NEW! Investment Companies Centre

Engel East Europe N.V. (EEE)

Sector:

Real Estate

Index:

FTSE AIM All-Share

Market Cap

£19.75m

Change Today

Price Unchanged0.000p ()

Share Price

22.50p

Interim Results

RNS Number : 9015B
Engel East Europe N.V.
22 August 2008
 








Engel East Europe N.V


Interim results for the 6 months period ended 30 June 2008


Friday 22 August 2008 - Engel East Europe N.V. ('Engel' or 'the Company') the AIM-listed Central and Eastern European property developer (EEE:L), today announces unaudited results for the 6 months period ended 30 June 2008.


Financial summary


Figures in €'000

6 months period ended

30 June 2008

6 months period ended

30 June 2007

Year 

ended

31 Dec 2007

 


Restated

Restated





Net assets 

45,597

48,761

44,813

NAV/share (€)

0.02

0.14

0.54

Revenues 

8,171

6,900

16,396

Revaluation of an investment property

3,040

-

2,295

Gross Profit

4,686

1,538

3,157

Operating profit/(loss)

2,579

122

(2,106)

Net financing costs

1,697

1,041

2,037

Profit (loss) before tax

886

(935)

(4,170)

Profit (loss) after tax

218

(1,196)

(4,763)

Earnings (losses) per share (€)

0.002

(0.014)

(0.054)


 



Sam Salman, Chairman, said:


"Over the next 12 to 16 months, as we accelerate our construction programme and continue to focus on high-end residential and commercial opportunities, we expect to be able to achieve growth in both total profits and net asset values."







Enquiries:


Engel East Europe N.V.


Sam Salman

Tel: +1 (646) 214 2000

Samuel Hibel

Tel: +972 (9) 970 7004



Libertas Capital Corporate Finance Limited

Tel: +44 (0) 20 7569 9650

Sandy Jamieson




Bankside Consultants

Tel: +44 (0) 20 7367 8888

Simon Bloomfield, Steve Liebmann or Andy Harris








Overview


During the first half of 2008, the economies of Central and Eastern Europe have on average continued to achieve solid GDP growth and the long-term trend for new properties in the Company's markets remains strong.  


However, following the global impact of the credit crunch, local banks have restricted their construction lending and the availability of mortgage finance has slowed down. This has had a negative impact on the overall pace of commercial and residential property development in the region, particularly in Poland and Romania. In Bulgaria, the failure of the economy to meet EU targets has caused both multilateral agencies and investors to re-allocate their funds to other countries.  


Nevertheless, we continue to see opportunities to generate attractive returns for shareholders. For example, in Serbia, where there is a pro-business government and we have Marina Dorcol, a substantial mixed-use project in Belgrade, a strong flow of capital into the economy continues. Similarly, in the Czech Republic, where we have a number of projects with our joint venture partner, Heitman, investor confidence remains high.


During the 6 months period ended 30 June 2008, we increased revenues by 18 per cent comparing the same period in 2007, mainly reflecting sales of units completed in HungaryThe gross margin was increased from 22 per cent to 26 per cent.  Additionally, there was a €3 million increase in fair value of investment properties for the period, mainly attributable to Wilanow II commercial and retail development in Warsaw announced on 18 March 2008. Profit before tax for the period was €0.9 million compared to a loss of €0.9 million for the same period in 2007.


As announced on 18 March 2008, during the period we completed a comprehensive strategic, business and financial review of the Company and the management team is actively seeking to resolve the remaining legacy issues.  The essential part is the decision to sell the Company's assets in Canada which have a book value of approximately Can $16 million (the company's share in this value is 20 per cent). Whilst the litigation relating to the Company's assets in Canada announced on 11 April 2008 continues, it is not possible to determine when, and at what price, the disposal of the entire portfolio might proceed.  


A key priority is to ensure that we are focusing management and financial resources on projects that will generate attractive returns for shareholders. As announced on 23 July 2008, we decided not to proceed with the Gorna Banya project to develop 430 residential units in SofiaBulgaria. The process of reviewing the prospects of all our projects is a continuous one and may a result in further decisions not to proceed.


