Picture of DCI Advisors logo

DCI DCI Advisors News Story

0.000.00%
gb flag iconLast trade - 00:00
FinancialsConservativeMicro CapNeutral

REG - Dolphin Capital Inv - Half-year Report <Origin Href="QuoteRef">DOLC.L</Origin> - Part 2

- Part 2: For the preceding part double click  ID:nRSd2781La 

                                  13    (1,401)                             (1,506)                             
 Professional fees                                        9     (4,054)                             (3,728)                             
 Administrative and other expenses                        10    (1,965)                             (3,481)                             
 Total operating and other expenses                             (27,124)                            (28,840)                            
 Results from operating activities                              (11,258)                            (20,863)                            
 Finance income                                                 22                                  240                                 
 Finance costs                                                  (9,412)                             (9,724)                             
 Net finance costs                                              (9,390)                             (9,484)                             
 Gain on disposal of investment in subsidiaries           29    1,197                               -                                   
 Share of loss on equity accounted investees, net of tax  18    (34,389)                            (7,077)                             
 Impairment loss on equity accounted investees            18    (109,265)                           -                                   
 Impairment loss on remeasurement of disposal groups      15    (205)                               -                                   
 Total non-operating losses                                     (142,662)                           (7,077)                             
 Loss before taxation                                           (163,310)                           (37,424)                            
 Taxation                                                 11    319                                 (17)                                
 Loss for the period                                            (162,991)                           (37,441)                            
 OTHER COMPREHENSIVE INCOME                                                                                                             
 Items that will not be reclassified to profit or loss                                                                                  
 Share of revaluation on equity accounted investees       18    17                                  17                                  
                                                                17                                  17                                  
 Items that are or may be reclassified to profit or loss                                                                                
 Foreign currency translation differences                       (2,769)                             12,137                              
                                                                (2,769)                             12,137                              
 Other comprehensive income for the period, net of tax          (2,752)                             12,154                              
 Total comprehensive income for the period                      (165,743)                           (25,287)                            
 Loss attributable to:                                                                                                                  
 Owners of the Company                                          (162,417)                           (36,057)                            
 Non-controlling interests                                      (574)                               (1,384)                             
 Loss for the period                                            (162,991)                           (37,441)                            
 Total comprehensive income attributable to:                                                                                            
 Owners of the Company                                          (164,589)                           (26,218)                            
 Non-controlling interests                                      (1,154)                             931                                 
 Total comprehensive income for the period                      (165,743)                           (25,287)                            
 Loss per share                                                                                                                         
 Basic and diluted loss per share (E)                     12    (0.18)                              (0.05)                              
 
 
Condensed consolidated interim statement of financial position 
 
As at 30 June 2016 
 
                                                     30 June 2016  31 December 2015  
                                               Note  E'000         E'000             
 Assets                                                                              
 Property, plant and equipment                 13    183,198       187,015           
 Investment property                           14    338,105       340,853           
 Equity accounted investees                    18    45,000        188,637           
 Available-for-sale financial assets           17    2,201         2,201             
 Deferred tax assets                           24    996           997               
 Trade and other receivables                   19    910           1,178             
 Non-current assets                                  570,410       720,881           
 Trading properties                            16    35,070        37,387            
 Trade and other receivables                   19    13,736        15,002            
 Cash and cash equivalents                     20    11,238        41,990            
 Assets held for sale                          15    69,379        70,240            
 Current assets                                      129,423       164,619           
 Total assets                                        699,833       885,500           
 Equity                                                                              
 Share capital                                 21    9,046         9,046             
 Share premium                                 21    569,847       569,847           
 Retained deficit                                    (283,813)     (121,706)         
 Other reserves                                      22,230        24,402            
 Equity attributable to owners of the Company        317,310       481,589           
 Non-controlling interests                           33,931        34,939            
 Total equity                                        351,241       516,528           
 Liabilities                                                                         
 Loans and borrowings                          22    190,567       191,152           
 Finance lease liabilities                     23    2,945         2,956             
 Deferred tax liabilities                      24    29,834        30,129            
 Trade and other payables                      26    6,861         6,698             
 Deferred revenue                              25    17,538        17,846            
 Non-current liabilities                             247,745       248,781           
 Loans and borrowings                          22    15,909        32,528            
 Finance lease liabilities                     23    78            77                
 Trade and other payables                      26    53,698        58,241            
 Deferred revenue                              25    13,710        11,220            
 Liabilities held for sale                     15    17,452        18,125            
 Current liabilities                                 100,847       120,191           
 Total liabilities                                   348,592       368,972           
 Total equity and liabilities                        699,833       885,500           
 Net asset value ('NAV') per share (E)         27    0.35          0.53              
 
