Consolidated financial statements For the year ended 31 December 2015
Open stock holding power company Barki tojik
Consolidated financial statements
For the year ended December 31, 2014
A statement of management's responsibility for the preparation and approval of the consolidated financial statements for the year ending 31 December 2015 of
The following statement, which should be read in conjunction with the independent auditors’ responsibilities stated in the independent auditors’ report, is made with a view to distinguishing the respective responsibilities of management and those of the independent auditors in relation to the consolidated financial statements of the Open Joint Stock Holding Company “Barqi Tojik” (the “Company”) and its subsidiaries (the “Group”).
Management is responsible for the preparation of the consolidated financial statements that present fairly the financial position of the Group as at December 31, 2015, the results of its operations, cash flows and changes in capital for the year then ended, in accordance with International Financial Reporting Standards (the “IFRS”).
In preparing the consolidated financial statements, management is responsible for:
• selecting suitable accounting policies and applying them consistently;
• making judgments and estimates that are reasonable and prudent;
• stating whether IFRS have been followed, subject to any material departures disclosed and explained in the consolidated financial statements; and
• preparing the consolidated financial statements on a going concern basis, unless it is inappropriate to presume that the Group will continue in business for the foreseeable future.
Management is also responsible for:
• designing, implementing and maintaining an effective and sound system of internal control, throughout the Group;
• maintaining proper accounting records that disclose, with reasonable accuracy at any time, the financial position of the Group, and which enable them to ensure that the consolidated financial statements of the Group comply with IFRS;
• maintaining statutory accounting records in compliance with legislation, accounting standards of the Republic of Tajikistan and IFRS;
• taking such steps as are reasonably available to them to safeguard the assets of the Group; and
• detecting and preventing fraud and other irregularities.
The consolidated financial statements for the year ended December 31, 2015 were approved and authorized for issue on August 4, 2016 by the Management of the Group.
Ismoilzoda M. Dustmukhamedov A.
Chairman Chief Accountant
August 4, 2016 August 4, 2016
Dushanbe, Dushanbe,
Republic of Tajikistan Republic of Tajikistan
Independent auditors' report
Report on the Consolidated Financial Statements
[1] We have audited the accompanying financial statements of OPEN JOINT STOCK HOLDING COMPANY BARQI TOJIK (the “Company”) and its subsidiary companies (the “Group”), which comprise the consolidated statement of financial position as at December 31, 2015, and the consolidated statement of profit or loss and other comprehensive income, consolidated statement of changes in equity and consolidated statement of cash flows for the year then ended, and a summary of significant accounting policies and other explanatory information.
Management’s responsibility for the consolidated financial statements
[2] The Company's Management is responsible for the preparation of consolidated financial statements that give a complete and fair presentation in accordance with International Financial Reporting Standards issued by the IASB, and for such internal control as the Management determines is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
Auditor’s Responsibility
[3] Our responsibility is to express an opinion on these consolidated financial statements based on our audit. We conducted our audit in accordance with International Standards on Auditing. Those Standards require that we comply with ethical requirements and plan and perform the audit to obtain reasonable assurance whether the financial statements are free from material misstatement.
[4] An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity's preparation of the financial statements that give a true and fair view in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Group's internal control. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of accounting estimates made by the Administrator, as well as evaluating the overall presentation of the consolidated financial statements.
[5] We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.
Basis for qualified opinion
[6] The Management of the Group has not adopted appropriate procedures related to the recognition of revenue, accounts receivable and advances received for supply of electricity. We have therefore been unable to satisfy ourselves as to the completeness of income and whether the revenue, accounts receivable and advances received for supply of electricity are properly and fairly reflected in the consolidated financial statements.
[7] The Group’s Trade and Other Accounts Payable include a liability towards the supplier HPP “Sangtuda 2” amounting to 330,139 thousands somoni as at December 31, 2015. Confirmation letter obtained from HPP “Sangtuda-2” shows an amount of 633,090 thousands somoni as at December 31, 2015, thus resulting in a deviation with the data of the Group equal to 302,951 thousands somoni. According to management representation, the deviation is the result of different interpretation of contract provisions regarding the purchase of electricity concluded between the Group and company “Sangob”, Islamic Republic of Iran, which owns controlling stake of HPP “Sangtuda-2”. As of the date of this report, an intergovernmental commission between the Republic of Tajikistan and the Islamic Republic of Iran has been established in order to resolve the dispute. We were not able to assess neither the completeness nor the valuation of Trade and Other Accounts Payable and the cost of electricity purchased from HPP “Sangtuda-2” for the year ended December 31, 2015.
[8] The Group owns investments in HPP “Sangtuda-2” carried at 150,796 thousands somoni as presented in the Group’s consolidated statement of financial position as at December 31, 2015. We were unable to obtain sufficient appropriate audit evidence in support of the carrying amount of Group’s Investment in HPP “Sangtuda-2”, as no financial information such as audited financial statement of HPP “Sangtuda 2” as at December 31, 2015 or the calculations of net income before interest, taxes, depreciation and amortisation were provided to us. Consequently, we were unable to determine whether any adjustments of the carrying amount of the investment were necessary.
[9] The Group was granted temporary permission to operate the new thermal electric power plant Dushanbe-2, part of which was available for use and put into operation during 2015. Accumulated costs for construction and endowment for new TPP Dushanbe-2 are not presented in the consolidated financial statements of the Group. The Group recognizes all income and expenses related to the use and operations of TPP Dushanbe-2 except for the depreciation expenses. We were unable to obtain sufficient and appropriate audit evidence to determine the amount of depreciation charge of TPP Dushanbe-2 as at December 31, 2015 and for the year then ended due to inability of the Group’s management to provide us appropriate accounting records and supporting documents. It was not practicable to perform alternative audit procedures sufficient to satisfy ourselves as to correctness of consolidated balances in the consolidated statement of financial position, consolidated statement of profit or loss and other comprehensive income. As a result, we have not identified what adjustments should have been made in respect of recorded or unrecorded elements making up the consolidated financial statements.
Qualified Opinion
[10] In our opinion, except for the effect of such adjustments, if any, as might have been determined to be necessary had we been able to satisfy ourselves as to the issues mentioned in paragraphs [6], [7], [8] and [9] the consolidated financial statements give a true and fair view of the consolidated financial position of the Group as of 31 December 2015, and of its financial performance and its cash flows for the year then ended in accordance with International Financial Reporting Standards as issued by the IASB.
Emphasis of Matters
[11] Without further qualifying our opinion we draw attention to the following matters:
a. We draw attention to Note 3 par. Going Concern to the consolidated financial statements which describes that the consolidated financial statements have been prepared on a Going Concern basis. This basis may not be appropriate as the Group incurred a loss of 2,842,774 thousand somoni for the year ended December 31, 2015, and, as of that date its current liabilities exceeded its current assets by 4,375,722 thousand somoni. These factors indicate the existence of a material uncertainty, which may cast significant doubt about the Group’s ability to continue as a going concern. Unless the Group continues to receive financial support from its shareholder and other related companies as well as from its bankers, it may be unable to continue operating. If the Group is unable to continue its activites, operating adjustments have to be made to reduce the value of assets to their recoverable amount to settle any further liabilities, which might arise, and to reclassify non-current assets and non-current liabilities as current assets and current liabilities. We were provided with a comfort letter from the main shareholder stating that continuous financial support will be granted to the Group.
b. We draw attention to Note 6 “Property, plant and equipment” to the consolidated financial statements, which describes that the fair value of property, plant and equipment was determined by an external valuator considering several assumptions and limitations. In the event that any of these assumptions used will not be materialized or the limiting conditions will be realized then the fair value might be materially different and adjustments might be necessary to be recorded in the consolidated financial statements to reflect the revised assumptions.
c. We draw attention to Note 2 par. “Changes in energy sector” to the consolidated financial statements which describes the uncertainties in the industry. The whole energy system of the Republic of Tajikistan is experiencing significant restructuring and reform. Such reforms may cause material changes to the consolidated financial statements which cannot be estimated reliably.
d. We draw attention to Notes 19 and 24 to the consolidated financial statements. During 2015 the Group recognized tax fines and penalties in amount of 40,515 thousand somoni, and liabilities for fines and penalties as at December 31, 2015 equaled to 37,324 thousand somoni. The main reason of tax fines is overdue payments. As at the date of issue of the consolidated financial statements, we are unable to assess the effect of possible delays in tax payments and consequent recalculation of future fines and penalties related to the year ended 31 December 2015.
[12] This report, including the opinion, has been prepared for and only for the Group’s members as a body. To the fullest extent, permitted by the Law, our audit work has been undertaken so that we might report those matters that we are required to report in an Auditor’s Report and for no other purpose. We do not, in giving this opinion, accept or assume responsibility for any other purposes or to any other person to whose knowledge this report may come to.
Baker Tilly Klitou and Partners SRL
Chisinau, Republic of Moldova August 4, 2016
Consolidated statement of financial position
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
AS AT DECEMBER 31, 2015
(in thousand Tajik Somoni)
|
Notes |
December 31, 2015 |
December 31, 2014 |
ASSETS: |
|
|
|
NON-CURRENT ASSETS: |
|
|
|
Property, plant and equipment |
6 |
9,351,334 |
8,892,058 |
Intangible assets |
|
458 |
303 |
Non-current advances paid |
7 |
950,745 |
134,598 |
Non-current investments |
8 |
182,399 |
182,399 |
Other non-current assets |
|
7 |
7 |
|
|
10,484,943 |
9,209,365 |
CURRENT ASSETS: |
|
|
|
Inventories |
9 |
578,930 |
900,518 |
Trade and other accounts receivable |
10 |
410,828 |
360,999 |
Current advances paid |
11 |
17,794 |
33,892 |
Taxes paid in advance |
|
1,129 |
4,052 |
Cash and cash equivalents |
12 |
61,661 |
11,007 |
|
|
1,070,342 |
1,310,468 |
TOTAL ASSETS |
|
11,555,285 |
10,519,833 |
EQUITY AND LIABILITIES: |
|
|
|
EQUITY: |
|
|
|
Share capital |
13 |
410,101 |
383,836 |
Foreign exchange differences from translation of foreign |
|
|
|
subsidiaries operations |
|
(81) |
(69) |
Revaluation reserve on property, plant and equipment |
|
4,803,071 |
5,051,949 |
Reserve capital |
|
24,302 |
24,302 |
Accumulated deficit |
|
(5,299,629) |
(2,705,733) |
|
|
(62,236) |
2,754,285 |
NON-CURRENT LIABILITIES: |
|
|
|
Non-current borrowed funds |
14 |
5,781,251 |
2,985,776 |
Non-current portion of deferred income |
15 |
390,206 |
293,108 |
|
|
6,171,457 |
3,278,884 |
CURRENT LIABILITIES: |
|
|
|
Current borrowed funds |
14 |
2,762,497 |
2,238,886 |
Current portion of deferred income |
15 |
2,508 |
2,032 |
Trade and other accounts payable |
16 |
1,227,369 |
1,335,216 |
Advances received |
17 |
75,202 |
56,601 |
Taxes payable |
18 |
171,260 |
181,978 |
Other payables and accrued expenses |
19 |
1,207,228 |
671,951 |
|
|
5,446,064 |
4,486,664 |
TOTAL EQUITY AND LIABILITIES |
|
11,555,285 |
10,519,833 |
Ismoilzoda M. Dustmukhamedov A.
Chairman Chief Accountant
August 4, 2016 August 4, 2016
Dushanbe, Dushanbe,
Republic of Tajikistan Republic of Tajikistan
The notes on pages 12-62 form an integral part of the consolidated financial statements.
The Independent Auditors' Report is on pages 3-5.
Consolidated statement of comprehensive income
CONSOILDATED STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME
FOR THE YEAR ENDED DECEMBER 31, 2015
(in thousand Tajik Somoni)
|
Notes |
Year ended December 31, 2015 |
Year ended December 31, 2014 |
Revenue |
21 |
1,548,665 |
1,306,015 |
Cost of sales |
22 |
(907,143) |
(1,065,132) |
GROSS PROFIT |
|
641,522 |
240,883 |
Selling expenses |
23 |
(637,184) |
(819,793) |
General and administrative expenses |
24 |
(119,869) |
(127,601) |
Net loss on foreign exchange operations |
|
(1,991,678) |
(314,958) |
Financial gain |
25 |
42,712 |
- |
Financial loss |
25 |
(684,116) |
(476,669) |
Other non-operating loss, net |
26 |
(73,072) |
(222,813) |
LOSS BEFORE INCOME TAX |
|
(2,821,685) |
(1,720,951) |
Income tax expenses |
20 |
(21,089) |
(15,723) |
NET OPERATING LOSS |
|
(2,842,774) |
(1,736,674) |
Other comprehensive income |
|
(12) |
(60) |
TOTAL COMPREHENSIVE LOSS |
|
(2,842,786) |
(1,736,734) |
Ismoilzoda M. Dustmukhamedov A.
Chairman Chief Accountant
August 4, 2016 August 4, 2016
Dushanbe, Dushanbe,
Republic of Tajikistan Republic of Tajikistan
The notes on pages 12-62 form an integral part of the consolidated financial statements.
The Independent Auditors' Report is on pages 3-5.
Consolidated statement of changes in equity
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2015
(in thousand Tajik Somoni)
|
Notes |
Share capital |
Reserve capital |
Revaluation reserve on property, plant and equipment |
Accumulated deficit |
Foreign exchange differences from translation of foreign subsidiaries |
Total equity |
Balance at December 31, 2013 (restated) |
|
383,836 |
24,302 |
5,781,686 |
(1,698,796) |
(9) |
4,491,019 |
Amortization of revaluation reserve on property, plant and equipment
|
- |
- |
- |
(729,737) |
729,737 |
- |
- |
Foreign exchange differences from translation of foreign subsidiaries operations |
|
- |
- |
- |
- |
(60) |
(60) |
Loss for the year |
|
- |
- |
- |
(1,736,674) |
- |
(1,736,674) |
Balance at December 31, 2014 |
13 |
383,836 |
24,302 |
5,051,949 |
(2,705,733) |
(69) |
2,754,285 |
Amortization of revaluation reserve on property, plant and equipment
|
|
- |
- |
(248,878) |
248,878 |
-- |
- |
Foreign exchange differences from translation of foreign subsidiaries operations |
|
- |
- |
- |
- |
(12) |
(12) |
Increase of share capital |
|
26,265 |
- |
- |
- |
- |
26,265 |
Loss for the year |
|
- |
- |
- |
(2,842,774) |
- |
(2,842,774) |
Balance at December 31, 2015 |
13 |
410,101 |
24,302 |
4,803,071 |
(5,299,629) |
(81) |
(62,236) |
Ismoilzoda M. Dustmukhamedov A.
Chairman Chief Accountant
August 4, 2016 August 4, 2016
Dushanbe, Dushanbe,
Republic of Tajikistan Republic of Tajikistan
The notes on pages 12-62 form an integral part of the consolidated financial statements.
The Independent Auditors’ Report is on pages 3-5.
CONSOILDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED DECEMBER 31, 2015
(in thousands Tajik somoni)
|
Notes |
Year ended December 31, 2015 |
Year ended December 31, 2014 |
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
Sales proceeds |
|
1,563,324 |
1,070,697 |
Other income |
|
14,681 |
26,937 |
Total cash inflow from operating activity |
|
1,578,005 |
1,097,634 |
Inventory purchase |
|
(548,152) |
(97,570) |
Electricity purchase |
|
(274,955) |
(211,780) |
Payroll and social tax |
|
(248,593) |
(257,939) |
Payment for services |
|
(38,933) |
(21,106) |
Interest payment |
|
(237,518) |
(116,915) |
Income tax payment |
|
(14,065) |
(20,170) |
Other taxes payment |
|
(284,100) |
(253,669) |
Other operating payments |
|
(20,753) |
(26,874) |
Total cash outflow from operating activity |
|
(1,667,069) |
(1,006,023) |
Net cash (outflow)/inflow from operating activities |
|
(89,064) |
91,611 |
CASH FLOWS FROM INVESTING ACTIVITIES: | |||
Purchase of property, plant and equipment |
|
(83,618) |
(86,367) |
Purchase of intangible assets |
|
(191) |
(127) |
Net cash outflow from investing activities |
|
(83,809) |
(86,494) |
CASH FLOWS FROM FINANCING ACTIVITIES: | |||
Proceeds from borrowings |
|
1,140,372 |
277,530 |
Grants received |
|
5,460 |
- |
Principal payments of loans received |
|
(925,655) |
(275,013) |
Front-end commission paid |
|
(6,222) |
- |
Net cash inflow from financing activities |
|
213,955 |
2,517 |
NET INCREASE IN CASH AND CASH EQUIVALENTS |
|
41,082 |
7,634 |
Effect of exchange rate changes on the balance of cash held in foreign currencies |
|
9,572 |
372 |
CASH AND CASH EQUIVALENTS, at the beginning of the year |
12 |
11,007 |
3,001 |
CASH AND CASH EQUIVALENTS, at the end of the year |
12 |
61,661 |
11,007 |
In 2015 share capital of the Group was increased by 26,265 thousand somoni in accordance with the Decree of the Government of the Republic of Tajikistan # 730 dated November 28, 2015. The increase was done through offsetting accounts payable for electricity of the Group to OJSC “Sangtuda HPP-1” and tax liabilities of the OJSC “Sangtuda HPP-1” to the state budget of the Republic of Tajikistan.
For the years ended December 31, 2015 and 2014, the Group has acquired and constructed fixed assets which were financed by loans and grants to the amount of 1,330,099 thousand somoni and 327,550 thousand somoni, respectively. Payments for these fixed assets were settled directly to suppliers and contractors of the Group without the cash flows on the Group’s accounts.
The Group has a current account with the Ministry of Finance of the Republic of Tajikistan which is used for payments for electricity made by budget companies. These funds are used for the repayment of loans received from the Ministry of Finance of the Republic of Tajikistan. Consolidated statement of cash flows does not include movement of cash in this account. For the years ended December 31, 2015 and 2014 the Group repaid borrowings for the amount of 52,390 thousand somoni and 17,924 thousand somoni, respectively, via the current account in the Ministry of Finance of the Republic of Tajikistan.
In 2014 in accordance with the Decree of the Government of the Republic of Tajikistan # 302 dated May 3, 2014, the Group performed offset of accounts receivable for electricity and tax obligations to the state budget for the amount of 242,881 thousand somoni
Ismoilzoda M. Dustmukhamedov A.
Chairman Chief Accountant
August 4, 2016 August 4, 2016
Dushanbe, Dushanbe,
Republic of Tajikistan Republic of Tajikistan
The notes on pages 12-62 form an integral part of the consolidated financial statements.
The Independent Auditors’ Report is on pages 3-5.
Open Joint Stock Holding Company “Barqi Tojik” (the “Company”) was registered in the Ministry of Justice of the Republic of Tajikistan on June 3, 1999. The Company and its subsidiaries (the “Group”) carry out its activity in the Republic of Tajikistan. The Group is a joint stock company and was established in accordance with the legislation of the Republic of Tajikistan.
The Group’s principal activity is generation, transmission and distribution of electricity and thermal energy in the Republic of Tajikistan. The Group also sells electricity to neighboring countries due to its operational needs. Electricity is generated on five hydropower stations, which are the structural units of the Group. Operating activity of the Group is regulated by the Law of the Republic of Tajikistan “On natural monopolies” (the “Law”), as the Group is the dominant in the generation and supply of electricity in the Republic of Tajikistan. In accordance with the Law tariffs of the Group must be coordinated and agreed with the Agency for regulation of natural monopolies of the Republic of Tajikistan (the “Agency”). The main customers are SUE “Tajik Aluminum Company”, OJSC “Rogun HPS”, OJSC “Tojikhimprom”, OJSC “Pamir Energy Company”, «Da Afghanistan Breshna Sherkat», LLC and the population of the Republic of Tajikistan.
The Group’s Head office is located in the Republic of Tajikistan, Dushanbe, I. Somoni ave, 64.
As at December 31, 2015 and 2014, the sole shareholder of the Group was the Government of the Republic of Tajikistan. Ultimate control of the Group is carried out by the Government of the Republic of Tajikistan.
Property of the Group was formed from the assets which were on the books of Open Joint Stock Holding Company “Barqi Tojik”. The Group owns the property transferred by its founder, except the property of legal entities listed as joint stock companies, state enterprises, organizations and institutions which are under the management of the Group.
Open Joint Stock Holding Company “Barqi Tojik” is the holder of shares of joint stock companies, granted by the Government of the Republic of Tajikistan, operating in the energy sector and performs the right of possession, use and disposition of property, businesses and institutions were provided for management in accordance with the article 232 of the Civil Code of the Republic of Tajikistan.
The property of the Group includes the following branches and representative offices:
Nurek branch Nurek hydropower station
Baipaza branch Baipaza hydropower station
Varzob branch Cascade of Varzob hydropower stations
Vakhsh branch Cascade of Vakhsh hydropower stations
Kairakkum branch Kairakkum hydropower station
Dushanbe branch Central electric networks
Sogd branch Sogd electric networks
Khujand branch Khujand electric networks
Rasht branch Rasht electric networks
Kurgan Tube branch Kurgan Tube city electric networks
Chkalovsk branch Chkalovsk city electric networks
Representation of OJSHC “Barqi Tojik” in the Russian Federation
The following organizations are under control of the Group:
OJSC “Shabakahoi Barqii Istaravshan”
OJSC “Shabakahoi Barqii Panjakent”
OJSC ‘Shabakahoi Barqii Shahri Dushanbe”
OJSC “Shabakahoi Barqii Shahri Kulob”
OJSC “Shabakahoi Barqii Kulob”
OJSC “Shabakahoi Barqii Tursunzoda”
OJSC “Shabakahoi Barqii Janubi”
OJSC “Dushanbinskaya Heat Station”
OJSC “Shabakahoi Barqii Yavon”
OJSC “Remontno-Mekhanicheskiy Zavod”
OJSC “Shabakahoi Barqii Dangara”
OJSC “Shabakahoi Barqii Isfara”
OJSC “Shabakahoi Barqii Norak”
OJSC “Yavanskaya Heat Station”
DPMTO “Tajikenergosnab”
OJSHC “Barqi Tojik” has a subsidiary - Limited Liability Company “Barq - Servis”. The main activity of the subsidiary is providing electrical equipment repair and maintenance services. OJSHC “Barqi Tojik” is sole owner of the subsidiary.
As at December 31, 2015 and 2014, the Group had 12,742 and 13,009 employees, respectively.
The consolidated financial statements were authorized for issue by the Group’s management on August 4, 2016.
In contrast to the more developed markets emerging markets, such as the Republic of Tajikistan, are exposed to various risks, including economic, political and social, and legal and legislative risks. As has happened in the past, actual or perceived financial problems or an increase in the perceived risks associated with investing in emerging economies could adversely affect the investment climate in countries and the countries’ economy in general.
Laws and regulations affecting businesses in the Republic of Tajikistan continue to change rapidly. Tax, currency and customs legislation within the country are subject to varying interpretations, and other legal and fiscal difficulties leading to the challenges faced by the Group. The future economic direction of the Republic of Tajikistan is largely dependent on economic, fiscal and monetary measures undertaken by the government, together with legal, regulatory developments.
These consolidated financial statements do not include any adjustments that would have been required due resolution of the uncertainty in the future. Possible adjustments may be made to the consolidated statements in that period in which necessity of their reflection will become evident, and it will be possible to estimate their numerical values.
Industry as well as the other systems of the Republic of Tajikistan is experiencing significant restructuring and reform (the process of transformation of the country with a planned economy into a state with a market economy), and the future direction of reforms and results are unknown at this time. Potential reforms in tariff policy, repayment of debt by state enterprises, reorganization of the market of gross sale and implementation of measures to promote competition in gross sale market, can have a significant impact on companies in this industry. Due to uncertainty regarding the ongoing changes in the industry, management is unable to assess the impact of reforms on the present and future financial position of the Group. However, Management believes that these uncertainties will not have a significant impact on operational activity compared to other companies operating in the Republic of Tajikistan.
3. PRESENTATION OF FINANCIAL STATEMENTS Report on compliance
These financial statements have been prepared in accordance with International Financial Reporting Standards (the “IFRS”) issued by the International Accounting Standards Board (the “IASB”) and Interpretations issued by the International Financial Reporting Interpretations Committee (the “IFRIC”).
Use of estimates and assumptions
The preparation of the financial statements in conformity with IFRS requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, revenues and expenses and the disclosure of contingent assets and liabilities. Due to the inherent uncertainty in making those estimates, actual results reported in future periods could differ from such estimates.
The consolidated financial statements have been prepared on the historical cost basis except for revaluation of property, plant and equipment and certain financial instruments. The principal accounting policies applied in preparation of the consolidated financial statements are set out below. These accounting policies were consistently applied in all periods covered in this consolidated financial statements, unless otherwise stated.
These consolidated financial statements have been prepared on the historical cost basis except for the following lines:
• Non-current financial liabilities at amortized cost;
• Fixed assets and construction in progress are stated at revalued cost based on revaluation carried by an independent consulting company LLC “BDO Consulting” as at December 31, 2013.
These consolidated financial statements have been prepared on the assumption that the Group is a going concern and will continue its operation for the foreseeable future. The management and shareholder have the intention to further develop the Group’s activities in the Republic of Tajikistan. The Group is owned by the Government of the Republic of Tajikistan and generates, distributes and sells the major share of electricity consumed in the Republic of Tajikistan. Electric power generated by the Group remains the key element for the economy of the Republic of Tajikistan, as well as fundamental for the Government’s social and economic objectives.
Based on above, the Management believes that the going concern assumption is appropriate for the Group due to its sufficient capital and continuing financing from the sole shareholder of the Group.
Functional and presentation currency
The functional currency of each of the Group’s consolidated entities is the currency of the primary economic environment in which the entity operates. The functional currency of the Group and the Group’s presentation currency is national currency of the Republic of Tajikistan Tajik somoni (the “somoni”).
The consolidated financial statements incorporate the financial statements of the Company and entities controlled by the Company (its subsidiaries), which are recorded as branches for the purpose of the consolidated financial statements as at December 31, 2015 and 2014.
The subsidiary is consolidated from the date of acquisition, which is the date when control is obtained over the subsidiary, and discontinued from consolidation when the control is lost. The consolidated financial statements of the subsidiaries are prepared for the same period as for the Company, based on consistently applied accounting policy for all branches of the Company.
Changes in ownership of subsidiaries without loss of control are treated as transactions equity. If the Group loses control over the subsidiary the following is reflected:
• discontinues recognition of assets and liabilities of the subsidiary;
• records the fair value of proceeds received in exchange;
• records fair value of outstanding portion of the investment;
• records gains or losses in statement of comprehensive income;
• reclassifies interest of the Company in subsidiaries, recognised in other comprehensive income before to statement of comprehensive income or retained earnings in accordance with particular requirements.
The consolidated financial statements of the subsidiaries are prepared for the same period as the Group, based on consistently applied accounting policy for all branches of the Group.
All intra-group transactions, balances, income and expenses are eliminated in full on consolidation.
4. SIGNIFICANT ACCOUNTING POLICIES Foreign currency transactions
The functional currency of the Group and the Group’s presentation currency is national currency of the Republic of Tajikistan Tajik somoni (the “somoni”). The Group applies direct method of consolidation, and upon disposal of foreign investment performs the reclassification of gains and losses from translation differences to the consolidated statement of profit or loss and other comprehensive income.
|
December 31, |
December 31, |
|
2015 |
2014 |
Somoni / USD |
6.9902 |
5.3079 |
Somoni / EUR |
7.6389 |
6.4550 |
Somoni / Russian Rouble |
0.1031 |
0.0933 |
Somoni / XDR |
9.7097 |
7.6896 |
Transactions in foreign currency are initially recognised by the companies of the Group in functional currency at exchange rate at the date of transaction.
Monetary assets and liabilities denominated in foreign currency are revalued at spot rate of functional currency effective at the reporting date.
All foreign currency differences are transferred to the consolidated statement of profit or loss and other comprehensive income.
Non-monetary lines at historical cost in foreign currency are recognised at exchange rate effective at the date of initial transaction. Non-monetary lines at revalued method in foreign currency are recognised at the exchange rate effective at the date of consideration of fair value. Gains and losses arising from non-monetary items are treated same as gains and losses from foreign currency transactions.
Assets and liabilities in foreign investments are translated to somoni at the exchange rate effective at the reporting date, and statement of comprehensive income of such subsidiaries, are recorded at the rate effective on the date of transaction. Translation differences arising from such treatment are recorded in other comprehensive income. Upon disposal of foreign investment the component of other comprehensive income, related to this foreign investment are transferred to the consolidated statement of profit or loss and other comprehensive income.
Until 1 January 2010, the date of transition to IFRS, the Group considered adjustments to the carrying value of assets and liabilities to fair value arising on the acquisition, as assets and liabilities of the Group. Therefore, these assets and liabilities are non-monetary items that are already expressed in the functional currency of the Group and, therefore, the additional exchange rate differences do not occur.
Revenue is recognised only if inflow of economic benefits to the Group is probable, and if revenue can be reliably measured, despite of the timing of cash proceeds. The revenue is measured at fair value of the consideration received or receivable, in accordance with contractual terms of payments.
Revenue from sale of electricity is recognised when customers on post-paid metering are billed for the power consumed. The billing is done for each monthly billing cycle based on the units consumed as read on the customers’ electricity meters and the approved customer tariffs. Revenue from sale of electricity is recognised in the consolidated financial statements net of Valued Added Tax (VAT).
Interest income and expense on financial instruments held at amortised cost, and interest bearing financial assets, classified as held-for-sale are recognised based on effective interest rate method, which is the rate that exactly discounts estimated future cash receipts through the expected life of the financial asset to that asset's net carrying amount on initial recognition. The interest income is added to finance income in the consolidated statement of profit or loss and other comprehensive income.
Current income tax
Current tax assets and liabilities for the current period as measured at recoverable from or payable to taxation authorities. The tax rates and tax legislation applied for calculations are the rates and legislation accepted or factually adopted as at reporting date in the countries, where the Group performs its activities and has taxable income.
Deferred taxes
Deferred tax is recognised on temporary differences between the carrying amounts of assets and liabilities in the consolidated financial statements and the corresponding tax bases used in the computation of taxable profit.
Deferred tax liabilities are recognised for all taxable temporary differences, except for cases when:
• Deferred tax liabilities arising at initial recording of goodwill, asset or liability as a result of transaction other than business combination, and at transaction date does not impact accounting profit nor taxable profit or loss;
• Taxable temporary differences in respect of investments in subsidiaries, associates, as well as interest in joint ventures, and if possible to control distribution by periods related to recoverability of temporary differences, and there is high probability of recovery of temporary difference in the foreseeable future.
Deferred tax assets are recognised for all deductible temporary differences, unused tax incentives and unused tax losses, to the extent of highly probable upcoming profits, against which the recovery of deductible temporary differences, unused tax incentives and unused tax losses will take place, except for:
• Deferred tax asset, related to temporary difference as a result of initial recognition of asset or liability arising from business combinations, which at the date of transaction does not impact accounting nor tax profit or losses;
• Deductible temporary differences as a result of investments in subsidiaries, associated companies, as well as interest in joint venture where the deferred tax assets are recognised to the extend of highly probable upcoming profits, against which the recovery of deductible temporary differences, unused tax incentives and unused tax losses will take place.
