HOLDING KOMPANIJA ZA FINANSIJSKI INZENJERING, TRGOVINU I
USLUGE FOND INEX INTEREXPORT AD BEOGRAD, BEOGRAD
GENERAL INFORMATION Basic company data Full legal name : HOLDING KOMPANIJA ZA FINANSIJSKI INZENJERING, TRGOVINU I USLUGE FOND INEX INTEREXPORT AD BEOGRAD Identification number: 07908067 Full address : No. 1 Kraljice Marije Street Foundation year : 1948 Director : Zoran Vasiljevic Contact person : Zoran Vasiljevic Number of employees : 5 Phone number : 011/2836-811 Fax number : 011/2836-811 E-mail address : fondinex@beotel.rs Quality assurance certificate ISO 9001 Company owns qual i ty assurance certi fi cate ISO 9001. Ecology Accordi ng to appl i cabl e regul ati ons, the requi rements for envi ronment protecti on are ful fi l l ed. Distance from the company (km) to : Distance from Distance (km) Belgrade 0 Regional Center 0 Main road 2 Port 5 Railway 5 Capital structure (in %) Capital structure % of share in the total capital Socially-owned 99.98 Share capital 0.02 Associated legal entities : Share of other legal entities in company's equity Share of the companyin other legal entities' equity Companyname Identification number Form of association % of share in total capital Companyname Identification number Form of association % of share in total capital INEKS LLC Belgrade 17156195 Founder 100.00 INEKS TRADE Belgrade 17156179 Founder 100.00 INEKS FILM Belgrade 17156187 Founder 100.00 INEX AD in bankruptcy 06719635 Founder 4.00 SKI CENTAR Brezovica 20422645 Founder 85.00 Main equipment Name Type and purpose Estimated state Year of production Purchase value (in 000 RSD) Amortized value (in 000 RSD) Current value (in 000 RSD) 2 cars 2005 1,650,000 1,650,000 0 LAND AND BUILDINGS Land Name of land Cadastre lot Building no. Usage mode and cadastre class Surface (m) Type of land Type of right Type of ownership Share volume Encumbrance Encumbrance entrydate Sutomore 2396 405.00 ownership 1/1 Belgrade ,Rajiceva 12 1909 12 Land under building and other building 267.00 urban construction land the right to use state RS 1/1 Belgrade, Francuska 12 1579 12 Land under building and other building 98.00 urban construction land the right to use state RS 1/1 Belgrade, Trg republike 5 2273 5 Land under building and other building 1,672.00 urban construction land the right to use state RS ZS Cajetina 16 under building and adjacent to building 877.00 urban construction land holder state 1/1 04.10.2010 Zlatibor 4577 under building and adjacent to building 3,408.00 urban construction land holder state 1/1 04.10.2010 Dimitrovgrad, Gradina 2620 under building and adjacent to building 2,395.00 construction land ownership social 1/1 Sombor, Baki Breg 1441 Under building, barren, woods 2,334.00 woods ownership social 1/1 Meroina, Aleksandrovo 79.8 under building and adjacent to building 4,503.00 agricultural ownership Konus social 1/1 Negotin, Mokranje 648 Land under building and other building 256.00 other Buildings Name of building Cadastre lot Building no. Usage mode and cadastre class Surface (m) Land surface under building (m) Type of land Type of right Type of ownership Share volume Encumbrance Encumbrance entrydate Sutomore, Zlatna obala 2396 Zlatna obala garage 405.00 405.00 garage the right to use 1/1 Belgrade, Rajiceva 1909 12 Apartment business building 782.74 267.00 residential and commercial building 1/1 Belgrade,Francuska 1579 12 Commercial building 273.29 98.00 residential and commercial