713,259 30,872 (2,223,938) 0
Total revenue 5,293,387 3,801,200 179,730 (2,223,938) 7,050,379
Cost of Sales (4,988,496) (3,580,575) (173,537) 2,225,751 (6,516,857)
Gross profit 304,891 220,625 6,193 1,813 533,522
Distribution expenses (10,942) (163,509) (3,431) 9,284 (168,598)
Administrative expenses (33,708) (19,984) (3,239) (1,118) (58,049)
Other Income 3,150 9,145 107 (5,993) 6,409
Other gains / (losses) 2,373 (1,772) (12) 0 589
Segment result from operations 265,764 44,505 (382) 3,986 313,873
Finance income 10,585 6,399 11,450 (21,663) 6,771
Finance costs (17,557) (17,907) (10,820) 11,982 (34,302)
Share of profit / (loss) in associates 0 0 0 3,622 3,622
Profit before tax 258,792 32,997 248 (2,073) 289,964
Other information
Capital additions 66,948 46,175 3,386 (2,653) 113,856
Depreciation/amortization for the period 60,846 39,488 1,770 (2,036) 100,068
FINANCIAL POSITION
Assets
Segment assets (excluding investments) 2,117,595 974,736 478,346 (491,050) 3,079,627
Investments in subsidiaries & associates 330,787 10,869 123,152 (381,585) 83,222
Other financial assets 1,001 500 2,727 0 4,229
Assets held for sale 0 0 216,922 0 216,922
Total assets 2,449,383 986,105 821,147 (872,635) 3,384,000
Liabilities
Total liabilities 1,369,743 710,708 440,997 (496,915) 2,024,533
Liabilities directly associated with assets classified as
held for sale
0 0 141,499 0 141,499
Total Liabilities 1,369,743 710,708 582,496 (496,915) 2,166,032

Revenue Timing Recognition

(In 000's Euros) 1/1-30/9/20
Business Operations Refinery's
Activities
Trading / Sales
to Gas Stations
Services Total
At a point in time 2,180,859 2,132,107 0 4,312,966
Over time 0 0 159,037 159,037
Total Revenue 2,180,859 2,132,107 159,037 4,472,003
(In 000's Euros) 1/1-30/9/19
Business Operations Refinery's
Activities
Trading / Sales
to Gas Stations
Services Total
At a point in time 3,813,580 3,087,940 0 6,901,520
Over time 0 0 148,859 148,859
Total Revenue 3,813,580 3,087,940 148,859 7,050,379

For the first three quarters of 2020, no Group customer exceeded the 10% sales benchmark.

With regards to the above, Group's sales to Saudi Aramco represented 5.25% of the total sales, whilst sales to 8 more customers represented an additional 18.90% of the total sales.

For the comparative period of 2019, Group's sales to Saudi Aramco represented 11.63% of the total sales, whilst sales to 8 more customers represented 23.27% of the total sales.

There is no further significant customer concentration for the Group and/or the Company.

Group revenue per customer's country is depicted in the following table:

1/1-30/9/20 1/1-30/9/19
Country Revenue % Country Revenue %
Greece 54.1% Greece 50.0%
Switzerland 12.7% Saudi Arabia 11.6%
United Kingdom 8.7% United Kingdom 11.0%
Saudi Arabia 5.6% Singapore 5.3%
United Arab Emirates 4.1% Italy 5.0%
Singapore 3.9% Switzerland 4.2%
Other (25+ Countries) 10.9% Other (25+ Countries) 12.8%

4. Revenue

Sales revenue is analysed as follows:

GROUP COMPANY
(In 000's Euros) 1/1-30/9/20 1/1-30/9/19 1/1-30/9/20 1/1-30/9/19
Sales of goods 4,472,003 7,050,379 2,793,573 5,230,091

The following table provides an analysis of the sales by geographical market (domestic – export) and by category of goods sold (products - merchandise - services):

GROUP

(In 000's Euros) 1/1-30/9/20 1/1-30/9/19
SALES: DOMESTIC BUNKERING EXPORT TOTAL DOMESTIC BUNKERING EXPORT TOTAL
Products 477,744 149,527 1,818,117 2,445,388 774,453 406,537 3,288,924 4,469,914
Merchandise 1,620,603 74,747 172,228 1,867,578 1,862,275 304,941 264,390 2,431,606
Services 141,259 354 17,424 159,037 124,397 334 24,128 148,859
Total 2,239,606 224,628 2,007,769 4,472,003 2,761,125 711,812 3,577,442 7,050,379

COMPANY

(In 000's Euros) 1/1-30/9/20 1/1-30/9/19
SALES: DOMESTIC BUNKERING EXPORT TOTAL DOMESTIC BUNKERING EXPORT TOTAL
Products 457,892 141,680 1,781,755 2,381,327 752,348 398,658 3,244,719 4,395,725
Merchandise 239,465 51,183 92,895 383,543 354,470 257,861 192,713 805,044
Services 15,385 0 13,318 28,703 15,138 0 14,184 29,322
Total 712,742 192,863 1,887,968 2,793,573 1,121,956 656,519 3,451,616 5,230,091

Based on historical information of the Company and the Group, the percentage of quarterly sales volume varies from 22% to 27% on annual sales volume and thus there is no material seasonality on the total sales volume.

5. Changes in Inventories / Cost of Sales

It is noted that inventories are valued at each Statement of Financial Position date at the lower of cost and net realizable value. For the current and previous period certain inventories were valued at their net realizable value resulting in the following charges to the Statement of Comprehensive Income (cost of sales) for the Group, € 38,449 thousand for 1/1–30/9/2020 whereas during the comparative period 1/1- 30/9/2019 there was a charge of € 8,476 thousand. (Company: 1/1-30/9/2020: € 8,666 thousand, 1/1- 30/9/2019: € 7,080 thousand). The charge per inventory category is as follows:

(In 000's Euros) GROUP COMPANY
30/9/2020 30/9/2019 30/9/2020 30/9/2019
Products 3,835 6,431 3,835 6,431
Merchandise 29,903 2,045 120 649
Raw materials 4,711 0 4,711 0
Total 38,449 8,476 8,666 7,080

The total cost of inventories recognized as an expense during the current and the comparative period for the Group was for 1/1–30/9/2020: € 4,209,803 thousand and for 1/1–30/9/2019 € 6,437,309 thousand (Company: 1/1–30/9/2020: € 2,758,944 thousand, 1/1–30/9/2019: € 4,862,352 thousand).

6. Finance Costs

(In 000's Euros) GROUP COMPANY
1/1-30/9/20 1/1-30/9/19 1/1-30/9/20 1/1-30/9/19
Interest on long-term borrowings 28,088 24,611 21,920 17,368
Interest on short-term borrowings 653 574 28 0
Interest on leases 4,081 3,550 334 388
Realised (Gains) / losses from
derivatives accounted at FVTPL
(360) (1,596) 1,830 (1,598)
(Gains) / losses from valuation of
derivatives accounted at FVTPL
21,579 (2,046) 21,940 (2,172)
Other interest expenses 7,028 9,209 841 2,653
Total Finance cost 61,069 34,302 46,893 16,639

7. Income Tax Expenses

(In 000's Euros) GROUP COMPANY
1/1-30/9/20 1/1-30/9/19 1/1-30/9/20 1/1-30/9/19
Current corporate tax for the
period
7,563 86,856 682 73,957
Tax audit differences from prior
years
(181) 107 0 0
Deferred Tax (32,648) (3,370) (27,602) (3,047)
Deferred Tax on OCI (35) 0 0 0
Total (25,302) 83,593 (26,920) 70,910

Current corporate income tax is calculated at 24% for the period 1/1-30/9/2020 and at 28% for the comparative period 1/1–30/9/2019.

8. Earnings/(Losses) per Share

GROUP COMPANY
(In 000's Euros) 1/1-30/9/20 1/1-30/9/19 1/1-30/9/20 1/1-30/9/19
Earnings/(losses) attributable to
Company Shareholders from continued
operations
Earnings/(losses) attributable to
(106,104) 207,943 (93,009) 182,793
Company Shareholders from continued
& discontinued operations
(106,980) 207,650 (93,009) 182,793
Weighted average number of ordinary
shares for the purposes of basic
earnings per share
110,782,980 110,782,980 110,782,980 110,782,980
Basic earnings/(losses) per share in €
from continued operations
(0.96) 1.88 (0.84) 1.65
Basic earnings/(losses) per share in €
from continued & discontinued
operations
(0.97) 1.87 (0.84) 1.65
Weighted average number of ordinary
shares for the purposes of diluted
earnings per share
110,710,887 110,782,980 110,710,887 110,782,980
Diluted earnings/(losses) per share in €
from continued operations
(0.96) 1.88 (0.84) 1.65
Diluted earnings/(losses) per share in €
from continued & discontinued
operations
(0.97) 1.87 (0.84) 1.65

9. Dividends

Dividends to shareholders are proposed by management at each year end and are subject to approval by the Annual General Assembly Meeting. The Annual General Assembly Meeting of shareholders within June 2020, approved the distribution of total gross dividends for 2019 of € 127,400,427 (€1.15 per share). It is noted that a gross interim dividend of € 38,774,043 (€ 0.35 per share) for 2019 has been paid and accounted for in December 2019, while the remaining € 0.80 per share has been accounted for in June and paid in July 2020.

