BGS Energy Plus a.s. Entity Quarterly report 2014Q4

Transcription

1 ENTITY (UNCONSOLIDATED) QUARTERLY REPORT 2014 Q4 For the period Světlá nad Sázavou, Czech Republic Page 1

2 Table of contents 1 Selected Financial Data for the period of 1 January to 31 December Selected Financial Data for the period of 1 October to 31 December Basic information about BGS Energy Plus a.s The management board s information about the activities covered by the report Financial Data Detailed entity (unconsolidated) accounts for the period of 1 January to 31 December Detailed entity (unconsolidated) accounts for the period of 1 October 2014 to 31 December Notes to Financial Data Management board declaration Investors Relations Contact... 9 Page 2

3 1 Selected Financial Data for the period of 1 January to 31 December 2014 Income Statement CZK 000 CZK 000 CZK 000 EUR 000 Revenues Consumption Operating profit EBITDA (Profit + depreciation and Amortization + Interest expenses + Income tax ) Of which Depreciation EBIT (Profit + Interest expenses + Income tax ) Profit/loss before taxation (EBT) Profit/loss after taxation Balance sheet Fixed Assets Current Assets, of which: Short-term receivables Current financial assets Total Assets Equity Short-term liabilities Long-term liabilities including bank loans Note: Exchange rates provided by the Czech National Bank 2 Selected Financial Data for the period of 1 October to 31 December 2014 Income Statement CZK 000 CZK 000 CZK 000 EUR 000 Revenues Consumption Operating profit EBITDA (Profit + depreciation and Amortization + Interest expenses + Income tax ) Of which Depreciation EBIT (Profit + Interest expenses + Income tax ) Profit/loss before taxation (EBT) Profit/loss after taxation Balance sheet Fixed Assets Current Assets, of which: Short-term receivables Current financial assets Total Assets Equity Short-term liabilities Long-term liabilities including bank loans Note: Exchange rates provided by the Czech National Bank Page 3

4 3 Basic information about BGS Energy Plus a.s. Company Name: Company Address: www: Ticker: ISIN: Authorized Advisor: BGS Energy Plus a.s. Zamecka 7, Svetla nad Sazavou, Czech Republic BGS CZ CMS Corporate Management Services Sp. z o.o. BGS Energy Plus a.s. is a holding company for a group of companies involved in electricity and heat production from power plants powered by biogas. BGS is the mother company for the following entities in the group: 100% - Energy produkt plus s.r.o., 100% - Agroprodukt plus a.s., 100% - BGS Biogas a.s., 50% - Druzstvo vlastniku Petrovec, 40% - Mlyn Okor s.r.o. All relevant informations are stated within the consolidated report. 4 Shareholder structure As of 30 September 2012 the Issuer s shareholder structure was as follows: Shareholder No. of shares % of capital No. Of votes at the Shareholders Meeting % of votes at the Shareholders Meeting Ales Radil , ,11451 Radim Hruza , ,11451 Zdenek Radil , ,11451 Ales Radil, Radim Hruza, Zdenek Radil (as a common ownership) 2 0, ,00001 Other investors , ,656 TOTAL % % 5 The management board s comments on factors and events that affect the achieved financial results There occured no important events during the third quarter of the year. 6 The management board s information about the activities covered by the report The BGS Energy Plus a.s. entity as mother company has no operating activity. It is working through its daughter companies. Page 4

5 7 Financial Data 7.1 Detailed entity (unconsolidated) accounts for the period of 1 January to 31 December 2014 Income Statement for the period 1 January 2014 to 31 December 2014 with comparative results Production and services revenue Cost of products, services and materials Other operating expences Staff costs Gross margin Profit/loss from operating activities Interest income Interest expenses Other financial revenues Other financial expenses Profit/loss from financial activities Profit/loss from ordinary activities Income tax Profit/loss after taxation Profit/loss for the period (net income) EBT EBIT EBITDA Balance Sheet for the period 1 January 2014 to 31 December 2014 with comparative results TOTAL ASSETS B Fixed assets B II. Tangible fixed assets B II.3. Machinery, equipment, vehicles, fictures and fittings B II.7. Tangible fixed assets ubder construction B III. Financial assets B III.1. Investments in subsidiaries B III.2. Investments in associates B III.7. Advances for investments C Current assets C III. Short-term receivables C III.1. Trade receivables C III 6. Government tax receivables C III 8. Estimated accrued revenues C III 9. Other receivables C IV. Current financial assets C IV Cash and cash equivalents C IV Bank accounts C IV short-term securities and shares D I. Prepayments and acc. Income D I. 1. Prepaid expenses D I. 3. Accrued income EQUITY AND LIABILITIES Page 5

