Q VARA Consolidated Financial Report for the I Half of 2007

Total Page:16

File Type:pdf, Size:1020Kb

Q VARA Consolidated Financial Report for the I Half of 2007 Q VARA Consolidated financial report for the I half of 2007 Powering the real estate development in major Baltic cities with uncompromising dedication to quality and services | 1 | Q Vara OÜ Beginning of the first quarter: January 1, 2007; End of the first quarter: June 30, 2007; Registration number: 10907184; Address: Tartu Road 2; 10145 Tallinn; Republic of Estonia; Telephone: +372 668 1600; Facsimile: +372 668 1601; E-mail: [email protected]; Web page: www.qvara.ee; Main activities: Real estate development; Construction; Property management; Supervisory Council: Alo Lillepea, Jürgen Järvik, Ivo Lillepea; Management Board: Meelis Šokman, Andre Poopuu; Auditor: AS Deloitte Audit Eesti. | 2 | Contents Financial summary..................................................................................................................................................................................4 Management report.................................................................................................................................................................................5 Overview of the projects .........................................................................................................................................................................9 Principles of financial accounting..........................................................................................................................................................15 Consolidated income statement............................................................................................................................................................17 Consolidated balance sheet..................................................................................................................................................................18 Consolidated cash flow statement ........................................................................................................................................................19 Notes to the consolidated quarterly accounts .......................................................................................................................................20 | 3 | Financial summary Income Statement IH 2007 IH 2006 2006 IH 2007 IH 2006 2006 (thousands) EEK EEK EEK EUR EUR EUR Revenue 133 693 143 623 227 643 8 545 9 179 14 549 Sales revenue 57 109 38 458 63 231 3 650 2 458 4 041 Operating profit/loss 53 232 90 033 113 250 3 402 5 754 7 238 Net profit/loss 36 961 100 131 99 358 2 362 6 400 6 350 Balance Sheet 30.06.2007 30.06.2006 31.12.2006 30.06.2007 30.06.2006 31.03.2006 ( thousands) EEK EEK EEK EUR EUR EUR Total assets 869 229 566 859 765 237 55 554 36 229 48 909 Total liabilities 532 381 261 078 460 269 34 025 16 686 29 417 Total equity 336 848 305 781 304 968 21 529 19 543 19 492 Minority interests 263 281 276 922 256 280 16 827 17 699 16 378 Performance Indicators I pa 2007 I pa 2006 2006 ROA 6,1% 15,9% 19,9% ROE 11,0% 32,7% 38,9% Equity ratio 38,6% 53,9% 39,9% Current ratio 2,1 2,9 1,12 Management report Introduction As stated in Q vara’s first quarter report, cash flow is the main performance indicator in 2007 for Q Vara and the net profit expectation is relatively low. The resoning behind this is presented in Q Vara Group’s first quarter report and in the current report’s paragraph “Principles of financial accounting”. This statement has gained even more importance during the second quarter as the developers’ liquidity in the market has deteriorated. The effect is partly caused by slower sales pace but also banks have an active role in this – their financing policy has become more conservative that has decreased the cash available for real estate development. In the sluggish real estate market situation of the second quarter Q Vara has made a very good sales result. Altogether the company’s sales revenues for the six months in 2007 were 57 109 that exceeded the sales results of the first half of 2006 by 48,5%. The main revenue sources were Kirsiaed and Terminal 11 projects. At the same time also the negative cash flows have been quite substantial. The main cash outflows are generated by the following projects: Terminal 11 construction, Pinki project’s reorganization and construction. Also Taevasmaa, Sofia and Trophy projects have reached the phase in which substantial negative cash flows occur. The regular additional cash outflows are Group’s overhead costs and financial costs. As a result planning and managing cash flows has been tight. Q Vara’s gross profit from sale (sales revenue minus cost of goods sold), was 16 329 thousand EEK in the first half of 2007. Development, marketing, financial, and other operating expenses were partly covered by this amount but altogether these expenses exceeded gross profit. It must be kept in mind that development expenses that form the majority of the after-gross- profit-expenses, are