Upload
others
View
1
Download
0
Embed Size (px)
Citation preview
BSE Report
1st Semester
Results 2019
CLUJ-NAPOCA
August 14th 2019
Page 1 of 8
6 Month Performance 2019
22,08 million lei operational profit (EBITDA)
13,85 million lei Net Profit
73,71 million lei Net Turnover with 34% greater than 1st semester of 2018
General Manager Statement
After a first quarter of 2019 with a galloping demand that led to record sales in the ceramic blocks market, the second
quarter, influenced by the prolonged period of unfavorable weather of the construction works, brought a ceiling of
the requested quantities and even decreases in the market level of masonry.
In this context, at Cemacon we found commercial solutions so as to close the first semester with business results by
34% higher than in the previous year, under leadership conditions from the perspective of profitability in the sector.
The increased efficiency and productivity of the production facilities, including the new lintel plant opened at the end
of 2018, as well as the new products have contributed to reaching a very competitive EBITDA level.
The efforts of the last years of differentiation and premium positioning of the Evoceramic portfolio, as well as the
introduction of new and innovative products, firstly the suite of products with mineral wool, have allowed to maintain
a competitive price level and to balance the increased pressure at the cost level as a result of accelerating growth of
the price of gas, electricity and fuels together with the wages, that have both affected the sector.
The success in attracting non-reimbursable financing, with 3 projects in implementation at present, the most
significant of which is the implementation of a cogeneration plant on the industrial platform from Recea, allow us to
accelerate investments in efficiency, but also to develop strong programs for human resource in the company.
We are still engaged in development projects to enhance the competence and motivation of the organization to
perform at the highest level.
Page 2 of 8
Profit and loss Account – 6 Month Results 2019
In a good market context, the company recorded an 34% increase in turnover compared to the same period
of 2018 exceeding 73,700,000 lei. Compared to 2018, the share of revenues from ceramic blocks and
merchandise remained similar to that of the previous period.
Changes in inventory revenues recorded higher values than in the previous period due to the gap between
the quantities produced and sold in Semester 1 2019. The increase recorded for other operating income is
marked by the increase in the price of EUA certificates received free of charge. Amounts related to other
gains or losses represent the cancellation of provisions made in the previous year and also provisions made
during the current period.
Expenditure on raw materials and materials has grown by 21% as a result of the increase in the quantity
produced compared to the same period of the previous year, productivity marked by investments put into
operation in 2018 as well as by a generalized increase in the purchase price for raw materials, materials and
fuel generated by the current economic context.
Wage expenditures recorded a 23% increase over the previous year due to a 11% increase in the number of
employees compared to the same period in 2018. Operating expenses increased with 41% compared to the
previous period from last year, as a result of the increase in utility and transport expenses.
For the period ended June 30, 2019 CEMACON has an operating profit of 22,083,919 lei lei and a net profit
of 13,845,877 lei.
19.44
27.34
34.89
38.58 38.77
54.85
73.71
3.11 6.12
7.98 6.16
10.15
21.07 22.08
30-Jun-13 30-Jun-14 30-Jun-15 30-Jun-16 30-Jun-17 30-Jun-18 30-Jun-19
Net Turnover & EBITDA evolution (mil Lei)
Cifra de Afaceri Neta EBITDANet Turnover
Page 3 of 8
30-June-19 30-June-18 2019 vs 2018 2019 vs 2018
LEI LEI LEI %
Net Turnover 79,570,027 58,214,352 21,355,675 37%
Gross Turnover 73,709,233 54,854,740 18,854,493 34%
Sales revenues 73,708,402 54,853,177 18,855,225 34%
Other operating revenues 2,337,335 836,077 1,501,258 180%
Other gains and losses (6,289,433) 1,751,396 (8,040,829) -459%
Change in inventories of FG & WIP 1,754,610 1,682,569 72,041 4%
Raw materials and consumables (13,378,950) (11,095,191) (2,283,759) 21%
Personnel expenses (14,324,357) (11,614,629) (2,709,728) 23%
Other operating expenses (22,379,061) (15,878,487) (6,500,574) 41%
EBITDA 22,083,919 21,069,157 1,014,762 5%
Depreciation and amortization expenses (4,888,091) (3,796,742) (1,091,349) 29%
EBIT 17,195,828 17,272,415 (76,587) 0%
Financial income 999,421 89,743 909,678 1014%
Financial expenses (1,472,047) (1,164,727) (307,320) 26%
Financial result (472,627) (1,074,984) 602,358 -56%
Profit before tax* 16,067,828 15,663,186 404,642 3%
Income tax expenses (2,221,951) (1,958,838) (263,113) 13%
Profit after tax 13,845,877 13,704,348 141,529 1%
* At the time of presentation of the results for Semester 1 2019, no other comprehensive income and deferred tax items have been computed.
** EBITDA = Operating profit + Expenses with depreciation + Financial discounts granted - Income impairment of non-current assets
Revenues Structure S1 2019
Sales Revenue
Other Operational Income
Other Gains and Losses
Changes in Inventory
Page 4 of 8
Statement of financial position – Results 30th of June 2019
ASSETS 30-June-19 31-Dec-18 2019 vs 2018 2019 vs 2018
NON-CURRENT ASSETS LEI LEI LEI %
Property, plant and equipment 140,847,269 134,042,143 6,805,126 5%
Intangible 3,445,411 2,355,508 1,089,902 46%
Investments 45,200 200 45,000 22500%
Other non-current assets 339,625 108,893 230,732 212%
NON-CURRENT ASSETS TOTAL 144,677,505 136,506,744 8,170,761 6%
CURRENT ASSETS
Inventories 18,923,486 16,751,218 2,172,268 13%
Trade and other receivables 43,329,592 27,371,449 15,958,143 58%
Cash and cash equivalents 14,917,101 19,515,952 (4,598,851) -24%
CURRENT ASSETS TOTAL 77,170,179 63,638,619 13,531,560 21%
Assets classified as held for sale 1,277,495 1,277,495 - -
TOTAL ASSETS 223,125,179 201,422,858 21,702,320 11%
LIABILITIES
CURRENT LIABILITIES
Trade and other payables 15,465,591 15,866,650 (401,059) -3%
Loans and borrowings 9,533,064 7,907,532 1,625,532 21%
Tax liability 638,722 - 638,722 100%
Provisions 10,156,869 5,527,445 4,629,424 84%
CURRENT LIABILITIES TOTAL 35,794,246 29,301,627 6,492,619 22%
NON-CURRENT LIABILITIES
Non-current trade and other liabilities - - - -
Loans and borrowings 40,477,833 39,499,833 978,000 2%
Grants received 1,179,784 1,007,553 172,231 17%
Deferred tax 1,127,086 1,127,086 0 0%
Provisions 2,072,959 2,043,025 29,934 1%
NON-CURRENT LIABILITIES TOTAL 44,857,663 43,677,497 1,180,165 3%
TOTAL LIABILITIES 80,651,908 72,979,124 7,672,784 11%
NET ASSETS 142,473,270 128,443,734 14,029,536 11%
EQUITY
Issued capital as per IFRS 59,779,702 57,067,443 2,712,260 5%
TOTAL EQUITY 142,473,270 128,443,734 14,029,536 11%
Page 5 of 8
The 6% increase in fixed assets as of 31 December 2018 is determined by the commissioning of assets acquired during
the period and partly offset by depreciation recorded during the period and the registration of EUA certificates as
intangible assets. Current assets have grown by 21% compared to the end of 2018.
Receivables increased by 58% as a result of the business activity carried out during the period (sales higher with 34%
than in the same period of the previous year); Cash and cash equivalents decreased by 24% as a result of the
operational and investment activity in the period.
Commercial debts declined by 3% as of December 31, 2018. Bank debts and loans recorded an increase as compared
to the end of 2018, as a result of contracted leases.Current corporate income tax liabilities increased significantly due
to positive financial results at the end of Semester 1 2019.
The increase in equity was generated by the capital increase approved by the AGEA decision as at 28.09.2018. The
company has issued current reports for each stage of this operation.
At the end of the period ended 30 June 2019, the net assets of the company recorded a 11% increase as compared to
the end of 2018, exceeding 142,400,000 lei.
Main Financial Ratios
Main Financial Ratios 30-June-19 30-June-18
1. Current liquidity indicator 2.19 2.56
2. Leverage indicator 35% 39%
3. Turnover speed for client debit items (days) 87 48
4. Turnover speed for total assets 51% 42%
9,542,676
7,092,299
116,243
10,225,678
8,597,180
100,628
-
2,000,000
4,000,000
6,000,000
8,000,000
10,000,000
12,000,000
Finished Goods and Merchandise Raw materials, Packaging and Materials Other
Comparative structure of inventories
31-Dec-18 30-Jun-19
Page 6 of 8
Consolidated Results of the CEMACON Group
Information on the presentation of the CEMACON SA Group:
CEMACON SA is a Romanian legal entity founded as a joint stock company based on Government Decision
no.1200/1991 with its registered office in Cluj-Napoca, Calea Turzii street, No. 178k, 1st floor, Cluj county. The
o pa y’s ai o je t of a tivity is Ma ufa ture of ri ks, tiles a d other o stru tio produ ts ade fro ur t lay .
SC CEMACON Real Estate Company was founded as a result of the agreement signed by SC CEMACON SA and the
Romanian Commercial Bank in order to take over part of the liabilities and assets, according to the reorganization
process. The individual financial statements of SC CEMACON Real Estate Company are prepared in accordance with
Order of the Minister of Public Finance 1802/2012.
The financial statements of the controlled branch have been prepared for the same reporting period as those of the
parent company, using the same accounting policies. The International Financial Reporting Standards (IFRS) have been
applied when preparing the consolidated financial statements.
Even if the financial statements of SC CEMACON Real Estate have been prepared in accordance with Order of the
Minister of Public Finance 1802/2012, the necessary adjustments have been made in order to reflect the accounting
policies of the parent company with a view to consolidating.