building 1/1 Belgrade, Trg republike 2273 5 Building of business services 1,648.38 1,672.00 residential and commercial building 1/1 Belgrade, Sremska 2 Temporary building 51.25 1/1 Belgrade, Treci bulevar 3480 98 Business premises on the ground floor 210.30 commercial 1/1 Belgrade, Beogradska 413 10 Business premises on the ground floor 72.00 commercial 1/1 Novi Sad, Fruskogorska 3807/5 14 Business premises on the ground floor 165.59 commercial 1/1 Cajetina 16 Unknown purpose of the building 310.00 300.09 commercial 1/1 19.04.2010 Zlatibor 4577 Two villas 240.00 128.00 commercial 1/1 19.04.2010 Kraljevo, Vojvode Putnika 14 Business premises in the building 38.00 commercial 1/1 Valjevo, Vojvode Misica 919 6 Business premises in the building 22.60 commercial 1/1 Dimitrovgrad, Gradina 2620 free shop 668.00 668.00 free shop 1/1 Apatin, Miloa Obilica 2306 5 premises 39.00 shop 1/1 Nis, Svetozara Markovica 1 premises no 7 34.71 shop 1/1 Merosina, Aleksandrovo 79, 80 warehouse 696.00 4,500.00 warehouse 1/1 Sombor,Backi Breg 1441 Business building without purpose 161.00 100.61 commercial 1/1 Negotin, Mokranje 6498 free shop 86.40 42.00 free shop 1/1 Cross border Djeneral Jankovic 331 free shop 76.00 64.00 free shop 1/1 Subotica, Horgos 3472 free shop 106.00 300.14 free shop 1/1 Ni, Trg Pobede 109 premises 145.44 commercial 1/1 Nis, Kalca 99D premises 48.00 1/1
SUPPLY Liability structure Creditor Debt (in 000 RSD) Commercial creditors 381,976 Commercial banks 0 Banks in banktrupcy 0 Development Fund 0 Public utility companies 2,371 Local utility companies 12,266 Other state creditors 0 Liabilities to employees 0 Tax liabilities relating to employees 0 Contributions 0 Other tax liabilities 152,842 Other liabilities 2,881 TOTAL : 552,336 PRODUCTION AND CAPACITY Realized production of the main products (in quantity and value) Quantity Value in 000 RSD Product/service Unit 2011 2012 2012 2011 2012 2013 REALIZATION Movement in sales volume
Quantitysold Value in 000 RSD Product/service Unit 2011 2012 2013 2011 2012 2013 TOTAL :
Sales structure Sales structure in % 2011 2012 2013 Domestic market 100.00 100.00 100.00 Foreign market 0.00 0.00 0.00 TOTAL : 100.00 100.00 100.00 Distribution channels Distribution channels % of share Direct sale 100.00 Wholesale 0.00 Retail 0.00 Intermediaries 0.00 ORGANIZATION, MANAGEMENT AND EMPLOYMENT Organization scheme Number of employees Working 5 Paid leave 0 Unpaid leave 0 Other (sick leave, vacation, etc.) 0 Total number of employees 5 Age structure of employees Age -25 25-35 35-40 40-45 45-50 50-55 55+ Number 0 0 0 0 2 1 2 Average salaries (gross and net) in 2011, 2012 and 2013 Year Gross Net 2011 92,415.00 64,783.00 2012 92,976.00 66,011.00 2013 98,828.00 71,514.00 SWOT ANALYSYS Strengths: This Company has significant real property in the Republic of Serbia, suitable for conducting trade Opportunities: Weakness: Threats: FINANCIAL INDICATORS BALANCE SHEET (in RSD 000) 31/12/2011 31/12/2012 31/12/2013 Cash and cash equivalents 49 39 36 Short-term operating receivables 2,622 2,341 10,326 Receivables from overpaid income tax 0 0 0 Short-term financial investments 0 18 837 Inventories 2 2 2 Non-current assets intended for sale and assets related to discontinued operations 0 0 0 VAT and accrued revenues 4,585 4,578 0 Deffered tax assets 0 0 0 Current assets 7,257 6,977 11,201 Subscribed capital unpaid 0 0 0 Goodwill 0 0 0 Intangible assets 0 0 0 Fixed assets 