made in order to generate revenues in the future. So these should not be compared to current period’s revenues. Q Vara’s overdue tax liability that was reported by the media was not a bad surprise but as stated in the stock exchange release on July 18, 2007 an agreement with Estonian Tax and Customs Board. Since the cash flow forecast showed that in the coming months cash flows out exceed cash flows in it was decided to postpone the tax payments by two months until the end of August. As Q Vara has agreed several important sales transactions for August the management is confident in the company’s ability to meet the deadline. The expectations of strong operating cash flows for the whole 2007 have not changed because despite the market sentiment the projects sell well considering. The main cash flow sources are Terminal 11 land plots, Kirsiaed row house units and Kirsiaed residential land plots. Pinki project’s cash flows are directed into construction of the further stages so in the near | 5 | future this project does not generate free cash flows for other uses. Reorganizing Pinki project is also the main reason why the actual revenue will be lower than the preliminary forcasts – previously most of the project revenues were planned into 2007 but as the delay has been longer than expected a major part of revenues will fall into 2008. Other projects’ revenues should be in line with the beginning of the year forecasts. More detailed overview of the current sales situation is presented in “Projects’ overview”. According to the Terms and Conditions of Q Vara’s January 2006 bond issue, Q Vara presents financial information to investors quarterly. On the other hand the regulation of OMX Tallinn Stock Exchange requires the bond issuers to file financial information once in 6 months and present the information for 6 months. Because Q Vara presented its first quarter results and management report in April, the current report’s management overview consists of only the developments in the second quarter of 2007. The financial results are presented for 6 months. Structure According to the shareholders’ decision from March 6, 2007 Q Vara OÜ will be reorganized from private limited company (osaühing) into public limited company (aktsiaselts) (see also the I quarter report of 2007). By the end of July the transaction is not completed due to administrative dealys in the Central Commercial Registry. The reorganization will be expectedly completed in autumn 2007. In the second quarter it was decided to abort the buy-out of SIA Quality Nami minority shareholders that was also approved by the same shareholders’ meeting in March. The reasons for cancelling the negotiations were the minority shareholder’s too high price expectations and relatively low interest of the financiers to finance the transaction (refusals were related to the cooling down of the real estate market). After the transaction was taken off the agenda both shareholders decided to continue developing the Jonathan project with the same ownership structure. Management and personnel As stated also in the first quarter report Q Vara OÜ’s Supervisory Board decided on April 24, 2007 to withdraw Tõnis Vare from Q Vara OÜ’s management board. No new management board member was elected and Q Vara OÜ’s management board continues with two members: Meelis Šokman and Andre Poopuu. The Supervisory Board’s decision is related to the deeper integration of Q Vara OÜ’s and Q Ehitus OÜ’s activities as a result of which several development activities are shifted from Q Vara OÜ over to Q Ehitus OÜ. In the second quarter of 2007 Q Vara Group’s team grew by 18 people up to 107 people. Altogether 25 new employees joined the group and 7 people left. The most significant development during the first half of 2007 has taken place on Q Vara Group’s construction side. By the end of the second quarter Q Ehitus employed 42 people. The estimated annual capacity of the | 6 | team is 200 000 thousand of construction revenue which currently exceeds Q Vara’s needs. As a result Q Ehitus is ready to offer construction main contracting services also outside the Group. The first outside projects are being already analyzed. Similar notable development has taken place in SIA Q Buve in Latvia where similar strong team is being completed. Q Buve’s capacity is approximatelty half of Q Vara’s capacity. Since Q Buve currently works on Pinki project it is realistic to offer its services to the outside market too. The construction team formation is also being prepared in Lithuania. In the beginning Q Vara Group does not establish a special construction company
Recommended publications
  • PREPARING for the NEXT CHALLENGES PREPARING for the NEXT CHALLENGES EDIA FACTS Table of & FIGURES Contents 2015 / 2016 04