Consolidated Statement of financial position – Results 30th of June 2019
ASSETS 30-June-19 31-Dec-18 2019 vs 2018 2019 vs 2018
NON-CURRENT ASSETS LEI LEI LEI %
Property, plant and equipment 140,847,269 134,042,143 6,805,126 5%
Intangible 3,445,411 2,355,508 1,089,902 46%
Investments - - 0 0%
Other non-current assets 339,625 108,893 230,732 212%
NON-CURRENT ASSETS TOTAL 144,632,305 136,506,544 8,125,761 6%
CURRENT ASSETS
Inventories 18,923,486 16,751,218 2,172,268 13%
Trade and other receivables 24,796,500 8,279,124 16,517,376 200%
Cash and cash equivalents 15,235,562 19,523,400 (4,287,838) -22%
CURRENT ASSETS TOTAL 58,955,548 44,553,742 14,401,807 32%
Assets classified as held for sale 7,473,494 17,914,939 (10,441,445) -58%
TOTAL ASSETS 211,061,347 198,975,224 12,086,123 6%
Page 7 of 8
LIABILITIES 30-June-19 31-Dec-18 2019 vs 2018 2019 vs 2018
CURRENT LIABILITIES LEI LEI LEI %
Trade and other payables 15,475,024 15,936,959 (461,935) -3%
Loans and borrowings 9,533,064 7,907,532 1,625,532 21%
Tax liability 638,722 - 638,722 100%
Provisions 10,156,869 5,527,445 4,629,424 84%
CURRENT LIABILITIES TOTAL 35,803,680 29,371,936 6,431,744 22%
NON-CURRENT LIABILITIES
Non-current trade and other liabilities - - - 0%
Loans and borrowings 40,477,833 39,499,833 978,000 2%
Grants received 1,179,784 1,007,553 172,231 17%
Deferred tax 899,566 899,566 0 0%
Provisions 2,072,959 2,043,025 29,934 1%
NON-CURRENT LIABILITIES TOTAL 44,630,142 43,449,977 1,180,165 3%
TOTAL LIABILITIES 80,433,822 72,821,913 7,611,909 10%
NET ASSETS 130,627,526 126,153,311 4,474,215 4%
EQUITY
Issued capital as per IFRS 59,779,702 57,067,443 2,712,259 5%
TOTAL EQUITY 130,627,526 126,153,311 4,474,215 4%
Page 8 of 8
Consolidated Profit and Loss Account – Results 1st Semester 2019
30-June-19 30-June-18 2019 vs 2018 2019 vs 2018
LEI LEI LEI %
Sales revenues 73,708,402 54,853,177 18,855,225 34%
Other operating revenues 2,352,078 851,333 1,500,745 176%
Other gains and losses (14,978,468) 1,789,803 (16,768,271) -937%
Change in inventories of FG & WIP 1,754,610 1,682,569 72,041 4%
Raw material and consumables used (13,378,950) (11,095,223) (2,283,727) 21%
Personnel Expenses (14,370,483) (11,687,301) (2,683,182) 23%
Other operating expenses (22,439,119) (15,867,585) (6,571,534) 41%
EBITDA 13,303,444 21,061,018 (7,757,574) -37%
Depreciation and amortization expenses (4,888,091) (3,796,742) (1,091,349) 29%
EBIT 8,415,353 17,264,276 (8,848,923) -51%
Financial income 590,887 358,091 232,796 65%
Financial expenses (1,838,362) (1,603,142) (235,220) 15%
Financial result (1,247,475) (1,245,051) (2,424) 0%
Profit before tax 6,512,504 15,484,980 (8,972,476) -58%
Income tax expenses (2,221,951) (1,974,819) (247,132) 13%
Profit after tax 4,290,553 13,510,161 (9,219,608) -68%
* At the time of presentation of the results for Semester 1 2019, no other comprehensive income and deferred tax items have been computed.
** EBITDA = Operating profit + Expenses with depreciation + Financial discounts granted - Income impairment of non-current assets
***
The report, together with the related documents, can be consulted starting with 14 August 2019 at 18:00 at the company
headquarters in Cluj-Napoca, Calea Turzii street, No. 178k, 1st floor, Cluj county or electronically on the company's website:
www.cemacon.ro and on the Bucharest Stock Exchange website: www.bvb.ro
The results presented are prepared in accordance with IFRS and have a preliminary nature, and will be subject to financial auditing in
accordance with legal provisions.
CEMACON SA ranks second in the top of masonry manufacturers in Romania and is the market leader in Transylvania.
The company operates the most modern and largest manufacturing capacity in Romania with innovative, differentiated products that bring
added value to users, at very competitive production costs.
CEMACON SA is a company listed on the Bucharest Stock Exchange and mainly owned by institutional shareholders, Romanian and foreign
investment funds; the company management is professional, independent, having strong sector expertise.
1
Cluj-Napoca
14th of August 2019
SC CEMACON SA
Fiscal Code 677858
Trade Registry Code J12/2466/2012
INDIVIDUAL FINANCIAL STATEMENTS UNAUDITED
FOR THE PERIOD ENDED 30 th June 2019
Prepared according to International Reporting Standards
2
Cuprins (Contents)
Situatia individuala a pozitiei financiare (Statement of individual financial position) .............................. 3
Situatia individuala a rezultatului global (Statement of individual comprehensive income) .................... 6
Situatia individuala a fluxului de numerar (Statement of individual cash flow) ..................................... 7
Situatia individuala a modificarilor de capital (Statement of individual changes in equity) .................... 9
1. Legal principals ........................................................................................................................................................ 10
2. Accounting policies .................................................................................................................................................. 10
3. Accounting estimates .............................................................................................................................................. 10
4. Revenues ................................................................................................................................................................. 10
5. Other operational revenues .................................................................................................................................... 11
6. Cheltuieli de exploatare ........................................................................................................................................... 11
7. Personnel expenses ................................................................................................................................................. 12
8. Financial income and expenses ............................................................................................................................... 12
9. Inventory.................................................................................................................................................................. 12
10. Commercial receivables and other receivables ..................................................................................................... 13
11. Share capital .......................................................................................................................................................... 14
12. Transactions with Affiliates ................................................................................................................................... 15
13. Cash and cash equivalents ..................................................................................................................................... 17
14. Adjustments of accounting errors ......................................................................................................................... 17
15. Other information .................................................................................................................................................. 17
16. Contingencies ........................................................................................................................................................ 18
CEMACON SA
Situatia individuala a pozitiei financiare (Individual statement of financial position)
pentru perioada incheiata la 30 Iunie 2019 (for the period ended 30 June 2019)
3
30-Jun-19 31-Dec-18
LEI LEI
ACTIVE (ASSETS)
Active imobilizate
Non-current assets
Imobilizari corporale 140,847,269
134,042,143
Property, plant and equipment
Investitii imobiliare - -
Investment property
Imobilizari necorporale 3,445,411 2,355,508
Intangible
Investitii in actiuni 45,200 200
Investments
Alte active imobilizate 339,625 108,893
Other non-current assets
144,677,505
136,506,744
Active circulante
Current assets
Stocuri 18,923,486 16,751,218
Inventories
Creante comerciale si similare 43,329,592 27,371,449
Trade and other receivables
Alte active financiare - -
Other financial assets
Numerar si echivalente numerar 14,917,101 19,515,952
Cash and cash equivalents
77,170,179 63,638,619
Active clasificate drept detinute în vederea vânzãrii 1,277,495 1,277,495
Assets classified as held for sale
TOTAL ACTIVE (TOTAL ASSETS) 223,125,179
201,422,858
CEMACON SA
Situatia individuala a pozitiei financiare (Individual statement of financial position)
pentru perioada incheiata la 30 Iunie 2019 (for the period ended 30 June 2019)
4
30-Jun-19 31-Dec-18
LEI LEI
DATORII (LIABILITIES)
DATORII CURENTE
CURRENT LIABILITIES
Datorii comerciale si similare 15,465,591 15,866,650
Trade and other payables
Imprumuturi 9,533,064 7,907,532
Loans and borrowings
Subventii pentru investitii - -
Grants received
Datorii privind impozitul pe profit 638,722 -
Tax liability
Provizioane 10,156,869 5,527,445
Provisions
35,794,245 29,301,627
Datoriile incluse în grupurile destinate cedãrii
Liabilities directly associated with assets in disposal groups classified as held for sale
DATORII PE TERMEN LUNG
NON-CURRENT LIABILITIES
Datorii comerciale si similare - -
Non-current trade and other liabilities
Imprumuturi 40,477,833 39,499,833
Loans and borrowings
Subventii pentru investitii 1,179,784 1,007,553
Grants received
Impozit amanat 1,127,086 1,127,086
Deferred tax
Provizioane 2,072,959 2,043,025
Provisions
44,857,662 43,677,497
TOTAL DATORII (TOTAL LIABILITIES) 80,651,908 72,979,124
ACTIVE NETE (NET ASSETS) 142,473,270
128,443,734
CEMACON SA
Situatia individuala a pozitiei financiare (Individual statement of financial position)
pentru perioada incheiata la 30 Iunie 2019 (for the period ended 30 June 2019)
5
30-Jun-19 31-Dec-18
LEI LEI
CAPITAL SI REZERVE (EQUITY)
Capital social cf IFRS 59,779,702 57,067,443
Issued capital as per IFRS
Beneficii acordate angajatilor in instrumente de
capitaluri proprii - 2,781,461
Benefits granted to employees in equity instruments
Impozit profit amanat (871,487) (871,487)
Deffered Tax
Actiuni proprii - -
Own Shares
Prime legate de emiterea de actiuni 253,004 144
Share premium
Ajustari din retratare - -
Translation adjustments
Rezerve din reevaluare aferente active destinate
vanzarii 1,139,240 1,139,240
Amounts recognised in other comprehensive income
and accumulated in equity relating to non-current
assets held for sale
Rezerve 26,530,108 25,726,716
Reserves
Rezultat reportat 55,642,704 42,600,217
Retained earnings
Interesele care nu controleaza - -
Non-controling interest
TOTAL CAPITALURI (TOTAL EQUITY) 142,473,270
128,443,734
Toate sumele sunt prezentate in lei, daca nu este specificat altfel / All amounts in Lei, if not otherwise stated
CEMACON SA
Situatia individuala a rezultatului global (Statement of individual comprehensive income)
