State enterprises exposed to privatisation
Transcription
State enterprises exposed to privatisation
CONTENTS AMELIORATORUL JSC 2 APROMAS JSC 4 AQUA-PRUT JSC 6 ARMO-BETON JSC 8 SC ABACLIA CENTER FOR BIRD BREEDING 10 CHISINAU CIRCUS JSC 12 STATE AGRICULTURAL ENTERPRISE “DUMBRAVA VEST” 14 ELIRI JSC 16 SC ENERGOREPARATII 18 COMMERCIAL BANK “EUROCREDITBANK” 20 SC CHISINAU GLASS FACTORY 22 FARMACO JSC 24 FLOARE-CARPET JSC 26 SC FLORI 28 SC GIUVAIER 30 GLASS CONTAINER COMPANY JSC 32 MICROBIOLOGY AND VIROLOGY INSTITUTE 34 JOLLY-ALON JSC 36 RAUT JSC 38 SCIENTIFIC RESEARCH INSTITUTE RIF-ACVAAPARAT JSC 40 FALESTI SANITATION MACHINES FACTORY JSC 42 SC VIBROPRIBOR 44 List of profiles will be supplemented during the next rounds of privatization AMELIORATORUL JSC PUBLIC COMPANIES PRIVATISATION SERIES LOCATION Taraclia, 91 Vokzalinaya str., MD-7440, Taraclia District SECTOR Construction of sewerage systems PUBLIC STAKE 99.385 % BACKGROUND The company has traditionally specialized in the construction of water sewerage systems. It presently operates a warehouse of over 930 sq. m. The facility is located on the company’s privately owned 2.4 ha site. KEY REASONS TO INVEST • Good prospects for increasing demand for specialized construction activities of sewerage systems • Proximity to Giurgiulesti Port (nearly 80km) import-export platform • Good location for industrial business with property amenities such as access to constantly upgrading road infrastructure (E585/M3 and R38/R34 roads) ABOUT MOLDOVA Standard time zone: UTC/GMT +2 hours Distance to: Brussels-2200km, Berlin-1500km, Moscow-1300km, Odessa-200km, Bucharest-450km Currency: Moldovan Lei (MDL); USD/MDL – 1/12.11, EUR/MDL – 1/16.11 Population: 3.5 million Administrative division: 37 first-tier units, including 32 districts Gini index: 38.0 (Medium) Human Development Index: ∆0.649 Main transport gates: Chisinau International Airport (Code:KIV, www.airport.md), Giurgiulesti International Free Port (www. gipf.md), nine international cross-border points with Romania and 26 international cross-border points with Ukraine. MACROECONOMIC COUNTRY PROFILE Why invest in Moldova? Regionally attractive 1. fiscal and non-fiscal regime • Attractive corporate tax rate (12% in 2012), lowest in region • Extensive network of double taxation treaties • Fiscal and non-fiscal incentives for Free Economic Zone residents: Exemption from VAT; Exemption from customs duties and excise duties on goods imported into the FEZ and subsequently exported; 0% corporate tax rate; 10-year protection against adverse changes in legislation; Infrastructure in place (transport, water, gas, electricity) 2 | Pr i va ti s ati on 2. Stable macroeconomic indicators and high growth • • • • • 2008-2010 GDP growth: 6.3% GDP growth: 6.8% (2011) Budget deficit: 2.4% (2011) Inflation rate: 7.8% (2011) Unemployment rate: 6.7% (2011) Country RM RO UA GDP 2011 (B $) GDP 2011 per capita ($) GDP Growth 2012E Moody’s Gov B Rating Population 2011 (M) FDI 2011 (B $) FDI per capita ($) 11.99 3,330 0.3% B3 3.6 0.28 79 179.79 9,440 1.4% Baa3 19.04 2.7 139 329.32 7,230 2.4% B3 45.5 7.2 158 Lowest average 3. wage in the region – €1.2/h 4. Access to EU and CIS growth markets 5. Strong political agenda to embark on EU led integration processes • Average monthly salary €190 • High education level (80% attain secondary education, 38% pursue higher education), strong technical education • 70% of population is multilingual • Advantageous free trade agreements with EU and CIS countries • Ongoing negotiations on EU-Moldova DCFTA (over 4 rounds of negotiations) • International port access • Constantly upgrading Road Infrastructure • Best performer of EU Eastern Partnership • Ongoing negotiation of EU-Moldova Association Agreement (over 14 rounds of negotiations) (against €2.2/h in UA, €4.2/h in RO and BG) (500M + 275M = 775M potential customers) F i n a si st C o n su l ti n g L td . KEY FINANCIALS BALANCE SHEET (USD*) 1 1.1 1.2 1.3 1.4 1.5 2 2.1 2.2 2.3 2.4 2.5 2.6 3 3.1 3.2 3.3 3.4 3.5 3.6 3.7 3.8 3.9 3.10 LONG-TERM ASSETS Intangible assets Amortization of intangible assets Long-term tangible assets Depreciation of long-term tangible assets Long-term financial assets Total for section 1 CURRENT ASSETS Stocks of goods and materials Short-term receivables Short-term receivables related to budget settlements Short-term investments Cash Other short-term assets Total for section 2 TOTAL FOR ASSETS SHAREHOLDER'S EQUITY Share capital Unpaid capital Withdrawn capital Reserves Corrections of prior period results Retained earnings (uncovered loss) of previous years Net income (net loss) of the reporting year Net income used in the reporting year Additional capital Secondary capital Total for section 3 2009 2010 2011 203 65 760.515 209.628 206 95 772.339 210.419 213 130 797.081 215.533 030 0 040 551.025 0 562.030 0 581.632 050 14.959 060 27.451 070 23.993 8.219 24.303 22.567 8.527 20.944 22.564 080 090 100 110 120 0 0 7.943 74.346 625.371 0 0 4.834 59.922 621.953 0 0 742 52.778 634.410 130 140 150 160 170 180 150.488 0 0 611.682 0 -114.238 152.318 0 0 619.121 0 -231.699 158.019 0 0 642.294 0 -245.186 190 -111.768 -5.435 -4.669 200 0 0 0 210 0 220 6.818 230 542.982 0 6.901 541.206 0 7.159 557.617 010 011 020 021 4 4.1 4.2 LONG-TERM LIABILITIES Long-term financial debt Calculated long-term debt Total for section 4 240 0 250 1.974 260 1.974 0 517 517 0 536 536 5 5.1 5.2 5.3 5.4 5.5 5.6 SHORT-TERM LIABILITIES Financial liabilities Trade liabilities Liabilities on wages Liabilities on insurance Liabilities on budget settlements Other calculated liabilities Total for section 5 TOTAL FOR EQUITY & LIABILITIES 270 280 290 300 310 320 330 340 0 26.499 8.046 5.863 39.821 0 80.230 621.953 0 21.654 7.253 8.137 39.212 0 76.257 634.410 GENERAL DISCLOSURE This company profile teaser is essential reading for any serious investor, providing comprehensive financial information on a company’s performance, position and cash flows over the past 3 years. This information, extracted from reported financial statements, forms the building blocks for any analysis undertaken by investment professionals. The information in this presentation is subject to updating, revision, further verification and amendment without notice. No reliance may be placed for any purpose whatsoever on the information or opinions contained in this investment profile or any other document or oral statement or on the completeness, accuracy or fairness of the information and/ or opinions therein. This research is based on current public information that is considered reliable. Investors shouldn’t consider this report as a single factor in making their investment decision. This research is not an offer to sell or the solicitation of an offer to buy. It does not constitute a personal recommendation or take into account the particular investment objectives, financial situations, or needs of individual investor. One should consider whether any advice or recommendation in this research is suitable for their particular circumstances and, if appropriate, seek professional advice, including tax advice. Past performance is not a guide to future performance, future returns are not guaranteed, and a loss of original capital may occur. Fluctuations in exchange rates could have adverse effects on the value or price of, or income derived from, certain investments. PROFIT & LOSS STATEMENT (USD*) 0 34.312 6.395 3.809 35.899 0 80.415 625.371 * values in USD are calculated based on MDL data presented by the companies using the exchange rate MDL/USD at the end of each year CONTACTS Full-time privatization promotion and investment attraction team Leadership team Angela Susanu Valeriu Lazar Deputy Director of Moldovan Public Deputy Prime Minister Property Agency Minister of Economy of the Republic office@app.gov.md of Moldova Tel. +373 22 234350 Tudor Copaci Octavian Berzan Director of Public Property Agency of Deputy Director of Moldovan Investment Moldova and Export Promotion Organisation office@miepo.md Denis Jelimalai Tel. +373 22 232703 Director of Moldovan Investment and Export Promotion Organisation Net Sales Cost of sales Gross profit (loss) Other operating incomes Selling and marketing expenses General and administrative expenses Other operating expenses Operating result: profit (loss) Investing result: profit (loss) Financing result: profit (loss) Financial-economic result: profit (loss) Extraordinary result: profit (loss) Profit (loss) of the reporting period before taxation Expenses (savings) on income tax Net profit (loss) 2009 2010 2011 0 0 0 24.522 0 33.069 12.372 -20.918 -90.849 0 -111.768 0 0 0 5.229 0 5.109 3.980 -3.860 -1.575 0 -5.435 0 0 0 3.540 0 5.553 2.656 -4.669 0 0 -4.669 120 0 130 -111.768 0 -5.435 0 -4.669 140 0 150 -111.768 0 -5.435 0 -4.669 -0,5% 2,0% -19,4% -0,3% -2,0% 2,0% 3,5% -11,9% 3,0% -4,9% -95,1% -14,1% -20,6% -17,9% -1,0% -0,9% -0,8% -0,7% 108,2% 133,9% 144,5% 010 020 030 040 050 060 070 080 090 100 110 GROWTH RATES (YOY) Total assets Long-term assets Current assets Total equity Total liabilities Net sales Net profit RATIOS ROE ROA ROS Current liquidity ratio * values in USD are calculated based on MDL data presented by the companies using the exchange rate MDL/USD at the end of each year Pu b l i c Pr o p e r ty Ag e n cy o f R e p u b l i c o f M o l d o va M o l d o va n In ve stm e n t a n d Exp o r t Pr o m o ti o n Or g a n i za ti o n Privatisation | 3 APROMAS JSC PUBLIC COMPANIES PRIVATISATION SERIES LOCATION Edinet, 99 Independentei str., MD-4601, Edinet district SECTOR Manufacture of special-purpose machinery and equipment PUBLIC STAKE 71.41 % BACKGROUND The company was established back in 1954. Its traditional specialization is solid wood processing machinery and equipment (lathe) manufacturing. The company’s production is sold only on the local market. The company is located in Edinet, along the M14-E583 national road. The company’s operating facilities are located on a 4.8 ha land which is 97.9% public property (local authorities) and cover about 14.4 thousand sq. m of production facilities, warehouses, administrative buildings etc. The company employs about 9 people. ABOUT MOLDOVA Standard time zone: UTC/GMT +2 hours Distance to: Brussels-2200km, Berlin-1500km, Moscow-1300km, Odessa-200km, Bucharest-450km Currency: Moldovan Lei (MDL); USD/MDL – 1/12.11, KEY REASONS TO INVEST • Good-condition production infrastructure • Excellent site location to accommodate complex industrial facilities EUR/MDL – 1/16.11 Population: 3.5 million Administrative division: 37 first-tier units, including 32 districts Gini index: 38.0 (Medium) Human Development Index: ∆0.649 Main transport gates: Chisinau International Airport (Code:KIV, www.airport.md), Giurgiulesti International Free Port (www. gipf.md), nine international cross-border points with Romania and 26 international cross-border points with Ukraine. MACROECONOMIC COUNTRY PROFILE Why invest in Moldova? Regionally attractive 1. fiscal and non-fiscal regime • Attractive corporate tax rate (12% in 2012), lowest in region • Extensive network of double taxation treaties • Fiscal and non-fiscal incentives for Free Economic Zone residents: Exemption from VAT; Exemption from customs duties and excise duties on goods imported into the FEZ and subsequently exported; 0% corporate tax rate; 10-year protection against adverse changes in legislation; Infrastructure in place (transport, water, gas, electricity) 4 | Pr i va ti s ati on 2. Stable macroeconomic indicators and high growth • • • • • 2008-2010 GDP growth: 6.3% GDP growth: 6.8% (2011) Budget deficit: 2.4% (2011) Inflation rate: 7.8% (2011) Unemployment rate: 6.7% (2011) Country RM RO UA GDP 2011 (B $) GDP 2011 per capita ($) GDP Growth 2012E Moody’s Gov B Rating Population 2011 (M) FDI 2011 (B $) FDI per capita ($) 11.99 3,330 0.3% B3 3.6 0.28 79 179.79 9,440 1.4% Baa3 19.04 2.7 139 329.32 7,230 2.4% B3 45.5 7.2 158 Lowest average 3. wage in the region – €1.2/h 4. Access to EU and CIS growth markets 5. Strong political agenda to embark on EU led integration processes • Average monthly salary €190 • High education level (80% attain secondary education, 38% pursue higher education), strong technical education • 70% of population is multilingual • Advantageous free trade agreements with EU and CIS countries • Ongoing negotiations on EU-Moldova DCFTA (over 4 rounds of negotiations) • International port access • Constantly upgrading Road Infrastructure • Best performer of EU Eastern Partnership • Ongoing negotiation of EU-Moldova Association Agreement (over 14 rounds of negotiations) (against €2.2/h in UA, €4.2/h in RO and BG) (500M + 275M = 775M potential customers) F i n a si st C o n su l ti n g L td . KEY FINANCIALS BALANCE SHEET (USD*) 1 1.1 1.2 1.3 1.4 1.5 2 2.1 2.2 2.3 2.4 2.5 2.6 3 3.1 3.2 3.3 3.4 3.5 3.6 3.7 3.8 3.9 3.10 LONG-TERM ASSETS Intangible assets Amortization of intangible assets Long-term tangible assets Depreciation of long-term tangible assets Long-term financial assets Total for section 1 CURRENT ASSETS Stocks of goods and materials Short-term receivables Short-term receivables related to budget settlements Short-term investments Cash Other short-term assets Total for section 2 TOTAL FOR ASSETS SHAREHOLDER'S EQUITY Share capital Unpaid capital Withdrawn capital Reserves Corrections of prior period results Retained earnings (uncovered loss) of previous years Net income (net loss) of the reporting year Net income used in the reporting year Additional capital Secondary capital Total for section 3 2009 2010 2011 0 0 1.429.120 713.719 0 0 1.415.633 694.082 0 0 1.329.583 598.261 030 0 040 715.401 0 721.550 0 731.322 050 152.591 060 6.772 070 326 158.378 1.082 3 170.860 663 0 080 090 100 110 120 0 450 0 160.138 875.539 0 335 633 160.432 881.982 0 303 590 172.416 903.737 130 140 150 160 170 180 687.655 0 0 165.659 0 -1.100 696.017 0 0 167.674 0 -101 722.068 0 0 173.950 0 -13.714 190 1.001 -13.118 -8.478 200 0 0 0 210 0 220 0 230 853.214 0 0 850.472 0 0 873.826 010 011 020 021 4 4.1 4.2 LONG-TERM LIABILITIES Long-term financial debt Calculated long-term debt Total for section 4 240 0 250 0 260 0 0 0 0 0 0 0 5 5.1 5.2 5.3 5.4 5.5 5.6 SHORT-TERM LIABILITIES Financial liabilities Trade liabilities Liabilities on wages Liabilities on insurance Liabilities on budget settlements Other calculated liabilities Total for section 5 TOTAL FOR EQUITY & LIABILITIES 270 280 290 300 310 320 330 340 0 1.465 16.405 5.950 6.524 1.166 31.510 881.982 0 1.314 8.006 11.558 7.865 1.168 29.911 903.737 GENERAL DISCLOSURE This company profile teaser is essential reading for any serious investor, providing comprehensive financial information on a company’s performance, position and cash flows over the past 3 years. This information, extracted from reported financial statements, forms the building blocks for any analysis undertaken by investment professionals. The information in this presentation is subject to updating, revision, further verification and amendment without notice. No reliance may be placed for any purpose whatsoever on the information or opinions contained in this investment profile or any other document or oral statement or on the completeness, accuracy or fairness of the information and/ or opinions therein. This research is based on current public information that is considered reliable. Investors shouldn’t consider this report as a single factor in making their investment decision. This research is not an offer to sell or the solicitation of an offer to buy. It does not constitute a personal recommendation or take into account the particular investment objectives, financial situations, or needs of individual investor. One should consider whether any advice or recommendation in this research is suitable for their particular circumstances and, if appropriate, seek professional advice, including tax advice. Past performance is not a guide to future performance, future returns are not guaranteed, and a loss of original capital may occur. Fluctuations in exchange rates could have adverse effects on the value or price of, or income derived from, certain investments. PROFIT & LOSS STATEMENT (USD*) 0 1.549 9.522 2.096 6.227 2.932 22.326 875.539 * values in USD are calculated based on MDL data presented by the companies using the exchange rate MDL/USD at the end of each year CONTACTS Full-time privatization promotion and investment attraction team Leadership team Angela Susanu Valeriu Lazar Deputy Director of Moldovan Public Deputy Prime Minister Property Agency Minister of Economy of the Republic office@app.gov.md of Moldova Tel. +373 22 234350 Tudor Copaci Octavian Berzan Director of Public Property Agency of Deputy Director of Moldovan Investment Moldova and Export Promotion Organisation office@miepo.md Denis Jelimalai Tel. +373 22 232703 Director of Moldovan Investment and Export Promotion Organisation Net Sales Cost of sales Gross profit (loss) Other operating incomes Selling and marketing expenses General and administrative expenses Other operating expenses Operating result: profit (loss) Investing result: profit (loss) Financing result: profit (loss) Financial-economic result: profit (loss) Extraordinary result: profit (loss) Profit (loss) of the reporting period before taxation Expenses (savings) on income tax Net profit (loss) 2009 2010 2011 13.902 12.038 1.864 6.752 673 29.560 54 -21.671 22.520 152 1.001 11.167 9.319 1.848 2.985 0 19.204 324 -14.695 1.577 0 -13.118 9.572 7.815 1.757 22.002 0 24.033 15.603 -15.877 6.331 1.069 -8.478 120 0 130 1.001 0 -13.118 0 -8.478 140 0 150 1.001 0 -13.118 0 -8.478 0,7% 0,9% 0,2% -0,3% 41,1% -19,7% -1410,9% 2,5% 1,4% 7,5% 2,7% -5,1% -14,3% -35,4% -1,5% -1,5% -117,5% 19,6% -1,0% -0,9% -88,6% 17,3% 010 020 030 040 050 060 070 080 090 100 110 GROWTH RATES (YOY) Total assets Long-term assets Current assets Total equity Total liabilities Net sales Net profit RATIOS ROE ROA ROS Current liquidity ratio 0,1% 0,1% 7,2% 13,9% * values in USD are calculated based on MDL data presented by the companies using the exchange rate MDL/USD at the end of each year Pu b l i c Pr o p e r ty Ag e n cy o f R e p u b l i c o f M o l d o va M o l d o va n In ve stm e n t a n d Exp o r t Pr o m o ti o n Or g a n i za ti o n Privatisation | 5 AQUA-PRUT JSC PUBLIC COMPANIES PRIVATISATION SERIES LOCATION Cahul, 1 Baza Rosu str., MD-3900, Cahul District SECTOR Construction of utility projects, specialized construction activities (hydraulic engineering) PUBLIC STAKE 76.50 % BACKGROUND The company was incorporated in 1995 and presently performs construction of utility projects and specialized construction activities, such as hydraulic engineering, melioration and erection works. The company operates facilities of 5.7 thousand s. m located in Cahul Raion, Rosu village on 3.8 ha of public property land (property of local public authorities), along the R34 national road. The company’s business accounts for over 27% of the 3.5 million USD market of hydraulic engineering in 2011. It presently employs 50 people. KEY REASONS TO INVEST • Good prospects for increasing demand for specialized construction activities like hydraulic engineering, e.g. national program for irrigation infrastructure upgrade and rehabilitation • Good location (proximity of Prut river, growing perspectives of inland water transport) and access to constantly upgrading road infrastructure • Ongoing implementation of national irrigation complex upgrade (also linked to Prut river), ongoing establishment of agriculture water users associations • Proximity of Giurgiulesti International Free Port naval infrastructure • Exceptional growth for the sector of hydraulic engineering (+97% in 2011 vs. 2010) Why invest in Moldova? Regionally attractive 1. fiscal and non-fiscal regime • Attractive corporate tax rate (12% in 2012), lowest in region • Extensive network of double taxation treaties • Fiscal and non-fiscal incentives for Free Economic Zone residents: Exemption from VAT; Exemption from customs duties and excise duties on goods imported into the FEZ and subsequently exported; 0% corporate tax rate; 10-year protection against adverse changes in legislation; Infrastructure in place (transport, water, gas, electricity) 6 | Pr i va ti s ati on 2. Stable macroeconomic indicators and high growth • • • • • 2008-2010 GDP growth: 6.3% GDP growth: 6.8% (2011) Budget deficit: 2.4% (2011) Inflation rate: 7.8% (2011) Unemployment rate: 6.7% (2011) ABOUT MOLDOVA Standard time zone: UTC/GMT +2 hours Distance to: Brussels-2200km, Berlin-1500km, Moscow-1300km, Odessa-200km, Bucharest-450km Currency: Moldovan Lei (MDL); USD/MDL – 1/12.11, EUR/MDL – 1/16.11 Population: 3.5 million Administrative division: 37 first-tier units, including 32 districts Gini index: 38.0 (Medium) Human Development Index: ∆0.649 Main transport gates: Chisinau International Airport (Code:KIV, www.airport.md), Giurgiulesti International Free Port (www. gipf.md), nine international cross-border points with Romania and 26 international cross-border points with Ukraine. MACROECONOMIC COUNTRY PROFILE Country RM RO UA GDP 2011 (B $) GDP 2011 per capita ($) GDP Growth 2012E Moody’s Gov B Rating Population 2011 (M) FDI 2011 (B $) FDI per capita ($) 11.99 3,330 0.3% B3 3.6 0.28 79 179.79 9,440 1.4% Baa3 19.04 2.7 139 329.32 7,230 2.4% B3 45.5 7.2 158 Lowest average 3. wage in the region – €1.2/h 4. Access to EU and CIS growth markets 5. Strong political agenda to embark on EU led integration processes • Average monthly salary €190 • High education level (80% attain secondary education, 38% pursue higher education), strong technical education • 70% of population is multilingual • Advantageous free trade agreements with EU and CIS countries • Ongoing negotiations on EU-Moldova DCFTA (over 4 rounds of negotiations) • International port access • Constantly upgrading Road Infrastructure • Best performer of EU Eastern Partnership • Ongoing negotiation of EU-Moldova Association Agreement (over 14 rounds of negotiations) (against €2.2/h in UA, €4.2/h in RO and BG) (500M + 275M = 775M potential customers) F i n a si st C o n su l ti n g L td . KEY FINANCIALS BALANCE SHEET (USD*) 1 1.1 1.2 1.3 1.4 1.5 2 2.1 2.2 2.3 2.4 2.5 2.6 3 3.1 3.2 3.3 3.4 3.5 3.6 3.7 3.8 3.9 3.10 LONG-TERM ASSETS Intangible assets Amortization of intangible assets Long-term tangible assets Depreciation of long-term tangible assets Long-term financial assets Total for section 1 CURRENT ASSETS Stocks of goods and materials Short-term receivables Short-term receivables related to budget settlements Short-term investments Cash Other short-term assets Total for section 2 TOTAL FOR ASSETS SHAREHOLDER'S EQUITY Share capital Unpaid capital Withdrawn capital Reserves Corrections of prior period results Retained earnings (uncovered loss) of previous years Net income (net loss) of the reporting year Net income used in the reporting year Additional capital Secondary capital Total for section 3 2009 2010 2011 1.190 360 1.492.175 830.827 1.205 526 1.537.652 818.369 1.463 712 1.746.152 899.359 030 0 040 662.178 0 719.961 0 847.544 050 64.127 060 570.318 070 105.879 120.258 559.204 172.411 203.926 554.406 163.758 080 090 100 110 120 0 485.992 9.797 1.236.112 1.898.291 0 214.642 128.611 1.195.127 1.915.088 0 104.604 90.966 1.117.661 1.965.205 130 140 150 160 170 180 156.796 0 0 1.649.094 0 98 158.702 0 0 1.634.618 456 99 164.643 0 0 1.673.228 0 0 190 5.761 20.993 -100.055 200 0 0 0 210 0 220 0 230 1.811.748 0 0 1.814.869 0 0 1.737.816 010 011 020 021 4 4.1 4.2 LONG-TERM LIABILITIES Long-term financial debt Calculated long-term debt Total for section 4 240 0 250 0 260 0 0 0 0 166.592 0 166.592 5 5.1 5.2 5.3 5.4 5.5 5.6 SHORT-TERM LIABILITIES Financial liabilities Trade liabilities Liabilities on wages Liabilities on insurance Liabilities on budget settlements Other calculated liabilities Total for section 5 TOTAL FOR EQUITY & LIABILITIES 270 280 290 300 310 320 330 340 0 35.679 6.142 2.418 669 55.311 100.219 1.915.088 0 572 10.651 4.310 1.009 44.255 60.798 1.965.205 GENERAL DISCLOSURE This company profile teaser is essential reading for any serious investor, providing comprehensive financial information on a company’s performance, position and cash flows over the past 3 years. This information, extracted from reported financial statements, forms the building blocks for any analysis undertaken by investment professionals. The information in this presentation is subject to updating, revision, further verification and amendment without notice. No reliance may be placed for any purpose whatsoever on the information or opinions contained in this investment profile or any other document or oral statement or on the completeness, accuracy or fairness of the information and/ or opinions therein. This research is based on current public information that is considered reliable. Investors shouldn’t consider this report as a single factor in making their investment decision. This research is not an offer to sell or the solicitation of an offer to buy. It does not constitute a personal recommendation or take into account the particular investment objectives, financial situations, or needs of individual investor. One should consider whether any advice or recommendation