bompani audit | 00153 ROMA Piazza Albania, 10 Tel. 06 57284302 Fax 06 57250015 e-mail: roma@bompaniaudit.com www.bompaniaudit.com Officio Certificate
|
To the Sole Director of
Conte Rosso & Partners S.r.l. (formerly All Real Estate S.r.l.)
Rome (Italy)
We have audited the accompanying consolidated balance sheets of Conte Rosso & Partners S.r.l. (formerly All Real Estate S.r.l.), an Italian corporation, expressed in euros as of December 31, 2009, 2010 and 2011 and the related consolidated statements of operations, changes in stockholders' equity, and cash flows for each of the three years then ended. These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control over financial reporting. Accordingly, we express no such opinion. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Conte Rosso & Partners S.r.l. (formerly All Real Estate S.r.l.) as of December 31, 2009, 2010 and 2011 and the results of its operations and its cash flows for each of the three years then ended in conformity with accounting principles generally accepted in the United States of America.
| | BOMPANI AUDIT S.r.l. |
| | |
| | /s/ Remo Simonetti |
| | Remo Simonetti |
| | (partner) |
Rome, August 2, 2012
bompani audit s.r.l.
Societa di revisione ed organizzazione cantabile
Iscritta all'Albo Consob e al Registro dei Revisori Contabili, associata Assirevi
Capitale Sac ale € 52.000,00 - Codice Fiscale e Partiia IVA 01683920480 - Reg. Soc. Trib. di Firenze 28874 - REA 287285
Roma, Milano, Firenze, Torino e Viareggio
Member Firm di Kreston International
organizzazione internazionale di societa di revisione e studi professionali indipendenti
presente in 92 paesi con 602 uffici ed una strutiura di circa 20.000 persona
Preliminary Note:
The financial statements of Conte Rosso & Partners S.R.L. have been prepared in euros. The euro per dollar exchange rate on June 30, 2012, December 31, 2011, 2010 and 2009 was approximately 1.2590, 1.2939, 1.3362, and 1.4406 respectively. The average exchange rate for the sixth month period ended June 30, 2012, the year ended December 31, 2011, 2010 and 2009 was approximately 1.297, 1.3917, 1.3257 and 1.3984 respectively. The pro-forma financial information has been prepared in US$, with a euro to dollar exchange rate of 1.2590.
CONTE ROSSO & PARTNERS S.R.L. GROUP
CONSOLIDATED BALANCE SHEET
€/000
| | | | 30-06-12 | | | 30-06-11 | |
| | Notes | | US GAAP Statement (Unaudited) | | | US GAAP Statement (Unaudited) | |
ASSETS | | | | | | | | | | |
CURRENT ASSETS | | | | | | | | | | |
Cash and cash equivalents | | | | | 1.286 | | | | 760 | |
Net trade and other receivables | | | | | 10.112 | | | | 7.768 | |
Trade receivables | | | | | 10.988 | | | | 6.495 | |
Other receivables | | | | | 2.244 | | | | 1.476 | |
Trade and other receivables total | | | | | 13.232 | | | | 7.971 | |
Less allowance for doubtful accounts | | 1 | | | (3.120 | ) | | | (203 | ) |
Related parties receivables | | 2 | | | 1.930 | | | | 2.910 | |
Tax receivables | | | | | 3.099 | | | | 4.462 | |
Advance payment on purchase and other current assets | | 3 | | | 2.000 | | | | 6.485 | |
Advance payment on purchase of properties | | | | | 1.850 | | | | 6.450 | |
Current maturity of deferred tax assets, net | | | | | | | | | | |
Other current assets | | | | | 150 | | | | 35 | |
Available-for-sale assets | | | | | 2.428 | | | | 8.363 | |
Marketable debt securities | | 4 | | | | | | | | |
Real estate held for resale | | 5 | | | 2.428 | | | | 8.363 | |
Investment in associates | | 6 | | | | | | | | |
Total current assets | | | | | 20.855 | | | | 30.748 | |
| | | | | | | | | | |
NON-CURRENT ASSETS | | | | | | | | | | |
Investment in other companies | | 7 | | | 387 | | | | 395 | |
| | | | | | | | | | |
Net properties, plant and equipment | | 8 | | | 91.098 | | | | 94.645 | |
Properties, plant and equipment | | | | | 112.457 | | | | 113.889 | |
Less accumulated depreciation | | | | | (21.359 | ) | | | (19.244 | ) |
Goodwill | | 9 | | | 1.565 | | | | 1.565 | |
Net other intangible assets | | 10 | | | 1.405 | | | | 1.466 | |
Other intangible assets | | | | | 1.544 | | | | 1.533 | |
Less accumulated amortization | | | | | (139 | ) | | | (67 | ) |
Other non-current assets | | | | | 9.144 | | | | 4.903 | |
Related parties non-current loans | | 2 | | | 2.547 | | | | | |
Other financial assets | | 11 | | | 254 | | | | 255 | |
Deferred tax assets | | | | | | | | | | |
Accruals and deferred costs | | | | | 274 | | | | 169 | |
Other non-current receivables | | 12 | | | 6.069 | | | | 4.479 | |
Total non-current assets | | | | | 103.599 | | | | 102.974 | |
Total assets | | | | | 124.454 | | | | 133.722 | |
CONTE ROSSO & PARTNERS S.R.L. GROUP
CONSOLIDATED BALANCE SHEET
€/000
| | | | 30-06-12 | | | 30-06-11 | |
| | Notes | | US GAAP Statement (Unaudited) | | | US GAAP Statement (Unaudited) | |
LIABILITIES and EQUITY | | | | | | | | | | |
CURRENT LIABILITIES | | | | | | | | | | |
Bank overdrafts | | 13 | | | 10.605 | | | | 12.524 | |
Current maturities of long term loans | | 13 | | | 11.386 | | | | 15.281 | |
Trade payables | | | | | 7.116 | | | | 9.255 | |
Related parties payables | | 2 | | | 257 | | | | 865 | |
Tax payables | | | | | 2.326 | | | | 1.205 | |
Other current liabilities | | | | | 11.241 | | | | 18.667 | |
Other payables | | | | | 9.992 | | | | 10.603 | |
Accruals and deferred income | | | | | 599 | | | | 204 | |
Other current liabilities | | | | | 650 | | | | 7.860 | |
Total current liabilities | | | | | 42.931 | | | | 57.797 | |
| | | | | | | | | | |
NON-CURRENT LIABILITIES | | | | | | | | | | |
Long term loans | | 13 | | | 47.077 | | | | 49.227 | |
Shareholder’s loans | | 14 | | | 2.644 | | | | 24.545 | |
Severance indemnity fund | | | | | 19 | | | | 19 | |
Other non-current liabilities | | | | | 300 | | | | 154 | |
Other provisions | | | | | 284 | | | | 117 | |
Deferred tax liabilities | | | | | 10 | | | | 34 | |
Other non-current payables | | | | | 6 | | | | 3 | |
Total non-current liabilities | | | | | 50.040 | | | | 73.944 | |
Total liabilities | | | | | 92.971 | | | | 131.741 | |
| | | | | | | | | | |
EQUITY | | | | | | | | | | |
Common shares | | | | | 98 | | | | 98 | |
Reserves | | | | | 3.385 | | | | 906 | |
Retained earnings / (Accumulated loss) | | | | | 27.286 | | | | 3.373 | |
Net comprehensive loss of period | | | | | (1.396 | ) | | | (2.687 | ) |
Equity attributable to owners of Conte Rosso & Partners S.r.l. | | | | | 29.373 | | | | 1.690 | |
| | | | | | | | | | |
NON-CONTROLLING INTERESTS IN THE CONSOLIDATED SUBSIDIARIES | | | | | 2.110 | | | | 291 | |
| | | | | | | | | | |
Total liabilities, equity and non-controlling interests | | | | | 124.454 | | | | 133.722 | |
CONTE ROSSO & PARTNERS S.R.L. GROUP
CONSOLIDATED STATEMENTS OF OPERATIONS
€/000
| | 30-06-12 | | | 30-06-11 | |
| | US GAAP Statement (Unaudited) | | | US GAAP Statement (Unaudited) | |
Revenue from operations | | | 3.003 | | | | 1.517 | |
Operating costs and expenses | | | | | | | | |
Operating costs | | | (981 | ) | | | (1.280 | ) |
Administrative and other costs | | | (494 | ) | | | (2.635 | ) |
EBITDA | | | 1.528 | | | | (2.398 | ) |
| | | | | | | | |
Amortization and depreciation | | | (1.312 | ) | | | (1.386 | ) |
Interest expenses | | | (1.688 | ) | | | (1.683 | ) |
Operating Loss | | | (1.472 | ) | | | (5.467 | ) |
Other income / (loss) | | | | | | | | |
Interest income/(loss) | | | (10 | ) | | | 1 | |
Other income/(loss) | | | | | | | 2.563 | |
Total other income / (loss) | | | (10 | ) | | | 2.564 | |
Loss from continuing operations, before income taxes | | | (1.482 | ) | | | (2.903 | ) |
Income taxes | | | (76 | ) | | | (77 | ) |
Net loss for the year | | | (1.559 | ) | | | (2.980 | ) |
| | | | | | | | |
STATEMENT OF COMPREHENSIVE LOSS | | | | | | | | |
€/000 | | | | | | | | |
Net loss for the year | | | (1.559 | ) | | | (2.980 | ) |
| | | | | | | | |
Total comprehensive loss for the year | | | (1.559 | ) | | | (2.980 | ) |
- Net loss attributable to owners of Conte Rosso & Partners S.r.l. | | | (1.395 | ) | | | (2.686 | ) |
- Net loss attributable to non-controlling interests in the consolidated subsidiaries | | | (164 | ) | | | (294 | ) |
CONTE ROSSO & PARTNERS S.R.L. GROUP
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS EQUITY
€/000 | | Common shares | | | Reserves | | | Retained earnings/ (accumulated loss) | | | Net comprehensive loss of period | | | Equity attributable to non- controlling Interests | | | TOTAL EQUITY | |