The book value of deferred tax assets is reviewed at each reporting date and decreased to the extent of sufficient profits, which will allow to use all or part of the deferred tax assets, are assessed as unlikely. Deferred tax assets not recognised in the statements are reviewed at each reporting date and are recognised to the extent, when there is high probability of upcoming profits, allowing to recover such tax assets.
Deferred tax assets and liabilities are valued at tax rates, which are expected to be applied in the period, when such asset will be recovered or liability settled at tax rates (tax regulation), which were accepted or factually adopted at the reporting date.
Deferred tax, related to the components other than statement of comprehensive income, as also not recorded in statement of comprehensive income. The deferred taxes are recognised in accordance with underlying transactions or in as a component of other comprehensive income, or directly on equity.
Deferred tax assets and deferred tax liabilities are offset only if there are legal right for offset of current income tax assets and liabilities, and deferred taxes are related to the same company and tax authority.
After initial recognition as an asset, property, plant and equipment are carried at revalued cost, being the fair value of the object on the date of revaluation less any subsequent accumulated depreciation and impairment losses.
The equipment is held at revalued amount less accumulated depreciation and/or accumulated loss from impairment, if any. This cost includes cost of replaced spare parts, as well as borrowing costs, in case of non-current construction projects, when certain criteria are met. When there is a need for significant component replacement within defined period the Group disposes the replaced component and recognizes new components in accordance with useful life and depreciation. Expenses related to major technical check are included to the cost of the asset, as replaced equipment, when related criteria are met. All other expenses for maintenance are included in the consolidated statement of profit or loss and other comprehensive income as incurred.
The buildings are held at revalued amount less accumulated depreciation and impairment losses.
Depreciation is charged on the carrying value of property, plant and equipment to write off assets over their useful life. Depreciation is charged at straight line method at the following rates:
Property, plant and equipment group |
Useful life |
|
(years) |
1. Building |
3-98 |
2. Constructions |
|
- Transmission equipment |
2-90 |
3. Machinery and equipment |
|
- Hydro turbines |
5-50 |
- Electronic equipment |
4-50 |
- Production equipment |
3-75 |
4. Other fixed assets |
|
- Vehicles |
3-25 |
- Office equipment |
3-20 |
- Furniture and appliances |
3-50 |
- Leasehold improvements |
6-55 |
- Land improvements |
6-50 |
In 2015, the useful life of property, plant and equipment were reconsidered and increased. Changes in depreciation accruals were made on perspective basis.
An item of property, plant and equipment is derecognised upon disposal or when no future economic benefits are expected to arise from the continued use of the asset. Any gain or loss arising on the disposal or retirement of an item of property, plant and equipment is determined as the difference between the sales proceeds and the carrying amount of the asset and is recognised in profit or loss, and presented in the consolidated statement of comprehensive income for the period, when derecognition took place.
The useful life term and depreciation method are annually reassessed, and adjusted if needed.
Intangible assets with finite useful lives that are acquired separately are carried at cost. Intangible assets acquired in a business combination and recognised separately from goodwill are initially recognised at their fair value at the acquisition date. Subsequent to initial recognition, intangible assets acquired are recorded at cost less accumulated amortisation and accumulated impairment losses (if any). Internally generated intangible assets, except for development costs included to the cost of an asset are not capitalized, and related expenses included in the consolidated statement of comprehensive income in the period, when incurred.
The useful life of intangible assets can be definite or indefinite.
Intangible assets with definite useful life are amortised during the period of this period and subject for impairment assessment if such indicators exist. The period and amortisation method for all intangible asset with definite useful life are reassessed at least at each reporting date. Changes in estimated useful life or structure of inflow of future benefits inherent to the asset are added to the consolidated financial statements as changes in period and method of amortisation, depending on situation, and disclosed as changes in estimates. The amortisation expenses for intangible assets with definite useful life recognised in the consolidated statement of comprehensive income in the category, which relates to the function of the intangible asset.
Intangible assets with indefinite useful life are not amortised, rather tested separately for impairment on an annual basis. The useful life term of intangible assets with indefinite useful life is reviewed on an annual basis in order to determine whether it is reasonable to continue classify the asset as intangible asset with indefinite useful life. If it is not acceptable, the change in useful life of an asset is prospectively changed from indefinite to definite.
Gains and losses from disposal of intangible assets are measured as difference from proceeds and book value of the asset and recognised in the consolidated statement of comprehensive income at the date of disposal of use asset.
Patents and licenses
Patents are issued for the period of 10 years by the relevant state body with a right to prolong. License on right for intellectual property issued from 5-10 years, depending on type of license.
Licenses can be prolonged in the end of the term, if the Group will comply with preset conditions. Prolongation can be made for notional fee or free of charge. Therefore the useful life of these licenses is treated as indefinite.
Impairment of tangible and intangible assets
At the end of each reporting period, the Group assesses whether there is any indication that fixed and intangible assets may be impaired. If any such indication exists evaluation is carried out for a possible reduction in the recoverable amount of assets (if any). If it is impossible to estimate the recoverable amount of an individual asset, the Group determines the recoverable amount of the cash-generating unit to which the asset belongs.
If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognized immediately as an expense, except where the relevant asset (land, buildings, or equipment) carried at a revalued amount. In this case the impairment loss is recognized as a reduction of revaluation of the respective fund.
If an impairment loss subsequently reverses, the carrying amount of an asset (cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined if the asset was not recognized an impairment loss (cash-generating unit) in prior years. Reversal of an impairment loss is recognized immediately in the statement of profit or loss and other comprehensive income, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.
During write-off of a revalued property, plant and equipment, the amounts included in the revaluation reserve are transferred to retained earnings.
Government grants
Government grants are not recognised until there is reasonable assurance that the Group will comply with the conditions attaching to them and that the grants will be received.
Government grants are recognised in profit or loss on a systematic basis over the periods in which the Group recognises as expenses the related costs for which the grants are intended to compensate. Specifically, government grants whose primary condition is that the Group should purchase, construct or otherwise acquire non-current assets are recognised as deferred revenue in the consolidated statement of financial position and transferred to profit or loss on a systematic and rational basis over the useful lives of the related assets.
Government grants that are receivable as compensation for expenses or losses already incurred or for the purpose of giving immediate financial support to the Group with no future related costs are recognised in profit or loss in the period in which they become receivable.
The benefit of a government loan at a below-market rate of interest is treated as a government grant, measured as the difference between proceeds received and the fair value of the loan based on prevailing market interest rates.
Borrowing costs directly attributable to the acquisition, construction or production of qualifying assets, which are assets that necessarily take a substantial period of time to get ready for their intended use or sale, are added to the cost of those assets, until such time as the assets are substantially ready for their intended use or sale. All other borrowing costs are recognised as expenses, in the period when such expenses incurred. Borrowing costs include the payment for interest and other expenses, incurred by the Group in respect of borrowings.
Financial instruments - initial recognition and subsequent measurement
(a) Financial assets
Initial recognition and measurement
Financial assets within the scope of IAS 39 are classified into the following specified categories: financial assets ‘at fair value through profit or loss' (FVTPL), financial assets and ‘loans and receivables', ‘held-to-maturity' investments, ‘available-for-sale' (AFS). The classification depends on the nature and purpose of the financial assets and is determined at the time of initial recognition.
Financial assets initially recognised at fair value plus, in case of investments not at fair value through profit or loss, the transaction costs.
Regular way purchases or sales are purchases or sales of financial assets that require delivery of assets within the time frame established by regulation or convention in the marketplace. Financial assets of the Group includes the cash and current deposits, trade and other receivables, loans and other amounts receivables and unquoted financial instruments.
Subsequent measurement
Subsequent measurement of financial assets is subject of its classification in a following way:
Accounts receivable are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market. After initial recognition, such financial assets are measured at amortized cost using effective interest rate method, less any impairment losses. Amortized cost is calculated considering any discount or premium on acquisition and fee or costs that are an integral part of the effective interest rate. Amortization based on the use of the effective interest rate is included in finance income in the consolidated statement of profit or loss and other comprehensive income. The losses arising from impairment are recognized in the consolidated statement of profit or loss and other comprehensive income in finance costs.
Current trade accounts receivable recognizes at cost less allowance on doubtful debts.
Available-for-sale financial assets
Available-for sale financial assets include equity and promissory notes. Equity investments classified as available-for-sale are the investments, are those not classified as held for trading, nor at fair value through profit or loss. Promissory notes within this category are instruments without defined term of sale and can be sold for liquidity purposes as a result of changing market conditions.
Subsequent to initial recognition the financial investments available-for-sale are measured at fair value, and resulting gains and losses are recorded as component of other comprehensive income as reserve for available-for-sale instruments. The instrument is held within this classification until derecognition or impairment adjustment, upon which the accumulated gains and losses from reserve on available-for-sale investments are reclassified to other operating gains and losses of statement of comprehensive income. Interest income on promissory notes available-for-sale are recorded at effective interest rate method and added to the statement of comprehensive income.
The Group has assessed its financial assets, available-for-sale for assumption of ability an intention to sell in the foreseeable future.
Derecognition
Derecognition of financial asset (or if applicable -part of the financial asset or part of the group of financial assets) performed if:
• The rights for cash proceeds and asset matured;
• The Group has transferred its rights for cash proceeds from the asset, or has accepted the liability to perform the payment to the third party in full and without any delays; or if (a) the Group has transferred substantially all risks and rewards from such asset, or (b) Group did not transfer, but also did not retain risks and rewards from such asset, therefore transferred the control over such asset.
If the Group has transferred all rights for cash proceeds from asset, or has concluded an agent agreement, but did not retain all risks and rewards from such asset, as well as did not transfer control over such asset, the new asset is recognised to the extend the Group continues its participation in the asset.
In this case the Group also recognizes related liabilities. The transferred asset and related liabilities are valued based rights and liabilities retained by the Group.
The continuous participation in form of guarantee on asset transferred is recognised at lower of initial book value and maximum possible amount to be claimed from the Group.
Impairment of financial assets
At each reporting date the Group performs the assessment of indicators of impairment of financial asset or group of financial assets. Financial asset or group of financial assets can be impaired if, and only if, when there is a reliable evidence of impairment as a result of one of number of events taking place subsequent to initial recognition (the “event resulting the loss”), which resulted the impact, which can be reliably measured, on expected future cash flows of the financial asset or group of financial assets. The indicators of impairment can include the fact that debtor or group of debtors are experiencing insolvency issues, and cannot repay the debt or has delays is repayment of interest or principal amount of debt, as well as probability of insolvency and upcoming liquidation process or financial restructuring. Moreover, such indicators include observable evidence, indicating existence of reliably measured decrease in expected cash flows of the financial instrument, in particular, the changes in overdue debts or economic environment, which has certain dependencies with defaults in repayments of debt.
Financial assets recorded at amortized cost
The Group performs the assessment of indicators of impairment financial assets recorded at amortised cost if individually significant or if individually insignificant, than by groups. If the Group identifies the reliable evidence of absence of impairment, despite of the significance, such asset is included in the group of financial assets with similar characteristic of credit risk, and subsequently reviews this group for impairment indicators in aggregate. Assets, individually assessed as impaired are not included in aggregate assessment of the group for impairment.
When there is reliable evidence of incurred losses from impairment, the amount of loss is recognised as a difference of book value and discounted expected future cash flows (without expected future credit losses not yet incurred).
Present value of expected future cash flows are discounted at initial effective interest rate of the financial asset. If the interest rate of borrowing is a floating rate, the discount rate for impairment loss calculation is current effective interest rate.
The book value of the asset decreases through reserve account, and amount of loss added to the consolidated statement of comprehensive income. Accrual of interest income on decreased book value continued based on rate, used for discounting future cash flows for the purpose of assessing losses from impairment. Interest income is included in financial income in the consolidated statement of profit or loss and other comprehensive income. Loans along with related provisions are not included in the consolidated statement of financial position if there is no evidence of recoverability of such and all available security was sold or transferred to the Group. If during the subsequent period the amount of calculated losses from impairment increases or decreases as a result of an event taking place after recognition of impairment, the amount of losses recognised increase or decrease by means of reserve account adjustment. If the subsequently the write-off of value of financial asset recovers, the amount of recovery recognised as decrease of finance costs in the consolidated statement of profit or loss and other comprehensive income.
Financial investments, available-for-sale
The Group performs the annual assessment for impairment indicators for the investments held-for-sale.
If the investments in equity instruments, classified as available-for-sale, the reliable evidence of impairment would be significant and continuous decrease in fair value of the investment below its initial acquisition cost. The significance is measured in comparison to initial acquisition cost, continuous means the comparison to the period, when decrease below initial acquisition cost took place. When reliable evidence of impairment is identified the amount of comprehensive loss, calculated as difference of book value and current fair value, less any other impairment loss recognised in the statement of comprehensive income, the loss is reclassified from other comprehensive income to the consolidated statement of comprehensive income.
The promissory notes classified as available-for-sale are subject of same impairment criteria applied to financial assets recorded at amortised cost. However, the amount of impairment loss recognised is the difference of amortised cost and current fair value, less accumulated impairment loss for this investment, recognised previously in the consolidated statement of comprehensive income.
Accrual of interest income on decreased book value continued based on rate, used for discounting future cash flows for the purpose of assessing losses from impairment. Interest income is included in financial income in the consolidated statement of comprehensive income. If during the subsequent period the fair value of the promissory note will increase and this increase can be reliably tied with event taking place after initial loss recognition in the consolidated statement of comprehensive income, the impairment losses are recovered in profit and loss.
(b) Financial liabilities
Initial recognition and measurement
Financial liabilities within the scope of IAS 39 are classified as financial liabilities at fair value through profit and loss and borrowings. Group classifies the financial liabilities at initial recognition.
Financial liabilities initially recorded at fair value and in case of borrowings and loans, which are recorded at amortised costs its initial recognition includes the transaction costs directly related to issue and acquisition.
Financial liabilities of the Group include the trade and other accounts payable, loans and borrowings.
Subsequent measurement
Subsequent measurement of financial liabilities depends on classification as follows:
Subsequent to initial recognition interest bearing loans and borrowings are measured at amortized cost based on effective interest rate method. Gains and losses resulting from these instruments included in consolidated statement of profit or loss and other comprehensive income at derecognition, as well as amortizing at effective interest rate.
Amortized cost includes the discounts and premiums at acquisition, as well as commissions or other fees, which are integral part of the effective interest rate. Amortization based on effective interest rate method is included in finance income in the consolidated statement of profit or loss and other comprehensive income.
The financial liabilities in consolidated statement of financial position is derecognised when liability is settled, cancelled or the matured.
If the existing financial liability is substituted by another liability with the same counterparty with substantially different terms, or if existing liability terms are substantially changed, than such change is treated as derecognition of initial instrument and recognition of the instrument, and difference of book value are recorded in consolidated statement of profit or loss and other comprehensive income.
(c) Offset of financial instruments
Financial assets and financial liabilities are offset and net amount is presented in the consolidated statement of financial position if, and only if there is existing contractual and legal right to offset these instruments, as well as intention to recognize as net amount, or dispose assets simultaneously with liabilities.
(d) Fair value of financial instruments
Fair value of financial instruments, which are quoted on active marketplace at each reporting date, determined based on market quotes or dealer quotes (quotes for bid for long position and quotes for ask for short position), without transaction costs consideration.
Financial instruments which are not quoted on an active marketplace the fair value is determined based on application of valuation methods. These methods include use of prices recently performed transactions based on market conditions, use of current fair value of similar instruments, analysis of discounted cash flows and other valuation models.
