AI assistant
Podravka d.d. — Annual Report 2012
Feb 12, 2013
2084_10-k_2013-02-12_89c4b9b7-7450-4744-b49d-e2e9c19f29bb.pdf
Annual Report
Open in viewerOpens in your device viewer
MANAGEMENT BOARD
Koprivnica, 12 February 2013
PODRAVKA GROUP
NON CONSOLIDATED FINANCIAL REPORT
FOR THE YEAR 2012.
PODRAVKA d.d., Koprivnica, Ante Starčevića 32, Commercial Court of Varaždin, Company no. MBS 010006549, PIN 18928523252
Privredna banka Zagreb d.d., Zagreb, Račkoga 6, Giro account no. 2340009-1100098526, share capital 1,6
| Appendix 1 Reporting period: |
1.1.2012 to |
31.12.2012. |
|---|---|---|
| Quarterly financial report of entrepreneur - TFI-POD | ||
| Registration number (MB) 03454088 |
||
| Identification number of subject (MBS) 010006549 |
||
| 18928523252 Personal identification number (OIB) |
||
| Issueer company: PODRAVKA prehrambena industrija d.d., KOPRIVNICA | ||
| Postal code and place 48000 |
KOPRIVNICA | |
| Street and number ANTE STARCEVICA 32 | ||
| E-mail address: [email protected] | ||
| Internet adress: www.podravka.com | ||
| KOPRIVNICA Code and name of comune/town 201 |
||
| 6 Code and county name |
KOPRIVNIČKO-KRIŽEVAČKA | Number of employees 6.115 |
| Consolidated statement YES |
(at quarter end) NKD/NWC code: 1039 |
|
| Subsidiaries subject to consolidation (according to IFRS): | Headquarters | Registration number: |
| BELUPO d.d. | Koprivnica | 3805140 |
| DANICA d.o.o. | Koprivnica | 0991279 |
| ITAL-ICE d.o.o. | Poreč | 3746011 |
| PODRAVKA POLSKA SP z.o.o. | Kostrzyn, Polska | 5981449907 |
| PODRAVKA LAGRIS a.s. | Dolni Lhota u Luhačovic, Češka | 3042510487 |
| PODRAVKA SARAJEVO d.o.o. | Sarajevo, BiH | 20188537 |
| Book keeping service: | ||
|---|---|---|
| Contact person: Celiščak Draga | ||
| (authorised person for representation) Phone number: 048 651 200 |
Fascimile: 048 651 805 | |
| E-mail address: [email protected] | ||
| Surname and name Mršić Zvonimir |
(authorised person for representation)
Disclosure documents:
-
Financial statements (balance sheet, profit and loss account, cash flow statement, statement
-
shareholders' equity and notes to the financial statements)
-
- Interim management Report
-
- Statement of responsible persons for preparation of financial statements
(signed by authorised person for representation)
BALANCE SHEET as at 31.12.2012.
| Obligator: PODRAVKA prehrambena industrija d.d., KOPRIVNICA | ||||||
|---|---|---|---|---|---|---|
| Item | AOP code |
Last year (net) | Current year (net) |
|||
| 团 | $\overline{2}$ | 3 | $\overline{A}$ | |||
| ASSETS | ||||||
| A) RECEIVABLES FOR SUBSCRIBED BUT NOT PAID-IN CAPITAL | 001 002 |
1.888.732.099 | 1.760.722.991 | |||
| B) LONG-TERM ASSETS (003+010+020+029+033) | 003 | 304.127.331 | 279.641.788 | |||
| I. INTANGIBLE ASSETS (004 to 009) | 004 | 5.647.170 | 5.839.794 | |||
| 1. Assets development 2. Concessions, patents, licences fees, trade and service marks, software and other rights |
005 | 236.480.446 | 210.946.610 | |||
| 3. Goodwill | 006 | 41.129.000 | 41.983.000 | |||
| 4. Prepayments for purchase of intangible assets | 007 | 0 | 0 | |||
| 008 | 20.870.715 | 20.872.384 | ||||
| 5. Intangible assets in preparation 6. Other intangible assets |
009 | 0 | $\overline{0}$ | |||
| II. TANGIBLE ASSETS (011 to 019) | 010 | 1,519.648.607 | 1.440.317.837 | |||
| 1. Land | 011 | 145.730.441 | 146.031.433 | |||
| 2. Buildings | 012 | 877.174.067 | 821.595.076 | |||
| 3. Plant and equipment | 013 | 416.715.386 | 383.931.900 | |||
| 4. Tools, facility inventory and transport assets | 014 | 21.306.708 | 18.257.355 | |||