 
Condensed consolidated interim statement of changes in equity 
 
For the six-month period ended 30 June 2016 
 
                                                                 Attributable to owners of the Company                        
                                                                 Share                                  Share    Translation  Revaluation  Retained              Non-controlling  Total      
                                                                 capital                                premium  reserve      reserve      deficit    Total      interests        equity     
                                                                 E'000                                  E'000    E'000        E'000        E'000      E'000      E'000            E'000      
 Balance at 1 January 2015                                       6,424                                  498,933  10,695       12,575       28,821     557,448    30,364           587,812    
 TOTAL COMPREHENSIVE INCOME                                                                                                                                                                  
 Loss                                                            -                                      -        -            -            (36,057)   (36,057)   (1,384)          (37,441)   
 Other comprehensive income                                                                                                                                                                  
 Foreign currency translation differences                        -                                      -        9,822        -            -          9,822      2,315            12,137     
 Share of revaluation on equity accounted investees              -                                      -        -            17           -          17         -                17         
 Total other comprehensive income                                -                                      -        9,822        17           -          9,839      2,315            12,154     
 Total comprehensive income                                      -                                      -        9,822        17           (36,057)   (26,218)   931              (25,287)   
 TRANSACTIONS WITH OWNERS OF THE COMPANY                                                                                                                                                     
 Contributions by and distributions                                                                                                                                                          
 Issue of ordinary shares                                        2,193                                  60,527   -            -            -          62,720     -                62,720     
 Placement costs                                                 -                                      (1,390)  -            -            -          (1,390)    -                (1,390)    
 Bond conversions                                                429                                    11,851   -            -            -          12,280     -                12,280     
 Non-controlling interests on capital increases of subsidiaries  -                                      -        -            -            (545)      (545)      545              -          
 Total contributions by and distributions                        2,622                                  70,988   -            -            (545)      73,065     545              73,610     
 Total transactions with owners of the Company                   2,622                                  70,988   -            -            (545)      73,065     545              73,610     
 Balance at 30 June 2015                                         9,046                                  569,921  20,517       12,592       (7,781)    604,295    31,840           636,135    
 Balance at 1 January 2016                                       9,046                                  569,847  23,939       463          (121,706)  481,589    34,939           516,528    
 TOTAL COMPREHENSIVE INCOME                                                                                                                                                                  
 Loss                                                            -                                      -        -            -            (162,417)  (162,417)  (574)            (162,991)  
 Other comprehensive income                                                                                                                                                                  
 Foreign currency translation differences                        -                                      -        (2,189)      -            -          (2,189)    (580)            (2,769)    
 Share of revaluation on equity accounted investees              -                                      -        -            17           -          17         -                17         
 Total other comprehensive income                                -                                      -        (2,189)      17           -          (2,172)    (580)            (2,752)    
 Total comprehensive income                                      -                                      -        (2,189)      17           (162,417)  (164,589)  (1,154)          (165,743)  
 TRANSACTIONS WITH OWNERS OF THE COMPANY                                                                                                                                                     
 Contributions and distributions                                                                                                                                                             
 Equity-settled share-based payment arrangements                 -                                      -        -            -            310        310        -                310        
 Total contributions and distributions                           -                                      -        -            -            310        310        -                310        
 Changes in ownership interests                                                                                                                                                              
 Movement in non-controlling interests                           -                                      -        -            -            -          -          146              146        
 Total changes in ownership interests                            -                                      -        -            -            -          -          146              146        
 Total transactions with owners of the Company                   -                                      -        -            -            310        310        146              456        
 Balance at 30 June 2016                                         9,046                                  569,847  21,750       480          (283,813)  317,310    33,931           351,241    
 