It is noted, that based on law 4646/2019 profits distributed by legal entities from fiscal year 2020 onwards, will be subject to withholding tax of 5%.

10. Goodwill

Goodwill for the Group as at 30 September 2020 is € 51,729 thousand and it concerns the acquisition of the following subsidiaries:

Company (In 000's Euros) Notices
AVIN OIL SINGLE MEMBER S.A. 16,200 Evaluation of acquisition
CORAL SINGLE MEMBER A.E.
COMMERCIAL AND INDUSTRIAL
GAS COMPANY
3,105 Evaluation of acquisition
NRG TRADING HOUSE S.A. 1,733 Evaluation of acquisition
L.P.C SINGLE MEMBER Α.Ε. 467 From the spin-off of "CYCLON HELLAS A.E."
SENTRADE HOLDING S.A. 1,191 Temporary evaluation of acquisition
ALPHA SATELITE TELEVISION S.A. 27,121 Temporary evaluation of acquisition
ALPHA RADIO S.A. 1,500 Temporary evaluation of acquisition
ALPHA RADIO KRONOS S.A. 412 Temporary evaluation of acquisition
TOTAL 51,729

The movement of Goodwill for the period is depicted in the following table:

(In 000's Euros) 31/12/2019 Movement 30/9/2020
Goodwill 21,506 30,223 51,729

The Group performs on an annual basis impairment test on Goodwill from which no need for impairment has arisen.

11. Other Intangible Assets

The carrying amount of other intangible assets represents software purchases, rights to operate gas stations on leasehold property, service concession arrangements, production licenses and other rights. The movement during period 1/1/2020 – 30/9/2020 is presented in the following table:

GROUP COMPANY
(In 000's Euros) Software Rights Other Total Software
COST
As at 1 January 2020 37,918 56,583 14,147 108,648 14,352
Additions attributable to
acquisition of subsidiaries
22 462,933 0 462,955 0
Additions 2,048 4,242 0 6,290 358
Disposals/Write-off (9) (786) 0 (795) 0
Transfers 195 319 0 514 30
As at 30 September 2020 40,174 523,291 14,147 577,612 14,740
DEPRECIATION
As at 1 January 2020 26,465 43,104 1,886 71,455 12,152
Additions attributable to
acquisition of subsidiaries
20 411,594 0 411,614 0
Charge for the period 2,332 4,320 1,061 7,713 618
Disposals/Write-off (2) 0 0 (2) 0
As at 30 September 2020 28,815 459,018 2,947 490,780 12,770
CARRYING AMOUNT
As at 31 December 2019 11,453 13,479 12,261 37,193 2,200
As at 30 September 2020 11,359 64,273 11,200 86,832 1,970

12. Property, Plant and Equipment

The movement in the Group's fixed assets during period 1/1 – 30/9/2020 is presented below:

GROUP Plant &
machinery /
(In 000's Euros) Land and
buildings
Transportation
means
Fixtures and
equipment
Assets under
construction
Total
COST
1 January 2020 570,492 1,689,399 102,231 132,399 2,494,521
Additions attributable to
acquisition of subsidiaries
13,463 42,349 5,906 1,590 63,308
Additions 3,277 6,311 4,098 156,692 170,378
Disposals/Write-off (623) (3,852) (401) (295) (5,171)
Transfers 3,350 25,845 1,892 (31,601) (514)
30 September 2020 589,959 1,760,052 113,726 258,785 2,722,522
DEPRECIATIONS
1 January 2020 182,132 1,144,898 65,345 0 1,392,375
Additions attributable to
acquisition of subsidiaries
10,460 10,378 5,728 0 26,566
Additions 9,117 63,907 5,051 0 78,075
Disposals/Write-off (503) (3,219) (329) 0 (4,051)
Transfers 0 (1) 1 0 0
30 September 2020 201,206 1,215,963 75,796 0 1,492,965
CARRYING AMOUNT
31 December 2019 388,360 544,501 36,886 132,399 1,102,146
30 September 2020 388,753 544,089 37,930 258,785 1,229,557

The movement in the Company's fixed assets during period 1/1 – 30/9/2020 is presented below:

COMPANY Plant &
(In 000's Euros) Land and
buildings
machinery /
Transportation
means
Fixtures and
equipment
Assets under
construction
Total
COST
1 January 2020 215,418 1,438,610 29,098 102,198 1,785,324
Additions 474 436 1,616 135,115 137,641
Disposals/Write-off 0 (481) (56) 0 (537)
Transfers 1,206 18,807 539 (20,581) (29)
30 September 2020 217,098 1,457,372 31,197 216,732 1,922,399
DEPRECIATIONS
1 January 2020 54,830 994,058 23,576 0 1,072,464
Additions 3,200 53,411 1,450 0 58,061
Disposals/Write-off 0 (438) (52) 0 (490)
30 September 2020 58,030 1,047,031 24,974 0 1,130,035
CARRYING AMOUNT
31 December 2019 160,588 444,552 5,522 102,198 712,860
30 September 2020 159,068 410,341 6,223 216,732 792,364

None of the above Property, Plant &Equipment is pledged as security for liabilities of the Group and/or the Company.

13. Investments in Subsidiaries and Associates

Details of the Group's and the Company's subsidiaries and associates are as follows:

Name Place of incorporation
and operation
% of ownership
interest
Principal Activity Consolidation
Method
AVIN OIL SINGLE MEMBER S.A. Greece, Maroussi of
Attika
100 Petroleum Products Full
MAKREON SINGLE MEMBER S.A. Greece, Maroussi of
Attika
100 Petroleum Products Full
ΑVIN AKINITA SINGLE MEMBER S.A. Greece, Maroussi of
Attika
100 Real Estate Full
CORAL SINGLE MEMBER Α.Ε. OIL AND CHEMICALS
COMPANY
Greece, Maroussi of
Attika
100 Petroleum Products Full
ERMIS OIL TRANSPORTATION, EXPLOITATION,
TRADING AND SERVICES COMPANY SINGLE
MEMBER A.E.
Greece, Maroussi of
Attika
100 Petroleum Products Full
MYRTEA OIL TRADING, STORAGE, AGENCY AND
SERVICES COMPANY SINGLE MEMBER A.E.
Greece, Maroussi of
Attika
100 Petroleum Products Full
CORAL PRODUCTS AND TRADING SINGLE
MEMBER S.A.
Greece, Maroussi of
Attika
100 Petroleum Products Full
CORAL INNOVATIONS SINGLE MEMBER Α.Ε. Greece, Perissos of
Attika
100 Trading and Services Full
MEDSYMPAN LTD Cyprus, Nicosia 100 Holding Company Full
CORAL SRB DOO BEOGRAD Serbia, Beograd 100 Petroleum Products Full
CORAL-FUELS DOEL SKOPJE FYROM., Skopje 100 Petroleum Products Full
CORAL MONTENEGRO DOO PODGORICA Montenegro,
Podgorica
100 Petroleum Products Full
CORAL ALBANIA SH.A Albania, Tirana 100 Petroleum Products Full
MEDPROFILE LTD Cyprus, Nicosia 75 Holding Company Full
CORAL ENERGY PRODUCTS (CYPRUS) LTD Cyprus, Nicosia 75 Petroleum Products Full
CORAL SINGLE MEMBER A.E. COMMERCIAL AND
INDUSTRIAL GAS COMPANY
Greece, Aspropyrgos
Attika
100 Liquefied Petroleum Gas Full
CORAL GAS CYPRUS LTD Cyprus, Nicosia 100 Liquefied Petroleum Gas Full
L.P.C SINGLE MEMBER Α.Ε. Greece, Aspropyrgos
Attika
100 Petroleum Products Full
ENDIALE SINGLE MEMBER S.A (ex ELTEPE S.A.) Greece, Aspropyrgos
Attika
100 Systems of alternative
management of Lubricant
Full
ARCELIA HOLDINGS LTD Cyprus, Nicosia 100 wastes
Holding Company
Full
CYTOP A.E. Greece, Aspropyrgos
Attika
100 Collection and Trading of used
Lubricants
Full
ELTEPE J.V. Greece, Aspropyrgos
Attika
100 Collection and Trading of used
Lubricants
Full
BULVARIA OOD Bulgaria, Sofia 100 Lubricants Trading Full
CYROM Romania, Ilfov-Glina 100 Lubricants Trading Full
CYCLON LUBRICANTS DOO BEOGRAD Serbia, Belgrade 100 Lubricants Trading Full
KEPED S.A. Greece, Aspropyrgos
Attika
100 Systems of alternative
management of Lubricant
wastes
Full
AL DERAA AL AFRIQUE JV Libya, Tripoli 60 Collection and Trading of used
Lubricants
Full
IREON INVESTMENTS LIMITED Cyprus, Nicosia 100 Investments and Commerce Full
IREON VENTURES LTD Cyprus, Nicosia 100 Holding Company Full
MOTOR OIL MIDDLE EAST DMCC United Arab Emirates,
Dubai
100 Petroleum Products Full
MOTOR OIL TRADING SINGLE MEMBER A.E. Greece, Maroussi of
Attika
100 Petroleum Products Full
DIORIGA GAS SINGLE MEMBER A.E. Greece, Maroussi of
Attika
100 Natural Gas Full
BUILDING FACILITY SERVICES SINGLE MEMBER S.A. Greece, Maroussi of
Attika
100 Facilities Management Services Full

