AI assistant
Podravka d.d. — Interim / Quarterly Report 2013
Oct 30, 2013
2084_10-q_2013-10-30_85981b6f-e45e-4f34-9ff5-b333252643a9.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
MANAGEMENT BOARD
Koprivnica, 30th October 2013
QUARTERLY FINANCIAL REPORT PODRAVKA d.d.
$1. - 9.2013.$
Podravka Inc., Koprivnica, Ante Starčevića 32, The Commercial Court Varaždin, MBS: 010006549, PIN: 18928523252,
foundation capital: 1.084.000.600,00 HRK, paid in full, total number of shares issued: 5.420.003, nominal shar
| Appendix 1 Reporting period: |
1.1.2013 to |
30.9.2013. |
|---|---|---|
| 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 |
||
| Code and county name 6 |
KOPRIVNIČKO-KRIŽEVAČKA | Number of employees 3.451 (at quarter end) |
| Consolidated statement NO. |
NKD/NWC code: 1039 |
|
| Subsidiaries subject to consolidation (according to IFRS): | Headquarters | Registration number: |
| Contact person: Celiščak Draga | |||
|---|---|---|---|
| (authorised person for representation) | |||
| Phone number: 048 651 200 | Fascimile: 048 220 562 | ||
| E-mail address: [email protected] |
(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 $30.9.2013$ .
| Obligator: Podravka prehrambena industrija d.d., Koprivnica | |||
|---|---|---|---|
| Item | AOP code |
Last year (net) | Current year (n et ) |
| H | $\overline{2}$ | 3 | A, |
| ASSETS | |||
| A) RECEIVABLES FOR SUBSCRIBED BUT NOT PAID-IN CAPITAL | 001 | ||
| B) LONG-TERM ASSETS (003+010+020+029+033) | 002 | 1.479.050.198 | 1.410.890.876 |
| II. INTANGIBLE ASSETS (004 to 009) | 003 | 115.583.415 | 113.701.446 |
| 1. Assets development | 004 | $\Omega$ | |
| 2. Concessions, patents, licences fees, trade and service marks, software and other rights | 005 | 115.005.032 | 109.425.166 |
| 3. Goodwill | 006 | ||
| 4. Prepayments for purchase of intangible assets | 007 | ||
| 5. Intangible assets in preparation | 008 | 578.383 | 4.276.280 |
| 6. Other intangible assets | 009 | ||
| II. TANGIBLE ASSETS (011 to 019) | 010 | 840.975.306 | 806.241.678 |
| 1. Land | 011 | 24.706.887 | 24.703.373 |
| 2. Buildings | 012 | 518.508.235 | 494.760.283 |
| 3. Plant and equipment | 013 | 240.632.428 | 228.676.365 |
| 4. Tools, facility inventory and transport assets | 014 | 4.185.776 | 3.652.708 |
| 5. Biological assets | 015 | 0 | |
| 6. Prepayments for tangible assets | 016 | 178.756 51.993.995 |
1.218.883 |
| 7. Tangible assets in progress 8. Other tangible assets |
017 018 |
769.229 | 52.472.595 757.471 |
| 9. Investments in buildings | 019 | 0 | |
| III. LONG-TERM FINANCIAL ASSETS (021 to 028) | 020 | 497.761.469 | 466.217.744 |
| 1. Investments (shares) with related parties | 021 | 440.304.164 | 440.304.164 |
| 2. Loans given to related parties | 022 | 53.844.277 | 22.127.736 |
| 3. Participating interest (shares) | 023 | 907.000 | 907.000 |
| 4. Loans to entrepreneurs in whom the entity holds participating interests | 024 | 0 | 0 |
| 5. Investments in securities | 025 | ||
| 6. Loans, deposits and similar assets | 026 | 2.706.028 | 2.878.844 |