Inventories are stated at the lower of cost or net realizable value. Cost of inventories is determined using the FIFO method.
Impairment of non-financial assets
The Group performs the assessment of impairment indicators of the assets at each reporting date. If such indicators exist or if there is a requirement to perform impairment test, than Group perform the assessment of recoverability of asset. The recoverable amount of the asset or component, generating cash flows (CGI) is higher of fair value of the asset (CGI) less cost to sell and value in use of the asset (CGI). Recoverable amount is determined for separate asset, except for cases, when such asset does not generate cash flows, which dependent on cash flows generated by other assets or group of assets. If the book value of the asset or CGI exceeds its recoverable amount, the asset is impaired and written off to recoverable amount. When estimated value in use future cash flows are discounted at the discount rate before taxation, which reflects the current market estimate of time value of money and risks related to the asset. When determining fair value of the asset less cost to sell recent market deals (if any) are taken into account. If no such information is available, appropriate valuation model is used. These calculations are supported by valuation coefficients, market prices of freely convertible shares of the subsidiaries or other available indicators of the fair value.
If the book value of the asset or CGI exceeds its recoverable amount, the asset is considered as impaired and written down to recoverable amount. Under assessment of value in use the future cash flows are discounted at the rate net of tax, which reflects the present market value of cash flows and risks inherent to the asset. Under assessment of the fair value less cost to sell, the recent market transactions (if were existent) are taken into consideration. If no such transaction took place the relevant valuation model is applied. These computations are supported by estimated coefficients, active market quotes of subsidiaries shares and other available indicators of fair value.
Impairment losses from ongoing activities (including inventory impairment) are included in the consolidated statement of comprehensive income as a component of those expenses, which are related to the function of the asset, except for previously revalued real estate if revaluation was recognised in other comprehensive income. In such cases the impairment loss is deducted from other comprehensive income to the extent the revaluation gain was recognised.
The Group performs assessment of indicators whether indicators of impairment loss still exist or decreased on an annual basis. If such indicator exists the Group assesses the recoverable amount of the asset or cash generating component. Previously recorded impairment losses recovered only if the changes in applied estimate of the recoverability of the asset, since most recent impairment loss recorded. The recovery is limited to the book have not exceeding its recoverable amount, as well as not exceeding book value less depreciation, which would be charged if such impairment loss would not be recorded. This recovery of loss is included in the statement of comprehensive income.
Cash and current deposits
Cash and current deposits in the consolidated statement of financial position include the cash in banks and petty cash.
Provision are recorded if the Group has current liabilities (legal or constructive), as a result of the past events, with a probable outflow economic benefits required to settle liability, and such liability can be reliably measured. If the Group expects to recover all or part of the provisions, e.g. under insurance contracts, the recovery is recorded as a separate asset, but only when such recovery inflow is not doubted. Expenses, related to the provision, are added to the consolidated statement of comprehensive income less recovery.
Pensions and another employee benefits post-employment benefits
The Group performs payments to Social Fund in accordance with pension scheme of the Republic of Tajikistan. The payments to social fund are fixed. The Group will not have any further legal or constructive liabilities to the Fund in relation to the retirement benefits if Fund will not have sufficient resources to perform payments to employees for services performed in current and previous years.
The Group performs fixed payments to State Social Fund amounting to 25% of salaries of the employees and recorded in the period as incurred. The Group does not have any other pension or other schemes or liabilities to perform pension payments to its employees.
Application of new and revised international financial reporting standards (IFRSs)
A number of new Standards and Interpretations has been issued and not yet adopted as at December 31, 2015 and had not been applied in preparation of these consolidated financial statements. Following Standards and Interpretations are relevant to operations of the Group. The Group intends to adopt these Standards and Interpretations from their effective dates. The Group has not analyzed potential effect of adoption of these standards on its consolidated financial statements.
The Group has adopted the following new or revised standards and interpretations issued by International Accounting Standards Board and the International Financial Reporting Interpretations Committee (the “IFRIC”) which became effective for the Group’s consolidated financial statement for the year ended December 31, 2015:
• Amendments to IAS 19 “Defined Benefit Plans: Employee Contributions” - the amendments to IAS 19 clarify the accounting treatment for contributions from employees or third parties to a defined benefit plan.
• Amendments to IFRS 2 “Share-based Payment” - the amendment is to clarify the definition of vesting condition and market condition to ensure the consistent classification of conditions attached to a share-based payment.
• Amendments to IFRS 3 “Business Combinations” - the amendment clarifies that contingent consideration should be measured at fair value at each reporting date, irrespective of whether or not the contingent consideration falls within the scope of IFRS 9 or IAS 39. Changes in fair value (other than measurement period adjustments as defined in IFRS 3) should be recognized in profit and loss. Also, amendment clarifies that IFRS 3 does not apply to the accounting for the formation of joint arrangement in the financial statements of the joint arrangement itself.
• Amendments to IFRS 8 “Operating Segments” - the amendment (i) requires an entity to disclose the judgements made by management in applying the aggregation criteria to operating segments; and (ii) clarifies that a reconciliation of the total of the reportable segments’ assets to the entity’s assets should only be provided if information about the amount of the segment assets are regularly provided to the chief operating decision-maker.
• Amendments to IFRS 13 “Fair Value Measurement” - the amendment to the basis for conclusions of IFRS 13 clarifies that the issuance of IFRS 13 and consequential amendments to IAS 39 and IFRS 9 did not remove the ability to measure short-term receivables and payables with no stated interest rate at their invoice amounts without discounting, if the effect of discounting is immaterial. Also, the amendment clarifies that the scope of the portfolio exception for measuring the fair value of a group of financial assets and financial liabilities on a net basis includes all contracts that are within the scope of, and accounted for in accordance with, IAS 39 or IFRS 9, even if those contracts do not meet the definitions of financial assets or financial liabilities within IAS 32.
• Amendments to IAS 16 “Property, Plant and Equipment”; IAS 38 “Intangible Assets” - the amendments to IAS 16 and IAS 38 remove perceived inconsistencies in the accounting for accumulated depreciation/amortisation when an item of property, plant and equipment or an intangible asset is revalued. The amended standards clarify that the gross carrying amount is adjusted in a manner consistent with the revaluation of the carrying amount of the asset and that accumulated depreciation/amortisation is the difference between the gross carrying amount and the carrying amount after taking into account accumulated impairment losses.
• Amendments to IAS 24 “Related Party Disclosures” - the amendment clarifies that a management entity providing key management personnel services to the reporting entity or to the parent of the reporting entity is a related party of the reporting entity. Consequently, the reporting entity should disclose as related party transactions the amounts incurred for the service paid or payable to the management entity.
• Amendments to IFRS 3 “Business Combinations” - the amendment clarifies that IFRS 3 does not apply to the accounting for the formation of joint arrangement in the financial statements of the joint arrangement itself.
• Amendments to IAS 40 “Investment Property” - the amendment clarifies that IAS 40 and IFRS 3 are not mutually exclusive and application of both standards may be required. Consequently, an entity acquiring an investment property must determine whether: (i) the property meets the definition of investment property in accordance with IAS 40; and (ii) the transaction meets the definition of a business combination in accordance with IFRS 3.
The adoption of the new or revised standards did not have significant effect on the financial position or performance of the Group.
New and revised IFRSs in issue but not yet effective
At the date of authorization of these consolidated financial statements, the following new standards and interpretations were in issue, but not mandatorily yet effective, and which the Group has not early adopted:
• IFRS 9 “Financial Instruments” - IFRS 9 is a new standard for financial instruments that is ultimately intended to replace IAS 39 in its entirety. The replacement project consists of the following three phases: Phase 1: Classification and measurement of financial assets and financial liabilities. Phase 2: Impairment methodology. Phase 3: Hedge accounting.
• IFRS 11 “Joint arrangements”. The amendments provide guidance on how to account for the acquisition of an interest in a joint operation in which the activities a business as defined in IFRS 3 “Business combinations”.
• IFRS 14 “Regulatory Deferral Accounts” permits an entity which is a first-time adopter of International Financial Reporting Standards to continue to account, with some limited changes, for ‘regulatory deferral account balances’ in accordance with its previous GAAP, both on initial adoption of IFRS and in subsequent financial statements.
• IFRS 15 “Revenue from contracts with customers” provides a single model of Revenue accounting. It will replace all actual standards on Revenue recognition including IAS 18 “Revenue” and IAS 11 “Construction contracts” and corresponding interpretations.
• Amendments to IAS 16 “Property, plant and equipment” and IAS 38 “Intangible assets” clarify acceptable methods of depreciation and amortisation.
• Amendments to IAS 1 “Disclosure Initiative” - the amendments were a response to comments that there were difficulties in applying the concept of materiality in practice as the wording of some of the requirements in IAS 1 had in some cases been read to prevent the use of judgement.
• Amendments to IAS 27 “Consolidated and Separate Financial Statements” The amendments focus on separate financial statements and allow the use of the equity method in such statements. Specifically, the amendments allow an entity to account for investments in subsidiaries, joint ventures and associates in its separate financial statements: at cost; in accordance with IFRS 9; or using the equity method as described in IAS 28.
• Amendments to IFRS 10 “Consolidated Financial Statements” and IAS 28 “Investments in Associates and Joint Ventures” - the amendments deal with situations where there is a sale or contribution of assets between an investor and its associate or joint venture.
• Amendments to IFRS 10 “Consolidated Financial Statements”, IFRS 12 “Disclosure of Interests in Other Entities” and IAS 28 “Investments in Associates and Joint Ventures” - the amendments clarify that the exemption from preparing consolidated financial statements is available to a parent entity that is a subsidiary of an investment entity, even if the investment entity measures all its subsidiaries at fair value in accordance with IFRS 10. Consequential amendments have also been made to IAS 28 to clarify that the exemption from applying the equity method is also applicable to an investor in an associate or joint venture if that investor is a subsidiary of an investment entity that measures all its subsidiaries at fair value.
The adoption of the new or revised standards did not have significant effect on the financial position or performance of the Group.
5. CRITICAL ACCOUNTING ESTIMATES AND PROFESSIONAL JUDGEMENTS IN APPLYING ACCOUNTING POLICY
The Group makes estimates and assumptions that affect within the next financial period the amounts of assets and liabilities recognised in consolidated financial statements. Estimates and judgments are continually evaluated and are based on management's experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. Management also makes certain judgments, apart from those involving estimations, in the process of applying the accounting policies. Judgments that have the most significant impact on the figures recorded in the consolidated financial statements and estimates that can cause a significant adjustment to the carrying amounts of assets and liabilities within the next financial period include:
Significant accounting judgments, estimates and assumptions
The preparation of consolidated financial statements requires management to make judgments, estimates and assumptions at the end of the reporting period that affect the amounts of revenue, costs, assets and liabilities, presented in statements. However, uncertainty of these assumptions and estimates could result outcomes, that could require in future material adjustments of book value of asset or liability in respect of which such assumptions and estimates are made.
In the process of applying the Group’s accounting policy, management has used the following judgments, which have the most significant effect on the amounts recognized in the consolidated financial statements:
Estimates and assumptions
The key assumptions about the future and other key sources of estimation of uncertainty at the reporting date, which may cause significant adjustments of the carrying value of assets and liabilities during the next financial year, are discussed below. Assumptions and estimates are based on the Group’s source data, which it had at the time of preparation of the consolidated financial statements. However, current circumstances and assumptions regarding the future are subject to change due to market changes or circumstances beyond the control of the Group. Such changes are reflected in the assumptions as they occur.
Impairment of non-financial assets
Impairment occurs when the carrying amount of an asset or the cash-generating unit, exceeds its recoverable amount, which is the higher of fair value less costs to sell and value in use. The fair value less costs to sell is based on available information on commercial deals of sales of similar assets or observable market prices less incremental costs incurred in connection with the disposal of an asset. The calculation of value in use is based on a discounted cash flow model. Cash flows are taken from the budget for the next five years and do not include restructuring activity, in conducting of which the Group does not have obligations or significant investment in future, which will improve the asset tested for impairment of cash generating unit. The recoverable amount is most sensitive to the discount rate used in the discounted cash flow model, and also to the expected cash inflows and the growth rate, used for extrapolation. More information about the key assumptions used to determine the recoverable amount of the various units, generating cash, including sensitivity analysis, is provided in Note 30.
The fair value of financial instruments
In cases when the fair value of financial instruments and financial liabilities recorded in the consolidated statement of financial position cannot be derived from active markets, they are determined using valuation techniques, including discounted cash flow model. As a source data for these models is used information from observable markets, but in those cases where this is not feasible, a certain proportion of judgment is required to determine fair value. The judgments include considerations of such data as liquidity risk, credit risk and volatility. Changes in assumptions about these factors could affect the fair value of financial instruments, recognised in consolidated financial statements.
Allowance for doubtful debts, loans issued, advances paid, investments and allowance for cost decrease to net realizable value and obsolete inventories
Determining the direction of allowance for doubtful debts, loans issued, advances paid, investments and allowance for cost decrease to net realizable value and obsolete inventories requires management to make assumptions based on the best estimates of the Group’s ability to realize these assets. As a result of the general changes in the economy or other similar circumstances after the reporting date, management may draw conclusions that may differ from the finding made in the preparation of these consolidated financial statements.
Useful lives of property, plant and equipment
The Group estimates the useful lives of fixed assets at each reporting date. The estimation of the useful lives of fixed assets depends on factors such as economical use, repair and customer service programs, technological progress and other business conditions. Management’s assessment of the useful lives of fixed assets reflects the relevant information available to management as of the date the consolidated financial statements.
Market rate of borrowings received
The Group uses valuation techniques that include inputs that are not based on observable market date to estimate the fair value of non-current borrowings. Borrowings are discounted at a rate of 3.96% per annum as at December 31, 2015 (3.66% as at December 31, 2014), which the Management of the Group has defined as the market rates on non-current borrowings.
Revaluation and impairment of property, plant and equipment
The following assumptions were used by the Management of the Group during the impairment test of property, plant and equipment:
|
Assumptions |
|
Forecast |
|
After- | |
|
|
2016 |
2017 |
2018 |
2019 |
forecast |
|
|
|
|
|
|
period |
a) |
Tariffs increase (internal sales) |
5% |
10% |
10% |
10% |
15% |
b) |
Tariff increase (export) |
23% |
10% |
10% |
10% |
10% |
c) |
Production volume increase |
3% |
3% |
3% |
3% |
3% |
d) |
Volume of export increase |
3% |
3% |
3% |
3% |
3% |
e) |
Cost of sales increase |
5% |
5% |
5% |
5% |
5% |
f) |
General and administrative expenses |
|
|
|
|
|
|
increase |
10% |
10% |
10% |
10% |
10% |
h) |
Selling expenses increase |
10% |
10% |
10% |
10% |
10% |
6. PROPERTY, PLANT AND EQUIPMENT
As at December 31, 2015 and 2014 property, plant and equipment of the Group are presented as follows:
|
Buildings and constructions |
Machinery and equipment |
Othera
|
Construction in progress nd equipment or installation |
Total |
Cost or valuation December 31, 2013 (restated) |
5,760,596 |
3,899,524 |
78,004 |
1,120,099 |
10,858,223 |
Additions |
3,617 |
9,515 |
551 |
401,166 |
414,849 |
Transfer from inventory |
634 |
67,307 |
105 |
23,109 |
91,155 |
Internal movement |
74,542 |
259,432 |
4,575 |
(338,549) |
- |
Disposals |
(14,130) |
(2,093) |
(708) |
(9,600) |
(26,531) |
Change in revaluation surplus due to disposal |
(41,667) |
(3,196) |
(1,921) |
(10,500) |
(57,284) |
December 31, 2014 |
5,783,592 |
4,230,489 |
80,606 |
1,185,725 |
11,280,412 |
Additions |
6,945 |
18,927 |
28,527 |
710,132 |
764,531 |
Transfer from inventory |
530 |
76,864 |
19,935 |
101,755 |
199,084 |
Internal movement |
15,078 |
94,073 |
1,570 |
(110,721) |
- |
Disposals |
(1,166) |
(71) |
(140) |
(168) |
(1,545) |
Change in revaluation surplus due to disposal |
(3,477) |
|
|
|
(3,477) |
December 31, 2015 |
5,801,502 |
4,420,282 |
130,498 |
1,886,723 |
12,239,005 |
Accumulated depreciation and impairment
December 31, 2013 (restated) |
522,977 |
872,123 |
32,824 |
111,147 |
1,539,071 |
Charge for the year |
323,073 |
538,633 |
9,282 |
- |
870,988 |
Disposals |
(4,782) |
(1,244) |
(491) |
- |
(6,517) |
Internal movement |
(351) |
2,793 |
(2,442) |
- |
- |
Reversal of impairment losses recognized in profit or loss on disposed PPE |
|
(12,756) |
(924) |
(1,508) |
(15,188) |
December 31, 2014 |
840,917 |
1,399,549 |
38,249 |
109,639 |
2,388,354 |
Charge for the year |
189,540 |
298,484 |
11,728 |
- |
499,752 |
Disposals |
(349) |
(61) |
(25) |
- |
(435) |
December 31, 2015 |
1,030,108 |
1,697,972 |
49,952 |
109,639 |
2,887,671 |
Net book value at December 31, 2014 |
4,942,675 |
2,830,940 |
42,357 |
1,076,086 |
8,892,058 |
at December 31, 2015 |
4,771,394 |
2,722,310 |
80,546 |
1,777,084 |
9,351,334 |
As at December 31, 2015 and 2014 fixed assets and construction in progress are not insured.