 
Condensed consolidated interim statement of cash flows 
 
For the six-month period ended 30 June 2016 
 
                                                                                                                                       From 1 January 2016to 30 June 2016  From 1 January 2015to 30 June 2015  
                                                                                                                                       E'000                               E'000                               
 Cash flows from operating activities                                                                                                                                                                          
 Loss                                                                                                                                  (162,991)                           (37,441)                            
 Share of loss on equity accounted investees, net of tax                                                                               34,389                              7,077                               
 Impairment loss on equity accounted investees                                                                                         109,265                             -                                   
 Net change in fair value of investment property                                                                                       11                                  96                                  
 Impairment loss on remeasurement of disposal groups                                                                                   205                                 -                                   
 Gain on disposal of investment in subsidiaries                                                                                        (1,197)                             -                                   
 Other adjustments                                                                                                                     11,390                              12,634                              
                                                                                                                                       (8,928)                             (17,634)                            
 Changes in:                                                                                                                                                                                                   
 Receivables                                                                                                                           1,533                               1,571                               
 Payables                                                                                                                              (30)                                20,942                              
 Cash (used in)/from operating activities                                                                                              (7,425)                             4,879                               
 Tax received                                                                                                                          66                                  77                                  
 Net cash (used in)/from operating activities                                                                                          (7,359)                             4,956                               
 Cash flows from investing activities                                                                                                                                                                          
 Net (acquisitions)/disposals of investment property                                                                                   (11)                                2,621                               
 Net acquisitions of property, plant and equipment                                                                                     (1,684)                             (13,900)                            
 Change in trading properties                                                                                                          2,707                               (6,704)                             
 Change in net assets held for sale                                                                                                    29                                  -                                   
 Change in equity accounted investees                                                                                                  -                                   (376)                               
 Interest received                                                                                                                     22                                  242                                 
 Net cash from/(used in) investing activities                                                                                          1,063                               (18,117)                            
 Cash flows from financing activities                                                                                                                                                                          
 Proceeds from issue of share capital, net of placement costs                                                                          -                                   61,330                              
 Change in loans and borrowings                                                                                                        (18,273)                            2,460                               
 Change in finance lease liabilities                                                                                                   (10)                                (256)                               
 Interest paid                                                                                                                         (5,693)                             (5,960)                             
 Net cash (used in)/from financing activities                                                                                          (23,976)                            57,574                              
 Net (decrease)/increase in cash and cash equivalents                                                                                  (30,272)                            44,413                              
 Cash and cash equivalents at the beginning of the period                                                                              41,990                              28,739                              
 Effect of exchange rate fluctuations on cash held                                                                                     (480)                               (619)                               
 Cash and cash equivalents at the end of the period                                                                                    11,238                              72,533                              
 For the purpose of the condensed consolidated interim statement of cash flows, cash and cash equivalents consist of the following:                                                                            
 Cash in hand and at bank (see note 20)                                                                                                11,238                              74,820                              
 Bank overdrafts                                                                                                                       -                                   (2,287)                             
 Cash and cash equivalents at the end of the period                                                                                    11,238                              72,533                              
 
 
Notes to the condensed consolidated interim financial statements 
 
1. REPORTING ENTITY 
 
Dolphin Capital Investors Limited (the 'Company') was incorporated and registered in the British Virgin Islands ('BVIs') on
7 June 2005. The Company is a real estate investment company focused on the early-stage, large-scale leisure-integrated
residential resorts in south-east Europe and the Americas, and managed by Dolphin Capital Partners Limited (the 'Investment
Manager'), an independent private equity management firm that specialises in real estate investments, primarily in
south-east Europe. The shares of the Company were admitted to trading on the AIM market of the London Stock Exchange
('AIM') on 8 December 2005. 
 
The condensed consolidated interim financial statements of the Company as at and for the six-month period ended 30 June
2016 comprise the financial statements of the Company and its subsidiaries (together referred to as the 'Group') and the
Group's interests in associates. 
 
The condensed consolidated interim financial statements of the Group as at and for the six-month period ended 30 June 2016
are available at www.dolphinci.com. 
 