| 7. Other long - term financial assets | 027 | 0 | 0 |
| 8. Investments accounted by equity method | 028 | $\mathbf 0$ | 0 |
| IV. RECEIVABLES (030 to 032) | 029 | $\mathbf{0}$ | 0 |
| 1. Receivables from related parties | 030 | $\overline{0}$ | 0 |
| 2. Receivables from based on trade loans | 031 | 0 | 0 |
| 3. Other receivables | 032 | 0 | 0 |
| V. DEFERRED TAX ASSETS | 033 | 24.730.008 | 24.730.008 |
| C) SHORT TERM ASSETS (035+043+050+058) | 034 | 1.027.867.684 | 1.034.857.179 |
| I. INVENTORIES (036 to 042) | 035 | 305.405.025 | 316.901.058 |
| 1. Raw-material and supplies | 036 | 117.387.470 | 111.002.797 |
| 2. Work in progress | 037 | 27.472.950 | 27.262.254 |
| 3. Finished goods | 038 | 102.724.922 | 124.755.086 |
| 4. Merchandise | 039 | 54.515.859 | 50.577.097 |
| 5. Prepayments for inventories | 040 | ||
| 6. Long - term assets held for sales | 041 | 3.303.824 | 3.303.824 |
| 7. Biological assets | 042 | 0 | |
| II. RECEIVABLES (044 to 049) | 043 | 520.110.791 | 475.424.290 |
| 1. Receivables from related parties | 044 | 306.885.784 | 253.510.981 |
| 2. Accounts receivable | 045 | 199.479.752 | 216.623.173 |
| 3. Receivables from participating parties | 046 | 0 | 0 |
| 4. Receivables from employees and members of related parties | 047 | 1.520.428 | 776.927 |
| 5. Receivables from government and other institutions | 048 | 12.049.222 | 3.689.034 |
| 6. Other receivables | 049 | 175.605 | 824.175 |
| III. SHORT TERM FINANCIAL ASSETS (051 to 057) | 050 | 161.304.155 | 151.946.113 |
| 1. Shares (stocks) in related parties | 051 | 59.880.215 | 59.880.215 |
| 2. Loans given to related parties | 052 | 98.087.528 | 80.274.649 |
| 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 | 3.334.211 | 11.303.681 |
| 6. Loans, deposits, etc. | 056 | 2.201 | 487.568 |
| 7. Other financial assets | 057 | $\Omega$ | |
| IV. CASH AT BANK AND IN CASHIER | 058 | 41.047.713 | 90.585.718 |
| D) PREPAID EXPENSES AND ACCRUED REVENUE | 059 | 10.179.880 | 9.284.359 |
| E) TOTAL ASSETS (001+002+034+059) | 060 | 2.517.097.762 | 2.455.032.414 |
| F) OFF-BALANCE RECORDS | 061 | 570.344.390 | 588.393.290 |
| Obligator: Podravka prehrambena industrija d.d., Koprivnica | |||
|---|---|---|---|
| Item | Last year (net) | Current year (net) |
|
| п | 2 | $\overline{\mathbf{3}}$ | 4 |
| LIABILITIES AND CAPITAL | |||
| A) CAPITAL AND RESERVES (063+064+065+071+072+075+078) | 062 | 1.081.827.471 | 1.115.985.732 |
| II. SUBSCRIBED CAPITAL | 063 | 1.626.000.900 | 1.084.000.600 |
| II. CAPITAL RESERVES | 064 | 25.561.463 | 43.669.680 |
| III.RESERVES FROM PROFIT (066+067-068+069+070) | 065 | -37.910.250 | -45.842.809 |
| 1. Reserves prescribed by low | 066 | 6.849.365 | |
| 2. Reserves for treasury shares | 067 | 21.761.692 | 21.761.693 |
| 3. Treasury stocks and shares (deduction) | 068 | 67.604.502 | 67.604.502 |
| 4. Statutory reserves | 069 | 0 | 0 |
| 5. Other reserves | 070 | 1.083.195 | 0 |
| IV. REVALUATION RESERVES | 071 | 0 | 0 |
| V. RETAINED EARNINGS OR ACCUMULATED LOSS (073-074) | 072 | $-511.133.833$ | 0 |
| 073 | 0 | 0 | |
