AS PREMIA FOODS

AS PREMIA FOODS Consolidated Unaudited Interim Report for 4 th quarter and 12 months of 2012
Consolidated cash flow statement
EUR ‘000 12m 2012 12m 2011 Note
Net profit / loss 90 -554
Adjustments:
Depreciation and amortisation 3,220 3,965 (Note 3, 4)
Gain/loss on disposal of non-current assets -25 73
Other non-monetary changes 226 302
Changes in receivables and prepayments -1,054 2,848
Changes in inventories -1,134 -624
Changes in biological assets 2,548 182
Changes in payables and prepayments 354 -1,210
Government grants for operating expenses 23 4
Corporate income tax paid -131 -119 (Note 7)
Net cash used in operating activities 4,117 4,867
Proceeds from sale of property, plant and
equipment and intangible assets
160 193 (Note 3, 4)
Acquisition of property, plant and equipment
and intangible assets
-1,184 -1,347 (Note 3, 4)
Government grants for acquisition of assets 72 340 (Note 7)
Purchase of other financial investments
Acquisition of associate
Repayments of loans granted
Interest received
0
-1
9
4
-1
0
9
4
Net cash used in investing activities -939 -801
Acquisition of non-controlling interest in subsidiaries 0 -38
Change in overdraft facility 1,025 636
Repayments of borrowings -8,256 -2,002
Borrowings 10,145 1,608
Change in factoring liability -236 -2,526
Payments of finance lease principal -526 -752
Sale of treasury shares 13 0
Reduction of share capital -3,868 0
Dividends paid -387 -387
Interest paid -443 -646
Net cash generated from financing activities -2,533 -4,107
NET CASH FLOWS: 645 -41
Net change in cash and cash equivalents
Cash and cash equivalents at beginning of the period 712 722
Net change in cash and cash equivalents 645 -41
Effect of exchange rate changes 0 31
Cash and cash equivalents at end of the period 1,357 712
18