INTERIM CONDENSED FINANCIAL STATEMENTS for the period 1/1-30/09/2020

MOTOR OIL FINANCE PLC United Kingdom,
London
100 Financial Services Full
CORINTHIAN OIL LTD United Kingdom,
London
100 Petroleum Products Full
MOTOR OIL VEGAS UPSTREAM Ltd Cyprus, Nicosia 65 Crude oil research, exploration
and trading (upstream)
Full
MV UPSTREAM TANZANIA Ltd Cyprus, Nicosia 65 Crude oil research, exploration
and trading (upstream)
Full
MVU BRAZOS CORP. USA, Delaware 65 Crude oil research, exploration
and trading (upstream)
Full
VEGAS WEST OBAYED LTD Cyprus, Nicosia 65 Crude oil research, exploration
and trading (upstream)
Full
NRG TRADING HOUSE S.A. Greece, Maroussi of
Attika
90 Trading of Electricity and Natural
Gas
Full
MEDIAMAX HOLDINGS LIMITED" (ex SEILLA
ENTERPRISES LIMITED)
Cyprus, Nicosia 100 Holding Company Full
OFC AVIATION FUEL SERVICES S.A. Greece, Spata of
Attika
95 Aviation Fueling Systems Full
ELECTROPARAGOGI SOUSSAKI SINGLE MEMBER
S.A.
Greece, Maroussi of
Attika
100 Energy Full
TEFORTO HOLDING LTD Cyprus, Nicosia 100 Holding Company Full
STEFANER S.A. Greece, Maroussi of
Attika
100 Energy Full
RADIANT SOLAR HOLDINGS LTD Greece, Stavroupoli
Thessaloniki
100 Holding Company Full
SELEFKOS SINGLE MEMBER S.A. Greece, Stavroupoli
Thessaloniki
100 Energy Full
GREENSOL HOLDINGS LTD Greece, Stavroupoli
Thessaloniki
100 Holding Company Full
ANTIGONOS ENERGEIAKI SINGLE MEMBER S.A. Greece, Stavroupoli
Thessaloniki
100 Energy Full
ILIDA ENERGEIAKI SINGLE MEMBER S.A. Greece, Stavroupoli
Thessaloniki
100 Energy Full
ANTIKLEIA ENERGEIAKI SINGLE MEMBER S.A. Greece, Stavroupoli
Thessaloniki
100 Energy Full
KALIPSO ENERGEIAKI SINGLE MEMBER S.A. Greece, Stavroupoli
Thessaloniki
100 Energy Full
ANTIPATROS ENERGEIAKI SINGLE MEMBER S.A. Greece, Stavroupoli
Thessaloniki
100 Energy Full
KIRKI ENERGEIAKI SINGLE MEMBER S.A Greece, Stavroupoli
Thessaloniki
100 Energy Full
ARITI ENERGEIAKI SINGLE MEMBER S.A. Greece, Stavroupoli
Thessaloniki
100 Energy Full
LYSIMAHOS ENERGEIAKI SINGLE MEMBER S.A. Greece, Stavroupoli
Thessaloniki
100 Energy Full
EKAVI ENERGEIAKI SINGLE MEMBER S.A. Greece, Stavroupoli
Thessaloniki
100 Energy Full
MENANDROS ENERGEIAKI SINGLE MEMBER S.A. Greece, Stavroupoli
Thessaloniki
100 Energy Full
INO ENERGEIAKI SINGLE MEMBER S.A. Greece, Stavroupoli
Thessaloniki
100 Energy Full
KELLAS WIND PARK S.A. Greece, Moschato of
Attika
100 Energy Full
OPOUNTIA ECO WIND S.A. Greece, Moschato of
Attika
100 Energy Full
SENTRADE HOLDING S.A. Luxembourg 100 Energy Full
STRATEGIC ENERGY TRADING ENERGIAKI S.A. Greece, Alimos of
Attika
100 Energy Full
SENTRADE RS DOO BEOGRAD Serbia, Belgrade 100 Energy Full
SENTRADE DOOEL SKOPJE N. Macedonia, Skopje 100 Energy Full
KORINTHOS POWER S.A. Greece, Maroussi of
Attika
35 Energy Equity
SHELL & MOH AVIATION FUELS S.A. Greece, Maroussi of
Attika
49 Aviation Fuels Equity
RHODES-ALEXANDROUPOLIS PETROLEUM
INSTALLATION S.A.
Greece, Maroussi of
Attika
37.49 Aviation Fuels Equity
NEVINE HOLDINGS LIMITED Cyprus, Nicosia 100 Holding Company Full
ALPHA SATELITE TV S.A. Greece, Pallini Attica 100 TV channel Full

INTERIM CONDENSED FINANCIAL STATEMENTS for the period 1/1-30/09/2020

ALPHA RADIO S.A. Greece, Pallini Attica 99.95 Radio Station Full
ALPHA RADIO KRONOS S.A. Greece, Thessaloniki 100 Radio Station Full
TALLON COMMODITIES LTD United Kingdom,
London
30 Risk Management and
Commodities Hedging
Equity
TALLON PTE LTD Singapore 30 Risk Management and
Commodities Hedging
Equity

Investments in subsidiaries and associates are as follows:

Name GROUP COMPANY
(In 000's Euros) 30/9/2020 31/12/2019 30/9/2020 31/12/2019
AVIN OIL SINGLE MEMBER S.A. 0 0 53,013 53,013
MAKREON SINGLE MEMBER S.A. 0 0 0 0
AVIN AKINITA SINGLE MEMBER S.A. 0 0 0 0
CORAL SINGLE MEMBER Α.Ε. OIL AND CHEMICALS COMPANY 0 0 63,141 63,141
ERMIS OIL TRANSPORTATION, EXPLOITATION, TRADING AND
SERVICES COMPANY SINGLE MEMBER A.E.
0 0 0 0
MYRTEA OIL TRADING, STORAGE, AGENCY AND SERVICES
COMPANY SINGLE MEMBER A.E.
0 0 0 0
CORAL PRODUCTS AND TRADING SINGLE MEMBER A.E 0 0 0 0
CORAL INNOVATIONS SINGLE MEMBER A.E. 0 0 0 0
MEDSYMPAN LTD 0 0 0 0
CORAL SRB DOO BEOGRAD 0 0 0 0
CORAL-FUELS DOEL SKOPJE 0 0 0 0
CORAL MONTENEGRO DOO PODGORICA 0 0 0 0
CORAL ALBANIA SH.A 0 0 0 0
MEDPROFILE LTD 0 0 0 0
CORAL ENERGY PRODUCTS (CYPRUS) LTD 0 0 0 0
CORAL SINGLE MEMBER A.E. COMMERCIAL AND INDUSTRIAL
GAS COMPANY
0 0 26,585 26,585
CORAL GAS CYPRUS LTD 0 0 0 0
L.P.C. SINGLE MEMBER S.A. 0 0 11,827 11,827
ENDIALE SINGLE MEMBER S.A 0 0 0 0
ARCELIA HOLDINGS LTD 0 0 0 0
CYTOP SINGLE MEMBER A.E. 0 0 0 0
ELTEPE J.V. 0 0 0 0
BULVARIA OOD 0 0 0 0
CYROM 0 0 0 0
CYCLON LUBRICANTS DOO BEOGRAD 0 0 0 0
KEPED S.A. 0 0 0 0
AL DERAA AL AFRIQUE JV 0 0 0 0
IREON INVESTMENTS LIMITED 0 0 84,350 81,200
IREON VENTURES LTD 0 0 0 0
MOTOR OIL MIDDLE EAST DMCC 0 0 0 0
MOTOR OIL TRADING SINGLE MEMBER A.E. 0 0 0 0
DIORIGA GAS SINGLE MEMBER Α.Ε. 0 0 0 0
BUILDING FACILITY SERVICES SINGLE MEMBER S.A. 0 0 600 600
MOTOR OIL FINANCE PLC 0 0 62 61
CORINTHIAN OIL LTD 0 0 100 100
MOTOR OIL VEGAS UPSTREAM Ltd 0 0 17,908 17,358
MV UPSTREAM TANZANIA Ltd 0 0 0 0
MVU BRAZOS CORP. 0 0 0 0
VEGAS WEST OBAYED LTD 0 0 0 0
NRG TRADING HOUSE S.A 0 0 16,650 16,650
OFC AVIATION FUEL SERVICES S.A. 0 0 4,618 4,427
ELECTROPARAGOGI SOUSSAKI SINGLE MEMBER S.A. 0 0 70,201 6,201
TEFORTO HOLDING LTD 0 0 0 0
STEFANER S.A. 0 0 0 0
RADIANT SOLAR HOLDINGS LTD 0 0 0 0
SELEFKOS SINGLE MEMBER S.A. 0 0 0 0
GREENSOL HOLDINGS LTD 0 0 0 0
ANTIGONOS ENERGEIAKI SINGLE MEMBER S.A. 0 0 0 0
ILIDA ENERGEIAKI SINGLE MEMBER S.A. 0 0 0 0
ANTIKLEIA ENERGEIAKI SINGLE MEMBER S.A. 0 0 0 0
KALIPSO ENERGEIAKI SINGLE MEMBER S.A. 0 0 0 0
ANTIPATROS ENERGEIAKI SINGLE MEMBER S.A. 0 0 0 0
KIRKI ENERGEIAKI SINGLE MEMBER S.A 0 0 0 0
ARITI ENERGEIAKI SINGLE MEMBER S.A. 0 0 0 0
LYSIMAHOS ENERGEIAKI SINGLE MEMBER S.A. 0 0 0 0
EKAVI ENERGEIAKI SINGLE MEMBER S.A. 0 0 0 0
MENANDROS ENERGEIAKI SINGLE MEMBER S.A. 0 0 0 0
INO ENERGEIAKI SINGLE MEMBER S.A. 0 0 0 0
KELLAS WIND PARK S.A. 0 0 0 0
OPOUNTIA ECO WIND S.A. 0 0 0 0
SENTRADE HOLDING S.A. 0 0 0 0
STRATEGIC ENERGY TRADING ENERGIAKI S.A. 0 0 0 0
SENTRADE RS DOO BEOGRAD 0 0 0 0
SENTRADE DOOEL SKOPJE 0 0 0 0
KORINTHOS POWER S.A. 46,154 41,775 22,411 22,412
SHELL & MOH AVIATION FUELS A.E. 7,698 8,311 0 0
RHODES-ALEXANDROUPOLIS PETROLEUM INSTALLATION S.A. 861 1,038 0 0
MEDIAMAX HOLDINGS LIMITED 0 0 70,000 42,500
NEVINE HOLDINGS LIMITED 0 8,827 0 0
ALPHA SATELITE TV S.A. 0 19,455 0 0
ALPHA RADIO S.A. 0 0 0 0
ALPHA RADIO KRONOS S.A. 0 0 0 0
TALLON COMMODITIES LTD 1,302 1,111 633 801
TALLON PTE LTD 50 29 9 11
Total 56,065 80,546 442,108 346,887