The company estimates that during 2008 about 800 units will be taken to profit, of which 170 were taken during the 6 months period ended 30 June 2008.  The company estimates that during 2009 about 640 units will be taken to profit.



Outlook


Over the next 12 to 18 months, as we accelerate our construction programme and continue to focus on high-end residential and commercial opportunities, we expect to be able to achieve growth in both total profits and net asset values.


  Financial commentary


As announced on 8 May 2008, following a review of the accounting policies relating to joint ventures, revenues for 2007 and 2006 and been adjusted to correct the over-statement of revenues for those years. 


Total revenues for the 6 months period ended 30 June 2008 was €8.2 million, 19 per cent increase on the €6.9 million in the same period in 2007. This mainly reflected the sale of 166 units of the Sun Palace project with Heitman, in BudapestHungary, during the period.


The gross profit for the period was €4.7 million which result from: 

  • €2.1 million from selling of housing units (26 per cent gross margin), compared to €1.5 million (22 per cent) for the same period in 2007; 

  • €3.0 million increase in fair value of investment propertyof which €2.6 million related to Wilanow II commercial and retail development in Warsaw; and

  • €0.4 million loss from write-down of inventory.


The total write-down of inventory for the 6 months period ended 30 June 2008 was €0.4 million, which resulted from the ending of negotiations in respect of the MOU announced on 21 June 2007, for a project in Romania (approximately 0.2 million), and the announcement on 23 July 2008 of the decision not to proceed with the Gorna Banya project in Sofia, Bulgaria  (approximately 0.2 million).


Selling, general and administrative expenses for the period were €2.1 million compared to €1.4 million for the same period in 2007. The increase is mainly due to a provision of €0.3 million regarding the legal claim in Hungary and an increase of €0.3 million in the advertising and professional services expenses compared to the same period in 2007. This increase resulted from the progress in the maturity of some of company's projects.


Operating profit, including the increase in fair value in investment property, was €2.million compared to €0.1 million for the same period in 2007.


Net financing costs of €1.million for the period compared to €1 million for the same period in 2007, reflect an increase in bank borrowing to fund the purchase of the Wilanow II project, the investment in the Marina project in Belgrade and the construction of certain projects mainly in the Czech Republic and Hungary.


Profit before tax for the period was €0.8 million compared to a €0.9 million loss for the same period of 2007.


Inventories at 30 June 2008 were €85.1 million, up from €60.1 million at 30 June 2007 and €71.1 million at 31 December 2007. This followed construction of units at the Gyor project (with Heitman) in BudapestHungary, Zar Boris project in SofiaBulgaria, and Safranka and Vokovice projects (with Heitman) in PragueCzech Republic.


Net bank debt (liabilities to the banks offset by restricted bank deposits and cash in escrow) was €46 million at 30 June 2008 compared to €32 million at 31 December 2007. 


  

UNAUDITED CONSOLIDATED PROFIT AND LOSS ACCOUNT


FOR THE 6 MONTHS PERIOD ENDED 30 JUNE 2008



For the six months period ended 30 June

For the year ended 31 December


2008

 

2007

Restated

2007

Restated


Thousands Euro





Revenues

8,171 

6,900 

16,396

Change in fair value of investment property

3,040 

-  

2,295  

Write down of inventory

(441)

-  

(3,858)  

Cost of revenues

(6,084)

(5,362)

(11,676)





Gross profit

4,686 

1,538 

3,157





Selling, general and administrative expenses

(2,107)

(1,416)

(5,263)

Operating profit (loss)

2,579 

122 

(2,106) 





Foreign exchange gains

483 

574 

(1,489) 

Financial income 

413 

393 

2,761 

Financial expenses

(2,593)

(2,008)

(3,309)

Net finance expenses

(1,697)

(1,041)

(2,037)





Share in profit (loss) of associate

(16)

(27)

Profit (loss) before tax

886

(935)

(4,170)





Income taxes 

668 

261 

593





Profit (loss) for the period

218 

(1,196)

(4,763)






  

UNAUDITED CONSOLIDATED BALANCE SHEET

AT 30 JUNE 2008




30 June

30 June

31 December

 