| 5. Biological assets | 015 | O | $\Omega$ | |||
| 6. Prepayments for tangible assets | 016 | 13.219.507 | 276,374 | |||
| 7. Tangible assets in progress | 017 | 41.662.125 | 68.046.263 | |||
| 8. Other tangible assets | 018 | 3.840.373 | 2.179.436 | |||
| 9. Investments in buildings | 019 | 0 | $\Omega$ | |||
| III. LONG-TERM FINANCIAL ASSETS (021 to 028) | 020 | 4.323.161 | 5.343.367 | |||
| 1. Investments (shares) with related parties | 021 | 0 | $\sigma$ | |||
| 2. Loans given to related parties | 022 | $\Omega$ | $\Omega$ | |||
| 3. Participating interest (shares) | 023 | 330.000 | 983,600 | |||
| 4. Loans to entrepreneurs in whom the entity holds participating interests | 024 | 0 | $\Omega$ | |||
| 5. Investments in securities | 025 | 180.351 | 167.438 | |||
| 6. Loans, deposits and similar assets | 026 | 3.812.810 | 4.192.329 | |||
| 7. Other long - term financial assets | 027 | 0 | $\mathbf 0$ | |||
| 8. Investments accounted by equity method | 028 | 0 | 0 | |||
| IV. RECEIVABLES (030 to 032) | 029 | $\mathbf 0$ | $\bf 0$ | |||
| 1. Receivables from related parties | 030 | $\mathbf 0$ | 0 | |||
| 2. Receivables from based on trade loans | 031 | $\mathbf 0$ | $\bf{0}$ | |||
| 3. Other receivables | 032 | $\Omega$ | $\mathbf 0$ | |||
| V. DEFERRED TAX ASSETS | 033 | 60.633.000 | 35.420.000 | |||
| C) SHORT TERM ASSETS (035+043+050+058) | 034 | 1.919.462.882 | 1.879.599.696 | |||
| II. INVENTORIES (036 to 042) | 035 | 738.432.251 | 695.533.146 | |||
| 1. Raw-material and supplies | 036 | 213.149.271 | 225.184.409 | |||
| 2. Work in progress | 037 | 50.870.289 | 40.020.809 | |||
| 3. Finished goods | 038 | 255.608.587 | 213.453.413 | |||
| 4. Merchandise | 039 | 161.145.853 | 152.458.369 | |||
| 5. Prepayments for inventories | 040 | 0 | 0 | |||
| 6. Long - term assets held for sales | 041 | 57.658.251 | 64.416.146 | |||
| 7. Biological assets | 042 | $\Omega$ | 0 | |||
| II. RECEIVABLES (044 to 049) | 043 | 1.021.565.728 | 1.060.629.440 | |||
| 1. Receivables from related parties | 044 | |||||
| 2. Accounts receivable | 045 | 973.000.722 | 1.011.101.739 | |||
| 3. Receivables from participating parties | 046 | 0 | ||||
| 4. Receivables from employees and members of related parties | 047 | 2.699.198 | 2.569.918 | |||
| 5. Receivables from government and other institutions | 048 | 41.429.788 | 44.128.062 | |||
| 6. Other receivables | 049 | 4.436.020 | 2.829.721 | |||
| III. SHORT TERM FINANCIAL ASSETS (051 to 057) | 050 | 13.505.061 | 5.229.582 | |||
| 1. Shares (stocks) in related parties | 051 | 0 | 0 | |||
| 2. Loans given to related parties | 052 | 0 | 0 | |||
| 3. Participating interests (shares) | 053 | 0 | 0 | |||
| 4. Loans to entrepreneurs in whom the entity holds participating interests | 054 | 0 | 0 | |||
| 5. Investments in securities | 055 | 12.721.331 | 4.002.211 | |||
| 6. Loans, deposits, etc. | 056 | 143.902 | 1.227.371 | |||
| 7. Other financial assets | 057 | 639.828 | 0 | |||
| IV. CASH AT BANK AND IN CASHIER | 058 | 145.959.842 | 118.207.528 | |||
| D) PREPAID EXPENSES AND ACCRUED REVENUE | 059 | 23.527.372 | 14,949.622 | |||
| E) TOTAL ASSETS (001+002+034+059) | 060 | 3.831.722.352 | 3.655.272.309 | |||
| F) OFF-BALANCE RECORDS | 061 | 714.445.958 | 783.574.314 |
| Item | AOP | Last year (net) | Current year |
|---|---|---|---|
| code | (net) | ||
| H) | $\overline{\mathbf{z}}$ | 3 | $\boldsymbol{A}$ |
| LIABILITIES AND CAPITAL | |||
| A) CAPITAL AND RESERVES (063+064+065+071+072+075+078) | 062 | 1.672.789.618 | 1.665.391.411 |
| I. SUBSCRIBED CAPITAL | 063 | 1.626.000.900 | 1.626.000.900 |