| 1. Retained earnings | 074 | ||
| 2. Accumulated loss | 511.133.833 | 34.158.261 | |
| VI. PROFIT/LOSS FOR THE CURRENT YEAR (076-077) | 075 | $-20.690.809$ | |
| 1. Profit for the current year | 076 | 0 | 34.158.261 |
| 2. Loss for the current year | 077 | 20.690.809 | c |
| IX. MINORITY INTERESTS | 078 | 0 | n |
| B) PROVISIONS (080 to 082) | 079 | 34.727.787 | 39.411.630 |
| 1. Provisions for pensions, severance pay, and similar liabilities | 080 | 15.414.100 | 15.414.100 |
| 2. Reserves for tax liabilities | 081 | 0 | |
| 3. Other reserves | 082 | 19.313.687 | 23.997.530 |
| C) LONG - TERM LIABILITIES (084 to 092) | 083 | 683.721.067 | 552.853.561 |
| 1. Liabilities to related parties | 084 | 0 | |
| 2. Liabilities for loans, deposits etc. | 085 | $\Omega$ | |
| 3. Liabilities to banks and other financial institutions | 086 | 683.721.067 | 552.853.561 |
| 4. Liabilities for received prepayments | 087 | 0 | 0 |
| 5. Accounts payable | 088 | 0 | 0 |
| 6. Liabilities arising from debt securities | 089 | 0 | $\mathbf 0$ |
| 7. Liabilities to entrepreneurs in whom the entity holds participating interests | 090 | 0 | 0 |
| 8. Other long-term liabilities | 091 | 0 | 0 |
| 9. Deferred tax liability | 092 | 0 | |
| D) SHORT - TERM LIABILITIES (094 to 105) | 093 | 655.821.988 | 676.526.121 |
| 1. Liabilities to related parties | 094 | 50.548.956 | 49.490.045 |
| 2. Liabilities for loans, deposits etc. | 095 | 0 | 0 |
| 3. Liabilities to banks and other financial institutions | 096 | 308.698.786 | 337.747.982 |
| 097 | 2.376.660 | 0 | |
| 4. Liabilities for received prepayments | 098 | 248.622.908 | |
| 5. Accounts payable | 248.398.644 | ||
| 6. Liabilities arising from debt securities | 099 | 0 | 0 |
| 7. Liabilities to entrepreneurs in whom the entity holds participating interests | 100 | $\overline{0}$ | $\Omega$ |
| 8. Liabilities to employees | 101 | 30.164.814 | 29.367.843 |
| 9. Liabilities for taxes, contributions and similar fees | 102 | 2.919.909 | 1.733.580 |
| 10. Liabilities to share - holders | 103 | 681.378 | 681.138 |
| 11. Liabilities for long-term assets held for sale | 104 | 0 | 0 |
| 12. Other short - term liabilities | 105 | 12.032.841 | 8.882.625 |
| E) DEFFERED SETTLEMENTS OF CHARGES AND INCOME DEFERRED TO FUTURE PERIOD | 106 | 60.999.448 | 70.255.369 |
| F) TOTAL - CAPITAL AND LIABILITIES (062+079+083+093+106) | 107 | 2.517.097.761 | 2.455.032.413 |
| G) OFF-BALANCE RECORDS | 108 | 570.344.390 | 588.393.290 |
| 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 | $\overline{0}$ | 0 |
| 2. Attributed to minority interest | 110 | $\mathbf{0}$ | $\mathbf{0}$ |
PROFIT AND LOSS ACCOUNT
for the period 1.1.2013. to 30.9.2013.
| Obligator: Podravka prehrambena industrija d.d., Koprivnica | ||||||
|---|---|---|---|---|---|---|
| Item | AOP | Last Year | Current year | |||
| code | ||||||
| Cumulative | Quarterly | Cumulative | Quarterly | |||
| 1 | 2 | $\overline{\mathbf{3}}$ | A | 5 | 6 | |
| I. OPERATING REVENUE (112+113) | 111 | 1.465.123.866 | 535 482.972 | 1.424.913.126 | 522.359.381 | |