14. Other Financial Assets

Name Place of
incorporation
% of
ownership
interest
Cost Principal Activity
(In 000's Euros)
HELLENIC ASSOCIATION OF
INDEPENDENT POWER COMPANIES
Athens 16.67 10 Promotion of Electric Power
Issues
ATHENS AIRPORT FUEL PIPELINE CO.
S.A.
Athens 16.00 927 Aviation Fueling Systems
VIPANOT Aspropyrgos 12.83 130 Establishment of Industrial Park
HELLAS DIRECT Cyprus 1.16 500 Insurance Company
DIGEA A.E. Athens 10.19 1,372 Digital Terrestrial Television
Provider
ENVIROMENTAL TECHNOLOGIES
FUND
London 2.99 2,322 Investment Company
ALPHAICS CORPORATION Delaware 0.01 442 Semiconductors Design
EMERALD INDUSTRIAL INNOVATION
FUND
Guernsey 3.92 1,344 Investment Fund
R.K. DEEP SEA TECHNOLOGIES LTD. Cyprus 6.00 298 Information Systems
FREEWIRE TECHNOLOGIES California 6.27 2,276 Renewables and Environment
(Electric Vehicle Chargers)
PHASE CHANGE ENERGY SOLUTIONS
Inc.
N. Carolina 2.96 1,382 Environmental Services (B2B) -
Energy Storage

11,003

"HELLENIC ASSOCIATION OF INDEPENDENT POWER COMPANIES" (civil non-profit organization), "ATHENS AIRPORT FUEL PIPELINE CO. S.A.", "VIPANOT", "HELLAS DIRECT", "DIGEA A.E.", "ENVIROMENTAL TECHNOLOGIES FUND", "ALPHAICS CORPORATION", "EMERALD INDUSTRIAL INNOVATION FUND", "R.K. DEEP SEA TECHNOLOGIES LTD", "FREEWIRE TECHNOLOGIES" AND "PHASE CHANGE ENERGY SOLUTIONS Inc." are stated at cost as it approximates their fair value.

15. Assets Classified as Held for Sale

The subsidiaries, Optima Bank (55.66% stake in the share capital), Optima Factors (100% stake in the share capital) and Optima Asset Management A.E.D.A.K (94.52% stake in the share capital), which have been acquired through the Cyprus based 100% subsidiary IREON INVESTMENTS LTD, with a view to resale, are classified as held for sale as per IFRS 5.11

During September 2020 the subsidiary company IREON INVESTMENTS LTD transferred 1,558,490 shares of Optima Bank (corresponding to 41.42% of the total share capital) at a price of Euro 18.35 per share, thus retaining 55.66% of the share capital (initial stake 97.08%). Additional transfer of 3% stake (112,873 shares) is subject to approval by the competent regulatory authorities.

No gain or loss was generated as a result of the transaction for the Group.

On September 30th, 2020, the total assets of the aforementioned subsidiaries amount to € 705,159 thousand whilst their corresponding liabilities amount to € 673,116 thousand.

Subsequent transactions regarding the assets classified as held for sale performed after September 30, 2020 are disclosed under note 25 "Events after the reporting period".

16. Borrowings

(In 000's Euros) GROUP COMPANY
30/9/2020 31/12/2019 30/9/2020 31/12/2019
Borrowings 1,427,376 903,331 715,462 215,243
Borrowings from subsidiaries 0 0 364,970 372,261
Finance leases 0 0 0 0
Less: Bond loan expenses * (4,752) (5,456) (1,339) (885)
Total Borrowings 1,422,624 897,875 1,079,093 586,619

The borrowings are repayable as follows:

(In 000's Euros) GROUP COMPANY
30/9/2020 31/12/2019 30/9/2020 31/12/2019
On demand or within one year 293,049 50,422 181,946 32,572
In the second year 711,918 162,021 658,486 33,292
From the third to fifth year
inclusive
320,361 590,888 140,000 421,640
After five years 102,048 100,000 100,000 100,000
Less: Bond loan expenses * (4,752) (5,456) (1,339) (885)
Total Borrowings 1,422,624 897,875 1,079,093 586,619
Less: Amount payable within 12
months (shown under current
liabilities) 293,049 50,422 181,946 32,572
Amount payable after 12 months 1,129,575 847,453 897,147 554,047

*The bond loan expenses relating to the loan will be amortised over the number of years remaining to loan maturity.

Analysis of borrowings by currency on 30/09/2020 and 31/12/2019:

(In 000's Euros ) GROUP COMPANY
30/9/2020 31/12/2019 30/9/2020 31/12/2019
Loans' currency
EURO 1,326,647 769,713 972,796 458,451
U.S. DOLLARS 95,977 128,162 106,297 128,168
Total 1,422,624 897,875 1,079,093 586,619

The Group's management considers that the carrying amount of the Group's borrowings is not materially different from their fair value.

The Group has the following borrowings:

i. "Motor Oil" has been granted the following loans:

On 10 April 2017 the 100% subsidiary "Motor Oil Finance plc" concluded with the issue of a bond loan of EURO 350 million Senior Notes due 2022 at a coupon of 3.250% per annum and at an issue price of 99.433% of their nominal value. The net proceeds excluding bank commissions were € 343,750 thousand and have been used to redeem all of the € 350 million at a coupon of 5.125% Senior Notes due 2019, issued also by "Motor Oil Finance plc".

On 10/2/2017 the Company was granted a bond loan of € 75,000 thousand that was raised up to € 100,000 thousand on 24/11/2017. The loan expires on 28/7/2026. The purpose of the loan is the refinancing/repayment of existing loans and the financing of other corporate needs. The balance as at 30/9/2020 is € 100,000 thousand.

On 15/6/2017 the Company was granted a bond loan of \$ 125,000 thousand. The purpose of this loan is the refinancing/repayment of existing loans. It will be repayable in annual installments that will end up on 15/6/2022. The balance as at 30/9/2020 is \$ 100,000 thousand.

On 16/5/2018 the Company, through the 100% subsidiary "Motor Oil Finance plc", was granted a bond loan of \$ 41,906 thousand. The settlement of this loan is in semi-annual instalments commencing on 28/3/2019 and up to 29/3/2021. The balance as at 30/9/2020 is \$ 24,844 thousand with an extension option of 1+1 year.