| II. CAPITAL RESERVES | 064 | 24.569.630 | 26.465.000 |
| III.RESERVES FROM PROFIT (066+067-068+069+070) | 065 | 52.039.980 | 70.189.105 |
| 1. Reserves prescribed by low | 066 | 20.808.012 | 20.808.012 |
| 2. Reserves for treasury shares | 067 | 35.344.592 | 35.344.592 |
| 3. Treasury stocks and shares (deduction). | 068 | 67.604.502 | 67.604.502 |
| 4. Statutory reserves | 069 | 30.705.853 | 35.243.962 |
| 5. Other reserves | 070 | 32.786.025 | 46.397.041 |
| IV. REVALUATION RESERVES | 071 | $\Omega$ | |
| V. RETAINED EARNINGS OR ACCUMULATED LOSS (073-074) | 072 | $-107.400.320$ | $-69.146.899$ |
| 1. Retained earnings | 073 | ||
| 2. Accumulated loss | 074 | 107.400.320 | 69.146.899 |
| VI. PROFIT/LOSS FOR THE CURRENT YEAR (076-077) | 075 | 42.792.064 | $-20.143.576$ |
| 1. Profit for the current year | 076 | 42.792.064 | |
| 2. Loss for the current year | 077 | $\mathbf 0$ | 20.143.576 |
| IX. MINORITY INTERESTS | 078 | 34.787.364 | 32.026.882 |
| B) PROVISIONS (080 to 082) | 079 | 34.326.066 | 46,777,777 |
| 1. Provisions for pensions, severance pay, and similar liabilities | 080 | 23.334.629 | 25.754.060 |
| 2. Reserves for tax liabilities | 081 | $\Omega$ | 84.000 |
| 3. Other reserves | 082 | 10.991.437 | 20.939.717 |
| C) LONG - TERM LIABILITIES (084 to 092) | 083 | 904.612.677 | 740.328.063 |
| 1. Liabilities to related parties | 084 | $\Omega$ | $\mathbf{0}$ |
| 2. Liabilities for loans, deposits etc. | 085 | $\Omega$ | $\overline{0}$ |
| 3. Liabilities to banks and other financial institutions | 086 | 897.615.677 | 734.030.063 |
| 4. Liabilities for received prepayments | 087 | 0 | $\overline{0}$ |
| 5. Accounts payable | 088 | 0 | 0 |
| 6. Llabilities arising from debt securities | 089 | 0 | $\mathbf{0}$ |
| 7. Liabilities to entrepreneurs in whom the entity holds participating Interests | 090 | 0 | $\mathbf{0}$ |
| 8. Other long-term liabilities | 091 | 0 | $\overline{0}$ |
| 9. Deferred tax liability | 092 | 6.997.000 | 6.298.000 |
| D) SHORT - TERM LIABILITIES (094 to 105) | 093 | 1.125.366.070 | 1.099.496.940 |
| 1. Liabilities to related parties | 094 | 0 | 0 |
| 2. Liabilities for loans, deposits etc. | 095 | 0 | $\mathbf{0}$ |
| 3. Liabilities to banks and other financial institutions | 096 | 496.251.565 | 471.091.741 |
| 4. Liabilities for received prepayments | 097 | 2.508.612 | 3.155.766 |
| 5. Accounts payable | 098 | 533.328.778 | 546.406.605 |
| 6. Liabilities arising from debt securities | 099 | 2.400.000 | $\mathbf 0$ |
| 7. Liabilities to entrepreneurs in whom the entity holds participating interests | 100 | 0 | $\mathbf 0$ |
| 8. Liabilities to employees | 101 | 59.022.620 | 55.823.800 |
| 9. Liabilities for taxes, contributions and similar fees | 102 | 18.697.962 | 9.408.218 |
| 10. Liabilities to share - holders | 103 | 684.698 | 681.378 |
| 11. Liabilities for long-term assets held for sale | 104 | 0 | $\mathbf 0$ |
| 12. Other short - term liabilities | 105 | 12.471.836 | 12.929.432 |
| E) DEFFERED SETTLEMENTS OF CHARGES AND INCOME DEFERRED TO FUTURE PERIOD | 106 | 94.627.921 | 103.278.118 |
| F) TOTAL - CAPITAL AND LIABILITIES (062+079+083+093+106) | 107 | 3.831.722.352 | 3.655.272.309 |
| G) OFF-BALANCE RECORDS | 108 | 714.445.958 | 783.574.314 |
| APPENDIX to balance sheet(to be filled in by entrepreneur that prepares consolidated annual financial report) | |||
| CAPITAL AND RESERVES | |||
| 1. Attributed to equity holders of parent company | 109 | 1.638.002.254 | 1.633.364.529 |
| 2. Attributed to minority interest | 110 | 34.787.364 | 32.026.882 |
PROFIT AND LOSS ACCOUNT
for the period 1.1.2012. to 31.12.2012.