| 1. Sales revenue | 112 | 1.422.959.644 | 529,219.637 | 1.402.390.624 | 513.891.777 | |
| 2. Other operating revenues | 113 | 42.164.222 | 6,263,335 | 22,522,502 | 8,467.604 | |
| II. OPERATING EXPENSES (115+116+120+124+125+126+129+130) | 114 | 1.407.287.815 | 524.892.449 | 1.345.676.751 | 462.410.841 | |
| 1. Changes in value of work in progress and finished products | 115 | $-8.392.007$ | $-20.804,587$ | $-19,298.694$ | $-29.380.611$ | |
| 2. Material costs (117 to 119) | 116 | 927.131.373 | 360.122,343 | 913.829.805 | 348.758.323 | |
| a) Raw material and material costs | 117 | 513.372.548 | 194.928.215 | 503.277.033 | 191.970.397 | |
| b) Costs of goods sold | 118 119 |
263,828.578 149.930.247 |
114.100.813 51.093.315 |
249.835.812 160.716.960 |
99.171.365 57.616.561 |
|
| c) Other external costs 3. Staff costs (121 to 123) |
120 | 299.537.650 | 100.732.357 | 266.466.173 | 89.167.496 | |
| a) Net salaries and wages | 121 | 182.979.794 | 61,999,443 | 164.646,259 | 54.908.443 | |
| b) Cost for taxes and contributions from salaries | 122 | 74.145.319 | 25.211.151 | 65.753.929 | 22.285.205 | |
| c) Contributions on gross salaries | 123 | 42.412.537 | 13.521.763 | 36,065.985 | 11.973.848 | |
| 4. Depreciation | 124 | 64.118.784 | 21.383.391 | 64.301.546 | 21.487.491 | |
| 5. Other costs | 125 | 85.782,322 | 40.638.399 | 82.474.507 | 21.005.340 | |
| 6. Impairment (127+128) | 126 | 9.181.729 | 8.354.923 | 19.731.178 | 9.695.082 | |
| a) Impairment of long-term assets (financial assets excluded) | 127 | |||||
| b) Impairment of short - term assets (financial assets excluded) | 128 | 9.181.729 | 8.354.923 | 19.731.178 | 9.695.082 | |
| 7. Provisions | 129 | 7.446.566 | 5.482.789 | 754.123 | $-900.341$ | |
| 8. Other operating costs | 130 | 22.481.398 | 8.982.834 | 17.418.113 | 2.578.061 | |
| III. FINANCIAL INCOME (132 to 136) | 131 | 34.295.617 | 14.687.784 | 24.212.620 | -4.071.308 | |
| 1. Interest income, foreign exchange gains, dividends and similar income from related parties | 132 | 12.007.738 | 3.314.913 | 9.659.340 | 2.797.687 | |
| 2. Interest income, foreign exchange gains, dividends and similar income from non - related parties and |
133 | 22.230.483 | 11.316.948 | 10.329.775 | $-6.683.832$ | |
| 3. Share in income from affiliated entrepreneurs and participating interests | 134 | $\Omega$ | $\Omega$ | $\mathbf 0$ | ||
| 4. Unrealized gains (income) from financial assets | 135 | 57.396 | 55.923 | 4.223.505 | $-185.163$ | |
| 5. Other financial income | 136 | n | O | 0 | ||
| IV. FINANCIAL EXPENSES (138 do 141) | 137 | 61.040.975 | 19.188.842 | 69.290.734 | 29.293.722 | |
| 1. Interest expenses, foreign exchange losses, dividends and similar expenses from related parties | 138 | 6.869.236 | 2.581.981 16.595.983 |
22.099.545 47.191.189 |
11.383.686 | |
| 2. Interest expenses, foreign exchange losses, dividends and similar expenses from non - related parties | 139 140 |
53.937,910 233.829 |
10.878 | $\Omega$ | 17.910.036 0 |
|