2. STATEMENT OF COMPLIANCE 
 
These condensed consolidated interim financial statements have been prepared in accordance with IAS 34 'Interim Financial
Reporting'. They do not include all of the information required for full annual financial statements and should be read in
conjunction with the consolidated financial statements of the Group as at and for the year ended 31 December 2015. They are
presented in euro (E), rounded to the nearest thousand. 
 
These condensed consolidated interim financial statements were authorised for issue by the Board of Directors on 29
September 2016. 
 
3. SIGNIFICANT ACCOUNTING POLICIES 
 
The accounting policies applied by the Group in these condensed consolidated interim financial statements are the same as
those applied by the Group in its consolidated financial statements as at and for the year ended 31 December 2015. 
 
4. ESTIMATES 
 
The preparation of interim financial statements requires management to make judgements, estimates and assumptions that
affect the application of accounting policies and the reported amounts of assets and liabilities, income and expense.
Actual results may differ from these estimates. 
 
In preparing these condensed consolidated interim financial statements, the significant judgements made by management in
applying the Group's accounting policies and the key sources of estimation and uncertainty were the same as those applied
to the consolidated financial statements as at and for the year ended 31 December 2015. 
 
5. PRINCIPAL SUBSIDIARIES 
 
As at 30 June 2016, the Group's most significant subsidiaries were the following: 
 
                                                                                                    Country of       Shareholding  
 Name                                                 Project                                       incorporation    interest      
 Scorpio Bay Holdings Limited                         Scorpio Bay Resort                            Cyprus           100%          
 Scorpio Bay Resorts S.A.                             Scorpio Bay Resort                            Greece           100%          
 Latirus Enterprises Limited                          Sitia Bay Golf Resort                         Cyprus           80%           
 Iktinos Techniki Touristiki S.A. ('Iktinos')         Sitia Bay Golf Resort                         Greece           78%           
 Xscape Limited                                       Lavender Bay Resort                           Cyprus           100%          
 Golfing Developments S.A.                            Lavender Bay Resort                           Greece           100%          
 MindCompass Overseas Limited                         Kilada Hills Golf Resort                      Cyprus           100%          
 MindCompass Overseas S.A.                            Kilada Hills Golf Resort                      Greece           100%          
 MindCompass Overseas Two S.A.                        Kilada Hills Golf Resort                      Greece           100%          
 MindCompass Parks S.A.                               Kilada Hills Golf Resort                      Greece           100%          
 Dolphin Capital Greek Collection Limited             Kilada Hills Golf Resort                      Cyprus           100%          
 DCI Holdings One Limited ('DCI H1')                  Aristo Developers                             BVIs             100%          
 D.C. Apollo Heights Polo and Country Resort Limited  Apollo Heights Resort                         Cyprus           100%          
 Symboula Estates Limited                             Apollo Heights Resort                         Cyprus           100%          
 DolphinCI Fourteen Limited ('DCI 14')                Amanzoe                                       Cyprus           100%          
 Eidikou Skopou Dekatessera S.A. ('ES 14')            Amanzoe                                       Greece           100%          
 Eidikou Skopou Dekaokto S.A. ('ES 18')               Amanzoe                                       Greece           100%          
 Single Purpose Vehicle Two Limited ('SPV 2')         Amanzoe                                       Cyprus           64%           
 Eidikou Skopou Eikosi Ena S.A.                       Amanzoe                                       Greece           64%           
 Azurna Uvala D.o.o. ('Azurna')                       Livka Bay Resort                              Croatia          100%          
 Eastern Crete Development Company S.A.               Plaka Bay Resort                              Greece           100%          
 DolphinLux 2 S.a.r.l.                                La Vanta- Mediterra Resorts                   Luxembourg       100%          
 Kalkan Yapi ve Turizm A.S. ('Kalkan')                La Vanta- Mediterra Resorts                   Turkey           100%          
 Dolphin Capital Americas Limited                     Pearl Island and Playa Grande Club & Reserve  BVIs             100%          
 DCA Pearl Holdings Limited                           Pearl Island                                  BVIs             100%          
 DCA Holdings Six Limited                             Playa Grande Club & Reserve                   BVIs             100%          
 DCA Holdings Seven Limited                           Playa Grande Club & Reserve                   BVIs             100%          
 Playa Grande Holdings Inc. ('PGH')                   Playa Grande Club & Reserve                   BVIs             100%          
 Single Purpose Vehicle Eight Limited                 Triopetra                                     Cyprus           100%          
 Eidikou Skopou Dekapente S.A.                        Triopetra                                     Greece           100%          
 Single Purpose Vehicle Ten Limited ('SPV 10')        Kea Resort                                    Cyprus           67%           
 Eidikou Skopou Eikosi Tessera S.A.                   Kea Resort                                    Greece           67%           
 Pearl Island Limited S.A.                            Pearl Island                                  Panama Republic  60%           
 Zoniro (Panama) S.A.                                 Pearl Island                                  Panama Republic  60%           
 
