| The cookie settings on this website are adjusted to allow all cookies so that you have the very best experience. If you continue without changing your cookie settings, we'll assume that you are happy to receive all cookies on our website. However, if you would like to, you can change your settings at any time using the Change cookie settings link in the Special menu. |
Scope of business: Carrying out cargo railway transport within a domestic and/international communication, hiring locomotive traction for performing international cargo transport, maintenance and repair of rolling - stock (locomotives and wagons ), а s well as any other activity permitted by the law .
The Company holds a licence for carrying out railway transport services. It also holds a certificate of safety according to the requirements of certification of transport means maintenance.
Real estates : In the Company inventory there are registered 790 real estates located all over the territory of the country. The land has an area of 1 100 000 sq.m.
Machinery and equipment: The Company has 185 locomotives and 4800 goods wagons . The operation and the maintenance of the wagons and locomotives, is carried out in the so called railway repair shops and locomotive depots. The shops and the depots dispose of the technological equipment of repairing all wagon and locomotive series .
Net incomes :
2009 - 68 500 000 euro ;
2010 - 76 850 000 euro ;
2011 - 93 200 000 euro ;
2012 - 82 650 000 euro ;
2013 - 69 460 000 euro ;
06.2014 - 36 080 000 euro ;
Financial result :
2009 - loss - 13 040 000 euro ;
2010 - loss - 6 420 000 euro ;
2011- loss - 8 500 000 euro ;
2012 - loss - 5 430 000 euro ;
2013 - profit - 2 160 000 euro ;
*2014- loss – 6 000 000 euro ;
Average registered number of employees: 3 787 as to 30.06.2014
We seek a strategic investor who collectively meets the following requirements :
- a licence for carrying out railway transport services and/or other equivalent document according to legislation of the respective country, and
- a certificate of safety and/or other equivalent document according to legislation of the respective country;
We seek a financial investor who collectively meets the following requirements :
I . Financial indications
|
|
Statement |
Plan |
Statement |
+ - |
% of change |
||
|
|
6- months |
6- months |
6 months |
||||
|
Thousand euro |
2014. |
2014 |
2013 |
Statement/Plan |
Statement/Plan |
Statement/Plan |
Statement/Plan |
|
Incomes |
32 980 |
38 757 |
31 778 |
- 5 766 |
1 219 |
-15% |
4% |
|
Including incomes from sales |
32 990 |
38 757 |
31 778 |
- 5 766 |
1 219 |
-15% |
4% |
|
Operating expenses |
30 842 |
33 308 |
30 084 |
- 2 465 |
758 |
-7% |
3% |
|
EBITDA |
2 148 |
5 449 |
1 686 |
- 3 301 |
461 |
-61% |
27% |
|
Incomes from rolling -stock financing |
40 |
37 |
40 |
3 |
0 |
9% |
0% |
|
Expenses for amortizations |
5 724 |
5 723 |
5 665 |
0.5 |
70 |
0% |
1% |
|
Amortizations for fixed tangible assets financed by DB |
40 |
37 |
40 |
3 |
0 |
9% |
0% |
|
EBIT |
- 3 537 |
- 238 |
- 3 928 |
- 3 298 |
392 |
1388% |
-10% |
|
Other incomes ( sale of assets) |
202 |
184 |
|
18 |
395 |
10% |
|
|
Other expenses with single nature |
|
0 |
|
|
0 |
|
|
|
Financial incomes/expenses |
- 35 |
- 14 |
6 |
- 22 |
- 41 |
156% |
-684% |
|
Profit prior to taxation |
- 3 674 |
- 67 |
- 3 922 |
- 3 607 |
249 |
5370% |
-6% |
|
Taxes |
0 |
0 |