pentru perioada incheiata la 30 Iunie 2019 (for the period ended 30 June 2019)
6
30-Jun-19 30-Jun-18
LEI LEI
Venituri din vanzari
Sales revenues 73,708,402 54,853,177
Alte venituri din exploatare 2,337,335 836,077
Other operating revenues
Alte castiguri si pierderi (6,289,433) 1,751,396
Other gains and losses
Variatia stocurilor 1,754,610 1,682,569
Change in inventories of FG & WiP
Materii prime si consumabile (13,378,950) (11,095,191)
Raw material and consumables used
Cheltuieli de personal (14,324,357) (11,614,629)
Personnel Expenses
Amortizare si deprecieri (4,888,091) (3,796,742)
Depreciation and amortisation expenses
Cercetare si dezvoltare - -
Research and development
Alte cheltuieli din exploatare (22,379,016) (15,878,487)
Other operating expenses
Profit / (Pierdere) din exploatare 16,540,455 16,738,170
Profit / (Loss) from operation
Venituri financiare 999,421 89,473
Financial income
Cheltuieli financiare (1,472,047) (1,164,727)
Financial expenses
Rezultat financiar (472,627) (1,074,984)
Financial Result
Profit / (Pierdere) inainte de impozitare 16,067,828 15,663,186
Profit before tax
Cheltuieli cu impozite (2,221,951) (1,958,838)
Profit / (Pierdere) 13,845,877 13,704,348
Profit after tax
Total alte elemente ale rezultatului global - -
Total other elements of other comprehensive income
Total rezultat global 13,845,877 13,704,348
Comprehensive income total
Toate sumele sunt prezentate in lei, daca nu este specificat altfel / All amounts in Lei, if not otherwise stated
CEMACON SA
Situatia individuala a fluxului de numerar (Statement of individual cash flow)
pentru perioada incheiata la 30 Iunie 2019 (for the period ended 30 June 2019)
7
Fluxuri di activități de exploatare 30-Jun-19 30-Jun-18
Cash flow from operating activities LEI LEI
Î asări de la lie ți 65,117,059 60,630,377
Customer encashments
Plăți ătre furnizori (42,186,509) (31,543,095)
Supplier payments
Plăți ătre angajați (9,872,630) (6,506,269)
Payments to employees
Plăți impozite și taxe (7,637,439) (9,747,679)
Tax Payments
Impozit pe profit plătit (1,428,196) (763,314)
Income Tax Paid
Î asări di asigurări - -
Inssurance encashments
Plăți de asigurări (183,759) (231,271)
Insurrance payments
Do â zi plătite (1,155,960) (1,055,315)
Interest Paid
Alte î asări - -
Other Encashmants
Alte plăți - -
Other Payments
Trezoreria etă din activități de exploatare 2,652,566 10,783,434
Cash from operating activities
Fluxuri de trezorerie di activități de i vestiții
Cash flow from investing activities
Plăți pe tru a hizițio area de a țiuni - -
Payments for aquiring shares
Plăți pe tru a hiziționarea de imobilizări corporale (2,849,648) (7,362,090)
Payments for aquiring assets
Î asări di â zarea de i o ilizări corporale 957 28,437
Encashments from sold assets
Dobânzi încasate 91,238 74,886
Encashments from interest
Î pru uturi părți afiliate (170,000) (186,500)
Loans to affiliated parties
Î asări împrumuturi părți affiliate
Loans to affiliated parties
-
-
CEMACON SA
Situatia individuala a fluxului de numerar (Statement of individual cash flow)
pentru perioada incheiata la 30 Iunie 2019 (for the period ended 30 June 2019)
8
30-Iunie-19 30-Iunie-18
Dividende încasate - -
Encashments from dividends
Trezoreria etă din activități de i vestiție (2,927,453) (7,445,267)
Cash from investing activities
Fluxuri de trezorerie di activități de fi a țare
Cash flow from financing activities
Incasari din aport de capital 110,320 -
Encashments from share capital increase
Plata datoriilor aferente leasing-ului financiar (1,086,207) (957,658)
Payments for financial lease
Ra ursări credite (3,333,000) (2,666,400)
Dividends paid and bank interest paid
Trezoreria etă di activități de fi a țare (4,308,887) (3,624,058)
Cash from financing activities
Efectul diferentelor de curs (15,077) (16,385)
Effect of exchange rate changes
Creștere /scădere etă de numerar (4,598,851) (302,276)
Net increase/decrease in cash and cash equivalents
Nu erar și echivale te de u erar la începutul perioadei 19,515,952 34,498,549
Cash and cash equivalents at beginning of period
Nu erar și echivalente de numerar la sfârsitul perioadei 14,917,101 34,196,273
Cash and cash equivalents at end of period
CEMACON SA
Situatia individuala a modificarilor de capital (Statement of individual changes in equity)
pentru perioada incheiata la 30 Iunie 2019 (for the period ended 30 June 2019)
9
Capital subscris si
ajustari
Prime de
emisiune
Rezerve din reevaluare
pt. active detinute spre
vanzare
Rezerve din
reevaluare Rezerve legale Alte rezerve
Rezultat
nedistribuit
Alte elemente
ale capitalurilor
proprii
Prima aplicare
a IAS29 Total
Issued capital and
adjustments Share Premium
Reevaluation reserves
for assets held for sale
Reevaluation
reserves Legal reserves
Other
reserves
Undistributed
result
Other capital
elements
1st application
of IAS 29 Total
31-Dec-17 20,613,371 54,850,347 1,139,240 13,661,138 2,279,805 5,958,418 20,536,937 904,693 (10,665,606) 109,278,343
Rezultatul global curent - - - - - - 18,917,343 - - 18,917,343
Current global result
Difere țe apitalizate afere te i pozitului a â at - - - - - - - 248,047 - 248,047
Differences related to Deffered TAX
Majorare de capital social 36,454,072 (36,454,072) - - - - - - - -
Increase in equity
Acoperire pierdere - (18,396,131) - - - - 7,730,525 - 10,665,606 -
Loss coverage
Alte elemente de capitaluri propri (beneficii angajati) - - - - - -
(757,234) 757,234 - -
Other share capital elements (employee benefits)
Rezer a di ree aluare realizată afere tă asărilor - - - (845,403) - - 845,403 - - -
Revaluation Reserve related to disposals
Constituire rezervaă legală - - - - 1,073,259 - (1,073,259) - - -
Legal Reserve - -
Alte rezerve - - - - - 3,599,498 (3,599,498) - - -
Other Reserves
31-Dec-18 57,067,443 144 1,139,240 12,815,735 3,353,064 9,557,916 42,600,217 1,909,974 - 128,443,734
Rezultatul global curent - - - - - - 13,845,877 - - 13,845,877
Current global result
Majorare de capital social 2,712,260 252,860 - - - - - (2,781,461) - 183,659
Increase in equity
Rezerve legale - - - - 803,391 - (803,391) - - -
Legal Reserve
30-Jun-19 59,779,703 253,004 1,139,240 12,815,735 4,156,455 9,557,916 55,642,703 (871,487) - 142,473,270
CEMACON SA
Note selectate la situatiile financiare individuale (Notes to individual financial statements)
pentru perioada incheiata la 30 Iunie 2019 (for the period ended 30 June 2019)
10
1. Legal principals
The interim individual financial statements as at 30 June 2019 have been prepared in accordance with
IAS 34 Interim Financial Reporting.
The interim condensed individual financial statements as at 30 June 2019 included in this report are
unaudited and an external limited review by an auditor was not performed.
The interim condensed individual financial statements do not include all the information and
disclosures required in the annual financial statemets, and should be read in conjunction with the
annual individual financial statements as of December 31, 2018.
Selected explanatory notes are included to explain events and transactions that are significant to an
understanding of the changes in the fianancial position and performance of the company since the last
annual individual financial statements as at 31 December 2018.
2. Accounting policies
The accounting policies of the company are aligned with the international financial reporting standards
(IFRS). A detail of them can be found in the individual financial statements at 31 December 2018.
3. Accounting estimates
Entity make certain estimates and assumptions concerning the future. Estimates and judgements are
assessed continuously on the basis of the experience historical and other factors, including
expectations regarding future events deemed to be reasonable in the circumstances. In the future,
actual experience may differ from these estimates and assumptions.
4. Revenues
Sale revenues 30-Jun-19 30-Jun-18
Sales of finished goods 74,760,049 52,051,814
Sales of goods 4,601,464 5,945,401
Revenues from services rendered 207,683 215,573
Discounts granted (5,860,794) (3,359,612)
Total 73,708,402 54,853,177
All amounts are in lei, if it is not otherwise presented
The main income of the entity in the year 2019 were comprised of selling finished products 74.76
million lei, selling merchandise 4.60 million lei and services rendered 0.20 million lei, while the amount
of commercial and financial discounts has been of 5.86 million lei.
CEMACON SA
Note selectate la situatiile financiare individuale (Notes to individual financial statements)
pentru perioada incheiata la 30 Iunie 2019 (for the period ended 30 June 2019)
11
5. Other operational revenues
Other operational revenues are generated from activities that are not part of the general subject of
activity of the entity, which is why they are presented differently from income from sales.
Other operational revenues 30-Jun-19 30-Jun-18
Revenue from various services 831 1,564
Income from compensation 527,854 13,422
Income from subsidies for assets 99,581 37,821
Miscellaneous 1,709,068 783,270
Total 2,337,335 836,077
All amounts are in lei, if it is not otherwise presented
In the various categories, the income related to the receipt and revaluation of the debt at the date of
the compliance with the greenhouse gas certificates in the amount of 1.65 million lei, as well as
revenues from the sale of waste in the amount of 0.04 million lei. In 2010, the company received a
subsidy for investments amounting to 1.6 million lei, and in 2019 the company recognized as income
for these subsidies the amount of 0.099 million lei. Subsidy income is recognized as amortization of
the fixed assets it refers to. The recognized grant refers to the 15% grant from the amount of credit
received by the company from EBRD sources for the energy efficiency project started in 2009 with the
realization of the new brick factory in Recea.
Other gains and losses 30-Jun-19 30-Jun-18
Income from the sale of assets 803 47,321
Expenses from the sale of assets (1,525) (7,635)
Revenue from the cancellation of provisions 5,019,058 3,479,615
From setting-up provisions (11,307,769) (1,767,905)
Gains and losses Total (6,289,433) 1,751,396
All amounts are in lei, if it is not otherwise presented
6. Operating expenses
Other operating expenses 30-Jun-19 30-Jun-18
Utilities 6,022,020 4,582,104
Repairs 848,340 668,428
Rent 368,791 375,786
Insurance 225,734 343,107
Personal training 140,471 26,936
Commissions 272,191 301,557
Advertising 3,459,590 809,368
Transport 6,821,261 5,410,974
Post and telecommunications 87,242 70,654
Other services provided by third parties 1,249,189 968,849
Taxes 853,852 856,902
Miscellaneous 2,030,378 1,463,823
Total 22,379,061 15,878,487
All amounts are in lei, if it is not otherwise presented
CEMACON SA
Note selectate la situatiile financiare individuale (Notes to individual financial statements)
pentru perioada incheiata la 30 Iunie 2019 (for the period ended 30 June 2019)
12
7. Personnel expenses
The structure and average number of employees is: 240.