in this research is suitable for their particular circumstances and, if appropriate, seek professional advice, including tax advice. Past performance is not a guide to future performance, future returns are not guaranteed, and a loss of original capital may occur. Fluctuations in exchange rates could have adverse effects on the value or price of, or income derived from, certain investments. PROFIT & LOSS STATEMENT (USD*) 0 10.114 1.519 13 248 74.648 86.542 1.898.291 * values in USD are calculated based on MDL data presented by the companies using the exchange rate MDL/USD at the end of each year CONTACTS Full-time privatization promotion and investment attraction team Leadership team Angela Susanu Valeriu Lazar Deputy Director of Moldovan Public Deputy Prime Minister Property Agency Minister of Economy of the Republic office@app.gov.md of Moldova Tel. +373 22 234350 Tudor Copaci Octavian Berzan Director of Public Property Agency of Deputy Director of Moldovan Investment Moldova and Export Promotion Organisation office@miepo.md Denis Jelimalai Tel. +373 22 232703 Director of Moldovan Investment and Export Promotion Organisation Net Sales Cost of sales Gross profit (loss) Other operating incomes Selling and marketing expenses General and administrative expenses Other operating expenses Operating result: profit (loss) Investing result: profit (loss) Financing result: profit (loss) Financial-economic result: profit (loss) Extraordinary result: profit (loss) Profit (loss) of the reporting period before taxation Expenses (savings) on income tax Net profit (loss) 2009 2010 2011 782.244 680.259 101.985 15.964 6.328 145.948 15.857 -50.184 55.945 0 5.761 616.929 482.997 133.932 13.937 117 123.703 11.509 12.540 7.728 726 20.993 1.008.917 1.008.775 142 3.114 335 115.831 4.062 -116.971 128 16.788 -100.055 120 0 130 5.761 0 20.993 0 -100.055 140 0 150 5.761 0 20.993 0 -100.055 0,9% 8,7% -3,3% 0,2% 15,8% -21,1% 264,4% 2,6% 17,7% -6,5% -4,2% 126,9% 63,5% -576,6% 1,2% 1,1% 3,4% 8,4% -5,8% -5,1% -9,9% 5,4% 010 020 030 040 050 060 070 080 090 100 110 GROWTH RATES (YOY) Total assets Long-term assets Current assets Total equity Total liabilities Net sales Net profit RATIOS ROE ROA ROS Current liquidity ratio 0,3% 0,3% 0,7% 7,0% * values in USD are calculated based on MDL data presented by the companies using the exchange rate MDL/USD at the end of each year Pu b l i c Pr o p e r ty Ag e n cy o f R e p u b l i c o f M o l d o va M o l d o va n In ve stm e n t a n d Exp o r t Pr o m o ti o n Or g a n i za ti o n Privatisation | 7 ARMO-BETON JSC PUBLIC COMPANIES PRIVATISATION SERIES LOCATION Chisinau, Bacioi suburb, 8 Uzinelor str., MD-6812 SECTOR Manufacture of precast concrete, cement or artificial stone articles for use in construction PUBLIC STAKE 100% BACKGROUND The company was founded back in 1959 and was specialized in delivering precast concrete articles for the national energy sector. It was subsequently reorganized in 1997. The company’s present range of manufactured products include mainly steel-reinforced concrete articles: utilities concrete poles (supporting overhead power lines, lightning and telecommunications), buildings foundation articles, vineyard poles etc. Presently, the company is the third key largest manufacturer of precast concrete, cement or artificial stone articles for construction market, with operations worth 12% of the nearly 31 million USD estimated market. The company is located in Bacioi suburb of Chisinau, operating privately owned facilities of nearly 7.5 thousand sq. m, which are located on a public property land of 7.8 ha. The company presently employs about 106 people. KEY REASONS TO INVEST • Access to extensive buildings infrastructures • Good-condition production infrastructure • Only manufacturer of utility concrete poles for the national energy distribution sector • Double digit increment of the sector (+25% in 2011) • Good market prospects from the Government plans to upgrade agriculture infrastructure (including through the usage of orchard and vineyard poles) • Excellent site location to accommodate complex industrial facilities • Proximity to constantly upgrading road infrastructure Why invest in Moldova? Regionally attractive 1. fiscal and non-fiscal regime • Attractive corporate tax rate (12% in 2012), lowest in region • Extensive network of double taxation treaties • Fiscal and non-fiscal incentives for Free Economic Zone residents: Exemption from VAT; Exemption from customs duties and excise duties on goods imported into the FEZ and subsequently exported; 0% corporate tax rate; 10-year protection against adverse changes in legislation; Infrastructure in place (transport, water, gas, electricity) 8 | Pr i va ti s ati on 2. Stable macroeconomic indicators and high growth • • • • • 2008-2010 GDP growth: 6.3% GDP growth: 6.8% (2011) Budget deficit: 2.4% (2011) Inflation rate: 7.8% (2011) Unemployment rate: 6.7% (2011) ABOUT MOLDOVA Standard time zone: UTC/GMT +2 hours Distance to: Brussels-2200km, Berlin-1500km, Moscow-1300km, Odessa-200km, Bucharest-450km Currency: Moldovan Lei (MDL); USD/MDL – 1/12.11, EUR/MDL – 1/16.11 Population: 3.5 million Administrative division: 37 first-tier units, including 32 districts Gini index: 38.0 (Medium) Human Development Index: ∆0.649 Main transport gates: Chisinau International Airport (Code:KIV, www.airport.md), Giurgiulesti International Free Port (www. gipf.md), nine international cross-border points with Romania and 26 international cross-border points with Ukraine. MACROECONOMIC COUNTRY PROFILE Country RM RO UA GDP 2011 (B $) GDP 2011 per capita ($) GDP Growth 2012E Moody’s Gov B Rating Population 2011 (M) FDI 2011 (B $) FDI per capita ($) 11.99 3,330 0.3% B3 3.6 0.28 79 179.79 9,440 1.4% Baa3 19.04 2.7 139 329.32 7,230 2.4% B3 45.5 7.2 158 Lowest average 3. wage in the region – €1.2/h 4. Access to EU and CIS growth markets 5. Strong political agenda to embark on EU led integration processes • Average monthly salary €190 • High education level (80% attain secondary education, 38% pursue higher education), strong technical education • 70% of population is multilingual • Advantageous free trade agreements with EU and CIS countries • Ongoing negotiations on EU-Moldova DCFTA (over 4 rounds of negotiations) • International port access • Constantly upgrading Road Infrastructure • Best performer of EU Eastern Partnership • Ongoing negotiation of EU-Moldova Association Agreement (over 14 rounds of negotiations) (against €2.2/h in UA, €4.2/h in RO and BG) (500M + 275M = 775M potential customers) F i n a si st C o n su l ti n g L td . KEY FINANCIALS BALANCE SHEET (USD*) 1 1.1 1.2 1.3 1.4 1.5 2 2.1 2.2 2.3 2.4 2.5 2.6 3 3.1 3.2 3.3 3.4 3.5 3.6 3.7 3.8 3.9 3.10 LONG-TERM ASSETS Intangible assets Amortization of intangible assets Long-term tangible assets Depreciation of long-term tangible assets Long-term financial assets Total for section 1 CURRENT ASSETS Stocks of goods and materials Short-term receivables Short-term receivables related to budget settlements Short-term investments Cash Other short-term assets Total for section 2 TOTAL FOR ASSETS SHAREHOLDER'S EQUITY Share capital Unpaid capital Withdrawn capital Reserves Corrections of prior period results Retained earnings (uncovered loss) of previous years Net income (net loss) of the reporting year Net income used in the reporting year Additional capital Secondary capital Total for section 3 2009 2010 2011 185 106 2.111.024 782.015 378 293 2.159.691 859.100 85 61 2.662.016 1.013.369 030 27.271 040 1.356.359 15.509 1.316.186 16.090 1.664.762 050 382.879 060 257.979 070 14.577 697.021 157.843 30.408 662.813 171.127 33.846 080 090 100 110 120 0 102.855 13.432 771.722 2.128.081 0 178.579 834 1.064.686 2.380.872 0 106.527 552 974.866 2.639.627 130 140 150 160 170 180 424.414 0 0 17.631 -140 70.889 429.576 0 0 357.026 4.557 71.610 445.654 0 0 527.851 13.690 63.892 190 487.492 159.769 149.333 200 0 0 0 210 0 220 500.386 230 1.500.673 0 506.471 1.529.009 0 628.561 1.828.982 010 011 020 021 4 4.1 4.2 LONG-TERM LIABILITIES Long-term financial debt Calculated long-term debt Total for section 4 240 260.533 250 248.171 260 508.704 0 239.697 239.697 0 248.669 248.669 5 5.1 5.2 5.3 5.4 5.5 5.6 SHORT-TERM LIABILITIES Financial liabilities Trade liabilities Liabilities on wages Liabilities on insurance Liabilities on budget settlements Other calculated liabilities Total for section 5 TOTAL FOR EQUITY & LIABILITIES 270 280 290 300 310 320 330 340 329.112 238.387 32.241 7.415 3.145 1.866 612.166 2.380.872 140.840 319.344 66.484 24.517 8.534 2.258 561.977 2.639.627 GENERAL DISCLOSURE This company profile teaser is essential reading for any serious investor, providing comprehensive financial information on a company’s performance, position and cash flows over the past 3 years. This information, extracted from reported financial statements, forms the building blocks for any analysis undertaken by investment professionals. The information in this presentation is subject to updating, revision, further verification and amendment without notice. No reliance may be placed for any purpose whatsoever on the information or opinions contained in this investment profile or any other document or oral statement or on the completeness, accuracy or fairness of the information and/ or opinions therein. This research is based on current public information that is considered reliable. Investors shouldn’t consider this report as a single factor in making their investment decision. This research is not an offer to sell or the solicitation of an offer to buy. It does not constitute a personal recommendation or take into account the particular investment objectives, financial situations, or needs of individual investor. One should consider whether any advice or recommendation in this research is suitable for their particular circumstances and, if appropriate, seek professional advice, including tax advice. Past performance is not a guide to future performance, future returns are not guaranteed, and a loss of original capital may occur. Fluctuations in exchange rates could have adverse effects on the value or price of, or income derived from, certain investments. PROFIT & LOSS STATEMENT (USD*) 0 83.829 15.177 3.059 697 15.942 118.704 2.128.081 * values in USD are calculated based on MDL data presented by the companies using the exchange rate MDL/USD at the end of each year CONTACTS Full-time privatization promotion and investment attraction team Leadership team Angela Susanu Valeriu Lazar Deputy Director of Moldovan Public Deputy Prime Minister Property Agency Minister of Economy of the Republic office@app.gov.md of Moldova Tel. +373 22 234350 Tudor Copaci Octavian Berzan Director of Public Property Agency of Deputy Director of Moldovan Investment Moldova and Export Promotion Organisation office@miepo.md Denis Jelimalai Tel. +373 22 232703 Director of Moldovan Investment and Export Promotion Organisation Net Sales Cost of sales Gross profit (loss) Other operating incomes Selling and marketing expenses General and administrative expenses Other operating expenses Operating result: profit (loss) Investing result: profit (loss) Financing result: profit (loss) Financial-economic result: profit (loss) Extraordinary result: profit (loss) Profit (loss) of the reporting period before taxation Expenses (savings) on income tax Net profit (loss) 2009 2010 2011 2.863.240 2.088.959 774.281 17.514 111.561 136.748 70.887 472.599 14.894 0 487.492 3.009.196 2.525.977 483.219 29.548 83.435 188.334 75.040 165.958 -2.229 -3.960 159.769 3.923.022 3.400.934 522.089 30.541 176.499 215.430 35.925 124.775 30.291 -5.734 149.333 120 0 130 487.492 0 159.769 0 149.333 140 0 150 487.492 0 159.769 0 149.333 11,9% -3,0% 38,0% 1,9% 35,8% 5,1% -67,2% 10,9% 26,5% -8,4% 19,6% -4,8% 30,4% -6,5% 10,4% 6,7% 5,3% 57,5% 8,2% 5,7% 3,8% 57,6% 010 020 030 040 050 060 070 080 090 100 110 GROWTH RATES (YOY) Total assets Long-term assets Current assets Total equity Total liabilities Net sales Net profit RATIOS ROE ROA ROS Current liquidity ratio 32,5% 22,9% 17,0% 15,4% * values in USD are calculated based on MDL data presented by the companies using the exchange rate MDL/USD at the end of each year Pu b l i c Pr o p e r ty Ag e n cy o f R e p u b l i c o f M o l d o va M o l d o va n In ve stm e n t a n d Exp o r t Pr o m o ti o n Or g a n i za ti o n Privatisation | 9 SC ABACLIA CENTER FOR BIRD BREEDING PUBLIC COMPANIES PRIVATISATION SERIES LOCATION Abaclia, Basarabeasca district, MD- 6711 SECTOR Poultry breeder PUBLIC STAKE 100% of the state company share capital BACKGROUND The company is located in the village of Abaclia, Basarabeasca district, 5 km from Basarabeasca town. It is a traditional player in the domestic poultry breeder and poultry litter composting industries. It presently operates over 5.1 thousand sq. m of production and auxiliary facilities, located on 6.7 ha of public property land. The company employs about 20 people. ABOUT MOLDOVA Standard time zone: UTC/GMT +2 hours KEY REASONS TO INVEST • Good market prospects for constantly growing domestic demand for meat products • Good location for industrial infrastructure, utilities included • Proximity to Industrial Free Port Giurgiulesti (150 km) Distance to: Brussels-2200km, Berlin-1500km, Moscow-1300km, Odessa-200km, Bucharest-450km Currency: Moldovan Lei (MDL); USD/MDL – 1/12.11, EUR/MDL – 1/16.11 Population: 3.5 million Administrative division: 37 first-tier units, including 32 districts Gini index: 38.0 (Medium) Human Development Index: ∆0.649 Main transport gates: Chisinau International Airport (Code:KIV, www.airport.md), Giurgiulesti International Free Port (www. gipf.md), nine international cross-border points with Romania and 26 international cross-border points with Ukraine. MACROECONOMIC COUNTRY PROFILE Why invest in Moldova? Regionally attractive 1. fiscal and non-fiscal regime • Attractive corporate tax rate (12% in 2012), lowest in region • Extensive network of double taxation treaties • Fiscal and non-fiscal incentives for Free Economic Zone residents: Exemption from VAT; Exemption from customs duties and excise duties on goods imported into the FEZ and subsequently exported; 0% corporate tax rate; 10-year protection against adverse changes in legislation; Infrastructure in place (transport, water, gas, electricity) 1 0 | Pr i va ti s ati on 2. Stable macroeconomic indicators and high growth • • • • • 2008-2010 GDP growth: 6.3% GDP growth: 6.8% (2011) Budget deficit: 2.4% (2011) Inflation rate: 7.8% (2011) Unemployment rate: 6.7% (2011) Country RM RO UA GDP 2011 (B $) GDP 2011 per capita ($) GDP Growth 2012E Moody’s Gov B Rating Population 2011 (M) FDI 2011 (B $) FDI per capita ($) 11.99 3,330 0.3% B3 3.6 0.28 79 179.79 9,440 1.4% Baa3 19.04 2.7 139 329.32 7,230 2.4% B3 45.5 7.2 158 Lowest average 3. wage in the region – €1.2/h 4. Access to EU and CIS growth markets 5. Strong political agenda to embark on EU led integration processes • Average monthly salary €190 • High education level (80% attain secondary education, 38% pursue higher education), strong technical education • 70% of population is multilingual • Advantageous free trade agreements with EU and CIS countries • Ongoing negotiations on EU-Moldova DCFTA (over 4 rounds of negotiations) • International port access • Constantly upgrading Road Infrastructure • Best performer of EU Eastern Partnership • Ongoing negotiation of EU-Moldova Association Agreement (over 14 rounds of negotiations) (against €2.2/h in UA, €4.2/h in RO and BG) (500M + 275M = 775M potential customers) F i n a si st C o n su l ti n g L td . KEY FINANCIALS BALANCE SHEET (USD*) 1 1.1 1.2 1.3 1.4 1.5 2 2.1 2.2 2.3 2.4 2.5 2.6 3 3.1 3.2 3.3 3.4 3.5 3.6 3.7 3.8 3.9 3.10 LONG-TERM ASSETS Intangible assets Amortization of intangible assets Long-term tangible assets Depreciation of long-term tangible assets Long-term financial assets Total for section 1 CURRENT ASSETS Stocks of goods and materials Short-term receivables Short-term receivables related to budget settlements Short-term investments Cash Other short-term assets Total for section 2 TOTAL FOR ASSETS SHAREHOLDER'S EQUITY Share capital Unpaid capital Withdrawn capital Reserves Corrections of prior period results Retained earnings (uncovered loss) of previous years Net income (net loss) of the reporting year Net income used in the reporting year Additional capital Secondary capital Total for section 3 2009 2010 2011 0 92 128.498 85.066 0 147 130.060 89.851 235 199 134.928 97.394 030 0 040 43.562 0 40.288 0 37.570 050 33.885 060 11.258 070 0 41.166 2.372 76 56.678 16.400 28 080 090 100 110 120 0 1.102 205 46.450 90.012 0 501 33 44.149 84.437 0 669 87 73.862 111.432 130 140 150 160 170 180 47.506 0 0 0 0 0 48.083 0 0 0 0 -10.442 49.883 0 0 0 -353 -11.099 190 -10.316 -257 -173 200 0 0 0 210 12.512 220 0 230 49.702 12.664 0 50.049 13.138 0 51.397 010 011 020 021 4 4.1 4.2 LONG-TERM LIABILITIES Long-term financial debt Calculated long-term debt Total for section 4 240 0 250 300 260 300 0 303 303 0 315 315 5 5.1 5.2 5.3 5.4 5.5 5.6 SHORT-TERM LIABILITIES Financial liabilities Trade liabilities Liabilities on wages Liabilities on insurance Liabilities on budget settlements Other calculated liabilities Total for section 5 TOTAL FOR EQUITY & LIABILITIES 270 280 290 300 310 320 330 340 0 5.596 1.098 1.513 611 25.268 34.085 84.437 0 6.815 11.535 6.873 5.756 28.740 59.720 111.432 GENERAL DISCLOSURE This company profile teaser is essential reading for any serious investor, providing comprehensive financial information on a company’s performance, position and cash flows over the past 3 years. This information, extracted from reported financial statements, forms the building blocks for any analysis undertaken by investment professionals. The information in this presentation is subject to updating, revision, further verification and amendment without notice. No reliance may be placed for any purpose whatsoever on the information or opinions contained in this investment profile or any other document or oral statement or on the completeness, accuracy or fairness of the information and/ or opinions therein. This research is based on current public information that is considered reliable. Investors shouldn’t consider this report as a single factor in making their investment decision. This research is not an offer to sell or the solicitation of an offer to buy. It does not constitute a personal recommendation or take into account the particular investment objectives, financial situations, or needs of individual investor. One should consider whether any advice or recommendation in this research is suitable for their particular circumstances and, if appropriate, seek professional advice, including tax advice. Past performance is not a guide to future performance, future returns are not guaranteed, and a loss of original capital may occur. Fluctuations in exchange rates could have adverse effects on the value or price of, or income derived from, certain investments. PROFIT & LOSS STATEMENT (USD*) 0 6.202 9.396 3.791 3.395 17.227 40.011 90.012 * values in USD are calculated based on MDL data presented by the companies using the exchange rate MDL/USD at the end of each year CONTACTS Full-time privatization promotion and investment attraction team Leadership team Angela Susanu Valeriu Lazar Deputy Director of Moldovan Public Deputy Prime Minister Property Agency Minister of Economy of the Republic office@app.gov.md of Moldova Tel. +373 22 234350 Tudor Copaci Octavian Berzan Director of Public Property Agency of Deputy Director of Moldovan Investment Moldova and Export Promotion Organisation office@miepo.md Denis Jelimalai Tel. +373 22 232703 Director of Moldovan Investment and Export Promotion Organisation Net Sales Cost of sales Gross profit (loss) Other operating incomes Selling and marketing expenses General and administrative expenses Other operating expenses Operating result: profit (loss) Investing result: profit (loss) Financing result: profit (loss) Financial-economic result: profit (loss) Extraordinary result: profit (loss) Profit (loss) of the reporting period before taxation Expenses (savings) on income tax Net profit (loss) 2009 2010 2011 9.843 2.812 7.031 4.329 0 21.677 0 -10.316 0 0 -10.316 39.927 17.627 22.300 7.216 614 29.387 109 -593 337 0 -257 48.981 20.253 28.728 4.370 0 33.271 0 -173 0 0 -173 120 0 130 -10.316 0 -257 0 -173 140 0 150 -10.316 0 -257 0 -173 -6,2% -7,5% -5,0% 0,7% -14,7% 305,7% -97,5% 32,0% -6,7% 67,3% 2,7% 74,6% 22,7% -32,6% -0,5% -0,3% -0,6% 77,2% -0,3% -0,2% -0,4% 80,9% 010 020 030 040 050 060 070 080 090 100 110 GROWTH RATES (YOY) Total assets Long-term assets Current assets Total equity Total liabilities Net sales Net profit RATIOS ROE ROA ROS Current liquidity ratio -20,8% -11,5% -104,8% 86,1% * values in USD are calculated based on MDL data presented by the companies using the exchange rate MDL/USD at the end of each year Pu b l i c Pr o p e r ty Ag e n cy o f R e p u b l i c o f M o l d o va M o l d o va n In ve stm e n t a n d Exp o r t Pr o m o ti o n Or g a n i za ti o n Privatisation | 11 CHISINAU CIRCUS JSC PUBLIC COMPANIES PRIVATISATION SERIES LOCATION Chişinău, 33, Renasterii Nationale bd., MD-2005 SECTOR Creative, arts and entertainment activities PUBLIC STAKE 83.32 % BACKGROUND The only circus building in Moldova to provide all-season venue for professional circus entertainment. The circular 1,900 spectators-capacity building was erected in 1981. The diameter of the arena is 13 meters, while the building’s dome is detachable. The circus infrastructure occupies 2.8 ha of public property land, whereas the circus facilities area is about 5.5 thousand sq. m. The circus is one of the few public companies which are to be privatized and to keep the same specialization. The circus has been closed for the last eight years. ABOUT MOLDOVA Standard time zone: UTC/GMT +2 hours Distance to: Brussels-2200km, Berlin-1500km, Moscow-1300km, Odessa-200km, Bucharest-450km Currency: Moldovan Lei (MDL); USD/MDL – 1/12.11, KEY REASONS TO INVEST • Only and one of a kind building with enclosed infrastructure to host all-season venue circus presentations • Excellent location • Constant demand for professional entertainment activities EUR/MDL – 1/16.11 Population: 3.5 million Administrative division: 37 first-tier units, including 32 districts Gini index: 38.0 (Medium) Human Development Index: ∆0.649 Main transport gates: Chisinau International Airport (Code:KIV, www.airport.md), Giurgiulesti International Free Port (www. gipf.md), nine international cross-border points with Romania and 26 international cross-border points with Ukraine. MACROECONOMIC COUNTRY PROFILE Why invest in Moldova? Regionally attractive 1. fiscal and non-fiscal regime • Attractive corporate tax rate (12% in 2012), lowest in region • Extensive network of double taxation treaties • Fiscal and non-fiscal incentives for Free Economic Zone residents: Exemption from VAT; Exemption from customs duties and excise duties on goods imported into the FEZ and subsequently exported; 0% corporate tax rate; 10-year protection against adverse changes in legislation; Infrastructure in place (transport, water, gas, electricity) 1 2 | Pr i va ti s ati on 2. Stable macroeconomic indicators and high growth • • • • • 2008-2010 GDP growth: 6.3% GDP growth: 6.8% (2011) Budget deficit: 2.4% (2011) Inflation rate: 7.8% (2011) Unemployment rate: 6.7% (2011) Country RM RO UA GDP 2011 (B $) GDP 2011 per capita ($) GDP Growth 2012E Moody’s Gov B Rating Population 2011 (M) FDI 2011 (B $) FDI per capita ($) 11.99 3,330 0.3% B3 3.6 0.28 79 179.79 9,440 1.4% Baa3 19.04 2.7 139 329.32 7,230 2.4% B3 45.5 7.2 158 Lowest average 3. wage in the region – €1.2/h 4. Access to EU and CIS growth markets 5. Strong political agenda to embark on EU led integration processes • Average monthly salary €190 • High education level (80% attain secondary education, 38% pursue higher education), strong technical education • 70% of population is multilingual • Advantageous free trade agreements with EU and CIS countries • Ongoing negotiations on EU-Moldova DCFTA (over 4 rounds of negotiations) • International port access • Constantly upgrading Road Infrastructure • Best performer of EU Eastern Partnership • Ongoing negotiation of EU-Moldova Association Agreement (over 14 rounds of negotiations) (against €2.2/h in UA, €4.2/h in RO and BG) (500M + 275M = 775M potential customers) F i n a si st C o n su l ti n g L td . KEY FINANCIALS BALANCE SHEET (USD*) 1 1.1 1.2 1.3 1.4 1.5 2 2.1 2.2 2.3 2.4 2.5 2.6 3 3.1 3.2 3.3 3.4 3.5 3.6 3.7 3.8 3.9 3.10 LONG-TERM ASSETS Intangible assets Amortization of intangible assets Long-term tangible assets Depreciation of long-term tangible assets Long-term financial assets Total for section 1 CURRENT ASSETS Stocks of goods and materials Short-term receivables Short-term receivables related to budget settlements Short-term investments Cash Other short-term assets Total for section 2 TOTAL FOR ASSETS SHAREHOLDER'S EQUITY Share capital Unpaid capital Withdrawn capital Reserves Corrections of prior period results Retained earnings (uncovered loss) of previous years Net income (net loss) of the reporting year