| 3. Unrealized losses (expenses) on financial assets 4. Other financial expenses |
141 | 0 | 0 | $\overline{0}$ | $\Omega$ | |
| INCOME FROM INVESTMENT - SHARE IN PROFIT OF ASSOCIATED ENTREPRENEURS | 142 | $\Omega$ | $\Omega$ | |||
| VI. LOSS FROM INVESTMENT - SHARE IN LOSS OF ASSOCIATED ENTREPRENEURS | 143 | 0 | ||||
| VII. EXTRAORDINARY - OTHER INCOME | 144 | 0 | ||||
| VIII. EXTRAORDINARY - OTHER EXPENSES | 145 | |||||
| IX. TOTAL INCOME (111+131+142 + 144) | 146 | 1.499.419.483 | 550, 170. 756 | 1.449.125.746 | 518.288.073 | |
| X. TOTAL EXPENSES (114+137+143 + 145) | 147 | 1.468.328.790 | 544.081.291 | 1,414.967.485 | 491.704.563 | |
| XI. PROFIT OR LOSS BEFORE TAXATION (146-147) | 148 | 31.090.693 | 6.089.465 | 34.158.261 | 26.583.510 | |
| 1. Profit before taxation (146-147) | 149 | 31.090.693 | 6.089.465 | 34.158.261 | 26,583.510 | |
| 2. Loss before taxation (147-146) | 150 | $\Omega$ | $\mathbf{0}$ | $\Omega$ | ||
| XII. PROFIT TAX | 151 | 0 | ||||
| XIII. PROFIT OR LOSS FOR THE PERIOD (148-151) | 152 | 31.090.693 | 6.089.465 | 34.158.261 | 26.583.510 | |
| 1. Profit for the period (149-151) | 153 | 31.090.693 | 6.089.465 | 34.158.261 | 26.583.510 | |
| 2. Loss for the period (151-148) | 154 | 0ļ | 이 | $\mathfrak{g}$ | $\overline{0}$ | |
| 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 | 0 | 0 0 |
$\pmb{0}$ | $\overline{0}$ | |
| 2. Attributed to minority interest | 156 | $\mathbf 0$ | $\mathbf{0}$ | $\Omega$ | ||
| STATEMENT OF OTHER COMPREHENSIVE INCOME (IFRS) I. PROFIT OR LOSS FOR THE PERIOD (= 152) |
157 | 31.090.693 | 6.089.465 | 34.158.261 | 26.583.510 | |
| II. OTHER COMPREHENSIVE INCOME / LOSS BEFORE TAX (159 do 165) | 158 | 0 | 0 | |||
| 1. Exchange differences on translation of foreign operations | 159 | $\overline{0}$ | 0 | 0 | $\overline{0}$ | |
| 2. Movements in revaluation reserves of long - term tangible and intangible assets | 160 | $\Omega$ | $\Omega$ | |||
| 3. Profit or loss from reevaluation of financial assets available for sale | 161 | $\theta$ | 0 | $\overline{0}$ | ||
| 4. Gains or losses on efficient cash flow hedging | 162 | $\Omega$ | O | $\overline{0}$ | ||
| 5. Gains or losses on efficient hedge of a net investment in foreign countries | 163 | $\Omega$ | 0 | $\overline{0}$ | ||
| 6. Share in other comprehensive income / loss of associated companies | 164 | 0 | n | 0 | $\bf{0}$ | |
| 7. Actuarial gains / losses on defined benefit plans | 165 | $\theta$ | 0 | $\overline{0}$ | ||
| III. TAX ON OTHER COMPREHENSIVE INCOME FOR THE PERIOD | 166 | $\theta$ | o | 0 | $\mathfrak{g}$ | |
| IV. NET OTHER COMPREHENSIVE INCOME OR LOSS FOR THE PERIOD (158-166) | 167 | $\theta$ | 0 | $\mathbf 0$ | $\circ$ | |
| V. COMPREHENSIVE INCOME OR LOSS FOR THE PERIOD (157+167) | 168 | 31.090.693 | 6.089.465 | 34.158.261 | 26.583.510 | |
| 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 | ||||||
| 1. Attributed to equity holders of parent company | 169 | $\overline{0}$ | ||||
| 2. Attributed to minority interest | 170 | οl |
STATEMENT OF CASH FLOWS - INDIRECT METHOD
for the period 1.1.2013. to 30.9.2013.