6 A Equity A I. Registered share capital A II. Reserved capital A II. 1. Share premium A III. Reserves, indivisible reserve and other revenue reserves A III. 1. Legal reserves / indivisible fund A IV. Retained earning A IV. 1. Retained earnings of previous years A IV. 2. Accumulated losses of previous years A V. 1. Profit / loss of current account. period B LIABILITIES B II. Long-term liabilities B II. 6. Bonds issued B III. Short-term liabilities B III. 1. Trade paybles B. III. 5. Payables to employees B. III.7. Government-tax pay and subs B III.10 Estimated accrued items B III.11 Other liabilities B IV. Bank loans and borrowings B IV. 2. Short-term bank loans B IV. 3 Short-term borrowings C I. Accruals and deferred income C I. 1. Accrued expenses Cash Flow statement for the period 1 January 2014 to 31 December 2014 with comparative results P. Z Cash and cash equivalents at beginning of accounting period Cash flow from ordinary activites Profit/loss from ordinary activities before taxation A.1. Adjustments for non-cash transactions A.1.1. Depreciation of fixed assets (except of net book value of fixed assets sold, depreciation of adjustment for assets acquisition A.1.2. Change in adjustments, provisions A.1.5. Net interest expense and interest income A* A.2. A.2.1. A.2.2. A** Net cash flow from operating activities before tax, changes in working capital and extraordinary items Change in non-financial items of working capital Increase/decrease in trade and other receivables, including prepayments and accrued income Increase/decrease in trade payables, including accruals and deferred income Net cash flow from operating activities before taxes and extraordinary items A.3. Interest paid, excl. capitalized interests A.4. Interest received A.5. Income tax on ordinary activities paid and additional assessments for past periods A*** Net cash flow from operating activities Cash flow from investicion activites B.1. Costs associated with acquisition of fixed assets B*** Net cash flow from investing activities C.1. Net effect of changes in long-term liabilities and short-term liabilities, belonging to the financial activities area, to cash and cash equivalents Cash flow from finantial activites Page 6

7 C.2. Net effect of changes in equity on cash and cash equivalents, share profits or possibly legal reserve including advances paid for this increase C.2.4. Loss covered by partners C*** Net cash from financing activities F. Net increase/decrease in cash and cash equivalents R. Cash and cash equivalents at end of period Detailed entity (unconsolidated) accounts for the period of 1 October 2014 to 31 December 2014 Income Statement for the period 1 October 2014 to 31 December 2014 with comparative results Production and services revenue Cost of products, services and materials Other operating expenses Staff costs Gross margin Profit/loss from operating activities Interest income Interest expenses Other financial revenues Other financial expenses Profit/loss from financial activities Profit/loss from ordinary activities Income tax Profit/loss after taxation Profit/loss for the period (net income) EBT EBIT EBITDA Balance Sheet for the period 1 October 2014 to 31 December 2014 with comparative results TOTAL ASSETS B Fixed assets B II. Tangible fixed assets B II.3. Machinery, equipment, vehicles, fictures and fittings B II.7. Tangible fixed assets ubder construction B III. Financial assets B III.1. Investments in subsidiaries B III.2. Investments in associates B III.7. Advances for investments C Current assets C III. Short-term receivables C III.1. Trade receivables C III 6. Government tax receivables C III 8. Estimated accrued revenues C III 9. Other receivables C IV. Current financial assets C IV Cash and cash equivalents C IV Bank accounts C IV short-term securities and shares Page 7

8 D I. Prepayments and acc. Income D I. 1. Prepaid expenses D I. 3. Accrued income EQUITY AND LIABILITIES A Equity A I. Registered share capital A II. Reserved capital A II. 1. Share premium A III. Reserves, indivisible reserve and other revenue reserves A III. 1. Legal reserves / indivisible fund A IV. Retained earning A IV. 1. Retained earnings of previous years A IV. 2. Accumulated losses of previous years A V. 1. Profit / loss of current account. period B LIABILITIES B II. Long-term liabilities B II. 6. Bonds issued B III. Short-term liabilities B III. 1. Trade paybles B. III. 5. Payables to employees B. III.7. Government-tax pay and subs B III.10 Estimated accrued items B III.11 Other liabilities B IV. Bank loans and borrowings B IV. 2. Short-term bank loans B IV. 3 Short-term borrowings C I. Accruals and deferred income C I. 1. Accrued expenses Notes to Financial Data The following exchange rates were applied: from to for Balance Sheet statement calculations for Income Statement calculations ,43 26, ,43 26, ,73 27, ,73 27,72 Source: Czech National Bank Balance Sheet applicable exchange rate represents the exchange rate as of the last day of the month ending the relevant period. Income Statement exchange rate represents the average of exchange rates effective on the last day of each month within the relevant period. Approximation. All figures provided within CZK and EUR approximation respectively. Page 8

9 9 Management board declaration We hereby confirm that according to our best knowledge the information about BGS Energy Plus a.s contained in this report is correct and as of this report date, fairly represents our group s financial and operational position. Svetla nad Sazavou, 2015 Ales Radil, CEO Radim Hruza, board member Jindra Radilova, board member 10 Investors Relations Contact Jindra Radilova Phone: [email protected] Page 9