8,572 7,815 3,779 Long-term investments 13,380 12,312 12,213 Non-current assets 21,952 20,127 15,992 Loss above equity 0 0 0 TOTAL ASSETS 29,209 27,104 27,194 Off-balance sheet assets 0 0 0 Suppliers (Accounts payable) 924 706 3,449 Short-term finacial liabilities 4,124 4,122 11 Liabilities from VAT and other public revenues 550 396 318 Liabilities based on assets intended for sale and assets related to suspended operations 0 0 0 Other short-term liabilities and accrued costs 402 517 25 Profit tax liabilities 62 57 1,015 Total short-term liabilities 6,061 5,798 4,818 Long-term borrowings 0 0 0 Deffered tax liabilities 0 0 0 Other long-term liabilities 0 0 0 Total long-term liabilities 0 0 0 Long-term provisions 0 0 0 Total long-term provisions and liabilities 6,061 5,798 4,818 Initial and other capital 17,235 15,859 15,731 Subscribed capital unpaid 0 0 0 Reserves 13 12 12 Revaluation reserves 18 17 17 Unrealized gains based on securities 0 0 0 Unrealized losses based on securities 0 0 0 Retained earnings 9,206 8,477 9,650 Loss 3,325 3,060 3,035 Treasury shares 0 0 0 Total equity 23,148 21,305 22,376 TOTAL EQUITY AND LIABILITIES 29,209 27,104 27,194 Off-balance sheet liabilities 0 0 0 INCOME STATEMENT (in RSD 000)
2011 2012 2013 Sales revenue 0 0 0 Revenues from the use of own products and services 0 0 0 Increase of value of effects on stock 0 0 0 Decrease of value of effects on stock 0 0 0 Other operating expenses 300 195 193 OPERATING INCOME 300 195 193 Cost of goods sold 0 0 0 Costs of materials 46 31 27 Wages, salaries and other personal indemnities 373 335 314 Depreciation costs 80 72 72 Other operating expenses 236 255 199 OPERATING EXPENSES 735 692 612 OPERATING PROFIT/OPERATING LOSS -435 -497 -419 Financial incomes 292 228 690 Financial expenses 2 3 2,392 Other incomes 810 388 7,121 Other expenses 637 110 2,770 PROFIT/LOSS FROM REGULAR BUSINESS OPERATIONS BEFORE TAXATION 28 5 2,230 NET PROFIT SUSPENDED 0 0 0 NET LOSS SUSPENDED 0 0 0 PROFIT/LOSS BEFORE TAXATION 28 5 2,230 Tax expenses for the period 0 0 972 Deffered tax expenses for the period 0 0 0 Deffered tax income for the period 0 0 0 Personal earnings paid to employer 0 0 0 NET PROFIT/NET LOSS 28 5 1,259 NET INCOME ATTRIBUTABLE TO THE MINORITY SHAREHOLDERS 0 0 0 NET INCOME ATTRIBUTABLE TO THE OWNERS OF THE PARENT LEGAL ENTITY 0 0 0 INCOME PER SHARE
Basic earnings per share 0 0 0 Decreased (diluted) earnings per share 0 0 0 A) Information contain in this document is based on the data recieved from the company, and as such has not been veryfied bythe Privatization Agency. Accordingly, the Privatization Agencyshall have no liabilitywith respect to the accuracyand validityof the information contained herein. B) Pursuant to the law, enterprises from the Republic of Serbia were obliged as of 2004 to prepare Financial Statements in accordance with the International Standards of Financial Reports (ISFR). C) For the indicated periods, commercial exchange rate has deviated from the official exchange rate. Commercial exchange rates used for calculating the above stated financial statements were as follows : Income Statement was calculated byusing the median annual exchange rate. 2013: 1EUR=113.1369 RSD; 2012: 1 EUR=113.0415 RSD; 2011: 1 EUR=101.95 RSD. Balance Sheet was calculated byusing the exchange rate valid on 31. december of the indicated year. 2013: 1 EUR=114.6421 RSD; 2012: 1 EUR=113.7183 RSD; 2011: 1 EUR=104.6409 RSD.