0 |
|
0 |
|
|
|
Net profit |
- 3 674 |
- 67 |
- 3 922 |
- 3 607 |
249 |
|
-6% |
|
Cash flow ( net profit + amortizations) |
2 050 |
5 657 |
1 732 |
- 3 606 |
318 |
-64% |
18% |
|
Profitability |
|
|
|
|
|
|
|
|
Net margin |
-11% |
0% |
-12% |
|
|
|
|
|
of the self-owned capital (EBIT/ self-owned capital |
-10% |
-1% |
-10% |
|
|
|
|
|
of the net assets ( EBIT/ net assets ) |
-9% |
-1% |
-10% |
|
|
|
|
|
reversibility of the assets ( incomes/fixed assets ) |
51% |
59% |
42% |
|
|
|
|
|
reversibility of fixed tangible assets ( incomes / fixed tangible assets ) |
51% |
60% |
42% |
|
|
|
|
|
Gearing |
|
|
|
|
|
|
|
|
debt/self-owned capital - financial gearing |
3% |
3% |
0% |
|
|
|
|
|
debt / assets |
1% |
1% |
0% |
|
|
|
|
|
Liquidity |
|
|
|
|
|
|
|
|
total liquidity |
0,52 |
0,55 |
0,43 |
|
|
|
|
|
quick liquidity |
0,36 |
0,37 |
0,28 |
|
|
|
|
|
absolute liquidity |
0,05 |
0,02 |
0,02 |
|
|
|
|
|
interests cover ( EBIT/ interests ) |
|
|
|
|
|
|
|
|
Others |
|
|
|
|
|
|
|
|
self-owned capital |
36 784 |
41 023 |
38 092 |
- 4 238 |
- 1 308 |
-10% |
-3% |
|
net assets |
37 872 |
42 111 |
38 092 |
- 4 238 |
- 219 |
-10% |
-1% |
|
assets |
93 940 |
94 136 |
102 649 |
- 196 |
- 8 709 |
0% |
-8% |
Incomes from sale for the first six months of 2014 compared to the same period of 2013 have increased with 1 220 thousand Euro. There have been reported 32 990 thousand Euro for the six months of 2014 at 31 770 thousand Euro for the same period of 2013 which represents a growth of 4%. This is due mainly to the increased amount of transports with 575 thousand tons.
The operating expenses for the six months of 2014 amount to 30 842 thousand Euro at reported for the same period of 2013 - 30 084 thousand Euro i.e. there have been reported an increase with 758 thousand Euro or 3% .
As a result of the higher incomes made and the reported expenses the Company completed the six months of 2014 with a negative financial result amounting to 3 674 thousand Euro improved with 249 thousand Euro compared to the respective period of the previous year.
EBITDA is 2 148 thousand Euro, improved with 461 thousand Euro compared to the statement for the same period of the previous year.
EBIT has reduced its negative amount from 3 928 thousand Euro for the previous year to 3 536 thousand Euro in the first six months of 2014 i.e. there has been reported an improvement with 392 thousand Euro.
The cash flow ( net profit + amortizations) for the six months of 2014 is 2 050 thousand Euro, which is 318 thousand Euro more compared to the same period of 2013 and 3 606 thousand Euro less than what has been planned.
The coefficient of total liquidity ( short term assets/ short term liabilities) has increased to 0,52 during the six months of 2014 at 0,43 during the same period of the previous year ( an improvement with 0,09 points ), i.e. The short term assets have increased more than the short term liabilities.
The coefficient of quick liquidity also has registered growth for the reviewed period with 0,08 points and compared to the plan - worsening with 0,01 points .
The self-owned capital has registered reduced amount during the six months of 2014 compared to the respective period of the previous year with 1 308 thousand Euro . This is due to the accrued loses from previous periods.
II. Amount indications