Total equity at December 31, 2010 (*) | | | 98 | | | | 1.184 | | | | 5.095 | | | | (3.324 | ) | | | 342 | | | | 3.395 | |
Loss allocation | | | | | | | | | | | (3.324 | ) | | | (3.324 | ) | | | | | | | | |
Total comprehensive loss for the year | | | | | | | | | | | | | | | (2.687 | ) | | | (294 | ) | | | (2.981 | ) |
Transactions with owners | | | | | | | | | | | | | | | | | | | | | | | | |
Changes in partnerships | | | | | | | | | | | 1.324 | | | | | | | | 242 | | | | 1.566 | |
Reserve write-off to cover losses | | | | | | | (278 | ) | | | 278 | | | | | | | | | | | | | |
Total transactions with owners | | | | | | | (278 | ) | | | 1.602 | | | | | | | | 242 | | | | 1.566 | |
Total equity at June 30, 2011 (**) | | | 98 | | | | 906 | | | | 3.373 | | | | (2.687 | ) | | | 291 | | | | 1.980 | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Total equity at December 31, 2011 (*) | | | 98 | | | | 3.405 | | | | 24.998 | | | | (2.964 | ) | | | 41 | | | | 25.577 | |
Loss allocation | | | | | | | | | | | (2.964 | ) | | | 2.964 | | | | | | | | | |
Total comprehensive loss for the year | | | | | | | | | | | | | | | (1.396 | ) | | | (164 | ) | | | (1.560 | ) |
Transactions with owners | | | | | | | | | | | | | | | | | | | | | | | | |
Reserve write-off to cover losses | | | | | | | (20 | ) | | | 20 | | | | | | | | | | | | | |
Changes in partnerships | | | | | | | | | | | 746 | | | | | | | | 1.314 | | | | 2.060 | |
Spin-off reserve | | | | | | | | | | | 4.487 | | | | | | | | 499 | | | | 4.985 | |
Additional paid-in capital | | | | | | | | | | | | | | | | | | | 421 | | | | 421 | |
Total transactions with owners | | | | | | | (20 | ) | | | 5.253 | | | | | | | | 2.233 | | | | 7.466 | |
Total equity at June 30, 2012 (**) | | | 98 | | | | 3.385 | | | | 27.286 | | | | (1.396 | ) | | | 2.110 | | | | 31.483 | |
(*) Audited
(**) Unaudited
CONTE ROSSO & PARTNERS S.R.L. GROUP
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS OF CONTE ROSSE & PARTNERS S.R.L. AND SOUTHERN STATE SIGN COMPANY – SIX MONTHS PERIOD ENDED JUNE 30, 2012
€/000
| | 30-06-12 | | | 30-06-12 | | | 30-06-12 | | | 30-06-12 | |
| | CONTE ROSSO & PARTNERS S.R.L. GROUP | | | SOUTHERN STATE SIGN COMPANY | | | Pro-forma adjustments | | | COMBINED PRO-FORMA | |
Revenue from operations | | | 3.895 | | | | | | | | | | | | 3.895 | |
Operating costs and expenses | | | | | | | | | | | | | | | | |
Operating costs | | | (1.272 | ) | | | (196 | ) | | | | | | | (1.468 | ) |
Administrative and other costs | | | (640 | ) | | | (46 | ) | | | | �� | | | (686 | ) |
EBITDA | | | 1.982 | | | | (242 | ) | | | | | | | 1.740 | |
| | | | | | | | | | | | | | | | |
Amortization and depreciation | | | (1.701 | ) | | | | | | | | | | | (1.701 | ) |
Interest expenses | | | (2.190 | ) | | | | | | | | | | | (2.190 | ) |
Operating Loss | | | (1.909 | ) | | | (242 | ) | | | | | | | (2.151 | ) |
Other income / (loss) | | | | | | | | | | | | | | | | |
Interest income | | | (13 | ) | | | | | | | | | | | (13 | ) |
Other income/(loss) | | | | | | | | | | | | | | | | |
Total other income / (loss) | | | (13 | ) | | | | | | | | | | | (13 | ) |
Loss from continuing operations, before income taxes | | | (1.922 | ) | | | (242 | ) | | | | | | | (2.164 | ) |
Income taxes | | | (99 | ) | | | | | | | | | | | (99 | ) |
Costs from discontinued operations | | | (1 | ) | | | | | | | | | | | (1 | ) |
| | | | | | | | | | | | | | | | |
Net loss for the year | | | (2.023 | ) | | | (242 | ) | | | | | | | (2.265 | ) |
STATEMENT OF COMPREHENSIVE LOSS €/000 | | | | | | | | | | | | | | | | |
Net loss for the year | | | (2.023 | ) | | | (242 | ) | | | | | | | (2.265 | ) |
Foreign currency Translation differences | | | 52 | | | | | | | | | | | | 52 | |
Other comprehensive income/(loss) for the year | | | (1.971 | ) | | | | | | | | | | | (1.971 | ) |
| | | | | | | | | | | | | | | | |
Total comprehensive loss for the year | | | (1.971 | ) | | | (242 | ) | | | | | | | (2.213 | ) |
CONTE ROSSO & PARTNERS S.R.L. GROUP
CONSOLIDATED CASH FLOWS
€/000
| | 30-06-12 | | | 30-06-11 | |
€/000 | | US GAAP Statement (Unaudited) | | | US GAAP Statement (Unaudited) | |
Cash Flows from Operating Activities | | | | | | | | |
Net Loss | | | (1.559 | ) | | | (2.980 | ) |
| | | | | | | | |
Depreciation and amortization of non-current assets | | | 1.312 | | | | 1.386 | |
Allowance and depreciation for doubtful accounts | | | 28 | | | | 1.629 | |
Change in deferred taxes | | | 1 | | | | (20 | ) |
Other non-cash adjustments | | | | | | | 1.747 | |
| | | | | | | | |
Cash flows from operations before changes in assets and liabilities | | | (218 | ) | | | 1.762 | |
Changes in assets and liabilities | | | | | | | | |
Change in Real Estate held for resale | | | 5.935 | | | | 1.727 | |
Change in trade receivables | | | 278 | | | | (2.683 | ) |
Change in related parties receivables | | | (403 | ) | | | (65 | ) |
Change in other receivables | | | (653 | ) | | | (858 | ) |
Change in advance payment on purchase of properties | | | 4.600 | | | | 7.406 | |
Change in other assets | | | 87 | | | | (170 | ) |
Change in trade payables | | | (2.779 | ) | | | 4.307 | |
Change in related parties payables | | | (350 | ) | | | (555 | ) |
Change in other payables | | | 22 | | | | (866 | ) |
Change in income current taxes | | | 312 | | | | (1.962 | ) |
Change in other liabilities | | | (102 | ) | | | (2.015 | ) |
Net cash provided by Operating Activities (A) | | | 6.729 | | | | 6.028 | |
| | | | | | | | |
Cash Flows from Investing Activities | | | | | | | | |
Purchase of intangible assets | | | | | | | (2 | ) |
Proceeds from sale of intangible assets | | | 32 | | | | | |
Payment for purchase of properties, plant and equipment | | | | | | | (25.575 | ) |
Proceeds from sale of properties, plant and equipment | | | 1.421 | | | | | |
Payments for purchase of associates and other company | | | | | | | | |
Proceeds from sale of associates and other company | | | 0 | | | | 659 | |
Dividends received | | | | | | | | |
Payment for financial investing activity | | | 0 | | | | (5 | ) |
Other investing change | | | (1.590 | ) | | | (672 | ) |
Net cash used in investing activities (B) | | | (137 | ) | | | (25.594 | ) |
| | | | | | | | |
Cash Flows from Financing Activities | | | | | | | | |
Net borrowings from bank overdrafts | | | 273 | | | | 3.165 | |
Principal payments under financial lease obligation | | | | | | | | |
Net proceeds from issuance of long-term debt | | | | | | | 13.443 | |
Net proceeds from issuance of shareholders loan | | | 404 | | | | 3.287 | |
Net repayment of long-term debt | | | (6.949 | ) | | | | |
Proceeds from issuance of common stock | | | 0 | | | | 0 | |
Proceeds from paid-in capital | | | 421 | | | | | |
Capital reimbursement | | | | | | | | |
Dividends paid | | | | | | | | |
Other financing change | | | | | | | | |
Net cash provided by Financing Activities (C) | | | (5.851 | ) | | | 19.896 | |
Net Increase/(decrease) in Cash and Cash Equivalents (A+B+C) | | | 741 | | | | 330 | |
| | | | | | | | |
Cash and cash equivalents at beginning of the year | | | 545 | | | | 430 | |
| | | | | | | | |
Cash and cash equivalents at end of the year | | | 1.286 | | | | 760 | |
CONTE ROSSO & PARTNERS S.R.L. GROUP
UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET OF CONTE ROSSO & PARTNERS S.R.L AND SOUTHERN STATE SIGN COMPANY - SIX MONTHS PERIOD ENDED JUNe 30, 2012
$ '000 | | 30-06-12 | | | 30-06-12 | | | 30-06-12 | | | 30-06-12 | |
| | CONTE ROSSO & PARTNERS S.R.L. GROUP | | | SOUTHERN STATE SIGN COMPANY | | | Pro-forma adjustments | | | COMBINED PRO-FORMA | |
ASSETS | | | | | | | | | | | | | | | | |
CURRENT ASSETS | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | 1.619 | | | | 94 | | | | | | | | 1.713 | |
Net trade and other receivables | | | 12.731 | | | | | | | | | | | | 12.731 | |
Related parties receivables | | | 2.430 | | | | 423 | | | | (423 | ) | | | 2.430 | |
Tax receivables | | | 3.902 | | | | | | | | | | | | 3.902 | |
Advance payment on purchase and other current assets | | | 2.518 | | | | 238 | | | | | | | | 2.756 | |
Available-for-sale assets | | | 3.057 | | | | | | | | | | | | 3.057 | |
Total current assets | | | 26.256 | | | | 755 | | | | (423 | ) | | | 26.588 | |
NON-CURRENT ASSETS | | | | | | | | | | | | | | | | |
Investment in other companies | | | 487 | | | | | | | | | | | | 487 | |
Net properties, plant and equipment | | | 114.692 | | | | | | | | | | | | 114.692 | |
Goodwill | | | 1.970 | | | | | | | | | | | | 1.970 | |