| Obligator: PODRAVKA prehrambena industrija d.d., KOPRIVNICA | ||||||
|---|---|---|---|---|---|---|
| Item | AOP code |
Last Year | Current year | |||
| Cumulative | Quarterly | Cumulative | Quarterly | |||
| $\mathbf{z}$ | $\mathbf{3}$ | и | 5 | 6 | ||
| OPERATING REVENUE (112+113) | 111 | 3.708.378.610 | 952.078.374 | 3.694.977.555 | 940.937.103 | |
| 1. Sales revenue | 112 | 3.625.161.695 | 934.871.501 | 3.626.666.307 | 935.711.005 | |
| 2. Other operating revenues | 113 | 83.216.915 | 17.206.873 | 68.311.248 | 5.226.098 | |
| II. OPERATING EXPENSES (115+116+120+124+125+126+129+130) | 114 | 3.545.807.615 | 984.812.779 | 3,601.312.092 | 968.240.899 | |
| 1. Changes in value of work in progress and finished products | 115 | $-25.889.237$ | 24.778.532 | 51.503.557 | 54.727.912 | |
| 2. Material costs (117 to 119) | 116 | 2.346.862.075 | 583.871.348 | 2.314.710.227 | 585.744.220 | |
| a) Raw material and material costs | 117 118 |
1.277.708.588 515.664.746 |
312.072.972 127.302.996 |
1,236,106,240 528.639.189 |
283.081.357 133.507.463 |
|
| b) Costs of goods sold | 119 | 553.488.741 | 144.495.380 | 549.964.798 | 169.155.400 | |
| c) Other external costs 3. Staff costs (121 to 123) |
120 | 718.177.465 | 175.252.546 | 720.698.292 | 168.986.059 | |
| a) Net salaries and wages | 121 | 435.784.020 | 93.966.409 | 436.406.334 | 90.303.337 | |
| b) Cost for taxes and contributions from salaries | 122 | 182.654.020 | 53.111.740 | 186.869.837 | 51.603.107 | |
| c) Contributions on gross salaries | 123 | 99.739.425 | 28.174.397 | 97.422.121 | 27.079.615 | |
| 4. Depreciation | 124 | 157.489.065 | 39,527.449 | 152.668.912 | 37.827.099 | |
| 5. Other costs | 125 | 213.420.932 | 70.896.388 | 249.488.347 | 71.545.596 | |
| 6. Impairment (127+128) | 126 | 61.565.811 | 50.451.895 | 51.107.288 | 29.410.237 | |
| a) Impairment of long-term assets (financial assets excluded) | 127 | 48.393.035 | 48,393.035 | 20.100.000 | 20.100.000 | |
| b) Impairment of short - term assets (financial assets excluded) | 128 | 13.172.776 | 2.058.860 | 31.007.288 | 9.310.237 | |
| 7. Provisions | 129 | 5.922.865 | 5,249,557 | 15,573.299 | 8.126.733 | |
| 8. Other operating costs | 130 | 68.258.639 | 34.785.063 | 45.562.170 | 11.873.042 | |
| III. FINANCIAL INCOME (132 to 136) | 131 | 47.877.829 | 14.341.407 | 38.065.425 | $-4.454.254$ | |
| 1. Interest income, foreign exchange gains, dividends and similar income from related parties | 132 | 717.969 | 717.969 | |||
| 2. Interest income, foreign exchange gains, dividends and similar income from non - related parties | 133 | 46.951.129 | 14.413.960 | 37.192.337 | $-5.186.545$ | |
| 3. Share in income from affiliated entrepreneurs and participating interests | 134 | $\Omega$ | 0 | |||
| 4. Unrealized gains (income) from financial assets | 135 | 926.700 $\Omega$ |
$-72,553$ | 155.119 | 14.322 $\Omega$ |
|
| 5. Other financial income | 136 137 |
148.448.430 | 38.157.423 | 105.638.899 | 18.977.613 | |
| IV. FINANCIAL EXPENSES (138 do 141) 1. Interest expenses, foreign exchange losses, dividends and similar expenses from related parties |
138 | 648.608 | 648.608 | |||
| 2. Interest expenses, foreign exchange losses, dividends and similar expenses from non - related parties | 139 | 138.884.512 | 35.210.146 | 101.522.380 | 15.094.923 | |
| 3. Unrealized losses (expenses) on financial assets | 140 | 9.563.918 | 2.947.277 | 3.467.911 | 3.234.082 | |
| 4. Other financial expenses | 141 | $\mathbf C$ | 0 | $\mathbf 0$ | ||
| INCOME FROM INVESTMENT - SHARE IN PROFIT OF ASSOCIATED ENTREPRENEURS IV. |
142 | Ω | $\mathbf 0$ | 0 | $\overline{0}$ | |
| LOSS FROM INVESTMENT - SHARE IN LOSS OF ASSOCIATED ENTREPRENEURS IVI. |
143 | 0 | $\overline{0}$ | |||
| VII. EXTRAORDINARY - OTHER INCOME | 144 | $\mathbf{0}$ | $\circ$ | |||
| VIII. EXTRAORDINARY - OTHER EXPENSES | 145 | $\Omega$ | $\overline{0}$ | |||
| IX. TOTAL INCOME (111+131+142 + 144) | 146 | 3.756.256.439 | 966.419.781 | 3,733.042.980 | 936.482.849 | |
| X. TOTAL EXPENSES (114+137+143 + 145) | 147 | 3.694.256.045 | 1.022.970.202 | 3.706.950.991 | 987.218.512 | |
| XI. PROFIT OR LOSS BEFORE TAXATION (146-147) | 148 | 62.000.394 | -56.550.421 | 26.091.989 | -50.735.663 | |
| 1. Profit before taxation (146-147) | 149 | 62.000.394 | $\mathbf{0}$ | 26.091.989 | $\Omega$ | |