The Group monitors the use of its assets, but because the Group's sole shareholder is the Government of the Republic of Tajikistan, it is not able to write-off fixed assets without the permission of the State Committee on Investments and Property Management of the Republic of Tajikistan.
Fixed assets received as grant mostly consist of electrical equipment and power transmission devices transferred under the control of the Group by the Government of the Republic of Tajikistan and by electricity consumers - legal entities and individuals. These grants were recognized as deferred income in accordance with IAS 20 which is amortized over the useful life of the associated granted assets. As at December 31, 2015 and 2014 amount of deferred income equaled to 33,071 thousand somoni and 19,921 thousand somoni, respectively (Note 15).
The Group borrows funds to acquire assets and capitalizes the interest on assets that meets certain requirements prescribed in IAS 23. In 2015 and 2014 the Group capitalized 66,892 thousand somoni and 33,260 thousand somoni, respectively, on the cost of construction in progress.
As at December 31, 2015 and 2014 Group’s assets were pledged as collateral on borrowings comprised of buildings and constructions, machinery and equipment, other fixed assets, construction in progress and equipment for installation of subsidiary of the Group - Baipaza hydropower station. As at December 31, 2015 and 2014 net book value of Baipaza hydropower station fixed assets equaled to 462,594 thousand somoni and 473,526 thousand somoni, respectively.
As at December 31, 2015 and 2014 amount of fully depreciated property, plant and equipment equaled to 188,584 thousand somoni and 105,373 thousand somoni, respectively.
The Group adopted revaluation model for property, plant and equipment accounting in accordance with IAS 16 Property, plant and equipment. In 2014 the Group performed and recognized revaluation of property, plant and equipment as at December 31, 2013. Before recognition of revaluation results the carrying value of fixed assets as at December 31, 2013 equaled to 6,883,777 thousand somoni, accumulated depreciation equaled to 1,806,854 thousand somoni.
As at December 31, 2015 and 2014 the Group’s non-current advances paid are as follows:
|
December 31, |
December 31, |
|
2015 |
2014 |
Non-current advances paid |
950,745 |
134,598 |
|
950,745 |
134,598 |
As at December 31, 2015 and 2014 non-current advances paid include advances for the construction of production facilities and supply of equipment.
As at December 31, 2015 non-current advances paid in the amount of 829,988 thousand somoni represent advances paid to representative office of LLJSC “TBEA” (People’s Republic of China) in the Republic of Tajikistan for construction of second stage of thermal electric power plant “Dushanbe-2”.
As at December 31, 2015 and 2014 the Group’s non-current investments are as follows:
|
December 31, |
December 31, |
|
2015 |
2014 |
Shares in “Sangtuda - 2” HPS |
150,796 |
150,796 |
OJSC “Rogun HPS” |
31,603 |
31,603 |
Other |
113 |
113 |
Allowance on impairment of non-current investments |
(113) |
(113) |
|
182,399 |
182,399 |
In 2006 the Group has signed agreement with OJSC “Sangob” on financing of the construction of Sangtuda HPS in the amount of 40,000 thousand US Dollars. In accordance with the agreement after 12 years of use the Hydropower Plant would be transferred to the Group. As at December 31, 2012 the Group has fully paid obligations under the agreement. In accordance with terms of the agreement on purchase of electricity the Group has to purchase electricity from Sangtuda HPS at fixed price which should be increased by 5% annualy starting from 2015.
In 2010 the Group acquired the shares of OJSC “Roghun HPS” amounting to 23,700 thousand somoni. The obligations of OJSC “Roghun HPS” to the Group in the amount of 7,933 thousand somoni were converted into shares at the agreement of both parties and the Ministry of Finance of the Republic of Tajikistan.
There was no movement in the allowance on impairment of non-current investments for the years ended December 31, 2015 and 2014.
As at December 31, 2015 and 2014 inventories of the Group are as follows:
|
| |
|
December 31, |
December 31, |
|
2015 |
2014 |
Materials |
518,341 |
738,716 |
Spare parts |
154,298 |
173,181 |
Fuel and lubricants |
87,589 |
92,555 |
Low value items |
23,232 |
24,079 |
Construction materials |
7,729 |
4,133 |
Supplies and others |
14,058 |
24,029 |
Allowance for cost decrease to net realizable value and obsolete inventories |
(226,317) |
(156,175) |
|
578,930 |
900,518 |
The movement in allowance for cost decrease to net realizable value and obsolete inventories for the years ended December 31, 2015 and 2014 is presented as follows:
|
2015 |
2014 |
Balance as at January 1 |
156,175 |
151,369 |
Accrual of allowance |
70,142 |
4,806 |
Balance as at December 31 |
226,317 |
156,175 |
10. TRADE AND OTHER ACCOUNTS RECEIVABLE |
|
|
As at December 31, 2015 and 2014 trade and other accounts receivable of the Group are as follows: | ||
|
December 31, |
December 31, |
|
2015 |
2014 |
Accounts receivable for electricity |
862,104 |
727,375 |
Accounts receivable for thermal energy |
10,626 |
7,871 |
Accounts receivable for goods and services |
2,423 |
4,795 |
Other receivables |
352 |
574 |
|
875,505 |
740,615 |
Allowance on doubtful debts |
(464,677) |
(379,616) |
|
410,828 |
360,999 |
The movement in the allowance on doubtful debts for the years ended December 31, 2015 and 2014 is presented as follows: | ||
|
|
|
|
2015 |
2014 |
Balance as at January 1 |
379,616 |
256,492 |
Accrual of allowance |
107,200 |
123,634 |
Write-off |
(22,139) |
(510) |
Balance as at December 31 |
464,677 |
379,616 |
The most significant debtors of the Group are as follows: |
|
|
|
December 31, |
December 31, |
|
2015 |
2014 |
SUE “Tajik Aluminum Company” |
411,697 |
376,736 |
The State Department of Land Resources and Irrigation |
46,352 |
21,832 |
“DA Afganistan Breshna Sherkat, LLC” |
17,295 |
26,189 |
OJSC “Tojikhimprom” |
16,416 |
15,154 |
Dushanbe heating network enterprise |
10,148 |
7,777 |
OJSC “Rogun HPS” |
7,992 |
2,173 |
As at December 31, 2015 and 2014 current advances paid of the Group are as follows:
|
December 31, |
December 31, |
|
2015 |
2014 |
Advances paid for goods and services |
26,651 |
71,910 |
Advances paid for fixed assets |
17,152 |
22,787 |
Advances to employees |
1,105 |
489 |
Other advance prepayments |
55 |
31 |
Allowance for doubtful advances paid |
(27,169) |
(61,325) |
|
17,794 |
33,892 |
The movement in allowance for doubtful advances paid for the years ended December 31, 2015 and 2014 is presented as follows: | ||
|
|
|
|
2015 |
2014 |
Balance as at January 1 |
61,325 |
51,166 |
(Recovery)/accrual of allowance |
(34,152) |
10,159 |
Write-off |
(4) |
- |
Balance as at December 31 |
27,169 |
61,325 |
12. CASH AND CASH EQUIVALENTS | ||
As at December 31, 2015 and 2014 cash and cash equivalents of the Group are as follows: | ||
|
December 31, |
December 31, |
|
2015 |
2014 |
Cash in bank account |
61,099 |
10,059 |
Cash on hand |
531 |
948 |
Cash in foreign bank account |
31 |
- |
|
61,661 |
11,007 |
As at December 31, 2015 and 2014 announced, issued and paid share capital of the Group amounted to 410,101 thousand somoni and 383,836 thousand somoni, respectively.
In 2015 share capital of the Group was increased by 26,265 thousand somoni in accordance with the Decree of the Government of the Republic of Tajikistan # 730 dated November 28, 2015. The increase was done through offsetting accounts payable for electricity of the Group to OJSC “Sangtuda HPP-1” and tax liabilities of the OJSC “Sangtuda HPP-1” to the state budget of the Republic of Tajikistan.
In 2015 and 2014 the Group did not announce any dividends.
As at December 31, 2015 and 2014 non-current borrowed funds of the Group are as follows:
|
December 31, |
December 31, |
|
2015 |
2014 |
Loan from the Ministry of Finance of the Republic of Tajikistan |
4,902,221 |
3,010,498 |
Loans from OJSC “Orienbank” |
1,014,697 |
66,349 |
European Bank for Reconstruction and Development loan |
32,757 |
12,844 |
Unamortized part of discount |
(162,478) |
(103,915) |
Unamortized portion of front-end fee |
(5,946) |
- |
|
5,781,251 |
2,985,776 |
The Group uses valuation techniques that include inputs that are not based on observable market date to estimate the fair value of non-current borrowings. Borrowings are discounted at a rate of 3.96% per annum as at December 31, 2015 (3.66% as at December 31, 2014), which the Management of the Group has defined as the market rates on non-current borrowings.
Movement of discount on non-current borrowed funds for the years ended December 31, 2015 and 2014 is presented as follows: | ||
|
2015 |
2014 |
Balance as at January 1 |
103,915 |
1,822,046 |
Discount recognition |
3,960 |
- |
Amortization |
(19,762) |
- |
Effect of change in discount rate |
42,712 |
(1,888,963) |
Foreign exchange effect |
31,653 |
170,832 |
Balance as at December 31 |
162,478 |
103,915 |
As at December 31, 2015 and 2014 current borrowed funds of the Group are as follows: |
| |
|
December 31, |
December 31, |
|
2015 |
2014 |
Loan from the Ministry of Finance of Republic of Tajikistan |
1,502,587 |
905,430 |
Loans from OJSC “Orienbank” |
87,378 |
563,128 |
European Bank for Reconstruction and Development loan |
5,787 |
1,223 |
Interest payable |
1,156,348 |
761,019 |
Front-end fee payable |
10,748 |
8,086 |
Unamortized portion of front-end fee |
(351) |
- |
|
2,7,46297 |
2,238,886 |
Current portion of non-current borrowings is allocated in accordance with the repayment schedule of principal on loans.