Net other intangible assets | | | 1.769 | | | | | | | | | | | | 1.769 | |
Other non-current assets | | | 11.512 | | | | | | | | | | | | 11.512 | |
Total non-current assets | | | 130.431 | | | | | | | | | | | | 130.431 | |
Total assets | | | 156.687 | | | | 755 | | | | (423 | ) | | | 157.019 | |
CONTE ROSSO & PARTNERS S.R.L. GROUP
UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET OF CONTE ROSSO & PARTNERS S.R.L AND SOUTHERN STATE SIGN COMPANY - SIX MONTHS PERIOD ENDED JUNE 30, 2012
$ '000 | | 30-06-12 | | | 30-06-12 | | | 30-06-12 | | | | |
| | CONTE ROSSO & PARTNERS S.R.L. GROUP | | | SOUTHERN STATE SIGN COMPANY | | | Pro-forma adjustments | | | COMBINED PRO-FORMA | |
LIABILITIES and EQUITY | | | | | | | | | | | | | | | | |
CURRENT LIABILITIES | | | | | | | | | | | | | | | | |
Bank overdrafts | | | 13.352 | | | | | | | | | | | | 13.352 | |
Current maturities of long term loans | | | 14.335 | | | | | | | | | | | | 14.335 | |
Trade payables | | | 8.959 | | | | | | | | | | | | 8.959 | |
Related parties payables | | | 324 | | | | | | | | | | | | 324 | |
Tax payables | | | 2.928 | | | | | | | | | | | | 2.928 | |
Other current liabilities | | | 14.152 | | | | 90 | | | | (423 | ) | | | 13.819 | |
Total current liabilities | | | 54.050 | | | | 90 | | | | (423 | ) | | | 53.717 | |
NON-CURRENT LIABILITIES | | | | | | | | | | | | | | | | |
Long term loans | | | 59.270 | | | | | | | | | | | | 59.270 | |
Shareholder's loans | | | 3.329 | | | | | | | | | | | | 3.329 | |
Severance indemnity fund | | | 24 | | | | | | | | | | | | 24 | |
Other non-current liabilities | | | 378 | | | | | | | | | | | | 378 | |
Total non-current liabilities | | | 63.001 | | | | | | | | | | | | 63.001 | |
Total liabilities | | | 117.051 | | | | 90 | | | | (423 | ) | | | 116.718 | |
EQUITY | | | | | | | | | | | | | | | | |
Common shares | | | 123 | | | | 18 | | | | | | | | 141 | |
Reserves | | | 4.262 | | | | 1.050 | | | | | | | | 5.312 | |
Retained earnings / (Accumulated loss) | | | 34.353 | | | | (161 | ) | | | | | | | 34.192 | |
Net comprehensive loss of period | | | (1.971 | ) | | | (242 | ) | | | | | | | (2.213 | ) |
| | | | | | | | | | | | | | | | |
Total Equity | | | 39.636 | | | | 665 | | | | | | | | 40.301 | |
| | | | | | | | | | | | | | | | |
Total liabilities and equity | | | 156.687 | | | | 755 | | | | (423 | ) | | | 157.019 | |
CONTE ROSSO & PARTNERS S.R.L. GROUP
CONSOLIDATED BALANCE SHEET
€/000
| | | | 31-12-11 | | | 31-12-10 | | | 31-12-09 | |
| | Notes | | US GAAP Statement (Audited) | | | US GAAP Statement (Audited) | | | US GAAP Statement (Audited) | |
ASSETS | | | | | | | | | | | | | | |
CURRENT ASSETS | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | | 545 | | | | 430 | | | | 1.224 | |
Net trade and other receivables | | | | | 9.765 | | | | 5.856 | | | | 5.837 | |
Trade receivables | | | | | 11.294 | | | | 5.308 | | | | 3.758 | |
Other receivables | | | | | 1.591 | | | | 618 | | | | 2.079 | |
Trade and other receivables total | | | | | 12.885 | | | | 5.926 | | | | 5.837 | |
Less allowance for doubtful accounts | | 1 | | | (3.120 | ) | | | (70 | ) | | | | |
Related parties receivables | | 2 | | | 1.527 | | | | 2.845 | | | | 1.820 | |
Tax receivables | | | | | 3.824 | | | | 2.777 | | | | 2.734 | |
Advance payment on purchase and other current assets | | 3 | | | 6.608 | | | | 13.858 | | | | 16.682 | |
Advance payment on purchase of properties | | | | | 6.450 | | | | 13.856 | | | | 16.681 | |
Current maturity of deferred tax assets, net | | | | | | | | | | | | | | |
Other current assets | | | | | 158 | | | | 2 | | | | 1 | |
Available-for-sale assets | | | | | 8.363 | | | | 10.090 | | | | 11.062 | |
Marketable debt securities | | 4 | | | | | | | | | | | 987 | |
Real estate held for resale | | 5 | | | 8.363 | | | | 10.090 | | | | 10.071 | |
Investment in associates | | 6 | | | | | | | | | | | 4 | |
Total current assets | | | | | 30.632 | | | | 35.856 | | | | 39.358 | |
| | | | | | | | | | | | | | |
NON-CURRENT ASSETS | | | | | | | | | | | | | | |
Investment in other companies | | 7 | | | 387 | | | | 1.054 | | | | 2.060 | |
| | | | | | | | | | | | | | |
Net properties, plant and equipment | | 8 | | | 93.830 | | | | 70.457 | | | | 53.460 | |
Properties, plant and equipment | | | | | 114.085 | | | | 74.524 | | | | 56.239 | |
Less accumulated depreciation | | | | | (20.255 | ) | | | (4.067 | ) | | | (2.779 | ) |
Goodwill | | 9 | | | 1.565 | | | | 1.565 | | | | 1.565 | |
Net other intangible assets | | 10 | | | 1.437 | | | | 3.211 | | | | 3.076 | |
Other intangible assets | | | | | 1.523 | | | | 3.212 | | | | 3.109 | |
Less accumulated amortization | | | | | (86 | ) | | | (1 | ) | | | (33 | ) |
Other non-current assets | | | | | 7.633 | | | | 4.091 | | | | 2.103 | |
Related parties non-current loans | | 2 | | | 2.547 | | | | | | | | | |
Other financial assets | | 11 | | | 254 | | | | 250 | | | | 250 | |
Deferred tax assets | | | | | | | | | 1 | | | | 1 | |
Accruals and deferred costs | | | | | 353 | | | | 32 | | | | 132 | |
Other non-current receivables | | 12 | | | 4.479 | | | | 3.807 | | | | 1.720 | |
Total non-current assets | | | | | 104.852 | | | | 80.377 | | | | 63.255 | |
Total assets | | | | | 135.484 | | | | 116.233 | | | | 101.622 | |
CONTE ROSSO & PARTNERS S.R.L. GROUP
CONSOLIDATED BALANCE SHEET
€/000
| | | | 31-12-11 | | | 31-12-10 | | | 31-12-09 | |
| | Notes | | US GAAP Statement (Audited) | | | US GAAP Statement (Audited) | | | US GAAP Statement (Audited) | |
LIABILITIES and EQUITY | | | | | | | | | | | | | | |
CURRENT LIABILITIES | | | | | | | | | | | | | | |
Bank overdrafts | | 13 | | | 10.332 | | | | 9.359 | | | | 6.858 | |
Current maturities of long term loans | | 13 | | | 15.120 | | | | 5.738 | | | | 1.874 | |
Trade payables | | | | | 9.895 | | | | 4.948 | | | | 5.228 | |
Related parties payables | | 2 | | | 607 | | | | 1.420 | | | | 782 | |
Tax payables | | | | | 2.739 | | | | 1.482 | | | | 1.485 | |
Other current liabilities | | | | | 17.847 | | | | 21.649 | | | | 10.793 | |
Other payables | | | | | 9.970 | | | | 11.469 | | | | 3.191 | |
Accruals and deferred income | | | | | 314 | | | | 138 | | | | 42 | |
Other current liabilities | | | | | 7.563 | | | | 10.042 | | | | 7.560 | |
Total current liabilities | | | | | 56.540 | | | | 44.596 | | | | 27.020 | |
| | | | | | | | | | | | | | |
NON-CURRENT LIABILITIES | | | | | | | | | | | | | | |
Long term loans | | 13 | | | 50.292 | | | | 45.327 | | | | 42.070 | |
Shareholder’s loans | | 14 | | | 2.383 | | | | 22.823 | | | | 24.842 | |
Severance indemnity fund | | | | | 21 | | | | 19 | | | | 7 | |
Other non-current liabilities | | | | | 671 | | | | 74 | | | | 20 | |
Other provisions | | | | | 656 | | | | | | | | | |
Deferred tax liabilities | | | | | 9 | | | | 55 | | | | 4 | |
Other non-current payables | | | | | 6 | | | | 19 | | | | 16 | |
Total non-current liabilities | | | | | 53.367 | | | | 68.242 | | | | 66.939 | |
Total liabilities | | | | | 109.907 | | | | 112.838 | | | | 93.959 | |
| | | | | | | | | | | | | | |
EQUITY | | | | | | | | | | | | | | |
Common shares | | | | | 98 | | | | 98 | | | | 98 | |
Reserves | | | | | 3.405 | | | | 1.184 | | | | 1.259 | |
Retained earnings / (Accumulated loss) | | | | | 24.998 | | | | 5.095 | | | | 10.510 | |
Net comprehensive loss of period | | | | | (2.964 | ) | | | (3.324 | ) | | | (5.231 | ) |
Equity attributable to owners of Conte Rosso & Partners S.r.l. | | | | | 25.537 | | | | 3.053 | | | | 6.636 | |
| | | | | | | | | | | | | | |
NON-CONTROLLING INTERESTS IN THE CONSOLIDATED SUBSIDIARIES | | | | | 41 | | | | 342 | | | | 1.027 | |
| | | | | | | | | | | | | | |
Total liabilities, equity and non-controlling interests | | | | | 135.484 | | | | 116.233 | | | | 101.622 | |
CONTE ROSSO & PARTNERS S.R.L. GROUP
CONSOLIDATED STATEMENTS OF OPERATIONS
€/000
| | 31-12-11 | | | 31-12-10 | | | 31-12-09 | |
| | US GAAP Statement (Audited) | | | US GAAP Statement (Audited) | | | US GAAP Statement (Audited) | |
Revenue from operations | | | 11.976 | | | | 4.338 | | | | 5.815 | |
Operating costs and expenses | | | | | | | | | | | | |
Operating costs | | | (3.281 | ) | | | (1.550 | ) | | | (3.799 | ) |
Administrative and other costs | | | (6.951 | ) | | | (1.476 | ) | | | (2.694 | ) |
EBITDA | | | 1.744 | | | | 1.312 | | | | (678 | ) |
| | | | | | | | | | | | |
Amortization and depreciation | | | (2.834 | ) | | | (1.517 | ) | | | (1.660 | ) |
Interest expenses | | | (3.879 | ) | | | (3.139 | ) | | | (3.232 | ) |
Operating Loss | | | (4.969 | ) | | | (3.344 | ) | | | (5.570 | ) |