Net income used in the reporting year Additional capital Secondary capital Total for section 3 2009 2010 2011 79.629 17.309 4.935.542 2.396.877 80.598 21.549 4.995.562 2.554.844 83.614 26.536 5.182.543 2.783.263 030 713 040 2.601.699 18.613 2.518.380 0 2.456.358 050 3.208 060 0 070 0 3.223 0 0 3.197 0 0 080 090 100 110 120 0 8.491 296 11.995 2.613.694 0 177 681 4.081 2.522.461 0 263 348 3.809 2.460.167 130 140 150 160 170 180 5.672.046 4.770.637 0 0 -2.572 1.220.765 5.741.022 4.828.652 0 0 0 1.068.067 5.955.905 5.009.385 0 0 -18.062 966.484 190 -162.959 -136.452 -164.316 200 0 0 0 210 0 220 508.683 230 2.465.326 0 514.869 2.358.854 0 534.140 2.264.766 010 011 020 021 4 4.1 4.2 LONG-TERM LIABILITIES Long-term financial debt Calculated long-term debt Total for section 4 240 0 250 0 260 0 0 0 0 0 0 0 5 5.1 5.2 5.3 5.4 5.5 5.6 SHORT-TERM LIABILITIES Financial liabilities Trade liabilities Liabilities on wages Liabilities on insurance Liabilities on budget settlements Other calculated liabilities Total for section 5 TOTAL FOR EQUITY & LIABILITIES 270 280 290 300 310 320 330 340 0 69.982 14.953 18.521 59.955 197 163.607 2.522.461 0 64.805 28.576 31.344 70.472 204 195.401 2.460.167 GENERAL DISCLOSURE This company profile teaser is essential reading for any serious investor, providing comprehensive financial information on a company’s performance, position and cash flows over the past 3 years. This information, extracted from reported financial statements, forms the building blocks for any analysis undertaken by investment professionals. The information in this presentation is subject to updating, revision, further verification and amendment without notice. No reliance may be placed for any purpose whatsoever on the information or opinions contained in this investment profile or any other document or oral statement or on the completeness, accuracy or fairness of the information and/ or opinions therein. This research is based on current public information that is considered reliable. Investors shouldn’t consider this report as a single factor in making their investment decision. This research is not an offer to sell or the solicitation of an offer to buy. It does not constitute a personal recommendation or take into account the particular investment objectives, financial situations, or needs of individual investor. One should consider whether any advice or recommendation in this research is suitable for their particular circumstances and, if appropriate, seek professional advice, including tax advice. Past performance is not a guide to future performance, future returns are not guaranteed, and a loss of original capital may occur. Fluctuations in exchange rates could have adverse effects on the value or price of, or income derived from, certain investments. PROFIT & LOSS STATEMENT (USD*) 0 68.265 17.667 9.155 53.086 194 148.368 2.613.694 * values in USD are calculated based on MDL data presented by the companies using the exchange rate MDL/USD at the end of each year CONTACTS Full-time privatization promotion and investment attraction team Leadership team Angela Susanu Valeriu Lazar Deputy Director of Moldovan Public Deputy Prime Minister Property Agency Minister of Economy of the Republic office@app.gov.md of Moldova Tel. +373 22 234350 Tudor Copaci Octavian Berzan Director of Public Property Agency of Deputy Director of Moldovan Investment Moldova and Export Promotion Organisation office@miepo.md Denis Jelimalai Tel. +373 22 232703 Director of Moldovan Investment and Export Promotion Organisation Net Sales Cost of sales Gross profit (loss) Other operating incomes Selling and marketing expenses General and administrative expenses Other operating expenses Operating result: profit (loss) Investing result: profit (loss) Financing result: profit (loss) Financial-economic result: profit (loss) Extraordinary result: profit (loss) Profit (loss) of the reporting period before taxation Expenses (savings) on income tax Net profit (loss) 2009 2010 2011 0 0 0 3.891 0 165.565 9.008 -170.682 0 7.723 -162.959 0 0 0 5.510 0 133.522 8.441 -136.452 0 0 -136.452 0 0 0 8.520 24 162.114 10.698 -164.316 0 0 -164.316 120 0 130 -162.959 0 -136.452 0 -164.316 140 0 150 -162.959 0 -136.452 0 -164.316 -3,5% -3,2% -66,0% -4,3% 10,3% -2,5% -2,5% -6,7% -4,0% 19,4% -16,3% 20,4% -6,6% -6,2% -5,8% -5,4% -7,3% -6,7% 1236,9% 4008,5% 5130,3% 010 020 030 040 050 060 070 080 090 100 110 GROWTH RATES (YOY) Total assets Long-term assets Current assets Total equity Total liabilities Net sales Net profit RATIOS ROE ROA ROS Current liquidity ratio * values in USD are calculated based on MDL data presented by the companies using the exchange rate MDL/USD at the end of each year Pu b l i c Pr o p e r ty Ag e n cy o f R e p u b l i c o f M o l d o va M o l d o va n In ve stm e n t a n d Exp o r t Pr o m o ti o n Or g a n i za ti o n Privatisation | 13 STATE AGRICULTURAL ENTERPRISE “DUMBRAVA VEST” PUBLIC COMPANIES PRIVATISATION SERIES LOCATION Chişinău, 209/1 Uzinelor str., MD-2023 SECTOR Agriculture (vegetables, fruits and greenhouse seeding material production) PUBLIC STAKE 100% BACKGROUND The company’s production base includes 215 ha of agriculture-use land, formerly enclosed in vegetables and fruits production, greenhouse production of seeding material. The field and reminiscent greenhouse infrastructure are located at 30 km from downtown Chisinau. The company presently employs 15 people. ABOUT MOLDOVA Standard time zone: UTC/GMT +2 hours KEY REASONS TO INVEST • Strategically located to respond to a fast growing demand of seeding material production, vegetables and fruits demand in Chisinau and surrounding areas (over 1.5 mil. potential end-consumers) • Potential beneficiary of a new state-of-the-art wholesale market of agriculture products in Chisinau • Proximity to existing agriculture markets and distribution chains • Growing perspective of agrifood export markets Distance to: Brussels-2200km, Berlin-1500km, Moscow-1300km, Odessa-200km, Bucharest-450km Currency: Moldovan Lei (MDL); USD/MDL – 1/12.11, EUR/MDL – 1/16.11 Population: 3.5 million Administrative division: 37 first-tier units, including 32 districts Gini index: 38.0 (Medium) Human Development Index: ∆0.649 Main transport gates: Chisinau International Airport (Code:KIV, www.airport.md), Giurgiulesti International Free Port (www. gipf.md), nine international cross-border points with Romania and 26 international cross-border points with Ukraine. MACROECONOMIC COUNTRY PROFILE Why invest in Moldova? Regionally attractive 1. fiscal and non-fiscal regime • Attractive corporate tax rate (12% in 2012), lowest in region • Extensive network of double taxation treaties • Fiscal and non-fiscal incentives for Free Economic Zone residents: Exemption from VAT; Exemption from customs duties and excise duties on goods imported into the FEZ and subsequently exported; 0% corporate tax rate; 10-year protection against adverse changes in legislation; Infrastructure in place (transport, water, gas, electricity) 1 4 | Pr i va ti s ati on 2. Stable macroeconomic indicators and high growth • • • • • 2008-2010 GDP growth: 6.3% GDP growth: 6.8% (2011) Budget deficit: 2.4% (2011) Inflation rate: 7.8% (2011) Unemployment rate: 6.7% (2011) Country RM RO UA GDP 2011 (B $) GDP 2011 per capita ($) GDP Growth 2012E Moody’s Gov B Rating Population 2011 (M) FDI 2011 (B $) FDI per capita ($) 11.99 3,330 0.3% B3 3.6 0.28 79 179.79 9,440 1.4% Baa3 19.04 2.7 139 329.32 7,230 2.4% B3 45.5 7.2 158 Lowest average 3. wage in the region – €1.2/h 4. Access to EU and CIS growth markets 5. Strong political agenda to embark on EU led integration processes • Average monthly salary €190 • High education level (80% attain secondary education, 38% pursue higher education), strong technical education • 70% of population is multilingual • Advantageous free trade agreements with EU and CIS countries • Ongoing negotiations on EU-Moldova DCFTA (over 4 rounds of negotiations) • International port access • Constantly upgrading Road Infrastructure • Best performer of EU Eastern Partnership • Ongoing negotiation of EU-Moldova Association Agreement (over 14 rounds of negotiations) (against €2.2/h in UA, €4.2/h in RO and BG) (500M + 275M = 775M potential customers) F i n a si st C o n su l ti n g L td . KEY FINANCIALS BALANCE SHEET (USD*) 1 1.1 1.2 1.3 1.4 1.5 2 2.1 2.2 2.3 2.4 2.5 2.6 3 3.1 3.2 3.3 3.4 3.5 3.6 3.7 3.8 3.9 3.10 LONG-TERM ASSETS Intangible assets Amortization of intangible assets Long-term tangible assets Depreciation of long-term tangible assets Long-term financial assets Total for section 1 CURRENT ASSETS Stocks of goods and materials Short-term receivables Short-term receivables related to budget settlements Short-term investments Cash Other short-term assets Total for section 2 TOTAL FOR ASSETS SHAREHOLDER'S EQUITY Share capital Unpaid capital Withdrawn capital Reserves Corrections of prior period results Retained earnings (uncovered loss) of previous years Net income (net loss) of the reporting year Net income used in the reporting year Additional capital Secondary capital Total for section 3 2009 2010 2011 224 92 128.498 85.066 226 147 130.060 89.851 235 199 134.928 97.394 030 0 040 43.562 0 40.288 0 37.570 050 33.885 060 11.258 070 0 41.166 2.372 76 56.678 16.400 28 080 090 100 110 120 0 1.102 205 46.450 90.012 0 501 33 44.149 84.437 0 669 87 73.862 111.432 130 140 150 160 170 180 47.506 0 0 0 0 0 48.083 0 0 0 0 -10.442 49.883 0 0 0 -353 -11.099 190 -10.316 -257 -173 200 0 0 0 210 12.512 220 0 230 49.702 12.664 0 50.049 13.138 0 51.397 010 011 020 021 4 4.1 4.2 LONG-TERM LIABILITIES Long-term financial debt Calculated long-term debt Total for section 4 240 0 250 300 260 300 0 303 303 0 315 315 5 5.1 5.2 5.3 5.4 5.5 5.6 SHORT-TERM LIABILITIES Financial liabilities Trade liabilities Liabilities on wages Liabilities on insurance Liabilities on budget settlements Other calculated liabilities Total for section 5 TOTAL FOR EQUITY & LIABILITIES 270 280 290 300 310 320 330 340 0 5.596 1.098 1.513 611 25.268 34.085 84.437 0 6.815 11.535 6.873 5.756 28.740 59.720 111.432 GENERAL DISCLOSURE This company profile teaser is essential reading for any serious investor, providing comprehensive financial information on a company’s performance, position and cash flows over the past 3 years. This information, extracted from reported financial statements, forms the building blocks for any analysis undertaken by investment professionals. The information in this presentation is subject to updating, revision, further verification and amendment without notice. No reliance may be placed for any purpose whatsoever on the information or opinions contained in this investment profile or any other document or oral statement or on the completeness, accuracy or fairness of the information and/ or opinions therein. This research is based on current public information that is considered reliable. Investors shouldn’t consider this report as a single factor in making their investment decision. This research is not an offer to sell or the solicitation of an offer to buy. It does not constitute a personal recommendation or take into account the particular investment objectives, financial situations, or needs of individual investor. One should consider whether any advice or recommendation in this research is suitable for their particular circumstances and, if appropriate, seek professional advice, including tax advice. Past performance is not a guide to future performance, future returns are not guaranteed, and a loss of original capital may occur. Fluctuations in exchange rates could have adverse effects on the value or price of, or income derived from, certain investments. PROFIT & LOSS STATEMENT (USD*) 0 6.202 9.396 3.791 3.395 17.227 40.011 90.012 * values in USD are calculated based on MDL data presented by the companies using the exchange rate MDL/USD at the end of each year CONTACTS Full-time privatization promotion and investment attraction team Leadership team Angela Susanu Valeriu Lazar Deputy Director of Moldovan Public Deputy Prime Minister Property Agency Minister of Economy of the Republic office@app.gov.md of Moldova Tel. +373 22 234350 Tudor Copaci Octavian Berzan Director of Public Property Agency of Deputy Director of Moldovan Investment Moldova and Export Promotion Organisation office@miepo.md Denis Jelimalai Tel. +373 22 232703 Director of Moldovan Investment and Export Promotion Organisation Net Sales Cost of sales Gross profit (loss) Other operating incomes Selling and marketing expenses General and administrative expenses Other operating expenses Operating result: profit (loss) Investing result: profit (loss) Financing result: profit (loss) Financial-economic result: profit (loss) Extraordinary result: profit (loss) Profit (loss) of the reporting period before taxation Expenses (savings) on income tax Net profit (loss) 2009 2010 2011 9.843 2.812 7.031 4.329 0 21.677 0 -10.316 0 0 -10.316 39.927 17.627 22.300 7.216 614 29.387 109 -593 337 0 -257 48.981 20.253 28.728 4.370 0 33.271 0 -173 0 0 -173 120 0 130 -10.316 0 -257 0 -173 140 0 150 -10.316 0 -257 0 -173 -6,2% -7,5% -5,0% 0,7% -14,7% 305,7% -97,5% 32,0% -6,7% 67,3% 2,7% 74,6% 22,7% -32,6% -0,5% -0,3% -0,6% 77,2% -0,3% -0,2% -0,4% 80,9% 010 020 030 040 050 060 070 080 090 100 110 GROWTH RATES (YOY) Total assets Long-term assets Current assets Total equity Total liabilities Net sales Net profit RATIOS ROE ROA ROS Current liquidity ratio -20,8% -11,5% -104,8% 86,1% * values in USD are calculated based on MDL data presented by the companies using the exchange rate MDL/USD at the end of each year Pu b l i c Pr o p e r ty Ag e n cy o f R e p u b l i c o f M o l d o va M o l d o va n In ve stm e n t a n d Exp o r t Pr o m o ti o n Or g a n i za ti o n Privatisation | 15 ELIRI JSC PUBLIC COMPANIES PRIVATISATION SERIES LOCATION Chişinău, 5 Miron Costin str. MD-2068 SECTOR Research and experimental development on physical and natural sciences and engineering PUBLIC STAKE 63.83 % BACKGROUND Starting with the company establishment in 1959 (as a research institute) and until 1991, Eliri delivered state-ofthe-art electronic devices for the soviet military complex. In the last three decades, the company has originated over 250 hybrid products for mass production, which triggered the interest of scientific organizations from overseas (USA, South Korea and China etc.). The company owns over 500 intellectual property certificates and over 80 patents for devices and technologies. The company is located in the north region of Chisinau (Riscani). It runs three production facilities covering over 10.5 thousand sq. m, located on a public property land of 1 ha. It also employs 53 people. ABOUT MOLDOVA Standard time zone: UTC/GMT +2 hours Distance to: Brussels-2200km, Berlin-1500km, Moscow-1300km, Odessa-200km, Bucharest-450km Currency: Moldovan Lei (MDL); USD/MDL – 1/12.11, EUR/MDL – 1/16.11 Population: 3.5 million Administrative division: 37 first-tier units, including 32 districts Gini index: 38.0 (Medium) KEY REASONS TO INVEST • Good existing research & development infrastructure • Narrow high-end specialization • Qualified personnel • One of a kind legacy of intellectual properties and research & development traditions • Good potential for export markets Why invest in Moldova? Regionally attractive 1. fiscal and non-fiscal regime • Attractive corporate tax rate (12% in 2012), lowest in region • Extensive network of double taxation treaties • Fiscal and non-fiscal incentives for Free Economic Zone residents: Exemption from VAT; Exemption from customs duties and excise duties on goods imported into the FEZ and subsequently exported; 0% corporate tax rate; 10-year protection against adverse changes in legislation; Infrastructure in place (transport, water, gas, electricity) 1 6 | Pr i va ti s ati on 2. Stable macroeconomic indicators and high growth • • • • • 2008-2010 GDP growth: 6.3% GDP growth: 6.8% (2011) Budget deficit: 2.4% (2011) Inflation rate: 7.8% (2011) Unemployment rate: 6.7% (2011) Human Development Index: ∆0.649 Main transport gates: Chisinau International Airport (Code:KIV, www.airport.md), Giurgiulesti International Free Port (www. gipf.md), nine international cross-border points with Romania and 26 international cross-border points with Ukraine. MACROECONOMIC COUNTRY PROFILE Country RM RO UA GDP 2011 (B $) GDP 2011 per capita ($) GDP Growth 2012E Moody’s Gov B Rating Population 2011 (M) FDI 2011 (B $) FDI per capita ($) 11.99 3,330 0.3% B3 3.6 0.28 79 179.79 9,440 1.4% Baa3 19.04 2.7 139 329.32 7,230 2.4% B3 45.5 7.2 158 Lowest average 3. wage in the region – €1.2/h 4. Access to EU and CIS growth markets 5. Strong political agenda to embark on EU led integration processes • Average monthly salary €190 • High education level (80% attain secondary education, 38% pursue higher education), strong technical education • 70% of population is multilingual • Advantageous free trade agreements with EU and CIS countries • Ongoing negotiations on EU-Moldova DCFTA (over 4 rounds of negotiations) • International port access • Constantly upgrading Road Infrastructure • Best performer of EU Eastern Partnership • Ongoing negotiation of EU-Moldova Association Agreement (over 14 rounds of negotiations) (against €2.2/h in UA, €4.2/h in RO and BG) (500M + 275M = 775M potential customers) F i n a si st C o n su l ti n g L td . KEY FINANCIALS BALANCE SHEET (USD*) 1 1.1 1.2 1.3 1.4 1.5 2 2.1 2.2 2.3 2.4 2.5 2.6 3 3.1 3.2 3.3 3.4 3.5 3.6 3.7 3.8 3.9 3.10 LONG-TERM ASSETS Intangible assets Amortization of intangible assets Long-term tangible assets Depreciation of long-term tangible assets Long-term financial assets Total for section 1 CURRENT ASSETS Stocks of goods and materials Short-term receivables Short-term receivables related to budget settlements Short-term investments Cash Other short-term assets Total for section 2 TOTAL FOR ASSETS SHAREHOLDER'S EQUITY Share capital Unpaid capital Withdrawn capital Reserves Corrections of prior period results Retained earnings (uncovered loss) of previous years Net income (net loss) of the reporting year Net income used in the reporting year Additional capital Secondary capital Total for section 3 2009 2010 2011 5.891 4.584 1.370.525 729.916 1.046 543 1.401.268 770.806 1.418 606 1.402.489 770.795 030 870 040 642.785 880 631.846 913 633.418 050 80.965 060 796 070 5.478 104.394 20.632 9.226 96.110 20.487 18.110 080 090 100 110 120 0 64.129 38.972 190.340 833.125 0 108.503 33.978 276.732 908.578 0 344.296 29.785 508.788 1.142.206 130 140 150 160 170 180 283.102 0 0 17.211 0 612 286.545 0 0 22.450 0 0 297.270 0 0 33.482 0 0 190 7.871 21.763 20.910 200 1.240 0 0 210 0 220 502.719 230 810.275 0 487.124 817.882 0 491.019 842.681 010 011 020 021 4 4.1 4.2 LONG-TERM LIABILITIES Long-term financial debt Calculated long-term debt Total for section 4 240 0 250 0 260 0 0 0 0 0 247.374 247.374 5 5.1 5.2 5.3 5.4 5.5 5.6 SHORT-TERM LIABILITIES Financial liabilities Trade liabilities Liabilities on wages Liabilities on insurance Liabilities on budget settlements Other calculated liabilities Total for section 5 TOTAL FOR EQUITY & LIABILITIES 270 280 290 300 310 320 330 340 0 71.938 12.432 3.692 686 1.949 90.696 908.578 0 44.444 1.386 1.729 1.556 3.035 52.150 1.142.206 GENERAL DISCLOSURE This company profile teaser is essential reading for any serious investor, providing comprehensive financial information on a company’s performance, position and cash flows over the past 3 years. This information, extracted from reported financial statements, forms the building blocks for any analysis undertaken by investment professionals. The information in this presentation is subject to updating, revision, further verification and amendment without notice. No reliance may be placed for any purpose whatsoever on the information or opinions contained in this investment profile or any other document or oral statement or on the completeness, accuracy or fairness of the information and/ or opinions therein. This research is based on current public information that is considered reliable. Investors shouldn’t consider this report as a single factor in making their investment decision. This research is not an offer to sell or the solicitation of an offer to buy. It does not constitute a personal recommendation or take into account the particular investment objectives, financial situations, or needs of individual investor. One should consider whether any advice or recommendation in this research is suitable for their particular circumstances and, if appropriate, seek professional advice, including tax advice. Past performance is not a guide to future performance, future returns are not guaranteed, and a loss of original capital may occur. Fluctuations in exchange rates could have adverse effects on the value or price of, or income derived from, certain investments. PROFIT & LOSS STATEMENT (USD*) 0 9.384 8.657 2.892 531 1.385 22.850 833.125 * values in USD are calculated based on MDL data presented by the companies using the exchange rate MDL/USD at the end of each year CONTACTS Full-time privatization promotion and investment attraction team Leadership team Angela Susanu Valeriu Lazar Deputy Director of Moldovan Public Deputy Prime Minister Property Agency Minister of Economy of the Republic office@app.gov.md of Moldova Tel. +373 22 234350 Tudor Copaci Octavian Berzan Director of Public Property Agency of Deputy Director of Moldovan Investment Moldova and Export Promotion Organisation office@miepo.md Denis Jelimalai Tel. +373 22 232703 Director of Moldovan Investment and Export Promotion Organisation Net Sales Cost of sales Gross profit (loss) Other operating incomes Selling and marketing expenses General and administrative expenses Other operating expenses Operating result: profit (loss) Investing result: profit (loss) Financing result: profit (loss) Financial-economic result: profit (loss) Extraordinary result: profit (loss) Profit (loss) of the reporting period before taxation Expenses (savings) on income tax Net profit (loss) 2009 2010 2011 87.581 68.159 19.422 79.830 3.464 53.823 37.945 4.020 0 3.850 7.871 293.162 215.728 77.434 66.925 4.954 71.167 45.551 22.687 0 -924 21.763 397.361 259.206 138.155 71.066 9.255 79.414 92.998 27.555 0 -6.644 20.910 120 0 130 7.871 0 21.763 0 20.910 140 0 150 7.871 0 21.763 0 20.910 9,1% -1,7% 45,4% 0,9% 296,9% 234,7% 176,5% 25,7% 0,2% 83,9% 3,0% 230,3% 35,5% -3,9% 2,7% 2,4% 7,4% 32,8% 2,5% 1,8% 5,3% 10,2% 010 020 030 040 050 060 070 080 090 100 110 GROWTH RATES (YOY) Total assets Long-term assets Current assets Total equity Total liabilities Net sales Net profit RATIOS ROE ROA ROS Current liquidity ratio 1,0% 0,9% 9,0% 12,0% * values in USD are calculated based on MDL data presented by the companies using the exchange rate MDL/USD at the end of each year Pu b l i c Pr o p e r ty Ag e n cy o f R e p u b l i c o f M o l d o va M o l d o va n In ve stm e n t a n d Exp o r t Pr o m o ti o n Or g a n i za ti o n Privatisation | 17 STATE COMPANY ENERGOREPARATII PUBLIC COMPANIES PRIVATISATION SERIES LOCATION Chişinău, 1, Otovasca str., MD- 2023 SECTOR Repair and maintenance of power equipment (thermal and hydrological power stations, energy distribution networks) PUBLIC STAKE 100% of the state company share capital BACKGROUND The company performs maintenance and repair works at Chisinau and Balti thermal power stations (CET-1, CET-2 and CET-Nord-Balti), as well as Dubasari and Costesti Hydrological Power Plants. The company’s business accounts for over 39% of the 2.8 million USD market of special destination equipment repair and maintenance works. The company operates 17.5 thousand sq. m of facilities, administrative and auxiliary buildings located on 2.4 ha of public property land (1.48 ha on 1, Otovasca str. and 0.9 ha on 9, Vadul-lui-Voda str.), situated in the industrial zone of Chisinau. Parts of the facilities are rented to businesses (8%). The company employs about 194 people, 75% of them are graduates of vocational education schools. KEY REASONS TO INVEST • Complex repair technology and instruments, building infrastructure • Very probable prospects for a constantly growing demand for repair and maintenance works due to a relatively advanced ageing of thermal power stations and energy distribution networks in Moldova • Well-prepared workforce • Strategically located in Chisinau industrial zone Why invest in Moldova? Regionally attractive 1. fiscal and non-fiscal regime • Attractive corporate tax rate (12% in 2012), lowest in region • Extensive network of double taxation treaties • Fiscal and non-fiscal incentives for Free Economic Zone residents: Exemption from VAT; Exemption from customs duties and excise duties on goods imported into the FEZ and subsequently exported; 0% corporate tax rate; 10-year protection against adverse changes in legislation; Infrastructure in place (transport, water, gas, electricity) 1 8 | Pr i va ti s ati on 2. Stable macroeconomic indicators and high growth • • • • • 2008-2010 GDP growth: 6.3% GDP growth: 6.8% (2011) Budget deficit: 2.4% (2011) Inflation rate: 7.8% (2011) Unemployment rate: 6.7% (2011) ABOUT MOLDOVA Standard time zone: UTC/GMT +2 hours Distance to: Brussels-2200km, Berlin-1500km, Moscow-1300km, Odessa-200km, Bucharest-450km Currency: Moldovan Lei (MDL); USD/MDL – 1/12.11, EUR/MDL – 1/16.11 Population: 3.5 million Administrative division: 37 first-tier units, including 32 districts Gini index: 38.0 (Medium) Human Development Index: ∆0.649 Main transport gates: Chisinau International Airport (Code:KIV, www.airport.md), Giurgiulesti International Free Port (www. gipf.md), nine international cross-border points with Romania and 26 international cross-border points with Ukraine. MACROECONOMIC COUNTRY PROFILE Country RM RO UA GDP 2011 (B $) GDP 2011 per capita ($) GDP Growth 2012E Moody’s Gov B Rating Population 2011 (M) FDI 2011 (B $) FDI per capita ($) 11.99 3,330 0.3% B3 3.6 0.28 79 179.79 9,440 1.4% Baa3 19.04 2.7 139 329.32 7,230 2.4% B3 45.5 7.2 158 Lowest average 3. wage in the region – €1.2/h 4. Access to EU and CIS growth markets 5. Strong political agenda to embark on EU led integration processes • Average monthly salary €190 • High education level (80% attain secondary education, 38% pursue higher education), strong technical education • 70% of population is multilingual • Advantageous free trade agreements with EU and CIS countries • Ongoing negotiations on EU-Moldova DCFTA (over 4 rounds of negotiations) • International port access • Constantly upgrading Road Infrastructure • Best performer of EU Eastern Partnership • Ongoing negotiation of EU-Moldova Association Agreement (over 14 rounds of negotiations) (against €2.2/h in UA, €4.2/h in RO and BG) (500M + 275M = 775M potential customers) F i n a si st C o n su l ti n g L td . KEY FINANCIALS BALANCE SHEET (USD*) 1 1.1 1.2 1.3 1.4 1.5 2 2.1 2.2 2.3 2.4 2.5 2.6 3 3.1 3.2 3.3 3.4 3.5 3.6 3.7 3.8 3.9 3.10 LONG-TERM ASSETS Intangible assets Amortization of intangible assets Long-term tangible assets Depreciation of long-term tangible assets Long-term financial assets Total for section 1 CURRENT ASSETS Stocks of goods and materials Short-term receivables Short-term receivables related to budget settlements Short-term investments Cash Other short-term assets Total for section 2 TOTAL FOR ASSETS SHAREHOLDER'S EQUITY Share capital Unpaid capital Withdrawn capital Reserves Corrections of prior period results Retained earnings (uncovered loss) of previous years Net income (net loss) of the reporting year Net income used in the reporting year Additional capital Secondary capital Total for section 3 2009 2010 2011 603 383 968.435 519.503 408 329 971.287 545.292 213 180 1.013.668 592.602 030 0 040 449.152 0 426.074 0 421.099 050 29.693 060 148.310 070 769 29.860 136.530 678 27.180 118.699 885 080 090 100 110 120 40.645 110.907 137.289 467.612 916.764 0 180.739 130.303 478.109 904.183 0 252.025 67.704 466.492 887.591 130 140 150 160 170 180 701.197 0 0 37.926 0 0 709.724 0 0 36.219 0 0 736.289 0 0 36.855 0 0 190 98.945 80.944 46.264 200 0 0 0 210 0 220 0 230 838.068 0 0 826.888 0 0 819.408 010 011 020 021 4 4.1 4.2 LONG-TERM LIABILITIES Long-term financial debt Calculated long-term debt Total for section 4 240 0 250 0 260 0 0 0 0 0 0 0 5 5.1 5.2 5.3 5.4 5.5 5.6 SHORT-TERM LIABILITIES Financial liabilities Trade liabilities Liabilities on wages Liabilities on insurance Liabilities on budget settlements Other calculated liabilities Total for section 5 TOTAL FOR EQUITY & LIABILITIES 270 280 290 300 310 320 330 340 0 8.884 40.354 6.747 15.027 6.285 77.296 904.183 0 8.407 36.194 6.631 10.427 6.524 68.184 887.591 GENERAL DISCLOSURE This company profile teaser is essential reading for any serious investor, providing comprehensive financial information on a company’s performance, position and cash flows over the past 3 years. This information, extracted from reported financial statements, forms the building blocks for any analysis undertaken by investment professionals. The information in this presentation is subject to updating, revision, further verification and amendment without notice. No reliance may be placed for any purpose whatsoever on the information or opinions contained in this investment profile or any other document or oral statement or on the completeness, accuracy or fairness of the information and/ or opinions therein. This research is based on current public information that is considered reliable. Investors shouldn’t consider this report as a single factor in making their investment decision. This research is not an offer to sell or the solicitation of an offer to buy. It does not constitute a personal recommendation or take into account the particular investment objectives, financial situations, or needs of individual investor. One should consider whether any advice or recommendation in this research is suitable for their particular circumstances and, if appropriate, seek professional advice, including tax advice. Past performance is not a guide to future performance, future returns are not guaranteed, and a loss of original capital may occur. Fluctuations in exchange rates could have adverse effects on the value or price of, or income derived from, certain investments. PROFIT & LOSS STATEMENT (USD*) 0 8.252 46.376 5.464 10.834 7.771 78.697 916.764 * values in USD are calculated based on MDL data presented by the companies using the exchange rate MDL/USD at the end of each year CONTACTS Full-time privatization promotion and investment attraction team Leadership team Angela Susanu Valeriu Lazar Deputy Director of Moldovan Public Deputy Prime Minister Property Agency Minister of Economy of the Republic office@app.gov.md of Moldova Tel. +373 22 234350 Tudor Copaci Octavian Berzan Director of Public Property Agency of Deputy Director of Moldovan Investment Moldova and Export Promotion Organisation office@miepo.md Denis Jelimalai Tel. +373 22 232703 Director of Moldovan Investment and Export Promotion Organisation Net Sales Cost of sales Gross profit (loss) Other operating incomes Selling and marketing expenses General and administrative expenses Other operating expenses Operating result: profit (loss) Investing result: profit (loss) Financing result: profit (loss) Financial-economic result: profit (loss) Extraordinary result: profit (loss) Profit (loss) of the reporting period before taxation Expenses (savings) on income tax Net profit (loss) 2009 2010 2011 1.157.811 825.051 332.760 69.228 0 231.944 54.992 115.051 5.876 -21.983 98.945 890.772 609.094 281.677 74.861 0 210.763 65.316 80.460 1.263 -779 80.944 1.153.906 775.930 377.976 53.972 0 258.448 76.145 97.354 47 -51.137 46.264 120 0 130 98.945 0 80.944 0 46.264 140 0 150 98.945 0 80.944 0 46.264 -1,4% -5,1% 2,2% -1,3% -1,8% -23,1% -18,2% -1,8% -1,2% -2,4% -0,9% -11,8% 29,5% -42,8% 9,8% 9,0% 9,1% 16,2% 5,6% 5,2% 4,0% 14,6% 010 020 030 040 050 060 070 080 090 100 110 GROWTH RATES (YOY) Total assets Long-term assets Current assets Total equity Total liabilities Net sales Net profit RATIOS ROE ROA ROS Current liquidity ratio 11,8% 10,8% 8,5% 16,8% * values in USD are calculated based on MDL data presented by the companies using the exchange rate MDL/USD at the end of each year Pu b l i c Pr o p e r ty Ag e n cy o f R e p u b l i c o f M o l d o va M o l d o va n In ve stm e n t a n d Exp o r t Pr o m o ti o n Or g a n i za ti o n Privatisation | 19 COMMERCIAL BANK “EUROCREDITBANK” PUBLIC COMPANIES PRIVATISATION SERIES LOCATION Chişinău, 33 Ismail str., MD- 2001 SECTOR Banking activity PUBLIC STAKE 21,02 %, BACKGROUND EuroCreditBank (ECB) is active since 1992 and is presently one of the smallest players from the sector. ECB deals about 0.6% of the domestic banking market. The bank holds assets of about 29.4 million USD. The Bank is oriented to maintaining and increasing the performance indicators and its market position. At the end of 2011 the Bank was one of the leaders in the number of the international money transfer systems with 13 IMTS. ECB has a wide range of traditional electronic servies, as Internet Banking, SMS Banking, ECB Online and others which are permanently renewed. ECB is the first Moldovan bank that began to use the technological network SWIFTNet. In its structure, the Bank comprises 5 branches: Chişinău, Bălţi, Ungheni, Orhei and Cahul, and 36 representative offices. On the 31st of December, 2011, the number of employees at EuroCreditBank, including the branches and agencies, was 330 people. KEY REASONS TO INVEST • Growing perspective due to well developed territorial network and dynamic evolution of the sector • Financial stability with steady profits obtained in last few years • One of the highest prudential indicators from the sector: risk weighted capital adequacy - 87,0% (min -16%), current liquidity ratio - 35,6% (min 20%) according to the dates from September, 30, 2012 • Transition since 2012, of local commercial banks to international financial reporting system (IRFS) Why invest in Moldova? Regionally attractive 1. fiscal and non-fiscal regime • Attractive corporate tax rate (12% in 2012), lowest in region • Extensive network of double taxation treaties • Fiscal and non-fiscal incentives for Free Economic Zone residents: Exemption from VAT; Exemption from customs duties and excise duties on goods imported into the FEZ and subsequently exported; 0% corporate tax rate; 10-year protection against adverse changes in legislation; Infrastructure in place (transport, water, gas, electricity) 2 0 | Pr i va ti s ati on 2. Stable macroeconomic indicators and high growth • • • • • 2008-2010 GDP growth: 6.3% GDP growth: 6.8% (2011) Budget deficit: 2.4% (2011) Inflation rate: 7.8% (2011) Unemployment rate: 6.7% (2011) ABOUT MOLDOVA Standard time zone: UTC/GMT +2 hours Distance to: Brussels-2200km, Berlin-1500km, Moscow-1300km, Odessa-200km, Bucharest-450km Currency: Moldovan Lei (MDL); USD/MDL – 1/12.11, EUR/MDL – 1/16.11 Population: 3.5 million Administrative division: 37 first-tier units, including 32 districts Gini index: 38.0 (Medium) Human Development Index: ∆0.649 Main transport gates: Chisinau International Airport (Code:KIV, www.airport.md), Giurgiulesti International Free Port (www. gipf.md), nine international cross-border points with Romania and 26 international cross-border points with Ukraine. MACROECONOMIC COUNTRY PROFILE Country RM RO UA GDP 2011 (B $) GDP 2011 per capita ($) GDP Growth 2012E Moody’s Gov B Rating Population 2011 (M) FDI 2011 (B $) FDI per capita ($) 11.99 3,330 0.3% B3 3.6 0.28 79 179.79 9,440 1.4% Baa3 19.04 2.7 139 329.32 7,230 2.4% B3 45.5 7.2 158 Lowest average 3. wage in the region – €1.2/h 4. Access to EU and CIS growth markets 5. Strong political agenda to embark on EU led integration processes • Average monthly salary €190 • High education level (80% attain secondary education, 38% pursue higher education), strong technical education • 70% of population is multilingual • Advantageous free trade agreements with EU and CIS countries • Ongoing negotiations on EU-Moldova DCFTA (over 4 rounds of negotiations) • International port access • Constantly upgrading Road Infrastructure • Best performer of EU Eastern Partnership • Ongoing negotiation of EU-Moldova Association Agreement (over 14 rounds of negotiations) (against €2.2/h in UA, €4.2/h in RO and BG) (500M + 275M = 775M potential customers) F i n a si st C o n su l ti n g L td . KEY FINANCIALS BALANCE SHEET (USD*) I 1 2 3 4 5 6 7 8 9 10 II 1 1,1 1,2 1,3 2 2,1 2,2 2,3 3 III 1 2 3 4 5 ASSETS Cash financial means Financial means owed to the bank (net) Financial means owed to the NBM Means placed overnight, net Total securities (net) Loans Minus provisions for the loan loss Loans and requirements concerning net financial leasing Net fixed assets Other net assets TOTAL FOR ASSETS LIABILITIES Deposits, without interest Deposits due to individuals Deposits due to legal entities Total deposits, without interest Deposits, with interest Deposits due to individuals Deposits due to legal entities Total deposits, with interest Total deposits Other liabilities TOTAL LIABILITIES EQUITY CAPITAL Total outstanding shares Excess of capital Capital reserve Reserves on the re-estimation of assets Non-distributed profit TOTAL EQUITY CAPITAL TOTAL LIABILITIES AND EQUIITY CAPITAL 2009 2010 2011 5.606 1.767 2.827 3.402 4.298 7.816 938 813 4.840 6.401 672 5.729 769 1.481 2.047 11.646 778 10.868 2.875 2.646 2.361 15.290 605 14.685 2.158 849 22.777 2.994 867 25.335 3.064 1.125 39.040 2.495 1.368 3.864 2.019 2.113 4.132 3.510 9.564 13.074 1.591 3.955 5.545 460 9.878 4.296 1.995 6.291 10.422 383 10.837 6.392 1.659 8.551 21.625 403 23.091 8.779 0 204 682 8.886 0 889 1.289 9.219 0 922 1.337 3.233 12.980 22.777 3.435 14.498 25.335 4.472 15.950 39.040 GENERAL DISCLOSURE This company profile teaser is essential reading for any serious investor, providing comprehensive financial information on a company’s performance, position and cash flows over the past 3 years. This information, extracted from reported financial statements, forms the building blocks for any analysis undertaken by investment professionals. The information in this presentation is subject to updating, revision, further verification and amendment without notice. No reliance may be placed for any purpose whatsoever on the information or opinions contained in this investment profile or any other document or oral statement or on the completeness, accuracy or fairness of the information and/or opinions therein. This research is based on current public information that is considered reliable. Investors shouldn’t consider this report as a single factor in making their investment decision. This research is not an offer to sell or the solicitation of an offer to buy. It does not constitute a personal recommendation or take into account the particular investment objectives, financial situations, or needs of individual investor. One should consider whether any advice or recommendation in this research is suitable for their particular circumstances and, if appropriate, seek professional advice, including tax advice. Past performance is not a guide to future performance, future returns are not guaranteed, and a loss of original capital may occur. Fluctuations in exchange rates could have adverse effects on the value or price of, or income derived from, certain investments. * values in USD are calculated based on MDL data presented by the companies using the exchange rate MDL/USD at the end of each year PROFIT & LOSS STATEMENT (USD*) 2009 2010 2011 Profits due to interest Expenses due to interest Net income due to interest Profits (losses) not due to interest Expenses not due to interest Net profits (losses) 1.959 199 1.760 2.526 2.818 865 1.997 163 1.834 2.178 3.051 842 2.591 299 2.292 2.455 3.801 902 CONTACTS GROWTH RATES (YOY) Total assets Loans Total liabilities Deposits Total equity Profits due to interest Net profit 11,2% 81,9% 9,7% 9,7% 11,7% 2,0% -2,7% 54,1% 31,3% 113,1% 113,1% 10,0% 29,7% 7,2% RATIOS ROE ROA Efficiency ratio Current liquidity ratio 6,8% 4,4% 152,1% 51,8% 6,2% 3,7% 131,5% 41,3% 5,8% 2,6% 124,9% 49,9% Full-time privatization promotion and investment attraction team Leadership team Angela Susanu Valeriu Lazar Deputy Director of Moldovan Public Deputy Prime Minister Property Agency Minister of Economy of the Republic office@app.gov.md of Moldova Tel. +373 22 234350 Tudor Copaci Octavian Berzan Director of Public Property Agency of Deputy Director of Moldovan Investment Moldova and Export Promotion Organisation office@miepo.md Denis Jelimalai Tel. +373 22 232703 Director of Moldovan Investment and Export Promotion Organisation * values in USD are calculated based on MDL data presented by the companies using the exchange rate MDL/USD at the end of each year Pu b l i c Pr o p e r ty Ag e n cy o f R e p u b l i c o f M o l d o va M o l d o va n In ve stm e n t a n d Exp o r t Pr o m o ti o n Or g a n i za ti o n Privatisation | 21 SC CHISINAU GLASS FACTORY PUBLIC COMPANIES PRIVATISATION SERIES LOCATION Chişinău, 20, Transnistria str., MD- 2004 SECTOR Manufacturing of glass containers PUBLIC STAKE 100% of the state company share capital BACKGROUND The company has been founded back in 1970 and is presently a key player in Moldova’s glass container manufacturing industry. The company’s business accounts for 23% of the national glass container manufacturing industry, estimated at around 69 million USD. The company is located in Chisinau industrial zone, and operates over 48 thousand sq. m of production, auxiliary and warehouse facilities, which are all located on a 14.4 ha public property land. The company’s production portfolio includes about 300 kinds of various bottles and cans, mostly covering the requirements of the local wine-cognac and liquor-vodka plants, vegetables and fruit processing and canning enterprises, producers of refreshment drinks, baby food, ketchups etc. The basis of the range of products is 0.1-1.0 liter capacity glass bottles of colorless glass (various configuration with conventional and screw-neck bottle) and 0.1-1.7 liter capacity glass cans of colorless glass (various configuration). On average 40 to 50% of production is exported. The company employs about 580 people. KEY REASONS TO INVEST • Key player in domestic glass containers industry • Implemented ISO 9001-2000 quality management system • Deep modernization plan successfully implemented a few years ago • Technically prepared to respond to fast growing wine and agrifood industries demand of glass packaging • Growing perspective of export markets • Well prepared workforce Why invest in Moldova? Regionally attractive 1. fiscal and non-fiscal regime • Attractive corporate tax rate (12% in 2012), lowest in region • Extensive network of double taxation treaties • Fiscal and non-fiscal incentives for Free Economic Zone residents: Exemption from VAT; Exemption from customs duties and excise duties on goods imported into the FEZ and subsequently exported; 0% corporate tax rate; 10-year protection against adverse changes in legislation; Infrastructure in place (transport, water, gas, electricity) 2 2 | Pr i va ti s ati on 2. Stable macroeconomic indicators and high growth • • • • • 2008-2010 GDP growth: 6.3% GDP growth: 6.8% (2011) Budget deficit: 2.4% (2011) Inflation rate: 7.8% (2011) Unemployment rate: 6.7% (2011) ABOUT MOLDOVA Standard time zone: UTC/GMT +2 hours Distance to: Brussels-2200km, Berlin-1500km, Moscow-1300km, Odessa-200km, Bucharest-450km Currency: Moldovan Lei (MDL); USD/MDL – 1/12.11, EUR/MDL – 1/16.11 Population: 3.5 million Administrative division: 37 first-tier units, including 32 districts Gini index: 38.0 (Medium) Human Development Index: ∆0.649 Main transport gates: Chisinau International Airport (Code:KIV, www.airport.md), Giurgiulesti International Free Port (www. gipf.md), nine international cross-border points with Romania and 26 international cross-border points with Ukraine. MACROECONOMIC COUNTRY PROFILE Country RM RO UA GDP 2011 (B $) GDP 2011 per capita ($) GDP Growth 2012E Moody’s Gov B Rating Population 2011 (M) FDI 2011 (B $) FDI per capita ($) 11.99 3,330 0.3% B3 3.6 0.28 79 179.79 9,440 1.4% Baa3 19.04 2.7 139 329.32 7,230 2.4% B3 45.5 7.2 158 Lowest average 3. wage in the region – €1.2/h 4. Access to EU and CIS growth markets 5. Strong political agenda to embark on EU led integration processes • Average monthly salary €190 • High education level (80% attain secondary education, 38% pursue higher education), strong technical education • 70% of population is multilingual • Advantageous free trade agreements with EU and CIS countries • Ongoing negotiations on EU-Moldova DCFTA (over 4 rounds of negotiations) • International port access • Constantly upgrading Road Infrastructure • Best performer of EU Eastern Partnership • Ongoing negotiation of EU-Moldova Association Agreement (over 14 rounds of negotiations) (against €2.2/h in UA, €4.2/h in RO and BG) (500M + 275M = 775M potential customers) F i n a si st C o n su l ti n g L td . KEY FINANCIALS BALANCE SHEET (USD*) 1 1.1 1.2 1.3 1.4 1.5 2 2.1 2.2 2.3 2.4 2.5 2.6 3 3.1 3.2 3.3 3.4 3.5 3.6 3.7 3.8 3.9 3.10 LONG-TERM ASSETS Intangible assets Amortization of intangible assets Long-term tangible assets Depreciation of long-term tangible assets Long-term financial assets Total for section 1 CURRENT ASSETS Stocks of goods and materials Short-term receivables Short-term receivables related to budget settlements Short-term investments Cash Other short-term assets Total for section 2 TOTAL FOR ASSETS SHAREHOLDER'S EQUITY Share capital Unpaid capital Withdrawn capital Reserves Corrections of prior period results Retained earnings (uncovered loss) of previous years Net income (net loss) of the reporting year Net income used in the reporting year Additional capital Secondary capital Total for section 3 2009 2010 2011 28 23 52.536 30.027 29 27 53.084 31.446 30 29 57.340 31.360 030 93 040 22.607 93 21.732 26.076 26.076 050 9.870 060 8.170 070 160 9.284 9.173 229 12.799 9.394 1.303 080 090 100 110 120 0 52 256 18.507 41.115 0 223 368 19.276 41.008 0 1.165 409 25.072 51.148 130 140 150 160 170 180 30.145 0 0 1.420 -2 412 30.512 0 0 1.825 -6 414 33.151 0 0 653 -0 424 190 753 248 110 200 0 0 0 210 0 220 0 230 32.728 0 0 32.993 0 0 34.337 010 011 020 021 4 4.1 4.2 LONG-TERM LIABILITIES Long-term financial debt Calculated long-term debt Total for section 4 240 1.943 250 74 260 2.017 1.632 75 1.707 10.026 0 10.026 5 5.1 5.2 5.3 5.4 5.5 5.6 SHORT-TERM LIABILITIES Financial liabilities Trade liabilities Liabilities on wages Liabilities on insurance Liabilities on budget settlements Other calculated liabilities Total for section 5 TOTAL FOR EQUITY & LIABILITIES 270 280 290 300 310 320 330 340 0 5.657 262 80 36 274 6.308 41.008 0 6.342 154 18 11 260 6.785 51.148 GENERAL DISCLOSURE This company profile teaser is essential reading for any serious investor, providing comprehensive financial information on a company’s performance, position and cash flows over the past 3 years. This information, extracted from reported financial statements, forms the building blocks for any analysis undertaken by investment professionals. The information in this presentation is subject to updating, revision, further verification and amendment without notice. No reliance may be placed for any purpose whatsoever on the information or opinions contained in this investment profile or any other document or oral statement or on the completeness, accuracy or fairness of the information and/ or opinions therein. This research is based on current public information that is considered reliable. Investors shouldn’t consider this report as a single factor in making their investment decision. This research is not an offer to sell or the solicitation of an offer to buy. It does not constitute a personal recommendation or take into account the particular investment objectives, financial situations, or needs of individual investor. One should consider whether any advice or recommendation in this research is suitable for their particular circumstances and, if appropriate, seek professional advice, including tax advice. Past performance is not a guide to future performance, future returns are not guaranteed, and a loss of original capital may occur. Fluctuations in exchange rates could have adverse effects on the value or price of, or income derived from, certain investments. PROFIT & LOSS STATEMENT (USD*) 0 5.951 230 72 21 94 6.369 41.115 * values in USD are calculated based on MDL data presented by the companies using the exchange rate MDL/USD at the end of each year CONTACTS Full-time privatization promotion and investment attraction team Leadership team Angela Susanu Valeriu Lazar Deputy Director of Moldovan Public Deputy Prime Minister Property Agency Minister of Economy of the Republic office@app.gov.md of Moldova Tel. +373 22 234350 Tudor Copaci Octavian Berzan Director of Public Property Agency of Deputy Director of Moldovan Investment Moldova and Export Promotion Organisation office@miepo.md Denis Jelimalai Tel. +373 22 232703 Director of Moldovan Investment and Export Promotion Organisation Net Sales Cost of sales Gross profit (loss) Other operating incomes Selling and marketing expenses General and administrative expenses Other operating expenses Operating result: profit (loss) Investing result: profit (loss) Financing result: profit (loss) Financial-economic result: profit (loss) Extraordinary result: profit (loss) Profit (loss) of the reporting period before taxation Expenses (savings) on income tax Net profit (loss) 2009 2010 2011 16.005 12.439 3.566 363 479 1.715 777 958 -6 -198 753 20.170 17.131 3.039 513 788 1.826 721 217 -2 33 248 16.284 13.378 2.906 551 708 1.724 1.274 -250 -93 452 110 120 0 130 753 0 248 0 110 140 0 150 753 0 248 0 110 -0,3% -3,9% 4,2% 0,8% -4,4% 26,0% -67,1% 24,7% 20,0% 30,1% 4,1% 109,7% -19,3% -55,7% 0,8% 0,6% 1,2% 32,7% 0,3% 0,2% 0,7% 27,1% 010 020 030 040 050 060 070 080 090 100 110 GROWTH RATES (YOY) Total assets Long-term assets Current assets Total equity Total liabilities Net sales Net profit RATIOS ROE ROA ROS Current liquidity ratio 2,3% 1,8% 4,7% 34,4% * values in USD are calculated based on MDL data presented by the companies using the exchange rate MDL/USD at the end of each year Pu b l i c Pr o p e r ty Ag e n cy o f R e p u b l i c o f M o l d o va M o l d o va n In ve stm e n t a n d Exp o r t Pr o m