| 2. Loss before taxation (147-146) | 150 | $\Omega$ | 56.550.421 | 0 | 50.735.663 | |
| XII. PROFIT TAX | 151 | 19.060.300 | 678,114 | 47.589.724 | 30,074.050 | |
| XIII. PROFIT OR LOSS FOR THE PERIOD (148-151) | 152 | 42,940.094 | $-57.228.535$ | $-21.497.735$ | $-80.809.712$ | |
| 1. Profit for the period (149-151) | 153 | 42.940.094 $\circ$ |
$\circ$ 57.228.535 |
o 21.497.735 |
0 80.809.712 |
|
| 2. Loss for the period (151-148) | 154 | |||||
| APPENDIX to P&L account (to be filled in by entrepreneur that prepares consolidated financial report) XIV. PROFIT OR LOSS FOR THE PERIOD |
||||||
| 1. Attributed to equity holders of parent company | 155 | 42.792.094 | -57.638.534 | $-20.143.576$ | $-81,649.097$ | |
| 2. Attributed to minority interest | 156 | 148.000 | 410,000 | $-1.354.159$ | 839.385 | |
| STATEMENT OF OTHER COMPREHENSIVE INCOME (IFRS) | ||||||
| I. PROFIT OR LOSS FOR THE PERIOD (= 152) | 157 | 42,940,094 | $-57.228.535$ | -21.497.735 | -80.809.712 | |
| II. OTHER COMPREHENSIVE INCOME / LOSS BEFORE TAX (159 do 165) | 158 | $-10.692.000$ | 536.984 | 13,639.170 | 5.140.193 | |
| 1. Exchange differences on translation of foreign operations | 159 | $-10.692.000$ | 536.984 | 13.639.170 | 5.140.193 | |
| 2. Movements in revaluation reserves of long - term tangible and intangible assets | 160 | |||||
| 3. Profit or loss from reevaluation of financial assets available for sale | 161 | |||||
| 4. Gains or losses on efficient cash flow hedging | 162 | |||||
| 5. Gains or losses on efficient hedge of a net investment in foreign countries | 163 | |||||
| 6. Share in other comprehensive income / loss of associated companies | 164 | |||||
| 7. Actuarial gains / losses on defined benefit plans | 165 | |||||
| III. TAX ON OTHER COMPREHENSIVE INCOME FOR THE PERIOD | 166 | |||||
| IV. NET OTHER COMPREHENSIVE INCOME OR LOSS FOR THE PERIOD (158-166) | 167 | $-10,692,000$ | 536.984 | 13,639,170 | 5,140,193 | |
| V. COMPREHENSIVE INCOME OR LOSS FOR THE PERIOD (157+167) | 168 | 32,248,094 | $-56.691.551$ | $-7.858.565$ | $-75.669.519$ | |
| APPENDIX to Statement of other comprenhensive income (to be filled in by entrepreneur that prepares consolidated financial report) | ||||||
| VI. COMPREHENSIVE INCOME OR LOSS FOR THE PERIOD | 169 | 31.807.880 | -57.184.249 | $-6.533.565$ | $-76.718.497$ | |
| 1. Attributed to equity holders of parent company 2. Attributed to minority interest |
170 | 440,214 | 492.698 | $-1.325.000$ | 1.048,978 | |
STATEMENT OF CASH FLOWS - INDIRECT METHOD for the period 1.1.2012. to 31.12.2012.
| Obligator: PODRAVKA prehrambena industrija d.d., KOPRIVNICA | |||||
|---|---|---|---|---|---|
| Item | AOP code |
Last year | Current year | ||
| $\overline{2}$ | 3 | $\boldsymbol{A}$ | |||
| CASH FLOW FROM OPERATING ACTIVITIES | |||||
| 1. Profit before tax | 001 | 62.000.394 | 26.091.989 | ||
| 2. Depreciation | 002 | 157.489.065 | 152.668.912 | ||
| 3. Increase in short term liabilities | 003 | 30.614.412 | |||
| 4. Decrease in short term receivables | 004 | ||||
| 5. Decrease in inventories | 005 | 46.364.731 | |||
| 6. Other increase in cash flow | 006 | 85.543.900 | 82.277.000 | ||
| I. Total increase in cash flow from operating activities (001 to 006) | 007 | 305.033.359 | 338.017.044 | ||
| 1. Decrease in short term liabilities | 008 | 66.137.296 | |||
| 2. Increase in short term receivables | 009 | 26.808.567 | 43.331.894 | ||
| 3. Increase in inventories | 010 | 7.741.000 | |||
| 4. Other decrease in cash flow | 011 | 51.076.413 | 46.414.233 | ||
| II. Total decrease in cash flow from operating activities (008 to 011) | 012 | 151.763.276 | 89.746.127 | ||
| A1) NET INCREASE IN CASH FLOW FROM OPERATING ACTIVITIES (007-012) | 013 | 153,270.083 | 248.270.917 | ||
| A2) NET DECREASE IN IN CASH FLOW FROM OPERATING ACTIVITIES (012-007) | 014 | 0 | |||
| CASH FLOW FROM INVESTING ACTIVITIES | |||||
| 1. Cash inflows from sales of long-term tangible and intangible assets | 015 | 8.249.000 | 3.234.000 | ||
| 2. Cash inflows from sales of equity and debt instruments | 016 | 111.103.000 | 92.686.000 | ||
| 3. Interests receipts | 017 | 9.237.000 | 5.621.000 | ||
| 4. Dividend receipts | 018 | ||||
| 5. Other cash inflows from investing activities | 019 | 73.962.000 | 2.524.000 | ||
| III. Total cash inflows from investing activities (015 to 019) | 020 | 202.551.000 | 104.065.000 | ||