    2015 / 2016 PREPARING FOR THE NEXT CHALLENGES PREPARING FOR THE NEXT CHALLENGES EDIA FACTS Table of & FIGURES Contents 2015 / 2016 04 A24 Grupp 08 Aburgus 09 Adrem Pärnu 10 Aktors 11 Alunaut 12 ASA Quality Services 13 BAE Systems Hägglunds 14 Baltic Armaments 15 Baltic Workboats 16 Baltic Defence & Technology 17 BLRT Grupp 18 Bristol Trust 19 Bytelife Solutions 20 CF&S Estonia 21 Combat Armoring Group 22 Cybernetica 23 Defendec 24 Ecometal 25 Eksamo 26 ELI 27 Empower 28 Englo 29 Eolane Tallinn 30 Eesti Energia 31 Fujitsu Estonia 32 G4S Eesti 33 Galvi-Linda 34 General Dynamics 35 Gevatex 36 Gladius Baltic 37 Harju Elekter 38 HK Nõustamise 39 EDIA FACTS Table of & FIGURES Contents 2015 / 2016 05 I.V.A. Leon 40 Icefire 41 Karla Auto O.K 42 Kitman Thulema 43 Kommivabrik 44 Kulinaaria 45 Maru 46 MBDA 47 Milectria 48 Milrem 49 Nefab Packaging 50 Norcar-BSB Eesti 51 Nordic Armoury 52 Profline 53 Rantelon 54 RRK 55 Samelin 56 Sangar 57 Sebe 58 Semetron 59 Silwi Autoehituse 60 Skeleton Technologies 61 Suva 62 Telegrupp 63 Televõrk 64 TerraMil 65 Threod Systems 66 Toci 67 Vequrity 68 Viking Security 69 YKK Finland 70 All members 71 Estonia – vibrant transformations in defence industry Defence innovation plays a vital role in Estonian economy. We are a member of EU and NATO since 2004 and our long experience in engineering and electronics industry serves as a good basis for defence and dual-use manufacturing. Today Estonia is well known also for its achievements in cyber security and cyber defence, both are Estonia’s trademarks in security and defence policy within NATO and the EU.
    [Show full text]
  • Ober-Haus Real Estate Market Report 2019
    REAL ESTATE MARKET REPORT 2019 / 3 PART OF Realia Group helps its customers to find the best services and solutions in all questions related to housing and building management. Our vision is to offer better living and real estate wealth to our customers. Realia Group is the largest provider of expert services specialising in the brokerage and management services of apartments, properties and commercial facilities in the Nordic countries. Our services include: • Brokerage services for consumers • Housing management • Property management services for commercial properties • Property management services for residential buildings • Project management and construction services • Financial management services • Valuation services • Energy management services • Residential leasing Realia Group consists of Realia Isännöinti Oy, Realia Management Oy, Arenna Oy, Huoneistokeskus Oy, SKV Kiinteistönvälitys Oy and Huom! Huoneistomarkkinointi Oy in Finland. A/S Ober-Haus operates in the Baltic region and Hestia in Sweden. Our customers include apartment house companies and real estate companies, private and public owners and end users of apartments and properties, fund companies, banks and many other parties operating in the real estate sector as well as consumers. All of our companies share the significance of customer experiences in the development of products and services. We are building a better customer experience by investing in customer-oriented service production, an active service culture and strong and competent operations. We want to be a customer experience driven pioneer in our field. The Realia Group's competitiveness is made up of strong brands, motivated and skillful personnel, and the ability and will to invest in working methods and processes of the future.
    [Show full text]
  • Q Vara IIQ 2007 English
    Q VARA Consolidated financial report for the 9 months of 2007 Q Vara AS | Mustamäe tee 54 | 10621 Tallinn | Estonia | Phone: +372 668 1600 | Fax: + 372 668 1601 | E-mail: [email protected] | Web: www.qvara.ee | 1 | Q Vara AS Beginning of the first quarter: January 1, 2007; End of the first quarter: September 30, 2007; Registration number: 10907184; Address: Mustamäe tee 54; 10621 Tallinn; Republic of Estonia; Telephone: +372 668 1600; Facsimile: +372 668 1601; E-mail: [email protected]; Web page: www.qvara.ee; Main activities: Real estate development; Construction; Property management; Supervisory Council: Alo Lillepea, Jürgen Järvik, Ivo Lillepea; Management Board: Meelis Šokman, Andre Poopuu; Auditor: AS Deloitte Audit Eesti. | 2 | Contents Financial summary..................................................................................................................................................................................4 Management report.................................................................................................................................................................................5 Overview of the projects .........................................................................................................................................................................8 Principles of financial accounting..........................................................................................................................................................14 Consolidated income statement............................................................................................................................................................16
    [Show full text]
  • JOBS CREATED out of TALLINN HAVE NOT Reduced