Other income / (loss) | | | | | | | | | | | | |
Interest income/(loss) | | | 18 | | | | 5 | | | | 20 | |
Other income/(loss) | | | 2.476 | | | | (5 | ) | | | 261 | |
Total other income / (loss) | | | 2.494 | | | | | | | | 281 | |
Loss from continuing operations, before income taxes | | | (2.475 | ) | | | (3.344 | ) | | | (5.290 | ) |
Income taxes | | | (1.187 | ) | | | (181 | ) | | | (1 | ) |
Net loss for the year | | | (3.662 | ) | | | (3.525 | ) | | | (5.290 | ) |
| | | | | | | | | | | | |
STATEMENT OF COMPREHENSIVE LOSS €/000 | | | | | | | | | | | | |
Net loss for the year | | | (3.662 | ) | | | (3.525 | ) | | | (5.290 | ) |
| | | | | | | | | | | | |
Total comprehensive loss for the year | | | (3.662 | ) | | | (3.525 | ) | | | (5.290 | ) |
- Net loss attributable to owners of Conte Rosso & Partners S.r.l. | | | (2.964 | ) | | | (3.324 | ) | | | (5.231 | ) |
- Net loss attributable to non-controlling interests in the consolidated subsidiaries | | | (698 | ) | | | (201 | ) | | | (59 | ) |
CONTE ROSSO & PARTNERS S.R.L. GROUP
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS EQUITY
€/000 | | Common shares | | | Reserves | | | Retained earnings/ (accumulated loss) | | | Net comprehensive loss of period | | | Equity attributable to non- controlling Interests | | | TOTAL EQUITY | |
Total equity at December 31, 2008 (**) | | | 98 | | | | 1.347 | | | | 1 | | | | 10.425 | | | | 62 | | | | 11.933 | |
Loss allocation | | | | | | | | | | | 10.425 | | | | (10.425 | ) | | | | | | | | |
Total comprehensive loss for the year | | | | | | | | | | | | | | | (5.231 | ) | | | (59 | ) | | | (5.290 | ) |
Transactions with owners | | | | | | | | | | | | | | | | | | | | | | | | |
Additional paid in capital | | | | | | | | | | | | | | | | | | | 1.024 | | | | 1.024 | |
Reserve write-off to cover losses | | | | | | | (88 | ) | | | 88 | | | | | | | | | | | | | |
Other transactions | | | | | | | | | | | (4 | ) | | | | | | | | | | | (4 | ) |
Total transactions with owners | | | | | | | (88 | ) | | | 84 | | | | | | | | 1.024 | | | | 1.020 | |
Total equity at December 31, 2009 (*) | | | 98 | | | | 1.259 | | | | 10.510 | | | | (5.231 | ) | | | 1.027 | | | | 7.663 | |
Loss allocation | | | | | | | | | | | (5.231 | ) | | | 5.231 | | | | | | | | | |
Total comprehensive loss for the year | | | | | | | | | | | | | | | (3.324 | ) | | | (201 | ) | | | (3.525 | ) |
Transactions with owners | | | | | | | | | | | | | | | | | | | | | | | | |
Share capital reimbursement | | | | | | | | | | | (165 | ) | | | | | | | | | | | (165 | ) |
Changes in partnerships | | | | | | | | | | | (94 | ) | | | | | | | (483 | ) | | | | |
Reserve write-off to cover losses | | | | | | | (75 | ) | | | 75 | | | | | | | | | | | | | |
Total transactions with owners | | | | | | | (75 | ) | | | (184 | ) | | | | | | | (483 | ) | | | (742 | ) |
Total equity at December 31, 2010 (*) | | | 98 | | | | 1.184 | | | | 5.095 | | | | (3.324 | ) | | | 342 | | | | 3.395 | |
Loss allocation | | | | | | | | | | | (3.324 | ) | | | 3.324 | | | | | | | | | |
Total comprehensive loss for the year | | | | | | | | | | | | | | | (2.964 | ) | | | (698 | ) | | | (3.662 | ) |
Transactions with owners | | | | | | | | | | | | | | | | | | | | | | | | |
Shareholders loans renounce | | | | | | | 2.480 | | | | 21.288 | | | | | | | | | | | | 23.768 | |
Changes in partnerships | | | | | | | | | | | 1.680 | | | | | | | | 396 | | | | 2.076 | |
Reserve write-off to cover losses | | | | | | | (259 | ) | | | 259 | | | | | | | | | | | | | |
Total transactions with owners | | | | | | | 2.221 | | | | 23.227 | | | | | | | | 396 | | | | 25.844 | |
Total equity at December 31, 2011 (*) | | | 98 | | | | 3.405 | | | | 24.998 | | | | (2.964 | ) | | | 41 | | | | 25.577 | |
(*) Audited
(**) Unaudited
CONTE ROSSO & PARTNERS S.R.L. GROUP
CONSOLIDATED CASH FLOWS
€/000
| | 31-12-11 | | | 31-12-10 | | | 31-12-09 | |
€/000 | | US GAAP Statement (Audited) | | | US GAAP Statement (Audited) | | | US GAAP Statement (Audited) | |
Cash Flows from Operating Activities | | | | | | | | | | | | |
Net Loss | | | (3.662 | ) | | | (3.525 | ) | | | (5.290 | ) |
| | | | | | | | | | | | |
Depreciation and amortization of non-current assets | | | 2.834 | | | | 1.517 | | | | 1.660 | |
Allowance and depreciation for doubtful accounts | | | 5.746 | | | | 424 | | | | 1.886 | |
Change in deferred taxes | | | (45 | ) | | | 51 | | | | (264 | ) |
Other non-cash adjustments | | | 1.765 | | | | | | | | | |
| | | | | | | | | | | | |
Cash flows from operations before changes in assets and liabilities | | | 6.638 | | | | (1.533 | ) | | | (2.009 | ) |
Changes in assets and liabilities | | | | | | | | | | | | |
Change in Real Estate held for resale | | | 1.727 | | | | (19 | ) | | | (932 | ) |
Change in trade receivables | | | (8.682 | ) | | | (1.904 | ) | | | 5.789 | |
Change in related parties receivables | | | 1.318 | | | | (1.025 | ) | | | 0 | |
Change in other receivables | | | (973 | ) | | | 1.461 | | | | 2.722 | |
Change in advance payment on purchase of properties | | | 7.406 | | | | 2.825 | | | | (16.681 | ) |
Change in other assets | | | (477 | ) | | | 1.086 | | | | 2.133 | |
Change in trade payables | | | 4.947 | | | | (280 | ) | | | (7.214 | ) |
Change in related parties payables | | | (813 | ) | | | 638 | | | | 490 | |
Change in other payables | | | (1.499 | ) | | | 8.278 | | | | 1.459 | |
Change in income current taxes | | | 210 | | | | (47 | ) | | | 858 | |
Change in other liabilities | | | (1.658 | ) | | | 2.593 | | | | 6.847 | |
Net cash provided by Operating Activities (A) | | | 8.144 | | | | 12.073 | | | | (6.539 | ) |
| | | | | | | | | | | | |
Cash Flows from Investing Activities | | | | | | | | | | | | |
Purchase of intangible assets | | | | | | | (135 | ) | | | (76 | ) |
Proceeds from sale of intangible assets | | | 9 | | | | | | | | | |
Payment for purchase of properties, plant and equipment | | | (26.208 | ) | | | (18.514 | ) | | | (3.535 | ) |
Proceeds from sale of properties, plant and equipment | | | | | | | | | | | | |
Payments for purchase of associates and other company | | | | | | | | | | | (1.886 | ) |
Proceeds from sale of associates and other company | | | 667 | | | | 1.010 | | | | | |
Dividends received | | | | | | | | | | | | |
Payment for financial investing activity | | | (2.551 | ) | | | 0 | | | | 0 | |
Other investing change | | | (672 | ) | | | (2.087 | ) | | | (1.170 | ) |
Net cash used in investing activities (B) | | | (28.754 | ) | | | (19.727 | ) | | | (6.667 | ) |
| | | | | | | | | | | | |
Cash Flows from Financing Activities | | | | | | | | | | | | |
Net borrowings from bank overdrafts | | | 973 | | | | 2.501 | | | | (2.679 | ) |
Principal payments under financial lease obligation | | | | | | | | | | | | |
Net proceeds from issuance of long-term debt | | | 14.348 | | | | 7.120 | | | | 1.211 | |
Net proceeds from issuance of shareholders loan | | | 5.404 | | | | (2.597 | ) | | | 11.536 | |
Net repayment of long-term debt | | | | | | | | | | | | |
Proceeds from issuance of common stock | | | 0 | | | | | | | | 0 | |
Proceeds from paid-in capital | | | | | | | | | | | 1.024 | |
Capital reimbursement | | | | | | | (165 | ) | | | | |
Dividends paid | | | | | | | | | | | | |
Other financing change | | | | | | | 0 | | | | (4 | ) |
Net cash provided by Financing Activities (C) | | | 20.724 | | | | 6.860 | | | | 11.088 | |
Net Increase/(decrease) in Cash and Cash Equivalents (A+B+C) | | | 115 | | | | (794 | ) | | | (2.118 | ) |
| | | | | | | | | | | | |
Cash and cash equivalents at beginning of the year | | | 430 | | | | 1.224 | | | | 3.342 | |
| | | | | | | | | | | | |
Cash and cash equivalents at end of the year | | | 545 | | | | 430 | | | | 1.224 | |
CONTE ROSSO & PARTNERS S.R.L. GROUP
(FORMERLY ALL REAL ESTATE S.R.L. GROUP)
Notes to unaudited Consolidated Financial Statements
for the six months periods ended June 30, 2012 and 2011
(Euros, thousands)
THE COMPANY AND ITS OPERATIONS
Conte Rosso & Partners S.r.l. (formerly “All Real Estate S.r.l. – “CR&P” or “the Company”) is a limited liability company incorporated in Italy. Operations are carried out through CR&P and its subsidiary companies, and mainly consist of investment in operating properties, real estate trading and development.
Currently the Company and its subsidiaries (together “CR&P Group” or “the Group”) are in start-up phase. Most of the investments in real estate have been made recently and have not started to yield income.