| Obligator: Podravka prehrambena industrija d.d., Koprivnica | |||
|---|---|---|---|
| Item | AOP code |
Last year | Current year |
| $\overline{2}$ | 3 | 4 | |
| CASH FLOW FROM OPERATING ACTIVITIES | |||
| 1. Profit before tax | 001 | 31.090.693 | 34.158.261 |
| 2. Depreciation | 002 | 64.118.784 | 64.301.546 |
| 3. Increase in short term liabilities | 003 | 86.351.558 | 6.595.621 |
| 4. Decrease in short term receivables | 004 | 0 | 14.309.766 |
| 5. Decrease in inventories | 005 | ||
| 6. Other increase in cash flow | 006 | 14.385.533 | 26.427.696 |
| I. Total increase in cash flow from operating activities (001 to 006) | 007 | 195.946.568 | 145.792.890 |
| 1. Decrease in short term liabilities | 008 | ||
| 2. Increase in short term receivables | 009 | 48.597.699 | |
| 3. Increase in inventories | 010 | 15.116.013 | 7.168.689 |
| 4. Other decrease in cash flow | 011 | 29.579.671 | 15.276.682 |
| II. Total decrease in cash flow from operating activities (008 to 011) | 012 | 93.293.383 | 22.445.371 |
| A1) NET INCREASE IN CASH FLOW FROM OPERATING ACTIVITIES (007-012) | 013 | 102.653.185 | 123.347.519 |
| A2) NET DECREASE IN IN CASH FLOW FROM OPERATING ACTIVITIES (012-007) | 014 | ||
| CASH FLOW FROM INVESTING ACTIVITIES | |||
| 1. Cash inflows from sales of long-term tangible and intangible assets | 015 | 122.831 | 253.505 |
| 2. Cash inflows from sales of equity and debt instruments | 016 | 61.121 | |
| 3. Interests receipts | 017 | 16.949.655 | 15.273.610 |
| 4. Dividend receipts | 018 | ||
| 5. Other cash inflows from investing activities | 019 | 34.355.917 | 55.390.302 |
| III. Total cash inflows from investing activities (015 to 019) | 020 | 51.489.524 | 70.917.417 |
| 1. Cash outflow for purchase of long-term tangible and intangible assets | 021 | 61.789.408 | 27.926.320 |
| 2. Cash outflow for acquisition of equity and debt financial instruments | 022 | ||
| 3. Other cash outflow for investing activities | 023 | 5.814.747 | 14.161.834 |
| IV. Total cash outflow for investing activities (021 do 023) | 024 | 67.604.155 | 42.088.154 |
| B1) NET INCREASE IN CASH FLOW FROM INVESTING ACTIVITIES (020-024) | 025 | 28.829.263 | |
| B2) NET DECREASE IN CASH FLOW FROM INVESTING ACTIVITIES (024-020) | 026 | 16.114.631 | |
| CASH FLOW FROM FINANCIAL ACTIVITIES | |||
| 1. Cash inflow from issuing property and debt financial instruments | 027 | $\Omega$ | |
| 2. Proceeds from the credit principal, promissory notes, borrowings and other loans | 028 | 25.064.287 | 133.018.938 |
| 3. Other proceeds from financial activities | 029 | U | |
| V. Total cash inflows from financial activities (027 to 029) | 030 | 25.064.287 | 133.018.938 |
| 1. Cash outflow for repayment of credit principal and bonds | 031 | 162.377.360 | 211.772.724 |
| 2. Cash outflow for dividends paid | 032 | ||
| 3. Cash outflow for financial lease | 033 | 1.642.640 | 23.884.991 |
| 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 | 164.020.000 | 235.657.715 |
| C1) NET INCREASE IN CASH FLOW FROM FINANCIAL ACTIVITIES (030-036) | 037 | ||
| C2) NET DECREASE IN CASH FLOW FROM FINANCIAL ACTIVITIES (036-030) | 038 | 138.955.713 | 102.638.777 |
| Total increase in cash flow (013 - 014 + 025 - 026 + 037 - 038) | 039 | 49.538.005 | |
| Total decrease in cash flow $(014 - 013 + 026 - 025 + 038 - 037)$ | 040 | 52.417.159 | |
| Cash and cash equivalents at the beginning of the period | 041 | 69.132.910 | 41.047.713 |
| Increase of cash and cash equivalents | 042 | 49.538.005 | |
| Decrease of cash and cash equivalents | 043 | 52.417.159 | |
| Cash and cash equivalents at the end of the period | 044 | 16.715.751 | 90.585.718 |
STATEMENT OF CHANGES IN EQUITY for the period 1.1.2013. to 30.9.2013.