As at December 31, 2015 and 2014 outstanding amount on loans received from Ministry of finance of the Republic of Tajikistan and European Bank for Reconstruction and Development is presented in the following table:
Loan # |
Creditor |
Loan purpose |
Agreement date |
Maturity date |
Loan amount |
Interest rate |
December 31, 2014 |
December 31, 2015 |
№ 2010 (024) TOTAL 131- 029BT |
The Export-Import Bank of China |
Building high power electric grid 220 kV “Khujand-Ayni” |
December 15, 2010 |
September 21, 2031 |
35,055 thousand USD |
3% |
186,068 |
245,041 |
1141P |
OPEC |
On the expansion of energy cooperation between Tajikistan and Afghanistan |
June 28, 2011 |
August 15, 2026 |
8,500 Thousand USD |
3% |
41,968 |
55,269 |
TAD 030-032 BT |
Islam Development bank |
On the expansion of energy cooperation between Tajikistan and Afghanistan |
June 28, 2011 |
November 30, 2031 |
14,067 thousand USD |
3% |
74,203 |
97,722 |
0124- TAJ (SF) |
Asian Development Bank |
Project of reconstruction ORU-500 Kw on Nurek HPP |
December 20, 2011 |
October 15, 2033 |
54,770 thousand USD |
5% |
211,285 |
334,982 |
Taj 021 BT |
KFW |
To replace the 220 kV switchgear at Nurek HPP |
February 3, 2009 |
November 01, 2033 |
18,000 thousand EUR |
8% |
114,675 |
137,495 |
Grant №566TJ |
International Development Association |
Emergency assistance in the restoration project of the energy sector |
July 16, 2010 |
September 15, 2030 |
15,000 thousand USD |
6% |
81,494 |
107,324 |
Grant № H372 TJ) |
International Development Association |
Immediate increase in volume and increasing the reliability of energy supply in the country, especially in the winter season. |
October 30, 2008 |
September 15, 2028 |
4,342 thousand USD |
6% |
21,248 |
27,983 |
Credit № 4093 TJ |
International Development Association |
The project to reduce power losses |
December 6, 2005 |
September 15, 2026 |
11,446 thousand USD |
6% |
59,361 |
78,174 |
6016 |
The Export-Import Bank of China |
Building energy supply 220 kV “lolazor-Khatlon” |
December 16, 2006 |
June 21, 2026 |
55,228 thousand USD |
3% |
293,143 |
386,052 |
6015 |
The Export-Import Bank of China |
Building energy supply 500 kV “South-North” |
December 21, 2006 |
June 21, 2026 |
267,219 thousand USD |
3% |
1,418,374 |
1,867,920 |
665 |
The Kuwait Fund for Arab Economic Development |
Project of reconstruction electric grids of Dushanbe |
September 20, 2003 |
October 1, 2029 |
3,600 thousand KWD |
5% |
64,146 |
81,546 |
IDВ -0022 |
Islam Development bank |
Building small HPP |
March 18, 2005 |
December 30, 2029 |
7,623 thousand IDB |
3.50% |
55,554 |
70,148 |
IDВ -011-029-031 |
Islam Development bank |
Reliable power supply in rural areas of Tajikistan |
November 26, 2004 |
December 31, 2020 |
10,400 thousand IDB |
5% |
81,228 |
102,566 |
Switzerland Confederation |
Switzerland Confederation |
In order to finance the rehabilitation of the power system of the Swiss sub- projects |
December 1, 2003 |
June 30, 2029 |
8,862 thousand USD
|
1,50% |
47.039 |
61.948 |
2303 |
Asian Development Bank |
The construction of intersystem electric grids |
May 21, 2007 |
December 1, 2031 |
14,475 thousand XDR |
Libor +0,5% |
94,687 |
119,562 |
1817 |
Asian Development Bank |
Power System Rehabilitation Project |
August 20, 2001 |
December 15, 2025 |
36,576 thousand XDR |
5.00% |
204,359 |
258,045 |
06015-06016 |
The Export-Import Bank of China |
Additional construction of high-voltage power lines 500/220 kV South-North, Lolazor-Khatlon |
May 29, 2007 |
December 21, 2028 |
51.000 thousand USD |
3% |
270.703 |
356.500 |
1912-TAJ (SF) |
Asian Development Bank |
Extremely project to stabilize landslides Baipaza HPP |
October 20, 2003 |
December 1, 2033 |
4,001 thousand XDR |
1.5 |
23,546 |
29,731 |
0213-TAJ-28 ВТ |
Asian Development Bank |
Regional project for the transfer of electricity |
November 23, 2010 |
September 15, 2036 |
112,500 thousand USD |
5% |
155,580 |
498,307 |
KFW-034BT |
KFW |
Construction of 220 kV switchgear at Nurek |
June 2, 2011 |
May 30, 2032 |
7,000 thousand EUR |
3% |
44,596 |
53,470 |
2011 (19) TOTAL №(170)-030 ВТ |
The Export-Import Bank of China |
Building a unified energetic system north region of Republic of Tajikistan |
July 20, 2011 |
March 21, 2031 |
26,464 thousand USD |
3% |
140,467 |
184,987 |
Government of Switzerland confederation |
International Development Association |
Energy loss reduction project |
June 29, 2007 |
June 15, 2032 |
2,582 thousand USD |
6% |
12,332 |
16,241 |
Grant №ТҒ096573-035 ВТ |
Switzerland Trust Fund |
Energy loss reduction project |
December 21, 2011 |
September 15,2031 |
3,468 thousand USD |
6% |
18,077 |
23,806 |
266-025 |
The Export-Import Bank of China |
Reconstruction of Regar substation |
July 31, 2013 |
November 21, 2033 |
35,043 thousand USD |
6% |
150,528 |
232,067 |
№TAJ 2015-10(BT) |
International Development Association |
The project “Providing electricity in winter period” |
September 21, 2015 |
April 15, 2035 |
5,000 thousand USD |
3% |
- |
9,383 |
TAJ 2014-028-2 |
The Export-Import Bank of China |
The project “Construction of the second phase of the HES Dushanbe- 2” |
December 18, 2014 |
August 21, 2039 |
929,977thousandCNY |
5% |
- |
927,135 |
TAJ 2014-006(BT-026) |
Asian Development Bank |
The project RehabilitationHead HPP 240 MW” |
December 25, 2014 |
September 15, 2039 |
136,000 thousand USD |
5% |
- |
9,907 |
TAJ 2014-007(BT-027 |
Islam Development bank |
Project “Reconstruction of substation Ravshan” |
May 5, 2015 |
October 15, 2038 |
13,070 thousand USD |
3% |
- |
1,291 |
2015-009(B T-027) |
Asian Development Bank |
For the implementation of accounting system of wholesale supply of electricity and improving power system design |
November 15, 2015 |
April 15, 2040 |
54,000 thousand USD |
5% |
|
6,009 |
41553 |
European Bank of Reconstruction and Development |
Reconstruction of Kairakkum HPP |
June 25, 2014 |
December 8, 2029 |
50,000 thousand USD |
Libor +1% |
14,067 |
35,391 |
41538 |
European Bank of Reconstruction and Development |
Reducing electricity losses in the Sughd region |
June 15, 2011 |
April 5, 2026 |
10,150 thousand USD |
Libor +1% |
- |
3,495 |
Funding for the project construction of small hydropower plant “Kulob” and “Vose’ |
State committee on investment and stateproperty management ofthe Republic of Tajikistan |
Funding for the projectconstruction of smallhydropower plant “Kulob” and “Vose” to provide electricity to the rural population |
January 1, 2008 |
June 30, 2018 |
1,200 thousand TJS |
1% |
1,200 |
1,200 |
Loan agreement #11 |
The Ministry of Finance of the Republic of Tajikistan |
For repair and modernization of Dushanbe HPS |
December 1, 2009 |
- |
900 thousand USD |
0% |
4,777 |
12 |
Loan agreement #12 |
The Ministry of Finance of the Republic of Tajikistan |
To pay for natural gas for Dushanbe HPS |
May 29, 2008 |
- |
50 thousand USD |
0% |
265 |
- |
Loan agreement #TAJ-013 |
The Ministry of Finance of the Republic of Tajikistan |
For the financial support of the repair and modernization of Western boiler Dushanbe HPS |
July 22, 2008 |
- |
2,500 thousand USD |
0% |
13,270 |
8,663 |
Loan agreement #TAJ-2014 -009 (ВТ) |
The Ministry of Finance of the Republic of Tajikistan |
To pay debts to the company “Sangob” IRI |
April 30, 2014 |
- |
14,400 thousand TJS |
0% |
8,400 |
- |
Loan agreement #TAJ-2009 -026 (OJSC ВТ) |
The Ministry of Finance of the Republic of Tajikistan |
To finance the share OSHC Barki Tojik in Sangtuda HPP-2 |
June 1, 2011 |
- |
2,400 thousand USD |
0% |
12,739 |
0 |
Loan agreement #TAJ-2014 -Oil (ВТ) |
The Ministry of Finance of the Republic of Tajikistan |
To pay debts to the company “Sangob” IRI |
August 28, 2014 |
- |
2,000 thousand USD |
0% |
10,616 |
13,980 |
|
|
|
|
|
|
|
3,929,995 |
6,443,352 |
15. DEFERRED INCOME
As at December 31, 2015 and 2014 deferred income of the Group comprises of current and non-current portions.
Non-current portion of deferred income: |
|
|
|
December 31, 2015 |
December 31, 2014 |
Deferred income on grants received from Government of the Republic of Tajikistan |
269,299 |
185,074 |
Deferred income on discounting of non-current borrowed funds at the rate lower than market rate |
89,206 |
89,007 |
Deferred income on fixed assets received as grant |
31,701 |
19,027 |
|
390,206 |
293,108 |
Current portion of deferred income: |
|
|
|
December 31, 2015 |
December 31, 2014 |
Deferred income on fixed assets received as grant |
1,370
|
894
|
Deferred income on grants received from the Government of the Republic of Tajikistan |
1,138 |
1,138 |
|
2,508 |
2,032 |
Deferred income on grants received is presented in the form of targeted funding for the construction of fixed assets and granted assets from the state bodies, which include mainly electrical equipment and facilities for power transfer devices transferred to the control of the Group by the Government of the Republic of Tajikistan.
Deferred income on fixed assets received as grant represents fixed assets transferred under the control of the Group by the electricity consumers - legal entities and individuals. These grants were recognized as deferred income in accordance with IAS 20, which is amortized equally over the useful life of the granted assets. As at December 31, 2015 and 2014 amount of deferred income equaled to 33,071 thousand somoni and 19,921 thousand somoni, respectively.
Movement of deferred income on discounting of non-current borrowed funds at the rate lower than market rate for the years ended December 31, 2015 and 2014 was as follows:
|
2015 |
2014 |
Balance as at January 1 |
89,007 |
1,662,232 |
Deferred income recognition |
3,960 |
- |
Amortization of deferred income |
(3,761) |
- |
Effect of change in discount rate recognized in the statement of comprehensive income |
- |
315,738 |
Effect of change in discount rate |
- |
(1,888,963) |
Balance as at December 31 |
89,206 |
89,007 |
Movement of deferred income on grants received from Government of the Republic of Tajikistan for the years ended December 31, 2015 and 2014 is presented as follows:
2015 2014 Non-current portion | ||
Balance as at January 1 |
185,074 |
141,195 |
Grants received during a year |
85,363 |
45,017 |
Transferred to current part |
(1,138) |
(1,138) |
Balance as at December 31 |
269,299 |
185,074 |
Current portion |
2015 |
2014 |
At January 1 |
1,138 |
1,039 |
Transferred from non-current part |
1,138 |
1,138 |
Amortized during a year |
(1,138) |
(1,039) |
At December 31 |
1,138 |
1,138 |
Movement of deferred income on fixed assets received as grant for the years ended December 31, 2015 and 2014 is presented as follows: | ||
Non-current portion |
2015 |
2014 |
Balance as at January 1 |
19,027 |
11,909 |
Grants received during a year |
13,805 |
8,136 |
Transferred to current part |
(1,131) |
(1,018) |
Balance as at December 31 |
31,701 |
19,027 |
Current portion |
2015 |
2014 |
At January 1 |
894 |
404 |
Transferred from non-current part |
1,131 |
1,018 |
Amortized during a year |
(655) |
(528) |
At December 31 |
1,370 |
894 |
. 16. TRADE AND OTHER ACCOUNTS PAYABLE
As at December 31, 2015 and 2014 trade and other accounts payable of the Group are as follows:
|
December 31, |
December 31, |
|
2015 |
2014 |
Accounts payable for electricity |
849,577 |
641,957 |
Accounts payable for goods and services |
254,908 |
651,045 |
Accounts payable for equipment |
94,702 |
12,377 |
Accounts payable for construction works |
25,299 |
4,754 |
Other accounts payable |
2,883 |
25,083 |
|
1,227,369 |
1,335,216 |
Below is information on the largest creditors: |
|
|
|
December 31, |
December 31, |
|
2015 |
2014 |
OJSC “Sangtuda-1 HPP” |
505,834 |
439,515 |
Islamic Republic of Iran Company “Sangob” |
330,139 |
190,253 |
Talco Management Limited |
40,775 |
123,511 |
LLJSC “TBEA” (People’s Republic of China) |
40,548 |
349 |
Consorcium Alstom & Gencer |
21,370 |
- |
“Zarvora”, LLC |
- |
22,844 |
“Safoi Poytaht”, LLC |
- |
22,417 |
“Sintez”, LLC |
- |
21,939 |
17. ADVANCES RECEIVED |
|
|
As at December 31, 2015 and 2014 advances received by the Group are as follows: |
| |
|
December 31, |
December 31, |
|
2015 |
2014 |
Advances received for electricity |
74,374 |
55,945 |
Advances received for thermal energy |
68 |
424 |
Other advances received |
760 |
232 |
|
75,202 |
56,601 |
18. TAXES PAYABLE
As at December 31, 2015 and 2014 taxes payable of the Group are as follows:
|
December 31, |
December 31, |
|
2015 |
2014 |
Value added tax payable |
135,959 |
156,875 |
Road tax payable |
17,716 |
10,307 |
Income tax payable |
7,618 |
497 |
Social tax payable |
4,816 |
8,884 |
Personal income tax payable |
2,847 |
4,965 |
Royalty tax payable |
1,923 |
- |
Other taxes |
381 |
450 |
|
171,260 |
181,978 |
19. OTHER PAYABLES AND ACCRUED EXPENSES |
|
|
As at December 31, 2015 and 2014 other payables and accrued expenses of the Group are as follows: | ||
|
December 31, |
December 31, |
|
2015 |
2014 |
Fines and penalties on overdue borrowed funds |
1,132,944 |
621,747 |
Fines and penalties on taxes |
37,324 |
- |
Salary payable |
16,900 |
28,330 |
Unused vacation provision |
15,139 |
16,956 |
Other liabilities |
4,921 |
4,918 |
|
1,207,228 |
671,951 |
The movement in provision for unused vacation for the years ended December 31,2015 and 2014 is presented as follows: | ||
|
2015 |
2014 |
Balance as at January 1 |
16,956 |
11,889 |
(Recovery)/accrual of provision |
(1,817) |
5,067 |
Balance as at December 31 |
15,139 |
16,956 |
The Group measures and records its current income tax payable and its tax bases in its assets and liabilities in accordance with the tax regulations of the Republic of Tajikistan where the Group operates, which may differ from IFRS. For the years ended December 31, 2015 and 2014 on the territory of the Republic of Tajikistan, the income tax rate for production legal entities was 14% and 15%, but not less than 1% from gross revenue according to the tax law of the Republic of Tajikistan.
The Group is subject to certain permanent tax differences due to the non-tax deductibility of certain expenses and certain income being treated as non-taxable for tax purposes.
Deferred taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for tax purposes. Temporary differences as at December 31, 2015 and 2014 relate mostly to different methods of income and expense recognition as well as to temporary differences generated by tax - book bases’ differences for certain assets and liabilities.
|
Year ended |
Year ended |
|
December 31, |
December 31, |
|
2015 |
2014 |
Current income tax expenses |
21,089 |
15,723 |
Changes in deferred income tax |
- |
- |
Income tax benefit |
21,089 |
15,723 |
Temporary differences as at December 31, 2015 and 2014, comprise: | ||
|
December 31, |
December 31, |
|
2015 |
2014 |
Deferred income tax assets: | ||
Tax loss carry forward |
3,318,504 |
1,078,677 |
Allowance for doubtful debts |
464,677 |
379,616 |
Deferred income Allowance for cost decrease to net realizable value and obsolete |
303,508 |
206,133 |
inventories |
226,317 |
156,175 |
Allowance for doubtful advances paid |
27,169 |
61,325 |
Unused vacation provision |
15,139 |
16,956 |
Impairment allowance on non-current investments |
113 |
113 |
Total deferred income tax assets |
4,355,427 |
1,898,995 |
Deferred income tax liabilities: | ||
Discount on borrowed funds |
73,272 |
14,908 |
Total deferred income tax liabilities |
73,272 |
14,908 |
Net deferred income tax assets |
4,282,155 |
1,884,087 |
Net deferred income tax assets at statutory tax rate (14%) |
599,502 |
263,772 |
Allowance on net deferred income tax assets |
(599,502) |
(263,772) |
Net deferred income tax assets less allowance |
- |
- |
Temporary differences between tax accounting and current financial statement as well as tax losses lead to deferred tax liabilities as at December 31, 2015 and 2014 as a result of the following:
|
December 31, 2014 |
Recognized in the consolidated statement of comprehensive income |
Recognized in equity |
December 31, 2015 |
Temporary differences: Tax losses to be offset |
151,013 |
313,578 |
- |
464,591 |
Allowance on doubtful debts |
53,146 |
11,909 |
- |
65,055 |
Deferred income |
28,859 |
13,632 |
- |
42,491 |
Allowance on net realizable value of inventories |
21,865 |
9,819 |
- |
31,684 |
Allowance on doubtful amount of advances |
8,586 |
(4,782) |
- |
3,804 |
Unused vacation provision |
2,374 |
(255) |
- |
2,119 |
Allowance for impairment of noncurrent investments |
16 |
- |
- |
16 |
Discount on borrowed funds |
(2,087 |
(8,171) |
- |
(10,258) |
263,772 |
263,772 |
335,730 |
- |
599,502 |
|
|
|
|
|
|
December 31, 2013 |
Recognized in the consolidated statement of comprehensive income |
Recognized in equity |
December 31, 2014 |
Temporary differences: Tax losses to be offset |
86,531 |
64,482 |
- |
151,013 |
Allowance on doubtful debts |
38,474 |
14,672 |
- |
53,146 |
Deferred income |
23,182 |
5,677 |
- |
28,859 |
Allowance on net realizable value of inventories |
22,705 |
(840) |
- |
21,865 |
Allowance on doubtful amount of advances |
7,675 |
911 |
- |
8,586 |
Unused vacation provision |
1,783 |
591 |
- |
2,374 |
Allowance for impairment of noncurrent investments |
17 |
(1) |
- |
16 |
Discount on borrowed funds |
(23,972) |
21,885 |
- |
(2,087) |
|
156,395 |
107,377 |
- |
263,772 |
21. REVENUE
The Group's revenues from sales of electricity and thermal energy for the years ended December 31, 2015 and 2014 are as follows:
|
Year ended |
Year ended |
|
December 31, |
December 31, |
|
2015 |
2014 |
Revenue from sale of Electricity |
1,542,742 |
1, 303,595 |
Revenue from sale of thermal energy |
5,923 |
2,420 |
|
1,548,665 |
1,306,015 |
The cost of electricity produced for the years ended December 31, 2015 and 2014 were as follows:
|
Year ended December 31, 2015 |
Year ended December 31, 2014 |
Cost of electricity |
727,490 |
903,312 |
Technical losses on transmission of electricity |
118,344 |
86,620 |
Cost of thermal energy |
61,309 |
75,200 |
|
907,143 |
1,065,132 |
Cost of sales includes the following articles: |
|
|
|
Year ended December 31, 2015 |
Year ended December 31, 2014 |
Cost of purchased electricity |
386,677 |
294,468 |
Depreciation of fixed assets |
222,390 |
497,645 |
Materials |
146,834 |
106,543 |
Salary and related taxes |
79,485 |
82,755 |
Taxes |
34,348 |
33,209 |
Other |
37,409 |
50,512 |
|
907,143 |
1,065,132 |
23. SELLING EXPENSES
The selling expenses of the Group for the years ended December 31, 2015 and 2014 are as follows:
|
Year ended December 31, 2015 |
Year ended December 31, 2014 |
Depreciation of fixed assets |
270,718 |
366,075 |
Salary and related taxes |
141,018 |
140,621 |
Accrual of allowance for doubtful accounts receivable |
107,200 |
123,634 |
Inventories |
79,336 |
110,283 |
Fixed assets maintenance |
16,788 |
15,910 |
Services |
15,883 |
10,091 |
Fuel |
9,565 |
8,025 |
Business trip |
3,472 |
2,334 |
(Recovery)/accrual of allowance for doubtful advances paid |
(34,152) |
10,159 |
Other |
27,356 |
32,661 |
|
637,184 |
819,793 |
Distribution costs include expenses of the branches - power grids, which engaged in the transmission and sale of electricity. | ||
24. GENERAL AND ADMINISTRATIVE EXPENSES | ||
General and administrative expenses for the years ended December 31, 2015 and 2014 are as follows: | ||
|
Year ended December 31, 2015 |
Year ended December 31, 2014 |
Fines and penalties on taxes |
40,515 |
42,696 |
Taxes other than income tax |
35,491 |
41,307 |
Salary and related taxes |
17,355 |
16,555 |
Fuel |
5,116 |
2,063 |
Depreciation of fixed assets |
3,811 |
3,346 |
Professional services |
2,412 |
8,273 |
Rent |
1,640 |
2,156 |
Fixed assets maintenance |
1,444 |
1,371 |
Business trip |
1,083 |
2,290 |
Communication |
830 |
508 |
Bank fees |
372 |
436 |
Other |
9,800 |
6,600 |
|
119,869 |
127,601 |
General and administrative expenses include the expenses of the HQ, the Center of projects implementation, DPMTO representative offices in the Russian Federation, subsidiary - Limited Liability Company “Barq - Servis”.