At June 30, 2012 the consolidated operating subsidiaries are the following:
| | % | | | % voting | | | | | Principal | |
Subsidiary | | ownership | | | capital | | | Location | | activity | |
| | | | | | | | | | | |
8 + 23 Immobiliare S.r.l. | | | 96.00 | | | | 96.00 | | | Italy | | Real estate | |
| | | | | | | | | | | | | |
Aral Immobiliare S.r.l. | | | 100.00 | | | | 100.00 | | | Italy | | Real estate | |
| | | | | | | | | | | | | |
Aros S.r.l. | | | 95.00 | | | | 95.00 | | | Italy | | Real estate | |
| | | | | | | | | | | | | |
Bruno Buozzi Immobiliare S.r.l. | | | 100.00 | | | | 100.00 | | | Italy | | Real estate | |
| | | | | | | | | | | | | |
Carciano Immobiliare S.r.l. | | | 95.10 | | | | 95.10 | | | Italy | | Real estate | |
| | | | | | | | | | | | | |
CR&P Immobiliare S.r.l. | | | 90.00 | | | | 90.00 | | | Italy | | Real estate | |
| | | | | | | | | | | | | |
CR&P Service S.c.a.r.l. | | | 90.00 | | | | 90.00 | | | Italy | | Group’s exclusive financial services | |
| | | | | | | | | | | | | |
Enital S.r.l. | | | 50.00 | | | | 50.00 | | | Italy | | Power & petrochemical | |
| | | | | | | | | | | | | |
Galzignano Terme Golf & Resort S.p.A. | | | 97.25 | | | | 97.25 | | | Italy | | Investment Company | |
| | % | | | % voting | | | | | Principal | |
Subsidiary | | Ownership | | | capital | | | Location | | activity | |
| | | | | | | | | | | |
Guinean Energy Enterprises S.A. | | | 71.25 | | | | 71.25 | | | Guinea | | Power, plantation and hotels | |
| | | | | | | | | | | | | |
Investimenti Immobiliari S.r.l. | | | 95.00 | | | | 95.00 | | | Italy | | Real estate | |
| | | | | | | | | | | | | |
Investimenti Industriali | | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Triestini S.r.l. | | | 50.00 | | | | 50.00 | | | Italy | | Real estate | |
| | | | | | | | | | | | | |
Preneste Real Estate S.r.l. | | | 100.00 | | | | 100.00 | | | Italy | | Real estate | |
| | | | | | | | | | | | | |
Primesint S.r.l. | | | 70.00 | | | | 70.00 | | | Italy | | Real estate | |
| | | | | | | | | | | | | |
Ripa Hotel & Resort S.r.l. | | | 100.00 | | | | 100.00 | | | Italy | | Hotel & Leisure | |
| | | | | | | | | | | | | |
Terme di Galzignano S.p.A. | | | 97.25 | | | | 97.25 | | | Italy | | Hotel & Leisure | |
| | | | | | | | | | | | | |
West African Enterprises Ltd. | | | 75.00 | | | | 75.00 | | | United Kingdom | | Sub-holding | |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of consolidation
All majority-owned subsidiaries in which CR&P has both voting share and management control are consolidated. All significant intercompany accounts and transactions are eliminated. Subsidiaries over which control is achieved through other means, such as stockholders agreement, are also consolidated even if less than 51% of voting capital is held. The equity attributable to non-controlling interests in subsidiaries is shown separately in the consolidated financial statements. The consolidation has been prepared according to theparent company policy. Investments in unconsolidated associates are accounted for under the equity method.
The carrying value of our equity investments is accounted for at historic cost.
Associate is defined as a business in which the Group participates through a non-controlling interest but has significant influence over the operating and financial policies of the investee.
The financial year of all consolidated companies ends on December 31. The financial year ended December 31, 2009 is the first year of consolidation.
Since most of subsidiaries were acquired before 2009, December 31, 2008 has been taken as the date of acquisition of controlling ownership.
Under Italian law, the Company is not obliged to prepare consolidated financial statements.
Basis of presentation
The consolidated financial statements for the six months ended June 30, 2012 and 2011 are prepared in accordance with accounting principles generally accepted in the United States of America (“US GAAP”) and are unaudited. The separate financial statements of each subsidiary and of the Company used for the consolidation have been prepared in accordance with the accounting practices adopted in Italy (“Italian GAAP”), then reclassified and adjusted in accordance with US GAAP.
These interim financial statements should be read in conjunction with the audited consolidated financial statements of the Group for the fiscal year ended December 31, 2011 and 2010.
Historical cost is used as the measurement basis unless otherwise indicated. In this regard it is noted that some valuations carried out by independent experts, which estimate the current value of the primary properties, indicate a potential significant revaluation of the carrying value of real estate of the Group, if the fair value method were applied.
The Company has considered subsequent events through August 2, 2012 being the date these audited consolidated financial statements ended December 31, 2011 were issued. Certain of these events will have significant effects on the financial statements for the year to December 31, 2012. The results of operations for the six months ended June 30, 2012 are not indicative of the results that may be expected for the full year. A description of such significant subsequent events is given in the relevant notes below.
The Euro is the functional currency of all companies included in these consolidated financial statements.
Major acquisitions and divestments
In line with the strategy to expand operations in the real estate and hotels business areas, on January 1, 2011 Galzignano Terme Golf & Resort S.p.A, a subsidiary of CR&P, acquired 100.00% of the equity capital of Terme di Galzignano S.p.A (“TdiG”). The cost of acquisition of TdiG of €4.99 million was paid in a series of cash payments completed during 2011.
Using equity ratio method, the percentage of ownership held indirectly by the Company in TdiG is 97.25%.
The primary asset of TdiG is a resort spa located in the Euganean Hills, a few miles from Padua. The complex consists of four four-star hotel, a nine hole golf course with putting green, driving range and clubhouse, a revitalizing center and spa, six indoor and outdoor pools, two sports pools, six tennis clay courts, a jogging and shopping center. The complex is surrounded by 350,000 square meters of parkland.
The Company is working on the strategic repositioning of the complex to the highest standards in the industry. In particular:
| - | refurbishment and upgrading of the structure leading to the complete renovation of the hotels; |
| - | diversification of the profiles of the four structures (family hotels, luxury hotels, leisure hotel); and |
| - | partnerships between the individual hotels and international brands of high standing. |
The balance sheet effects of the acquisition are summarized below:
Acquisition of Terme di Galzignano S.p.A.
| | €’000 | |
Net cash outflow | | | 4,990 | |
Net assets acquired | | | 7,466 | |
Badwill | | | (2,476 | ) |
Following table summarizes the acquisition costs, which represent the fair value, of TdiG assets and liabilities:
Purchase price allocation for the acquisition of Terme di Galzignano S.p.A.
| | January 1, 2011 | |
Total purchase price | | | 4,990 | |
| | | | |
Allocated to: | | | | |
Property, plant and equipment | | | 25,580 | |
Net working capital | | | 1,205 | |
Bank overdrafts | | | (848 | ) |
Current maturity of long-term debt | | | (6,539 | ) |
Long-term debt | | | (11,737 | ) |
Provisions | | | (195 | ) |
Badwill | | | (2,476 | ) |
The badwill is recognized in the income statement.
Pro-forma disclosures on acquisition of Terme di Galzignano S.p.A.
Due to the acquisition date (January 1, 2011), no year-to-date pro-forma unaudited consolidated results of CR&P is shown.
Divestment of Laudatio ltd
In order to focus on the strategy of expanding the real estate and hotel businesses, Laudatio Ltd (owner of pleasure boats) has been sold. The Company sold all the issued equity capital of Laudatio Ltd on January 1, 2011.
The balance sheet effects of this disposal are summarized in the next table:
Divestment of Laudatio Ltd | | | |
| | €’000 | |
Inflow of cash and other assets | | | (830 | ) |
Net assets divested | | | (830 | ) |
Recognized gain/(loss) | | | 0 | |
Divestment of 50.00 % interest in Investimenti Industriali Triestini S.r.l.
A 50.00 % interest in the Company’s subsidiary Investimenti Industriali Triestini S.r.l. (“IIT”) (the owner together with another subsidiary, Enital S.r.l., of a part of the petrochemical & power plants in Livorno, Italy) was sold on January 1, 2011 to A. & E. Immobiliare S.a.s. The Company retained a 50% ownership and voting interest in IIT. The sale was aimed at sharing the expected financial commitment of the Group to the start-up and development costs of the project.
The balance sheet effects of this disposal are summarized in the next table:
Divestment of 50.00 % of Investimenti Industriali Triestini S.r.l.
| | €’000 | |
Inflow of cash and other assets | | | 5 | |
Net assets divested | | | (5 | ) |
Recognized gain/(loss) | | | 0 | |
West Arfrican Enterprises Ltd. (United Kingdom) incorporation
West Arfrican Enterprises Ltd. was incorporated in March 2012 and the Group has a 75% interest in its issued share capital held through the Group’s parent company.
The West Arfrican Enterprises Ltd. was established to hold the companies acquisitions of the Group in Africa in the future.
Guinean Energy Enterprises S.A. (Republic of Guinea) incorporation
Guinean Energy Enterprises S.A. was incorporated in April 2012 and the Group has a 95% indirect interest (71.25 calculating as equity ratio method) in its issued share capital held through West African Enterprises Ltd., the Group’s african sub-holding.
The Guinean Energy Enterprises S.A. was established to seek to exploit opportunities in the Republic of Guinea and in particular opportunities in oil palm plantations, construction and operation of power plants, real estate development and construction and operation of hotels.
Antonio S.r.l. spin-off
It has been decided to split the subsidiary Antonio S.r.l. (“Antonio”) into two entities so that each can focus on its own operations. Antonio has transferred its industrial property assets and operations into a newly created company, CRP Immobiliare S.r.l. (“CRPI”), focused on industrial operations, and has distributed the shares of this new company to the existing shareholders of Antonio on a pro rata basis.
As a result CRPI will acquire total assets with a book value as at December 31, 2011 of €15.15 million and liabilities of €10.12 million. The equity of CRPI (assets less liabilities transferred) will amount to €5.03 million.
Set out below are details of assets and liabilities transferred:
TRANSFERRED ASSETS | | €/000 | |
Tangible assets | | | | |
Cars | | | 44 | |
| | | | |
Investment in suibsidiaries, associates and other companies | | | | |
Comunicazioni Globali S.r.l. | | | 3 | |
Sacomar S.r.l. in liquidazione | | | 5 | |
Investimenti Immobiliari S.r.l. | | | 5 | |
Aros S.r.l. | | | 100 | |
Intermedia Finance S.p.A. | | | 372 | |
Life insurance policy | | | 250 | |
Total Investment in suibsidiaries, associates and other companies | | | 735 | |
| | | | |
Assets held for resale | | | | |
Properties held for resale | | | 4.933 | |
| | | | |
Receivables | | | | |
Receivables from Aral rl | | | 5.464 | |
Receivables from I.IMM.RI SRL | | | 3.757 | |
Receivables from Aros Srl | | | 215 | |
Total receivables | | | 9.436 | |
| | | | |
TOTAL TRANSFERRED ASSETS | | | 15.148 | |
| | | | |
TRANSFERRED LIABILITIES | | | €/000 | |
Financial debt | | | | |
Long term debt | | | 1.501 | |
Bank overdraft | | | 496 | |
Total financial debt | | | 1.997 | |
| | | | |
Other current liabilities | | | | |
Shareholder loans | | | 1.129 | |
Payables to Ripa S.r.l. | | | 475 | |
Payables to Preneste Re srl | | | 5.654 | |
Total other current liabilities | | | 7.258 | |
| | | | |
Other non-curent liabilities | | | | |
Advance payment on property | | | 169 | |
Notes paybles | | | 700 | |
Total other non-current liabilities | | | 869 | |
| | | | |
TOTAL TRANSFERRED LIABILITIES | | | 10.124 | |
| | | | |
TOTAL TRANSFERRED EQUITY | | | 5.024 | |
In March, 2012 – after the spin-off – there was a sale of participation in Antonio to third parties which will impact the consolidated financial report for the six months period ended June 30, 2012. In particular, included in the assets held by Antonio is a building located in Via Brussels in Rome which is the subject of litigation. As a result, the Group has benefited in 2012 from the elimination of the associated risk.