2008


2007

Restated

2007 

Restated


Thousands Euro

ASSETS




Current assets




Cash and cash equivalents

9,268 

12,560

11,030 

Restricted bank deposits and cash in escrow 

10,724 

14,044

12,287 

Trade accounts receivable

1,436 

1,821

1,117 

Prepayments and other accounts

5,368 

3,799

2,998 

Loans to related parties and other

6,433 

3,405

8,064 

Inventories of housing units

85,116 

60,119

71,120 

Total current assets

118,345 

95,748

106,616 

Non-current assets




Investment property

37,207 

23,792

27,936 

Property and equipment

245 

387 

414 

Deferred tax assets

1,639 

1,301

1,425  

Investment in associate

28 

39 

24 

Total non-current assets

39,119 

25,519

29,799

Total assets

157,464 

121,267

136,415 

LIABILITIES AND SHAREHOLDERS' EQUITY




Current liabilities




Interest-bearing loans from banks

57,002 

23,647

43,979 

Current portion of finance lease liability

715 

5,513 

1,634 

Loans and amounts due to related parties and other

5,354 

7,601

4,749 

Trade accounts payable

8,972 

6,531

7,204 

Other liabilities

20,195 

13,046

16,603 

Provisions

1,383 

-

1,079 

Income tax payable

740 

320 

335

Total current liabilities

94,361 

56,658

75,583 

Non-current liabilities




Finance lease liability

15,902 

14,064

14,549 

Deferred tax liabilities

1,604 

1,784

1,470 

Total non-current liabilities

17,506 

15,848

16,019 

Equity




Share capital

878 

878 

878 

Share premium

39,298 

39,298 

39,298 

Capital reserves

(229)

(322)

(328)

Retained earnings

4,860 

8,200

4,579 

Accumulated translation adjustment

616 

524 

149 

Equity attributable to equity holders of the parent

45,423 

45,578

44,576 

Minority interest

  174 

  183 

  237 

Total equity

45,597 

48,761

44,813 

Total liabilities and equity

157,464 

121,267

136,415 


UNAUDITED CONSOLIDATED CASH FLOW STATEMENT


FOR THE 6 MONTHS ENDED 30 JUNE 2008



 For the six months period ended 30 June

 

2008

2007


Thousands Euro

Cash flows from operating activities

 

 

Net profit (loss) for the period

   218 

  (1,196)

Adjustments for:



Depreciation 

  62

  50 

Gain from sale of fixed assets

(10)

-

Net finance expenses

  1,697 

  1,041 

Income taxes

   668 

  261 

Company's share of losses (profits) of associate

  (4)

   16 

Gain from sale of subsidiaries

  -  

  (53)

Share based payment

   99 

  4 

Change in fair value of investment property

  (3,040)

  -  

Write-down of inventory

441

-

Increase in inventory

  (15,031)

  (14,572)

Increase in trade accounts receivable

  (307)

  (627)

Increase in other accounts receivable

  (2,690)

  (1,958)

Increase in trade accounts payable

  1,693 

  3,966 

Increase in other accounts payable

   5,840 

  1,298 

Cash from (used in) operations:



Interest received

  254 

  341 

Interest paid

  (873)

  (241)

Income taxes paid

  (685)

  (541)

Net cash used in operating activities

  (11,668)

  (12,211)




Cash flows from investing activities



Acquisition of property and equipment

-

  (98)

Proceeds from selling fixed assets

117

-

Disposal of subsidiaries

  -  

  4,472 

Acquisition of investment property

  (4,356)

  -  

Short term loans granted to related parties and other

  (931)

  (1,142)

Short term loans repaid by related parties and other

  2,673 

  93 

Restricted cash

  1,691 

  (7,491)

Net cash used in investing activities

  (806)

  (4,166)

 



Cash flows from financing activities



Short term loans received from banks 

  18,998 

  13,908 

Short term loans repaid to banks 

  (8,388)

  (786)

Short term loans received from related parties 

  1,202 

  2,013 

Short term loans repaid to related parties 

  (139)

  (3,089)