On 19/3/19 the Company was granted a bond loan of € 5,000 thousand which was further raised up to € 100.000 on March 2020. The purpose of the loan is the refinancing/repayment of existing loans. The loan expires on 24/12/2020 with an extension option of 1 year. The balance as at 30/9/2020 is € 100,000 thousand.

With a gradual disbursement that completed on March 2020, a bond loan of € 150,000 thousand was received. The purpose of this loan agreement is the financing of general corporate needs. The loan expires on 12/7/2021. The balance as at 30/9/2020 is € 150,000.

On March 2020, a bond loan of € 140.000 thousand was granted. The purpose of this loan agreement is the financing of general corporate needs. The loan expires on 12/7/2022. The balance as at 30/9/2020 is € 140,000 thousand.

On June 2020, a bond loan of € 100.000 thousand was granted. The purpose of this loan agreement is the financing of general corporate needs. The loan expires on 19/6/2023. The balance as at 30/9/2020 is € 50,000 thousand.

On June 2020, a bond loan of € 150.000 thousand was granted. The purpose of this loan agreement is the refinancing/repayment of existing loans and the financing of general corporate needs. The loan expires on 9/6/2023. The balance as at 30/9/2020 is € 90,000 thousand.

The total short-term loans, (including short-term portion of long-term loans), with duration up to one-year amount to € 181,946 thousand.

ii. "Avin Oil S.A." was granted a bond loan of € 80,000 thousand on 24/11/2019 out of which € 74,000 thousand has been raised. The purpose of the loan is the refinancing/repayment of existing loans. The duration of the loan is 5 years and its settlement is in semi-annual instalments commencing on 25/5/2020 and up to 24/11/2024.

Total short-term loans, (including short-term portion of long-term loans) with duration up to one year, amount to € 48,222 thousand.

iii. "Coral A.E." on 9/5/2018 concluded with the issue of a bond loan of € 90.000 thousand at a coupon of 3% per annum, which is traded in Athens Stock Exchange. Purpose of this loan is the refinancing of existing loans. The loan is due on 11/5/2023.

On 21/12/2018 Coral A.E. was granted a bond loan of € 20,000 thousand with an expiration date of 21/12/2021. The purpose of the loan is the refinancing/repayment of existing loans. The balance as at 30/9/2020 is € 20,000 thousand.

On 27/8/2019 Coral A.E. was granted a bond loan of € 44,000 thousand with an expiration date of 27/8/2021. The purpose of the loan is the refinancing/repayment of existing loans and the financing of other corporate needs. The balance as at 30/9/2020 is € 22,000 thousand.

On 20/5/2020 Coral A.E. was granted a bond loan of € 15,000 thousand with an expiration date of 20/5/2024. The purpose of the loan is the financing of various business needs. The balance as at 30/9/2020 is € 15,000 thousand.

Total short-term loans, (including short-term portion of long-term loans) with duration up to one-year amount to € 42,553 thousand.

iv. "L.P.C. S.A." was granted a bond loan of € 18,000 thousand on 21/5/2019, with an expiration date of 21/5/2022 and a two-year extension option. The purpose of the loan is the refinancing/repayment of existing loans. Its settlement is in semi-annual instalments commencing on 21/11/2019. The balance as at 30/9/2020 is € 6,500 thousand.

Total short-term loans (including short-term portion of long-term loans) with duration up to one year, amount to € 3,982 thousand.

v. "CORAL GAS" on 7/11/2018 was granted a bond loan of up to € 8,000 thousand, with an expiration date of 7/11/2021. The purpose of the loan is the refinancing/repayment of existing loans and the financing of other corporate needs. The balance as at 30/9/2020 is € 5,000.

Total short-term loans (including short-term portion of long-term loans) with duration up to one year, amount to € 500 thousand.

The interest rate of the above borrowings is LIBOR/EURIBOR+SPREAD.

Changes in liabilities arising from financing activities

Liabilities arising from financing activities are those for which cash flows were, or future cash flows will be, classified in the cash flow statement as cash flows from financing activities.

The table below details changes in the Company's and Group's liabilities arising from financing activities, including both cash and non-cash changes:

GROUP
(In 000's Euros)
31st Dec 19 Additions
attributable
to
acquisition
of
subsidiaries
Financing
Cash Flows
Foreign
Exchange
Movement
New Leases Other 30th
September
20
Borrowings 897,875 18,199 508,298 (6,500) 0 4,752 1,422,624
Lease Liabilities 153,753 15,472 (19,702) 11 14,673 0 164,207
Total Liabilities
from Financing
Activities
1,051,628 33,671 488,596 (6,489) 14,673 4,752 1,586,831
COMPANY
(In 000's Euros)
31st Dec 19 Financing
Cash Flows
Foreign
Exchange
Movement
New Leases Other 30th
September
20
Borrowings 214,358 507,901 (9,863) 0 1,339 713,735
Borrowings from
subsidiaries
372,260 (6,439) (463) 0 0 365,358
Lease Liabilities 18,221 (3,274) 0 1,517 0 16,464
Total Liabilities from
Financing Activities
604,839 498,188 (10,326) 1,517 1,339 1,095,557

The 'Other' column includes the effect of accrued but not yet paid interest on interest-bearing loans and borrowings.

The Group classifies interest paid as cash flows from operating activities.

17. Leases

The Group lease several assets including land & building, transportation means and machinery. The Group leases land & building for the purposes of constructing and operating its own network of gas stations as well as for its office space, fuel storage facilities/ (oil depots), warehouses and retail stores. Lease terms are negotiated on an individual basis and contain a wide range of different terms and conditions.

Furthermore, the Group leases trucks and vessels for distribution of its oil & gas products and cars for management and other operational needs.

The Group subleases some of its right-of-use assets that concern premises suitable to operate gas stations and other interrelated activities including office space under operating lease. Additionally, the Group leases out part of its own fuel storage facilities to third parties under operating lease.

Set out below are the carrying amounts of right-of-use assets recognised and the movements during the period:

GROUP COMPANY
(In 000's Euros) Land and
buildings
Plant &
machinery/
Transportation
means
Total Land and
buildings
Plant &
machinery/
Transportation
means
Total
Balance as at 1 January
2020
153,250 16,270 169,520 16,934 1,064 17,998
Depreciation charge for the
period
(16,470) (4,976) (21,446) (2,863) (522) (3,385)
Additions to right-of-use
assets
16,778 2,356 19,134 300 1,217 1,517
Additions attributable to
acquisition of subsidiaries
13,815 1,611 15,426 0 0 0
Derecognition of right-of
use assets
0 (4,275) (4,275) 0 0 0
Balance as at 30 September
2020
167,373 10,986 178,359 14,371 1,759 16,130

Set out below are the carrying amounts of lease liabilities and their movements during the period 1/1- 30/9/20 for the Group and the Company:

(In 000's Euros) GROUP COMPANY
As at December 31st 2019 153,753 18,221
Additions attributable to acquisition of
subsidiaries 15,472 0
Additions 14,673 1,517
Accretion of Interest 4,081 334
Payments (23,783) (3,608)
Foreign Exchange Differences 11 0
As at September 30th 2020 164,207 16,464
Current Lease Liabilities 23,064 4,417
Non-Current Lease Liabilities 141,143 12,047
Not Later than one year
In the Second year
23,064
20,261
4,417
4,370
From the third to fifth year 43,745 5,748
After five years 77,137 1,929
Total Lease Liabilities 164,207 16,464

The Company and the Group does not face any significant liquidity risk with regards to its lease liabilities. Lease liabilities are monitored within the Group's treasury function.

There are no significant lease commitments for leases not commenced at period end.

Interest expenses from the lease commitments as at 30th September 2020 are € 4,081 thousand for the Group and € 334 thousand for the Company (30/9/2019: € 3,550 thousand for the Group and € 388 thousand for the Company).

The impact from the application of IFRS 16 amendment "Covid-19-Related Rent Concessions" for the Group equals to amount € 927 thousand which is included in distribution expenses.

18. Share Capital

Share capital as at 30/9/2020 was € 83,088 thousand (31/12/2019 € 83,088 thousand) consists of 110,782,980 registered shares of par value € 0.75 each (31/12/2019: € 0.75 each).

19. Reserves

Reserves of the Group and the Company as at 30/9/2020 are € 102,360 thousand and € 53,318 thousand respectively (31/12/2019: € 104,913 thousand and € 54,559 thousand respectively) and were so formed as follows:

GROUP

(In 000's Euros) Legal Special Tax-free Foreign
currency,
translation
reserve
Treasury shares Total
Balance as at
01/01/2020
36,992 58,995 9,160 (234) 0 104,913
Period movement 14 5,100 (6,282) (144) (1,241) (2,553)
Balance as at
30/9/2020
37,006 64,095 2,878 (378) (1,241) 102,360

COMPANY

(In 000's Euros) Legal Special Tax-free Treasury shares Total
Balance as at
01/01/2020
30,941 18,131 5,487 0 54,559
Period Movement 0 0 0 (1,241) (1,241)
Balance as at
30/9/2020
30,941 18,131 5,487 (1,241) 53,318

Legal Reserve

According to Codified Law 2190/1920 5% of profits after tax must be transferred to a legal reserve until this amount to 1/3 of the Company's share capital. This reserve cannot be distributed but may be used to offset losses.