| 1. Cash outflow for purchase of long-term tangible and intangible assets | 021 | 102.249.000 | 94.369.000 | ||
| 2. Cash outflow for acquisition of equity and debt financial instruments | 022 | 97.843.000 | 92.819.000 | ||
| 3. Other cash outflow for investing activities | 023 | 7.133.700 | 2.553.000 | ||
| IV. Total cash outflow for investing activities (021 do 023) | 024 | 207.225.700 | 189.741.000 | ||
| B1) NET INCREASE IN CASH FLOW FROM INVESTING ACTIVITIES (020-024) | 025 | 0 | |||
| B2) NET DECREASE IN CASH FLOW FROM INVESTING ACTIVITIES (024-020) | 026 | 4.674.700 | 85.676.000 | ||
| CASH FLOW FROM FINANCIAL ACTIVITIES | |||||
| 1. Cash inflow from issuing property and debt financial instruments | 027 | ||||
| 2. Proceeds from the credit principal, promissory notes, borrowings and other loans | 028 | 679.468.000 | 187.669.400 | ||
| 3. Other proceeds from financial activities | 029 | ||||
| V. Total cash inflows from financial activities (027 to 029) | 030 | 679.468.000 | 187.669.400 | ||
| 1. Cash outflow for repayment of credit principal and bonds | 031 | 830.791.000 | 373.692.631 | ||
| 2. Cash outflow for dividends paid | 032 | ||||
| 3. Cash outflow for financial lease | 033 | 3.676.000 | 4.324.000 | ||
| 4. Cash outflow for purchase of treasury shares | 034 | ||||
| 5. Other cash outflow for financial activities | 035 | ||||
| VI. Total cash outflow for financial activities (031 to 035) | 036 | 834.467.000 | 378.016.631 | ||
| C1) NET INCREASE IN CASH FLOW FROM FINANCIAL ACTIVITIES (030-036) | 037 | $\Omega$ | |||
| C2) NET DECREASE IN CASH FLOW FROM FINANCIAL ACTIVITIES (036-030) | 038 | 154.999.000 | 190.347.231 | ||
| Total increase in cash flow $(013 - 014 + 025 - 026 + 037 - 038)$ | 039 | $\mathbf{0}$ | |||
| Total decrease in cash flow $(014 - 013 + 026 - 025 + 038 - 037)$ | 040 | 6.403.617 | 27.752.314 | ||
| Cash and cash equivalents at the beginning of the period | 041 | 152.363.459 | 145.959.842 | ||
| Increase of cash and cash equivalents | 042 | ||||
| Decrease of cash and cash equivalents | 043 | 6.403.617 | 27.752.314 | ||
| Cash and cash equivalents at the end of the period | 044 | 145.959.842 | 118.207.528 |
STATEMENT OF CHANGES IN EQUITY for the period 1.1.2012 to 31.12.2012
| Obligator: PODRAVKA prehrambena industrija d.d., Koprivnica | ||||
|---|---|---|---|---|
| Item | AOP code |
Last year | Current year | |
| 1 | $\mathbf{2}$ | 3 | $\boldsymbol{A}$ | |
| 1. Subscribed capital | 001 | 1.626.000.900 | 1.626.000.900 | |
| 2. Capital reserves | 002 | 24.569.630 | 26.465.000 | |
| 3. Reserves from profit | 003 | 52.039.980 | 70.189.105 | |
| 4. Retained earnings or accumulated loss | 004 | -107.400.320 | $-69.146.899$ | |
| 5. Profit or loss for the current year | 005 | 42.792.064 | $-20.143.576$ | |
| 6. Revaluation of long - term tangible assets | 006 | |||
| 7. Revaluation of intangible assets | 007 | |||
| 8. Revaluation of financial assets available for sale | 008 | |||
| 9. Other revaluation | 009 | 34.787.364 | 32.026.882 | |
| 10. Total capital and reserves (AOP 001 do 009) | 010 | 1.672.789.618 | 1.665.391.411 | |
| 11. Currency gains and losses arising from net investement in foreign operations | 011 | $-10.692.000$ | 13.639.170 | |
| 12. Current and deferred taxes (part) | 012 | 01 | ||
| 13. Cash flow hedging | 013 | n | $\Omega$ | |
| 14. Changes in accounting policy | 014 | o | $\Omega$ | |
| 15. Correction of significant errors in prior period | 015 | $\Omega$ | ||
| 16. Other changes of capital | 016 | 45.171.618 | $-21.037.377$ | |
| 17. Total increase or decrease in capital (AOP 011 do 016) | 017 | 34.479.618 | $-7.398.207$ | |
| 17 a. Attributed to equity holders of parent company | 018 | 34.039.404 | $-4.637.725$ | |
| 17 b. Attributed to minority interest | 019 | 440.214 | $-2.760.482$ |
Notes: Significant events in the fourth quarter of the year 2012
-
- On the session of the Supervisory Board held on 20 December 2012, a decision was made to extend the Management Board of Podravka d.d. by appointing Hrvoje Kolarić as Board member. This extension is aimed at strengthening the pharmaceutical division of Podrayka Group operations and providing a better utilisation of the synergy of the food and pharmaceutical business segments.