 
The above shareholding interest percentages are rounded to the nearest integer. 
 
As at 30 June 2016 and 31 December 2015, all or part of the shares held by the Company in some of its subsidiaries are
pledged as a security for loans. 
 
6. revenue 
 
                                            From 1 January 2016 to 30 June 2016  From 1 January 2015 to 30 June 2015  
                                            E'000                                E'000                                
 Income from hotel operations               7,901                                3,187                                
 Income from operation of golf courses      125                                  12                                   
 Income from construction contracts         -                                    2,273                                
 Sale of trading and investment properties  6,095                                427                                  
 Rental income                              52                                   247                                  
 Other income                               1,704                                1,927                                
 Total                                      15,877                               8,073                                
 
 
7. OPERATING EXPENSES 
 
                                             From 1 January 2016 to 30 June 2016  From 1 January 2015 to 30 June 2015  
                                             E'000                                E'000                                
 Cost of sales related to:                                                                                             
 Hotel operations                            3,743                                1,402                                
 Golf course operations                      143                                  179                                  
 Construction contracts                      -                                    2,851                                
 Sales of trading and investment properties  3,755                                217                                  
 Commission to agents and other              57                                   64                                   
 Concession/write off of land                -                                    2,066                                
 Personnel expenses (see below)              4,738                                3,660                                
 Hotel operator fees                         181                                  162                                  
 Branding management fees                    1,189                                2,108                                
 Other operating expenses                    316                                  298                                  
 Total                                       14,122                               13,007                               
 
 
Personnel expenses 
 
                                                                              From 1 January 2016 to 30 June 2016  
                                                                              Hotel & leisure operations           Project maintenance & development  Total  Construction in progress  
                                                                              E'000                                E'000                              E'000  E'000                     
 Wages and salaries                                                           2,243                                1,312                              3,555  -                         
 Compulsory social security contributions                                     436                                  216                                652    -                         
 Contributions to defined contribution plans                                  -                                    24                                 24     -                         
 Other personnel costs                                                        437                                  70                                 507    -                         
 Total                                                                        3,116                                1,622                              4,738  -                         
 The average number of employees employed by the Group during the period was  397                                  140                                537    -                         
 
 
                                                                              From 1 January 2015 to 30 June 2015  
                                                                              Hotel & leisure operations           Project maintenance & development  Total  Construction in progress  
                                                                              E'000                                E'000                              E'000  E'000                     
 Wages and salaries                                                           1,430                                1,376                              2,806  74                        
 Compulsory social security contributions                                     339                                  258                                597    3                         
 Contributions to defined contribution plans                                  -                                    20                                 20     -                         
 Other personnel costs                                                        127                                  110                                237    -                         
 Total                                                                        1,896                                1,764                              3,660  77                        
 The average number of employees employed by the Group during the period was  204                                  161                                365    2                         
 
 
Personnel expenses in relation to operating expenses are expensed as incurred in profit or loss. Personnel expenses in
relation to construction in progress are capitalised on the specific projects and transferred to profit or loss through
cost of sales when the specific property is disposed of. 
 
8. Segment reporting 
 
Operating segments 
 
The Group has two reportable operating segments, the 'Hotel & leisure operations' and 'Construction & development'
segments. Information related to each operational reportable segment is set out below. Segment profit/(loss) before tax is
used to measure performance as management believes such information is the most relevant in evaluating the results of the
respective segments relative to other entities that operate in the same industries. 
 