Special Reserves

These are reserves of various types and according to various laws such as taxed accounting differences, differences on revaluation of share capital expressed in Euros and other special cases.

Extraordinary Reserves

Extraordinary reserves represent prior years retained earnings and may be distributed to the shareholders with no additional tax following a relevant decision by the Annual General Assembly Meeting.

Tax Free Reserves

These are tax reserves created based on qualifying capital expenditures. All tax-free reserves, with the exception of those formed in accordance with Law 1828/82, may be capitalized if taxed at 5% for the parent company and 10% for the subsidiaries or if distributed will be subject to income tax at the prevailing rate. There is no time restriction for their distribution. Tax free reserve formed in accordance with Law 1828/82 can be capitalized to share capital within a period of three years from its creation without any tax obligation. In the event of distribution of the tax-free reserves of the Group, an amount of up to € 1 million, approximately will be payable as tax at the tax rates currently prevailing.

Repurchase of Treasury Shares

From February 28, 2020 until March 19, 2020, the Company effected purchases of 96,353 own shares of total value € 1,240,740.13 (or 0,09% of the share capital) with an average price € 12.88 per share. These purchases were done according to the treasury stock purchase program following the decision by the AGM of 6 June 2018.

20. Retained Earnings

(In 000's Euros) GROUP COMPANY
Balance as at 31 December 2019 992,647 876,811
Profit for the period (106,980) (93,009)
Other Comprehensive Income (288) 0
Dividends paid (88,627) (88,626)
Minority movement 0 0
Transfer from/(to) Reserves 1,312 0
Balance as at 30 September 2020 798,064 695,176

21. Establishment/Acquisition of Subsidiaries/Associates

21.1 "RADIANT SOLAR HOLDINGS LTD" and "GREENSOL HOLDINGS LTD"

On February 13, 2020 the Company concluded with the acquisition, through its 100% subsidiary in Cyprus "TEFORTO HOLDINGS LTD", of 100% of the shares of "RADIANT SOLAR HOLDINGS LTD" and "GREENSOL HOLDINGS LTD" for € 13,308,792. These are holding companies based in Cyprus that hold at 100% a portfolio of 12 companies with photovoltaic plants in full operation, located in Northern and Central continental Greece of an aggregate 47 MW capacity as follows:

  • Antigonos Energeiaki M.A.E.
  • Antikleia Energeiaki M.A.E.
  • Antipatros Energeiaki M.A.E.
  • Ariti Energeiaki M.A.E.
  • Ekavi Energeiaki M.A.E.
  • Ilida Energeiaki M.A.E.
  • Ino Energeiaki M.A.E.
  • Kalypso Energeiaki M.A.E.
  • Kirki Energeiaki M.A.E.
  • Lysimachos Energeiaki M.A.E.
  • Menandros Energeiaki M.A.E.
  • Selefkos Energeiaki M.A.E.

The temporary book values of the acquisition of GREENSOL HOLDINGS LTD, until completion of their valuation as well as the fair value based on IFRS 3, are presented below:

Fair value recognized on
acquisition
Previous Carrying
Value
(In 000's Euros)
Assets
Non-current assets 22,040 14,926
Trade and other receivables 1,379 1,379
Cash and cash equivalents 148 148
Total assets 23,567 16,453
Liabilities
Non-current liabilities 2,559 851
Current Liabilities 15,402 15,402
Total Liabilities 17,961 16,253
Fair value of assets acquired 5,606 200
Cash Paid (5,606)
Gain from the acquisition of subsidiary recognized in
comprehensive income for the period
0
Cash flows for the acquisition:
Cash paid 5,606
Cash and cash equivalent acquired (148)
Net cash outflow from the acquisition 5,458

The temporary book values of the acquisition of RADIANT SOLAR HOLDINGS LTD, until completion of their valuation as well as the fair value based on IFRS 3, are presented below:

Fair value recognized Previous Carrying Value
(In 000's Euros) on acquisition
Assets
Non-current assets 28,766 18,998
Trade and other receivables 2,343 2,343
Cash and cash equivalents 267 267
Total assets 31,376 21,608
Liabilities
Non-current liabilities 3,789 1,445
Current Liabilities 19,884 19,884
Total Liabilities 23,673 21,329
Fair value of assets acquired 7,703 279
Cash Paid (7,703)
Gain from the acquisition of subsidiary recognized in
comprehensive income for the period
0
Cash flows for the acquisition:
Cash paid 7,703
Cash and cash equivalent acquired (267)
Net cash outflow from the acquisition 7,436

21.2 "KELLAS WIND PARK S.A."

On August 10, 2020 the Company concluded the acquisition of a 40 MW licensed capacity wind park located in Northern continental Greece. The transaction has been effected through the 100% subsidiary in Cyprus "TEFORTO HOLDINGS LTD", which acquired the shares of KELLAS WIND PARK S.A. for € 1,187,024.

The temporary book values of the acquisition of KELLAS WIND PARK S.A.", until completion of their valuation as well as the fair value based on IFRS 3, are presented below:

(In 000's Euros) Fair value recognized on
acquisition
Previous Carrying
Value
Assets
Non-current assets 2,594 875
Trade and other receivables 171 171
Cash and cash equivalents 36 36
Total assets 2,801 1,082
Liabilities
Non-current liabilities 412 0
Current Liabilities 1,202 1,202
Total Liabilities 1,614 1,202
Fair value of assets acquired 1,187 (120)
Cash Paid (1,187)
Gain from the acquisition of subsidiary recognized in
comprehensive income for the period
0
Cash flows for the acquisition:
Cash paid 1,187
Cash and cash equivalent acquired (36)
Net cash outflow from the acquisition 1,151

21.3 "OPOUNTIA ECO WIND S.A."

On July 24, 2020 the Company concluded the acquisition of a 3 MW licensed capacity wind park located in Central continental Greece. The transaction has been effected through the 100% subsidiary in Cyprus "TEFORTO HOLDINGS LTD", which acquired the full shares of OPOUNTIA ECO WIND S.A for € 837,717.

The temporary book values of the acquisition of OPOUNTIA ECO WIND S.A. until completion of their valuation as well as the fair value based on IFRS 3, are presented below:

Fair value recognized on Previous Carrying
(In 000's Euros) acquisition Value
Assets
Non-current assets 1,418 357
Trade and other receivables 112 112
Cash and cash equivalents 1 1
Total assets 1,531 470
Liabilities
Non-current liabilities 255 0
Current Liabilities 442 442
Total Liabilities 697 442
Fair value of assets acquired 834 28
Cash Paid (834)
Gain from the acquisition of subsidiary recognized in
comprehensive income for the period
0
Cash flows for the acquisition:
Cash paid 834
Cash and cash equivalent acquired (1)
Net cash outflow from the acquisition 833

21.4 "SENTRADE HOLDING SA"

On July 2020 the Company concluded the acquisition, through its 100% subsidiary "ELECTROPARAGOGI SOUSSAKI SINGLE MEMBER S.A." of the 100% shares of "SENTRADE HOLDING S.A." a holding company based in Luxemburg for € 4,035,540.

The acquired Company is focused in cross-border electricity trade through its 100% subsidiaries, STRATEGIC ENERGY TRADING ENERGIAKI S.A (based in Greece), SENTRADE RS DOO BEOGRAD (based in Serbia), SENTRADE DOOEL SKOPJE (based in N. Macedonia).

The temporary book values of the acquisition of SENTRADE HOLDING SA, until completion of their valuation as well as the fair value based on IFRS 3, are presented below:

(In 000's Euros) Fair value recognized on
acquisition
Previous Carrying
Value
Assets
Non-current assets 634 634
Trade and other receivables 617 617
Cash and cash equivalents 2,154 2,154
Total assets 3,405 3,405
Liabilities
Non-current liabilities 300 300
Current Liabilities 260 260
Total Liabilities 560 560
Fair value of assets acquired 2,845 2,845
Cash Paid (4,036)
Goodwill 1,191
Cash flows for the acquisition:
Cash paid 4,036
Cash and cash equivalent acquired (2,154)
Net cash outflow from the acquisition 1,882

21.5 "ALPHA SATELITE TELEVISION S.A.", "ALPHA RADIO S.A." & "ALPHA RADIO KRONOS S.A."

