TPD: Unaudited Financial results of Trigon Property Development, 9 months of
2009
30.11.2009
As at the end of third quarter 2009, AS Trigon Property Development owned one
property development project involving 40-hectare land plot in the City of
Pärnu, Niidu area.
The balance sheet as of 30.09.2009 and 31.12.2008 delivered by the present
announcement completely reflects the assets, liabilities and equity capital of
AS Trigon Property Development.
According to the presented income statement the net loss for 9 months 2009 of AS
Trigon Property Development is 64 186 thousand EEK and the earnings per share is
-14.27 EEK. Consolidated loss for the 9 months 2009 results from revaluation of
the real estate in the total amount of minus EEK 63 727 thousand.
As of 30.09.2009 the consolidated assets of AS Trigon Property Development was
EEK 60 893 thousand. The consolidated equity of the company was EEK 56 953
thousand, corresponding to 93.53 % of the total balance sheet.
Ülo Adamson
Chairman of the Supervisory Board
+372 51 39 424
Condensed consolidated statement of financial position
--------------------------------------------------------------------------------
| | EEK thous | EEK thous | EUR thous | EUR thous |
--------------------------------------------------------------------------------
| | 30.09.2009 | 31.12.2008 | 30.09.2009 | 31.12.2008 |
--------------------------------------------------------------------------------
| Cash | 127 | 69 | 8 | 4 |
--------------------------------------------------------------------------------
| Receivables and | 214 | 125 | 14 | 8 |
| prepayments | | | | |
--------------------------------------------------------------------------------
| Total current | 341 | 194 | 22 | 12 |
| assets | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Investment property | 60 552 | 124 280 | 3 870 | 7 943 |
--------------------------------------------------------------------------------
| Total non-current | 60 552 | 124 280 | 3 870 | 7 943 |
| assets | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| TOTAL ASSETS | 60 893 | 124 474 | 3 892 | 7 955 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Borrowings | 196 | 1 026 | 13 | 65 |
--------------------------------------------------------------------------------
| Payables and | 64 | 155 | 4 | 10 |
| prepayments | | | | |
--------------------------------------------------------------------------------
| Total current | 260 | 1 181 | 17 | 75 |
| liabilities | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Long-term | 3 680 | 2 154 | 235 | 138 |
| borrowings | | | | |
--------------------------------------------------------------------------------
| Total non-current | 3 680 | 2 154 | 235 | 138 |
| liabilities | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Total liabilities | 3 940 | 3 335 | 252 | 213 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Share capital at | 44 991 | 44 991 | 2 875 | 2 875 |
| nominal value | | | | |
--------------------------------------------------------------------------------
| Share premium | 3 537 | 3 537 | 226 | 226 |
--------------------------------------------------------------------------------
| Statutory reserve | 4 499 | 4 499 | 288 | 288 |
| capital | | | | |
--------------------------------------------------------------------------------
| Retained earnings | 3 926 | 68 112 | 251 | 4 353 |
--------------------------------------------------------------------------------
| Total equity | 56 953 | 121 139 | 3 640 | 7 742 |
| | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| TOTAL LIABILITIES | 60 893 | 124 474 | 3 892 | 7 955 |
| AND EQUITY | | | | |
--------------------------------------------------------------------------------
Condensed consolidated statement of comprehensive income
--------------------------------------------------------------------------------
| | EEK thous | EEK thous | EUR thous | EUR thous |
--------------------------------------------------------------------------------
| | 9 months | 9 months | 9 months | 9 months |
| | 2009 | 2008 | 2009 | 2008 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Rental income | 472 | 351 | 30 | 22 |
--------------------------------------------------------------------------------
| Expenses related to | (717) | (135) | (46) | (9) |
| investment property | | | | |
--------------------------------------------------------------------------------
| | | | | |
--------------------------------------------------------------------------------
| Gross loss (profit) | (245) | 216 | (16) | 13 |
--------------------------------------------------------------------------------
| | | | | |
--------------------------------------------------------------------------------
| Administrative and | (126) | (167) | (8) | (11) |
| general expenses | | | | |
--------------------------------------------------------------------------------
| Change in value of | (63 727) | (8 695) | (4 073) | (555) |
| investment property | | | | |
--------------------------------------------------------------------------------
| Other income | 0 | 226 | 0 | 14 |
--------------------------------------------------------------------------------
| | | | | |
--------------------------------------------------------------------------------
| Operating loss | (64 098) | (8 420) | (4 097) | (539) |
--------------------------------------------------------------------------------
| | | | | |
--------------------------------------------------------------------------------
| Net financial income | (88) | (19) | (5) | (1) |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| TOTAL COMPREHENSIVE | (64 186) | (8 439) | (4 102) | (540) |
| INCOME | | | | |
--------------------------------------------------------------------------------
| | | | | |
--------------------------------------------------------------------------------
| Basic earnings per | (14.27) | (1.88) | (0.91) | (0.12) |
| share | | | | |
--------------------------------------------------------------------------------
| Diluted earnings per | (14.27) | (1.88) | (0.91) | (0.12) |
| share | | | | |
--------------------------------------------------------------------------------
TPD: Unaudited Financial results of Trigon Property Development, 9 months of 2009
| Quelle: Trigon Property Development
Anhänge