                                                          Hotel & leisure operations  Construction & development  Other     Reportable segments'totals  
                                                          E'000                       E'000                       E'000     E'000                       
 30 June 2016                                                                                                                                           
 Revenue                                                  8,027                       6,102                       1,748     15,877                      
 Net change in fair value of investment property          -                           -                           (11)      (11)                        
 Operating expenses                                       (8,433)                     (5,298)                     (391)     (14,122)                    
 Investment Manager remuneration                          -                           -                           (4,511)   (4,511)                     
 Directors' remuneration                                  -                           -                           (1,071)   (1,071)                     
 Depreciation charge                                      (1,218)                     (183)                       -         (1,401)                     
 Professional fees                                        -                           (1,236)                     (2,818)   (4,054)                     
 Administrative and other expenses                        -                           (285)                       (1,680)   (1,965)                     
 Results from operating activities                        (1,624)                     (900)                       (8,734)   (11,258)                    
 Finance income                                           -                           -                           22        22                          
 Finance costs                                            (3,673)                     (246)                       (5,493)   (9,412)                     
 Net finance costs                                        (3,673)                     (246)                       (5,471)   (9,390)                     
 Share of loss on equity-accounted investees, net of tax  -                           (34,389)                    -         (34,389)                    
 Gain on disposal of investment in subsidiaries           -                           1,197                       -         1,197                       
 Impairment loss on equity accounted investees            -                           (109,265)                   -         (109,265)                   
 Impairment loss on remeasurement of disposal groups      -                           (205)                       -         (205)                       
 Loss before tax                                          (5,297)                     (143,808)                   (14,205)  (163,310)                   
 Taxation                                                 -                           46                          273       319                         
 Loss                                                     (5,297)                     (143,762)                   (13,932)  (162,991)                   
 
 
                                                          Hotel & leisure operations  Construction & development  Other     Reportable segments' totals  
                                                          E'000                       E'000                       E'000     E'000                        
 30 June 2015                                                                                                                                            
 Revenue                                                  3,199                       2,928                       1,946     8,073                        
 Net change in fair value of investment property          -                           -                           (96)      (96)                         
 Operating expenses                                       (3,724)                     (7,507)                     (1,776)   (13,007)                     
 Investment Manager remuneration                          -                           -                           (6,814)   (6,814)                      
 Directors' remuneration                                  -                           -                           (304)     (304)                        
 Depreciation charge                                      (1,173)                     (239)                       (94)      (1,506)                      
 Professional fees                                        -                           (1,970)                     (1,758)   (3,728)                      
 Administrative and other expenses                        -                           (2,911)                     (570)     (3,481)                      
 Results from operating activities                        (1,698)                     (9,699)                     (9,466)   (20,863)                     
 Finance income                                           -                           238                         2         240                          
 Finance costs                                            (1,822)                     (1,790)                     (6,112)   (9,724)                      
 Net finance costs                                        (1,822)                     (1,552)                     (6,110)   (9,484)                      
 Share of loss on equity-accounted investees, net of tax  (1,007)                     (6,070)                     -         (7,077)                      
 Loss before tax                                          (4,527)                     (17,321)                    (15,576)  (37,424)                     
 Taxation                                                 -                           (111)                       94        (17)                         
 Loss                                                     (4,527)                     (17,432)                    (15,482)  (37,441)                     
 
 
Geographical segments 
 
Information in relation to the geographical regions in which the Group operates, is set below: 
 
                                                          Americas1  South-East Europe2  Other3   Reportable segment totals  Adjustments4  Consolidated totals  
                                                          E'000      E'000               E'000    E'000                      E'000         E'000                
 30 June 2016                                                                                                                                                   
 Property, plant and equipment                            100,195    83,003              -        183,198                    -             183,198              
 Investment property                                      139,158    198,947             -        338,105                    -             338,105              
 Trading properties                                       3,086      31,984              -        35,070                     -             35,070               
 Equity accounted investees                               -          45,000              -        45,000                     -             45,000               
 Available-for-sale financial assets                      2,201      -                   -        2,201                      -             2,201                
 Cash and cash equivalents                                2,305      6,792               2,141    11,238                     -             11,238               
 Assets held for sale                                     -          69,379              -        69,379                     -             69,379               
 Intra-group debit balances                               14,513     51,888              578,810  645,211                    (645,211)     -                    
 Other assets                                             5,068      10,382              192      15,642                     -             15,642               
 Total assets                                             266,526    497,375             581,143  1,345,044                  (645,211)     699,833              
                                                                                                                                                                