On July 27 2020, the 100% subsidiary MEDIAMAX HOLDINGS LIMITED has completed the transaction for the acquirement of exclusive shareholder control of the companies ALPHA SATELITE TELEVISION S.A. (operating the television channel ALPHA), ALPHA RADIO S.A. (operating the radio station Alpha 98.9 in Attica) and ALPHA RADIO KRONOS S.A. (operating the radio station Alpha 96.5 in Thessalonica) for € 37,450,000

The temporary book values of the acquisition of ALPHA SATELITE TELEVISION SA, until completion of their valuation as well as the fair value based on IFRS 3, are presented below:

(In 000's Euros) Fair value recognized on
acquisition
Previous Carrying
Value
Assets
Non-current assets 67,426 67,426
Trade and other receivables 64,829 64,829
Cash and cash equivalents 8,420 8,420
Total assets 140,675 140,675
Liabilities
Non-current liabilities 78,096 78,096
Current Liabilities 66,945 66,945
Total Liabilities 145,041 145,041
Fair value of assets acquired (4,366) (4,366)
Cash Paid (35,890)
Loss
already
recognised
in
total
comprehensive
income
13,135
Goodwill 27,121
Cash flows for the acquisition:
Cash paid 35,890
Cash and cash equivalent acquired (8,420)
Net cash outflow from the acquisition 27,470

The temporary book values of the acquisition of ALPHA RADIO S.A., until completion of their valuation as well as the fair value based on IFRS 3, are presented below:

Fair value recognized on Previous Carrying
(In 000's Euros) acquisition Value
Assets
Non-current assets 56 56
Trade and other receivables 703 703
Cash and cash equivalents 85 85
Total assets 844 844
Liabilities
Non-current liabilities 727 727
Current Liabilities 553 553
Total Liabilities 1,280 1,280
Fair value of assets acquired (436) (436)
Cash Paid (1,370)
Loss
already
recognised
in
total
comprehensive
income
306
Goodwill 1,500
Cash flows for the acquisition:
Cash paid 1,370
Cash and cash equivalent acquired (85)
Net cash outflow from the acquisition 1,285

The temporary book values of the acquisition of ALPHA RADIO KRONOS S.A., until completion of their valuation as well as the fair value based on IFRS 3, are presented below:

(In 000's Euros) Fair value recognized on
acquisition
Previous Carrying
Value
Assets
Non-current assets 13 13
Trade and other receivables 58 58
Cash and cash equivalents 0 0
Total assets 71 71
Liabilities
Non-current liabilities 8 8
Current Liabilities 343 343
Total Liabilities 351 351
Fair value of assets acquired (280) (280)
Cash Paid (190)
Loss
already
recognised
in
total
comprehensive
income
58
Goodwill 412
Cash flows for the acquisition:
Cash paid 190
Cash and cash equivalent acquired 0
Net cash outflow from the acquisition 190

22. Contingent Liabilities/Commitments

There are legal claims by third parties against the Group amounting to approximately € 17.5 million (Company: approximately € 15 million). There are also legal claims of the Group against third parties amounting to approximately € 19.6 million (Company: approximately € 0.1 million). No provision has been made as all above cases concern legal claims where the final outcome cannot be currently estimated.

The Company and, consequently, the Group in order to complete its investments and its construction commitments, has entered into relevant contracts with construction companies, the non-executed part of which, as at 30/9/2020, amounts to approximately € 10.8 million.

The Group companies have entered into contracts to purchase and sell crude oil and fuels, at current prices in line with the international market effective prices at the time the transaction takes place.

The total amount of letters of guarantee given as security for Group companies' liabilities as at 30/9/2020, amounted to € 290,405 thousand. The respective amount as at 31/12/2019 was € 367,103 thousand.

The total amount of letters of guarantee given as security for the Company's liabilities as at 30/9/2020, amounted to € 186,108 thousand. The respective amount as at 31/12/2019 was € 235,003 thousand.

Companies with Un-audited Fiscal Years

The tax authorities have not performed a tax audit on "CYTOP SA" & "KEPED SA" for the fiscal year 2014 and for "CORAL PRODUCTS & TRADING" for fiscal years 2018 & 2019, thus the tax liabilities for those companies have not yet finalized. At a future tax audit, it is probable for the tax authorities to impose additional tax which cannot be accurately estimated at this point of time. The Group however estimates that this will not have a material impact on its financial position.

The tax audit for fiscal years 2009 and 2010 for CORAL GAS AEBEY has been completed based on temporary tax audit reports and there are no material additional taxes expected for those years upon the finalization of the tax audits.

There is an on-going tax audit by the tax authorities for NRG TRADING HOUSE S.A. for fiscal year 2017 and for OFC AVIATION FUEL SERVICES S.A for fiscal years from 2014 to 2016. However, it is not expected that material liabilities will arise from these tax audits.

For the fiscal years from 2014 to 2018 MOH group companies that were obliged for a tax compliance audit by the statutory auditors, have been audited by the appointed statutory auditors in accordance with art. 82 of L 2238/1994 and art. 65A of L4174/13 and have issued the relevant Tax Compliance Certificates. In any case and according to Circ.1006/05.01.2016 these companies for which a Tax Compliance Certificate has been issued are not excluded from a further tax audit by the relevant tax authorities. Therefore, the tax authorities may perform a tax audit as well. However, the group's management believes that the outcome of such future audits, should these be performed, will not have a material impact on the financial position of the Group or the Company.

Up to the date of approval of these financial statements, the group companies' tax audit, by the statutory auditors, for the fiscal year 2019 is in progress. However, it is not expected that material liabilities will arise from this tax audit.

23. Related Party Transactions

Transactions between the Company and its subsidiaries have been eliminated on consolidation.

Details of transactions between the Company and its subsidiaries and other related parties are set below:

GROUP
(In 000's Euros) Income Expenses
Receivables
Payables
Associates 98,081 4,098 46,439 240
COMPANY
(In 000's Euros) Income Expenses Receivables Payables
Subsidiaries 677,862 387,985 36,081 388,169
Associates 95,909 3,291 42,336 19
Total 773,771 391,276 78,417 388,188

Sales of goods to related parties were made on an arm's length basis.

No provision has been made for doubtful debts in respect of the amounts due from related parties.

Compensation of key management personnel

The remuneration of directors and other members of key management for the Group for the period 1/1– 30/9/2020 and 1/1–30/9/2019 amounted to € 7,367 thousand and € 8,545 thousand respectively. (Company: 1/1–30/9/2020: € 3,077 thousand, 1/1–30/9/2019: € 3,906 thousand)

The remuneration of members of the Board of Directors are proposed and approved by the Annual General Assembly Meeting of the shareholders.

Other short-term benefits granted to key management for the Group for the period 1/1–30/9/2020 and 1/1– 30/9/2019 amounted to € 318 thousand and € 273 thousand respectively. (Company: 1/1–30/9/2020: € 44 thousand, 1/1–30/9/2019: € 44 thousand)

There are no leaving indemnities paid to key management for the Group nor for the period 1/1–30/9/2020 neither for the respective comparative period.

Directors' Transactions

There are no further transactions, receivables and/or payables between Group companies and key management personnel.

24. Management of Financial Risks

The Group's management has assessed the impacts on the management of financial risks that may arise due to the challenges of the general business environment in Greece. In general, as it is further discussed in the management of each financial risk below, the management of the Group does not consider that any negative developments in the Greek economy may materially affect the normal course of business of the Group and the Company.

a. Capital risk management

The Group manages its capital to ensure that Group companies will be able to continue as a going concern while maximizing the return to stakeholders through the optimization of the debt and equity balance. The capital structure of the Group consists of debt, which includes borrowings, cash and cash equivalents and equity attributable to equity holders of the parent, comprising issued capital, reserves and retained earnings. The Group's management monitors the capital structure on a frequent basis.

Page 37 of 41 As a part of this monitoring, the management reviews the cost of capital and the risks associated with each class of capital. The Group's intention is to balance its overall capital structure through the payment of

dividends, as well as the issue of new debt or the redemption of existing debt. The Group through its 100% subsidiary "Motor Oil Finance plc" that is based in London, has already issued, since 2014, bond loans through the offering of Senior Notes bearing a fixed rate coupon and also maintains access at the international money markets broadening materially its financing alternatives. Great Britain's exit from the EU (Brexit) is not expected to have any impact in this subsidiary or in the Group.

Gearing ratio

The Group's management reviews the capital structure on a frequent basis. As part of this review, the cost of capital is calculated, and the risks associated with each class of capital are assessed.