    THE BALTIC JOURNAL OF ROAD AND BRIDGE ENGINEERING 2013 8(1): 58–65 JOBS CREATED OUT OF TALLINN HAVE NOT REDUCED COMMUTING Roland Mäe1 , Dago Antov2, Imre Antso3 Dept of Transportation, Tallinn University of Technology, Ehitajate tee 5, 19086 Tallinn, Estonia E-mails: [email protected]; [email protected]; [email protected] Abstract. Although urban sprawl is relatively new process for Estonia which has not revealed itself to the full extent, in many European cities urban sprawl is recognised as a major challenge to quality of life. Due to the above mentioned negative aspects of urban sprawl in some countries the efforts are determined to restrain urban sprawl. Many studies have been undertaken to research the financial, ecological, cultural and social cost of urban sprawl in most of developed countries. This is the main reason, why declared in the majority of studies the theses, especially in the field of traffic and transportation, cannot be applied to assess situation in our country. Estonia has many geographical, economical, social and cultural peculiarities, which influence its traffic and transportation patterns as well as its urban sprawl rates. Economical crisis has shown the exigency to reduce drastically non-productive expenses and optimize productivity of labour. Thus the reduction of losses in traffic and transportation could be one of all possible solutions. In this article the commuting caused by urban sprawl has been analyzed. The second task is to find out in which range public databases are used to determine the demand of mobility. Keywords: urban sprawl, commuting, traffic volume, mobility, territorial planning, public databases.
    [Show full text]
  • Social Responsibility and Sustainable Development Report
    SOCIAL RESPONSIBILITY AND SUSTAINABLE DEVELOPMENT REPORT 2013 1 MISSION We create better life with pure water. VISION Everyone wants to be our customer, employee and partner because we are the leading water services company in the Baltic’s. OUR VALUES Commitment - We work with passion, doing the maximum to achieve the objectives. Customer focus - Our actions help our customers and colleagues to find solutions. Teamwork - We all form one team who knows that our success depends on me and my colleague´s contribution. Creativity - We have the courage and the energy to seek new opportunities and achieve better solutions. Proactivity – We act today for a better tomorrow. 2 Contents General facts ........................................................................................................................................... 4 About this report ...................................................................................................................................... 6 Chairman’s statement .............................................................................................................................. 7 Management and responsibility ............................................................................................................... 9 Results of operations ............................................................................................................................. 15 Our environment ...................................................................................................................................
    [Show full text]
  • Industry Estonia Supplier Database 2 Cooperation with Engineering Industry
    EXHIBITION EDITION 2018 Industry Estonia supplier database www.industryestonia.com 2 Cooperation with Engineering Industry Federation of Estonian Engineering Industry is a non-profit organization with members as machine building and metal companies and different education organizations. Our members differ from Estonian biggest and experienced companies to small and flexible companies. The association includes all Estonian major educational organizations in the field of Engineering. Objectives of Federation of Estonian Engineering Industry: → compilation and implementation of machine building and metalworking sector strategies; → development of foreign relations; → cooperation between companies and education systems; → supporting cooperation between the companies and R&D centres/universities/vocational schools; → improving labour force conditions in the field of machine building and metalworking; → collection and distribution of field specific materials. Contact us: Address: Mustamäe tee 4, 10621 Tallinn, Estonia Phone: +372 651 5578 E-mail: [email protected] www.emliit.ee www.industryestonia.com INDUSTRYESTONIA.COM European Union Investing EMLIIT.EE European Regional in your future Development Fund Index 1 INTRODUCTION 2 INDEX 3 INDEX OF NAMES 4–17 NACE 25 - maNUfaCTURE of metaL prodUCTS 18–19 NACE 26 - MANUfaCTUre OF CompUter, ELECtroNIC AND optiCAL prodUCTS 20 NACE 27 - MANUfaCTUre of ELECtriCAL EQUipmeNT 21–24 NACE 28 - MANUfaCTUre of maCHINerYAND EQUipmeNT N.E.C 25–26 NACE 29 - MANUfaCTUre of motor VEHICLES, traiLerS AND Semi-traiLerS
    [Show full text]
  • 2016 Group Annual Report 2016