Average number of employees 30-Jun-19 30-Jun-18
Administrative staff 70 65
Personnel in production 170 151
Total 240 216
8. Financial income and expenses
Financial Income 30-Jun-19 30-Jun-18
Income from interest 594,225 74,887
Other financial revenues 611 -
Exchange rate differences in income 404,584 14,856
Total 999,421 89,743
All amounts are in lei, if it is not otherwise presented
Financial Expenses 30-Jun-19 30-Jun-18
Interest costs (1,338,467) (1,131,115)
Other financial expenses - -
Exchange rate differences (133,580) (33,612)
Total (1,472,047) (1,164,727)
All amounts are in lei, if it is not otherwise presented
Financial expenses mainly consist of the following categories: expenses concerning interest 1.34
million lei, expenses relating to exchange rate differences related 0.13 million lei.
Financial revenues are revenues from interest income 0.59 million lei and from exchange rate
differences 0.40 million lei.
9. Inventory
Inventory 30-Jun-19 31-Dec-18
Raw materials and consumables 6,367,021 4,664,417
Packing 2,630,261 2,953,498
Adjustments (400,103) (525,616)
WIP 100,628 116,243
Adjustments - -
Billets and finished products 8,872,553 7,899,792
Adjustments (76,726) (39,796)
Merchandise 1,466,235 1,722,262
Adjustments (36,384) (39,582)
Total 18,923,486 16,751,218
All amounts are in lei, if it is not otherwise presented
CEMACON SA
Note selectate la situatiile financiare individuale (Notes to individual financial statements)
pentru perioada incheiata la 30 Iunie 2019 (for the period ended 30 June 2019)
13
The cost of inventories recognized in the income statement has the following structure:
Raw materials and consumables 30-Jun-19 30-Jun-18
Raw materials 5,894,750 2,711,177
Auxiliary materials 2,311,836 1,772,674
Packing 326,681 2,509,163
Merchandise 2,736,584 1,738,213
Inventory items 112,106 62,623
Other consumables 14,324 9,979
Miscellaneous 1,982,669 2,291,361
Total 13,378,950 11,095,189
All amounts are in lei, if it is not otherwise presented
Inventory Adjustments
Where necessary, adjustments are made for inventory items, physically or morally exploited. The net
realizable value is estimated on the basis of the selling price less the sales costs.
10. Commercial receivables and other receivables
Commercial receivables and other receivables 30-Jun-19 31-Dec-18
Trade receivables 26,116,595 7,599,652
Adjustments for trade receivables (1,576,098) (1,567,254)
Intragroup receivables 18,004,734 19,288,602
Adjustments for intragroup receivables (1,742,224) -
Claims to associates / shareholders - -
Employees - -
Tax - 793,755
Other receivables from the State Budget 437,535 529,960
Subsidies 271,812 -
Debtors and other receivables 24,834 10,890
Adjustments for other receivables - -
Interest to cash 649,335 146,348
Total financial assets other than cash,
classified as loans and receivables 42,186,523 26,801,953
Advance paid 1,143,069 569,496
Total 43,329,592 27,371,449
All amounts are in lei, if it is not otherwise presented
CEMACON SA
Note selectate la situatiile financiare individuale (Notes to individual financial statements)
pentru perioada incheiata la 30 Iunie 2019 (for the period ended 30 June 2019)
14
11. Share capital
On June, 30, 2019 the share capital structure is:
Structure of share capital 30-Jun-19 31-Dec-18
Number of authorized actions 505,653,533 buc 478,530,935 buc
Number of shares subscribed and paid 505,653,533 buc 478,530,935 buc
Number of subscribed and unpaid shares - -
The nominal value of an action 0.10 lei 0.10 lei
All shares of the company are common and have the same voting rights.
Capital structure movements in the year 2019 can be seen in the following table:
30-Jun-19 31-Dec-18
Number Value Number Value
Ordinary shares of 0.1 Lei each 478,530,935 buc 47,853,094 lei 113,990,218 buc 11,399,022 lei
Discounts by embedding losses - - - -
Emissions during the year 27,122,598 buc 2,712,259 lei 364,540,717 buc 36,454,072 lei
Acquisition of own shares - - - -
TOTAL 505,653,533 buc 50,565,353 lei 478,530,935 buc 47,853,094 lei
The shareholding structure on 31 December 2018 consists of:
Shareholder Shares Percent
S.C. DEDEMAN S.R.L. 200,126,326 41.8210%
BUSINESS CAPITAL FOR ROMANIA-OPPORTUNITY FUND
COOPERATIEF U.A. loc. AMSTERDAM NLD 157,915,191 33.0000%
PIF Industrial 84,315,847 17.6197%
alti actionari / others 36,173,571 7.5593%
TOTAL 478,530,935 100.0000% Source: DEPOZITARUL CENTRAL Data: 12/31/2018
As a result of the transactions on the capital market in 2019, the shareholding structure on 10 July
2019 is composed of:
Shareholder Shares Percent
S.C. DEDEMAN S.R.L. 370,819,888 73.3348%
PIF Industrial 84,315,847 16.6746%
Persoane fizice 46,118,438 9.1206%
Persoane juridice 4,399,360 0.8700%
TOTAL 505,653,533 100.0000% Source: DEPOZITARUL CENTRAL Data: 07/10/2019
CEMACON SA
Note selectate la situatiile financiare individuale (Notes to individual financial statements)
pentru perioada incheiata la 30 Iunie 2019 (for the period ended 30 June 2019)
15
12. Transactions with Affiliates
The company's affiliates in 2019 are:
▪ DEDEMAN SRL ith registered offi e i lo Ba ău, Str. Ale ei Tolstoi, r. , CUI , Nr.Ord.Reg.Co .: J / / – sig ifi a t shareholder;
▪ PIF INDUSTRIAL SRL ith registered offi e i lo Ba ău, Str. Ale ei Tolstoi, r. , CUI , Nr.Ord.Reg.Co .: J / / – shareholder;
▪ DEDEMAN AUTOMOBILE SRL– Mu i ipiul Ba ău, Strada Ale ei Tolstoi, Nr. , Judet Ba ău; Nr.Ord.Reg.Co .: J / / - o pa fro Dede a group;
▪ Busi ess Capital for Ro a ia Opportu it Fu d Cooperatief U.A., Ola da - CCI – sig ifi a t shareholder u til Ma , ;
▪ Ce a o Real Estate ith registered offi e i Jud. Salaj, Mu . Zalau, Str. Fa ri ii, Nr. , CUI RO ; % i estee of the o pa Ce a o SA; the group o sisti g of Ce a o SA a d
Ce a o Real Estate respe ti el , prepares o solidated fi a ial state e ts as at Ju e ;
▪ Orio Strateg Solutio Srl ith registered offi e i jud. Cluj, lo . Cluj-Napo a, str Artelor, r. ; CIF Ro ; R.C. J / / ; Preside t of Board of Dire tors Ce a o SA, Li iu-Io el Stoleru CEO Ce a o SA is the Dire tor of Orio Strateg Solutio Srl a d represe tati e of this e tit i the Board of Dire tors of Ce a o SA;
▪ Li iu-Io el Stoleru – Ge eral Ma ager a d Preside t of Board of Dire tors
▪ Sologo Da iel – Fi a ial Dire tor
▪ A a-Bar ara Bo ir a – e er of the Board of Dire tors
▪ Da a-Rodi a Beju – e er of the Board of Dire tors
▪ Dragos Pa al – e er of the Board of Dire tors
▪ Maria Ada – e er of the Board of Dire tors
CEMACON SA
Note selectate la situatiile financiare individuale (Notes to individual financial statements)
pentru perioada incheiata la 30 Iunie 2019 (for the period ended 30 June 2019)
16
Transactions with Affiliates (Continued)
Transactions with affiliated parties are summarized in the following table:
Sales Acquisitions
Affiliates 1 Jan – 30 June 2019 1 Jan – 30 June 2018 1 Jan – 30 June 2019 1 Jan – 30 June 2018
Dedeman SRL 7,614,588 5,882,982 88,186 99,189
Dedeman Automobile SRL - - - 77,228
Cemacon Real Estate - - 252,583 271,142
Total 7,614,588 5,882,982 340,769 447,559
All amounts are in lei, if it is not otherwise presented
Balances with affiliated parties are summarized in the following table:
Receivables from affiliated parties Debts to affiliated parties Given loans
Affiliates 30-Jun-2019 31-Dec-18 30-Jun-2019 31-Dec-18 30-Jun-2019 31-Dec-18
Dedeman SRL 300,319 - 10,282 342,771 - -
Dedeman Automobile SRL - - - -
Cemacon Real Estate 1,742,224 1,742,224 73,493 45,249 16,911,845 17,692,726
Total 2,042,543 1,742,224 83,774 388,020 16,911,845 17,692,726
All amounts are in lei, if it is not otherwise presented
CEMACON SA
Note selectate la situatiile financiare individuale (Notes to individual financial statements)
pentru perioada incheiata la 30 Iunie 2019 (for the period ended 30 June 2019)
17
13. Cash and cash equivalents
Cash and cash equivalents 30-Jun-2019 31-Dec-18
Available in the bank 14,849,217 19,515,653
Cash and cash equivalents 67,884 299
Total 14,917,101 19,515,952
On June 30, 2019 there are no financial instruments that generate exposure to credit risk. Cash
balances denominated in foreign currency at 30.06.2019 are not material.
14. Adjustments of accounting errors
During January-June 2019, the Company did not record corrections of accounting errors, related to the
previous years.