 Loans and borrowings                                     54,926     93,290              58,260   206,476                    -             206,476              
 Finance lease liabilities                                5          3,018               -        3,023                      -             3,023                
 Deferred tax liabilities                                 2,385      27,449              -        29,834                     -             29,834               
 Liabilities held for sale                                -          17,452              -        17,452                     -             17,452               
 Intra-group credit balances                              163,996    421,339             59,876   645,211                    (645,211)     -                    
 Other liabilities                                        26,901     64,122              784      91,807                     -             91,807               
 Total liabilities                                        248,213    626,670             118,920  993,803                    (645,211)     348,592              
                                                                                                                                                                
 Revenue                                                  9,554      6,323               -        15,877                     -             15,877               
 Net change in fair value of investment property          (11)       -                   -        (11)                       -             (11)                 
 Share of loss on equity accounted investees, net of tax  -          (34,389)            -        (34,389)                   -             (34,389)             
 Impairment loss on equity accounted investees            -          (109,265)                    (109,265)                                (109,265)            
 Other non-operating profits                              -          992                 -        992                        -             992                  
 Investment Manager remuneration                          -          (640)               (3,871)  (4,511)                    -             (4,511)              
 Net finance costs                                        (2,397)    (5,006)             (1,987)  (9,390)                    -             (9,390)              
 Other expenses                                           (9,479)    (10,113)            (3,021)  (22,613)                   -             (22,613)             
 Loss before taxation                                     (2,333)    (152,098)           (8,879)  (163,310)                  -             (163,310)            
 Taxation                                                 -          319                 -        319                        -             319                  
 Loss                                                     (2,333)    (151,779)           (8,879)  (162,991)                  -             (162,991)            
 
 
                                                                   Americas1  South-East Europe2  Other3     Reportable segment totals  Adjustments4  Consolidated totals  
                                                                   E'000      E'000               E'000      E'000                      E'000         E'000                
 31 December 2015                                         
 Property, plant and equipment                            102,920  84,095     -                   187,015    -                          187,015       
 Investment property                                      141,906  198,947    -                   340,853    -                          340,853       
 Trading properties                                       2,052    35,335     -                   37,387     -                          37,387        
 Equity accounted investees                               -        188,637    -                   188,637    -                          188,637       
 Available-for-sale financial assets                      2,201    -          -                   2,201      -                          2,201         
 Cash and cash equivalents                                2,117    6,218      33,655              41,990     -                          41,990        
 Assets held for sale                                     -        70,240     -                   70,240     -                          70,240        
 Intra-group debit balances                               14,195   291,448    555,516             861,159    (861,159)                  -             
 Other assets                                             3,141    13,195     841                 17,177     -                          17,177        
 Total assets                                             268,532  888,115    590,012             1,746,659  (861,159)                  885,500       
 Loans and borrowings                                     57,550   92,395     73,735              223,680    -                          223,680       
 Finance lease liabilities                                28       3,005      -                   3,033      -                          3,033         
 Deferred tax liabilities                                 2,432    27,697     -                   30,129     -                          30,129        
 Liabilities held for sale                                -        18,125     -                   18,125     -                          18,125        
 Intra-group credit balances                              144,154  417,371    299,634             861,159    (861,159)                  -             
 Other liabilities                                        27,865   65,260     880                 94,005     -                          94,005        
 Total liabilities                                        232,029  623,853    374,249             1,230,131  (861,159)                  368,972       
 30 June 2015                                             
 Revenue                                                  1,622    6,367      84                  8,073                                 8,073         
 Net change in fair value of investment property          (80)     (16)       -                   (96)       -                          (96)          
 Share of loss on equity accounted investees, net of tax  -        (6,070)    (1,007)             (7,077)    -                          (7,077)       
 Investment Manager remuneration                          -        -          (6,814)             (6,814)    -                          (6,814)       
 Net finance costs                                        (1,494)  (5,109)    (2,881)             (9,484)    -                          (9,484)       
 Other expenses                                           (4,562)  (16,727)   (737)               (22,026)   -                          (22,026)      
 Loss before taxation                                     (4,514)  (21,555)   (11,355)            (37,424)   -                          (37,424)      
 Taxation                                                 14       (31)       -                   (17)       -                          (17)          
 Loss                                                     (4,500)  (21,586)   (11,355)            (37,441)   -                          (37,441)      
                                                                                                                                                                           
 
 
1 Americas comprises the Group's activities in the Dominican Republic and the Republic of Panama. Also, includes the
investment in Itacare Capital Investments Ltd ('Itacare') (see note 17). 
 