Payment of finance lease liability

  (1,075)

  (125)

Net cash from financing activities

   10,598 

  11,921 




Net decrease in cash and cash equivalents

  (1,876)

  (4,456)

Effect of exchange rate fluctuations on cash held

   114 

  239 

Cash and cash equivalents at 1 January

  11,030 

  16,777 

Cash and cash equivalents at 30 June

  9,268 

  12,560 



Notes

 

 

1.                    Reporting entity
            
                          Engel East Europe N.V. (the “Company”) is a company domiciled in The Netherlands. The condensed consolidated interim financial statements of the Company as at 30 June 2008 and for the six month period then ended comprise the Company and its subsidiaries (together referred to as the “Group”) and the Group’s interests in associates and jointly controlled entities.
 
The consolidated financial statements of the Group as at and for the year ended 31 December 2007 are available upon request from the Company’s registered office at Rapenburgerstraat 204, 1011MN Amsterdam, The Netherlands or at www.engel-ee.com.
 
 
2.                    Significant accounting policies
 
The accounting policies applied by the Group in these condensed consolidated financial statements are the same as those applied by the Group in its consolidated financial statements as at and for the year ended 31 December 2007.
 
 
3.                    Restatement
 
On 29 December 2005 the Company and Enman entered into a series of agreements with HEPP III, whereby HEPP III subscribed for shares of Enman constituting 50% of its outstanding share capital.
 
According to the agreements, distributions by Enman will be made to the HEPP III and the Company, on a progressive basis, in a manner that the Company's share of such distributions may vary in the range of 40% to 70%, depending upon the rate of return achieved by Enman.
 
In the financial statements of years 2006 and 2007 the proportional consolidation of Enman was calculated using an ownership interest 50% which is the legal ownership of the Company and the Company’s expected share in the future distributions under these agreements.
 
At the end of March 2008, the Company reviewed its accounting policy related to the Company's share in Enman and decided to adopt a layer method for the proportional consolidation. Under the revised method, the Company uses the minimumpercentage of distributions that it would be entitled to receive rather than the expected share of future distributions. The result of this change is a retroactive decrease of its share in Enman from 50% to 40% in the financial statements for the years 2006 and 2007.
 

The Company has also reclassified deferred tax assets and liabilities in the amount of EUR 1,425 thousands and EUR 1,301 thousands in 31 December 2007 and 30 June 2007, respectively.

 

    Additional information:


31 December 2007


As reported

As restated

 

Thousands Euro

Total current assets

110,863

106,616

Total non-current assets

28,374

 29,799

Total current liabilities

(77,507)

(75,583)

Total non-current liabilities

(14,689)

 (16,019)

Share capital

(878)

(878)

Share premium

(39,298)

(39,298)

Capital reserves

328

328

Retained earnings

(6,745)

(4,579)

Accumulated translation adjustment

(211)

(149)

Minority interest

(237)

(237)


  


30 June 2007


As reported

As restated

 

Thousands Euro

Total current assets

99,508

95,748

Total non-current assets

24,218

25,519

Total current liabilities

(57,992)

(56,658)

Total non-current liabilities

(14,676)

(15,848)

Share capital

(878)

(878)

Share premium

(39,298)

(39,298)

Capital reserves

322

322

Retained earnings

(10,451)

(8,200)

Accumulated translation adjustment

(570)

(524)

Minority interest

(183)

(183)




For the six month period ended 30 June 2007


As reported

As restated


Thousands Euro

Revenues

7,292

6,900

Cost of revenues

(5,205)

  (5,362)

Selling, general and administrative expenses

(1,738)

 (1,416)

Finance expenses

(998)

(1,041)

Income tax expenses

300

261

Basic and diluted losses per share (Euro)

(0.011)

(0.014)



 


4.    Segment reporting




For the six month period ended 30 June


Residential

Commercial

Consolidated 


2008

 

2007

Restated

2008

 

2007

Restated

2008

 

2007

Restated


Thousands Euro

Segment revenues

8,167

6,900

3,044

  -  

11,211

6,900

Segment results

(438)

   122

3,017

-

2,579

   122