Annually as a result of tax audit carried out by tax authorities the Group accrues fines and penalties for different taxes.
25. FINANCIAL GAIN AND LOSS
Financial gain and loss for the years ended December 31, 2015 and 2014 are as follows:
|
Year ended |
Year ended |
|
December 31, |
December 31, |
|
2015 |
2014 |
Financial gain | ||
Effect of change in discount rate to borrowings |
42,712 |
- |
|
42,712 |
- |
Financial loss | ||
Interest expenses on borrowed funds |
333,177 |
276,318 |
Penalties on borrowed funds |
330,924 |
200,351 |
Amortization of discount on borrowed funds |
19,762 |
- |
Amortization of front-end fee commission |
253 |
- |
|
684,116 |
476,669 |
26. OTHER NON-OPERATING LOSS, NET | ||
Net non-operating expenses for the years ended December 31, 2015 and 2014 are as follows: | ||
|
Year ended |
Year ended |
|
December 31, |
December 31, |
|
2015 |
2014 |
Inventory sales, net |
(11,734) |
(2,892) |
Amortization of deferred income on non-current borrowings |
(5,554) |
(528) |
Tax penalties write-off Accrual of allowance for cost decrease to net realizable value and |
- |
(170,000) |
obsolete inventories |
70,142 |
4,806 |
Loss from disposal of property, plant and equipment |
4,555 |
51,198 |
Effect of change in discount rate to deferred income |
- |
315,738 |
Other expenses |
15,663 |
24,491 |
|
73,072 |
222,813 |
27. FAIR VALUE OF FINANCIAL INSTRUMENTS
IFRS 13 defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction in the principal (or most advantageous) market at the measurement date under current market conditions As no readily available market exists for large part of the Group’s financial instruments, judgment is necessary in arriving at fair value, based on current economic conditions and specific risks attributable to the instrument.
As at December 31, 2015 and 2014 the following methods and assumptions were used by the Group to estimate the fair value of each class of financial instrument for which it is practicable to estimate such value:
Cash and cash equivalents - The carrying amount represents their fair value.
Trade and other receivables - The carrying amount is considered a reasonable estimate of their fair value as the allowance for estimated doubtful amounts is considered a reasonable estimate of the discount required to reflect the impact of credit risk.
Trade and other payables - The carrying amount is a reasonable estimate of their fair value due to their current nature.
Non-current borrowing - The carrying amount is considered a reasonable estimate of their fair value as applied interest rate on non-current borrowings is considered to be a reasonable approximation of the market rate with reference to loans with similar credit risk level and maturity period at the reporting date.
Fair values are primarily determined using quoted market prices or standard pricing models using observable market inputs where available and are presented to reflect the expected gross future cash in/outflows. The Group classifies the fair values of its financial instruments into a three level hierarchy based on the degree of the source and observability of the inputs that are used to derive the fair value of the financial asset or liability as follows:
Level 1 Inputs are quoted prices (unadjusted) in active markets for identical assets or liabilities that the Group can assess at the measurement date; or
Level 2 Inputs other than quoted inputs included in Level 1 that are observable for the assets or liabilities, either directly or indirectly; or
Level 3 Unobservable inputs for the assets or liabilities, requiring the Group to make market based assumptions.
Level 1 classifications primarily include financial assets and financial liabilities that are exchange traded, whereas Level 2 classifications primarily include financial assets and financial liabilities which derive their fair value primarily from exchange quotes and readily observable quotes. Level 3 classifications primarily include financial assets and financial liabilities which derive their fair value predominately from models that use applicable market based estimates surrounding location, quality and credit differentials. In circumstances where the Group cannot verify fair value with observable market inputs (Level 3 fair values), it is possible that a different valuation model could produce a materially different estimate of fair value.
It is the Group’s policy that transactions and activities in trade related financial instruments be concluded under master netting agreements or long form confirmations to enable balances due to/from a common counterparty to be offset in the event of default, insolvency or bankruptcy by the counterparty.
The following tables show the fair values of financial assets and financial liabilities as at December 31, 2015 and 2014. Other assets and liabilities which are measured at fair value on a recurring basis are cash and cash equivalents. There are no nonrecurring fair value measurements.
|
Level 1 |
Level 2 |
Level 3 |
December 31, 2015 Total
|
FINANCIAL ASSETS: |
|
|
|
|
Cash and cash equivalents |
61,661 |
- |
- |
61,661 |
Trade and other accounts receivable |
- |
- |
410,828 |
410,828 |
Non-current investments |
- |
- |
182,399 |
182,399 |
TOTAL FINANCIAL ASSETS |
61,661 |
|
593,227 |
654,888 |
FINANCIAL LIABILITIES: | ||||
Trade and other accounts payable |
- |
- |
1,227,369 |
1,227,369 |
Current borrowed funds |
- |
2,762,497 |
- |
2,762,497 |
Non-current borrowed funds |
- |
5,781,251 |
- |
5,781,251 |
Other current payables and accrued expenses |
- |
- |
1,207,228 |
1,207,228 |
TOTAL FINANCIAL LIABILITIES |
|
8,543,748 |
2,434,597 |
10,978,345 |
|
Level 1 |
Level 2 |
Level 3 |
December 31, 2014 Total |
FINANCIAL ASSETS: | ||||
Cash and cash equivalents |
11,007 |
- |
- |
11,007 |
Trade and other accounts receivable |
- |
- |
360,999 |
360,999 |
Non-current investments |
- |
- |
182,399 |
182,399 |
TOTAL FINANCIAL ASSETS |
11,007 |
|
543,398 |
554,405 |
FINANCIAL LIABILITIES: | ||||
Trade and other accounts payable |
- |
- |
1,335,216 |
1,335,216 |
Current borrowed funds |
- |
2,238,886 |
- |
2,238,886 |
Non-current borrowed funds |
- |
2,985,776 |
- |
2,985,776 |
Other current payables and accrued expenses |
- |
- |
671,951 |
671,951 |
TOTAL FINANCIAL LIABILITIES |
- |
5,224,662 |
2,007,167 |
7,231,829 |
28. CONTINGENT LIABILITIES AND CONTINGENT ASSETS
(a) Social commitments and pensions and retirement plans
The Group incurs expenses on development and maintenance of social objects and welfare of its employees and other social needs.
Employees of the Group receive pension benefits in accordance with the laws and regulations of the Republic of Tajikistan.
As at December 31, 2015 and 2014 the Group was not liable for any supplementary pensions, postretirement health care, insurance benefits, or retirement indemnities to its current or former employees.
As at December 31, 2015 and 2014 the Group had no insurance coverage in respect of its assets, activities and its public obligations and other risks, to be insured. Since the absence of insurance does not mean reducing the cost of the assets or incurrence of liabilities, provisions were not considered in the consolidated financial statements for uncertain losses.
(c) Environment protection issues
Official laws of the Republic of Tajikistan #58 “On environment protection” dated June 15, 2004, and #228 “On air protection” dated February 1, 1996, are aimed to protect atmosphere from pollution and established maximum permissible level of emission of harmful substances.
Integrated control and permits for allowable emissions of pollutants are conducted in accordance with the article 11 “Basic requirements for the valuation of atmosphere air quality” and article 13 “Measurement and control of emissions into the atmosphere”.
The Republic of Tajikistan has acceded to the Kyoto Protocol and ratified it on November 22, 2008. After the ratification of Kyoto Protocol coordination is assigned to Committee for environmental protection under the Government of the Republic of Tajikistan.
Legislation for environmental protection in the Republic of Tajikistan is in the process of development and government agencies continuously revise standards for the application of such legislation. The Group periodically evaluates its obligations under environmental regulations. As obligations are defined, they are recognized immediately in the consolidated statements. Potential liabilities that may arise as a result of changes in existing regulations, litigation in civil cases or legislation cannot be estimated with any certainty, but could be significant. Under the existing system of control and penalties for non-compliance with the existing legislation, Management believes that at the moment there are no significant liabilities related to environmental damage.
In Management’s opinion at present time there are no any pending legal proceedings or other claims, which could have a material adverse effect on the financial results and financial position of the Group, or which would not be accrued or disclosed in these consolidated financial statements.
Reconstruction of the electric power industry is dictated by the current situation in the energy sector due to the rapid deterioration of the technical condition of the fixed assets of the Group. Implementation of current and capital repairs is not enough; new construction, rehabilitation, reconstruction and technical re-equipment are required in accordance with technical progress. Thus, technical risk of impairment is high.
As at December 31, 2015 and 2014 the Group’s capital commitments to continue financing the constructions and maintenance of infrastructure for generation, transmission and distribution of the electricity in the Republic of Tajikistan amounted to 2,572,495 thousand somoni and 751,947 thousand somoni respectively.
29. TRANSACTIONS WITH RELATED PARTIES
In considering each possible related party relationship, attention is directed to the substance of the relationship, and not merely the legal form.
Transactions with state companies
The Group applies the exemption from the application of IAS 24, disclosures in respect of related party transactions and balances and transactions, including commitments, because it is associated with the state organization. Accordingly, the Group discloses the nature of their relationship with the Government, the description and the amount of each operation that is significant, individually or in the aggregate.
The following amounts in the consolidated statement of financial position as at December 31, 2015 and 2014 arose from transactions with related parties:
|
December 31, 2015 |
December 31, 2014 | ||
Related party transactions
|
Total category as per the financial statements caption |
Related party transactions |
Total category as per the financial statements caption | |
Non-current investments |
31,603 |
182,399 |
31,603 |
182,399 |
Trade and other accounts receivable |
235,879 |
410,828 |
219,846 |
360,999 |
Cash and cash equivalents |
55,622 |
61,661 |
5,615 |
11,007 |
Non-current borrowed funds |
4,747,371 |
5,781,251 |
2,908,287 |
2,985,776 |
Current borrowed funds |
2,604,878 |
2,762,497 |
1,559,446 |
2,238,886 |
Other payables and accrued expenses |
1,132,944 |
1,207,228 |
620,419 |
671,951 |
The following amounts were included in the consolidated statement of profit or loss and other comprehensive income for the years ended December 31, 2015 and 2014 which arose due to transactions with related parties:
|
2015
|
2014
| ||
Related party transactions |
Total category as per the financial statements caption |
Related party transactions |
Total category as per the financial statements caption | |
Revenue |
402,329 |
1,548,665 |
236,773 |
1,306,015 |
Cost of sales |
379,746 |
907,143 |
396,049 |
1,065,132 |
Selling expenses |
55,997 |
637,184 |
66,044 |
819,793 |
Net loss on foreign exchange operations |
1,721,071 |
1,991,678 |
253,468 |
314,958 |
Financial loss |
462,279 |
684,116 |
302,413 |
476,669 |
For the years ended December 31, 2015 and 2014 the remuneration of key management was as follows:
|
December 31, 2015 |
December 31, 2014 |
Salary and bonuses |
302 |
205 |
Contributions to social fund |
75 |
51 |
|
377 |
256 |
30. FINANCIAL RISKS MANAGEMENT
Main financial liabilities of the Group include loans, trade and other payables and agreements of financial guarantee. Main purpose of these financial liabilities is financing Group’s operations and support of its activity.
Group has trade and other receivables, cash and cash equivalents and current deposits, which directly arise in the course of Group’s operational activity. The Group also keeps investment held for sale.
The Group is subject to market risk, credit risk and liquidity risk.
Management of the Group controls risk management process. Management reviews and approves risk management policy.
Prior to placement of Group’s shares, duties of Superior Body are performed by the Government of the Republic of Tajikistan. Exclusive powers of Superior Body are:
• Determination of main directions of Group’s activity, approval of annual reports and financial statements,
• Amending of Group’s charter, including change of its share capital,
• Election of members of auditing committee (inspector) of the Group and their dismissal,
• Approval of Audit committee reports,
• Taking decision on acquisition of shares, issued by the Group,
• Taking decision on reorganisation and liquidation of the Group, assignment of liquidation committee and approval of liquidation balance sheet,
• Election of Group’s Chairman and his termination,
• Exercise of other powers, prescribed by laws of the Republic of Tajikistan and charter of the Group.