15. Other information
Segment Reporting:
The company has a single reporting segment, represented by the production and marketing of building
bricks. The nature of the products in the range of the Company is similar, as well as their production
process. Also, the nature of the economic and legislative environment to which the Company is subject
is the same for all the production and marketing activities undertaken by the Company.The company
does not record significant sales on the foreign market that would meet the reporting criteria of a
distinct segment. The assets held by the Company are fully located within Romania and are used to
produce and market the products mentioned above. Also, all liabilities, respectively the results
recorded in the individual financial statements, are exclusively related to the only segment of the
Company's activity, represented by the production and marketing of building bricks.
Information on Company Presentation:
Cemacon SA is a Romanian legal person, founded as a joint stock company based on GD No.1200 /
1991 with headquarters in Cluj-Napoca, Calea Turzii street, No. 178k, 1st floor, Cluj county. The
company's main activity is "Manufacture of bricks, tiles and other construction products, from burned
clay".
Conversion bases used to express in national currency assets and liabilities, income and expenses
originally denominated in a foreign currency:
Main exchange rates used to convert foreign currency denominated balances into lei at 31 December
2018 and 30 June 2019 are:
Exchange rate
Foreign currency Abbreviation 30-Jun-19 31-Dec-18
Dolar SUA USD 4.1587 4.0736
Euro EUR 4.7351 4.6639
CEMACON SA
Note selectate la situatiile financiare individuale (Notes to individual financial statements)
pentru perioada incheiata la 30 Iunie 2019 (for the period ended 30 June 2019)
18
15. Other information (Continued)
Amendments:
Administrators do not have the right to subsequently amend the financial statements. The financial
statements together with the notes to the financial statements are authorized to be issued on August
14, 2019. It is not possible for the financial statements to be amended after they have been issued.
The semestrial financial statements were not audited.
16. Contingencies
Taxation
The Company considers that it has paid in full and in full all taxes, penalties, penalties and penalties,
insofar as this is the case.All amounts due to the State for taxes have been paid or recorded at the
balance sheet date. The fiscal system in Romania is undergoing consolidation and harmonization with
European legislation, with different interpretations of the authorities in relation to tax legislation,
which may give rise to additional taxes, fees and penalties. If the state authorities discover violations
of the legal provisions in Romania, they may, as the case may be: confiscation of the amounts in
question, imposition of additional tax obligations, application of fines, application of late payments
(applied to the actual payment amounts). Therefore, the fiscal sanctions resulting from violations of
the legal provisions may reach significant amounts to be paid to the state.In Romania, the fiscal
exercise remains open for verification for a period of 5 years.
Transfer price
In accordance with relevant tax legislation, the tax assessment of a transaction with affiliated parties
is based on the concept of market price for that transaction. Based on this concept, transfer pricing
needs to be adjusted to reflect market prices that would have been set between entities that do not
have an affiliate relationship and that act independently, based on "normal market conditions".
It is likely that transfer pricing checks will be carried out in the future by tax authorities to determine
whether those prices comply with the "normal market conditions" principle and that the taxpayer's
taxable base is not distorted.
Chief Executive Officer Chief Financial Officer
Stoleru Liviu Sologon Daniel
Signature ______________ Signature ______________
The information contained in this document are provided under IFRS (International Financial Reporting Standards). The company has made
every effort to ensure the information presented is complete, accurate and free of material errors. Where necessary, both the company and
management, used the professional judgment in conjunction with interantional financial reporting standards to present information in a
manner consistent with the specific activity of the business. Interpretation of information presented in this document must be made in
accordance with these standards. If there are gaps nor interpretations different from the mentioned regulations the provisions set out in
International Financial Reporting Standards (IFRS) will apply. The unaudited financial information set forth above is preliminary and subject
to adjustments and modifications. Adjustments and modifications to the financial statements may be identified during the course of the
audit work, which could result in significant differences from this preliminary unaudited financial information.
This document was translated from Romanian to English using automated translating software, for information purposes only. Cemacon SA
is not responsible for any translation errors or misinterpretation of information contained in this document. Reporting language is Romanian
and in case of misinterpretation the Financial Statements issued in Romanian shall apply.
1
Cluj-Napoca
14th of August 2019
SC CEMACON SA
Fiscal Code 677858
Trade Registry Code J12/2466/2012
CONSOLIDATED FINANCIAL STATEMENTS UNAUDITED
FOR THE PERIOD ENDED 30 th June 2019 Prepared according to International Reporting Standards
2
Cuprins (Contents)
Situatia consolidata a pozitiei financiare (Consolidated statement of financial position) ......................................... 3
Situatia consolidata a rezultatului global (Consolidated statement of comprehensive income) .............................. 5
Situatia consolidata a fluxului de numerar (Consolidated statement of cash flow) ................................................. 6
Situatia consolidata a modificarilor de capital (Consolidated statement of changes in equity) ................................ 8
1. Legal principals .......................................................................................................................................................... 9
2. Accounting policies .................................................................................................................................................... 9
3. Accounting estimates ................................................................................................................................................ 9
4.Revenues .................................................................................................................................................................... 9
5. Other operational revenues .................................................................................................................................... 10
6. Operating expenses ................................................................................................................................................. 10
7. Personnel expenses ................................................................................................................................................. 11
8. Financial income and expenses ............................................................................................................................... 11
9. Inventory.................................................................................................................................................................. 11
11.Share capital ........................................................................................................................................................... 13
12. Transactions with Affiliates ................................................................................................................................... 14
13. Cash and cash equivalents ..................................................................................................................................... 16
14. Adjustments of accounting errors ......................................................................................................................... 16
15.Other information .................................................................................................................................................. 16
16.Contingencies ......................................................................................................................................................... 17
CEMACON SA
Situatia consolidata a pozitiei financiare (Consolidated statement of financial position)
pentru perioada incheiata la 30 Iunie 2019 (for the period ended 30 June 2019)
3
ACTIVE (ASSETS) 30-Jun-19 31-Dec-18
Active imobilizate LEI LEI
Non-current assets Imobilizari corporale 140,847,269 134,042,143
Property, plant and equipment - -
Investitii imobiliare - -
Investment property - -
Imobilizari necorporale 3,445,411 2,355,508
Intangible - -
Investitii in actiuni - -
Investments - -
Alte active imobilizate 339,625 108,893
Other non-current assets 144,632,305 136,506,544
Active circulante Current assets
Stocuri 18,923,486 16,751,218
Inventories - -
Creante comerciale si similare 24,796,500 8,279,124
Trade and other receivables - -
Alte active financiare - -
Other financial assets - -
Numerar si echivalente numerar 15,235,562 19,523,400
Cash and cash equivalents 58,955,548 44,553,742
Active clasificate drept detinute în vederea
vânzãrii 7,473,494 17,914,939
Assets classified as held for sale
TOTAL ACTIVE (TOTAL ASSETS) 211,061,347 198,975,224
DATORII (LIABILITIES)
DATORII CURENTE
CURRENT LIABILITIES
Datorii comerciale si similare 15,475,024 15,936,959
Trade and other payables - -
Imprumuturi 9,533,064 7,907,532
Loans and borrowings - -
Subventii pentru investitii - -
Grants received - -
Datorii privind impozitul pe profit 638,722 -
Tax liability - -
Provizioane 10,156,869 5,527,445
Provisions - -
35,803,680 29,371,936
CEMACON SA
Situatia consolidata a pozitiei financiare (Consolidated statement of financial position)
pentru perioada incheiata la 30 Iunie 2019 (for the period ended 30 June 2019)
4
30-Jun-19 31-Dec-18
DATORII PE TERMEN LUNG LEI LEI
NON-CURRENT LIABILITIES
Datorii comerciale si similare - -
Non-current trade and other liabilities - -
Imprumuturi 40,477,833 39,499,833
Loans and borrowings - -
Subventii pentru investitii 1,179,784 1,007,553
Grants received - -
Impozit amanat 899,566 899,566
Deferred tax - -
Provizioane 2,072,959 2,043,025
Provisions - -
44,630,142 43,449,977
TOTAL DATORII (TOTAL LIABILITIES) 80,433,822 72,821,913
ACTIVE NETE (NET ASSETS) 130,627,526 126,153,311
CAPITAL SI REZERVE (EQUITY)
Capital social cf IFRS 59,779,702 57,067,443
Issued capital as per IFRS - -
Beneficii acordate angajatilor in instrumente
de capitaluri proprii - 2,781,461
Impozit profit amanat (871,487) (871,487)
Actiuni proprii - -
Own Shares - -
Prime legate de emiterea de actiuni 253,004 144
Share premium - -
Rezerve din reevaluare aferente active
destinate vanzarii 5,355,495 5,355,495
Amounts recognised in other comprehensive
income and accumulated in equity relating to
non-assets held for sale - -