    GROUP ANNUAL REPORT 2016 GROUP ANNUAL REPORT 2016 Business name Nordecon AS Registry number 10099962 Address Pärnu mnt 158/1, 11317 Tallinn, Estonia Domicile Republic of Estonia Telephone + 372 615 4400 E-mail [email protected] Corporate website www.nordecon.com Core business lines Construction of residential and non-residential buildings (EMTAK 4120) Construction of roads and motorways (EMTAK 4211) Road maintenance (EMTAK 4211) Construction of utility projects for fluids (EMTAK 4221) Construction of water projects (EMTAK 4291) Construction of other civil engineering projects (EMTAK 4299) Financial year 1 January 2016 – 31 December 2016 Council Toomas Luman (chairman of the council) Andri Hõbemägi Vello Kahro Sandor Liive Meelis Milder Board Jaano Vink (chairman of the board) Avo Ambur Erkki Suurorg Auditor KPMG Baltics OÜ 2 NORDECON GROUP AT A GLANCE 5 LETTER FROM CHAIRMAN OF THE COUNCIL 6 GROUP CHIEF EXECUTIVE’S LETTER 7 DIRECTORS’ REPORT 12 CONSOLIDATED FINANCIAL STATEMENTS 67 Consolidated statement of financial position 68 Consolidated statement of comprehensive income 69 Consolidated statement of cash flows 70 Consolidated statement of changes in equity 71 NOTE 1. General information about the Group 72 NOTE 2. Statement of compliance and basis of preparation 72 NOTE 3. Significant accounting policies 75 NOTE 4. New standards, amendments and interpretations 86 NOTE 5. Financial risk management 88 NOTE 6. Group entities 95 NOTE 7. Changes in Group structure 97 NOTE 8. Cash and cash equivalents 97 NOTE 9. Trade and other receivables 97 NOTE 10. Prepayments 99 NOTE 11. Inventories 99 NOTE 12. Investments in equity-accounted investees 100 NOTE 13. Investment property 103 NOTE 14.
    [Show full text]
  • Real Estate Market Report 2007 Baltic States Capitals
    Real Estate Market Report 2007 Baltic States Capitals Tallinn, Riga, Vilnius ����������������������� ������������������������� ������� ������������������� ������� ���� �������� ��� ������ ��� ����� ����� ��� �������� ��������� ���������������������� ������ ������������������������������������������������������������������ ������������������ ��������������������� ������������������������������������������������������������������� ��������� �������������������������������������������������������������������� ���������������������� ������������������������ �������������� ���������� ��� ����� ��� ��� ����� ���� ����� ���� ������ ����������������� ��������� ����������������������������������� ������������������������������������������������������������������������������������������������������������������������������������������������������������������� Real Estate Market Reports 2007 www.ober-haus.com ������� Sound and liberal economic policies and excellent business cli- ����� ����� mate has ensured a continuous growth of foreign direct invest- ment (FDI) in Estonia. FDI per capita in 2005 was € 1,740 and € ������� 510 in the first half of 2006. ����� ����� Office Growing Supply Yet to Satisfy Demand Supply Only 19,000 sqm of class A office stock was added to Tallinn in 2006, bringing the total to 144,000 sqm. The total stock of class A and B office space has reached about 300,000 sqm by the end of 2006. The low supply is due to the higher profitability of developing residential units in this low-interest rate environment, and the limited availability
    [Show full text]
  • European Defence Industry Associations 2016 Catalogue Foreword
    European Defence Industry Associations 2016 Catalogue Foreword In the area of Market & Industry the EDA promotes the efficiency and competitiveness of the European Defence Countries: Equipment Market (EDEM), strengthening of the European Defence Technological and Industrial Base (EDTIB), and supports government and industrial stakeholders in adapting into the EU regulatory environment. Austria Belgium Further to the development of actions and activities to support its Member States (shareholders), EDA has taken action Bulgaria in favour of the industry. Through different workstrands, EDA has developed a set of activities and tools to support the Croatia industry by addressing either supply chain related issues or the specificities of the SMEs. Those activities aim at Cyprus facilitating the access to EU fundings, the support to Innovation, the access to the European Defence supply Chain and Czech Republic the access to business opportunities. Estonia Finland France Those activities could only be thought through and implemented without a comprehensive knowledge and Germany understanding of the Defence Supply Chain in Europe. This EDTIB is made of companies that are so numerous and Greece diverse that EDA had to rely on groupings of those companies to better understand them. The Defence Industry Hungary Associations at national and European level are a set of groupings that became one of the main interlocutors of EDA. Ireland Italy This catalogue regroups at the time of its making, the national and European Defence Industry associations and their Latvia members and is a good information tool to start exploring for new potential partnerships. The web based tool will be Lithuania available soon. Luxembourg Malta Netherlands Norway Poland Portugal Romania Slovakia Slovenia © The European Defence Agency (EDA) 2016.