o ti o n Or g a n i za ti o n Privatisation | 23 FARMACO JSC PUBLIC COMPANIES PRIVATISATION SERIES LOCATION Chişinău, 2 Vadul lui Voda str. MD-2023 SECTOR Pharmaceutical industry (manufacture of pharmaceuticals for therapeutic and prophylaxis applications) PUBLIC STAKE 94.614 % BACKGROUND The company’s roots go back to 1939, when Farmaco Laboratory was established. Until 1998, the company was the only manufacturer of pharmaceutical products in Moldova. Presently, the company manufactures products of five categories: solutions for injection, solutions for infusion, powder for injection, tablets and capsules, galenic products. In 2005, the company engaged in a modernization plan with a deadline in 2016, aiming at transforming the company into a national strategic producer of pharmaceutical products. The company is located in Chisinau industrial zone. It runs three production facilities covering 13.7 thousand sq. m, located on a public property land of 2.9 ha. The company is a key player in the domestic pharmaceuticals manufacturing sector, accounting for over 14% of the 25.2 million USD worth sector. Presently, the company employs about 180 people. KEY REASONS TO INVEST • Good existing production infrastructure • Constantly upgrading distribution network • Qualified personnel • Growing prospects of export markets • Constantly growing demand for pharmaceutical products (+15% yoy in 2011) • Good business location in city’s industrial zone (10 km from downtown Chisinau) • Proximity to country’s most important pharmaceutical academic and training centers, hospitals and clinics Why invest in Moldova? Regionally attractive 1. fiscal and non-fiscal regime • Attractive corporate tax rate (12% in 2012), lowest in region • Extensive network of double taxation treaties • Fiscal and non-fiscal incentives for Free Economic Zone residents: Exemption from VAT; Exemption from customs duties and excise duties on goods imported into the FEZ and subsequently exported; 0% corporate tax rate; 10-year protection against adverse changes in legislation; Infrastructure in place (transport, water, gas, electricity) 2 4 | Pr i va ti s ati on 2. Stable macroeconomic indicators and high growth • • • • • 2008-2010 GDP growth: 6.3% GDP growth: 6.8% (2011) Budget deficit: 2.4% (2011) Inflation rate: 7.8% (2011) Unemployment rate: 6.7% (2011) ABOUT MOLDOVA Standard time zone: UTC/GMT +2 hours Distance to: Brussels-2200km, Berlin-1500km, Moscow-1300km, Odessa-200km, Bucharest-450km Currency: Moldovan Lei (MDL); USD/MDL – 1/12.11, EUR/MDL – 1/16.11 Population: 3.5 million Administrative division: 37 first-tier units, including 32 districts Gini index: 38.0 (Medium) Human Development Index: ∆0.649 Main transport gates: Chisinau International Airport (Code:KIV, www.airport.md), Giurgiulesti International Free Port (www. gipf.md), nine international cross-border points with Romania and 26 international cross-border points with Ukraine. MACROECONOMIC COUNTRY PROFILE Country RM RO UA GDP 2011 (B $) GDP 2011 per capita ($) GDP Growth 2012E Moody’s Gov B Rating Population 2011 (M) FDI 2011 (B $) FDI per capita ($) 11.99 3,330 0.3% B3 3.6 0.28 79 179.79 9,440 1.4% Baa3 19.04 2.7 139 329.32 7,230 2.4% B3 45.5 7.2 158 Lowest average 3. wage in the region – €1.2/h 4. Access to EU and CIS growth markets 5. Strong political agenda to embark on EU led integration processes • Average monthly salary €190 • High education level (80% attain secondary education, 38% pursue higher education), strong technical education • 70% of population is multilingual • Advantageous free trade agreements with EU and CIS countries • Ongoing negotiations on EU-Moldova DCFTA (over 4 rounds of negotiations) • International port access • Constantly upgrading Road Infrastructure • Best performer of EU Eastern Partnership • Ongoing negotiation of EU-Moldova Association Agreement (over 14 rounds of negotiations) (against €2.2/h in UA, €4.2/h in RO and BG) (500M + 275M = 775M potential customers) F i n a si st C o n su l ti n g L td . KEY FINANCIALS BALANCE SHEET (USD*) 1 1.1 1.2 1.3 1.4 1.5 2 2.1 2.2 2.3 2.4 2.5 2.6 3 3.1 3.2 3.3 3.4 3.5 3.6 3.7 3.8 3.9 3.10 LONG-TERM ASSETS Intangible assets Amortization of intangible assets Long-term tangible assets Depreciation of long-term tangible assets Long-term financial assets Total for section 1 CURRENT ASSETS Stocks of goods and materials Short-term receivables Short-term receivables related to budget settlements Short-term investments Cash Other short-term assets Total for section 2 TOTAL FOR ASSETS SHAREHOLDER'S EQUITY Share capital Unpaid capital Withdrawn capital Reserves Corrections of prior period results Retained earnings (uncovered loss) of previous years Net income (net loss) of the reporting year Net income used in the reporting year Additional capital Secondary capital Total for section 3 2009 2010 2011 61.757 15.725 10.467.176 3.665.224 108.713 28.088 10.730.204 3.934.841 187.420 33.370 11.257.065 4.372.745 030 69.845 040 6.917.830 75.268 6.951.257 151.903 7.190.273 050 1.112.105 060 493.064 070 71.278 1.436.523 543.322 12.998 1.481.051 496.429 16.582 080 090 100 110 120 0 61.773 49.909 1.788.129 8.705.959 0 42.530 70.456 2.105.829 9.057.086 0 4.078 33.945 2.032.085 9.222.358 130 140 150 160 170 180 1.953.892 0 0 1.644.596 -45 0 1.977.653 0 0 2.082.117 15.266 0 2.051.675 0 0 2.264.785 -1.185 0 190 434.261 90.999 196.983 200 0 0 0 210 0 220 1.918.209 230 5.950.913 0 1.941.536 6.107.571 0 2.014.206 6.526.464 010 011 020 021 4 4.1 4.2 LONG-TERM LIABILITIES Long-term financial debt Calculated long-term debt Total for section 4 240 1.841.024 250 35.382 260 1.876.406 1.022.937 29.982 1.052.919 139.291 0 139.291 5 5.1 5.2 5.3 5.4 5.5 5.6 SHORT-TERM LIABILITIES Financial liabilities Trade liabilities Liabilities on wages Liabilities on insurance Liabilities on budget settlements Other calculated liabilities Total for section 5 TOTAL FOR EQUITY & LIABILITIES 270 280 290 300 310 320 330 340 822.334 888.726 49.773 14.548 12.909 108.307 1.896.596 9.057.086 1.300.620 924.059 63.964 21.039 32.016 214.904 2.556.603 9.222.358 GENERAL DISCLOSURE This company profile teaser is essential reading for any serious investor, providing comprehensive financial information on a company’s performance, position and cash flows over the past 3 years. This information, extracted from reported financial statements, forms the building blocks for any analysis undertaken by investment professionals. The information in this presentation is subject to updating, revision, further verification and amendment without notice. No reliance may be placed for any purpose whatsoever on the information or opinions contained in this investment profile or any other document or oral statement or on the completeness, accuracy or fairness of the information and/ or opinions therein. This research is based on current public information that is considered reliable. Investors shouldn’t consider this report as a single factor in making their investment decision. This research is not an offer to sell or the solicitation of an offer to buy. It does not constitute a personal recommendation or take into account the particular investment objectives, financial situations, or needs of individual investor. One should consider whether any advice or recommendation in this research is suitable for their particular circumstances and, if appropriate, seek professional advice, including tax advice. Past performance is not a guide to future performance, future returns are not guaranteed, and a loss of original capital may occur. Fluctuations in exchange rates could have adverse effects on the value or price of, or income derived from, certain investments. PROFIT & LOSS STATEMENT (USD*) 152.242 564.208 65.477 20.661 61.166 14.886 878.640 8.705.959 * values in USD are calculated based on MDL data presented by the companies using the exchange rate MDL/USD at the end of each year CONTACTS Full-time privatization promotion and investment attraction team Leadership team Angela Susanu Valeriu Lazar Deputy Director of Moldovan Public Deputy Prime Minister Property Agency Minister of Economy of the Republic office@app.gov.md of Moldova Tel. +373 22 234350 Tudor Copaci Octavian Berzan Director of Public Property Agency of Deputy Director of Moldovan Investment Moldova and Export Promotion Organisation office@miepo.md Denis Jelimalai Tel. +373 22 232703 Director of Moldovan Investment and Export Promotion Organisation Net Sales Cost of sales Gross profit (loss) Other operating incomes Selling and marketing expenses General and administrative expenses Other operating expenses Operating result: profit (loss) Investing result: profit (loss) Financing result: profit (loss) Financial-economic result: profit (loss) Extraordinary result: profit (loss) Profit (loss) of the reporting period before taxation Expenses (savings) on income tax Net profit (loss) 2009 2010 2011 3.620.212 1.786.193 1.834.019 65.062 327.585 499.017 422.432 650.047 119.449 -334.657 434.839 3.400.843 2.202.240 1.198.603 67.596 381.780 383.023 586.668 -85.272 903 176.990 92.621 3.772.410 2.240.081 1.532.329 70.839 510.972 439.590 648.991 3.614 101.533 91.836 196.983 120 0 130 434.839 0 92.621 0 196.983 140 578 150 434.261 1.621 90.999 0 196.983 4,0% 0,5% 17,8% 2,6% 7,1% -6,1% -79,0% 1,8% 3,4% -3,5% 6,9% -8,6% 10,9% 116,5% 1,5% 1,0% 2,7% 90,1% 3,0% 2,1% 5,2% 125,8% 010 020 030 040 050 060 070 080 090 100 110 GROWTH RATES (YOY) Total assets Long-term assets Current assets Total equity Total liabilities Net sales Net profit RATIOS ROE ROA ROS Current liquidity ratio 7,3% 5,0% 12,0% 49,1% * values in USD are calculated based on MDL data presented by the companies using the exchange rate MDL/USD at the end of each year Pu b l i c Pr o p e r ty Ag e n cy o f R e p u b l i c o f M o l d o va M o l d o va n In ve stm e n t a n d Exp o r t Pr o m o ti o n Or g a n i za ti o n Privatisation | 25 FLOARE-CARPET JSC PUBLIC COMPANIES PRIVATISATION SERIES LOCATION Chişinău, 15, Gradina Botanica str., MD-2062 SECTOR Manufacture of carpets and rugs PUBLIC STAKE 59.49 % BACKGROUND The company was established back in 1978 to be reorganized in 1993 into a JSC. It specializes in jacquard face-to-face machine-made carpets and rug production with a wool content of 80-100% and a high pile density (520 000 points/m). Over 50% of production is exported to traditional export markets such as Russian Federation, Ukraine and Romania. The national distribution network includes three selling points in Chisinau, including the one located on the plant site. Presently, the company’s business accounts for over 13% of the 32.7 million USD worth national carpets and moquette manufacturing sector. The company is located in Chisinau industrial zone. The company’s private property facilities of around 48.3 thousand sq. m are located on a 9.9 ha private property field. It presently employs around 550 people. KEY REASONS TO INVEST • Export-oriented with sound production infrastructure • ISO-9001 certified production processes • Qualified personnel • Growing prospects for export markets • Excellent site location to accommodate complex industrial facilities Why invest in Moldova? Regionally attractive 1. fiscal and non-fiscal regime • Attractive corporate tax rate (12% in 2012), lowest in region • Extensive network of double taxation treaties • Fiscal and non-fiscal incentives for Free Economic Zone residents: Exemption from VAT; Exemption from customs duties and excise duties on goods imported into the FEZ and subsequently exported; 0% corporate tax rate; 10-year protection against adverse changes in legislation; Infrastructure in place (transport, water, gas, electricity) 2 6 | Pr i va ti s ati on 2. Stable macroeconomic indicators and high growth • • • • • 2008-2010 GDP growth: 6.3% GDP growth: 6.8% (2011) Budget deficit: 2.4% (2011) Inflation rate: 7.8% (2011) Unemployment rate: 6.7% (2011) ABOUT MOLDOVA Standard time zone: UTC/GMT +2 hours Distance to: Brussels-2200km, Berlin-1500km, Moscow-1300km, Odessa-200km, Bucharest-450km Currency: Moldovan Lei (MDL); USD/MDL – 1/12.11, EUR/MDL – 1/16.11 Population: 3.5 million Administrative division: 37 first-tier units, including 32 districts Gini index: 38.0 (Medium) Human Development Index: ∆0.649 Main transport gates: Chisinau International Airport (Code:KIV, www.airport.md), Giurgiulesti International Free Port (www. gipf.md), nine international cross-border points with Romania and 26 international cross-border points with Ukraine. MACROECONOMIC COUNTRY PROFILE Country RM RO UA GDP 2011 (B $) GDP 2011 per capita ($) GDP Growth 2012E Moody’s Gov B Rating Population 2011 (M) FDI 2011 (B $) FDI per capita ($) 11.99 3,330 0.3% B3 3.6 0.28 79 179.79 9,440 1.4% Baa3 19.04 2.7 139 329.32 7,230 2.4% B3 45.5 7.2 158 Lowest average 3. wage in the region – €1.2/h 4. Access to EU and CIS growth markets 5. Strong political agenda to embark on EU led integration processes • Average monthly salary €190 • High education level (80% attain secondary education, 38% pursue higher education), strong technical education • 70% of population is multilingual • Advantageous free trade agreements with EU and CIS countries • Ongoing negotiations on EU-Moldova DCFTA (over 4 rounds of negotiations) • International port access • Constantly upgrading Road Infrastructure • Best performer of EU Eastern Partnership • Ongoing negotiation of EU-Moldova Association Agreement (over 14 rounds of negotiations) (against €2.2/h in UA, €4.2/h in RO and BG) (500M + 275M = 775M potential customers) F i n a si st C o n su l ti n g L td . KEY FINANCIALS BALANCE SHEET (USD*) 1 1.1 1.2 1.3 1.4 1.5 2 2.1 2.2 2.3 2.4 2.5 2.6 3 3.1 3.2 3.3 3.4 3.5 3.6 3.7 3.8 3.9 3.10 LONG-TERM ASSETS Intangible assets Amortization of intangible assets Long-term tangible assets Depreciation of long-term tangible assets Long-term financial assets Total for section 1 CURRENT ASSETS Stocks of goods and materials Short-term receivables Short-term receivables related to budget settlements Short-term investments Cash Other short-term assets Total for section 2 TOTAL FOR ASSETS SHAREHOLDER'S EQUITY Share capital Unpaid capital Withdrawn capital Reserves Corrections of prior period results Retained earnings (uncovered loss) of previous years Net income (net loss) of the reporting year Net income used in the reporting year Additional capital Secondary capital Total for section 3 2009 2010 2011 37.401 7.464 21.115.560 8.517.871 32.252 10.002 21.405.372 8.800.683 33.459 14.396 22.233.070 9.265.750 030 10.170 040 12.637.796 11.250 12.638.189 3.541 12.989.924 050 2.324.592 060 1.344.166 070 12.067 2.086.824 1.366.296 11.655 2.025.476 1.532.963 10.372 080 090 100 110 120 0 12.724 54.228 3.747.777 16.385.574 0 2.644 23.220 3.490.639 16.128.828 0 10.613 30.020 3.609.443 16.599.368 130 140 150 160 170 180 4.947.454 0 0 3.008.014 0 -7.478 5.007.618 0 0 2.996.053 0 -7.569 5.195.050 0 0 3.044.852 0 -7.853 190 18.252 7.864 9.543 200 0 0 0 210 0 220 6.299.054 230 14.265.295 0 6.375.655 14.379.620 0 6.614.291 14.855.884 010 011 020 021 4 4.1 4.2 LONG-TERM LIABILITIES Long-term financial debt Calculated long-term debt Total for section 4 240 1.247.092 250 99.188 260 1.346.281 790.104 64.118 854.222 853.110 47.992 901.102 5 5.1 5.2 5.3 5.4 5.5 5.6 SHORT-TERM LIABILITIES Financial liabilities Trade liabilities Liabilities on wages Liabilities on insurance Liabilities on budget settlements Other calculated liabilities Total for section 5 TOTAL FOR EQUITY & LIABILITIES 270 280 290 300 310 320 330 340 259.170 449.747 93.905 69.928 11.034 11.202 894.985 16.128.828 13.593 570.864 103.405 105.847 43.077 5.595 842.381 16.599.368 GENERAL DISCLOSURE This company profile teaser is essential reading for any serious investor, providing comprehensive financial information on a company’s performance, position and cash flows over the past 3 years. This information, extracted from reported financial statements, forms the building blocks for any analysis undertaken by investment professionals. The information in this presentation is subject to updating, revision, further verification and amendment without notice. No reliance may be placed for any purpose whatsoever on the information or opinions contained in this investment profile or any other document or oral statement or on the completeness, accuracy or fairness of the information and/ or opinions therein. This research is based on current public information that is considered reliable. Investors shouldn’t consider this report as a single factor in making their investment decision. This research is not an offer to sell or the solicitation of an offer to buy. It does not constitute a personal recommendation or take into account the particular investment objectives, financial situations, or needs of individual investor. One should consider whether any advice or recommendation in this research is suitable for their particular circumstances and, if appropriate, seek professional advice, including tax advice. Past performance is not a guide to future performance, future returns are not guaranteed, and a loss of original capital may occur. Fluctuations in exchange rates could have adverse effects on the value or price of, or income derived from, certain investments. PROFIT & LOSS STATEMENT (USD*) 17.671 539.573 172.651 23.321 4.481 16.301 773.998 16.385.574 * values in USD are calculated based on MDL data presented by the companies using the exchange rate MDL/USD at the end of each year CONTACTS Full-time privatization promotion and investment attraction team Leadership team Angela Susanu Valeriu Lazar Deputy Director of Moldovan Public Deputy Prime Minister Property Agency Minister of Economy of the Republic office@app.gov.md of Moldova Tel. +373 22 234350 Tudor Copaci Octavian Berzan Director of Public Property Agency of Deputy Director of Moldovan Investment Moldova and Export Promotion Organisation office@miepo.md Denis Jelimalai Tel. +373 22 232703 Director of Moldovan Investment and Export Promotion Organisation Net Sales Cost of sales Gross profit (loss) Other operating incomes Selling and marketing expenses General and administrative expenses Other operating expenses Operating result: profit (loss) Investing result: profit (loss) Financing result: profit (loss) Financial-economic result: profit (loss) Extraordinary result: profit (loss) Profit (loss) of the reporting period before taxation Expenses (savings) on income tax Net profit (loss) 2009 2010 2011 4.110.019 3.103.085 1.006.934 14.344 207.185 596.925 268.252 -51.084 12.575 56.762 18.252 3.902.257 3.027.746 874.510 16.548 227.235 498.805 175.701 -10.683 1.227 17.320 7.864 4.400.199 3.523.407 876.792 86.739 256.931 518.880 131.204 56.516 10.671 -57.644 9.543 120 0 130 18.252 0 7.864 0 9.543 140 0 150 18.252 0 7.864 0 9.543 -1,6% 0,0% -6,9% 0,8% -17,5% -5,1% -56,9% 2,9% 2,8% 3,4% 3,3% -0,3% 12,8% 21,4% 0,1% 0,0% 0,2% 25,6% 0,1% 0,1% 0,2% 23,3% 010 020 030 040 050 060 070 080 090 100 110 GROWTH RATES (YOY) Total assets Long-term assets Current assets Total equity Total liabilities Net sales Net profit RATIOS ROE ROA ROS Current liquidity ratio 0,1% 0,1% 0,4% 20,7% * values in USD are calculated based on MDL data presented by the companies using the exchange rate MDL/USD at the end of each year Pu b l i c Pr o p e r ty Ag e n cy o f R e p u b l i c o f M o l d o va M o l d o va n In ve stm e n t a n d Exp o r t Pr o m o ti o n Or g a n i za ti o n Privatisation | 27 STATE COMPANY FLORI PUBLIC COMPANIES PRIVATISATION SERIES LOCATION Chişinău, Singera, 26 Florilor Str. SECTOR Agriculture (vegetables and seeds production, ornamental plants seeds production, greenhouse vegetables production) PUBLIC STAKE 100% of the state company share capital BACKGROUND The company operates nearly 38.6 thousand sq. m of greenhouse, production and warehouse facilities located on a 23.6 ha of public property land, situated in the Southeast Chisinau (exit), 20 km from downtown Chisinau. Presently the company employs 31 people. ABOUT MOLDOVA KEY REASONS TO INVEST • Strategically located to respond to a fast growing demand of seeding material production, vegetables and fruits demand in Chisinau and surrounding areas (over 1.5 mil. potential end-consumers) • Potential beneficiary of a new state-of-the-art wholesale market of agriculture products in Chisinau • Proximity to existing agriculture markets and distribution chains • Growing perspective of agrifood export markets • Proximity to constantly upgrading road and railway infrastructure Standard time zone: UTC/GMT +2 hours Distance to: Brussels-2200km, Berlin-1500km, Moscow-1300km, Odessa-200km, Bucharest-450km Currency: Moldovan Lei (MDL); USD/MDL – 1/12.11, EUR/MDL – 1/16.11 Population: 3.5 million Administrative division: 37 first-tier units, including 32 districts Gini index: 38.0 (Medium) Human Development Index: ∆0.649 Main transport gates: Chisinau International Airport (Code:KIV, www.airport.md), Giurgiulesti International Free Port (www. gipf.md), nine international cross-border points with Romania and 26 international cross-border points with Ukraine. MACROECONOMIC COUNTRY PROFILE Why invest in Moldova? Regionally attractive 1. fiscal and non-fiscal regime • Attractive corporate tax rate (12% in 2012), lowest in region • Extensive network of double taxation treaties • Fiscal and non-fiscal incentives for Free Economic Zone residents: Exemption from VAT; Exemption from customs duties and excise duties on goods imported into the FEZ and subsequently exported; 0% corporate tax rate; 10-year protection against adverse changes in legislation; Infrastructure in place (transport, water, gas, electricity) 2 8 | Pr i va ti s ati on 2. Stable macroeconomic indicators and high growth • • • • • 2008-2010 GDP growth: 6.3% GDP growth: 6.8% (2011) Budget deficit: 2.4% (2011) Inflation rate: 7.8% (2011) Unemployment rate: 6.7% (2011) Country RM RO UA GDP 2011 (B $) GDP 2011 per capita ($) GDP Growth 2012E Moody’s Gov B Rating Population 2011 (M) FDI 2011 (B $) FDI per capita ($) 11.99 3,330 0.3% B3 3.6 0.28 79 179.79 9,440 1.4% Baa3 19.04 2.7 139 329.32 7,230 2.4% B3 45.5 7.2 158 Lowest average 3. wage in the region – €1.2/h 4. Access to EU and CIS growth markets 5. Strong political agenda to embark on EU led integration processes • Average monthly salary €190 • High education level (80% attain secondary education, 38% pursue higher education), strong technical education • 70% of population is multilingual • Advantageous free trade agreements with EU and CIS countries • Ongoing negotiations on EU-Moldova DCFTA (over 4 rounds of negotiations) • International port access • Constantly upgrading Road Infrastructure • Best performer of EU Eastern Partnership • Ongoing negotiation of EU-Moldova Association Agreement (over 14 rounds of negotiations) (against €2.2/h in UA, €4.2/h in RO and BG) (500M + 275M = 775M potential customers) F i n a si st C o n su l ti n g L td . KEY FINANCIALS BALANCE SHEET (USD*) 1 1.1 1.2 1.3 1.4 1.5 2 2.1 2.2 2.3 2.4 2.5 2.6 3 3.1 3.2 3.3 3.4 3.5 3.6 3.7 3.8 3.9 3.10 LONG-TERM ASSETS Intangible assets Amortization of intangible assets Long-term tangible assets Depreciation of long-term tangible assets Long-term financial assets Total for section 1 CURRENT ASSETS Stocks of goods and materials Short-term receivables Short-term receivables related to budget settlements Short-term investments Cash Other short-term assets Total for section 2 TOTAL FOR ASSETS SHAREHOLDER'S EQUITY Share capital Unpaid capital Withdrawn capital Reserves Corrections of prior period results Retained earnings (uncovered loss) of previous years Net income (net loss) of the reporting year Net income used in the reporting year Additional capital Secondary capital Total for section 3 2009 2010 2011 0 0 502.572 430.146 0 0 510.523 447.767 0 0 528.679 474.376 030 0 040 72.426 0 62.756 0 54.303 050 59.260 060 6.095 070 1.205 40.221 6.322 827 27.666 6.208 892 080 090 100 110 120 0 27.454 11.308 105.323 177.748 0 6.222 10.112 63.705 126.460 0 2.179 10.993 47.938 102.241 130 140 150 160 170 180 99.755 0 0 54.740 0 -12.250 100.968 0 0 55.406 0 -42.963 104.747 0 0 57.471 0 -97.071 190 -30.196 -50.606 -36.291 200 0 0 0 210 55.873 220 0 230 167.922 56.552 0 119.358 58.669 0 87.526 010 011 020 021 4 4.1 4.2 LONG-TERM LIABILITIES Long-term financial debt Calculated long-term debt Total for section 4 240 0 250 0 260 0 0 0 0 0 0 0 5 5.1 5.2 5.3 5.4 5.5 5.6 SHORT-TERM LIABILITIES Financial liabilities Trade liabilities Liabilities on wages Liabilities on insurance Liabilities on budget settlements Other calculated liabilities Total for section 5 TOTAL FOR EQUITY & LIABILITIES 270 280 290 300 310 320 330 340 0 142 5.241 119 52 1.548 7.103 126.460 0 6.493 5.017 180 249 2.775 14.715 102.241 GENERAL DISCLOSURE This company profile teaser is essential reading for any serious investor, providing comprehensive financial information on a company’s performance, position and cash flows over the past 3 years. This information, extracted from reported financial statements, forms the building blocks for any analysis undertaken by investment professionals. The information in this presentation is subject to updating, revision, further verification and amendment without notice. No