| Obligator: Podravka prehrambena industrija d.d., Koprivnica | |||
|---|---|---|---|
| Item | AOP code |
Last year | Current year |
| и | $\mathbf{2}$ | 3 | $\overline{4}$ |
| 1. Subscribed capital | 001 | 1.626.000.900 | 1.084.000.600 |
| 2. Capital reserves | 002 | 25.561.463 | 43.669.680 |
| 3. Reserves from profit | 003 | $-37.910.250$ | $-45.842.809$ |
| 4. Retained earnings or accumulated loss | 004 | $-511.133.833$ | |
| 5. Profit or loss for the current year | 005 | $-20.690.809$ | 34.158.261 |
| 6. Revaluation of long - term tangible assets | 006 | ||
| 7. Revaluation of intangible assets | 007 | 0 | |
| 8. Revaluation of financial assets available for sale | 008 | 0 | |
| 9. Other revaluation | 009 | ||
| 10. Total capital and reserves (AOP 001 do 009) | 010 | 1.081.827.471 | 1.115.985.732 |
| 11. Currency gains and losses arising from net investement in foreign operations | 011 | ||
| 12. Current and deferred taxes (part) | 012 | Ω | 0 |
| 13. Cash flow hedging | 013 | $\Omega$ | ი |
| 14. Changes in accounting policy | 014 | ||
| 15. Correction of significant errors in prior period | 015 | ||
| 16. Other changes of capital | 016 | 31.090.693 | 34.158.261 |
| 17. Total increase or decrease in capital (AOP 011 do 016) | 017 | 31.090.693 | 34.158.261 |
| 17 a. Attributed to equity holders of parent company | 018 | $\Omega$ | 0 |
| 17 b. Attributed to minority interest | 019 | $\Omega$ |
Notes:
The accounting policy for impairment of accounts receivables in process of pre-bankruptcy settlement was amended in 2013.
$\frac{1}{2} \frac{d\phi}{d\phi}$
$\mathcal{R}$
$\label{eq:2.1} \begin{array}{ccccc} \mathcal{U} & & & & \ & \mathcal{U} & & & \ & & \mathcal{U} & & \ & & & \mathcal{U} \end{array}$
Koprivnica, 30th October 2013
MANAGEMENT REPORT ON THE ACHIEVED BUSINESS RESULTS OF PODRAVKA D.D. FOR THE PERIOD JANUARY - SEPTEMBER 2013
Sales income realised in period 1. $-$ 9. 2013. in the amount of HRK 1,402.4 million are 1% lower compared with the same period of last year.
The total operating costs and expenses is achieved in the amount of HRK 1,345.7 million and are lower 5% compared on the same period of last year. The majority of operating costs and expenses refer to material costs (68%) and employee costs also hold a significant share in the structure of operating costs and expenses (19,8%).
Financial income in the period 1.-9.2013. is HRK 24.2 million and are 41% lower than those realized in the same period of the year before.
Financial expenses in the period 1.-9.2013. are HRK 69.3 million and are 14% higher than those realized in the same period of the year before. Within financial expenses, interest expenses record decrease of 23%.
Decrease of financial income and increase of financial expenses in the period 1.-9.2013. was under influence of exchange rate differences on credits.
The realised net profit in the period 1.-9.2013. is HRK 34.2 million and is higher compared with the same period of last year for 10%.
The total value of assets of the Podravka d.d. as of 30th September 2013 is HRK 2,455.0 million and compared to the year end of 2012 is HRK 62.1 million less. The highest contribution in change of assets is coming from lower long-term tangible assets, lower loans and accounts receivables from related parties and higher cash.
The indebtedness of the Podravka d.d as of 30th September 2013 is HRK 887.7 million and compared to the year end of 2012 has been decrease by HRK 100.6 million. The net debt as of 30th September 2013 is HRK 797.1 million which is a decrease of HRK 150.2 million compared to the year 2012.
According to Management Board resolution simple reduction of company share capital was made in amount of HRK 542.0 million. Nominal amount of regular share is decreased for HRK 100,00 per share. Decrease of share capital is used to cover Podravka d.d. retained loss from previous years in amount of HRK 523.9 million and the remaining amount of HRK 18.1 million is allocated in capital reserves of Podravka d.d.
President of the Management Board: onimir Mršić
COMPANY MANAGEMENT
Koprivnica, 30th October 2013
STATEMENT FROM EXECUTIVES RESPONSIBLE FOR PREPARING FINANCIAL STATEMENTS
Financial statements of Podravka d.d. for the period January - September 2013 have been prepared in compliance with the Accounting Act of the Republic of Croatia and International Financial Reporting Standards (IFRS) and provide an overall and true presentation of assets, liabilities, profit and loss, financial position and business operations.
Finance Director: Drága Celiščak
Clivéall
Board Member: Miroslav Klopač
Podravka Inc., Koprivnica, Ante Starčevića 32, The Commercial Court Varaždin, MBS: 010006549, PIN: 18928523252, Foural Have, Nuprivillon, Althe Statesbuck 32, The Commercial Court Varazont, MDS. 01000049, Fils. 16926023202,
foundation capital: 1.084.000.600,00 HRK, paid in full, total number of shares issued: 5.420.003, nominal shar