    [Show full text]
  • Providing Smart Delivery of Public Goods by EU Agriculture and Forestry Management Mechanism on Example of Harju County
    Providing Smart Delivery of Public Goods by EU Agriculture and Forestry Management mechanism on example of Harju County JANUARY 20, 2017 Contents Introduction ............................................................................................................................................. 4 1. Forests of Harju County ................................................................................................................... 5 2. Compensation mechanism for restrictions to the use of clear cutting and its cost ........................... 7 2.1. Methodology ................................................................................................................................ 7 2.2. Establishment of densely populated areas ................................................................................ 10 2.3. Regeneration cutting in the Forest Act ...................................................................................... 13 2.4. Area of mature forest in densely populated areas, their buffer zones and towns .................... 14 2.5. Cost of compensation mechanism for restrictions to the use of clear cutting for RMK ............ 16 2.6. Compensation mechanism for restrictions to the use of clear cutting on the basis of agreements between private forest owners and local governments ............................................... 17 3. Thematic spatial plan for counties .................................................................................................... 18 3.1. Overview of planning system
    [Show full text]
  • Combined Report of Visitor Surveys in 2018
    Combined report of visitor surveys in 2018 Deliverable 2.12.1 October 2018 Combined report of visitor surveys 2018 Combined report of visitor surveys in 2018 Deliverable 2.12.1 Main authors: Piret Kuldna, Helen Poltimäe (SEI Tallinn) Language editor: Heidi Tuhkanen (SEI Tallinn) This deliverable has been written in the frame of the NATTOURS project, which aims to improve public recognition of natural tourist attractions in Helsinki and Tallinn and to develop joint tourist attractions and products for sustainable nature tourism between the two cities. NATTOURS project is a joint cooperation venture of Tallinn Environment Department, Estonia; City of Helsinki, Finland; Stockholm Environment Institute Tallinn Centre. NATTOURS project is financed by Interreg Central Baltic Programme and co-financed by Estonian Environmental Investment Centre. 2 Combined report of visitor surveys 2018 Contents 1. On-site visitor interviews ........................................................................................................................ 4 1.1. Objectives .............................................................................................................................................. 4 1.2. Data and methods .............................................................................................................................. 4 1.3. Results ...................................................................................................................................................... 6 1.3.1. Visitors' general profile
    [Show full text]
  • 6 MB Ober-Haus Real Estate Market Report 2021
    REAL ESTATE MARKET REPORT 2021 MARKET REPORT REAL ESTATE REAL ESTATE ESTONIA: LATVIA: LITHUANIA: Narva road 53 Ieriku st. 5 Geležinio Vilko st. 18A 10152 Tallinn 1084 Riga 08104 Vilnius MARKET Estonia Latvia Lithuania Tel.: +372 665 9700 Tel.: +371 6 728 45 44 Tel.: +370 5 210 97 00 [email protected] [email protected] [email protected] REPORT BALTIC STATES CAPITALS VILNIUS, RIGA, TALLINN REAL ESTATE MARKET REPORT 2021 / 3 PART OF Realia Group helps its customers to find the best services and solutions in all questions related to housing and building management. Our vision is to offer better living and real estate wealth to our customers. Realia Group is the largest provider of expert services specialising in the brokerage and management services of apartments, properties and commercial facilities in the Nordic countries. Our services include: • Brokerage services for consumerss • Housing management • Construction contracting and project management services • Property management services for commercial properties • Energy and environmental services • Property management services for residential buildings • Valuation services • Financial management services • Residential leasing Realia Group consists of the business units Realia Isännöinti, Realia Management, Huoneistokeskus, and Huom! in Finland. A/S Ober-Haus operates in the Baltic region and Hestia in Sweden. Our customers include apartment house companies and real estate companies, private and public owners and end users of apartments and properties, fund companies, banks and many other parties operating in the real estate sector as well as consumers. All of our companies share the significance of customer experiences in the development of products and services.
    [Show full text]