During the six months of 2014 there has been transported 4 490,89 thousand tons of cargo with 574,87 thousand tons of cargo more compared to the same period of the previous year.
strong
|
Indications |
Measure |
6 months |
Change for the six months compared to |
|||
|
2013 |
Plan |
2014 |
2013 |
plan |
||
|
CARGO TRANSPORT |
|
|
|
|
+ / - |
+ / - |
|
Cargo transport |
thousand tons |
3 916,00 |
4 910,00 |
4 490,90 |
574,90 |
(419,10) |
|
Average transport distance |
km |
208,04 |
205,91 |
198,12 |
(9,92) |
(7,79) |
|
Net tonkilometers |
million |
814,70 |
1 011,00 |
889,75 |
75,05 |
(121,25) |
|
Incomes – net |
euro |
29 713 640 |
36 526 343 |
31 254 841 |
1 544 201 |
( 5 268 502 ) |
|
Net income rate |
euro |
0,0 3647 |
0,0 3613 |
0,0 3513 |
(0,00 13 ) |
(0,001 0 ) |
|
LOADING -DISCHARGING ACTIVITY |
|
|
|
|
|
|
|
Incomes - net |
euro |
25 196 |
24 552 |
25 324 |
128 |
772 |
|
FORWARDING ACTIVITY |
|
|
|
|
|
|
|
Incomes - net |
euro |
14 858 |
63 427 |
17 606 |
2 747 |
( 45 821 ) |
|
OTHER INCOMES FROM OPERATIONAL ACTIVITY |
|
|
|
|
|
|
|
Incomes - net |
euro |
193 833 |
265 985 |
312 399 |
118 566 |
46 414 |
|
INCOMES |
euro |
29 947 526 |
36 880 307 |
31 613 170 |
1 665 217 |
( 5 267 137 ) |
|
|
|
|
|
|
|
|
Under type of cargo, the transported quantities are as follows:
|
Type of cargo |
6 months 2014 |
6 -те мес. 2013 г. |
2014/2013 |
|||||
|
thousand tons |
percentage |
million tonkm |
thousand tons |
percentage |
million tonkm |
thousand tons |
million tonkm |
|
|
Agricultural products and live animal |
46.85 |
1.0% |
9.24 |
94.70 |
2.4% |
25.45 |
-50% |
-64% |
|
Foods and fodders |
103.40 |
2.3% |
21.39 |
132.40 |
3.4% |
26.30 |
-22% |
-19% |
|
Solid mineral fuels |
2031.75 |
45.2% |
250.43 |
1281.00 |
32.7% |
102.55 |
59% |
144% |
|
Oil and oil products |
387.75 |
8.6% |
93.78 |
429.50 |
11.0% |
114.80 |
-10% |
-18% |
|
Ores and metal scrap |
453.85 |
10.1% |
122.95 |
412.10 |
10.5% |
111.30 |
10% |
10% |
|
Products for ferrous and non-ferrous metallurgy |
257.60 |
5.7% |
76.37 |
243.10 |
6.2% |
72.80 |
6% |
5% |
|
Processed and non-processed non-ore raw materials |
489.86 |
10.9% |
121.51 |
424.30 |
10.8% |
104.90 |
15% |
16% |
|
Fertilizers |
99.80 |
2.2% |
27.18 |
128.80 |
3.3% |
28.20 |
-23% |
-4% |
|
Chemical substances and products |
165.20 |
3.7% |
44.60 |
178.20 |
4.6% |
50.30 |
-7% |
-11% |
|
Machinery, transport means, factory-made products |
454.83 |
10.1% |
122.30 |
591.92 |
15.1% |
178.09 |
-23% |
-31% |
|
Total |
4490.89 |
100.0% |
889.75 |
3916.02 |
100.0% |
814.69 |
15% |
9% |
In the export and import there has registered an increase of 20,0% and 8,2% of the transported cargo respectively, but this cannot compensate the significant decrease of 43,6% in the transit transports.
|
International communication |
Transported cargo ( thousand tons ) |
Difference +/- |
% |
|||
|
6 months 2014 |
Percentage % |
6 months 2013 |
Percentage % |
2014 -2013 |
2014 /2013 |
|
|
International - export |
465,2 |
38,4% |
387,9 |
29,4% |
77,4 |
20,0% |
|
International - import |
466,9 |
38,5% |
431,4 |
32,8% |
35,6 |
8,2% |
|
Transit |
280,6 |
23,1% |
497,9 |
37,8% |
-217,3 |
-43,6% |
|
Total |
1 212,8 |
100,0% |
1 317,1 |
100,0% |
-104,4 |
-7,9% |
Number of employees
|
INDICATIONS |
|
Statement 6 months 2014 |
Plan 6 months 2014 |
Statement 6 months 201 3 |
+, - |
+, - |
|
Measure |
Statement/ Statement |
Statement/ Statement |
||||
|
|
col / col .5 |
col .3/ col .4 |