-
- As part of the optimisation process of the Podravka Group a decision was made to close the cattle slaughtering line at Danica d.o.o. as it had continued producing loss and therefore endangered the total profitability of Danica d.o.o.
-
- The Management Board of Podravka d.d. made a decision to reduce the product portfolio by approximately 660 products which had not reached the expected profitability and a positive effect on the gross margin is thus anticipated. At the same time, the Management Board of Podravka d.d. made a decision on restructuring the bakery program in order to cut production costs and improve profitability.
Koprivnica, 12 February 2013
INTERIM MANAGEMENT REPORT ON THE ACHIEVED BUSINESS RESULTS OF THE PODRAVKA GROUP FOR THE PERIOD JANUARY -DECEMBER 2012
Significant events in the fourth quarter of the year 2012
-
- On the session of the Supervisory Board held on 20 December 2012, a decision was made to extend the Management Board of Podravka d.d. by appointing Hrvoje Kolarić as Board member. This extension is aimed at strengthening the pharmaceutical division of Podravka Group operations and providing a better utilisation of the synergy of the food and pharmaceutical business segments.
-
- As part of the optimisation process of the Podravka Group a decision was made to close the cattle slaughtering line at Danica d.o.o. as it had continued producing loss and therefore endangered the total profitability of Danica d.o.o.
-
- The Management Board of Podravka d.d. made a decision to reduce the product portfolio by approximately 660 products which had not reached the expected profitability and a positive effect on the gross margin is thus anticipated. At the same time, the Management Board of Podravka d.d. made a decision on restructuring the bakery program in order to cut production costs and improve profitability.
Expected future development
-
- The goal of the Podravka Group is to be the leading food company on strategic markets and a recognizable provider of pharmaceutical products.
-
- The Podravka Group wishes to reach a level of efficiency that is above the average of industries in countries in which it operates thus realizing the interests of its owners, to enable cash flow improvements by better financial management which is essential for optimal business operations and company stability and to enable greater investments in marketing, research and development by reducing the costs of purchasing, sales, distribution, general and administrative expenses.
PODRAVKA d.d., Koprivnica, Ante Starčevića 32, Commercial Court of Varaždin, Company no. MBS 010006549, PIN 18928523252 Privredna banka Zagreb d.d., Zagreb, Račkoga 6, Giro account no. 2340009-1100098526, share capital 1,626,000,900.00 HRK paid in full, number of shares: 5,420,003, nominal share value: 300.00 HRK, President of the Supervisory Board: D. Štimac, President of the Management Board: Z. Mršić, Board members: J. Ivanković, O. Jakupec, M. Klepač, H Kolarić, J. Pedersen
- The highest contribution to the increase of revenue in Croatia, South-East and Central Europe is expected from the further development of current products and the launching of new products within the most significant and most profitable categories. The Podravka Group shall continue its anorganic growth with acquisitions and strategic alliances on the markets of South-East, Central and Eastern Europe.
Research and Development activities
The basic activities of Research and Development are focused on the development of new products and the advancement of current products by following the developments of food science and consumer trends and the products are continuously tailored to meet the present public awareness of a proper and healthy diet. Special attention is given to the organoleptic quality and nutrient features as well as the design and quality of information on product declarations.
Research and development is constantly working on the improvement of production and controlling processes. The use of modern technology and the Central semi-industrial lab, unique in this region, create new opportunities that are essential for company progress and growth.
Information on the redemption of own shares
There was no redemption of own shares in the previous period nor is there any intention of own share redemption.
Related companies
The Podravka Group consists of the parent company Podravka d.d. and 24 subsidiary companies of which 8 companies are located in Croatia and 16 abroad.
Financial risk management and company exposure to price, credit, liquidity and cash flow risks
As the Group is exposed to price changes of raw material for the food industry, world trends on the commodity exchange are carefully monitored and "market reports" of strategic suppliers are used as the grounds to react on a spot market at the moment when prices of raw material are most favourable.
Credit risk and the risk of outstanding payments or non-fulfilment of contractual liabilities from customers have impact on the Group's contingent financial loss which is the reason why the Group has adopted the "Credit Risk Management Procedure" that it applies in dealing with customers. The Group collects
COMPANY MANAGEMENT
payment insurance instruments whenever possible in order to protect itself from contingent financial risk and loss due to non-fulfilled payments or contractual liabilities.
The Group is largely financed by loans in foreign currency and therefore exposed to the risk of exchange rate differences. The Group uses loans with fixed and variable interest rates where the majority of loans has been agreed with variable interest rates and is therefore exposed to the risk of interest rate changes.
The Management establishes an adequate frame of liquidity risk management in order to manage short-term, medium-term and long-term financial and liquidity requirements. The Group manages liquidity risk by maintaining adequate reserves and credit lines, continuously comparing the planned and realized cash flow and monitoring due receivables and current liabilities.