2 South-East Europe comprises the Group's activities in Cyprus, Greece, Croatia and Turkey. 
 
3 Other comprises the parent company, Dolphin Capital Investors Limited. 
 
4 Adjustments consist of intra-group eliminations. 
 
Country risk developments 
 
The general economic environment prevailing in the south-east Europe area and internationally may affect the Group's
operations. Factors such as inflation, unemployment, public health crises, international trade and development of the gross
domestic product directly impact the economy of each country and variation in these and the economic environment in general
affect the Group's performance to a certain extent. 
 
The global fundamentals of the sector remained strong during 2015 and the first half 2016, with both international tourism
and wealth continuing to grow, even though economic activity in two of the Group's primary markets, Greece and Cyprus,
continued to face significant challenges. The business climate is steadily improving in Cyprus assisted by the legislative
reforms implemented during the last two years by the Cypriot government. 
 
Greece 
 
After the escalation of the sovereign debt crisis in Greece in mid-2012 and further in late June 2015, when capital
controls were imposed and the banking system was closed for more than two weeks, on 15 July 2015, the Greek parliament
passed a law including a list of reforms that the Greek Government needed to implement in order to unlock a fresh E82
billion to E86 billion bail-out. The conclusion of this agreement and its implementation by the Greek Government so far, is
expected to restore the sustainability of the Greek economy on a long term basis. Since the announcement of the provisional
agreement for the third bail out, reservations picked up again and official data released by the Bank of Greece confirmed
that 2015 was an all-time record year for Greek tourism. The number of tourism arrivals in Greece expanded 7.1% in 2015
compared to 2014, reaching an all-time high of 23.6 million. 
 
In 2016, for the period between January and July, international arrivals rose by 6.4% against the same period last year.
The Greek Tourism Confederation noted that the surge in last-minute bookings means that there is a strong likelihood that
the target which the Confederation set at the start of the year, for an increase of 6% in arrivals over the course of the
whole year, can be achieved. 
 
Cyprus 
 
Cyprus successfully concluded its three-year European Stability Mechanism ("ESM") financial assistance programme on 31
March 2016. The ESM disbursed E6.3 billion, in addition to around E1 billion in loans from the IMF, out of a loan package
of up to E10 billion. The Cypriot authorities did not need the remaining E2.7 billion. 
 
In 2016, for the period January - July 2016, arrivals of tourists totalled 1.74 million compared to 1.45 million in the
corresponding period of 2015, recording an increase of 20% as reported by the country's Statistical Service. The last
estimate for the 2016 tourist arrivals is 3.1 million compared with 2.65 million in 2015 and 2.7 million in 2001 which was
the last record year. 
 
Significant value is also estimated to be unlocked through the expected zoning of DCI's Apollo Heights Resort, following
the agreement reached by the Cypriot and UK governments to permit development of such projects falling within the Sovereign
British Areas. 
 
9. PROFESSIONAL FEES 
 
                                                       From 1 January 2016 to 30 June 2016  From 1 January 2015 to 30 June 2015  
                                                       E'000                                E'000                                
 Legal fees                                            496                                  360                                  
 Auditors' remuneration (see below)                    212                                  226                                  
 Accounting expenses                                   142                                  136                                  
 Project design and development fees                   2,270                                1,962                                
 Consultancy fees                                      400                                  284                                  
 Administrator fees                                    120                                  157                                  
 Other professional fees                               414                                  603                                  
 Total                                                 4,054                                3,728                                
                                                       From 1 January 2016 to 30 June 2016  From 1 January 2015 to 30 June 2015  
                                                       E'000                                E'000                            

- More to follow, for following part double click  ID:nRSd2781Lc

Recent news on DCI Advisors

See all news