||||
|
Average registered number |
Number |
3 795 |
3 755 |
3 833 |
-38 |
40 |
|
Registered number on 30.06.2014. |
Number |
3 787 |
|
3 794 |
-7 |
|
|
Average registered number June 2014 |
Number |
3 771 |
3 730 |
3 790 |
-19 |
41 |
|
Average salary with benefits |
Euro |
|||||
|
Average salary without benefits |
Euro |
|||||
|
Cash for salary |
Thousand Euro |
9 656 |
9 394 |
8 986 |
670 |
262 |
|
Paid-off benefits at terminating the employment legal relation |
Thousand Euro |
372 |
104 |
219 |
150 |
266 |
|
Expenses for social security |
Thousand Euro |
2 717 |
2 913 |
2 342 |
380 |
- 195 |
width=
strong
strong
In the charts below there are shown the percentage of expenses under economic elements for the six months of 2014 and 2013
|
Structure of the expenses for the six month of 2013 |
Structure of the expenses for the six month of 2014 |
III. Balance Sheet
The data of the movement of assets and liabilities under balance sheet as tо 30. 06.201 4 shows:
|
ACCOUNTING BALANCE SHEET |
JANUARY – JUNE |
||
|
In thousand Euro |
Period under review |
31.12.2013 |
½ (%) |
|
Fixed assets |
65 004 |
70 206 |
-7% |
|
Short term assets including |
28 288 |
29 274 |
-3% |
|
Inventory |
8 110 |
8 687 |
-7% |
|
Short term claims |
17 341 |
18 453 |
-6% |
|
Cash |
2 838 |
2 133 |
33% |
|
Short term liabilities , including : |
56 067 |
58 197 |
-4% |
|
Short term debts |
55 058 |
57 148 |
-4% |
|
Operational capital |
- 27 779 |
- 28 923 |
-4% |
|
Leased capital |
37 225 |
41 283 |
-10% |
|
Long term liabilities |
1 088 |
1 088 |
0% |
|
Net amount of the assets |
36 136 |
40 195 |
-10% |
|
Profit ( Loss ) |
- 3 674 |
1 952 |
-188% |
|
Financial result from previous years |
- 45 294 |
- 47 137 |
-4% |
|
Reserves |
73 859 |
73 859 |
0% |
|
Fixed capital |
11 893 |
11 893 |
0% |
|
Self-owned capital |
36 784 |
40 567 |
-9% |
|
Claims under contractors |
Total amount |
Term of claims |
|||
|
30.06.2014 |
Up to 3 months |
Up to 6 months |
Up to 1 year |
More than 1 year |
|
|
** |
4 820 |
2 899 |
583 |
1 338 |
|
|
** |
1 177 |
850 |
326 |
|
|
|
** |
11 |
11 |
|
|
|
|
** |
204 |
204 |
|
|
|
|
** |
495 |
495 |
|
|
|
|
** |
135 |
135 |
|
|
|
|
** |
19 |
19 |
|
|
|
|
** |
92 |
92 |
|
|
|
|
** |
140 |
140 |
|
|
|
|
National Police Office |
206 |
9 |
33 |
4 |
160 |
|
Foreign railway administrations |
1 242 |
316 |
193 |
151 |
582 |
|
Including ** |
333 |
|
|
|
333 |
|
Republic ** |
300 |
- 2 |
|
4 |
298 |
|
Others |
3 900 |
3 168 |
462 |
104 |
164 |
|
Total amount - in thousand Euro |
12 439 |
8 338 |
1 600 |
1 597 |
905 |
The total amount of the short term debts as per balance sheet is 55 058 thousand Euro, including the major ones from these are to:
|
Debts to contactors |
Total amount |
Term of debts |
|||
|
30.06.2014 |
Up to 3 months |
Up to 6 months |
Up to 1 year |
More than 1 year |
|
|
Infrastructural fees |
28 142 |
2 945 |
396 |
15 |
24 785 |
|
For security and safety |
130 |
130 |
|
|
|
|
Autorepair yards |
77 |
77 |
|
|
|
|
Electricity supply |
30 |
30 |
|
|
|
|
Railway repair yard |
25 |
|
|
|
25 |
|
Fuels |
1 308 |
1 308 |
|
|
|
|
Foreign railway administrations |
5 830 |
864 |
565 |
535 |
3 866 |
|
** |
405 |
36 |
54 |
|
116 |
|
** |
459 |
95 |
178 |
186 |
|
|
** |
689 |
3 |
- 10 |
10 |
687 |
|
** |
688 |
23 |
4 |
33 |
629 |
|
** |
221 |
|
|
|
221 |
|
Others |
217 |
183 |
- 1 |
9 |
25 |
|
Total amount – in thousand Euro |