Pro-forma disclosures on Antonio S.r.l. spin-off
Due to the fiscal effect of the spin-off date (January 1, 2011), no six-months-period-to-date pro-forma unaudited consolidated results of CR&P is shown.
Cash and cash equivalents
Cash and cash equivalents comprise cash balances, cash on current accounts with banks, bank deposits and other highly liquid short-term investments with original maturities of less than three months.
Accounts receivable and loans issued
Receivables and loans issued are stated at cost less an allowance for doubtful debts. Management quantifies this allowance based on current information regarding the customers’ and borrowers’ ability to repay their obligations. Amounts previously written off which are subsequently collected are recognized as income.
Investment in associates and other companies
Investments in associates are accounted for under the equity method.
Investments in other companies are accounted for under the historical cost.
The impairment losses are determined primarily on the basis of critical information concerning the issuer, if known and assessable.
Property, plant and equipment
Property, plant and equipment are stated at acquisition cost less accumulated depreciation and adjustments for impairment losses. Property, plant and equipment also includes assets under construction and plant and equipment awaiting installation.
Subsequent expenditures are capitalized only when they increase the future economic benefits embodied in an item of property, plant and equipment. All other expenditures are recognized as expenses in the consolidated statement of income as incurred.
Capitalization ceases when construction is interrupted for an extended period or when the asset is substantially complete.
Where funds are borrowed specifically for the purpose of acquiring or constructing a qualifying asset, the amount of interest costs to be capitalized in a period on that asset is the actual interest cost incurred on the borrowing during the period.
Depreciation is charged on a straight-line basis over the estimated remaining useful lives of the individual assets.
Depreciation commences from the time an asset is put into operation. Depreciation is not charged on assets to be disposed of or on land. The range of the estimated useful lives is as follows:
| - | Buildings and constructions: 33 years |
| - | Machinery and equipment: 2 – 20 years |
Real estate assets are stated at historical cost. Expenditures for repairs and maintenance are expensed as incurred. Depreciation is computed using the straight-line method. Buildings are depreciated over their estimated useful lives of approximately 33 years, with the rates used for individual buildings being based on the property’s age, overall physical condition, type of construction materials and intended use.
Improvements to buildings are depreciated over the shorter of the estimated useful life of the improvement or the remaining useful life of the building at the time the improvement is completed.
Real estate investments and purchased intangibles subject to amortization are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset group may not be recoverable.
Due to the recent date of acquisition of most of the real estate investments and/or that they are the subject of ongoing building development and the consequent inability to assess their longer term earning capacity, no impairment test has been performed to date.
Assets to be disposed of are separately presented on the balance sheet and reported at their historic cost since the expected realization value is greater. These assets and the relevant liabilities are classified separately as held for sale in the consolidated balance sheet and are no longer depreciated. An analysis of these assets and liabilities is presented separately in the relevant section of these notes.
Assets and liabilities held for resale
In connection with the strategy of concentrating in the portfolio of hotel, power, and plantations investments, in the periods presented we entered into various negotiations with potential purchasers to sell properties as detailed in the note n. 5. Most of these sales are concluded at the date of presentation of the interim financial statements ended June 30, 2012.
The Company has assessed that the potential realizable (or realized) value of these assets at the market value are higher than the net asset carrying value and accordingly no impairment has been provided for.
Goodwill and Other Intangible Assets
Since the Company doesn’t have the technical and evaluation information to reassess the correct identification of the assets acquired and the liabilities assumed, based on fair value, in application of purchase accounting to our acquisitions, tangible and identifiable intangible assets and liabilities of the acquired entity are recorded at the acquisition cost. According to information held by the Management, the acquisition cost of properties held by the Group does not differ significantly from the fair value at the date of the acquisition. Where the investment in subsidiary is greater than the net asset value the excess is treated as goodwill arising on consolidation in the balance sheet. Where the investment in subsidiary is smaller than the net asset value the difference is initially recognized as a gain in the first consolidated income statement, then accounted as accumulated earning within equity of the following years.
Goodwill and indefinite-life intangible assets are not amortized, but are tested for impairment at least annually.
Due to the recent date of acquisition of most of the real estate investments and/or that they are the subject of ongoing building development and the consequent inability to assess their longer term earning capacity, no impairment test has been performed to date.
Leasing
All lease agreements of the Company and its subsidiaries are accounted for as finance leases. The Company recognizes the asset and associated liability on its balance sheet. Finance leases are capitalized at the beginning of the lease at the lower of the fair value of the leased property and the present value of minimum lease payments. Each installment of the lease is apportioned between the liability and finance charges so as to achieve an equal reduction in capital due for each payment made at constant rate on the remaining financial balances.
Derivative financial instruments
The Company uses derivative financial instruments principally for the management of exposure to variable interest rates on long-term financing. All derivative financial instruments are classified as assets or liabilities and are accounted for at trade date. The Company measures all derivative financial instruments based on fair values derived from market prices of the instruments. Changes in the fair value of a derivative that is significant and that is designated and qualifies as a fair value hedge, along with the loss or gain on the hedged asset or liability, are recorded in the income statement.
Currently there is only one derivative instrument hedging the risk of variable interest rates (an “interest rate cap”), the notional amount of is €4 million. This derivative instrument hedges the risk from change of interest rate on a mortgage loan facility with “bullet” repayments originally of € 8 million of which € 6.6 million is outstanding and included on the consolidated balance sheet as at December 31, 2011.
The change in fair value of this derivative instrument over the period January 1, 2009 to December 31, 2011 is negligible and, therefore, no impact has been reflected on the CR&P consolidated income statements. At June 30, 2012, the Company has recorded in the six months income statement the change in fair value of the derivative instrument mentioned above as loss of € 27 thousands on the hedged liability.
Shareholders loans
Shareholders loans to the Group are all non-interest bearing. Italian law provides that the shareholders loans to a limited liability company ("S.r.l.") are not preferred and their repayment is subordinated to other categories of debt. As a result all shareholder loans are classified as non-current liabilities.
Severance indemnity fund
According to Italian accounting principles reflecting local law and applicable employment contracts, certain post-employment benefits accrue during the period of employment. Under U.S. GAAP, post-employment benefits are defined either as de fined contribution plans or defined benefit plans.
In defined contribution plans, the company's obligation is limited to the payment of contributions to the Government or to a fund. Defined benefit plans are pension, insurance and healthcare programs which cover the company's obligation, even implicitly, to provide the benefits due to former employees. The liabilities associated with defined benefit plans are determined on the basis of actuarial assumption (discounting) and accrued in the financial statements over the employment period required to obtain the benefits.
The severance indemnity fund required by Italian law is a liability similar to a defined benefit plan, which, however, according to Italian accounting principles, is not subject to discounting. Given the small number of Group employees any difference between the present provisions in the financial statements prepared in accordance with Italian GAAP and discounted value of these benefits is considered to be immaterial.
Reserves
Reserves are represented by provisions of profits required by law, the Company statute and the decisions of directors.
Commitments and contingencies
a) As of June 30, 2012, the following guarantees have been provided or obtained (no changes occurred subsequently):
Guarantees given by the Group to banks or third parties
| | €’000 | |
Mortgage on property | | | 111,113 | |
Sureties | | | 1,800 | |
Pledges | | | 250 | |
Total | | | 113,163 | |
Guarantees given on behalf of the Group by third parties
| | €’000 | |
Sureties | | | 106,692 | |
Pledges | | | 492 | |
Total | | | 107,184 | |
Guarantees given by banks on behalf of the Group
| | €’000 | |
Sureties | | | 5,223 | |
Total | | | 5,223 | |
Sureties received from third parties include an amount of €78,992,000 under a warranty deed jointly signed by third parties and related parties in connection with the financial leasing agreement having an initial value of €38,730,000 entered into by Ripa Hotel & Resort S.r.l.
b) The Company and certain subsidiaries are defendants in legal actions in the normal course of business. Based on the advice of legal counsel, management believes that the amounts recognized and recorded as debt provisions or asset negative adjustments are sufficient to cover probable losses in connection with such actions.
The risk provisions or negative adjustments are recognized when in accordance with the opinion of legal counsel the liability is probable and measurable.
Stockholder’s equity
As of today, the share capital of CR&P is represented by one share, fully paid as to €98,000. Mr. Antonio Conte and Ms. Maddalena Olivieri each contributed 50% of the share capital of CR&P. In accordance with Italian law, this share is registered with the Register of Companies at the Italian Chamber of Commerce.
Revenue Recognition
In order to recognize revenue four basic criteria must be met:
| - | existence of persuasive evidence that an arrangement exists; |
| - | delivery has occurred or services have been rendered; |
| - | the seller’s price to the buyer is fixed and determinable; and |
| - | collectability is reasonably assured. |
The Group’s revenue recognition policies are consistent with these criteria. The judgments involved in revenue recognition include understanding the terms of agreements and determining the appropriate time to recognize revenue for each transaction based on such terms. Each transaction is evaluated to determine: (i) at what point in time revenue is earned, (ii) whether contingencies exist that impact the timing of recognition of revenue and (iii) how and when such contingencies will be resolved. The timing of revenue recognition could vary if different judgments were made.
Taxes
Income taxes
Italian income taxes comprise national (27.50%) and regional (approximately 5%) income tax. The statutory composite enacted tax rate applicable in the periods presented is approximately 32.50%.
The Group has not taken advantage of the tax consolidation facility allowed by the Italian Fiscal Authority. Provisions for deferred taxes liabilities are always recognized, whist deferred tax assets are only recognized when their future recovery is considered probable.
To date there are some matters pending with the Italian Tax Authorities, which the Group's management believes will not occur any significant additional liabilities, also based on the opinion expressed by the Group’s fiscal advisors.
The Group's management believes that even in the event of any future investigations, no additional tax liabilities would emerge beyond those already recorded in the audited financial statements.
Tax losses carryforwards
Under Italian tax law the operating loss carryforwards available for offset against future profits can be used indefinitely. Operating loss carryforwards are only available for offset against national income tax, in the limit of 80% of taxable annual income.
The following is a summary of operating losses carried forward available for offset against future profits.