reliance may be placed for any purpose whatsoever on the information or opinions contained in this investment profile or any other document or oral statement or on the completeness, accuracy or fairness of the information and/ or opinions therein. This research is based on current public information that is considered reliable. Investors shouldn’t consider this report as a single factor in making their investment decision. This research is not an offer to sell or the solicitation of an offer to buy. It does not constitute a personal recommendation or take into account the particular investment objectives, financial situations, or needs of individual investor. One should consider whether any advice or recommendation in this research is suitable for their particular circumstances and, if appropriate, seek professional advice, including tax advice. Past performance is not a guide to future performance, future returns are not guaranteed, and a loss of original capital may occur. Fluctuations in exchange rates could have adverse effects on the value or price of, or income derived from, certain investments. PROFIT & LOSS STATEMENT (USD*) 0 2.490 6.309 0 100 928 9.827 177.748 * values in USD are calculated based on MDL data presented by the companies using the exchange rate MDL/USD at the end of each year CONTACTS Full-time privatization promotion and investment attraction team Leadership team Angela Susanu Valeriu Lazar Deputy Director of Moldovan Public Deputy Prime Minister Property Agency Minister of Economy of the Republic office@app.gov.md of Moldova Tel. +373 22 234350 Tudor Copaci Octavian Berzan Director of Public Property Agency of Deputy Director of Moldovan Investment Moldova and Export Promotion Organisation office@miepo.md Denis Jelimalai Tel. +373 22 232703 Director of Moldovan Investment and Export Promotion Organisation Net Sales Cost of sales Gross profit (loss) Other operating incomes Selling and marketing expenses General and administrative expenses Other operating expenses Operating result: profit (loss) Investing result: profit (loss) Financing result: profit (loss) Financial-economic result: profit (loss) Extraordinary result: profit (loss) Profit (loss) of the reporting period before taxation Expenses (savings) on income tax Net profit (loss) 2009 2010 2011 112.389 149.255 -36.866 28.217 3.521 31.748 9.924 -53.842 0 23.645 -30.196 106.949 134.277 -27.328 10.069 2.993 27.822 4.179 -52.254 0 1.648 -50.606 92.915 103.252 -10.337 3.273 3.775 23.863 2.792 -37.494 0 1.204 -36.291 120 0 130 -30.196 0 -50.606 0 -36.291 140 0 150 -30.196 0 -50.606 0 -36.291 -28,9% -13,4% -39,5% -28,9% -27,7% -4,8% 67,6% -19,2% -13,5% -24,8% -26,7% 107,2% -13,1% -28,3% -42,4% -40,0% -47,3% 11,1% -41,5% -35,5% -39,1% 30,7% 010 020 030 040 050 060 070 080 090 100 110 GROWTH RATES (YOY) Total assets Long-term assets Current assets Total equity Total liabilities Net sales Net profit RATIOS ROE ROA ROS Current liquidity ratio -18,0% -17,0% -26,9% 9,3% * values in USD are calculated based on MDL data presented by the companies using the exchange rate MDL/USD at the end of each year Pu b l i c Pr o p e r ty Ag e n cy o f R e p u b l i c o f M o l d o va M o l d o va n In ve stm e n t a n d Exp o r t Pr o m o ti o n Or g a n i za ti o n Privatisation | 29 STATE COMPANY GIUVAIER PUBLIC COMPANIES PRIVATISATION SERIES LOCATION Chişinău, 16, Sarmizegetusa, MD- 2032 SECTOR Jewelry production, repair and wholesale PUBLIC STAKE 100% of the state company share capital BACKGROUND The company was created back in 1972 and ever since has developed a wide portfolio of silver and gold jewelry products. It presently operates over 2.5 thousand sq. m located on 0.8 ha of public property land, situated in the south region of the city, 10 km from downtown Chisinau. The company also specializes in manufacturing on-demand jewelry products. A fraction of company’s production is traded through overseas selling points. Presently, the company is the second player in the domestic jewelry production market with a business worth over 16% of the 1.6 million USD market. The company employs about 73 people, 40% of them are universities graduates. ABOUT MOLDOVA Standard time zone: UTC/GMT +2 hours Distance to: Brussels-2200km, Berlin-1500km, Moscow-1300km, Odessa-200km, Bucharest-450km Currency: Moldovan Lei (MDL); USD/MDL – 1/12.11, EUR/MDL – 1/16.11 Population: 3.5 million Administrative division: 37 first-tier units, including 32 districts KEY REASONS TO INVEST • Strategic location in Chisinau south zone • Complex building infrastructure • Well-reputed domestic manufacturer constantly viewed as a traditional producers • Constantly growing demand for jewelry products • Good prospects for export markets Why invest in Moldova? Regionally attractive 1. fiscal and non-fiscal regime • Attractive corporate tax rate (12% in 2012), lowest in region • Extensive network of double taxation treaties • Fiscal and non-fiscal incentives for Free Economic Zone residents: Exemption from VAT; Exemption from customs duties and excise duties on goods imported into the FEZ and subsequently exported; 0% corporate tax rate; 10-year protection against adverse changes in legislation; Infrastructure in place (transport, water, gas, electricity) 3 0 | Pr i va ti s ati on 2. Stable macroeconomic indicators and high growth • • • • • 2008-2010 GDP growth: 6.3% GDP growth: 6.8% (2011) Budget deficit: 2.4% (2011) Inflation rate: 7.8% (2011) Unemployment rate: 6.7% (2011) Gini index: 38.0 (Medium) Human Development Index: ∆0.649 Main transport gates: Chisinau International Airport (Code:KIV, www.airport.md), Giurgiulesti International Free Port (www. gipf.md), nine international cross-border points with Romania and 26 international cross-border points with Ukraine. MACROECONOMIC COUNTRY PROFILE Country RM RO UA GDP 2011 (B $) GDP 2011 per capita ($) GDP Growth 2012E Moody’s Gov B Rating Population 2011 (M) FDI 2011 (B $) FDI per capita ($) 11.99 3,330 0.3% B3 3.6 0.28 79 179.79 9,440 1.4% Baa3 19.04 2.7 139 329.32 7,230 2.4% B3 45.5 7.2 158 Lowest average 3. wage in the region – €1.2/h 4. Access to EU and CIS growth markets 5. Strong political agenda to embark on EU led integration processes • Average monthly salary €190 • High education level (80% attain secondary education, 38% pursue higher education), strong technical education • 70% of population is multilingual • Advantageous free trade agreements with EU and CIS countries • Ongoing negotiations on EU-Moldova DCFTA (over 4 rounds of negotiations) • International port access • Constantly upgrading Road Infrastructure • Best performer of EU Eastern Partnership • Ongoing negotiation of EU-Moldova Association Agreement (over 14 rounds of negotiations) (against €2.2/h in UA, €4.2/h in RO and BG) (500M + 275M = 775M potential customers) F i n a si st C o n su l ti n g L td . KEY FINANCIALS BALANCE SHEET (USD*) 1 1.1 1.2 1.3 1.4 1.5 2 2.1 2.2 2.3 2.4 2.5 2.6 3 3.1 3.2 3.3 3.4 3.5 3.6 3.7 3.8 3.9 3.10 LONG-TERM ASSETS Intangible assets Amortization of intangible assets Long-term tangible assets Depreciation of long-term tangible assets Long-term financial assets Total for section 1 CURRENT ASSETS Stocks of goods and materials Short-term receivables Short-term receivables related to budget settlements Short-term investments Cash Other short-term assets Total for section 2 TOTAL FOR ASSETS SHAREHOLDER'S EQUITY Share capital Unpaid capital Withdrawn capital Reserves Corrections of prior period results Retained earnings (uncovered loss) of previous years Net income (net loss) of the reporting year Net income used in the reporting year Additional capital Secondary capital Total for section 3 2009 2010 2011 6.933 5.171 1.058.892 593.594 7.017 5.241 1.071.769 616.645 7.280 5.445 1.106.375 644.976 030 35.046 040 502.105 32.183 489.083 33.388 496.621 050 1.162.197 060 72.131 070 0 1.178.135 82.993 44 1.205.277 91.616 41 080 090 100 110 120 0 16.483 9.988 1.260.800 1.762.904 0 12.707 14.127 1.288.006 1.777.089 0 6.590 18.033 1.321.556 1.818.177 130 140 150 160 170 180 1.386.290 22.829 0 0 0 -265.213 1.403.148 23.107 0 0 47 -374.201 1.455.667 23.971 0 0 -55.759 -509.264 190 -104.492 -116.736 -158.915 200 0 0 0 210 0 220 0 230 993.755 0 0 889.151 0 0 707.757 010 011 020 021 4 4.1 4.2 LONG-TERM LIABILITIES Long-term financial debt Calculated long-term debt Total for section 4 240 230.711 250 11.566 260 242.277 233.517 3.647 237.164 242.257 0 242.257 5 5.1 5.2 5.3 5.4 5.5 5.6 SHORT-TERM LIABILITIES Financial liabilities Trade liabilities Liabilities on wages Liabilities on insurance Liabilities on budget settlements Other calculated liabilities Total for section 5 TOTAL FOR EQUITY & LIABILITIES 270 280 290 300 310 320 330 340 859 18.684 56.106 152.576 343.647 78.903 650.775 1.777.089 891 33.030 78.103 223.841 429.772 102.525 868.163 1.818.177 GENERAL DISCLOSURE This company profile teaser is essential reading for any serious investor, providing comprehensive financial information on a company’s performance, position and cash flows over the past 3 years. This information, extracted from reported financial statements, forms the building blocks for any analysis undertaken by investment professionals. The information in this presentation is subject to updating, revision, further verification and amendment without notice. No reliance may be placed for any purpose whatsoever on the information or opinions contained in this investment profile or any other document or oral statement or on the completeness, accuracy or fairness of the information and/ or opinions therein. This research is based on current public information that is considered reliable. Investors shouldn’t consider this report as a single factor in making their investment decision. This research is not an offer to sell or the solicitation of an offer to buy. It does not constitute a personal recommendation or take into account the particular investment objectives, financial situations, or needs of individual investor. One should consider whether any advice or recommendation in this research is suitable for their particular circumstances and, if appropriate, seek professional advice, including tax advice. Past performance is not a guide to future performance, future returns are not guaranteed, and a loss of original capital may occur. Fluctuations in exchange rates could have adverse effects on the value or price of, or income derived from, certain investments. PROFIT & LOSS STATEMENT (USD*) 848 22.285 49.521 118.980 259.972 75.266 526.872 1.762.904 * values in USD are calculated based on MDL data presented by the companies using the exchange rate MDL/USD at the end of each year CONTACTS Full-time privatization promotion and investment attraction team Leadership team Angela Susanu Valeriu Lazar Deputy Director of Moldovan Public Deputy Prime Minister Property Agency Minister of Economy of the Republic office@app.gov.md of Moldova Tel. +373 22 234350 Tudor Copaci Octavian Berzan Director of Public Property Agency of Deputy Director of Moldovan Investment Moldova and Export Promotion Organisation office@miepo.md Denis Jelimalai Tel. +373 22 232703 Director of Moldovan Investment and Export Promotion Organisation 2009 2010 2011 Net Sales 010 426.096 309.396 266.830 Cost of sales Gross profit (loss) Other operating incomes Selling and marketing expenses General and administrative expenses Other operating expenses Operating result: profit (loss) Investing result: profit (loss) Financing result: profit (loss) Financial-economic result: profit (loss) Extraordinary result: profit (loss) Profit (loss) of the reporting period before taxation Expenses (savings) on income tax Net profit (loss) 020 030 040 050 060 070 080 090 100 110 319.097 106.999 2.029 56.585 137.110 9.102 -93.768 -1.550 -9.173 -104.492 287.458 21.938 29.085 37.458 127.393 3.208 -117.036 0 300 -116.736 260.758 6.072 7.516 49.455 111.955 13.324 -161.145 2.230 0 -158.915 120 0 130 -104.492 0 -116.736 0 -158.915 140 0 150 -104.492 0 -116.736 0 -158.915 0,8% -2,6% 2,2% -10,5% 15,4% -27,4% 11,7% 2,3% 1,5% 2,6% -20,4% 25,1% -13,8% 36,1% -13,1% -6,6% -37,7% 50,5% -22,5% -8,7% -59,6% 65,7% GROWTH RATES (YOY) Total assets Long-term assets Current assets Total equity Total liabilities Net sales Net profit RATIOS ROE ROA ROS Current liquidity ratio -10,5% -5,9% -24,5% 41,8% * values in USD are calculated based on MDL data presented by the companies using the exchange rate MDL/USD at the end of each year Pu b l i c Pr o p e r ty Ag e n cy o f R e p u b l i c o f M o l d o va M o l d o va n In ve stm e n t a n d Exp o r t Pr o m o ti o n Or g a n i za ti o n Privatisation | 31 GLASS CONTAINER COMPANY JSC PUBLIC COMPANIES PRIVATISATION SERIES LOCATION Chişinău, 201, Uzinelor str., MD-2023 SECTOR Manufacturing of glass containers PUBLIC STAKE 31.42% BACKGROUND The mixed-capital company started operations in 1997 as a result of European Bank for Reconstruction and Development project of supporting the export potential of domestic wine making industry. Presently, the company is the biggest player in Moldova’s glass container manufacturing industry. It specializes in manufacturing of glass containers for wine, sparkling wine, cognac and beer making industries and delivers a capacity of about 114 million bottles per year. In 2011, the company’s operations accounted for about 42% of the national glass container manufacturing industry, estimated at around 69 million USD. The company is located in Chisinau industrial zone, and owns and operates less than 20 thousand sq. m of production, facilities, which are all located on 14.2 ha of public property land. The company’s production portfolio includes a large diversity of bottles, mostly covering the requirements of the local and overseas wine-cognac, liquor and beer industries. s. About 60-70% of production is exported to over 20 overseas markets. The company employs about 368 people. KEY REASONS TO INVEST • Biggest player in domestic glass containers industry • Excellent location with infrastructure upgrading opportunities, railroad infrastructure proximity • Sound management structure and performances • Technically prepared to respond to domestic and overseas fast growing wine and agrifood industries demand of glass containers • Growing perspective of export markets • Well prepared workforce Why invest in Moldova? Regionally attractive 1. fiscal and non-fiscal regime • Attractive corporate tax rate (12% in 2012), lowest in region • Extensive network of double taxation treaties • Fiscal and non-fiscal incentives for Free Economic Zone residents: Exemption from VAT; Exemption from customs duties and excise duties on goods imported into the FEZ and subsequently exported; 0% corporate tax rate; 10-year protection against adverse changes in legislation; Infrastructure in place (transport, water, gas, electricity) 3 2 | Pr i va ti s ati on 2. Stable macroeconomic indicators and high growth • • • • • 2008-2010 GDP growth: 6.3% GDP growth: 6.8% (2011) Budget deficit: 2.4% (2011) Inflation rate: 7.8% (2011) Unemployment rate: 6.7% (2011) ABOUT MOLDOVA Standard time zone: UTC/GMT +2 hours Distance to: Brussels-2200km, Berlin-1500km, Moscow-1300km, Odessa-200km, Bucharest-450km Currency: Moldovan Lei (MDL); USD/MDL – 1/12.11, EUR/MDL – 1/16.11 Population: 3.5 million Administrative division: 37 first-tier units, including 32 districts Gini index: 38.0 (Medium) Human Development Index: ∆0.649 Main transport gates: Chisinau International Airport (Code:KIV, www.airport.md), Giurgiulesti International Free Port (www. gipf.md), nine international cross-border points with Romania and 26 international cross-border points with Ukraine. MACROECONOMIC COUNTRY PROFILE Country RM RO UA GDP 2011 (B $) GDP 2011 per capita ($) GDP Growth 2012E Moody’s Gov B Rating Population 2011 (M) FDI 2011 (B $) FDI per capita ($) 11.99 3,330 0.3% B3 3.6 0.28 79 179.79 9,440 1.4% Baa3 19.04 2.7 139 329.32 7,230 2.4% B3 45.5 7.2 158 Lowest average 3. wage in the region – €1.2/h 4. Access to EU and CIS growth markets 5. Strong political agenda to embark on EU led integration processes • Average monthly salary €190 • High education level (80% attain secondary education, 38% pursue higher education), strong technical education • 70% of population is multilingual • Advantageous free trade agreements with EU and CIS countries • Ongoing negotiations on EU-Moldova DCFTA (over 4 rounds of negotiations) • International port access • Constantly upgrading Road Infrastructure • Best performer of EU Eastern Partnership • Ongoing negotiation of EU-Moldova Association Agreement (over 14 rounds of negotiations) (against €2.2/h in UA, €4.2/h in RO and BG) (500M + 275M = 775M potential customers) F i n a si st C o n su l ti n g L td . KEY FINANCIALS BALANCE SHEET (USD*) 1 1.1 1.2 1.3 1.4 1.5 2 2.1 2.2 2.3 2.4 2.5 2.6 3 3.1 3.2 3.3 3.4 3.5 3.6 3.7 3.8 3.9 3.10 LONG-TERM ASSETS Intangible assets Amortization of intangible assets Long-term tangible assets Depreciation of long-term tangible assets Long-term financial assets Total for section 1 CURRENT ASSETS Stocks of goods and materials Short-term receivables Short-term receivables related to budget settlements Short-term investments Cash Other short-term assets Total for section 2 TOTAL FOR ASSETS SHAREHOLDER'S EQUITY Share capital Unpaid capital Withdrawn capital Reserves Corrections of prior period results Retained earnings (uncovered loss) of previous years Net income (net loss) of the reporting year Net income used in the reporting year Additional capital Secondary capital Total for section 3 2009 2010 2011 63 43 47.908 23.851 32 11 48.659 25.899 33 17 51.071 29.354 030 13.596 040 37.672 179 22.960 21.895 21.895 050 8.479 060 5.445 070 46 6.787 5.709 164 11.745 5.769 506 080 090 100 110 120 0 245 493 14.709 52.381 41 217 5.602 18.520 41.480 26 205 4.406 22.657 44.553 130 140 150 160 170 180 19.798 0 1.054 54 1.143 11.267 20.039 0 0 55 0 4.827 20.789 0 0 57 0 5.170 190 903 157 113 200 0 0 0 210 0 220 14 230 32.124 0 14 25.091 0 15 26.143 010 011 020 021 4 4.1 4.2 LONG-TERM LIABILITIES Long-term financial debt Calculated long-term debt Total for section 4 240 9.438 250 17 260 9.456 7.447 17 7.464 7.358 10 7.368 5 5.1 5.2 5.3 5.4 5.5 5.6 SHORT-TERM LIABILITIES Financial liabilities Trade liabilities Liabilities on wages Liabilities on insurance Liabilities on budget settlements Other calculated liabilities Total for section 5 TOTAL FOR EQUITY & LIABILITIES 270 280 290 300 310 320 330 340 5.189 2.858 261 153 96 368 8.925 41.480 5.314 4.893 269 183 40 343 11.043 44.553 GENERAL DISCLOSURE This company profile teaser is essential reading for any serious investor, providing comprehensive financial information on a company’s performance, position and cash flows over the past 3 years. This information, extracted from reported financial statements, forms the building blocks for any analysis undertaken by investment professionals. The information in this presentation is subject to updating, revision, further verification and amendment without notice. No reliance may be placed for any purpose whatsoever on the information or opinions contained in this investment profile or any other document or oral statement or on the completeness, accuracy or fairness of the information and/ or opinions therein. This research is based on current public information that is considered reliable. Investors shouldn’t consider this report as a single factor in making their investment decision. This research is not an offer to sell or the solicitation of an offer to buy. It does not constitute a personal recommendation or take into account the particular investment objectives, financial situations, or needs of individual investor. One should consider whether any advice or recommendation in this research is suitable for their particular circumstances and, if appropriate, seek professional advice, including tax advice. Past performance is not a guide to future performance, future returns are not guaranteed, and a loss of original capital may occur. Fluctuations in exchange rates could have adverse effects on the value or price of, or income derived from, certain investments. PROFIT & LOSS STATEMENT (USD*) 8.056 1.993 229 95 38 391 10.801 52.381 * values in USD are calculated based on MDL data presented by the companies using the exchange rate MDL/USD at the end of each year CONTACTS Full-time privatization promotion and investment attraction team Leadership team Angela Susanu Valeriu Lazar Deputy Director of Moldovan Public Deputy Prime Minister Property Agency Minister of Economy of the Republic office@app.gov.md of Moldova Tel. +373 22 234350 Tudor Copaci Octavian Berzan Director of Public Property Agency of Deputy Director of Moldovan Investment Moldova and Export Promotion Organisation office@miepo.md Denis Jelimalai Tel. +373 22 232703 Director of Moldovan Investment and Export Promotion Organisation Net Sales Cost of sales Gross profit (loss) Other operating incomes Selling and marketing expenses General and administrative expenses Other operating expenses Operating result: profit (loss) Investing result: profit (loss) Financing result: profit (loss) Financial-economic result: profit (loss) Extraordinary result: profit (loss) Profit (loss) of the reporting period before taxation Expenses (savings) on income tax Net profit (loss) 2009 2010 2011 17.298 12.725 4.574 463 1.020 1.805 1.516 696 1 206 903 27.930 23.506 4.424 2.775 1.594 2.137 3.903 -435 321 270 157 30.393 26.535 3.858 6.109 2.185 1.639 6.356 -213 2 323 113 120 0 130 903 0 157 0 113 140 0 150 903 0 157 0 113 -20,8% -39,1% 25,9% -21,9% -19,1% 61,5% -82,7% 7,4% -4,6% 22,3% 4,2% 12,3% 8,8% -28,1% 0,6% 0,4% 0,6% 48,2% 0,4% 0,3% 0,4% 48,7% 010 020 030 040 050 060 070 080 090 100 110 GROWTH RATES (YOY) Total assets Long-term assets Current assets Total equity Total liabilities Net sales Net profit RATIOS ROE ROA ROS Current liquidity ratio 2,8% 1,7% 5,2% 73,4% * values in USD are calculated based on MDL data presented by the companies using the exchange rate MDL/USD at the end of each year Pu b l i c Pr o p e r ty Ag e n cy o f R e p u b l i c o f M o l d o va M o l d o va n In ve stm e n t a n d Exp o r t Pr o m o ti o n Or g a n i za ti o n Privatisation | 33 MICROBIOLOGY AND VIROLOGY INSTITUT PUBLIC COMPANIES PRIVATISATION SERIES LOCATION Chişinău, 59 Dacia bd., MD-2040 OBJECT Unfinished constructions and adjoining land PUBLIC STAKE 100% DETAILS The object consists of 9 ha of land and 2.2 thousand sq. w of building infrastructure, which are all public properties and are presently under the custody of Moldova Academy of Science. The four buildings were initially designed to accommodate the administrative headquarter of the Microbiology and virology institute. Construction works underwent between 1977 and 1980, but were stopped prematurely. The most prominent building is a 10-storey facility with less than 1000 sq. m area. None of the buildings has been used according to their destination. The whole infrastructure is located 10 km from downtown Chisinau. KEY REASONS TO INVEST • Strategically located (proximity to Chisinau International Airport) • Utilities available (electricity, running water, sewage system, heating, gas and communications) • Ready to accommodate a complex industrial/commercial facility infrastructure Why invest in Moldova? Regionally attractive 1. fiscal and non-fiscal regime • Attractive corporate tax rate (12% in 2012), lowest in region • Extensive network of double taxation treaties • Fiscal and non-fiscal incentives for Free Economic Zone residents: Exemption from VAT; Exemption from customs duties and excise duties on goods imported into the FEZ and subsequently exported; 0% corporate tax rate; 10-year protection against adverse changes in legislation; Infrastructure in place (transport, water, gas, electricity) 3 4 | Pr i va ti s ati on 2. Stable macroeconomic indicators and high growth • • • • • 2008-2010 GDP growth: 6.3% GDP growth: 6.8% (2011) Budget deficit: 2.4% (2011) Inflation rate: 7.8% (2011) Unemployment rate: 6.7% (2011) ABOUT MOLDOVA Standard time zone: UTC/GMT +2 hours Distance to: Brussels-2200km, Berlin-1500km, Moscow-1300km, Odessa-200km, Bucharest-450km Currency: Moldovan Lei (MDL); USD/MDL – 1/12.11, EUR/MDL – 1/16.11 Population: 3.5 million Administrative division: 37 first-tier units, including 32 districts Gini index: 38.0 (Medium) Human Development Index: ∆0.649 Main transport gates: Chisinau International Airport (Code:KIV, www.airport.md), Giurgiulesti International Free Port (www. gipf.md), nine international cross-border points with Romania and 26 international cross-border points with Ukraine. MACROECONOMIC COUNTRY PROFILE Country RM RO UA GDP 2011 (B $) GDP 2011 per capita ($) GDP Growth 2012E Moody’s Gov B Rating Population 2011 (M) FDI 2011 (B $) FDI per capita ($) 11.99 3,330 0.3% B3 3.6 0.28 79 179.79 9,440 1.4% Baa3 19.04 2.7 139 329.32 7,230 2.4% B3 45.5 7.2 158 Lowest average 3. wage in the region – €1.2/h 4. Access to EU and CIS growth markets 5. Strong political agenda to embark on EU led integration processes • Average monthly salary €190 • High education level (80% attain secondary education, 38% pursue higher education), strong technical education • 70% of population is multilingual • Advantageous free trade agreements with EU and CIS countries • Ongoing negotiations on EU-Moldova DCFTA (over 4 rounds of negotiations) • International port access • Constantly upgrading Road Infrastructure • Best performer of EU Eastern Partnership • Ongoing negotiation of EU-Moldova Association Agreement (over 14 rounds of negotiations) (against €2.2/h in UA, €4.2/h in RO and BG) (500M + 275M = 775M potential customers) F i n a si st C o n su l ti n g L td . GENERAL DISCLOSURE This company profile teaser is essential reading for any serious investor, providing comprehensive financial information on a company’s performance, position and cash flows over the past 3 years. This information, extracted from reported financial statements, forms the building blocks for any analysis undertaken by investment professionals. The information in this presentation is subject to updating, revision, further verification and amendment without notice. No reliance may be placed for any purpose whatsoever on the information or opinions contained in this investment profile or any other document or oral statement or on the completeness, accuracy or fairness of the information and/ or opinions therein. This research is based on current public information that is considered reliable. Investors shouldn’t consider this report as a single factor in making their investment decision. This research is not an offer to sell or the solicitation of an offer to buy. It does not constitute a personal recommendation or take into account the particular investment objectives, financial situations, or needs of individual investor. One should consider whether any advice or recommendation in this research is suitable for their particular circumstances and, if appropriate, seek professional advice, including tax advice. Past performance is not a guide to future performance, future returns are not guaranteed, and a loss of original capital may occur. Fluctuations in exchange rates could have adverse effects on the value or price of, or income derived from, certain investments. CONTACTS Full-time privatization promotion and investment attraction team Leadership team Angela Susanu Valeriu Lazar Deputy Director of Moldovan Public Deputy Prime Minister Property Agency Minister of Economy of the Republic office@app.gov.md of Moldova Tel. +373 22 234350 Tudor Copaci Octavian Berzan Director of Public Property Agency of Deputy Director of Moldovan Investment Moldova and Export Promotion Organisation office@miepo.md Denis Jelimalai Tel. +373 22 232703 Director of Moldovan Investment and Export Promotion Organisation Pu b l i c Pr o p e r ty Ag e n cy o f R e p u b l i c o f M o l d o va M o l d o va n In ve stm e n t a n d Exp o r t Pr o m o ti o n Or g a n i za ti o n Privatisation | 35 JOLLY-ALON JSC PUBLIC COMPANIES PRIVATISATION SERIES LOCATION Chişinău, 37, Maria Cibotari str. MD- 2004 SECTOR Hospitality industry PUBLIC STAKE 34.96 % BACKGROUND The elegant four star hotel (http://www.jollyalon.com/) of international standards is a 5-story building located on a 0.55ha public property land. It is the first international hotel in Moldova, inaugurated in 1991 and eventually renovated in 2002. The hotel is situated in the heart of Chisinau, near Chisinau Central Park and at 5 minutes walking distance from Parliament, Presidency and Government buildings. 