32 207 |
4 423 |
684 |
298 |
26 801 |
|
ПОКАЗАТЕЛИ |
|
Отчет |
План |
Отчет |
+, - |
+, - |
|
Мера |
6-ти мес. |
6-ти мес. |
6-ти мес. |
отчет/отчет |
отчет/план |
|
|
|
2014 г. |
2014 г. |
2013 г. |
к.3/к.5 |
к.3/к.4 |
|
|
Средняя численность |
Чел. |
3 795 |
3 755 |
3 833 |
-38 |
40 |
|
Количество сотрудников к 30.06.2014 г. |
чел. |
3 787 |
3 794 |
-7 |
|
|
|
Средняя численность м.Июнь 2014 г. |
чел. |
3 771 |
3 730 |
3 790 |
-19 |
41 |
|
Средняя заработная плата с льготами |
euro. |
- |
- |
- |
- |
- |
|
Средняя заработная плата без льгот |
euro. |
- |
- |
- |
- |
- |
|
Заработная плата |
тыс. euro. |
9 656 |
9 394 |
8 986 |
670 |
262 |
|
Выплаты льгот после прекращения трудового правоотношения |
тыс. euro. |
372 |
104 |
219 |
150 |
266 |
|
Расходы на социальное обеспечение |
тыс. euro |
2 717 |
2 913 |
2 342 |
380 |
-195 |
III. Баланс
Данные о движении активов и пассивов согласно баланса на 30/06/2014, показывают:
|
БУХГАЛТЕРСКИЙ БАЛАНС |
ЯНВАРЬ – ИЮНЬ |
||
|
тыс. euro |
отчетный период |
31.12.2013 |
½ (%) |
|
Основные средства |
65 004 |
70 206 |
-7% |
|
Краткосрочные активы, в т.ч.: |
28 288 |
29 274 |
-3% |
|
Материальные запасы |
8 110 |
8 687 |
-7% |
|
Краткосрочная задолженность |
17 341 |
18 453 |
-6% |
|
Денежные средства |
2 838 |
2 133 |
33% |
|
Краткосрочные пассивы, в т.ч.: |
56 067 |
58 197 |
-4% |
|
Краткосрочные обязательства |
55 058 |
57 148 |
-4% |
|
Оборотный капитал |
-27 779 |
-28 923 |
-4% |
|
Занятый капитал |
37 225 |
41 283 |
-10% |
|
Долгосрочные пассивы |
1 088 |
1 088 |
0% |
|
Чистая стоимость активов |
36 136 |
40 195 |
-10% |
|
Прибыль ( убыток) |
-3 674 |
1 952 |
-188% |
|
Финансовый результат предыдущих лет |
-45 294 |
-47 137 |
-4% |
|
Резервы |
73 859 |
73 859 |
0% |
|
Основной капитал |
11 893 |
11 893 |
0% |
|
Капитал Компании |
36 784 |
40 567 |
-9% |
IV. Задолженность
|
Задолженность по контрагентам |
Общий размер |
Возраст задолженности |
|||
|
30.06.2014 г. |
до 3 мес. |
до 6 мес. |
до 1 года |
свыше 1 года |
|
|
*** |
4 820 |
2 899 |
583 |
1 338 |
|
|
*** |
1 177 |
850 |
326 |
|
|
|
*** |
11 |
11 |
|
||
|
*** |
204 |
204 |
|
||
|
*** |
495 |
495 |
|
||
|
*** |
135 |
135 |
|
||
|
*** |
19 |
19 |
|
||
|
*** |
92 |
92 |
|
||
|
*** |
140 |
140 |
|
||
|
* |
206 |
9 |
33 |
4 |
160 |
|
Чужие ж.д. администрации |
1 242 |
316 |
193 |
151 |
582 |
|
в т.ч. И* |
333 |
333 |
|||
|
Р С* |
300 |
-2 |
4 |
298 |
|
|
Другие |
3 900 |
3 168 |
462 |
104 |
164 |
|
Общая сумма - в тыс. euro |
12 439 |
8 338 |
1 600 |
1 597 |
905 |
V. Обязательства
Общая сумма краткосрочных обязательств согласно баланса 55 058 тыс. euro, в т.ч. более крупные из них относятся к:
|
Обязательства по контрагентам |
Общий размер |
Возраст обязательства |
|||
|
30.06.2014 г. |
до 3 мес. |
до 6 мес. |
до 1 года |
свыше 1 года |
|
|
Плата за инфраструктуру |
28 142 |
2 945 |
394 |
15 |
24 785 |
|
Охрана и безопасность |
130 |
130 |
|
||
|
Автомобильно-ремонтный завод |
39 |
39 |
|
||
|
Эл. снабжение |
15 |
15 |
|
||
|
Вагоноремонтный завод |
13 |
13 |
|||
|
Топлива |
669 |
669 |
|
||
|
Чужие ж.д. администрации |
2 982 |
442 |
289 |
273 |
1 977 |
|
в т.ч. Ч* |
207 |
36 |
54 |
116 |
|
|
А* |
459 |
95 |
178 |
186 |
|
|
Х* |
689 |
3 |
-10 |
10 |
687 |
|
П* |
688 |
23 |
4 |
33 |
629 |
|
И* |
221 |
221 |
|||
|
Другие |
217 |
183 |
-1 |
9 |
25 |
|
Общая сумма - в тыс. euro |
32 207 |
4 423 |
634 |
298 |
26 801 |
width=