Rezerve 27,064,455 26,261,063
Reserves - -
Rezultat reportat 39,046,355 35,559,192
Retained earnings - -
Interesele care nu controleaza - -
Non-controling interest - -
TOTAL CAPITALURI (TOTAL EQUITY) 130,627,526 126,153,311
Toate sumele sunt prezentate in lei, daca nu este specificat altfel / All amounts in Lei, if not otherwise stated
CEMACON SA
Situatia consolidata a rezultatului global (Consolidated statement of comprehensive income)
pentru perioada incheiata la 30 Iunie 2019 (for the period ended 30 June 2019)
5
30-Jun-19 30-Jun-18
LEI LEI
Venituri din vanzari 73,708,402 54,853,177
Sales revenues
Alte venituri din exploatare 2,352,078 851,333
Other operating revenues
Alte castiguri si pierderi (14,978,468) 1,789,803
Other gains and losses
Variatia stocurilor 1,754,610 1,682,569
Change in inventories of FG & WiP
Materii prime si consumabile (13,378,950) (11,095,223)
Raw material and consumables used
Cheltuieli de personal (14,370,483) (11,687,301)
Personnel Expenses
Amortizare si deprecieri (4,888,091) (3,796,742)
Depreciation and amortisation expenses
Alte cheltuieli din exploatare (22,439,119) (15,867,585)
Other operating expenses
Profit / (Pierdere) din exploatare 7,759,980 16,730,031
Profit / (Loss) from operation
Venituri financiare 590,887 358,091
Financial income
Cheltuieli financiare (1,838,362) (1,603,142)
Financial expenses
Rezultat Financiar (1,247,475) (1,245,051)
Financial Result
Profit / (Pierdere) inainte de impozitare 6,512,504 15,484,980
Profit before tax
Cheltuieli cu impozite (2,221,951) (1,974,819)
Profit / (Pierdere) 4,290,553 13,510,161
Profit after tax
Total alte elemente ale rezultatului global - -
Total other elements of other comprehensive income
Total rezultat global 4,290,553 13,510,161
Comprehensive income total
Toate sumele sunt prezentate in lei, daca nu este specificat altfel / All amounts in Lei, if not otherwise state
CEMACON SA
Situatia consolidata a fluxului de numerar (Statement of consolidated cash flow)
pentru perioada incheiata la 30 Iunie 2019 (for the period ended 30 June 2019)
6
Fluxuri di activități de exploatare 30-Iunie-19 30-Iunie-18
Cash flow from operating activities LEI LEI
Î asări de la lie ți 65,357,656 60,814,101
Customer encashments
Plăți ătre furnizori (42,470,651) (31,757,730)
Supplier payments
Plăți ătre angajați (9,902,662) (6,547,920)
Payments to employees
Plăți impozite și taxe (7,762,888) (9,851,899)
Tax Payments
Impozit pe profit plătit (1,428,196) (763,314)
Income Tax Paid
Î asări di asigurări - -
Inssurance encashments
Plăți de asigurări (183,759) (234,716)
Insurrance payments
Do â zi plătite (1,155,960) (1,055,315)
Interest Paid
Alte î asări - -
Other Encashmants
Alte plăți - -
Other Payments
Trezoreria etă din activități de exploatare 2,453,540 10,603,207
Cash from operating activities
Fluxuri de trezorerie di activități de i vestiții
Cash flow from investing activities
Plăți pe tru a hizițio area de a țiuni - -
Payments for aquiring shares
Plăți pe tru a hiziționarea de imobilizări corporale (2,849,648) (7,362,090)
Payments for aquiring assets
Î asări di â zarea de i o ilizări corporale 340,957 1,383,386
Encashments from sold assets
Dobânzi încasate 91,238 74,886
Encashments from interest
Î pru uturi părți afiliate - -
Loans to affiliated parties
Î asări împrumuturi părți affiliate
Loans to affiliated parties
-
-
CEMACON SA
Situatia consolidata a fluxului de numerar (Statement of consolidated cash flow)
pentru perioada incheiata la 30 Iunie 2019 (for the period ended 30 June 2019)
7
30-Iunie-19 30-Iunie-18
Dividende încasate - -
Encashments from dividends
Trezoreria etă din activități de i vestiție (2,417,452) (5,903,818)
Cash from investing activities
Fluxuri de trezorerie di activități de fi a țare
Cash flow from financing activities
Incasari din aport de capital 110,320 -
Encashments from share capital increase
Plata datoriilor aferente leasing-ului financiar (1,086,207) (957,658)
Payments for financial lease
Ra ursări credite (3,333,000) (4,032,094)
Dividends paid and bank interest paid
Trezoreria etă di activități de fi a țare (4,308,887) (4,989,752)
Cash from financing activities
Efectul diferentelor de curs (15,039) (16,385)
Effect of exchange rate changes
Creștere /scădere etă de numerar (4,287,838) (306,748)
Net increase/decrease in cash and cash equivalents
Nu erar și echivale te de u erar la începutul perioadei 19,523,400 34,526,889
Cash and cash equivalents at beginning of period
Nu erar și echivalente de numerar la sfârsitul perioadei 15,235,562 34,220,141
Cash and cash equivalents at end of period
CEMACON SA
Situatia consolidata a modificarilor de capital (Statement of consolidated changes in equity)
pentru perioada incheiata la 30 Iunie 2019 (for the period ended 30 June 2019)
8
Capital subscris si ajustari
Prime de emisiune
Rezerve din reevaluare pt. active
detinute spre vanzare
Rezerve din reevaluare
Rezerve legale
Alte rezerve
Rezultat nedistribuit
Alte elemente ale
capitalurilor proprii
Prima aplicare a
IAS29 Total
Issued capital and
adjustments Share Premium
Reevaluation reserves for assets
held for sale
Reevaluation reserves
Legal reserves
Other reserves
Undistributed result
Other capital elements
1st application of IAS 29
Total
31-Dec-17 20,613,371 54,850,347 5,629,211 14,195,447 2,279,845 5,958,418 14,258,842 904,694 (10,665,606) 108,024,569
Rezultatul global curent - - - - - - 17,880,694 - - 17,880,694
Current global result
Diferențe capitalizate aferente impozitului amânat - - - - - - - 248,047 - 248,047
Differences related to Deffered TAX
Majorare de capital social 36,454,072 (36,454,072) - - - - - - - -
Increase in equity
Acoperire pierdere - (18,396,131) - - - - 7,730,525 - 10,665,606 -
Loss coverage
Alte elemente de capitaluri propri (beneficii angajati) - - - - - - (757,234) 757,234 - -
Other share capital elements (employee benefits)
Rezerva din reevaluare realizată aferentă casărilor - - (273,716) (845,403) - - 1,119,119 - - -
Revaluation Reserve related to disposals
Constituire rezervaă legală - - - - 1,073,259 - (1,073,259) - - -
Legal Reserve - -
Alte rezerve - - - - - 3,599,498 (3,599,498) - - -
Other Reserves
31-Dec-18 57,067,443 144 5,355,495 13,350,044 3,353,104 9,557,916 35,559,189 1,909,975 - 126,153,311
Rezultatul global curent - - - - - - 4,290,553 - - 4,290,553
Current global result
Majorare de capital social 2,712,260 252,860 - - - - - (2,781,461) - 183,659
Increase in equity
Rezerve legale - - - - 803,391 - (803,391) - - -
Legal Reserve
30-Jun-19 59,779,703 253,004 5,355,495 13,350,044 4,156,495 9,557,916 39,046,351 (871,487) - 130,627,526
CEMACON SA
Note selectate la situatiile financiare consolidate (Notes to consolidated financial statements)
pentru perioada incheiata la 30 Iunie 2019 (for the period ended 30 June 2019)
9
1. Legal principals
The interim consolidated financial statements as at 30 June 2019 have been prepared in accordance
with IAS 34 Interim Financial Reporting.
The interim condensed consolidated financial statements as at 30 June 2019 included in this report are
unaudited and an external limited review by an auditor was not performed.
The interim condensed consolidated financial statements do not include all the information and
disclosures required in the annual financial statemets, and should be read in conjunction with the
annual individual financial statements as of December 31, 2018.
Selected explanatory notes are included to explain events and transactions that are significant to an
understanding of the changes in the fianancial position and performance of the company since the last
annual consolidated financial statements as at 31 December 2018.
2. Accounting policies
The accounting policies of the group are aligned with the international financial reporting standards
(IFRS). A detail of them can be found in the consolidated financial statements at 31 December 2018.
3. Accounting estimates
The Group make certain estimates and assumptions concerning the future. Estimates and judgements
are assessed continuously on the basis of the experience historical and other factors, including
expectations regarding future events deemed to be reasonable in the circumstances. In the future,
actual experience may differ from these estimates and assumptions.
4.Revenues
Sale revenues 30-Jun-19 30-Jun-18
Sales of finished goods 74,760,049 52,051,814
Sales of goods 4,601,464 5,945,401
Revenues from services rendered 207,683 215,573
Discounts granted (5,860,794) (3,359,612)
Total 73,708,402 54,853,177
All amounts are in lei, if it is not otherwise presented
The main income of the Group in 2019 were comprised of selling finished products 74.76 million lei,
selling merchandise 4.60 million lei and services rendered 0.20 million lei, while the amount of
commercial and financial discounts has been of 5.86 million lei.
CEMACON SA
Note selectate la situatiile financiare consolidate (Notes to consolidated financial statements)
pentru perioada incheiata la 30 Iunie 2019 (for the period ended 30 June 2019)
10
5. Other operational revenues
Other operational revenues are generated from activities that are not part of the general subject of
activity of the Group, which is why they are presented differently from income from sales.
Other operational revenues 30-Jun-19 30-Jun-18
Revenue from various services 10,085 16,818
Income from compensation 533,344 13,422
Income from subsidies for assets 99,581 37,821
Miscellaneous 1,709,068 783,272
Total 2,352,078 851,333
All amounts are in lei, if it is not otherwise presented
In the various categories, the income related to the receipt and revaluation of the debt at the date of
the compliance with the greenhouse gas certificates in the amount of 1.65 million lei, as well as
revenues from the sale of waste in the amount of 0.04 million lei. In 2010, the Group received a subsidy
for investments amounting to 1.6 million lei, and in 2019 the company recognized as income for these
subsidies the amount of 0.099 million lei. Subsidy income is recognized as amortization of the fixed
assets it refers to. The recognized grant refers to the 15% grant from the amount of credit received by
the company from EBRD sources for the energy efficiency project started in 2009 with the realization
of the new brick factory in Recea.
Other gains and losses 30-Jun-19 30-Jun-18
Income from the sale of assets 1,753,213 1,402,271
Expenses from the sale of assets (10,442,970) (1,324,178)
Revenue from the cancellation of provisions 5,019,058 3,479,615
From setting-up provisions (11,307,769) (1,767,905)
Gains/losses Total (14,978,468) 1,789,803
All amounts are in lei, if it is not otherwise presented
6. Operating expenses
Other operating expenses 30-Jun-19 30-Jun-18
Utilities 6,022,020 4,582,104
Repairs 850,680 668,428
Rent 156,536 147,936
Insurance 229,427 348,734
Personal training 140,471 26,936
Commissions 273,513 326,789
Advertising 3,459,590 809,368
Transport and logistics 6,821,261 5,410,974
Post and telecommunications 87,242 70,654
Other services provided by third parties 1,461,852 1,127,955
Taxes 906,147 883,886
Miscellaneous 2,030,378 1,463,823
Total 22,439,118 15,867,585 All amounts are in lei, if it is not otherwise presented
CEMACON SA
Note selectate la situatiile financiare consolidate (Notes to consolidated financial statements)
pentru perioada incheiata la 30 Iunie 2019 (for the period ended 30 June 2019)
11
7. Personnel expenses
The structure and average number of employees is: 242.