80 rooms are made available to visitors (standard single, standard double, junior suite, suite, executive suite), with solid property amenities included (parking, restaurant, business centre, dry cleaning, car rental, swimming pool etc.). The hotel also rents office spaces to businesses. Presently, the hotel employs about 151 people, and its operations account for nearly 12% of the national hospitality industry estimated at around 17.8 million USD. KEY REASONS TO INVEST • Exceptionally located to target high-profile clients (end-users and businesses) • Generally good occupancy rate • Constantly growing demand in hospitality industry (+4% industry growth in 2011) Why invest in Moldova? Regionally attractive 1. fiscal and non-fiscal regime • Attractive corporate tax rate (12% in 2012), lowest in region • Extensive network of double taxation treaties • Fiscal and non-fiscal incentives for Free Economic Zone residents: Exemption from VAT; Exemption from customs duties and excise duties on goods imported into the FEZ and subsequently exported; 0% corporate tax rate; 10-year protection against adverse changes in legislation; Infrastructure in place (transport, water, gas, electricity) 3 6 | Pr i va ti s ati on 2. Stable macroeconomic indicators and high growth • • • • • 2008-2010 GDP growth: 6.3% GDP growth: 6.8% (2011) Budget deficit: 2.4% (2011) Inflation rate: 7.8% (2011) Unemployment rate: 6.7% (2011) ABOUT MOLDOVA Standard time zone: UTC/GMT +2 hours Distance to: Brussels-2200km, Berlin-1500km, Moscow-1300km, Odessa-200km, Bucharest-450km Currency: Moldovan Lei (MDL); USD/MDL – 1/12.11, EUR/MDL – 1/16.11 Population: 3.5 million Administrative division: 37 first-tier units, including 32 districts Gini index: 38.0 (Medium) Human Development Index: ∆0.649 Main transport gates: Chisinau International Airport (Code:KIV, www.airport.md), Giurgiulesti International Free Port (www. gipf.md), nine international cross-border points with Romania and 26 international cross-border points with Ukraine. MACROECONOMIC COUNTRY PROFILE Country RM RO UA GDP 2011 (B $) GDP 2011 per capita ($) GDP Growth 2012E Moody’s Gov B Rating Population 2011 (M) FDI 2011 (B $) FDI per capita ($) 11.99 3,330 0.3% B3 3.6 0.28 79 179.79 9,440 1.4% Baa3 19.04 2.7 139 329.32 7,230 2.4% B3 45.5 7.2 158 Lowest average 3. wage in the region – €1.2/h 4. Access to EU and CIS growth markets 5. Strong political agenda to embark on EU led integration processes • Average monthly salary €190 • High education level (80% attain secondary education, 38% pursue higher education), strong technical education • 70% of population is multilingual • Advantageous free trade agreements with EU and CIS countries • Ongoing negotiations on EU-Moldova DCFTA (over 4 rounds of negotiations) • International port access • Constantly upgrading Road Infrastructure • Best performer of EU Eastern Partnership • Ongoing negotiation of EU-Moldova Association Agreement (over 14 rounds of negotiations) (against €2.2/h in UA, €4.2/h in RO and BG) (500M + 275M = 775M potential customers) F i n a si st C o n su l ti n g L td . KEY FINANCIALS BALANCE SHEET (USD*) 1 1.1 1.2 1.3 1.4 1.5 2 2.1 2.2 2.3 2.4 2.5 2.6 3 3.1 3.2 3.3 3.4 3.5 3.6 3.7 3.8 3.9 3.10 LONG-TERM ASSETS Intangible assets Amortization of intangible assets Long-term tangible assets Depreciation of long-term tangible assets Long-term financial assets Total for section 1 CURRENT ASSETS Stocks of goods and materials Short-term receivables Short-term receivables related to budget settlements Short-term investments Cash Other short-term assets Total for section 2 TOTAL FOR ASSETS SHAREHOLDER'S EQUITY Share capital Unpaid capital Withdrawn capital Reserves Corrections of prior period results Retained earnings (uncovered loss) of previous years Net income (net loss) of the reporting year Net income used in the reporting year Additional capital Secondary capital Total for section 3 2009 2010 2011 1.790 726 4.895.942 2.448.008 1.812 1.103 5.179.833 2.653.203 1.879 1.538 5.528.157 2.906.833 030 214.621 040 2.663.619 217.231 2.744.569 225.361 2.847.027 050 129.526 060 76.012 070 17.453 120.359 64.783 16.102 123.959 62.787 11.896 080 090 100 110 120 0 188.239 44.960 456.190 3.119.808 0 226.756 67.018 495.017 3.239.586 0 176.916 51.619 427.177 3.274.204 130 140 150 160 170 180 2.002.725 0 0 807.555 10.479 0 2.027.079 0 0 817.375 -500 -84.120 2.102.952 0 0 768.569 0 1.171 190 -93.588 157.440 106.392 200 0 0 0 210 0 220 78.637 230 2.805.808 0 79.593 2.996.868 0 82.572 3.061.656 010 011 020 021 4 4.1 4.2 LONG-TERM LIABILITIES Long-term financial debt Calculated long-term debt Total for section 4 240 0 250 19.471 260 19.471 0 0 0 0 0 0 5 5.1 5.2 5.3 5.4 5.5 5.6 SHORT-TERM LIABILITIES Financial liabilities Trade liabilities Liabilities on wages Liabilities on insurance Liabilities on budget settlements Other calculated liabilities Total for section 5 TOTAL FOR EQUITY & LIABILITIES 270 280 290 300 310 320 330 340 0 128.263 57.112 12.788 40.412 4.144 242.719 3.239.586 0 101.834 56.082 16.426 35.483 2.721 212.548 3.274.204 GENERAL DISCLOSURE This company profile teaser is essential reading for any serious investor, providing comprehensive financial information on a company’s performance, position and cash flows over the past 3 years. This information, extracted from reported financial statements, forms the building blocks for any analysis undertaken by investment professionals. The information in this presentation is subject to updating, revision, further verification and amendment without notice. No reliance may be placed for any purpose whatsoever on the information or opinions contained in this investment profile or any other document or oral statement or on the completeness, accuracy or fairness of the information and/ or opinions therein. This research is based on current public information that is considered reliable. Investors shouldn’t consider this report as a single factor in making their investment decision. This research is not an offer to sell or the solicitation of an offer to buy. It does not constitute a personal recommendation or take into account the particular investment objectives, financial situations, or needs of individual investor. One should consider whether any advice or recommendation in this research is suitable for their particular circumstances and, if appropriate, seek professional advice, including tax advice. Past performance is not a guide to future performance, future returns are not guaranteed, and a loss of original capital may occur. Fluctuations in exchange rates could have adverse effects on the value or price of, or income derived from, certain investments. PROFIT & LOSS STATEMENT (USD*) 106.657 88.251 54.455 10.760 24.669 9.738 294.530 3.119.808 * values in USD are calculated based on MDL data presented by the companies using the exchange rate MDL/USD at the end of each year CONTACTS Full-time privatization promotion and investment attraction team Leadership team Angela Susanu Valeriu Lazar Deputy Director of Moldovan Public Deputy Prime Minister Property Agency Minister of Economy of the Republic office@app.gov.md of Moldova Tel. +373 22 234350 Tudor Copaci Octavian Berzan Director of Public Property Agency of Deputy Director of Moldovan Investment Moldova and Export Promotion Organisation office@miepo.md Denis Jelimalai Tel. +373 22 232703 Director of Moldovan Investment and Export Promotion Organisation Net Sales Cost of sales Gross profit (loss) Other operating incomes Selling and marketing expenses General and administrative expenses Other operating expenses Operating result: profit (loss) Investing result: profit (loss) Financing result: profit (loss) Financial-economic result: profit (loss) Extraordinary result: profit (loss) Profit (loss) of the reporting period before taxation Expenses (savings) on income tax Net profit (loss) 2009 2010 2011 1.887.444 1.248.443 639.001 2.853 14.109 618.074 124.862 -115.191 1.812 19.790 -93.588 2.072.431 1.301.303 771.128 52.378 24.631 622.719 16.389 159.767 38 -2.365 157.440 2.227.872 1.430.123 797.749 14.414 21.088 668.789 35.794 86.492 7.455 12.445 106.392 120 0 130 -93.588 0 157.440 0 106.392 140 0 150 -93.588 0 157.440 0 106.392 3,8% 3,0% 8,5% 6,8% -22,7% 9,8% 1,1% 3,7% -13,7% 2,2% -12,4% 7,5% -32,4% 5,3% 4,9% 7,6% 49,0% 3,5% 3,2% 4,8% 49,8% 010 020 030 040 050 060 070 080 090 100 110 GROWTH RATES (YOY) Total assets Long-term assets Current assets Total equity Total liabilities Net sales Net profit RATIOS ROE ROA ROS Current liquidity ratio -3,3% -3,0% -5,0% 64,6% * values in USD are calculated based on MDL data presented by the companies using the exchange rate MDL/USD at the end of each year Pu b l i c Pr o p e r ty Ag e n cy o f R e p u b l i c o f M o l d o va M o l d o va n In ve stm e n t a n d Exp o r t Pr o m o ti o n Or g a n i za ti o n Privatisation | 37 RAUT JSC PUBLIC COMPANIES PRIVATISATION SERIES LOCATION Balti, 13 Decebal str. MD-3300 SECTOR Manufacture of measuring, testing, navigating and control equipment PUBLIC STAKE 76.521 % BACKGROUND Since establishment in 1951, the company has specialized in delivering hydro-acoustic equipment to soviet naval industry. It presently manufactures hydro-acoustic navigation equipment (sonar equipment) for naval industry, hydro-acoustic buoyancy equipment for airline industry, consumer electronics (electric hot plates, gas cookers and household electric baking oven). Presently, the company controls about 99% of the 3.5 million USD worth measuring, testing, navigation and control equipment manufacturing market. Hydro-acoustic production is essentially exported to Russian Federation naval companies. The company’s operating facilities account for nearly 74.4 thousand sq. m being located on two different sites, both rented from the local public authorities: 10.6 ha in Central Balti and 4 ha in Balti industrial zone. Presently, the company employs about 478 people. KEY REASONS TO INVEST • Export oriented with narrow specialization • Ongoing negotiations for future export deliveries • ISO 9001:2008 and 20 Keys management systems implemented • Well-prepared workforce • Good-condition production infrastructure • Excellent site location to accommodate complex industrial facilities • Proximity to railroad infrastructure (for the 4 ha Balti industrial zone land production site) • Proximity to Balti academic centers • Proximity to Balti Free Economic Zone Why invest in Moldova? Regionally attractive 1. fiscal and non-fiscal regime • Attractive corporate tax rate (12% in 2012), lowest in region • Extensive network of double taxation treaties • Fiscal and non-fiscal incentives for Free Economic Zone residents: Exemption from VAT; Exemption from customs duties and excise duties on goods imported into the FEZ and subsequently exported; 0% corporate tax rate; 10-year protection against adverse changes in legislation; Infrastructure in place (transport, water, gas, electricity) 3 8 | Pr i va ti s ati on 2. Stable macroeconomic indicators and high growth • • • • • 2008-2010 GDP growth: 6.3% GDP growth: 6.8% (2011) Budget deficit: 2.4% (2011) Inflation rate: 7.8% (2011) Unemployment rate: 6.7% (2011) ABOUT MOLDOVA Standard time zone: UTC/GMT +2 hours Distance to: Brussels-2200km, Berlin-1500km, Moscow-1300km, Odessa-200km, Bucharest-450km Currency: Moldovan Lei (MDL); USD/MDL – 1/12.11, EUR/MDL – 1/16.11 Population: 3.5 million Administrative division: 37 first-tier units, including 32 districts Gini index: 38.0 (Medium) Human Development Index: ∆0.649 Main transport gates: Chisinau International Airport (Code:KIV, www.airport.md), Giurgiulesti International Free Port (www. gipf.md), nine international cross-border points with Romania and 26 international cross-border points with Ukraine. MACROECONOMIC COUNTRY PROFILE Country RM RO UA GDP 2011 (B $) GDP 2011 per capita ($) GDP Growth 2012E Moody’s Gov B Rating Population 2011 (M) FDI 2011 (B $) FDI per capita ($) 11.99 3,330 0.3% B3 3.6 0.28 79 179.79 9,440 1.4% Baa3 19.04 2.7 139 329.32 7,230 2.4% B3 45.5 7.2 158 Lowest average 3. wage in the region – €1.2/h 4. Access to EU and CIS growth markets 5. Strong political agenda to embark on EU led integration processes • Average monthly salary €190 • High education level (80% attain secondary education, 38% pursue higher education), strong technical education • 70% of population is multilingual • Advantageous free trade agreements with EU and CIS countries • Ongoing negotiations on EU-Moldova DCFTA (over 4 rounds of negotiations) • International port access • Constantly upgrading Road Infrastructure • Best performer of EU Eastern Partnership • Ongoing negotiation of EU-Moldova Association Agreement (over 14 rounds of negotiations) (against €2.2/h in UA, €4.2/h in RO and BG) (500M + 275M = 775M potential customers) F i n a si st C o n su l ti n g L td . KEY FINANCIALS BALANCE SHEET (USD*) 1 1.1 1.2 1.3 1.4 1.5 2 2.1 2.2 2.3 2.4 2.5 2.6 3 3.1 3.2 3.3 3.4 3.5 3.6 3.7 3.8 3.9 3.10 LONG-TERM ASSETS Intangible assets Amortization of intangible assets Long-term tangible assets Depreciation of long-term tangible assets Long-term financial assets Total for section 1 CURRENT ASSETS Stocks of goods and materials Short-term receivables Short-term receivables related to budget settlements Short-term investments Cash Other short-term assets Total for section 2 TOTAL FOR ASSETS SHAREHOLDER'S EQUITY Share capital Unpaid capital Withdrawn capital Reserves Corrections of prior period results Retained earnings (uncovered loss) of previous years Net income (net loss) of the reporting year Net income used in the reporting year Additional capital Secondary capital Total for section 3 2009 2010 2011 17.088 4.385 20.678.182 12.588.612 16.670 5.910 20.909.462 12.877.785 17.403 9.548 21.696.360 13.523.002 030 6.790 040 8.109.063 7.413 8.049.850 6.952 8.188.166 050 3.674.992 060 29.655 070 151.536 2.780.042 287.632 94.109 3.667.980 114.851 326.327 080 090 100 110 120 0 4.243 106.560 3.966.987 12.076.050 0 106.889 106.719 3.375.390 11.425.241 0 136.718 112.964 4.358.839 12.547.006 130 140 150 160 170 180 4.009.693 0 0 7.716.788 4.821 2.860 4.058.454 0 0 7.810.630 9.244 -810.832 4.210.359 0 0 8.104.205 82 -820.531 190 -808.772 23.691 28.502 200 0 0 0 210 0 220 0 230 10.925.390 0 0 11.091.187 0 0 11.522.618 010 011 020 021 4 4.1 4.2 LONG-TERM LIABILITIES Long-term financial debt Calculated long-term debt Total for section 4 240 453.741 250 135 260 453.876 230.408 0 230.408 426.789 0 426.789 5 5.1 5.2 5.3 5.4 5.5 5.6 SHORT-TERM LIABILITIES Financial liabilities Trade liabilities Liabilities on wages Liabilities on insurance Liabilities on budget settlements Other calculated liabilities Total for section 5 TOTAL FOR EQUITY & LIABILITIES 270 280 290 300 310 320 330 340 0 41.654 2.215 15.164 16.404 28.210 103.646 11.425.241 0 397.679 152.360 3.658 4.067 39.835 597.599 12.547.006 GENERAL DISCLOSURE This company profile teaser is essential reading for any serious investor, providing comprehensive financial information on a company’s performance, position and cash flows over the past 3 years. This information, extracted from reported financial statements, forms the building blocks for any analysis undertaken by investment professionals. The information in this presentation is subject to updating, revision, further verification and amendment without notice. No reliance may be placed for any purpose whatsoever on the information or opinions contained in this investment profile or any other document or oral statement or on the completeness, accuracy or fairness of the information and/ or opinions therein. This research is based on current public information that is considered reliable. Investors shouldn’t consider this report as a single factor in making their investment decision. This research is not an offer to sell or the solicitation of an offer to buy. It does not constitute a personal recommendation or take into account the particular investment objectives, financial situations, or needs of individual investor. One should consider whether any advice or recommendation in this research is suitable for their particular circumstances and, if appropriate, seek professional advice, including tax advice. Past performance is not a guide to future performance, future returns are not guaranteed, and a loss of original capital may occur. Fluctuations in exchange rates could have adverse effects on the value or price of, or income derived from, certain investments. PROFIT & LOSS STATEMENT (USD*) 0 260.961 333.958 59.767 12.687 29.410 696.783 12.076.050 * values in USD are calculated based on MDL data presented by the companies using the exchange rate MDL/USD at the end of each year CONTACTS Full-time privatization promotion and investment attraction team Leadership team Angela Susanu Valeriu Lazar Deputy Director of Moldovan Public Deputy Prime Minister Property Agency Minister of Economy of the Republic office@app.gov.md of Moldova Tel. +373 22 234350 Tudor Copaci Octavian Berzan Director of Public Property Agency of Deputy Director of Moldovan Investment Moldova and Export Promotion Organisation office@miepo.md Denis Jelimalai Tel. +373 22 232703 Director of Moldovan Investment and Export Promotion Organisation Net Sales Cost of sales Gross profit (loss) Other operating incomes Selling and marketing expenses General and administrative expenses Other operating expenses Operating result: profit (loss) Investing result: profit (loss) Financing result: profit (loss) Financial-economic result: profit (loss) Extraordinary result: profit (loss) Profit (loss) of the reporting period before taxation Expenses (savings) on income tax Net profit (loss) 2009 2010 2011 138.143 109.320 28.823 95.135 52.281 696.626 200.918 -825.867 24.493 -7.398 -808.772 3.105.233 2.183.914 921.319 155.117 93.613 774.194 190.762 17.867 24.100 -18.276 23.691 3.626.459 2.520.522 1.105.937 202.639 136.479 976.052 159.997 36.049 0 -7.546 28.502 120 0 130 -808.772 0 23.691 0 28.502 140 0 150 -808.772 0 23.691 0 28.502 -5,4% -0,7% -14,9% 1,5% -71,0% 2147,8% -102,9% 9,8% 1,7% 29,1% 3,9% 206,7% 16,8% 20,3% 0,2% 0,2% 0,8% 3,1% 0,2% 0,2% 0,8% 13,7% 010 020 030 040 050 060 070 080 090 100 110 GROWTH RATES (YOY) Total assets Long-term assets Current assets Total equity Total liabilities Net sales Net profit RATIOS ROE ROA ROS Current liquidity ratio -7,4% -6,7% -585,5% 17,6% * values in USD are calculated based on MDL data presented by the companies using the exchange rate MDL/USD at the end of each year Pu b l i c Pr o p e r ty Ag e n cy o f R e p u b l i c o f M o l d o va M o l d o va n In ve stm e n t a n d Exp o r t Pr o m o ti o n Or g a n i za ti o n Privatisation | 39 SCIENTIFIC RESEARCH INSTITUTE RIF-ACVAAPARAT JSC PUBLIC COMPANIES PRIVATISATION SERIES LOCATION Balti, 9 Decebal str., MD 3100 SECTOR Research and experimental development on natural sciences and engineering; manufacture of measuring, testing, navigating and control equipment PUBLIC STAKE 92.91 % BACKGROUND The company started in 1957 as a special design office of the present Raut JSC. The company became an autonomous scientific research institute in 1962, when it also gained financial independence. It was reorganized into a joint stock company in 1996. Until present days, the company has preserved its narrow specialization of manufacturer of hydro-acoustic equipment: echosounders, lateral exploration hydrolocators, hydroacoustic lochs, divers and swimmers hydroacoustic equipment etc. Production is intensively exported to Russian Federation and China naval sector companies. The company owns facilities of about 8.5 thousand sq. m which are located on a 1 ha public property field. Presently, the company controls about 15% of the 10 million USD worth market of research and experimental development on natural sciences and engineering. It also employs 134 people. KEY REASONS TO INVEST • Export oriented with narrow specialization • Ongoing negotiations for future export deliveries • Well-prepared workforce • Good-condition production infrastructure • Available facilities and excellent site location to accommodate complex industrial facilities • Proximity to Balti academic centers • Proximity to Balti Free Economic Zone Why invest in Moldova? Regionally attractive 1. fiscal and non-fiscal regime • Attractive corporate tax rate (12% in 2012), lowest in region • Extensive network of double taxation treaties • Fiscal and non-fiscal incentives for Free Economic Zone residents: Exemption from VAT; Exemption from customs duties and excise duties on goods imported into the FEZ and subsequently exported; 0% corporate tax rate; 10-year protection against adverse changes in legislation; Infrastructure in place (transport, water, gas, electricity) 4 0 | Pr i va ti s ati on 2. Stable macroeconomic indicators and high growth • • • • • 2008-2010 GDP growth: 6.3% GDP growth: 6.8% (2011) Budget deficit: 2.4% (2011) Inflation rate: 7.8% (2011) Unemployment rate: 6.7% (2011) ABOUT MOLDOVA Standard time zone: UTC/GMT +2 hours Distance to: Brussels-2200km, Berlin-1500km, Moscow-1300km, Odessa-200km, Bucharest-450km Currency: Moldovan Lei (MDL); USD/MDL – 1/12.11, EUR/MDL – 1/16.11 Population: 3.5 million Administrative division: 37 first-tier units, including 32 districts Gini index: 38.0 (Medium) Human Development Index: ∆0.649 Main transport gates: Chisinau International Airport (Code:KIV, www.airport.md), Giurgiulesti International Free Port (www. gipf.md), nine international cross-border points with Romania and 26 international cross-border points with Ukraine. MACROECONOMIC COUNTRY PROFILE Country RM RO UA GDP 2011 (B $) GDP 2011 per capita ($) GDP Growth 2012E Moody’s Gov B Rating Population 2011 (M) FDI 2011 (B $) FDI per capita ($) 11.99 3,330 0.3% B3 3.6 0.28 79 179.79 9,440 1.4% Baa3 19.04 2.7 139 329.32 7,230 2.4% B3 45.5 7.2 158 Lowest