Unaudited consolidated interim accounts for the first quarter of 2011


The consolidated unaudited sales revenue of the Tallinna Kaubamaja Group, generated in the first quarter of 2011, was 96.1 million euros. The sales revenue of the Group was 93.9 million euros in the reference period of 2010, 2011 up by 2.4% year-on-year. The profit earned in the reporting period was 1.6 million euros. The loss sustained in the first quarter of 2010 was 0.4 million euros.

The first quarter was stable for the Group. The sales revenue grew in all the Group’s retail trade segments. Decrease in the volume of consumption due to fears for euro was smaller than was presumed in the beginning of the year, whereas a growth in prices due to the growth in raw material prices has put pressure on the purchase prices of goods. One of the Group’s focuses has been on efforts made to improve the assortment of goods so as to offer customers food and consumer goods at competitive prices and to make favourable offers in all groups of goods. More attention has been paid to developing the Group’s own products that both SHU and Selver customers have accepted well, making it possible to offer products with a better price and quality ratio to customers. In the first quarter, the Group’s own products accounted for 6% and 4% of the sales revenue in the footwear chain and in the Selver stores respectively. Continued attention is paid to the Group’s operating expenses. The reorganisation of work processes completed in the second half of 2010 has enabled saving 5.8% in labour expenses in the first quarter year-on-year.

The sales revenue of the department store business segment was 16.9 million euros in the first three months, an increase of 2.0% year-on-year. The 2=3 campaign held in February had a positive effect on the sales revenue. The loss sustained by the department stores in the first quarter of 2011 was 0.7 million euros, an improvement of 0.05 million euros compared to the figures of the previous year. Kaubamaja was closed on 1 January 2011 due to the introduction of a new management accounting system; therefore, the seasonal discount campaign in January commenced a week later. Department store segment resulted in a smaller operating loss, improved by 0.07 million euros year-on-year. In the first quarter of 2011, the sales revenue of OÜ TKM Beauty Eesti, which operates the I.L.U. cosmetics stores and is disclosed under Kaubamaja segment, was 0.6 million euros, increasing 27.2% year-on-year. The net loss of the I.L.U. chain in the first quarter was 0.2 million euros, 0.05 million euros higher due to the expenses incurred in connection with the launch of a new store compared to the same period a year ago.

The consolidated sales revenue of the supermarket business segment generated in the first quarter of 2011 was 72.2 million euros, growing 1.3% year-on-year. In the first quarter of 2011, 7.7 million purchases were made in the Selver stores in Estonia, exceeding the figure of purchases made a year ago by 0.4%. The drivers behind the Selver stores’ sales revenue earned in the first quarter are successful sales campaigns and continued work with the assortment of goods. The setback in consumption was more modest after the changeover to the euro than expected. A significant growth in food prices in the country has had a great impact on the sales results bringing along a decrease in the volume of food sold. Compared to the previous year, the continued tightening of competition in retailing and the sales tax imposed in Tallinn has negatively affected the growth of the sales revenue. Selver did not generate any sales revenue from the sale of goods in Latvia due to the closing of stores in Latvia. The sales revenue earned in Latvia in 2010 was 10 thousand euros. The consolidated net profit of the supermarket segment was 1.0 million euros in the first quarter of 2011, showing a growth of 1.7 million euros year-on-year. In the first quarter of 2011, the net profit earned in Estonia was 1.6 million euros, growing by 1.0 million euros from the profit of 0.6 million euro in the previous year. The net loss in Latvia was 0.6 million euros in the first quarter, decreasing by 0.7 million compared to the reference period. The economic activities in Latvia have been frozen. The profit growth in Estonia is the result of the introduction of multi-functional work organisation in the first half of 2010 and a decrease in depreciation cost.

The non-Group sales revenue of the real estate business segment was 0.7 million euros in the first quarter of 2011, growing 0.7% year-on-year. The segment earned a profit of 1.6 million euros in the reporting period, an improvement of 2.9% when compared to the figures of the period a year ago.

The sales revenue of the vehicle trade segment without the intra-segment transactions was 3.8 million euros in the first quarter of 2011, exceeding the revenue generated in the same period last year by 31.4%. The net profit of the vehicle group was 0.2 million euros in the first quarter. A year ago, the car group sustained a loss of 0.02 million euros in the first three months of 2010.

The sales revenue of the footwear business segment earned in the first quarter of 2011 was 2.6 million euros, growing by 3.0% compared to the same period of 2010. The loss earned in the first quarter was 0.6 million euros. The total loss in the footwear trade was 0.6 million euros in the first quarter of 2010. The main reasons for the loss were the seasonal discounts of winter goods and the final sales held in relation to the closing of the Suurtüki and Stepper stores. 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION 

In thousands of euros

 

  31.03.2011 31.12.2010
ASSETS    
Current assets    
Cash and bank 18,061 15,734
Trade receivables 4,842 6,082
Other short-term receivables 3,675 5,549
Prepaid and refundable taxes 105 349
Other prepayments 1,168 748
Inventories 41,005 39,385
Total current assets 68,856 67,847
Fixed assets    
Prepaid expenses 1,346 1,272
Shares in affiliated companies 1,559 1,504
Other long-term receivables 68 141
Investment property 3,566 3,566
Tangible fixed assets 174,177 175,638
Intangible fixed assets 3,425 3,533
Goodwill 6,710 6,710
Total fixed assets 190,851 192,364
TOTAL ASSETS 259,707 260,211
     
LIABILITIES AND EQUITY    
Current liabilities    
Borrowings 13,108 17,635
Prepayments received 612 573
Trade payables 43,635 40,377
Tax liabilities 3,599 4,677
Other current liabilities 4,194 4,079
Provisions 115 127
Total current liabilities 65,263 67,468
Long-term liabilities    
Borrowings 63,889 63,844
Provisions 82 88
Total long-term liabilities 63,971 63,932
TOTAL LIABILITIES 129,234 131,400
Equity    
Share capital 26,031 26,031
Statutory reserve capital 2,603 2,603
Revaluation reserve 53,030 53,308
Retained earnings 49,364 47,495
Currency translation differences -555 -626
TOTAL EQUITY 130,473 128,811
TOTAL LIABILITIES AND EQUITY 259,707 260,211

 

 CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

In thousands of euros 

  3 months 2011 3 months 2010
Revenue 96,140 93,888
Other operating income 83 155
     
Materials and consumables used -72,505 -71,290
Other operating expenses -11,197 -11,230
Staff costs -8,120 -8,621
Depreciation and amortisation -2,432 -2,705
Other expenses -103 -222
Operating profit/(-loss) 1,866 -25
Financial income 76 83
Financial costs -406 -476
Financial income on shares of associates 55 42
Profit/(loss) before income tax 1,591 -376
Net profit (loss) for the reporting period 1,591 -376
Other comprehensive income/(loss)    
Exchange differences 71 -17
Other comprehensive income for the reporting period 71 -17
TOTAL COMPREHENSIVE INCOME/(LOSS) FOR THE REPORTING PERIOD 1,662 -393

 

 

         Raul Puusepp
         Chairman of the Board
         Phone +372 731 5000


Attachments

Bors_Kaubamaja_1Q2011_eng.pdf