Average number of employees 30-Jun-19 30-Jun-18
Administrativ staff 72 66
Personnel in production 170 151
Total 242 217
8. Financial income and expenses
Financial income 30-Jun-19 30-Jun-18
Income from interest 185,691 74,886
Other financial revenues 611 -
Exchange rate differences in income 404,584 283,205
Total 590,887 358,091
All amounts are in lei, if it is not otherwise presented
Financial expenses 30-Jun-19 30-Jun-18
Interest costs (1,338,467) (1,286,252)
Other financial expenses - -
Exchange rate differences (499,894) (316,890)
Total (1,838,361) (1,603,142)
All amounts are in lei, if it is not otherwise presented
Financial expenses mainly consist of the following categories: expenses concerning interest 1.338 mil
lei, expenses relating to exchange rate differences related 0.5 mil lei.
Financial revenues are revenues from interest income 0.185 mil lei, exchange rate differences 0.404
mil lei.
9. Inventory
Inventory 30-Jun-19 31-Dec-18
Raw materials and consumables 6,367,021 4,664,417
Packing 2,630,261 2,953,498
Adjustments (400,103) (525,616)
WIP 100,628 116,243
Adjustments - -
Billets and finished products 8,872,553 7,899,792
Adjustments (76,726) (39,796)
Merchandise 1,466,235 1,722,262
Adjustments (36,384) (39,582)
Total 18,923,486 16,751,218
All amounts are in lei, if it is not otherwise presented
CEMACON SA
Note selectate la situatiile financiare consolidate (Notes to consolidated financial statements)
pentru perioada incheiata la 30 Iunie 2019 (for the period ended 30 June 2019)
12
The cost of inventories recognized in the income statement has the following structure:
Raw materials and consumables 30-Jun-19 30-Jun-18
Raw materials 5,894,750 2,711,177
Auxiliary materials 2,311,836 1,772,674
Packing 326,681 2,509,163
Merchandise 2,736,584 1,738,213
Inventory items 112,106 62,623
Other consumables 14,324 10,013
Miscellaneous 1,982,669 2,291,361
Total 13,378,950 11,095,223
All amounts are in lei, if it is not otherwise presented
Inventory Adjustments
Where necessary, adjustments are made for inventory items, physically or morally exploited. The net
realizable value is estimated on the basis of the selling price less the sales costs.
10. Commercial receivables and other receivables
Commercial receivables and other receivables 30-Jun-19 31-Dec-18
Trade receivables 26,169,909 7,652,722
Adjustments for trade receivables (3,367,824) (1,616,757)
Intragroup receivables - -
Adjustments for intragroup receivables - -
Claims to associates / shareholders - -
Employees - -
Tax - 794,393
Other receivables from the State Budget 553,700 864,503
Subsidies 271,812 -
Debtors and other receivables 24,834 11,087
Adjustments for other receivables
-
Interest to cash - -
Total financial assets other than cash, classified
as loans and receivables 23,652,431
7,705,948
Advance paid 1,144,069 573,176
Total 24,796,500 8,279,124
All amounts are in lei, if it is not otherwise presented
CEMACON SA
Note selectate la situatiile financiare consolidate (Notes to consolidated financial statements)
pentru perioada incheiata la 30 Iunie 2019 (for the period ended 30 June 2019)
13
11.Share capital
On June, 30, 2019 the share capital structure is:
Structure of share capital 30-Jun-19 31-Dec-18
Number of authorized actions 505,653,533 buc 478,530,935 buc
Number of shares subscribed and paid 505,653,533 buc 478,530,935 buc
Number of subscribed and unpaid shares - -
The nominal value of an action 0.10 lei 0.10 lei
All shares of the company are common and have the same voting rights.
Capital structure movements in the year 2019 can be seen in the following table:
30-Jun-19 31-Dec-18
Number Value Number Value
Ordinary shares of 0.1 Lei each 478,530,935 buc 47,853,094 lei 113,990,218 buc 11,399,022 lei
Discounts by embedding losses - - - -
Emissions during the year 27,122,598 buc 2,712,259 lei 364,540,717 buc 36,454,072 lei
Acquisition of own shares - - - -
TOTAL 505,653,533 buc 50,565,353 lei 478,530,935 buc 47,853,094 lei
The shareholding structure on 31 December 2018 consists of:
Shareholder Shares Percent
S.C. DEDEMAN S.R.L. 200,126,326 41.8210%
BUSINESS CAPITAL FOR ROMANIA-OPPORTUNITY FUND
COOPERATIEF U.A. loc. AMSTERDAM NLD 157,915,191 33.0000%
PIF Industrial 84,315,847 17.6197%
alti actionari / others 36,173,571 7.5593%
TOTAL 478,530,935 100.0000% Source: DEPOZITARUL CENTRAL Data: 12/31/2018
As a result of the transactions on the capital market in 2019, the shareholding structure on 10 July
2019 is composed of:
Shareholder Shares Percent
S.C. DEDEMAN S.R.L. 370,819,888 73.3348%
PIF Industrial 84,315,847 16.6746%
Persoane fizice 46,118,438 9.1206%
Persoane juridice 4,399,360 0.8700%
TOTAL 505,653,533 100.0000% Source: DEPOZITARUL CENTRAL Data: 07/10/2019
CEMACON SA
Note selectate la situatiile financiare consolidate (Notes to consolidated financial statements)
pentru perioada incheiata la 30 Iunie 2019 (for the period ended 30 June 2019)
14
12. Transactions with Affiliates
The Group consisting of Cemacon SA and Cemacon Real Estate respectively, prepares consolidated
financial statements on 30 June 2019; Cemacon Real Estate is based in Jud. Salaj, Mun. Zalau, Str.
Factory No. 1, CUI RO 32604048; The company is 100% owned by Cemacon SA.
The Group's affiliates in 2019 are:
▪ DEDEMAN SRL ith registered offi e i lo Ba ău, Str. Ale ei Tolstoi, r. , CUI , Nr.Ord.Reg.Co .: J / / – sig ifi a t shareholder;
▪ PIF INDUSTRIAL SRL ith registered offi e i lo Ba ău, Str. Ale ei Tolstoi, r. , CUI , Nr.Ord.Reg.Co .: J / / – shareholder;
▪ DEDEMAN AUTOMOBILE SRL– Mu i ipiul Ba ău, Strada Ale ei Tolstoi, Nr. , Judet Ba ău; Nr.Ord.Reg.Co .: J / / - o pa fro Dede a group;
▪ Busi ess Capital for Ro a ia Opportu it Fu d Cooperatief U.A., Ola da - CCI – sig ifi a t shareholder u til . . ;
▪ Orio Strateg Solutio Srl ith registered offi e i jud. Cluj, lo . Cluj-Napo a, str Artelor, r. ; CIF Ro ; R.C. J / / ; Preside t of Board of Dire tors Ce a o SA, Li iu-Io el Stoleru CEO Ce a o SA is the Dire tor of Orio Strateg Solutio Srl a d represe tati e of this e tit i the Board of Dire tors of Ce a o SA;
▪ Li iu-Io el Stoleru – Ge eral Ma ager a d Preside t of Board of Dire tors
▪ Sologo Da iel – Fi a ial Dire tor
▪ A a-Bar ara Bo ir a – e er of the Board of Dire tors
▪ Da a-Rodi a Beju – e er of the Board of Dire tors
▪ Dragos Pa al – e er of the Board of Dire tors
▪ Maria Ada – e er of the Board of Dire tors
CEMACON SA
Note selectate la situatiile financiare consolidate (Notes to consolidated financial statements)
pentru perioada incheiata la 30 Iunie 2019 (for the period ended 30 June 2019)
15
Transactions with Affiliates (Continued)
Transactions with affiliated parties are summarized in the following table:
Sales Acquisitions
Affiliates 1 Jan – 30 Iun 2019 1 Jan – 30 Iun 2018 1 Jan – 30 Iun 2019 1 Jan – 30 Iun 2018
Dedeman SRL 7,614,588 5,882,982 88,186 99,189
Dedeman Automobile SRL - - - 77,228
Total 7,614,588 5,882,982 88,186 176,417
All amounts are in lei, if it is not otherwise presented
Balances with affiliated parties are summarized in the following table:
Receivables from affiliated parties Debts to affiliated parties Given loans
Affiliates 30-Iun-2019 31-Dec-18 30-Iun-2019 31-Dec-18 30-Iun-2019 31-Dec-18
Dedeman SRL 300,319 - 10,282 342,771 - -
Dedeman Automobile SRL - - - - - -
Total 300,319 - 10,282 342,771 - -
All amounts are in lei, if it is not otherwise presented
CEMACON SA
Note selectate la situatiile financiare consolidate (Notes to consolidated financial statements)
pentru perioada incheiata la 30 Iunie 2019 (for the period ended 30 June 2019)
16
13. Cash and cash equivalents
Cash and cash equivalents 30-Iun-2019 31-Dec-18
Available in the bank 15,166,826 19,522,796
Cash and cash equivalents 68,737 604
Total 15,235,562 19,523,400
On June 30, 2019 there are no financial instruments that generate exposure to credit risk. Cash
balances denominated in foreign currency at 30.06.2019 are not material.
14. Adjustments of accounting errors
During January-June 2019, the Group did not record corrections of accounting errors, related to the
previous years.
15.Other information
Segment Reporting:
The Group has a single reporting segment, represented by the production and marketing of building
bricks. The nature of the products in the range of the Group is similar, as well as their production
process. Also, the nature of the economic and legislative environment to which the Group is subject is
the same for all the production and marketing activities undertaken by the Group. The Group does not
record significant sales on the foreign market that would meet the reporting criteria of a distinct
segment. The assets held by the Group are fully located within Romania and are used to produce and
market the products mentioned above. Also, all liabilities, respectively the results recorded in the
individual financial statements, are exclusively related to the only segment of the Group 's activity,
represented by the production and marketing of building bricks.
Information on Company Presentation:
Cemacon SA is a Romanian legal person, founded as a joint stock company based on GD No.1200 /
1991 with headquarters in Cluj-Napoca, Calea Turzii street, No. 178k, 1st floor, Cluj county. The
company's main activity is "Manufacture of bricks, tiles and other construction products, from burned
clay".
Conversion bases used to express in national currency assets and liabilities, income and expenses
originally denominated in a foreign currency:
Main exchange rates used to convert foreign currency denominated balances into lei at 31 December
2018 and 30 June 2019 are:
Exchange rate
Foreign currency Abbreviation 30-Jun-19 31-Dec-18
Dolar SUA USD 4.1587 4.0736
Euro EUR 4.7351 4.6639
CEMACON SA
Note selectate la situatiile financiare consolidate (Notes to consolidated financial statements)
pentru perioada incheiata la 30 Iunie 2019 (for the period ended 30 June 2019)
17
15.Other information (continued)
Amendamente:
Administrators do not have the right to subsequently amend the financial statements. The financial
statements together with the notes to the financial statements are authorized to be issued on August
14, 2019. It is not possible for the financial statements to be amended after they have been issued.