average 3. wage in the region – €1.2/h 4. Access to EU and CIS growth markets 5. Strong political agenda to embark on EU led integration processes • Average monthly salary €190 • High education level (80% attain secondary education, 38% pursue higher education), strong technical education • 70% of population is multilingual • Advantageous free trade agreements with EU and CIS countries • Ongoing negotiations on EU-Moldova DCFTA (over 4 rounds of negotiations) • International port access • Constantly upgrading Road Infrastructure • Best performer of EU Eastern Partnership • Ongoing negotiation of EU-Moldova Association Agreement (over 14 rounds of negotiations) (against €2.2/h in UA, €4.2/h in RO and BG) (500M + 275M = 775M potential customers) F i n a si st C o n su l ti n g L td . KEY FINANCIALS BALANCE SHEET (USD*) 1 1.1 1.2 1.3 1.4 1.5 2 2.1 2.2 2.3 2.4 2.5 2.6 3 3.1 3.2 3.3 3.4 3.5 3.6 3.7 3.8 3.9 3.10 LONG-TERM ASSETS Intangible assets Amortization of intangible assets Long-term tangible assets Depreciation of long-term tangible assets Long-term financial assets Total for section 1 CURRENT ASSETS Stocks of goods and materials Short-term receivables Short-term receivables related to budget settlements Short-term investments Cash Other short-term assets Total for section 2 TOTAL FOR ASSETS SHAREHOLDER'S EQUITY Share capital Unpaid capital Withdrawn capital Reserves Corrections of prior period results Retained earnings (uncovered loss) of previous years Net income (net loss) of the reporting year Net income used in the reporting year Additional capital Secondary capital Total for section 3 2009 2010 2011 0 0 2.034.322 1.289.067 0 0 2.064.784 1.349.919 0 0 2.160.117 1.448.468 030 902 040 746.157 1.818 716.683 1.886 713.535 050 705.505 060 39.898 070 182.132 660.601 96.994 98.835 945.863 141.543 279.214 080 090 100 110 120 0 285.599 9.056 1.222.190 1.968.348 123.417 216.239 11.912 1.207.999 1.924.682 0 23.603 5.254 1.395.477 2.109.011 130 140 150 160 170 180 156.132 0 0 1.294.735 0 3.062 158.031 0 0 1.300.084 0 0 163.946 0 0 1.344.549 0 0 190 3.728 16.744 40.968 200 0 0 0 210 0 220 10.585 230 1.468.242 0 10.714 1.485.573 0 11.115 1.560.577 010 011 020 021 4 4.1 4.2 LONG-TERM LIABILITIES Long-term financial debt Calculated long-term debt Total for section 4 240 0 250 0 260 0 0 0 0 0 0 0 5 5.1 5.2 5.3 5.4 5.5 5.6 SHORT-TERM LIABILITIES Financial liabilities Trade liabilities Liabilities on wages Liabilities on insurance Liabilities on budget settlements Other calculated liabilities Total for section 5 TOTAL FOR EQUITY & LIABILITIES 270 280 290 300 310 320 330 340 0 437.747 0 0 0 1.363 439.109 1.924.682 0 547.926 0 0 0 509 548.434 2.109.011 GENERAL DISCLOSURE This company profile teaser is essential reading for any serious investor, providing comprehensive financial information on a company’s performance, position and cash flows over the past 3 years. This information, extracted from reported financial statements, forms the building blocks for any analysis undertaken by investment professionals. The information in this presentation is subject to updating, revision, further verification and amendment without notice. No reliance may be placed for any purpose whatsoever on the information or opinions contained in this investment profile or any other document or oral statement or on the completeness, accuracy or fairness of the information and/ or opinions therein. This research is based on current public information that is considered reliable. Investors shouldn’t consider this report as a single factor in making their investment decision. This research is not an offer to sell or the solicitation of an offer to buy. It does not constitute a personal recommendation or take into account the particular investment objectives, financial situations, or needs of individual investor. One should consider whether any advice or recommendation in this research is suitable for their particular circumstances and, if appropriate, seek professional advice, including tax advice. Past performance is not a guide to future performance, future returns are not guaranteed, and a loss of original capital may occur. Fluctuations in exchange rates could have adverse effects on the value or price of, or income derived from, certain investments. PROFIT & LOSS STATEMENT (USD*) 0 500.035 0 0 0 70 500.105 1.968.348 * values in USD are calculated based on MDL data presented by the companies using the exchange rate MDL/USD at the end of each year CONTACTS Full-time privatization promotion and investment attraction team Leadership team Angela Susanu Valeriu Lazar Deputy Director of Moldovan Public Deputy Prime Minister Property Agency Minister of Economy of the Republic office@app.gov.md of Moldova Tel. +373 22 234350 Tudor Copaci Octavian Berzan Director of Public Property Agency of Deputy Director of Moldovan Investment Moldova and Export Promotion Organisation office@miepo.md Denis Jelimalai Tel. +373 22 232703 Director of Moldovan Investment and Export Promotion Organisation Net Sales Cost of sales Gross profit (loss) Other operating incomes Selling and marketing expenses General and administrative expenses Other operating expenses Operating result: profit (loss) Investing result: profit (loss) Financing result: profit (loss) Financial-economic result: profit (loss) Extraordinary result: profit (loss) Profit (loss) of the reporting period before taxation Expenses (savings) on income tax Net profit (loss) 2009 2010 2011 777.156 461.022 316.133 1.966 23.319 281.625 623 12.533 6.195 -14.999 3.728 1.385.320 988.369 396.951 185 26.639 329.068 493 40.936 243 -24.435 16.744 1.655.703 1.256.876 398.827 14.481 31.794 369.557 1.005 10.953 912 29.103 40.968 120 0 130 3.728 0 16.744 0 40.968 140 0 150 3.728 0 16.744 0 40.968 -2,2% -4,0% -1,2% 1,2% -12,2% 78,3% 349,1% 9,6% -0,4% 15,5% 5,0% 24,9% 19,5% 144,7% 1,1% 0,9% 1,2% 36,4% 2,6% 1,9% 2,5% 39,3% 010 020 030 040 050 060 070 080 090 100 110 GROWTH RATES (YOY) Total assets Long-term assets Current assets Total equity Total liabilities Net sales Net profit RATIOS ROE ROA ROS Current liquidity ratio 0,3% 0,2% 0,5% 40,9% * values in USD are calculated based on MDL data presented by the companies using the exchange rate MDL/USD at the end of each year Pu b l i c Pr o p e r ty Ag e n cy o f R e p u b l i c o f M o l d o va M o l d o va n In ve stm e n t a n d Exp o r t Pr o m o ti o n Or g a n i za ti o n Privatisation | 41 FALESTI SANITATION MACHINES FACTORY JSC PUBLIC COMPANIES PRIVATISATION SERIES LOCATION Falesti, 61 M. Eminescu str., MD- 5902, Falesti district SECTOR Manufacture of machinery and equipment PUBLIC STAKE 94.12% BACKGROUND The company was founded back in 1987 and it was initially conceived to become a sophisticated factory specialized in sanitation machine and equipment manufacture. Still, construction works were stopped after 1993. As a result, the company presently operates nearly 74.5 thousand sq. m, which is only about 58% of the initially projected capacity, the rest is unfinished constructions. All finished and unfinished facilities are located on a 13.2 ha land in the industrial zone of Falesti. 1.5 km railroad line was also built to facilitate operations inside the plant site. Presently, the company has specialized in commercial manufacture of forged metal products, metalworking and machinery repair services. It employs about 26 people. KEY REASONS TO INVEST • Access to extensive buildings infrastructures • Excellent site location to accommodate complex industrial facilities • Complex gas and energy utilities infrastructure • Proximity of constantly upgrading road infrastructure ABOUT MOLDOVA Standard time zone: UTC/GMT +2 hours Distance to: Brussels-2200km, Berlin-1500km, Moscow-1300km, Odessa-200km, Bucharest-450km Currency: Moldovan Lei (MDL); USD/MDL – 1/12.11, EUR/MDL – 1/16.11 Population: 3.5 million Administrative division: 37 first-tier units, including 32 districts Gini index: 38.0 (Medium) Human Development Index: ∆0.649 Main transport gates: Chisinau International Airport (Code:KIV, www.airport.md), Giurgiulesti International Free Port (www. gipf.md), nine international cross-border points with Romania and 26 international cross-border points with Ukraine. MACROECONOMIC COUNTRY PROFILE Why invest in Moldova? Regionally attractive 1. fiscal and non-fiscal regime • Attractive corporate tax rate (12% in 2012), lowest in region • Extensive network of double taxation treaties • Fiscal and non-fiscal incentives for Free Economic Zone residents: Exemption from VAT; Exemption from customs duties and excise duties on goods imported into the FEZ and subsequently exported; 0% corporate tax rate; 10-year protection against adverse changes in legislation; Infrastructure in place (transport, water, gas, electricity) 4 2 | Pr i va ti s ati on 2. Stable macroeconomic indicators and high growth • • • • • 2008-2010 GDP growth: 6.3% GDP growth: 6.8% (2011) Budget deficit: 2.4% (2011) Inflation rate: 7.8% (2011) Unemployment rate: 6.7% (2011) Country RM RO UA GDP 2011 (B $) GDP 2011 per capita ($) GDP Growth 2012E Moody’s Gov B Rating Population 2011 (M) FDI 2011 (B $) FDI per capita ($) 11.99 3,330 0.3% B3 3.6 0.28 79 179.79 9,440 1.4% Baa3 19.04 2.7 139 329.32 7,230 2.4% B3 45.5 7.2 158 Lowest average 3. wage in the region – €1.2/h 4. Access to EU and CIS growth markets 5. Strong political agenda to embark on EU led integration processes • Average monthly salary €190 • High education level (80% attain secondary education, 38% pursue higher education), strong technical education • 70% of population is multilingual • Advantageous free trade agreements with EU and CIS countries • Ongoing negotiations on EU-Moldova DCFTA (over 4 rounds of negotiations) • International port access • Constantly upgrading Road Infrastructure • Best performer of EU Eastern Partnership • Ongoing negotiation of EU-Moldova Association Agreement (over 14 rounds of negotiations) (against €2.2/h in UA, €4.2/h in RO and BG) (500M + 275M = 775M potential customers) F i n a si st C o n su l ti n g L td . KEY FINANCIALS BALANCE SHEET (USD*) 1 1.1 1.2 1.3 1.4 1.5 2 2.1 2.2 2.3 2.4 2.5 2.6 3 3.1 3.2 3.3 3.4 3.5 3.6 3.7 3.8 3.9 3.10 LONG-TERM ASSETS Intangible assets Amortization of intangible assets Long-term tangible assets Depreciation of long-term tangible assets Long-term financial assets Total for section 1 CURRENT ASSETS Stocks of goods and materials Short-term receivables Short-term receivables related to budget settlements Short-term investments Cash Other short-term assets Total for section 2 TOTAL FOR ASSETS SHAREHOLDER'S EQUITY Share capital Unpaid capital Withdrawn capital Reserves Corrections of prior period results Retained earnings (uncovered loss) of previous years Net income (net loss) of the reporting year Net income used in the reporting year Additional capital Secondary capital Total for section 3 2009 2010 2011 0 0 7.152.569 2.321.459 0 0 7.234.637 2.362.834 0 0 7.481.387 2.464.911 030 0 040 4.831.110 0 4.871.802 0 5.016.476 050 59.017 060 33.725 070 499 50.711 13.990 713 64.485 10.082 265 080 090 100 110 120 0 83.260 4.142 180.643 5.011.752 0 20.336 3.964 89.714 4.961.516 0 707 4.868 80.407 5.096.883 130 140 150 160 170 180 1.254.768 0 0 4.090.092 0 -386.131 1.270.026 0 0 4.192.011 0 -486.954 1.317.563 0 0 4.320.222 0 -571.850 190 0 -64.264 -32.504 200 0 0 0 210 0 220 0 230 4.958.729 0 0 4.910.820 0 0 5.033.430 010 011 020 021 4 4.1 4.2 LONG-TERM LIABILITIES Long-term financial debt Calculated long-term debt Total for section 4 240 0 250 0 260 0 0 0 0 0 0 0 5 5.1 5.2 5.3 5.4 5.5 5.6 SHORT-TERM LIABILITIES Financial liabilities Trade liabilities Liabilities on wages Liabilities on insurance Liabilities on budget settlements Other calculated liabilities Total for section 5 TOTAL FOR EQUITY & LIABILITIES 270 280 290 300 310 320 330 340 123 26.707 6.380 1.965 3.400 12.122 50.697 4.961.516 0 25.320 11.022 6.905 6.143 14.063 63.453 5.096.883 GENERAL DISCLOSURE This company profile teaser is essential reading for any serious investor, providing comprehensive financial information on a company’s performance, position and cash flows over the past 3 years. This information, extracted from reported financial statements, forms the building blocks for any analysis undertaken by investment professionals. The information in this presentation is subject to updating, revision, further verification and amendment without notice. No reliance may be placed for any purpose whatsoever on the information or opinions contained in this investment profile or any other document or oral statement or on the completeness, accuracy or fairness of the information and/ or opinions therein. This research is based on current public information that is considered reliable. Investors shouldn’t consider this report as a single factor in making their investment decision. This research is not an offer to sell or the solicitation of an offer to buy. It does not constitute a personal recommendation or take into account the particular investment objectives, financial situations, or needs of individual investor. One should consider whether any advice or recommendation in this research is suitable for their particular circumstances and, if appropriate, seek professional advice, including tax advice. Past performance is not a guide to future performance, future returns are not guaranteed, and a loss of original capital may occur. Fluctuations in exchange rates could have adverse effects on the value or price of, or income derived from, certain investments. PROFIT & LOSS STATEMENT (USD*) 4.808 31.611 2.669 1.343 2.030 10.562 53.023 5.011.752 * values in USD are calculated based on MDL data presented by the companies using the exchange rate MDL/USD at the end of each year CONTACTS Full-time privatization promotion and investment attraction team Leadership team Angela Susanu Valeriu Lazar Deputy Director of Moldovan Public Deputy Prime Minister Property Agency Minister of Economy of the Republic office@app.gov.md of Moldova Tel. +373 22 234350 Tudor Copaci Octavian Berzan Director of Public Property Agency of Deputy Director of Moldovan Investment Moldova and Export Promotion Organisation office@miepo.md Denis Jelimalai Tel. +373 22 232703 Director of Moldovan Investment and Export Promotion Organisation Net Sales Cost of sales Gross profit (loss) Other operating incomes Selling and marketing expenses General and administrative expenses Other operating expenses Operating result: profit (loss) Investing result: profit (loss) Financing result: profit (loss) Financial-economic result: profit (loss) Extraordinary result: profit (loss) Profit (loss) of the reporting period before taxation Expenses (savings) on income tax Net profit (loss) 2009 2010 2011 162.917 129.714 33.202 8.854 0 75.042 4.687 -37.673 125.801 -0 88.128 76.467 65.150 11.317 3.533 6 79.436 879 -65.470 1.206 0 -64.264 18.760 18.654 106 27.687 0 58.633 4.728 -35.568 3.063 0 -32.504 120 47.541 130 135.668 0 -64.264 0 -32.504 140 0 150 135.668 0 -64.264 0 -32.504 -1,0% 0,8% -50,3% -1,0% -4,4% -53,1% -147,4% 2,7% 3,0% -10,4% 2,5% 25,2% -75,5% -49,4% -1,3% -1,3% -84,0% 56,5% -0,6% -0,6% -173,3% 78,9% 010 020 030 040 050 060 070 080 090 100 110 GROWTH RATES (YOY) Total assets Long-term assets Current assets Total equity Total liabilities Net sales Net profit RATIOS ROE ROA ROS Current liquidity ratio 2,7% 2,7% 83,3% 29,4% * values in USD are calculated based on MDL data presented by the companies using the exchange rate MDL/USD at the end of each year Pu b l i c Pr o p e r ty Ag e n cy o f R e p u b l i c o f M o l d o va M o l d o va n In ve stm e n t a n d Exp o r t Pr o m o ti o n Or g a n i za ti o n Privatisation | 43 STATE COMPANY VIBROPRIBOR PUBLIC COMPANIES PRIVATISATION SERIES LOCATION Chişinău, 10, Iurie Gagarin bd., MD- 2004 SECTOR Manufacture of electric measurement equipment PUBLIC STAKE 100% of the state company share capital BACKGROUND The company was founded back in 1958. During the soviet era it emerged as a state of the art factory integrated in the soviet industry complex, manufacturing optics apparel, electronics measurement equipment etc., employing over 3.8 thousand people. Presently, the company has nine production departments and focuses on manufacturing gas burning equipment, optics, production engineering (aluminum pressure diecast, metal mechanical processing, metal die-pressing, manufacture of electric motors, metal coating etc.). The company’s business accounts for 57% of 1.1 million USD market of electronic measurement equipment production. The company is located in Central Chisinau and operates over 56 thousand sq. m of facilities, located on 8.6 ha of public property land. Parts of the facilities are rented to businesses. A fraction of company’s production is exported. The company employs about 121 people. KEY REASONS TO INVEST • Strong background in electronic and optic industries • Strategically located in Central Chisinau to accommodate a wide range of businesses • Extensive access to buildings infrastructure • Growing perspective of export markets Why invest in Moldova? Regionally attractive 1. fiscal and non-fiscal regime • Attractive corporate tax rate (12% in 2012), lowest in region • Extensive network of double taxation treaties • Fiscal and non-fiscal incentives for Free Economic Zone residents: Exemption from VAT; Exemption from customs duties and excise duties on goods imported into the FEZ and subsequently exported; 0% corporate tax rate; 10-year protection against adverse changes in legislation; Infrastructure in place (transport, water, gas, electricity) 4 4 | Pr i va ti s ati on 2. Stable macroeconomic indicators and high growth • • • • • 2008-2010 GDP growth: 6.3% GDP growth: 6.8% (2011) Budget deficit: 2.4% (2011) Inflation rate: 7.8% (2011) Unemployment rate: 6.7% (2011) ABOUT MOLDOVA Standard time zone: UTC/GMT +2 hours Distance to: Brussels-2200km, Berlin-1500km, Moscow-1300km, Odessa-200km, Bucharest-450km Currency: Moldovan Lei (MDL); USD/MDL – 1/12.11, EUR/MDL – 1/16.11 Population: 3.5 million Administrative division: 37 first-tier units, including 32 districts Gini index: 38.0 (Medium) Human Development Index: ∆0.649 Main transport gates: Chisinau International Airport (Code:KIV, www.airport.md), Giurgiulesti International Free Port (www. gipf.md), nine international cross-border points with Romania and 26 international cross-border points with Ukraine. MACROECONOMIC COUNTRY PROFILE Country RM RO UA GDP 2011 (B $) GDP 2011 per capita ($) GDP Growth 2012E Moody’s Gov B Rating Population 2011 (M) FDI 2011 (B $) FDI per capita ($) 11.99 3,330 0.3% B3 3.6 0.28 79 179.79 9,440 1.4% Baa3 19.04 2.7 139 329.32 7,230 2.4% B3 45.5 7.2 158 Lowest average 3. wage in the region – €1.2/h 4. Access to EU and CIS growth markets 5. Strong political agenda to embark on EU led integration processes • Average monthly salary €190 • High education level (80% attain secondary education, 38% pursue higher education), strong technical education • 70% of population is multilingual • Advantageous free trade agreements with EU and CIS countries • Ongoing negotiations on EU-Moldova DCFTA (over 4 rounds of negotiations) • International port access • Constantly upgrading Road Infrastructure • Best performer of EU Eastern Partnership • Ongoing negotiation of EU-Moldova Association Agreement (over 14 rounds of negotiations) (against €2.2/h in UA, €4.2/h in RO and BG) (500M + 275M = 775M potential customers) F i n a si st C o n su l ti n g L td . KEY FINANCIALS BALANCE SHEET (USD*) 1 1.1 1.2 1.3 1.4 1.5 2 2.1 2.2 2.3 2.4 2.5 2.6 3 3.1 3.2 3.3 3.4 3.5 3.6 3.7 3.8 3.9 3.10 LONG-TERM ASSETS Intangible assets Amortization of intangible assets Long-term tangible assets Depreciation of long-term tangible assets Long-term financial assets Total for section 1 CURRENT ASSETS Stocks of goods and materials Short-term receivables Short-term receivables related to budget settlements Short-term investments Cash Other short-term assets Total for section 2 TOTAL FOR ASSETS SHAREHOLDER'S EQUITY Share capital Unpaid capital Withdrawn capital Reserves Corrections of prior period results Retained earnings (uncovered loss) of previous years Net income (net loss) of the reporting year Net income used in the reporting year Additional capital Secondary capital Total for section 3 2009 2010 2011 8.088 3.101 4.331.676 2.023.538 8.187 4.776 4.420.132 2.135.453 8.493 6.653 4.615.137 2.300.673 030 0 040 2.313.126 0 2.288.090 0 2.316.304 050 782.252 060 18.440 070 2.614 739.957 8.067 3.188 795.584 10.003 4.644 080 090 100 110 120 0 8.682 61.884 873.872 3.186.998 0 1.619 63.638 816.469 3.104.559 0 1.150 76.060 887.442 3.203.746 130 140 150 160 170 180 2.984.417 0 0 1.507.251 -1.186 -1.317.551 3.020.709 0 0 1.525.580 0 -1.593.438 3.133.773 0 0 1.582.682 0 -1.806.954 190 -255.556 -148.323 2.801 200 0 0 0 210 0 220 0 230 2.917.375 0 0 2.804.529 0 0 2.912.302 010 011 020 021 4 4.1 4.2 LONG-TERM LIABILITIES Long-term financial debt Calculated long-term debt Total for section 4 240 0 250 0 260 0 0 0 0 0 0 0 5 5.1 5.2 5.3 5.4 5.5 5.6 SHORT-TERM LIABILITIES Financial liabilities Trade liabilities Liabilities on wages Liabilities on insurance Liabilities on budget settlements Other calculated liabilities Total for section 5 TOTAL FOR EQUITY & LIABILITIES 270 280 290 300 310 320 330 340 0 76.815 27.607 19.946 20.153 155.509 300.030 3.104.559 0 82.841 29.087 17.524 17.667 144.324 291.444 3.203.746 GENERAL DISCLOSURE This company profile teaser is essential reading for any serious investor, providing comprehensive financial information on a company’s performance, position and cash flows over the past 3 years. This information, extracted from reported financial statements, forms the building blocks for any analysis undertaken by investment professionals. The information in this presentation is subject to updating, revision, further verification and amendment without notice. No reliance may be placed for any purpose whatsoever on the information or opinions contained in this investment profile or any other document or oral statement or on the completeness, accuracy or fairness of the information and/ or opinions therein. This research is based on current public information that is considered reliable. Investors shouldn’t consider this report as a single factor in making their investment decision. This research is not an offer to sell or the solicitation of an offer to buy. It does not constitute a personal recommendation or take into account the particular investment objectives, financial situations, or needs of individual investor. One should consider whether any advice or recommendation in this research is suitable for their particular circumstances and, if appropriate, seek professional advice, including tax advice. Past performance is not a guide to future performance, future returns are not guaranteed, and a loss of original capital may occur. Fluctuations in exchange rates could have adverse effects on the value or price of, or income derived from, certain investments. PROFIT & LOSS STATEMENT (USD*) 0 55.340 19.077 18.451 12.787 163.968 269.623 3.186.998 * values in USD are calculated based on MDL data presented by the companies using the exchange rate MDL/USD at the end of each year CONTACTS Full-time privatization promotion and investment attraction team Leadership team Angela Susanu Valeriu Lazar Deputy Director of Moldovan Public Deputy Prime Minister Property Agency Minister of Economy of the Republic office@app.gov.md of Moldova Tel. +373 22 234350 Tudor Copaci Octavian Berzan Director of Public Property Agency of Deputy Director of Moldovan Investment Moldova and Export Promotion Organisation office@miepo.md Denis Jelimalai Tel. +373 22 232703 Director of Moldovan Investment and Export Promotion Organisation Net Sales Cost of sales Gross profit (loss) Other operating incomes Selling and marketing expenses General and administrative expenses Other operating expenses Operating result: profit (loss) Investing result: profit (loss) Financing result: profit (loss) Financial-economic result: profit (loss) Extraordinary result: profit (loss) Profit (loss) of the reporting period before taxation Expenses (savings) on income tax Net profit (loss) 2009 2010 2011 555.394 250.324 305.070 140.112 12.039 331.251 480.687 -378.795 121.943 1.296 -255.556 564.097 324.971 239.127 187.366 12.050 309.988 232.915 -128.461 -19.633 -229 -148.323 683.052 382.642 300.410 232.062 13.364 289.433 242.427 -12.752 14.838 716 2.801 120 0 130 -255.556 0 -148.323 0 2.801 140 0 150 -255.556 0 -148.323 0 2.801 -2,6% -1,1% -6,6% -3,9% 11,3% 1,6% -42,0% 3,2% 1,2% 8,7% 3,8% -2,9% 21,1% -101,9% -5,3% -4,8% -26,3% 36,7% 0,1% 0,1% 0,4% 32,8% 010 020 030 040 050 060 070 080 090 100 110 GROWTH RATES (YOY) Total assets Long-term assets Current assets Total equity Total liabilities Net sales Net profit RATIOS ROE ROA ROS Current liquidity ratio -8,8% -8,0% -46,0% 30,9% * values in USD are calculated based on MDL data presented by the companies using the exchange rate MDL/USD at the end of each year Pu b l i c Pr o p e r ty Ag e n cy o f R e p u b l i c o f M o l d o va M o l d o va n In ve stm e n t a n d Exp o r t Pr o m o ti o n Or g a n i za ti o n Privatisation | 45