TAX LOSSES CARRYFORWARDS (in Euros) |
Company | | Tax losses, total | |
| | | |
Conte Rosso & Partners S.r.l. | | | - | |
8 + 23 Immobiliare Srl | | | - | |
Antonio srl | | | 1.391.773,00 | |
Aral Immobiliare Srl | | | 186.860,00 | |
Aros Srl | | | 336.174,00 | |
Bruno Buozzi Immobiliare Srl | | | - | |
Carciano Immobiliare Srl | | | 611.722,23 | |
Enital Srl | | | 878.367,00 | |
Galzignano Terme Golf & Resort S.p.A. | | | 79.062,00 | |
Investimenti Immobiliari Srl | | | 2.374.883,00 | |
Investimenti Industriali Triestini Srl | | | 15.515,00 | |
Preneste Real Estate Srl | | | 55.956,00 | |
Primesint Srl | | | 170.758,00 | |
Ripa Hotel & Resort Srl | | | 464.066,00 | |
Terme di Galzignano SpA | | | 2.736.996,00 | |
| | | | |
TOTAL | | | 9.302.132,23 | |
Non-recognized subsequent events
Subsequent to June 30, 2012, the following events occurred. No adjustments have been made in the financial statements for the six months period ended June 30, 2012 for these events:
Merger of Terme di Galzignano S.p.A. and Galzignano Golf & Resort S.p.A.
In July, 2012 was approved the merger of Terme di Galzignano S.p.A. in Galzignano Golf & Resort S.p.A. Since Galzignano Golf & Resort S.p.A. has a 100% stake of Terme di Galzignano S.p.A., the merger will not result in any impact on the consolidated financial statements of the Group for the fiscal year ended December 31, 2012.
Outlook for future profitability
The group is currently in a start-up phase and is seeking to grow its business and has not yet reached managed all assets to create income. In particular, at this stage of development it is concentrating in acquiring suitable assets rather than on the achievement of profitability. Shareholders and management of CR&P are confident that these investments in future years will contribute to the profitability of the Group, when put in use or sold.
NOTES TO THE ACCOUNTS
1) Allowance for doubtful accounts
The provision for 2011 and for the six months period ended June 30, 2012 arises from the agreement relating to the property at Via Carciano, Rome, Italy (see Section“Advance payment on purchase and other current assets”) and reflects a partial uncertainty in the determination of the additional revenue established in the agreement, given the fact that the conditions for its payment are still pending.
2) Related parties receivables and payables
Related parties receivables and payables relate primarily to the CEO and shareholder, Mr. Antonio Conte.
The amount shown as receivables as at June 30, 2011 relates primarily to an interest-free loan to Mr. Antonio Conte, given to complete certain acquisitions, and which is repayable in 32 monthly installments. The amount outstanding is €3.1 million, of which €0.6 million is classified as current asset and €2.5 million as non-current asset.
The amounts shown as receivables for 2010 and 2009 relate primarily to collateral given to banks for the benefit of Mr. Conte. During 2011 the loans were repaid and collateral has been released.
3) Advance payment on purchase and other current assets
Advance payments are primarily deposit paid in connection with real estate being acquired as detailed in the table below.
Advance payment on purchase and other current assets | | Juin 30, 2012 | | | Dec. 31,2011 | | | Juin 30, 2011 | | | Dec. 31, 2010 | | | Dec. 31, 2009 | |
Advance payment on purchase | | | €'000 | | | | €'000 | | | | €'000 | | | | €'000 | | | | €'000 | |
| | | | | | | | | | | | | | | | | | | | |
Roma, via Carciano, building | | | | | | | 4.600 | | | | 4.600 | | | | 9.250 | | | | 8.500 | |
| | | | | | | | | | | | | | | | | | | | |
Salerno, Sala Abbagnano, land under development program | | | 1.850 | | | | 1.850 | | | | 1.850 | | | | 1.850 | | | | 1.850 | |
| | | | | | | | | | | | | | | | | | | | |
Petrochemical & power plant (ENITAL S.r.l.) | | | | | | | | | | | | | | | | | | | 500 | |
| | | | | | | | | | | | | | | | | | | | |
Roma, Via Tor Tre Teste, building | | | | | | | | | | | | | | | | | | | 3.900 | |
| | | | | | | | | | | | | | | | | | | | |
Terme di Galzignano golf, building, other plant and equipment | | | | | | | | | | | | | | | 2.756 | | | | 1.931 | |
| | | | | | | | | | | | | | | | | | | | |
Total advance payment on purchase | | | 1.850 | | | | 6.450 | | | | 6.450 | | | | 13.856 | | | | 16.681 | |
| | | | | | | | | | | | | | | | | | | | |
Other current assets | | | 150 | | | | 158 | | | | 35 | | | | 2 | | | | 1 | |
| | | | | | | | | | | | | | | | | | | | |
Total | | | 2.000 | | | | 6.608 | | | | 6.485 | | | | 13.858 | | | | 16.682 | |
The property of Via Carciano, Rome, is held under a preliminary contract and a deposit has been paid. During 2011, an agreement has been reached for the refund of the deposit to the Company. The original amount of the deposit was €9.25 million. The refund of the deposit was completed in June, 2012.
Based on the agreement mentioned above, the Company has also the right to an additional premium on the sale of the property to a third party; such right occurred early in 2011 and the amount of the premium is being finalized.
4) Marketable securities
In 2009 the Company purchased listed bonds issued by Hypo Tirol Bank at a cost of €987,000. These bonds were sold during 2010 in a series of transactions with an overall result of neither gain nor loss.
The bonds were classified as securities available for sale and the carrying value was based on purchase price;
5) Real estate held for resale
The following are the real estate assets held for resale:
Assets held for resale | | Juin 30, 2012 | | | Doc. 31, 2011 | | | Juin 30, 2011 | | | Doc. 31, 2010 | | | Doc. 31, 2009 | |
| | € '000 | | | € '000 | | | € '000 | | | € '000 | | | € '000 | |
Roma - Via Bruxelies, building | | | | | | | 3.235 | | | | 3.235 | | | | 3.235 | | | | 3.235 | |
Anzio (RM) - Loc. via della Cannuccia, building | | | 2.428 | | | | 2.428 | | | | 2.428 | | | | 2.428 | | | | 2.410 | |
Todi (PG), Fraz. Rapaioli, building | | | | | | | | | | | | | | | 300 | | | | 300 | |
Pisa, via San Martino, building | | | | | | | 2.700 | | | | 2.700 | | | | 2.700 | | | | 2.700 | |
Pisa, via Gereschi, building | | | | | | | | | | | | | | | 1.427 | | | | 1.427 | |
Total | | | 2.428 | | | | 8.363 | | | | 8.363 | | | | 10.090 | | | | 10.071 | |
Liabilities associated with Assets held for resale | | Juin 30, 2012 | | | Dec. 31, 2011 | | | Juin 30, 2011 | | | Dec. 31, 2010 | | | Dec. 31, 2009 | |
Roma - Via Bruxelles, building | | | | | | | 2.413 | | | | 2.413 | | | | 2.338 | | | | 2.237 | |
Pisa, via Gereschi, Building | | | | | | | | | | | | | | | 1.308 | | | | 1.286 | |
Todi (PG), Fraz. Rapaioli, building | | | | | | | | | | | | | | | 100 | | | | 100 | |
Total | | | 2.413 | | | | 4.826 | | | | 6.159 | | | | 1.408 | | | | 1.386 | |
6) Investmentin associates
The Group owned in 2009 a 35% equity interest in Green Hotels S.r.l. at a cost of €4,000. Green Hotels S.r.l. made a small loss in 2009. No impairment testing was undertaken in respect of this holding due to the immateriality of the value of the investment.
7) Investment in other companies
Of the total of €387,000 as at June 30, 2012, €372,000 (€372,000 at June 30, 2011) is represented by the investment in Intermedia Finance S.p.A. which is carried at cost. In 2009 was also the investment in Intermedia Holding S.p.A. of € 1,519,000), which has been divested in 2010. These acquisitions have been made with the aim of diversifying investments portfolio.
8) Property, plant and equipment
Property, plant and equipment comprises:
Property, plant and equipment | | Juin 30, 2072 | | | Dec. 31, 2011 | | | Juin 30, 2011 | | | Dec. 31, 2010 | | | Dec 31, 2009 | |
| | €'000 | | | € '000 | | | €'000 | | | €'000 | | | €'000 | |
| | | | | | | | | | | | | | | |
Hotel Ripa building, plant end equipment | | | 41.853 | | | | 41.623 | | | | 41.646 | | | | 41.646 | | | | 41.029 | |
| | | | | | | | | | | | | | | | | | | | |
Terme di Galzignano golf, building, other plant and equipment | | | 40.415 | | | | 40.420 | | | | 40.505 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Via Buozzi, Rome, building | | | 3.300 | | | | 3.300 | | | | 3.240 | | | | 3.240 | | | | 2.633 | |
| | | | | | | | | | | | | | | | | | | | |
Petrochemical and power plant (ENITAL S.r.l.) | | | 14.817 | | | | 14.284 | | | | 14.490 | | | | 15.024 | | | | 650 | |
| | | | | | | | | | | | | | | | | | | | |
Porto Cervo (OT), Sardinia, Building | | | | | | | 833 | | | | 833 | | | | 833 | | | | 833 | |
| | | | | | | | | | | | | | | | | | | | |
Porto Rotondo (OT), Sardinia, Building | | | | | | | 421 | | | | 421 | | | | 421 | | | | 421 | |
| | | | | | | | | | | | | | | | | | | | |
Fregene (RM) - Via Capo d'Orlando, building | | | | | | | 1.456 | | | | 1.456 | | | | 1.456 | | | | 1.452 | |
| | | | | | | | | | | | | | | | | | | | |
Trieste - Loc. Villa Opieina. industrial building | | | 2.523 | | | | 2.523 | | | | 2.523 | | | | 2.523 | | | | 2.523 | |
| | | | | | | | | | | | | | | | | | | | |
Milano, via Azario, building | | | 7.205 | | | | 7.205 | | | | 7.205 | | | | 6.708 | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Other properties, plant and equipment | | | 2.344 | | | | 2.020 | | | | 1.570 | | | | 2.673 | | | | 6.698 | |
| | | | | | | | | | | | | | | | | | | | |
Less accumulated depreciation | | | (21.359 | ) | | | (20.255 | ) | | | (19.244 | ) | | | (4.067 | ) | | | (2.779 | ) |
| | | | | | | | | | | | | | | | | | | | |
Total, net | | | 91.098 | | | | 93.830 | | | | 94.645 | | | | 70.457 | | | | 53.460 | |
9) Goodwill
Goodwill comprises:
Goodwill | | €'000 | | | €'000 | | | €'000 | | | €'000 | | | €'000 | |
| | Juin 30, 2012 | | | Dec. 31, 2011 | | | Juin 30, 2011 | | | Dec. 31, 2010 | | | Dec. 31, 2009 | |
| | | | | | | | | | | | | | | |
Ripa Hotel & Resort S.p.A. - acquisition of hotel management business unit in 2008 | | | 1.149 | | | | 1.149 | | | | 1.149 | | | | 1.149 | | | | 1.149 | |
Consolidation difference | | | 416 | | | | 416 | | | | 416 | | | | 416 | | | | 416 | |
| | | | | | | | | | | | | | | | | | | | |
Total | | | 1.565 | | | | 1.565 | | | | 1.565 | | | | 1.565 | | | | 1.565 | |
The greater part, €280,000, of goodwill arising on consolidation results from the acquisition of Investimenti Immobiliari S.r.l. in 2008.