Geographical concentration
The geographical concentration of assets and liabilities are disclosed below:
|
Republic of Tajikistan |
OECD countries |
Other |
2015 Total |
FINANCIAL ASSETS: |
|
|
|
|
Cash and cash equivalents |
61,630 |
- |
31 |
61,661 |
Trade and other accounts receivable |
396,175 |
- |
14,653 |
410,828 |
Non-current investments |
182,399 |
- |
- |
182,399 |
TOTAL FINANCIAL ASSETS |
640,204 |
- |
14,684 |
654,888 |
FINANCIAL LIABILITIES: |
|
|
|
|
Trade and other accounts payable |
1,114,753 |
59,489 |
53,127 |
1,227,369 |
Current borrowed funds |
2,756,685 |
5,812 |
- |
2,762,497 |
Non-current borrowed funds |
5,752,447 |
28,804 |
- |
5,781,251 |
Other current payables and accrued |
|
|
|
|
expenses |
1,207,228 |
- |
- |
1,207,228 |
TOTAL FINANCIAL LIABILITIES |
10,831,113 |
94,105 |
53,127 |
10,978,345 |
|
|
|
|
|
|
Republic of Tajikistan |
OECD countries |
Other |
2014 Total |
FINANCIAL ASSETS: |
|
|
|
|
Cash and cash equivalents |
11,007 |
- |
- |
11,007 |
Trade and other accounts receivable |
360,999 |
- |
- |
360,999 |
Non-current investments |
182,399 |
- |
- |
182,399 |
TOTAL FINANCIAL ASSETS |
554,405 |
|
|
554,405 |
FINANCIAL LIABILITIES: |
|
|
|
|
Trade and other accounts payable |
1,322,538 |
385 |
12,293 |
1,335,216 |
Current borrowed funds |
2,237,618 |
1,268 |
- |
2,238,886 |
Non-current borrowed funds |
2,975,247 |
10,529 |
- |
2,985,776 |
Other current payables and accrued |
|
|
|
|
expenses |
671,951 |
- |
- |
671,951 |
TOTAL FINANCIAL LIABILITIES |
7,207,354 |
12,182 |
12,293 |
7,231,829 |
Market risk
Market risk is a risk of possible fluctuations of the fair value of future cash flows as a result of changes in market prices. Market prices include four types of risks: interest rate risk, currency risk, risk of price change and other price risks. Financial instruments, which are subject to market risk, include loans, deposits, investments held for sale.
Sensitivity analysis as at December 31, 2015 and 2014 is presented below. Sensitivity analysis was prepared on the basis of assumption that amount of net debt and part of financial instruments in foreign currency is constant.
Analysis does not include effect of changes of market variables on book value of pensions and other liabilities on employee’s termination, provisions and also nonfinancial assets and liabilities of subdivisions.
In preparing sensitivity analysis the following assumptions were made:
Sensitivity of consolidated statement of financial position is associated with debt instruments held for sale.
Sensitivity of relevant account of consolidated statement of profit or loss and other comprehensive income is the effect of proposed changes of relevant market risks.
The analysis was made on the basis of financial assets and financial liabilities existing as at December 31, 2015 and 2014.
Risk of price changes is the risk or uncertainty arising from possible changes in market prices and their impact on future performance and results of operational activity of the Group.
Price decrease can lead to decrease of net income and cash flows. Maintaining low prices for an extended period of time can lead to a reduction in activity and may ultimately have an impact on the Group’s ability to fulfill its obligations under the contracts. Management estimates the decline as hardly probable and Group does not use derivative instruments to reduce its exposure to this risk.
The Group enters into non-current contracts for products supply on standard commercial terms; thereby the Group is not exposed to the risk of loss of revenue due to price increase on the market.
Currency risk is a risk that the fair value of future cash flows of financial instruments will fluctuate due to changes in exchange rates. The Group’s exposure to foreign currency exchange rates is stipulated primarily due to Group’s operating activity (when sales or expenses are denominated in currencies, other than the functional currency of the Group), as well as the Group’s net investment in foreign subsidiaries.
The Group exports its production to Afghanistan and countries of Central Asia, acquires equipment and materials from overseas suppliers and attracts a substantial amount of non-current loans in foreign currency. Significant concentration of currency risk lies in loans denominated in various foreign currencies (mainly in US dollars). In accordance with the Group’s accounting policy, these loans were translated to somoni using exchange rates prevailed at the reporting date. However, future changes in exchange rate of somoni to US dollar are unpredictable. Future changes in exchange rates may affect the carrying value of liabilities denominated in foreign currencies.
There are strict restrictions and controls in respect of Somoni conversion into other currencies. Currently Somoni is not convertible currency outside the Republic of Tajikistan.
|
TJS |
USD |
EUR |
XDR |
KWD |
Other |
Total 2015 | |
FINANCIAL ASSETS: | ||||||||
Cash and cash equivalents |
18.586 |
43.044 |
- |
- |
- |
31 |
61.661 | |
Trade and other accounts receivable |
396.175 |
14.653 |
- |
- |
- |
- |
410.828 | |
Non-current investments |
182.399 |
- |
- |
- |
- |
- |
182.399 | |
TOTAL FINANCIAL ASSETS |
597.160 |
57.697 |
- |
- |
- |
31 |
654.888 | |
FINANCIAL LIABILITIES: | ||||||||
Trade and other accounts payable |
783.636 |
421.956 |
21.777 |
- |
- |
- |
1.227.369 | |
Current borrowed funds |
5.499 |
2.145.344 |
86.758 |
455.023 |
60.240 |
9.633 |
2.762.497 | |
Non-current borrowed funds |
85.326 |
4.285.363 |
148.495 |
283.613 |
53.005 |
925.449 |
5.781.251 | |
Other curren payables and accrued expenses |
122.008 |
751.132 |
20.684 |
278.427 |
34.968 |
9 |
1.207.228 | |
TOTAL FININCIAL LIABILITIES |
996.469 |
7.603.795 |
277.714 |
1.017.063 |
148.213 |
935.091 |
10.978.345 | |
OPEN CURRENCY POSITION |
399.309 |
7.546.098 |
277.714 |
1.017.063 |
148.213 |
935.060 |
10.323.457 | |
FINANCIAL ASSETS: |
|
|
|
|
|
|
| |
Cash and cash equivalents |
10.357 |
18 |
- |
- |
- |
632 |
11.007 | |
Trade and other accounts receivable |
360.999 |
- |
- |
- |
- |
- |
360.999 | |
Non-current investments |
182.399 |
- |
- |
- |
- |
- |
182.399 | |
TOTAL FINANCIAL ASSETS |
553.755 |
18 |
- |
- |
- |
632 |
554.405 | |
FINANCIAL LIABILITIES: |
|
|
|
|
|
|
| |
Trade and other accounts payable |
1.101.835 |
227.674 |
5.707 |
- |
- |
- |
1.335.216 | |
Current borrowed funds |
269.379 |
1.577.557 |
48.835 |
302.144 |
40.971 |
- |
2.238.886 | |
Non-current borrowed funds |
793 |
2.537.039 |
137.853 |
265.189 |
44.902 |
- |
2.985.776 | |
Other curren payables and accrued expenses |
68.457 |
405.570 |
8.979 |
168.773 |
20.172 |
- |
671.951 | |
TOTAL FININCIAL LIABILITIES |
1.440.464 |
4.747.840 |
201.374 |
736.106 |
106.045 |
- |
7.231.829 | |
OPEN CURRENCY POSITION |
886.709 |
4.747.822 |
201.374 |
736.106 |
106.045 |
632 |
6.677.424 | |
Currency risk sensitivity
The following table details the Group’s sensitivity to a 10% increase and decrease in the USD and XDR against the TJS for 2015 and 2014, respectively. These rates are the sensitivity rates used when reporting foreign currency risk internally to key management personnel and represents management’s assessment of the possible change in foreign currency exchange rates. The sensitivity analysis includes only outstanding foreign currency denominated monetary items and adjusts their translation at the end of the period for a 10% change in foreign currency rates. The sensitivity analysis includes external loans as well as loans to foreign operations within the Group where the denomination of the loan is in a currency other than the currency of the lender or the borrower.
|
2015
|
2014
| ||
|
Official USD exchange rate, +10% |
Official USD exchange rate, -10% |
Official USD exchange rate, +10% |
Official USD exchange rate, -10% |
Impact on profit and loss |
(754,610) |
754,610 |
(474,782) |
474,782 |
|
2015
|
2014
| ||
|
Official XDR exchange rate, +10% |
Official XDR exchange rate, -10% |
Official XDR exchange rate, +10% |
Official XDR exchange rate, -10% |
Impact on profit and loss |
(101,706) |
101,706 |
(73,611) |
73,611 |
The Group is not exposed to interest rate risk as the amount of the Group's borrowings raised with floating rate is insignificant.
Credit risk is a risk that the Group will incur financial loss because the counterparties fail to meet their obligations under financial instrument or client contract. The Group is exposed to credit risk related to its operating activity (primarily, trade receivables).
Trade accounts receivable
Credit risk management associated with customers is performed by each subsidiary in accordance with the policies, procedures and control system established by the Group in respect of credit risk management associated with customers. Regular monitoring of outstanding accounts receivable is carried out.
Financial assets of the Group, which are potentially subject to credit risk, compose primarily of trade receivables.
In 2015 the percentage of money collection for the sold energy in the whole group was 76.1% (accrued - 1,916,796 thousand somoni VAT inclusive, paid - 1,656,734 thousand somoni), including Tajik Aluminium Plant 16.1% (accrued - 302,263 thousand somoni VAT inclusive, paid - 266,789 thousand somoni).
In 2014 the percentage of money collection for the sold energy in the whole group was 75.4% (accrued - 1,379,332 thousand somoni VAT inclusive, paid - 1,040,612 thousand somoni), including Tajik Aluminium Plant 30% (accrued - 235,150 thousand somoni VAT inclusive, paid - 70,631 thousand somoni).
Approximately 15.7% of all sales in 2015 (17% in 2014) were supplied to the largest industrial consumer Tajik Aluminum Plant (TADAZ), which is currently controlled by the Government of the Republic of Tajikistan.
The carrying value of accounts receivable, net of allowance for doubtful debt, represents the maximum amount exposed to credit risk.
Need for impairment recognition is reviewed at each reporting date, individually for each large entity. In addition, the amounts due from a large number of individuals are grouped into homogeneous groups and assessed for impairment on a collective basis. The calculations are based on the information on actual losses incurred in the past. The maximum exposure to credit risk at the reporting date is presented by the book value of each class of financial assets. The Group does not have the property received as security for the debt owed to it.
Although collection of receivables could be influenced by economic factors, Management believes that there is no substantial risk of loss beyond the provision for impairment of receivables.
Group exercises control over the risk of shortage of funds using a recurring liquidity planning tool.
The Group’s objective is to maintain a balance between continuity of funding and flexibility through the use of bank loans and payment by installments contracts.
The Group has access to financing in sufficient amounts and terms of loans to be paid within 12 months may be postponed to a later date by agreement with current creditors.
The following table summarizes the contractual undiscounted payments on financial liabilities of the Group by maturity.
|
Less than 1 month |
1 - 3 months |
3 months 1 year |
1 - 5 years |
More than - 5 years |
Undefined |
2015 Total |
FINANCIAL ASSETS: |
|
|
|
|
|
|
|
Cash and cash equivalents |
61.661 |
- |
- |
- |
- |
- |
61.661 |
Trade and other accounts receivable |
410.828 |
- |
- |
- |
- |
- |
410.828 |
Non-current investments |
- |
- |
- |
- |
- |
182.399 |
182.399 |
TOTAL FINANCIAL ASSETS |
472.489 |
- |
- |
- |
- |
182.399 |
654.888 |
FINANCIAL LIABILITIES |
|
|
|
|
|
|
|
Trade and other accounts payable |
1.227.369 |
- |
- |
- |
- |
- |
1.227.369 |
Current borrowed funds |
2.385.833 |
- |
376.664 |
- |
- |
- |
2.762.497 |
Non-current borrowed funds |
- |
- |
- |
2.286.190 |
3.495.061 |
- |
5.781.251 |
Other payables and accrued expenses |
1.193.351 |
2.523 |
11.354 |
- |
- |
- |
1.207.228 |
TOTAL FINANCIAL LIABILITIES |
4.806.553 |
2.523 |
388.018 |
2.286.190 |
3.495.061 |
- |
10.978.345 |
Difference between financial assets and liabilities |
4.334.064 |
2.523 |
388.018 |
2.286.190 |
3.495.061 |
182.399 |
10.323.457 |
|
|
|
|
|
|
|
|
|
Less than 1 month |
1 - 3 months |
3 months 1 year |
1 - 5 years |
More than - 5 years |
Undefined |
2014 Total |
FINANCIAL ASSETS: |
|
|
|
|
|
|
|
Cash and cash equivalents |
11.007 |
- |
- |
- |
- |
- |
11.007 |
Trade and other accounts receivable |
360.999 |
- |
- |
- |
- |
- |
360.999 |
Non-current investments |
- |
- |
- |
- |
- |
182.399 |
182.399 |
TOTAL FINANCIAL ASSETS |
372.006 |
- |
- |
- |
- |
182.399 |
554.405 |
FINANCIAL LIABILITIES |
|
|
|
|
|
|
|
Trade and other accounts payable |
1.335.216 |
- |
- |
- |
- |
- |
1.335.216 |
Current borrowed funds |
1.535.961 |
74.086 |
628.839 |
- |
- |
- |
2.238.886 |
Non-current borrowed funds |
- |
- |
- |
1.042.149 |
1.943.627 |
- |
2.985.776 |
Other payables and accrued expenses |
656.408 |
2.826 |
12.717 |
- |
- |
- |
671.951 |
TOTAL FINANCIAL LIABILITIES |
3.527.585 |
76.912 |
641.556 |
1.042.149 |
1.943.627 |
- |
7.231.829 |
Difference between financial assets and liabilities |
3.155.579 |
76.912 |
641.556 |
1.042.149 |
1.943.627 |
182.399 |
6.677.424 |
Analysis of undiscounted financial liabilities
The table below shows the distribution of the Group's obligations as at December 31, 2015 and 2014 based on contractual undiscounted cash flows.
|
Less than 1 month |
1 - 3 months |
3 months - 1 year |
1-5 years |
More than 5 years |
Total 2015 |
FINANCIAL LIABILITIES: |
|
|
|
|
|
|
Trade and other accounts payable |
1,227,369 |
- |
- |
- |
- |
1,227,369 |
Current borrowed funds |
2,385,833 |
- |
597,366 |
- |
- |
2,983,199 |
Non-current borrowed funds |
- |
- |
- |
3,072,660 |
4,494,108 |
7,566,768 |
Other current payables and accrued expenses |
1,193,351 |
2,523 |
11,354 |
- |
- |
1,207,228 |
TOTAL FINANCIAL LIABILITIES |
4,806,553 |
2,523 |
608,720 |
3,072,660 |
4,494,108 |
12,984,564 |
|
|
|
|
|
|
|
|
Less than 1 month |
1 - 3 months |
3 months - 1 year |
1-5 years |
More than 5 years |
Total 2014 |
FINANCIAL LIABILITIES: |
|
|
|
|
|
|
Trade and other accounts payable |
1,335,216 |
- |
- |
- |
- |
1,335,216 |
Current borrowed funds |
1,550,350 |
102,477 |
825,368 |
- |
- |
2,478,195 |
Non-current borrowed funds |
- |
- |
- |
1,462,428 |
2,400,025 |
3,862,453 |
Other current payables and accrued expenses |
656,408 |
2,826 |
12,717 |
- |
- |
671,951 |
TOTAL FINANCIAL LIABILITIES |
3,541,974 |
105,303 |
838,085 |
1,462,428 |
2,400,025 |
8,347,815 |
Capital management
Capital includes capital owned by the Government of the Republic of Tajikistan.
The main objective of the Group’s capital management is to ensure strong credit worthiness and an adequate level of capital to conduct its operations and maximize shareholder value.
The Group manages its capital structure and its changes in response to changes of economic conditions.
For the year ended December 31, 2015 and 2014 no changes were made in the objectives, policies and processes for managing capital.
The Group monitors capital using gearing ratio, which is calculated by dividing net debt by total capital and net debt.
31. SUBSEQUENT EVENTS
In February 2016 based on the decision of the Government of the Republic of Tajikistan # 651 dated November 2, 2015, “On the issues of the Kindergarten # 133 of thermal electric power plant “Dushanbe 1” Kindergarten # 133 was transferred to the balance of the Ministry of Energy and Water Resources of the Republic of Tajikistan.
At the date of the issue of consolidated financial statements of the Group there were no events, except described above that must be disclosed in the consolidated financial statements in accordance with IAS 10 “Events after the reporting period”.