Comments on the reported period
In the year 2012, the Podravka Group achieved operating income in the amount of 3,695 million HRK, which is almost at the same level as the year before. The sales revenue of the Podravka Group totalled 3,626.70 million HRK and is 1.5 million HRK higher compared to the same period of last year.
Sales of the SBA Food and Beverages totalled 2,799.3 million HRK and are 1% less than in 2011. A somewhat lower level of sales results from the drop of sales on the market of Croatia (-2%) and the markets of Central Europe (-3%) and Eastern Europe (-5%). Other foreign markets have achieved a sales growth. The market of South-East Europe recorded an increase of 2% with the highest contribution from the markets of Macedonia, Kosovo, Montenegro and Bosnia and Herzegovina, and the market of Western Europe, overseas countries and the Orient (3%) with the highest sales increase on the markets of Australia and the USA.
The SBA Pharmaceuticals achieved sales in the amount of 827.4 million HRK, which is an increase of 4% compared to the year 2011. The sales growth of the SBA Pharmaceuticals is mostly contributed by foreign markets (11%) with the highest contribution from the markets of Russia and Bosnia and Herzegovina. Sales on the market of Croatia are 2% lower compared to the year 2011.
Other operating income realised in the year 2012 is 68.3 million HRK and is 18% less compared to the year 2011.
The total operating costs and expenses are achieved in the amount of 3,601.3 million HRK and are 2% higher than those achieved last year. The majority of operating costs and expenses refers to material costs (64%) and employee costs also hold a significant share in the structure of operating costs and expenses (20%).
Financial expenses realized in the year 2012 total 105.6 million HRK and are 29% lower than those realized in the same period of the year before.
PODRAVKA d.d., Koprivnica, Ante Starčevića 32, Commercial Court of Varaždin, Company no MBS 010006549, PIN 18928523252 Privredna banka Zagreb d.d., Zagreb, Račkoga 6, Giro account no. 2340009-1100098526, share capital 1,626,000,900.00 HRK paid in full
number of shares: 5,420,003, nominal share value: 300.00 HRK, President of the Supervisor Management Board: Z. Mršić, Board members: J. Ivanković, O. Jakupec, M. Klepač, H Kolarić, J. Pedersen
COMPANY MANAGEMENT
The achieved gross profit is 1,408.2 million HRK, while the gross margin is 38.8% which is a reduction of 60bp compared to last year.
The realised operating profit is 99.3 million HRK, while the end result of the year 2012 is a loss realized in the amount of 20.1 million HRK.
Operating income in the amount of 940.9 million HRK was realised in the fourth quarter of 2012 of which sales revenue covered 935.7 million HRK and remains at the level of realized sales as in the same quarter of the year before.
The realized operating costs and expenses in the observed quarter are 969.2 million HRK and are 2% less than those achieved in the same quarter of last year. A loss of 80.8 million HRK was recorded in the fourth quarter of 2012 and results from extraordinary items recorded in this quarter; adjustments of earlier acquired brands and pharmacy rights, adjustments of long-term assets and assets for sale and a correction of deferred tax assets in the company Podravka Polska.
The total value of assets of the Podrayka Group as of 31 December 2012 is 3.655 billion HRK and compared to the year end of 2011 is 176.5 million HRK less. The greatest influence on the reduction of asset value comes from the reduction of long-term tangible and intangible assets, stocks and cash and cash equivalents.
The indebtedness of the Podravka Group as of 31 December 2012 is 1,198 billion HRK and compared to the year end of 2011 has been reduced by 185.5 million HRK. The net debt as of 31 December 2012 is 1.080 billion HRK which is a reduction of 157.7 million HRK compared to the year 2011.
ement Board:
Koprivnica, 12 February 2013
STATEMENT FROM EXECUTIVES RESPONSIBLE FOR PREPARING FINANCIAL STATEMENTS
The interim consolidated and unaudited financial statements of the Podravka Group for the period January – December 2012 have been prepared in compliance with the Accounting Act of the Republic of Croatia and International Financial Reporting Standards (IFRS).
As a result of the harmonization of accounting policies of the Podravka Group with the amendments of the IFRS and adoption of particular accounting policies which had not been defined in earlier periods, corrections were made in comparative financial statements for previous periods that have been disclosed in these interim unaudited consolidated financial statements of the Podravka Group for the year 2012.
A detailed account of the effects and explanation of the above corrections shall be disclosed in the audited consolidated financial statements of the Podravka Group. They refer to the following:
- As a result of defining accounting policies for the treatment of capitalized premiums on life insurance policies of employees a correction was made of the loss brought forward from earlier periods and the results for the year 2011;
- As a result of the harmonization of accounting policy for recognizing assets taken over as compensation for unrecoverable debt a correction was made of the initial value of the taken over SMS brand as recorded in the year 2011;
- A review of inter-company margins showed the need for redefining the average intercompany margin rate which has been applied in eliminating the effects of stocks within the group so a correction was made for the loss brought forward from previous periods and the results for the year 2011, accordingly.
As the audit of the consolidated financial statements of the Podravka Group for the year 2012 is still in progress, the disclosed results may differ from the results in the annual audited consolidated financial statements of the Podravka Group.
Accounting Director:
Draga Celiščak
Board Member Miroslav Klepáč