10) Other Intangible Assets
As at June 30, 2012 other intangible assets includes an interest in a time share property with a net value of €1.4 million, which was separately identified as a result of the acquisition of a subsidiary 8 +23 S.r.l. in 2008. The amount of time share property was € 2.5 million in 2010 and 2009, then impaired to reflect its fair value.
In the six months period ended June 30, 2011 are also € 0.7 million for improvements expenses to property of Via Carciano, Rome (owned by the subsidiary company Carciano Immobiliare S.r.l.) being purchased (see section3 - Advance payment on purchase and other current assets). Due to a transaction which has been signed with third party during 2011, whose effects are still pending, such expenses has been written-off.
The remaining other intangible assets primarily comprise software and other minor items which are being amortized over their estimated useful lives ranging up to 5 years.
11) Other financial assets
In respect of each of June 30, 2012 and 2011 other financial assets comprises of a life insurance policy put in place as collateral for a bank overdraft.
12) Other non-current receivables
Other non-current receivables comprise primarily (June 30, 2012: € 6.0 million, June 30, 2011: €4.48 million) of payments made for the acquisition of a multiuse property in Sora (Frosinone), Italy. The property is being acquired from a bankrupt estate pursuant to an agreement entered into with the judge supervising the bankruptcy. The Group is making stage payments for the benefit of the bankruptcy creditors and upon completion of such payments title to the property will be transferred to the Group.
13)Bank overdrafts and Long term debt
Amounts of financial debt due to non-related parties are:
Financial debt | | €'000 | | | € '000 | | | €'000 | | | €'000 | | | €'000 | |
Current liabilities | | Juin 30, 2012 | | | Dec. 31, 2011 | | | Juin 30, 2011 | | | Dec. 31, 2010 | | | Dec. 31, 2009 | |
| | | | | | | | | | | | | | | |
Mortgage loan on property | | | 10.103 | | | | 13.852 | | | | 13.393 | | | | 3.688 | | | | 1.241 | |
Leasing | | | 1.283 | | | | 1.268 | | | | 1.888 | | | | 2.050 | | | | 633 | |
Bank overdrafts | | | 10.605 | | | | 10.332 | | | | 12.524 | | | | 9.359 | | | | 6.858 | |
Total | | | 21.991 | | | | 25.452 | | | | 27.805 | | | | 15.097 | | | | 8.732 | |
Long term liabilities | | Juin 30, 2012 | | | Dec. 31, 2011 | | | Juin 30, 2011 | | | Dec. 31, 2010 | | | Dec. 31, 2009 | |
| | | | | | | | | | | | | | | |
Mortgage loan on property | | | 17.841 | | | | 20.707 | | | | 22.018 | | | | 17.133 | | | | 9.344 | |
Leasing | | | 29.236 | | | | 29.585 | | | | 27.209 | | | | 28.194 | | | | 32.726 | |
Total | | | 47.077 | | | | 50.292 | | | | 49.227 | | | | 45.327 | | | | 42.070 | |
The following table sets out the main terms of the long-term financial debt (€’000):
LONG-TERM FINANCIAL DEBT VS. NON-RELATED PARTIES - SIGNIFICANT TE RMS OF CO NTRACT |
|
Company | | Object | | Asset pledged | | Date of signing | | Type of debt | | Maturity (year) | | Interest rate | | Installments frequency | | Initial capital (€/000) | | | Installments maturity as at December 31, 2012 (€/000) | | | Installments maturity as at December 31, 2013 (€/000) | | | Installments maturity as at December 31, 2014 (€/000) | | | Installments Maturity as at December 31 2015 (€/000) | | | Installments maturity as at Decemberr 31, 2016 (€/000) | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
8 + 23 IMMOBILIARE S.R.L. | | Time sharing - Punta Ala. purchasing | | - | | Sep-08 | | UNSECURED LOAN | | 5 | | Variable rate(200 b p spread * Eunbor 3 mth) | | quarterly | | | 1,500 | | | | 384 | | | | 405 | | | | - | | | | - | | | | - | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CONTE ROSSO & PARTNERS S.R.L. | | Building purchase | | Building. Rome. V 'e B Buazzi | | 18-07-11 | | FINANCIAL LEASING | | 18 | | Variable rate (Eunbor 3 mth) | | monthly | | | 3,300 | | | | 94 | | | | 99 | | | | 103 | | | | 108 | | | | 112 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
CONTE ROSSO & PARTNERS S.R.L. | | Cash facility | | - | | 28-12-11 | | UNSECURED LOAN | | 3 | | variable rate (500 b p spread -Eunbor 3 mth) | | monthly | | | 1,000 | | | | 312 | | | | 333 | | | | 355 | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
ANTONIO S.R.L. | | Building Purchase | | Building, Villa Opicina (TS) | | 16-05-08 | | MORTGAGE LOAN | | 10 | | Fixed rate (58%) | | monthly | | | 2,000 | | | | 180 | | | | 190 | | | | 192 | | | | 199 | | | | 204 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
ANTONIO S.R.L. | | Building purchase | | Building. Fregene 1RM1 | | 19-07-07 | | MORTGAGE LOAN | | 20 | | Variable (50 b p spread * Eunbor 3 mth) | | monthly | | | 1.000 | | | | 36 | | | | 38 | | | | 40 | | | | 42 | | | | 45 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
ANTONIO S.R.L. | | Cash facility | | - | | 18-12-08 | | UNSECURED LOAN | | 4.75 | | Variable rate (376 b.p spread * Eunbor 1 mth) | | half-yearly | | | 2,000 | | | | 515 | | | | 549 | | | | - | | | | - | | | | - | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
ARAL IMMOBILIARE S.r.l. | | Building purchase | | Building. Parta Cervo | | 21-06-07 | | MORTGAGE LOAN | | 10 | | Variable rate (100 b p spread * Eunbor 3 mth | | quarterly | | | 650 | | | | 58 | | | | 60 | | | | 61 | | | | 64 | | | | 66 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
ENlTAL S.r.l. | | Building and plant purchase | | Petrochemical and energy plant | | 13-12-07 | | MORTGAGE LOAN | | 13 | | Variable rate (2.8%) | | half-yearly | | | 3,500 | | | | 183 | | | | 193 | | | | 203 | | | | 214 | | | | 226 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
ENITAL S.r.l. | | Building and plant purchase | | Petrochemical and energyplant | | 13-12-07 | | MORTGAGE LOAN | | 13 | | Variable rate (2.8%) | | half-yearly | | | 2,888 | | | | 102 | | | | 104 | | | | 107 | | | | 110 | | | | 113 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
INVESTIMENTI IMMOBILIARI S.r.l. | | Building Improvement | | Building M Ian. Via As ano | | 16-02-10 | | MORTGAGE LOAN (“bullet” reimbursement plan) | | 3 | | Variable rate (215 bp spread * Eunbor 3 mth) | | quarterly (interests only-based) | | | 8,000 | | | | - | | | | 8,000 | | | | - | | | | - | | | | - | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
RlPA HOTEL & RESORT S.r.l. | | Building purchase | | Hole1 in Rome | | 24-04-08 | | FINANCIAL LEASING | | 20 | | VariableSpread indexed on the IRS * Eunbor 3 mth (*) | | monthly | | | 38.730 | | | | 559 | | | | 585 | | | | 612 | | | | 640 | | | | 669 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
RlPA HOTEL & RESORT S.r.l. | | Building Purchase | | Buiding. Pisa S. Marti no | | 10-08-06 | | MORTGAGE LOAN | | 10 | | Fixed, rate (2 25%) | | half-yearly | | | 472 | | | | 41 | | | | 42 | | | | 43 | | | | 44 | | | | 45 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
RIPA HOTEL & RESORT S.r.l. | | Building purchase | | Buiding. Pisa S Martino | | 17-07-03 | | MORTGAGE LOAN | | 15 | | Fixed rate (2 45%) | | half-yearly | | | 720 | | | | 52 | | | | 53 | | | | 55 | | | | 56 | | | | 57 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
RlPA HOTEL & RESORT S.r.l. | | Building purchase | | Building. Pise S. Martino | | 17-07 03 | | MORTGAGE LOAN | | 15 | | Fixed rate (2 45%) | | half-yearly | | | 384 | | | | 28 | | | | 28 | | | | 29 | | | | 30 | | | | 31 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
RIPA HOTEL & RESORT S.r.l. | | Building purchase | | Building Pisa Via Gereschi | | aug-2006 | | MORTGAGE LOAN | | 10 | | Fixed rate (2 25%) | | half-yearly | | | 280 | | | | 29 | | | | 30 | | | | 31 | | | | 31 | | | | 32 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
RlPA HOTELS. RESORT S.rl. | | Building Purchase | | Building. Pisa Via Gereschi | | aug-2006 | | MORTGAGE LOAN | | 15 | | Fixed rate(2 45%) | | half-yearly | | | 335 | | | | 24 | | | | 25 | | | | 25 | | | | 26 | | | | 27 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TERME DI GALZIGNANO S.r.l. | | Building Purchase | | Hotel inGalzignano | | 30-12-03 | | MORTGAGE LOAN | | 20 | | Variable rate (150 b p spread * Eunbor 3 mth) | | half-yearly | | | 20,000 | | | | 1,378 | | | | 1,379 | | | | 1.379 | | | | 1,379 | | | | 1,379 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TERME Dl GALZIGNANO S.rl. | | Cash facility | | Hotel in Galzignano | | 21-07-10 | | MORTGAGE LOAN ("bullet" reimbursement Plan) | | 2.5 | | Variable rate (10 b.p spread * Eunbor 6 mth - floor 2.5% 1 | | half-yearly (interests only-based) | | | 5,000 | | | | 5,000 | | | | - | | | | - | | | | - | | | | - | |
(*)The interest rate of the financial lease afRtPA was roncgaliatocftn January of 2012
As at June 30, 2012, there are no unused credit lines.
14) Shareholder’s loans
In order to strengthen the Group’s capital position and taking into account future financial commitments to enable the real estate investment and development projects to be progressed, in the last quarter of 2011, Mr. Conte waived repayment of a shareholder’s loan of € 23.8 million.