The semestrial financial statements were not audited.
16.Contingencies
Taxation
The Group considers that it has paid in full and in full all taxes, penalties, penalties and penalties,
insofar as this is the case. All amounts due to the State for taxes have been paid or recorded at the
balance sheet date. The fiscal system in Romania is undergoing consolidation and harmonization with
European legislation, with different interpretations of the authorities in relation to tax legislation,
which may give rise to additional taxes, fees and penalties. If the state authorities discover violations
of the legal provisions in Romania, they may, as the case may be: confiscation of the amounts in
question, imposition of additional tax obligations, application of fines, application of late payments
(applied to the actual payment amounts). Therefore, the fiscal sanctions resulting from violations of
the legal provisions may reach significant amounts to be paid to the state. In Romania, the fiscal
exercise remains open for verification for a period of 5 years.
Transfer price
In accordance with relevant tax legislation, the tax assessment of a transaction with affiliated parties
is based on the concept of market price for that transaction. Based on this concept, transfer pricing
needs to be adjusted to reflect market prices that would have been set between entities that do not
have an affiliate relationship and that act independently, based on "normal market conditions".
It is likely that transfer pricing checks will be carried out in the future by tax authorities to determine
whether those prices comply with the "normal market conditions" principle and that the taxpayer's
taxable base is not distorted.
Chief Executive Officer Chief Financial Officer
Stoleru Liviu Sologon Daniel
Signature ______________ Signature ______________
The information contained in this document are provided under IFRS (International Financial Reporting Standards). The company has made
every effort to ensure the information presented is complete, accurate and free of material errors. Where necessary, both the company and
management, used the professional judgment in conjunction with interantional financial reporting standards to present information in a
manner consistent with the specific activity of the business. Interpretation of information presented in this document must be made in
accordance with these standards. If there are gaps nor interpretations different from the mentioned regulations the provisions set out in
International Financial Reporting Standards (IFRS) will apply. The unaudited financial information set forth above is preliminary and subject
to adjustments and modifications. Adjustments and modifications to the financial statements may be identified during the course of the
audit work, which could result in significant differences from this preliminary unaudited financial information.
This document was translated from Romanian to English using automated translating software, for information purposes only. Cemacon SA
is not responsible for any translation errors or misinterpretation of information contained in this document. Reporting language is Romanian
and in case of misinterpretation the Financial Statements issued in Romanian shall apply.
Calea Turzii nr.178K, Etaj 1,
Cluj-Napoca, România, PO: 400491
Tel. +40 364 711 030 / Fax. +40 264 704 050
E-mail. [email protected] Web: www.cemacon.ro
Report of the Board of Directors for the consolidated
summary interim financial statements at 30.06.2019
prepared in accordance with Annex 14 of the ASF
Regulation no. 5/2018 - Non-Audited
Report date - 14.08.2019
1. Major eve ts that took pla e i the first half of 9; the risks o sidered y the o pa y
1.1. Major events that took place in the first half of 2019
In the first half of the year the company implemented part of the investments approved by the
General Meeting of Shareholders, investments that mainly led to the increase of the quality of
the products. This increase in quality, coupled with the increased demand on the construction
materials market, has generated a sustained increase in sales, properly reflected in the
company's revenues and implicitly in profit. Also a positive impact on the revenues, which was
reflected in the profit made, also had the improvement of the price of the commercialized
products.
The optimization of the production processes as a result of the investment implementation,
has resulted in both an increase in productivity and a partial diminution of the impact of the
constant increases of price on energy and gas, fact also reflected in the financial statements of
the first semester of this year.
The transactions with related parties for the first half of 2019 did not have a significant impact
on the economic and financial position of the company.
In accordance with Art. 82 of Law 24/2017, were reported to ASF and BVB, the transactions for
which it was estimated that they will exceed the value threshold of 50,000 Euro until
30.06.2019 and are available on both the BVB website, www.bvb. ro, CEON symbol as well as
on the company's website, www.cemacon.ro. Details regarding transactions with related
parties can be found in chapter 4 of this report.
1.2. Risks considered by the companyThe main risks and uncertainties that the company
analyzes for the next six months are:
a) The context of the national economic environment: The internal economy presented mixed
evolutions in the first semester of 2019, the favorable climate in the sphere of consumption
being counterbalanced by the accumulation of macroeconomic imbalances and by the
restriction of the investment activity.
b) Increased inflation and depreciation of the ron.
c) The uncertainties generated by the frequent changes of the fiscal and legislative framework
d) Increasing the costs with the labor force generated by the applicable legislative changes from
January 2019
The basic activity was carried out under normal conditions, without registering exceptional
situations. The obligations stipulated by the law, regarding the correct organization and
management of the accounting, regarding the observance of the accounting principles,
regarding the compliance with the accounting rules and methods provided by the regulations
in force, have been fulfilled.
The individual and consolidated financial statements of the company have been prepared in
accordance with the International Financial Reporting Standards adopted by the European
Union ("IFRS"), in force at the company's half-yearly reporting date, June 30, 2019.
2. Fi a ial status 2.1. I a fa ora le arket o te t, the o pa registered a et tur o er i rease of %
o pared to the si ilar period of , e eedi g the threshold of illio lei. Reported i , the share of re e ues fro era i lo ks a d goods re ai ed si ilar.
Revenues Structure S1 2019
Sales Revenue
Other Operational Income
Other Gains and Losses
Changes in Inventory
Bank debts and loans recorded a 5% decrease as compared to the end of 2017, a change caused
both by the contracting of financial leasing for the implementation of the approved investment
programs for 2019.
2.2. Presentation and analysis of trends, elements, events or uncertainty factors that affect or
could affect the liquidity of the issuer, compared to the same period last year.
At the time of writing this report, no factors were identified that could affect the liquidity of
the company compared to last year.
2.3. Presentation and analysis of the effects on the financial situation of the issuer of all capital
expenditures, current or anticipated (specifying the purpose and sources of financing these
expenditures), compared to the same period last year.
For 2019, the company continues its development plan according to the investment plan
approved within the General Meeting of Shareholders from 26.04.2019. The effects of the
investments were caught within the Income and Expenditure Budget for 2019, published on
the company's website.
On June 30, 2019, the Company considers that there are no significant deviations from the
initial estimates.
2.4. Presentation and analysis of events, transactions, economic changes that significantly
affect the revenues from the basic activity. Specify the extent to which the incomes of each
identified element were affected. Comparison with the corresponding period of last year.
During the period January-June 2019, there were not recorded in the activity of the company
events that significantly affect the revenues from the basic activity. The economic and financial
situation of the company on 30.06.2019 compared to 30.06.2018 is summarized in the tables
below:
Main financial ratios 30-Jun-19 30-Jun-18
1. Current liquidity indicator 2.19 2.56
2. Leverage indicator 35% 39%
3. Turnover speed for client debit items (days) 87 48
4. Turnover speed for total assets 51% 42%
3. Cha ges affe ti g the issuer's apital a d a age e t
. . Des riptio of ases i hi h the o pa as u a le to eet its fi a ial o ligatio s duri g that period:
Not e essar .
. . Des riptio of a ha ge regardi g the rights of the holders of se urities issued the o pa :
O . . , the E traordi ar Ge eral Meeti g of Shareholders, appro ed the i rease of share apital, i t o stages, ith the a ou t of , , lei, fro the le el of , , . lei, to the a i u le el of , , lei issui g a u er of , , o shares, i order to fi a e the o pa 's a ti it a d to o pe sate the dire t de ts. The apital i rease operatio e t through all the legal steps regardi g the registratio a d allo atio of shares.
O . . , the Cluj Trade Register Offi e issued the ertifi ate of registratio of e tio s regardi g the e tio o. regardi g the registratio i the ONRC re ords of the e share apital a ou ti g to , , . lei. O . . , the Fi a ial Super isor Authorit
19.44
27.34
34.8938.58 38.77
54.85
73.71
3.11 6.12
7.98 6.16
10.15
21.07 22.08
30-Jun-13 30-Jun-14 30-Jun-15 30-Jun-16 30-Jun-17 30-Jun-18 30-Jun-19
Net Turnover & EBITDA Evolution (mil Lei)
Net Turnover EBITDA
issued the ertifi ate of registratio of se urities o. AC- - , related to the e u er of shares resulti g fro the registratio of the apital i rease. O . . , the Ce tral Depositor registered i the a ou ts of the e titled shareholders the e l issued shares.
4. Sig ifi a t tra sa tio s
In the first half of 2019, were reported according to art. 82 of Law 24/2017, the transactions
with significant potential impact, in particular those for which the company estimated at the
reporting date the possibility of exceeding the value of 50,000 Euro.
In the table below are presented details of transactions with affiliated parties for the period
01.01.2019 - 30.06.2019:
Type Sales Services Loans granted
Affiliated
Part 1 Jan - 30 June 2019 1 Jan - 30 June 2019 1 Jan - 30 June 2019
Dedeman
SRL 7,614,588 88,186 -
Dedeman
Automobile - - -
Cemacon
Real Estate - 252,583 170,000
Liviu Ionel Stoleru
Chairman of the Board
Calea Turzii nr.178K, Etaj 1,
Cluj-Napoca, România, PO: 400491
Tel. +40 364 711 030 / Fax. +40 264 704 050
E-mail. [email protected] Web: www.cemacon.ro
Page 1 of 1
Statement
The undersigned Stoleru Liviu - as Chief Executive Officer of Cemacon SA, I declare under my own
responsibility that according to our knowledge, the half-yearly financial statement, prepared in
accordance with the accounting standards applicable to our company, provides a fair and true
image to assets, financial position, profit and loss account of Cemacon SA and that the half-yearly
report (made up of the Individual Financial Statements and Consolidated Financial Statements)
prepared on June 30, 2019, presents fairly and completely informations about Cemacon SA. The
Company's financial statements have been prepared taking into account the fact that Cemacon
SA operates in continuity.
Chief Executive Officer
Liviu Stoleru