The gearing ratio at the year-end was as follows:

GROUP COMPANY
(In 000's Euros) 30/9/2020 31/12/2019 30/9/2020 31/12/2019
Bank loans 1,422,624 897,875 1,079,093 586,619
Lease liabilities 164,207 153,753 16,464 18,222
Cash and cash equivalents (641,098) (697,275) (547,564) (627,858)
Net debt 945,733 354,353 547,993 (23,017)
Equity 1,017,615 1,188,927 831,582 1,014,458
Net debt to equity ratio 0.93 0.30 0.66 (0.02)

b. Financial risk management

The Group's Treasury department provides services to the business, co-ordinates access to domestic and international financial markets, monitors and manages the financial risks relating to the operations of the Group. These risks include market risk (including currency risk, fair value interest rate risk and price risk), credit risk and liquidity risk. The Group enters into derivative financial instruments to manage its exposure to the risks of the market in which it operates whilst it does not enter into or trade financial instruments, including derivative financial instruments, for speculative purposes. The Treasury department reports on a frequent basis to the Group's management that monitors risks and policies implemented to mitigate risk exposures.

c. Market risk

Due to the nature of its activities, the Group is exposed primarily to the financial risks of changes in foreign currency exchange rates (see (d) below), interest rates (see (e) below) and to the volatility of oil prices mainly due to the obligation to maintain certain level of inventories. The Company, in order to avoid significant fluctuations in the inventories valuation is trying, as a policy, to keep the inventories at the lowest possible levels. Furthermore, any change in the pertaining refinery margin, denominated in USD, affects the Company's gross margin. There has been no change to the Group's exposure to market risks or the manner in which it manages and measures these risks. Considering the conditions in the oil refining and trading sector, as well as the negative economic environment in general, we consider the course of the Group and the Company as satisfactory. The Group also through its subsidiaries in the Middle East, Great Britain, Cyprus and the Balkans, aims to exploit its endeavors at international level and to further strengthen its already solid exporting orientation.

COVID-19

With regard to the COVID-19 pandemic outbreak and the subsequent measures adopted as a means to prevent its spread, which resulted in the creation of a negative economic and social climate, both at international and domestic level, and the consequent significant impact on the internationalized sector of oil refining and trading of petroleum products since the beginning of the year 2020, the management of the Company is knowledgeable that the sector of oil refining and trading of petroleum products, by

definition internationalized, belongs to those entrepreneurial categories notably impacted by the world economy slowdown as a result of the spread of the coronavirus.

Specifically, during the March – June 2020 period, the imposed transportation ban worldwide and the subsequent unprecedented demand drop for liquid fuels, led to the lowering of the demand for crude oil and petroleum products.

The oversupply of crude at a greater scale than the available storage capacity, caused a sharp and deep drop of crude prices to which the petroleum product prices did not adjust immediately.

The crude prices started to rebound within May – June 2020 following the reduction of the production from OPEC and Russia, combined with the increase of demand after the restart of the international economy.

It is noted that the Company sales consistently exceed the annual production capacity of its Refinery by a significant percent and at the same time the Company delivers refining margins at the top end of the sector. Nevertheless, the reduction of the sales volume due to the lower demand, combined with the tightening of benchmark refining margins, which moved to negative territory on certain occasions, and above all the sharp drop of crude and petroleum product prices had a negative impact mainly on the first half 2020 financial results of the company. It must also be noted that as of today the Company has taken all necessary measures, as analyzed next, to secure the uninterrupted supply of its Refinery with crude and feedstocks as well as its usual production operability, while no disruptions are expected in the foreseeable future. At the same time all the retail fuel outlets and other business segments of the Group remain fully operational.

The management of the Company and the Group constantly monitors and carefully evaluates the circumstances and the probable implications to the operations of the Group taking initiatives believed to tackle in the best possible manner the impact due to the pandemic.

More specifically, the management of the Group has secured additional credit of approximately Euro 320 million regarded as adequate for the uninterrupted continuation of its operations and the completion of the programmed capital expenditure projects.

Moreover, the Company and all major Greek based subsidiaries of the Group utilized the new fiscal and tax policies and regulations of the state regarding non-payment of the tax advance thus securing additional liquidity (Company: approximately Euro 68 million, Group: approximately Euro 71 million). Furthermore, the subsidiaries of the Group which rent retail fuel outlets, utilized the relevant clause regarding the reduction of rental rates due to the COVID-19 thus saving the amount of approximately Euro 1 million.

Also, the Company competed at the beginning of the pandemic the programmed turnaround of the mild hydrocracker complex which, due to the preventive measures for the protection of the health and safety of the Refinery workforce, would not be possible to be performed later. This way the Company was not affected by the initial significant drop of demand.

It is also noted that since the early stages of witnessing the coronavirus incidents in the domestic front, the Group set out emergency plans in order to secure the continuation of its core business and the uninterrupted provision of its services.

Based on the above, the Group took all the necessary measures for the protection of the health of all its employees to avoid the coronavirus being spread in its premises.

Specifically:

  • New procedures were established and guidelines were provided to the personnel, aiming in particular to minimize immediate contact, while the body temperature of each employee is taken and checks of mask application is performed on a daily basis to all the staff of the company premises and the working areas in general

  • Within the context of remote working arrangements, the employees are encouraged and advised to work from home utilizing the capabilities provided by the IT systems and software applications. At the same time, the appropriate procedures for the availability of the key personnel of the Company and the Group are applied.

-Guidelines were provided and written procedures issued to the personnel aiming to limit the business trips and physical participation to meetings and the utilization of means such as mobile phone devices, teleconferencing practices, electronic correspondence and communication were promoted.

  • The personnel is supplied on a daily basis with protection equipment (protective masks) as well as disinfectants

  • Hygiene and sterilization procedures are applied to all working premises

  • All employees are subjected to virus detection tests while sampling tests are preformed regularly.

  • The Group donated equipment of Euro 1.2 million to Intensive Care Units in order to support the National Health System

  • A vaccination program for all personnel has been activated for the influenzo virus

The Group adjusts all the procedures mentioned above on a continuous basis monitoring the constantly changing pandemic circumstances.

d. Foreign currency risk

Due to the use of the international Platt's prices in USD for oil purchases/sales, exposures to exchange rate fluctuations may arise for the Company's profit margins. The Company minimises foreign currency risks through physical hedging, mostly by monitoring assets and liabilities in foreign currencies.

As of September 30, 2020, the Group had Assets in foreign currency of 478.9 million USD and Liabilities of 415.6 million USD.

Given an average USD/Euro fluctuation rate of 5%, the potential Gain/Loss as a result of the Group's exposure to Foreign Currency is not exceeding the amount of € 2.7 million.

e. Interest rate risk

The Group has access to various major domestic and international financial markets and manages to have borrowings with competitive interest rates and terms. Hence, the operating expenses and cash flows from financing activities are not materially affected by interest rate fluctuations.

f. Credit risk

The Group's credit risk is primarily attributable to its trade and other receivables.

The Group's trade receivables are characterized by a high degree of concentration, due to a limited number of customers comprising the clientele of the parent Company. Most of the customers are international well-known oil companies. Consequently, the credit risk is limited to a great extent. The Group companies have signed contracts with their clients, based on the course of the international oil prices. In addition, the Group, as a policy, obtains letters of guarantee from its clients in order to secure its receivables, which as at 30/9/2020 amounted to Euro 13.7 million. As far as receivables of the subsidiary sub groups "Avin Oil S.A.", "CORAL A.E." and "L.P.C. S.A." and the subsidiaries "CORAL GAS A.E.B.E.Y." and "NRG TRADING HOUSE S.A." are concerned, these are spread in a wide range of customers and consequently there is no material concentration and the credit risk is limited. The Group manages its domestic credit policy in a way to limit accordingly the credit days granted in the local market, in order to minimise any probable domestic credit risk.

g. Liquidity risk

Liquidity risk is managed through the proper combination of cash and cash equivalents and available bank loan facilities. In order to address such risks, the Group's management monitors the balance of cash and cash equivalents and ensures available bank loans facilities, maintaining also increased cash balances. Moreover, the major part of the Group's borrowings is long term borrowings which facilitates liquidity management.

As at today the Company has available total credit facilities of approximately € 1.4 billion and total available bank Letter of Credit facilities up to approximately \$ 907 million.

Going Concern

The Group's management considers that the Company and the Group have adequate resources that ensure the smooth continuance of the business of the Company and the Group as a "Going Concern" in the foreseeable future.

25. Events after the Reporting Period

Within October 2020 the Company, through its 100% subsidiary in Cyprus "TEFORTO HOLDINGS LTD", partipated in the establishment of "WIRED RES A.E." with € 75,000, acquiring 75% of the company that holds a license of operation of electricity production of a wind farm with capacity of 24 MW in Thespies of Viotia prefecture.

Within November 2020 and following the disposal of participation in "OPTIMA BANK S.A.", the stake of the 100% subsidiary "IREON INVESTMENTS LTD" in "OPTIMA BANK S.A." reduced to 45.91%, while an additional 3% remains to be transferred, pending approval by the competent authorities which, if granted, will result in the reduction of "IREON INVESTMENTS LTD" participation in "OPTIMA BANK S.A." to 42.91%. Also within November 2020 we had the completion of the transaction for the sale of the 94.52% stake in "OPTIMA ASSET MANAGEMENT A.E.D.A.K." by the 100% subsidiary "IREON INVESTMENTS LTD" to "OPTIMA BANK Α.Ε." for a total consideration of Euro 199,870.30. Following this, the direct stake of "IREON INVESTMENTS LTD" in "OPTIMA ASSET MANAGEMENT A.E.D.A.K." became nil.

Besides the above, there are no events that could have a material impact on the Group's and Company's financial structure or operations that have occurred since 1/10/2020 up to the date of issue of these financial statements.

Talk to a Data Expert

Have a question? We'll get back to you promptly.